UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q


           (X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                  For the Quarterly Period Ended March 31, 2006

                          Commission File Number 1-8754


                              SWIFT ENERGY COMPANY
             (Exact Name of Registrant as Specified in its Charter)

                  TEXAS                            20-3940661
          (State of Incorporation)     (I.R.S. Employer Identification No.)


        16825 Northchase Drive, Suite 400
               Houston, Texas                           77060
     (Address of principal executive offices)         (Zip Code)


                                 (281) 874-2700
              (Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months, and (2) has been subject to such filing requirements
for the past 90 days.
Yes  X   No
   ----    ----

     Indicate by check mark whether the registrant is a large accelerated filer,
an accelerated filer, or a non-accelerated filer. See definition of "accelerated
filer and large accelerated filer" in Rule 12b-2 of the Exchange Act.

Large accelerated filer   x   Accelerated filer      Non-accelerated filer
                        ----                    ----                      ----

     Indicate  by check mark  whether  the  registrant  is a shell  company  (as
defined in Rule 12b-2 of the Exchange Act).
Yes     No x
   ----   ----

    Indicate the number of shares outstanding of each of the Issuer's classes
               of common stock, as of the latest practicable date.


        Common Stock                          29,133,803 Shares
      ($.01 Par Value)                  (Outstanding at April 30, 2006)
      (Class of Stock)


                                       1





                              SWIFT ENERGY COMPANY

                                    FORM 10-Q

                  FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2006


                                      INDEX




PART I.          FINANCIAL INFORMATION                                                                           PAGE
                                                                                                           
                    Item 1.     Condensed Consolidated Financial Statements

                                Condensed Consolidated Balance Sheets                                               3
                                - March 31, 2006 and December 31, 2005

                                Condensed Consolidated Statements of Income                                         4
                                - For the Three month periods ended  March 31, 2006 and 2005

                                Condensed Consolidated Statements of Stockholders' Equity
                                - For the Three month periods ended March 31, 2006 and
                                  year ended December 31, 2005                                                      5

                                Condensed Consolidated Statements of Cash Flows                                     6
                                - For the Three month periods ended March 31, 2006 and 2005

                                Notes to Condensed Consolidated Financial Statements                                7

                    Item 2.     Management's Discussion and Analysis of Financial Condition                        23
                                  and Results of Operations

                    Item 3.     Quantitative and Qualitative Disclosures About Market Risk                         33

                    Item 4.     Controls and Procedures                                                            34

PART II.         OTHER INFORMATION

                    Item 1.     Legal Proceedings                                                                  35
                    Item 1A.    Risk Factors                                                                       35
                    Item 2.     Unregistered Sales of Equity Securities and Use of Proceeds                      None
                    Item 3.     Defaults Upon Senior Securities                                                  None
                    Item 4.     Submission of Matters to a Vote of Security Holders                              None
                    Item 5.     Other Information                                                                  35
                    Item 6.     Exhibits                                                                           36

SIGNATURES                                                                                                         37


                                       2





Condensed Consolidated Balance Sheets
Swift Energy Company and Subsidiaries



                                                                              March 31,        December 31, 2005
                                                                                2006
                                                                          -----------------   -------------------
                                                     ASSETS
                                                                                        
Current Assets:
     Cash and cash equivalents                                            $      55,227,167    $       53,004,562
     Accounts receivable-
          Oil and gas sales                                                      51,633,643            45,518,260
          Joint interest owners                                                   4,765,417             1,082,187
          Other Receivables                                                       9,850,320             3,795,080
     Deferred tax asset                                                          22,130,793                   ---
     Other current assets                                                        18,578,260            11,655,046
                                                                          -----------------   -------------------
             Total Current Assets                                               162,185,600           115,055,135
                                                                          -----------------   -------------------

Property and Equipment:
     Oil and gas, using full-cost accounting
          Proved properties                                                   1,802,196,935         1,731,866,298
          Unproved properties                                                   100,954,114            87,553,220
                                                                          -----------------   -------------------
                                                                              1,903,151,049         1,819,419,518
     Furniture, fixtures, and other equipment                                    20,673,961            15,313,277
                                                                          -----------------   -------------------
                                                                              1,923,825,010         1,834,732,795
     Less - Accumulated depreciation, depletion, and amortization              (791,057,946)         (755,699,056)
                                                                          -----------------   -------------------
                                                                              1,132,767,064         1,079,033,739
                                                                          -----------------   -------------------
Other Assets:
     Debt issuance costs                                                          7,733,329             8,026,780
     Restricted assets                                                            2,219,173             2,296,968
                                                                          -----------------   -------------------
                                                                                  9,952,502            10,323,748
                                                                          -----------------   -------------------
                                                                          $   1,304,905,166   $     1,204,412,622
                                                                          =================   ===================

                                      LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
     Accounts payable and accrued liabilities                             $      50,549,403   $        51,973,004
     Accrued capital costs                                                       47,893,579            30,073,728
     Accrued interest                                                            10,333,272             8,508,196
     Undistributed oil and gas revenues                                           4,320,520             7,866,086
                                                                          -----------------   -------------------
               Total Current Liabilities                                        113,096,774            98,421,014
                                                                          -----------------   -------------------

Long-Term Debt                                                                  350,000,000           350,000,000
Deferred Income Taxes                                                           171,170,929           129,306,891
Asset Retirement Obligation                                                      19,500,324            19,095,368
Lease Incentive Obligation                                                          975,212               271,182

Commitments and Contingencies

Stockholders' Equity:
     Preferred stock, $.01 par value, 5,000,000 shares authorized, none
        outstanding                                                                     ---                   ---
     Common stock, $.01 par value, 85,000,000 shares authorized,
          29,541,526 and 29,458,974 shares issued, and 29,114,440
          and 29,009,530 shares outstanding, respectively                           295,415               294,590
     Additional paid-in capital                                                 363,945,910           365,085,695
     Treasury stock held, at cost, 427,086 and 449,444 shares,
          respectively                                                           (6,124,944)           (6,445,586)
     Unearned compensation                                                              ---            (5,849,820)
     Retained earnings                                                          291,617,263           254,302,757
     Accumulated other comprehensive income (loss), net of income tax               428,283               (69,469)
                                                                          -----------------   -------------------
                                                                                650,161,927           607,318,167
                                                                          -----------------   -------------------
                                                                          $   1,304,905,166   $     1,204,412,622
                                                                          =================   ===================


See accompanying notes to condensed consolidated financial statements.


                                       3





Condensed Consolidated Statements of Income
Swift Energy Company and Subsidiaries



                                                                Three Months Ended March 31,
                                                                   2006               2005
                                                             -----------------  -----------------
                                                                          
Revenues:
     Oil and gas sales                                       $     134,952,993  $      95,521,333
     Price-risk management and other, net                            1,215,938             99,351
                                                             -----------------  -----------------
                                                                   136,168,931         95,620,684
                                                             -----------------  -----------------

Costs and Expenses:
     General and administrative, net                                 7,686,909          4,874,308
     Depreciation, depletion, and amortization                      35,406,497         24,205,378
     Accretion of asset retirement obligation                          291,515            186,507
     Lease operating cost                                           14,394,489         11,048,782
     Severance and other taxes                                      14,753,606          9,203,081
     Interest expense, net                                           5,860,919          6,344,009
                                                             -----------------  -----------------
                                                                    78,393,935         55,862,065
                                                             -----------------  -----------------

Income Before Income Taxes                                          57,774,996         39,758,619

Provision for Income Taxes                                          20,460,490         14,069,467
                                                             -----------------  -----------------
Net Income                                                   $      37,314,506  $      25,689,152
                                                             =================  =================

Per Share Amounts-

     Basic:   Net Income                                     $            1.28  $            0.91
                                                             =================  =================

     Diluted: Net Income                                     $            1.24  $            0.89
                                                             =================  =================

Weighted Average Shares Outstanding                                 29,071,764         28,160,949
                                                             =================  =================

See accompanying notes to condensed consolidated financial statements.


                                       4





Condensed Consolidated Statements of Stockholders' Equity
Swift Energy Company and Subsidiaries



                                             Additional                                                  Other
                                  Common       Paid-In       Treasury      Unearned      Retained    Comprehensive
                                  Stock(1)     Capital         Stock     Compensation    Earnings     Income(Loss)      Total
                                 ---------  -------------  ------------  ------------  ------------  -------------  -------------
                                                                                               
Balance, December 31, 2004       $ 285,706  $ 343,536,298  $ (6,896,245) $ (1,728,585) $138,524,301   $    450,665  $ 474,172,140

   Stock issued for benefit
      plans(31,424 shares)             ---        435,134       450,659           ---           ---            ---        885,793

   Stock options exercised
      (840,847 shares)               8,409      9,804,555           ---           ---           ---            ---      9,812,964

   Tax benefits from exercise
      of stock options                 ---      4,366,236           ---           ---           ---            ---      4,366,236

   Employee stock purchase
      plan (32,495 shares)             325        642,354           ---           ---           ---            ---        642,679

   Issuance of restricted stock
      (15,000 shares)                  150            ---           ---           ---           ---            ---            150

   Grants of restricted stock
      (158,500 shares)                 ---      6,668,608           ---    (6,072,008)          ---            ---        596,600

   Forfeitures of restricted
      stock                            ---       (367,490)          ---       367,490           ---            ---            ---

   Amortization of restricted
      stock compensation               ---            ---           ---     1,583,283           ---           ---       1,583,283

Comprehensive Income:

   Net income                          ---            ---           ---           ---   115,778,456            ---    115,778,456

   Other Comprehensive Income          ---            ---           ---           ---           ---       (520,134)      (520,134)
                                                                                                                    -------------
      Total Comprehensive Income       ---            ---           ---           ---           ---            ---    115,258,322
                                 ---------  -------------  ------------  ------------  ------------  -------------  -------------

Balance, December 31, 2005       $ 294,590  $ 365,085,695  $ (6,445,586) $ (5,849,820) $254,302,757  $     (69,469) $ 607,318,167
                                 =========  =============  ============  ============  ============  =============  =============

   Stock issued for benefit
      plans (22,358 shares)            ---        714,049       320,642           ---           ---            ---      1,034,691

   Stock options exercised
      (68,372 shares)                  683        984,297           ---           ---           ---            ---        984,980

   Adoption of SFAS No. 123R           ---     (5,875,280)          ---     5,849,820           ---            ---        (25,460)

   Excess tax benefits from
      stock-based awards               ---        550,218           ---           ---           ---            ---        550,218

   Issuance of restricted stock
      (14,180 shares)                  142           (142)          ---           ---           ---            ---            ---

   Amortization of stock
      compensation                     ---      2,487,073           ---           ---           ---            ---      2,487,073

   Comprehensive Income:

      Net income                       ---            ---           ---           ---    37,314,506            ---     37,314,506

      Other Comprehensive Income       ---            ---           ---           ---           ---        497,752        497,752
                                                                                                                    -------------
          Total Comprehensive
             Income                    ---            ---           ---           ---           ---            ---     37,812,258
                                 ---------  -------------  ------------  ------------  ------------  -------------  -------------

Balance, March 31, 2006          $ 295,415  $ 363,945,910  $ (6,124,944) $        ---  $291,617,263  $     428,283  $ 650,161,927
                                 =========  =============  ============  ============  ============  =============  =============


(1) $.01 Par Value

See accompanying notes to condensed consolidated financial statements.


                                       5





Condensed Consolidated Statements of Cash Flows
Swift Energy Company and Subsidiaries



                                                                    Three Months Ended March 31,
                                                                ------------------------------------
                                                                      2006                2005
                                                                -----------------   ----------------
                                                                              
Cash Flows from Operating Activities:
     Net income                                                 $      37,314,506   $     25,689,152
     Adjustments to reconcile net income to net cash provided
             by operating activities-
          Depreciation, depletion, and amortization                    35,406,497         24,205,378
          Accretion of asset retirement obligation                        291,515            186,507
          Deferred income taxes                                        19,992,384         14,069,467
          Stock-based compensation expense                              1,710,417             95,836
          Other                                                        (3,120,456)           889,553
          Change in assets and liabilities-
             Increase in accounts receivable                           (9,798,613)           (18,122)
             Decrease in accounts payable and accrued
               liabilities                                               (189,060)        (1,603,411)
             Increase in income taxes payable                             468,106                ---
             Increase in accrued interest                               1,825,076          1,137,196
                                                                -----------------   ----------------
                Net Cash Provided by Operating Activities              83,900,372         64,651,556
                                                                -----------------   ----------------

Cash Flows from Investing Activities:
     Additions to property and equipment                              (77,963,107)       (44,526,775)
     Proceeds from the sale of property and equipment                      45,962            121,777
     Net cash distributed as operator of oil and gas properties        (5,587,868)        (7,913,657)
     Net cash received (distributed) as operator of
          partnerships and joint ventures                                 339,655           (884,798)
     Other                                                                (47,607)             4,977
                                                                -----------------   ----------------
               Net Cash Used in Investing Activities                  (83,212,965)       (53,198,476)
                                                                -----------------   ----------------

Cash Flows from Financing Activities:
     Payments of bank borrowings                                              ---        (7,500,000)
     Net proceeds from issuances of common stock                          984,980            841,394
     Excess tax benefits from stock-based awards                          550,218                ---
                                                                -----------------   -----------------
              Net Cash Provided by (Used in)Financing
                 Activities                                             1,535,198         (6,658,606)
                                                                -----------------   -----------------

Net Increase in Cash and Cash Equivalents                       $       2,222,605   $      4,794,474

Cash and Cash Equivalents at Beginning of Period                       53,004,562          4,920,118
                                                                -----------------   ----------------

Cash and Cash Equivalents at End of Period                      $      55,227,167   $      9,714,592
                                                                =================   ================

Supplemental Disclosures of Cash Flows Information:
Cash  paid  during   period  for   interest,   net  of  amounts $       3,747,050   $      4,923,109
capitalized
Cash paid during period for income taxes                        $             ---   $            ---


See accompanying notes to condensed consolidated financial statements.


                                       6





              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                      SWIFT ENERGY COMPANY AND SUBSIDIARIES


(1)    General Information

         The condensed  consolidated  financial  statements included herein have
       been prepared by Swift Energy Company and reflect necessary  adjustments,
       all of which were of a  recurring  nature,  and are in the opinion of our
       management  necessary for a fair  presentation.  Certain  information and
       footnote  disclosures  normally included in financial statements prepared
       in accordance with accounting principles generally accepted in the United
       States have been  omitted  pursuant to the rules and  regulations  of the
       Securities  and  Exchange  Commission.  We believe  that the  disclosures
       presented  are  adequate  to allow the  information  presented  not to be
       misleading.  The condensed  consolidated  financial  statements should be
       read in conjunction with the audited  financial  statements and the notes
       thereto  included in the latest  Annual Report on Form 10-K as filed with
       the Securities and Exchange Commission.

(2)    Summary of Significant Accounting Policies

       Holding Company Structure

         In December 2005, we implemented a holding company  structure  pursuant
       to  Texas  and  federal  law in a  manner  designed  to be a  non-taxable
       transaction.  The new parent  holding  company  assumed the Swift  Energy
       Company name and its common stock and  continued to trade on the New York
       and Pacific  Stock  Exchanges.  The purposes of this new holding  company
       structure  are to separate  Swift  Energy's  domestic  and  international
       operations  to  better  reflect  management  practices,  to  improve  our
       economics,  and to  provide  greater  administrative  and  organizational
       flexibility.   Under   the  new   organizational   structure,   four  new
       subsidiaries  were formed with the Texas parent  holding  company  wholly
       owning  three  Delaware  subsidiaries,  which in turn  wholly  own  Swift
       Energy's  operating  subsidiaries.  Swift  Energy  Operating,  LLC is the
       operator of record for Swift Energy's domestic properties. Swift Energy's
       name, charter, bylaws,  officers,  board of directors,  authorized shares
       and shares  outstanding  remain  substantially  identical.  The Company's
       international  operations  continue to be conducted  through Swift Energy
       International,  Inc. Swift Energy amended its bank credit agreement, debt
       indentures  and various  other plans and  documents  to  accommodate  the
       internal reorganization, but the Company's day-to-day conduct of business
       was not  impacted.  Accordingly,  there was no  impact  on our  financial
       position or results of operations.

       Property and Equipment

         We follow the "full-cost" method of accounting for oil and gas property
       and equipment costs. Under this method of accounting,  all productive and
       nonproductive  costs  incurred  in  the  exploration,   development,  and
       acquisition  of oil and gas reserves are  capitalized.  Such costs may be
       incurred  both  prior to and  after the  acquisition  of a  property  and
       include  lease   acquisitions,   geological  and  geophysical   services,
       drilling,  completion,  and  equipment.  Internal costs incurred that are
       directly  identified  with  exploration,   development,  and  acquisition
       activities  undertaken  by us for  our own  account,  and  which  are not
       related to production, general corporate overhead, or similar activities,
       are also capitalized. For the three months ended March 31, 2006 and 2005,
       such internal  costs  capitalized  totaled $6.0 million and $4.1 million,
       respectively. Interest costs are also capitalized to unproved oil and gas
       properties.  For  the  three  months  ended  March  31,  2006  and  2005,
       capitalized  interest on unproved  properties  totaled $2.1 million,  and
       $1.8  million,  respectively.  Interest not  capitalized  and general and
       administrative  costs  related to  production  and general  overhead  are
       expensed as incurred.

         No gains or losses are  recognized  upon the sale or disposition of oil
       and gas properties, except in transactions involving a significant amount
       of reserves or where the proceeds from the sale of oil and gas properties
       would significantly alter the relationship  between capitalized costs and
       proved reserves of oil and gas  attributable  to a cost center.  Internal
       costs associated with selling properties are expensed as incurred.


                                       7





         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued
                      SWIFT ENERGY COMPANY AND SUBSIDIARIES


         Future  development costs are estimated  property-by-property  based on
       current  economic   conditions  and  are  amortized  to  expense  as  our
       capitalized oil and gas property costs are amortized.

         We compute the provision for depreciation,  depletion, and amortization
       of oil and gas properties by the  unit-of-production  method.  Under this
       method,  we compute the provision by  multiplying  the total  unamortized
       costs of oil and gas properties--including  future development costs, gas
       processing facilities,  and both capitalized asset retirement obligations
       and undiscounted abandonment costs of wells to be drilled, net of salvage
       values,  but excluding costs of unproved  properties--by  an overall rate
       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.   This   calculation   is  done  on  a
       country-by-country  basis,  and the period  over  which we will  amortize
       these  properties is dependent on our production from these properties in
       future years. Furniture, fixtures, and other equipment, held at cost, are
       depreciated by the  straight-line  method at rates based on the estimated
       useful lives of the  property,  which range  between  three and 20 years.
       Repairs and maintenance are charged to expense as incurred.  Renewals and
       betterments are capitalized.

         Geological and geophysical (G&G) costs incurred on developed properties
       are   recorded  in  "Proved   properties"   and   therefore   subject  to
       amortization.  G&G  costs  incurred  that are  directly  associated  with
       specific unproved properties are capitalized in "Unproved properties" and
       evaluated  as part  of the  total  capitalized  costs  associated  with a
       prospect. The cost of unproved properties not being amortized is assessed
       quarterly,  on a  country-by-country  basis,  to  determine  whether such
       properties have been impaired.  In determining  whether such costs should
       be impaired,  we evaluate  current  drilling  results,  lease  expiration
       dates,  current oil and gas industry conditions,  international  economic
       conditions,  capital  availability,  foreign currency exchange rates, the
       political stability in the countries in which we have an investment,  and
       available geological and geophysical information. Any impairment assessed
       is added to the cost of proved properties being amortized.  To the extent
       costs  accumulate in countries  where there are no proved  reserves,  any
       costs determined by management to be impaired are charged to expense.

       Full-Cost Ceiling Test.

         At the end of each quarterly  reporting period, the unamortized cost of
       oil and gas properties, including gas processing facilities,  capitalized
       asset retirement obligations,  net of related salvage values and deferred
       income taxes, and excluding the recognized  asset  retirement  obligation
       liability is limited to the sum of the estimated future net revenues from
       proved   properties,   excluding  cash  outflows  from  recognized  asset
       retirement  obligations,  including  future  development  and abandonment
       costs of wells to be drilled,  using period-end prices,  adjusted for the
       effects  of  hedging,  discounted  at 10%,  and the lower of cost or fair
       value of unproved  properties,  adjusted  for related  income tax effects
       ("Ceiling  Test").  Our hedges at March 31, 2006 consisted of natural gas
       and crude oil price floors with strike  prices higher than the period end
       price but did not materially affect prices used in this calculation. This
       calculation is done on a country-by-country basis.

         The  calculation  of the Ceiling Test and provision  for  depreciation,
       depletion,  and  amortization  ("DD&A") 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 reserves
       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 estimates.  Accordingly,  reserves estimates
       are  often  different  from  the  quantities  of oil  and  gas  that  are
       ultimately recovered.

         Given the volatility of oil and gas prices, it is reasonably possible
      that our estimate of discounted future net cash flows from proved oil and
      gas reserves could change in the near term. If oil and gas prices decline


                                       8





         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued
                      SWIFT ENERGY COMPANY AND SUBSIDIARIES


       from our period-end  prices used in the Ceiling Test,  even if only for a
       short period,  it is possible that  non-cash  write-downs  of oil and gas
       properties could occur in the future.

       Principles of Consolidation

         The accompanying consolidated financial statements include the accounts
       of Swift  Energy  Company and its wholly  owned  subsidiaries,  which are
       engaged in the exploration,  development,  acquisition,  and operation of
       oil and natural gas properties, with a focus on inland waters and onshore
       oil and natural gas reserves in Louisiana  and Texas,  as well as onshore
       oil and natural gas reserves in New Zealand.  Our undivided  interests in
       gas  processing   plants,   and   investments  in  oil  and  gas  limited
       partnerships where we are the general partner are accounted for using the
       proportionate  consolidation  method,  whereby our proportionate share of
       each entity's assets, liabilities, revenues, and expenses are included in
       the  appropriate   classifications   in  the  accompanying   consolidated
       financial  statements.  Intercompany  balances and transactions have been
       eliminated  in  preparing   the   accompanying   consolidated   financial
       statements.

       Revenue Recognition

         Oil  and gas  revenues  are  recognized  when  production  is sold to a
       purchaser at a fixed or  determinable  price,  when delivery has occurred
       and  title has  transferred,  and if  collectibility  of the  revenue  is
       probable. Processing costs for natural gas and natural gas liquids (NGLs)
       that are paid in-kind are deducted  from  revenues.  The Company uses the
       entitlement  method of  accounting  in which the Company  recognizes  its
       ownership  interest in  production  as revenue.  If our sales  exceed our
       ownership  share of  production,  the natural gas balancing  payables are
       reported  in   "Accounts   payable  and  accrued   liabilities"   on  the
       accompanying  balance  sheet.  Natural  gas  balancing   receivables  are
       reported in "Other current assets" on the accompanying balance sheet when
       our ownership share of production exceeds sales. As of March 31, 2006, we
       did not have any material natural gas imbalances.

       Accounts Receivable

         We assess the collectibility of accounts  receivable,  and based on our
       judgment,  we accrue a reserve  when we believe a  receivable  may not be
       collected.  At both  March 31,  2006 and  December  31,  2005,  we had an
       allowance for doubtful accounts of less than $0.1 million.  The allowance
       for  doubtful  accounts  has  been  deducted  from  the  total  "Accounts
       receivable"  balances on the  accompanying  balance  sheets.  Receivables
       related to  insurance  reimbursement  are  computed  in  accordance  with
       applicable  accounting  guidance;  and we monitor our costs  incurred and
       their collectibility under our insurance policies and believe all amounts
       recorded are recoverable.

       Inventories

         We value  inventories  at the  lower of cost or market  value.  Cost of
       crude oil inventory is determined  using the weighted  average method and
       all other inventory is accounted for using the first in, first out method
       ("FIFO").  The major  categories  of  inventories,  which are included in
       "Other current assets" on the accompanying  balance sheets,  are shown as
       follows:

                                              Balance at          Balance at
                                             March 31, 2006    December 31,2005
                                                (000's)              (000's)
                                            ---------------    ----------------

        Materials, Supplies and Tubulars... $        12,428    $          8,494
        Crude Oil ..........................            772                 916
                                            ---------------    ----------------
             Total .........................$        13,200    $          9,410
                                            ===============    ================


                                        9





         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued
                      SWIFT ENERGY COMPANY AND SUBSIDIARIES


       Use of Estimates

         The  preparation of financial  statements in conformity with accounting
       principles  generally accepted in the United States (GAAP) requires us to
       make estimates and assumptions that affect the reported amount of certain
       assets and liabilities and the reported  amounts of certain  revenues and
       expenses  during each  reporting  period.  We believe our  estimates  and
       assumptions are reasonable;  however,  such estimates and assumptions are
       subject  to a number of risks  and  uncertainties  that may cause  actual
       results to differ materially from such estimates.  Significant  estimates
       underlying these financial statements include:
       o the estimated quantities of proved oil and natural gas reserves used to
         compute  depletion  of oil and natural gas  properties  and the related
         present value of estimated future net cash flows there-from,
       o accruals  related to oil and gas  revenues,  capital  expenditures  and
         lease operating expenses,
       o estimates of insurance recoveries related to property damage,
       o estimates of stock compensation expense,
       o the estimated future cost and timing of asset  retirement  obligations,
         and
       o estimates made in our income tax calculations.

         While  we  are  not  aware  of  any  material  revisions  to any of our
       estimates,  there  will  likely  be  future  revisions  to our  estimates
       resulting from matters such as changes in ownership  interests,  payouts,
       joint venture audits, re-allocations by purchasers or pipelines, or other
       corrections and adjustments  common in the oil and gas industry,  many of
       which require retroactive application.  These types of adjustments cannot
       be currently  estimated  and will be recorded in the period  during which
       the adjustment occurs.

       Income Taxes

         Under SFAS No. 109,  "Accounting for Income Taxes,"  deferred taxes are
       determined  based on the  estimated  future tax  effects  of  differences
       between the financial  statement and tax basis of assets and liabilities,
       given the  provisions of the enacted tax laws. The effective tax rate for
       the three  months  ended March 31, 2006 and 2005 was higher than the U.S.
       Federal statutory tax rate primarily due to state income taxes, partially
       offset by reductions from the New Zealand  statutory rate attributable to
       the currency effect on the New Zealand  deferred tax  calculation.  As of
       March 31, 2006, we believe we will utilize all of our domestic  operating
       loss  carryforwards  during  the 2006 tax  year,  and these  amounts  are
       classified  as  current  in  the  "Deferred  tax  asset"  account  on the
       accompanying balance sheet.

       Accounts Payable and Accrued Liabilities

         Included  in  "Accounts  payable  and  accrued   liabilities,"  on  the
       accompanying  balance sheets, at March 31, 2006 and December 31, 2005 are
       liabilities   of   approximately   $12.1   million   and  $9.9   million,
       respectively,  representing  the amount by which checks  issued,  but not
       presented to the Company's banks for collection, exceeded balances in the
       applicable disbursement bank accounts.

       Accumulated Other Comprehensive Income (Loss), Net of Income Tax

         We follow the  provisions  of SFAS No.  130,  "Reporting  Comprehensive
       Income," which establishes standards for reporting  comprehensive income.
       In addition  to net income,  comprehensive  income or loss  includes  all
       changes  to  equity  during  a  period,   except  those   resulting  from
       investments and distributions to the owners of the Company.  At March 31,
       2006,  we  recorded  $0.4  million,  net of  taxes  of $0.2  million,  of
       derivative gains in "Accumulated other  comprehensive  income (loss), net
       of income tax" on the  accompanying  balance  sheet.  The  components  of
       accumulated other comprehensive Income (loss) and related tax effects for
       2006 were as follows:


                                       10





         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued
                      SWIFT ENERGY COMPANY AND SUBSIDIARIES



                                                             Gross Value          Tax Effect         Net of Tax Value
                                                         -------------------   -----------------   -------------------
                                                                                          
     Other comprehensive income at December 31, 2005     $          (110,094)  $          40,625   $          (69,469)
     Change in fair value of cash flow hedges                       (104,721)             38,642              (66,079)
     Effect of cash flow hedges settled
        during the period                                            889,687            (325,856)              563,831
                                                         -------------------   -----------------   -------------------
     Other comprehensive income at March 31, 2006        $           674,872   $        (246,589)  $           428,283
                                                         ===================   =================   ===================


         Total comprehensive  income was $37.8 million and $24.7 million for the
       first quarter of 2006 and 2005, respectively.

       Price-Risk Management Activities

         The Company  follows SFAS No. 133,  which  requires that changes in the
       derivative's  fair value are  recognized  currently  in  earnings  unless
       specific   hedge   accounting   criteria  are  met.  The  statement  also
       establishes  accounting  and  reporting  standards  requiring  that every
       derivative instrument (including certain derivative  instruments embedded
       in other  contracts)  is recorded in the balance sheet as either an asset
       or a  liability  measured  at its  fair  value.  Hedge  accounting  for a
       qualifying  hedge  allows the gains and losses on  derivatives  to offset
       related results on the hedged item in the income  statements and requires
       that a company formally document, designate, and assess the effectiveness
       of transactions that receive hedge accounting.  Changes in the fair value
       of derivatives  that do not meet the criteria for hedge  accounting,  and
       the ineffective portion of the hedge, are recognized currently in income.

         We have a price-risk management policy to use derivative instruments to
       protect  against  declines  in oil and gas  prices,  mainly  through  the
       purchase of price  floors and collars.  During the first  quarter of 2006
       and 2005, we recognized a net gain of $0.9 million and a net loss of $0.1
       million,  respectively,  relating  to  our  derivative  activities.  This
       activity is recorded in  "Price-risk  management  and other,  net" on the
       accompanying  statements  of income.  At March 31, 2006,  the Company had
       recorded $0.4 million,  net of taxes of $0.2 million, of derivative gains
       in "Accumulated other comprehensive  income (loss), net of income tax" on
       the accompanying balance sheet. This amount represents the change in fair
       value  for  the  effective  portion  of  our  hedging  transactions  that
       qualified  as  cash  flow  hedges.   The   ineffectiveness   reported  in
       "Price-risk management and other, net" for the first quarters of 2006 and
       2005 were not  material.  We expect to reclassify  all amounts  currently
       held in "Accumulated  other  comprehensive  income (loss),  net of income
       tax" into the  statement of income  within the next three months when the
       forecasted sale of hedged production occurs.

         At March 31,  2006,  we had in place  price  floors in effect for April
       2006  through the June 2006  contract  month for natural gas that cover a
       portion of our  domestic  natural gas  production  for April 2006 to June
       2006.  The natural gas price floors cover  notional  volumes of 1,275,000
       MMBtu,  with a  weighted  average  floor  price of $8.00 per  MMBtu.  Our
       natural gas price floors in place at March 31, 2006 are expected to cover
       approximately 35% to 45% of our estimated domestic natural gas production
       from April 2006 to June 2006.

         When we entered  into these  transactions  discussed  above,  they were
       designated as a hedge of the  variability in cash flows  associated  with
       the forecasted sale of natural gas production.  Changes in the fair value
       of a hedge that is highly  effective and is designated and documented and
       qualifies  as a cash  flow  hedge,  to  the  extent  that  the  hedge  is
       effective,  are  recorded  in  "Accumulated  other  comprehensive  income
       (loss),  net of income  tax." When the hedged  transactions  are recorded
       upon the actual  sale of oil and natural  gas,  these gains or losses are
       reclassified from "Accumulated other comprehensive  income (loss), net of
       income tax" and recorded in "Price-risk management and other, net" on the
       accompanying  statement of income.  The fair value of our  derivatives is
       computed  using  the  Black-Scholes-Merton  option  pricing  model and is
       periodically  verified  against  quotes from  brokers.  The fair value of
       these  instruments  at March 31, 2006, was $1.1 million and is recognized
       on the accompanying balance sheet in "Other current assets."


                                       11





         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued
                      SWIFT ENERGY COMPANY AND SUBSIDIARIES


       Supervision Fees

         Consistent with industry  practice,  we charge a supervision fee to the
       wells we operate including our wells in which we own up to a 100% working
       interest.  Supervision  fees are  recorded as a reduction  to general and
       administrative,  net  based on our  estimate  of the  costs  incurred  to
       operate the wells.  The total amount of  supervision  fees charged to the
       wells we operate was $2.0  million in the first  quarter of 2006 and $1.7
       million in the first quarter of 2005.

       Asset Retirement Obligation

         In June 2001, the Financial  Accounting  Standards  Board (FASB) issued
       SFAS  No.  143,  "Accounting  for  Asset  Retirement   Obligations."  The
       statement  requires  entities to record the fair value of a liability for
       legal obligations  associated with the retirement obligations of tangible
       long-lived  assets  in the  period  in  which  it is  incurred.  When the
       liability  is  initially  recorded,  the  carrying  amount of the related
       long-lived asset is increased.  The liability is discounted from the year
       the well is expected to deplete. Over time, accretion of the liability is
       recognized  each period,  and the  capitalized  cost is  depreciated on a
       unit-of-production  basis over the useful life of the related asset. Upon
       settlement of the liability,  an entity either settles the obligation for
       its  recorded  amount  or  incurs a gain or loss  upon  settlement.  This
       standard  requires  us to record a  liability  for the fair  value of our
       dismantlement and abandonment costs,  excluding salvage values.  Based on
       our experience and analysis of the oil and gas services industry, we have
       not factored a market risk premium into our asset retirement  obligation.
       SFAS No. 143 was adopted by us effective  January 1, 2003.  The following
       provides a roll-forward of our asset retirement obligation:


                                                                                    2006               2005
                                                                             -----------------   ----------------
                                                                                           
      Asset Retirement Obligation recorded as of January 1 ..................$      19,356,367   $     17,639,136
        Accretion expense for the three months ended March 31 ...............          291,515            186,507
        Liabilities incurred for new wells and facilities construction ......          174,139             29,622
        Reductions due to sold, or plugged and abandoned wells ..............              ---           (166,452)
        Decrease due to currency exchange rate fluctuations .................          (60,697)           (11,960)
                                                                             -----------------   ----------------
      Asset Retirement Obligation as of March 31 ............................$      19,761,324   $     17,676,853
                                                                             -----------------   ----------------


         At both  March 31,  2006 and  December  31,  2005,  approximately  $0.3
       million of our asset  retirement  obligation  is  classified as a current
       liability  in  "Accounts   payable  and  accrued   liabilities"   on  the
       accompanying balance sheets.

       New Accounting Pronouncements

         EITF 04-05 addresses when a limited  partnership should be consolidated
       by its general  partner.  EITF 04-05 presumes that a sole general partner
       in a limited partnership controls the limited partnership,  and therefore
       should  consolidate the limited  partnership.  The presumption of control
       can be overcome if the limited partners have (a) the substantive  ability
       to remove the sole  general  partner or  otherwise  dissolve  the limited
       partnership or (b) substantive  participating  rights. The EITF reached a
       tentative conclusion on the circumstances in which either kick-out rights
       or  participating  rights would be  considered  substantive  and preclude
       consolidation  by  the  general  partner.  The  FASB  ratified  the  EITF
       consensus at the June 2005 EITF meeting. This EITF was adopted January 1,
       2006 and did not have a  material  impact on our  consolidated  financial
       statements  because we believe  our  limited  partners  have  substantive
       kick-out rights under paragraph B20 of FIN 46R.

         In May 2005, the FASB issued SFAS No. 154, Accounting Changes and Error
       Corrections:  a replacement  of APB Opinion No. 20 and FASB Statement No.
       3. SFAS No. 154 requires voluntary changes in accounting principles to be
       applied  retrospectively,  unless  it is  impracticable.  SFAS No.  154's
       retrospective  application  requirement  replaces APB 20's requirement to
       recognize most voluntary changes in accounting  principle by including in


                                       12





         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued
                      SWIFT ENERGY COMPANY AND SUBSIDIARIES


       net income of the period of the change the cumulative  effect of changing
       to the new accounting  principle.  If  retrospective  application for all
       prior periods is impracticable,  the method used to report the change and
       the reason  the  retrospective  application  is  impracticable  are to be
       disclosed.

         Under SFAS No. 154,  retrospective  application  will be the transition
       method  in  the  unusual   instance   that  a  newly  issued   accounting
       pronouncement  does  not  provide  specific  transition  guidance.  It is
       expected that many  pronouncements  will specify transition methods other
       than retrospective. SFAS No. 154 is effective for accounting changes made
       in fiscal years  beginning  after  December 15, 2005, and the adoption of
       this  statement  had no impact on our  financial  position  or results of
       operations.

         In July  2005,  the FASB  issued  an  exposure  draft  "Accounting  for
       Uncertain Tax Positions, a proposed  interpretation of FASB Statement No.
       109." The proposed  interpretation  would apply to all open tax positions
       under FASB No.  109.  The  conclusions  in this  interpretation  include:
       initial  recognition of tax benefits,  recognition and  de-recognition of
       tax  positions,  measurement of tax benefits and  classifications  of tax
       liabilities. The comment period on this exposure draft ended in September
       2005,  and we are  currently  assessing  the  impact,  if any,  that this
       interpretation  would  have on our  financial  position  and  results  of
       operations.   The  FASB  has  not  issued  an  effective  date  for  this
       interpretation, and a final standard will likely be issued in 2006.

(3)    Share-Based Compensation

         We have various types of share-based  compensation plans, refer to Note
       6 of our consolidated  financial  statements in our Annual Report on Form
       10-K  for the  fiscal  year  ended  December  31,  2005,  for  additional
       information related to these share-based compensation plans.

         Effective  January 1, 2006, the Company adopted  Statement of Financial
       Accounting Standards (SFAS) No. 123 (R),  "Share-Based Payment" (SFAS No.
       123R) utilizing the modified prospective approach.  Prior to the adoption
       of SFAS No. 123R, we accounted for stock option grants in accordance with
       Accounting  Principles Board (APB) Opinion No. 25,  "Accounting for Stock
       Issued to Employees"  (the  intrinsic  value  method),  and  accordingly,
       recognized no compensation expense for employee stock option grants.

         Under the modified prospective  approach,  SFAS No. 123R applies to new
       awards and to awards that were  outstanding on January 1, 2006 as well as
       those that are subsequently modified, repurchased or cancelled. Under the
       modified prospective approach, compensation cost recognized for the three
       months  ended  March  31,  2006  includes   compensation   cost  for  all
       share-based  awards granted prior to, but not yet vested as of January 1,
       2006, based on the grant-date fair value estimated in accordance with the
       original  provisions  of SFAS  No.  123,  and  compensation  cost for all
       share-based  awards granted  subsequent to January 1, 2006,  based on the
       grant-date fair value estimated in accordance with the provisions of SFAS
       No.  123R.  Prior  periods  were not  restated  to reflect  the impact of
       adopting the new standard.

         As a result of adopting  SFAS No.  123R on January 1, 2006,  our income
       before taxes, net income and basic and diluted earnings per share for the
       three months  ended March 31,  2006,  were $1.1  million,  $0.7  million,
       $0.02, and $0.02 lower, respectively, than if we had continued to account
       for  share-based  compensation  under  APB  Opinion  No. 25 for our stock
       option  grants.  Upon  adoption of SFAS 123R,  we recorded an  immaterial
       cumulative effect of a change in accounting  principle as a result of our
       change  in  policy  from  recognizing  forfeitures  as they  occur to one
       recognizing expense based on our expectation of the amount of awards that
       will vest over the  requisite  service  period for our  restricted  stock
       awards. This amount was recorded in "General and Administrative,  net" in
       the accompanying condensed consolidated statements of operations.

         We receive a tax deduction for certain  stock option  exercises  during
       the period the options  are  exercised,  generally  for the excess of the
       price at which the stock is sold over the exercise  price of the options.
       In addition, we receive an additional tax deduction when restricted stock
       vests at a higher  value  than the value used to  recognize  compensation
       expense at the date of grant.  Prior to  adoption  of SFAS No.  123R,  we
       reported all tax benefits  resulting from the award of equity instruments
       as operating cash flows in our condensed consolidated  statements of cash
       flows. In accordance with SFAS No. 123R, we are required to report excess


                                       13





         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued
                      SWIFT ENERGY COMPANY AND SUBSIDIARIES


       tax  benefits  from the award of equity  instruments  as  financing  cash
       flows,  these  benefits  totaled  $0.6 million for the three months ended
       March 31, 2006.

         Net cash  proceeds from the exercise of stock options were $1.0 million
       for the three months ended March, 31, 2006. The actual income tax benefit
       realized  from  stock  option  exercises  was $0.3  million  for the same
       period.

         Stock compensation  expense for both stock options and restricted stock
       issued to both  employees and  non-employees  is recorded in "General and
       Administrative, net" in the accompanying condensed consolidated statement
       of income,  and was $1.7  million and $0.1  million for the three  months
       ended March 31, 2006 and 2005, respectively.  We view all awards of stock
       compensation as a single award with an expected life equal to the average
       expected   life  of  component   awards  and  amortize  the  award  on  a
       straight-line basis over the life of the award.

         The following table  illustrates the effect on March 31, 2005 operating
       results  and  per  share   information  had  the  Company  accounted  for
       share-based compensation in accordance with SFAS No. 123R. Our net income
       and  earnings  per share would have been  adjusted to the  following  pro
       forma amounts:


                                                                        Three Months Ended
                                                                             March 31, 2005
                                                                      --------------------------
                                                                               
      Net Income:      As Reported ..................................                $25,689,152
                       Stock-based employee compensation expense
                          determined  under fair  value  method
                          for all awards, net of tax ................                   (859,151)
                                                                      --------------------------
                       Pro Forma ....................................                $24,830,001

      Basic EPS:       As Reported ..................................                       $.91
                       Pro Forma ....................................                       $.88

      Diluted EPS:     As Reported ..................................                       $.89
                       Pro Forma ....................................                       $.86


       Stock Options

         We use the  Black-Scholes-Merton  option  pricing model to estimate the
       fair value of  stock-option  awards with the  following  weighted-average
       assumptions for the indicated periods.

                                                      Three Months Ended
                                                           March 31,
                                                  ----------------------------
                                                     2006              2005
                                                  ----------------------------

  Dividend yield                                          0%                0%
  Expected volatility                                    40%               40%
  Risk-free interest rate                               4.8%              3.5%
  Expected life of options (in years)                   6.3               3.2
  Weighted-average grant-date fair value          $   21.02         $    8.40

         The expected term has been calculated using the Securities and Exchange
       Commission Staff's shortcut approach from Staff Accounting  Bulleting No.
       107. We have analyzed  historical  volatility and based on an analysis of
       all  relevent  factors  use a  three-year  period  to  estimate  expected
       volatility of our stock option grants.


                                       14





         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued
                      SWIFT ENERGY COMPANY AND SUBSIDIARIES


         At March 31, 2006, there was $5.9 million of unrecognized  compensation
       cost related to stock options  which is expected to be recognized  over a
       weighted-average period of 1.7 years.

         The  following  table  represents  stock option  activity for the three
       months ended March 31, 2006:



                                                                   March 31, 2006
                                                       --------------------------------------
                                                                     Wtd. Avg.      Wtd. Avg.
                                                                       Exer.        Contract
                                                         Shares       Price           Life
                                                       -----------   ---------   ------------
                                                                             
            Options outstanding, beginning of period     2,118,179   $   21.28
            Options granted                                139,339   $   44.14
            Options canceled                               (24,440)  $   19.02
            Options exercised                              (71,785)  $   17.59
                                                       -----------               ------------
            Options outstanding, end of period           2,161,293   $   22.87        5.8 Yrs
                                                       ===========               ============
            Options exercisable, end of period           1,140,761   $   21.52        4.6 Yrs
                                                       ===========               ============



         The aggregate  intrinsic value of options outstanding at March 31, 2006
       was  $33.2  million,   and  the  aggregate  intrinsic  value  of  options
       exercisable was $18.2 million. Total intrinsic value of options exercised
       was $1.9 million for the three months ended March 31, 2006.

       Restricted Stock

         The  plans,  as  described  in  Note  6 of our  consolidated  financial
       statements  in our Annual  Report on Form 10-K for the fiscal  year ended
       December 31, 2005, allow for the issuance of restricted stock awards that
       may not be sold or otherwise  transferred until certain restrictions have
       lapsed.  The  unrecognized  compensation  cost related to these awards is
       expected to be expensed over the period the restrictions lapse (generally
       18 months to five years).

         The  compensation  expense for these awards was determined based on the
       market  price of our  stock at the date of  grant  applied  to the  total
       numbers of shares that were  anticipated  to fully vest.  As of March 31,
       2006,  we  have  unrecognized   compensation  expense  of  $10.0  million
       associated  with these awards which are expected to be recognized  over a
       weighted-average period of 2.5 years.

         The following table represents  restricted stock activity for the three
       months ended March 31, 2006:

                                                    March 31, 2006
                                              -------------------------
                                                                Wtd.
                                                                Avg.
                                                               Grant
                                                Shares         Price
                                              -----------  ------------

   Restricted shares outstanding, beginning
       of period                                  236,950  $      34.79
   Restricted shares granted                      114,980  $      43.68
   Restricted shares canceled                     (10,230) $      39.51
   Restricted shares vested                       (14,180) $      25.18
   Restricted shares outstanding, end of
       period                                     327,520  $      41.56


                                       15





         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued
                      SWIFT ENERGY COMPANY AND SUBSIDIARIES


(4)    Earnings Per Share

         Basic  earnings per share ("Basic  EPS") have been  computed  using the
       weighted  average  number  of  common  shares   outstanding   during  the
       respective  periods.  Diluted  earnings per share ("Diluted EPS") for all
       periods also  assumes,  as of the  beginning  of the period,  exercise of
       stock options and restricted stock grants to employees using the treasury
       stock method. Certain of our stock options, that could potentially dilute
       Basic EPS in the future,  were  antidilutive  for periods ended March 31,
       2006 and 2005, and are discussed below.

         The following is a  reconciliation  of the numerators and  denominators
       used in the  calculation  of Basic and Diluted EPS for the periods  ended
       March 31, 2006 and 2005:


                                                                Three Months Ended March 31,
                                          -------------------------------------------------------------------------------
                                                        2006                                    2005
                                          ---------------------------------------  --------------------------------------
                                               Net                     Per Share       Net                     Per Share
                                             Income         Shares       Amount      Income        Shares       Amount
                                          -------------  -----------  -----------  ------------  -----------  -----------
                                                                                            
      Basic EPS:
        Net Income and Share Amounts......$  37,314,506   29,071,764  $      1.28  $ 25,689,152   28,160,949  $      0.91
        Dilutive Securities:
        Restricted Stock .................          ---       78,501                        ---       11,242
        Stock Options ....................          ---      845,633                        ---      641,115
                                          ------------- ------------               ------------  -----------
      Diluted EPS:
        Net Income and Assumed Share
          Conversions ....................$  37,314,506   29,995,898  $      1.24  $ 25,689,152   28,813,306  $      0.89
                                          -------------- -----------               ------------  -----------


         Options to  purchase  approximately  2.2  million  shares at an average
       exercise  price of  $22.87  were  outstanding  at March 31,  2006,  while
       options to purchase 2.9 million  shares at an average  exercise  price of
       $18.97 were outstanding at March 31, 2005.  Approximately 1.6 million and
       0.7 million stock options and non-vested  shares of restricted stock were
       not  included in the  computation  of Diluted  EPS for the periods  ended
       March 31,  2006,  and 2005,  respectively,  because  these  options  were
       antidilutive  in that the  option  price  was  greater  than the  average
       closing  market  price  for  the  common  shares  during  those  periods.
       Restricted stock grants to consultants of 1,200 shares, were not included
       in the computation of Diluted EPS for the period ended March 31, 2006, as
       performance  conditions  surrounding  the vesting of these shares had not
       occurred.

(5)    Long-Term Debt

         Our long-term debt, including the current portion, as of March 31, 2006
       and December 31, 2005, was as follows (in thousands):


                                                            March 31,                December 31,
                                                              2006                       2005
                                                       ------------------        -------------------
                                                                           
          Bank Borrowings .............................$              ---        $               ---
          7-5/8% senior notes due 2011 ................           150,000                    150,000
          9-3/8% senior subordinated notes due 2012 ...           200,000                    200,000
                                                       ------------------        -------------------
                    Long-Term Debt ....................$          350,000        $           350,000
                                                       ------------------        -------------------


       Bank Borrowings

         At March 31, 2006, we had no  outstanding  borrowings  under our $400.0
       million  credit  facility  with a  syndicate  of  ten  banks  that  has a
       borrowing  base of $250.0  million  and  expires  in  October  2008.  The
       interest  rate is either (a) the lead  bank's  prime rate (7.75% at March
       31, 2006) or (b) the adjusted  London  Interbank  Offered Rate  ("LIBOR")
       plus the applicable  margin  depending on the level of outstanding  debt.
       The applicable margin is based on the ratio of the outstanding balance to


                                       16





         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued
                      SWIFT ENERGY COMPANY AND SUBSIDIARIES


       the last calculated  borrowing base. In June 2004, we renewed this credit
       facility,  increasing  the facility to $400 million from $300 million and
       extending  its  expiration  to October 1, 2008 from October 1, 2005.  The
       other terms of the credit facility, such as the borrowing base amount and
       commitment amount, stayed largely the same. The covenants related to this
       credit facility  changed  somewhat with the extension of the facility and
       are discussed  below.  We incurred  $0.4 million of debt  issuance  costs
       related to the  renewal of this  facility  in 2004,  which is included in
       "Debt  issuance  costs" on the  accompanying  balance  sheets and will be
       amortized to interest expense over the life of the facility.

         The terms of our credit facility include,  among other restrictions,  a
       limitation on the level of cash  dividends (not to exceed $5.0 million in
       any fiscal year),  a remaining  aggregate  limitation on purchases of our
       stock of $15.0 million, requirements as to maintenance of certain minimum
       financial  ratios  (principally  pertaining to adjusted  working  capital
       ratios  and  EBITDAX),   and  limitations  on  incurring  other  debt  or
       repurchasing   our  7-5/8%   senior  notes  due  2011  or  9-3/8%  senior
       subordinated notes due 2012. Since inception, no cash dividends have been
       declared on our common stock.  We are  currently in  compliance  with the
       provisions  of this  agreement.  The  credit  facility  is secured by our
       domestic oil and gas properties. We have also pledged 65% of the stock in
       our two New Zealand  subsidiaries as collateral for this credit facility.
       The  borrowing  base is  re-determined  at least every six months and was
       reconfirmed by our bank group at $250.0 million effective May 1, 2006. We
       requested  that the  commitment  amount with our bank group be reduced to
       $150.0  million  effective  May 9,  2003.  Under the terms of the  credit
       facility, we can increase this commitment amount back to the total amount
       of the  borrowing  base at our  discretion,  subject  to the terms of the
       credit agreement. The next scheduled borrowing base review is in November
       2006.

         Interest expense on the credit facility,  including commitment fees and
       amortization  of debt  issuance  costs,  totaled  $0.2  million  and $0.3
       million for the first quarters of 2006 and 2005, respectively. The amount
       of commitment fees included in interest expense, net was $0.1 million for
       both the first quarters of 2006 and 2005.

       Senior Notes Due 2011

         These notes consist of $150.0  million of 7-5/8% senior notes due 2011,
       which were  issued on June 23, 2004 at 100% of the  principal  amount and
       will mature on July 15, 2011. The notes are senior unsecured  obligations
       that rank equally with all of our  existing and future  senior  unsecured
       indebtedness, are effectively subordinated to all our existing and future
       secured  indebtedness  to the  extent  of  the  value  of the  collateral
       securing such  indebtedness,  including  borrowing  under our bank credit
       facility,  and rank senior to all of our existing and future subordinated
       indebtedness. Interest on these notes is payable semi-annually on January
       15 and July 15, and  commenced on January 15, 2005.  On or after July 15,
       2008, we may redeem some or all of the notes, with certain  restrictions,
       at a redemption price,  plus accrued and unpaid interest,  of 103.813% of
       principal,  declining to 100% in 2010 and thereafter.  In addition, prior
       to July 15,  2007,  we may  redeem  up to 35% of the  notes  with the net
       proceeds of qualified  offerings  of our equity at a redemption  price of
       107.625% of the  principal  amount of the notes,  plus accrued and unpaid
       interest.  We incurred  approximately $3.9 million of debt issuance costs
       related to these notes, which is included in "Debt issuance costs" on the
       accompanying  balance  sheets and will be amortized to interest  expense,
       net over the life of the notes using the effective interest method.  Upon
       certain  changes in control of Swift  Energy,  each  holder of notes will
       have the right to require us to  repurchase  all or any part of the notes
       at a purchase price in cash equal to 101% of the principal  amount,  plus
       accrued and unpaid  interest to the date of purchase.  The terms of these
       notes include, among other restrictions,  a limitation on how much of our
       own common stock we may  repurchase.  We are currently in compliance with
       the provisions of the indenture governing these senior notes.

         Interest  expense  on the  7-5/8%  senior  notes  due  2011,  including
       amortization  of debt  issuance  costs  totaled  $3.0 million in both the
       first quarter of 2006 and 2005.


                                       17




         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued
                      SWIFT ENERGY COMPANY AND SUBSIDIARIES


       Senior Subordinated Notes Due 2012

         These notes  consist of $200.0  million of 9-3/8%  senior  subordinated
       notes due May 2012,  which were issued on April 16, 2002, and will mature
       on May 1, 2012. The notes are unsecured senior  subordinated  obligations
       and are  subordinated  in right of payment to all our existing and future
       senior debt,  including our bank credit facility and 7-5/8% senior notes.
       Interest on these notes is payable  semiannually on May 1 and November 1,
       and commenced on November 1, 2002. On or after May 1, 2007, we may redeem
       these notes,  with certain  restrictions,  at a  redemption  price,  plus
       accrued and unpaid interest, of 104.688% of principal,  declining to 100%
       in 2010. In addition,  prior to May 1, 2005, we could have redeemed up to
       33.33% of these notes with the net proceeds of qualified offerings of our
       equity at 109.375% of the principal  amount of these notes,  plus accrued
       and unpaid  interest.  Upon certain  changes in control of Swift  Energy,
       each  holder  of these  notes  will  have  the  right  to  require  us to
       repurchase  the notes at a  purchase  price in cash  equal to 101% of the
       principal  amount,  plus  accrued  and  unpaid  interest  to the  date of
       purchase. The terms of these notes include,  among other restrictions,  a
       limitation on how much of our own common stock we may repurchase.  We are
       currently in compliance  with the  provisions of the indenture  governing
       these subordinated notes.

         Interest  expense on the  9-3/8%  senior  subordinated  notes due 2012,
       including  amortization  of debt  issuance  costs totaled $4.8 million in
       both the first quarters of 2006 and 2005.

         The aggregate  maturities  on our  long-term  debt are $150 million for
       2011 and $200 million for 2012.

         We have capitalized  interest on our unproved  properties in the amount
       of $2.1  million  and $1.8  million,  for the first  quarters of 2006 and
       2005, respectively.

(6)    Foreign Activities

         As of March 31, 2006, our gross  capitalized oil and gas property costs
       in New Zealand totaled approximately $305.6 million. Approximately $273.5
       million has been included in the "Proved  properties"  portion of our oil
       and  gas  properties,  while  $32.1  million  is  included  as  "Unproved
       properties."  Our functional  currency in New Zealand is the U.S. Dollar.
       Net assets of our New Zealand  operations  total $252.1  million at March
       31, 2006.

(7)    Acquisitions and Dispositions

         In November  2005, we acquired  interests in the South  Bearhead  Creek
       field in Central Louisiana. This field is approximately 50 miles south of
       our Masters Creek field. We paid approximately  $24.3 million in cash for
       these interests.  After taking into account internal acquisition costs of
       $2.6 million, and assumed liabilities of $1.4 million, our total cost was
       $28.3 million.  We allocated  $26.2 million of the  acquisition  price to
       "Proved properties," $2.5 million to "Unproved  properties," and recorded
       a liability  for $0.4  million to "Asset  retirement  obligation"  on our
       accompanying  consolidated  balance  sheet.  In December 2005 we acquired
       additional interests in this field. We paid approximately $4.6 million in
       cash for these additional  interests.  After taking into account internal
       acquisition  costs of $0.6 million,  our total cost was $5.2 million.  We
       allocated $4.9 million of the acquisition  price to "Proved  properties,"
       $0.4 million to "Unproved  properties," and recorded a liability for $0.1
       million to "Asset retirement obligation" on our accompanying consolidated
       balance  sheet.  These  acquisitions  were  accounted for by the purchase
       method  of  accounting.  We  made  these  acquisitions  to  increase  our
       exploration and development  opportunities in this area. The revenues and
       expenses from these  properties  have been  included in our  accompanying
       consolidated  statements of income from the date of acquisition  forward,
       however, given the acquisitions were in November and December 2005, these
       amounts were immaterial for 2005.

(8)    Subsequent Events

         In April 2006,  we sold our minority  interests in the  Brookeland  and
       Masters  Creek  natural gas  processing  plants for  approximately  $20.3
       million in cash.  Under the "full-cost"  method of accounting for oil and
       gas  property  and  equipment  costs,  the  proceeds of this sale will be
       applied against our oil and gas properties and equipment balance,  and no
       gain or loss  will be  recognized  on  this  transaction.


                                       18





         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued
                      SWIFT ENERGY COMPANY AND SUBSIDIARIES


(9)    Condensed Consolidating Financial Information

         In  December  2005,  we amended  the  indenture  for our 9-3/8%  Senior
       Subordinated  Notes  due 2012 and our  7-5/8%  Senior  Notes  due 2011 to
       reflect our new holding company organizational structure (as discussed in
       Note 1). As part of this  restructuring  our  indentures  were amended so
       that both Swift Energy Company and Swift Energy Operating, LLC  (a wholly
       owned indirect  subsidiary of Swift Energy Company) became co-obligors of
       these senior notes and senior  subordinated  debt. The co-obligations are
       full  and  unconditional  and  are  joint  and  several.  Prior  to  this
       restructure,  Swift Energy Company was the sole obligor. The following is
       condensed  consolidating  financial information for Swift Energy Company,
       Swift Energy Operating, LLC, and significant subsidiaries:

       Condensed Consolidating Balance Sheets




(in 000's)                                                                    March 31, 2006
                                             -------------------------------------------------------------------------------------
                                              Swift Energy Co.    Swift Energy
                                               (Parent and       Operating, LLC     Other                         Swift Energy Co.
                                                Co-obligor)       (Co-obligor)    Subsidiaries    Eliminations      Consolidated
                                             -----------------   --------------   ------------   --------------   ----------------
                                                                                                   
ASSETS
     Current assets                          $             ---   $      135,829   $     26,357   $          ---   $        162,186
     Property and equipment                                ---          910,152        222,615              ---          1,132,767
     Investment in subsidiaries (equity
       method)                                         650,162             ---         449,968       (1,100,130)               ---
     Other assets                                          ---           33,813            609          (24,470)             9,953
                                             -----------------   --------------   ------------   --------------   ----------------
          Total assets                       $         650,162   $    1,079,794   $    699,549   $   (1,124,600)  $      1,304,905
                                             =================   ==============   ============   ==============   ================


LIABILITIES AND STOCKHOLDERS'  EQUITY
     Current liabilities                     $             ---   $       96,262   $     16,834   $          ---   $        113,097
     Long-term liabilities                                 ---          533,564         32,553          (24,470)           541,646
     Stockholders' equity                              650,162          449,968        650,162       (1,100,130)           650,162
                                             -----------------   --------------   ------------   --------------   ----------------
          Total liabilities and
            stockholders' equity             $         650,162   $    1,079,794   $    699,549   $   (1,124,600)  $      1,304,905
                                             =================   ==============   ============   ===============  ================



                                       19





         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued
                      SWIFT ENERGY COMPANY AND SUBSIDIARIES




(in 000's)                                                                   December 31, 2005
                                             -------------------------------------------------------------------------------------
                                              Swift Energy Co.    Swift Energy
                                              (Parent and        Operating, LLC      Other                        Swift Energy Co.
                                               Co-obligor)        (Co-obligor)    Subsidiaries    Eliminations      Consolidated
                                             -----------------   --------------   ------------   --------------   ----------------
                                                                                                   
ASSETS
     Current assets                          $             ---   $       92,788   $     22,267   $          ---   $        115,055
     Property and equipment                                ---          862,717        216,316              ---          1,079,034
     Investment in subsidiaries (equity
       method)                                         607,318              ---        410,612       (1,017,930)               ---
     Other assets                                          ---           31,955            682          (22,313)            10,324
                                             -----------------   --------------   ------------   --------------   ----------------
          Total assets                       $         607,318   $      987,460   $    649,877    $  (1,040,243)  $      1,204,413
                                             =================   ==============   ============   ==============   ================





LIABILITIES AND STOCKHOLDERS' EQUITY
     Current liabilities                     $             ---   $       85,472   $     12,949   $          ---   $         98,421
     Long-term liabilities                                 ---          491,376         29,610          (22,313)           498,674
     Stockholders' equity                              607,318          410,612        607,318       (1,017,930)           607,318
                                             -----------------   --------------   ------------   --------------   ----------------
          Total liabilities and
            stockholders' equity             $         607,318   $      987,460   $    649,877   $   (1,040,243)  $      1,204,413
                                             =================   ==============   ============   ==============   ================


Condensed Consolidating Statements of Income

(in 000's)                                                          Three Months Ended March 31, 2006
                                             -------------------------------------------------------------------------------------
                                              Swift Energy Co.    Swift Energy
                                               (Parent and        Operating, LLC      Other                       Swift Energy Co.
                                                Co-obligor)       (Co-obligor)    Subsidiaries   Eliminations       Consolidated
                                             -----------------   --------------   ------------   --------------   ----------------
     Revenues                                $             ---   $      119,438   $     16,731   $          ---   $        136,169
     Expenses                                              ---           65,798         12,596              ---             78,394
                                             -----------------   --------------   ------------   --------------   ----------------

     Income (loss) before the following:                   ---           53,640          4,135              ---             57,775
          Equity in net earnings of
            subsidiaries                                37,315              ---         33,828          (71,143)               ---
                                             -----------------   --------------   ------------   --------------   ----------------
     Income before income taxes                         37,315           53,640         37,963          (71,143)            57,775
     Income tax provision (benefit)                        ---           19,812            648              ---             20,460
                                             -----------------   --------------   ------------   --------------   ----------------

     Net income                              $          37,315   $       33,828   $     37,315   $      (71,143)  $         37,315
                                             =================   ==============   ============   ==============   ================



                                       20





         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued
                      SWIFT ENERGY COMPANY AND SUBSIDIARIES



(in 000's)                                                       Three Months Ended March 31, 2005
                                             ---------------------------------------------------------------------
                                              Swift Energy Co.
                                               (Parent and                                          Swift Energy
                                                  Issuer)        Other Subsidiaries  Eliminations   Consolidated
                                             -----------------   ------------------  ------------  ---------------
                                                                                       
     Revenues                                $          76,768   $           18,855  $         (2) $        95,621
     Expenses                                           44,437               11,427            (2)          55,862
                                             -----------------   ------------------  ------------  ---------------

     Income (loss) before the following:                32,331                7,428           ---           39,759
          Equity in net earnings of
             subsidiaries                                5,379                  ---        (5,379)             ---
                                             -----------------   ------------------  ------------  ---------------

     Income before income taxes                         37,710                7,428        (5,379)          39,759
     Income tax provision (benefit)                     12,020                2,049           ---           14,069
                                             -----------------   ------------------  ------------  ---------------

     Net income                              $          25,690   $            5,379  $     (5,379) $        25,690
                                             =================   ==================  ============  ===============






Condensed Consolidating Statements of Cash Flows



(in 000's)                                                        Three Months Ended March 31, 2006
                                      -------------------------------------------------------------------------------------
                                       Swift Energy Co.    Swift Energy
                                        (Parent and       Operating, LLC        Other                      Swift Energy Co.
                                        Co-obligor)        (Co-obligor)      Subsidiaries    Eliminations     Consol.
                                      ----------------   -----------------   -------------   ------------  ----------------
                                                                                            
     Cash flow from operations        $            ---   $          76,061   $       7,839   $        ---  $         83,900
     Cash flow from investing
        activities                                 ---             (71,734)        (13,637)         2,157           (83,213)
     Cash flow from financing
        activities                                 ---               1,535           2,157         (2,157)            1,535
                                      ----------------   -----------------   -------------   ------------  ----------------

     Net increase in cash             $            ---   $           5,862   $      (3,640)  $        ---  $          2,223
     Cash, beginning of period                     ---              44,911           8,094            ---            53,005
                                      ----------------   -----------------   -------------   ------------  ----------------

     Cash, end of period              $            ---   $          50,773   $       4,454   $        ---  $         55,227
                                      ================   =================   =============   ============  ================



                                       21





         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued
                      SWIFT ENERGY COMPANY AND SUBSIDIARIES



(in 000's)                                                       Three Months Ended March 31, 2005
                                             --------------------------------------------------------------------------
                                             Swift Energy Co.
                                               (Parent and          Other                              Swift Energy Co.
                                                  Issuer)         Subsidiaries       Eliminations      Consolidated
                                             ----------------  -----------------   -----------------   ----------------
                                                                                           
     Cash flow from operations               $         50,871  $          13,781   $             ---   $         64,652

     Cash flow from investing activities              (39,834)           (15,147)              1,783            (53,198)
     Cash flow from financing activities               (6,659)             1,783              (1,783)            (6,659)
                                             ----------------  -----------------   -----------------   ----------------

     Net increase (decrease) in cash                    4,378                417                 ---              4,795
     Cash, beginning of period                            205              4,715                 ---              4,920
                                             ----------------  -----------------   -----------------   ----------------

     Cash, end of period                     $          4,583  $           5,132   $             ---   $          9,715
                                             ================  =================   =================   ================



(10)   Segment Information

         The Company has two reportable segments,  one domestic and one foreign,
       which are in the  business of crude oil and natural gas  exploration  and
       production. The accounting policies of the segments are the same as those
       described in the summary of significant  accounting policies. We evaluate
       our  performance  based on  profit  or loss  from oil and gas  operations
       before price-risk  management and other, net, general and administrative,
       net,  and interest  expense,  net.  Our  reportable  segments are managed
       separately based on their geographic locations.  Financial information by
       operating segment is presented below:



                                                                      Three Months Ended March 31,
                              -----------------------------------------------------------------------------------------------------
                                                     2006                                                2005
                              ----------------------------------------------------  -----------------------------------------------
                                                     New                                                 New
                                  Domestic         Zealand              Total          Domestic        Zealand            Total
                              ---------------  ----------------  -----------------  --------------  --------------  ---------------
                                                                                                  
Oil and gas sales             $   118,084,694  $     16,868,299  $     134,952,993  $   76,775,769  $   18,745,564  $    95,521,333

Costs and Expenses:
   Depreciation, depletion
    and amortization               28,021,752         7,384,745         35,406,497      17,673,698       6,531,680       24,205,378
   Accretion of asset
    retirement obligation             255,672            35,843            291,515         153,857          32,650          186,507
  Lease operating costs            11,307,560         3,086,929         14,394,489       8,244,217       2,804,565       11,048,782
  Severance and other taxes        13,607,937         1,145,669         14,753,606       8,030,686       1,172,395        9,203,081
Income from oil and gas
    operations                $    64,891,773  $      5,215,113  $      70,106,886  $   42,673,311  $    8,204,274  $    50,877,585

   Price-risk management
     and other, net                                                      1,215,938                                           99,351

   General and
    administrative, net                                                  7,686,909                                        4,874,308
   Interest expense, net                                                 5,860,919                                        6,344,009

Income Before Income Taxes                                       $      57,774,996                                  $    39,758,619
                              ---------------  ----------------  -----------------  --------------  --------------  ---------------
Total Assets                  $ 1,052,793,307  $    252,111,859  $   1,304,905,166  $  800,313,774  $  218,951,614  $ 1,019,265,388
                              ===============  ================  =================  ==============  ==============  ===============



                                       22





                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                      SWIFT ENERGY COMPANY AND SUBSIDIARIES


ITEM 2.

         You should read the following  discussion  and analysis in  conjunction
       with our financial information and our condensed  consolidated  financial
       statements  and notes  thereto  included in this report and our Form 10-K
       for the year ended December 31, 2005. The following  information contains
       forward-looking  statements.  For a discussion of limitations inherent in
       forward-looking  statements, see "Forward-Looking  Statements" on page 32
       of this report.

       Overview

         Swift Energy had record net income and production for the first quarter
       of 2006.  Net  income  increased  45% to  $37.3  million  and  production
       increased 7% to 16.6 Bcfe over first quarter 2005 levels.  Cash flow from
       operating  activities  increased  30% to $83.9 million over first quarter
       2005 levels.  We also had record revenues of $136.2 million for the first
       quarter of 2006, an increase of 42% over 2005 first quarter  levels.  The
       strong commodity prices during the first quarter of 2006 and increases in
       production supported the increase in our revenues as compared to the same
       period in 2005.

         Our efforts and capital  throughout  the first quarter of 2006 remained
       primarily focused on infrastructure  improvements,  increased production,
       and the  development  of  long-lived  reserves  through  exploration  and
       exploitation   activities  primarily  in  four  of  our  regions:   South
       Louisiana,  South  Texas,  Toledo  Bend,  and New  Zealand.  We expect to
       continue this focus throughout 2006. We are reviewing  further  potential
       capacity  increases of our facilities in Lake Washington,  and expect the
       new 3-D seismic  survey over the Cote Blanche Island area to be completed
       in the third quarter of 2006, and have recently  acquired  seismic on our
       offshore  Kaheru  exploration  permit in New Zealand.  In March 2006,  we
       signed a  participation  agreement  to explore  several  sites in onshore
       Alaska's  Cook Inlet Basin.  Under the joint venture we will have a 37.5%
       working   interest  in  about  54,500  acres.  We  started   drilling  an
       exploratory well, in which we own a 50% working interest, on this acreage
       in April 2006.

         Our overall costs and expenses  increased in the first quarter of 2006.
       Although  costs for equipment and services are  continuing to rise in the
       industry at this time, we are working to manage our costs and expenses to
       remain at this same general level for the remainder of 2006.  The largest
       increase in these costs and  expenses is due to  increased  depreciation,
       depletion and amortization expense as a result of increased estimates for
       future development costs and additional  capital  expenditures over prior
       year levels. We experienced  higher costs due to increased oil production
       in Lake  Washington,  along with higher  severance taxes due to increased
       revenues.  We also saw an  increase  in our  general  and  administrative
       expenses due to an increased  workforce  and stock  compensation  expense
       associated with the adoption of FAS No. 123(R).  We expect cost pressures
       to continue to affect the industry throughout 2006,  especially along the
       Gulf  Coast   following  the  two  2005   hurricanes,   with   tightening
       availability  of crews as well as increasing  costs of services and basic
       equipment.

         Our financial position remains strong and flexible, allowing us to take
       advantage of future opportunities for organic growth through drilling and
       strategic  growth through  acquisitions.  Our financial  ratios have also
       continued to improve.  Our debt to capitalization  ratio was 35% at March
       31, 2006 compared to 37% at year-end 2005, as debt levels remained at the
       same level as year-end 2005 and retained  earnings  increased as a result
       of the current  period  profit.  Including our cash on hand at the end of
       the quarter, our net debt to capital ratio would have been 29%.

         There are a number of  factors  that  support  our  belief  that  Swift
       Energy's  performance  for 2006  will be  strong.  We think  that  strong
       commodity prices will continue over the foreseeable future, based in part
       on  forward-strip  pricing.  Although  production  was  impacted  by  the
       hurricane  activity  in the second  half of 2005,  all of Swift  Energy's
       operations  in the South  Louisiana  region are back on  production at or
       above pre-Katrina  production levels,  except for the Cote Blanche Island
       field.  Cote  Blanche  Island is expected  to be back  online  during the
       second  quarter of 2006.  Our merged 3-D seismic data offsets  around our


                                       23





                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
             FINANCIAL CONDITION AND RESULTS OF OPERATIONS-Continued
                      SWIFT ENERGY COMPANY AND SUBSIDIARIES


       fields in southern  Louisiana have yielded success in our exploration and
       development   activities,   as  demonstrated  by  our  year-end  drilling
       successes at our Newport and Bondi prospects in the Lake Washington area.
       Continued  work-over and recompletion  activity is expected to take place
       in 2006,  particularly in the Bay de Chene and Cote Blanche Island fields
       in southern Louisiana;  however,  this work has been delayed somewhat due
       to our  recovery  efforts  from  Hurricanes  Katrina  and  Rita.  We also
       acquired  additional property in our Toledo Bend region during the fourth
       quarter of 2005,  the South  Bearhead  Creek  property.  Our  diversified
       drilling portfolio positions us for higher impact exploration drilling as
       well as expanded exploitation efforts in 2006.

       Results of Operations - Three Months Ended March 31, 2006 and 2005

         Revenues.  Our revenues in the first  quarter of 2006  increased by 42%
       compared  to revenues in the same  period in 2005,  due  primarily  to an
       increase in commodity prices and the production increase principally from
       our Lake Washington field.  Revenues from our oil and gas sales comprised
       substantially all of net revenues for the first quarter of 2006 and 2005.
       In the  first  quarter  of  2006,  oil  production  made up 58% of  total
       production, natural gas made up 36%, and NGL represented 6%. In the first
       quarter of 2005, oil production made up 51% of total production,  natural
       gas made up 40%,  and NGL  represented  9%. The  percentage  of our total
       production  from oil increased as Lake  Washington  production,  which is
       almost entirely oil, increased over first quarter of 2005 levels.

         Our first quarter 2006 weighted  average prices  increased 32% to $8.14
       per Mcfe  from  $6.16 in the  first  quarter  of  2005,  with oil  prices
       appreciating  28% to $60.83 from $47.66 during the first quarter of 2005,
       natural gas prices  increasing  27% to $5.38 from  $4.25,  and NGL prices
       rose 13% to $30.34 from $26.79.

         The  following  table  provides  additional  information  regarding the
       changes  in the  sources  of our oil and gas  sales and  volumes  for the
       periods ended March 31, 2006 and 2005.


                                                              Three Months Ended March 31,
                                                              ----------------------------
     Area                            Oil and Gas Sales (In Millions)       Net Oil and Gas Sales Volumes (Bcfe)
     ----                         -----------------------------------   ---------------------------------------
                                              2006               2005               2006                   2005
                                              ----               ----               ----                   ----
                                                                                               
     AWP Olmos ...................         $  15.3             $ 11.3                1.9                    1.9
     Brookeland ..................             4.3                4.0                0.5                    0.7
     Lake Washington .............            85.3               51.4                8.7                    6.8
     Masters Creek ...............             3.9                4.7                0.5                    0.7
     Other .......................             9.3                5.4                1.2                    0.9
                                  ----------------  -----------------   ----------------  ---------------------
             Total Domestic ......         $ 118.1             $ 76.8               12.8                   11.0
                                  ----------------  -----------------   ----------------  ---------------------
     Rimu/Kauri ..................             8.7               12.5                1.6                    2.4
     TAWN ........................             8.2                6.2                2.2                    2.1
                                  ----------------  -----------------   ----------------  ---------------------
             Total New Zealand ...         $  16.9             $ 18.7                3.8                    4.5
                                  ----------------  -----------------   ----------------  ---------------------
     Total .......................         $ 135.0             $ 95.5               16.6                   15.5
                                  ================  =================   ================  =====================



                                       24





                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
             FINANCIAL CONDITION AND RESULTS OF OPERATIONS-Continued
                      SWIFT ENERGY COMPANY AND SUBSIDIARIES


         The  following  table  provides  additional  information  regarding our
       quarterly oil and gas sales:


                                                      Sales Volume                        Average Sales Price
                                                      ------------                        -------------------
                                            Oil        NGL        Gas      Combined       Oil        NGL        Gas
                                          (MBbl)     (MBbl)      (Bcf)      (Bcfe)       (Bbl)      (Bbl)      (Mcf)
                                        ----------  ---------  ---------  ----------  ----------  ---------  ---------
     2006
     ----
                                                                                            
     Three Months Ended March 31:
          Domestic ....................      1,487         90        3.3        12.8      $60.56     $39.75      $7.42
          New Zealand .................        124         62        2.7         3.8      $64.13     $16.68      $2.91
                                        ----------  ---------  ---------  ----------
                Total .................      1,611        152        6.0        16.6      $60.83     $30.34      $5.38
                                        ==========  =========  =========  ==========
     2005
     ----
     Three Months Ended March 31:
          Domestic ....................      1,184        143        3.0        11.0      $47.20     $31.79      $5.41
          New Zealand .................        137         80        3.3         4.5      $51.68     $17.80      $3.17
                                        ----------  ---------  ---------  ----------
                Total .................      1,321        223        6.3        15.5      $47.66     $26.79      $4.25
                                        ==========  =========  =========  ==========



         In the first quarter of 2006,  our $39.4 million  increase in oil, NGL,
       and natural gas sales resulted from:

         oPrice variances that had a $28.5 million favorable impact on sales, of
              which $21.2 million was attributable to the 28% increase in
              average oil prices received, $6.8 million was attributable to the
              27% increase in average gas prices received, and $0.5 million was
              attributable to the 13% increase in average NGL prices received;
              and

         oVolume variances that had a $10.9 million favorable impact on sales,
              with $13.9 million of increases coming from the 290,000 Bbl
              increase in oil sales volumes, offset by $1.1 million of decreases
              due to the 0.3 Bcf decrease in gas sales volumes, and $1.9 million
              of decreases attributable to the 71,000 Bbl decrease in NGL sales
              volumes.

         Costs and Expenses. Our expenses in the first quarter of 2006 increased
       $22.5 million,  or 40%,  compared to expenses in the same period of 2005.
       The increase was due to an $11.2 million increase in DD&A, a $5.6 million
       increase in  severance  and other taxes,  and a $3.3 million  increase in
       lease  operating  costs,  all of which  are  primarily  due to  increased
       production  volumes and higher oil and gas prices in the first quarter of
       2006.

         Our first  quarter  2006  general  and  administrative  expenses,  net,
       increased  $2.8  million,  or 58%, from the level of such expenses in the
       same 2005 period.  This  increase was  primarily due an increase in stock
       compensation  expense  resulting  from the adoption of SFAS No. 123R. Our
       stock compensation  expense recorded in general and  administrative,  net
       increased by $1.6 million, net of capitalized amounts, over first quarter
       of 2005 levels.  For the first quarters of 2006 and 2005, our capitalized
       general and administrative costs,  excluding stock compensation,  totaled
       $6.0 million and $4.1 million,  respectively. Our capitalized general and
       administrative  expenses  increased due to the expansion of our workforce
       and the  capitalization of stock  compensation  related to geological and
       geophysical  workforce.  Our net general and administrative  expenses per
       Mcfe  produced  increased to $0.46 per Mcfe in the first  quarter of 2006
       from $0.31 per Mcfe in the same 2005 period.  The portion of  supervision
       fees recorded as a reduction to general and  administrative  expenses was
       $2.0 million for the first  quarter of 2006 and $1.7 million for the 2005
       period.

         DD&A increased $11.2 million, or 46%, in the first quarter of 2006 from
       the level of those  expenses  in the same  period of 2005.  Domestically,
       DD&A  increased  $10.3  million  in the  first  quarter  of  2006  due to
       increases in the depletable oil and gas property base,  including  future
       development  costs  and  higher  production  in the 2006  period.  In New


                                       25





                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
             FINANCIAL CONDITION AND RESULTS OF OPERATIONS-Continued
                      SWIFT ENERGY COMPANY AND SUBSIDIARIES


       Zealand,  DD&A increased by $0.9 million in the first quarter of 2006 due
       to  increases  in the  depletable  oil and gas  property  base and  lower
       reserves  volumes,  partially  offset  by  lower  production  in the 2006
       period.  Our DD&A rate per Mcfe of production  was $2.13 and $1.56 in the
       first quarters of 2006 and 2005, respectively.

         We recorded  $0.3 million and $0.2 million of  accretions  to our asset
       retirement   obligation   in  the  first   quarters  of  2006  and  2005,
       respectively.

         Our lease  operating  costs per Mcfe  produced  were $0.87 in the first
       quarter  of 2006 and  $0.71 in the  first  quarter  of  2005.  Our  lease
       operating  costs in the first quarter of 2006 increased $3.3 million,  or
       30%, over the level of such expenses in the same 2005 period.  Almost all
       of the increase was related to our domestic  operations,  which increased
       primarily  due to higher  production  from our Lake  Washington  area and
       higher  insurance  costs.  Our  lease  operating  costs  in  New  Zealand
       increased in the first quarter of 2006 by $0.3 million due to higher well
       operating costs.

         In the first quarter of 2006,  severance and other taxes increased $5.6
       million,  or 60%, over levels in the first quarter of 2005.  The increase
       was  due  primarily  to  higher   commodity  prices  and  increased  Lake
       Washington  production.  Severance taxes on oil in Louisiana are 12.5% of
       oil  sales,  which  is  higher  than  the  other  states  where  we  have
       production.  As our percentage of oil production in Louisiana  increases,
       the  overall  percentage  of  severance  costs to sales  also  increases.
       Severance  and other taxes,  as a percentage  of oil and gas sales,  were
       approximately  10.9%  and 9.6% in the  first  quarters  of 2006 and 2005,
       respectively.

         Interest  expense on our 7-5/8%  senior  notes due 2011  issued in June
       2004, including amortization of debt issuance costs, totaled $3.0 million
       in the first  quarter of 2006.  Interest  expense  on our  9-3/8%  senior
       subordinated notes due 2012 issued in April 2002, including  amortization
       of debt issuance costs, totaled $4.8 million in both the first quarter of
       2006 and 2005.  Interest expense on our bank credit  facility,  including
       commitment fees and  amortization  of debt issuance  costs,  totaled $0.2
       million in the first  quarter of 2006 and $0.3 million in the same period
       in 2005.  Our total  interest  cost in the first quarter of 2006 was $8.0
       million,  of which $2.1 million was capitalized.  Our total interest cost
       in the first quarter of 2005 was $8.1 million,  of which $1.8 million was
       capitalized.  We  capitalize  a portion of  interest  related to unproved
       properties. The decrease of interest expense in the first quarter of 2006
       was primarily  attributable to higher  capitalized costs along with lower
       credit facility costs resulting from a decrease in borrowings against the
       credit facility.

         Our overall  effective  tax rate was 35.4% in both the first quarter of
       2006 and 2005.  The effective  income tax rate for both the first quarter
       of 2006 and 2005 was lower than the statutory tax rates  primarily due to
       reductions  from  the New  Zealand  statutory  rate  attributable  to the
       currency effect on the New Zealand deferred tax calculation.

         Net  Income.  For the first  quarter  of 2006,  our net income of $37.3
       million was 45% higher,  and Basic EPS of $1.28 was 41% higher,  than our
       first quarter of 2005 net income of $25.7 million and Basic EPS of $0.91.
       Our Diluted EPS in the first quarter of 2006 of $1.24 was 40% higher than
       our first quarter 2005 Diluted EPS of $0.89. These higher amounts are due
       to our increased  oil and gas revenues,  which in turn were higher due to
       continued  strong commodity  prices and increased  production  during the
       first quarter of 2006.

       Share-Based Compensation

         Effective   January  1,  2006,  the  Company  adopted  SFAS  No.  123R,
       "Share-Based Payment" utilizing the modified prospective approach.  Prior
       to the adoption of SFAS No. 123R, we accounted for stock option grants in
       accordance  with APB No. 25,  "Accounting  for Stock Issued to Employees"
       (the intrinsic value method), and accordingly, recognized no compensation
       expense for employee stock option  grants.  The adoption of SFAS No. 123R
       will increase our  compensation  expense related to employee stock option
       grants over prior period levels.


                                       26





                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
             FINANCIAL CONDITION AND RESULTS OF OPERATIONS-Continued
                      SWIFT ENERGY COMPANY AND SUBSIDIARIES


         Under the modified prospective  approach,  SFAS No. 123R applies to new
       awards and to awards that were  outstanding on January 1, 2006 as well as
       those that are subsequently modified, repurchased or cancelled. Under the
       modified prospective approach,  compensation cost recognized in the three
       months  ended  March  31,  2006  includes   compensation   cost  for  all
       share-based  awards granted prior to, but not yet vested as of January 1,
       2006, based on the grant-date fair value estimated in accordance with the
       original  provisions  of SFAS  No.  123,  and  compensation  cost for all
       share-based  awards granted  subsequent to January 1, 2006,  based on the
       grant-date fair value estimated in accordance with the provisions of SFAS
       No.  123R.  Prior  periods  were not  restated  to reflect  the impact of
       adopting the new standard.

         As a result of adopting  SFAS No.  123R on January 1, 2006,  our income
       before taxes, net income and basic and diluted earnings per share for the
       three months  ended March 31,  2006,  were $1.1  million,  $0.7  million,
       $0.02, and $0.02 lower, respectively, than if we had continued to account
       for  share-based  compensation  under  APB  Opinion  No. 25 for our stock
       option  grants.  Upon  adoption of SFAS 123R,  we recorded an  immaterial
       cumulative effect of a change in accounting  principle as a result of our
       change  in  policy  from   recognizing   forfeitures  as  they  occur  to
       recognizing expense based on our expectation of the amount of awards that
       will vest over the  requisite  service  period for our  restricted  stock
       awards. This amount was recorded in "General and Administrative,  net" in
       the accompanying condensed consolidated statements of operations.

         We continue to use the  Black-Scholes-Merton  option  pricing  model to
       estimate  the  fair  value of  stock-option  awards  with  the  following
       weighted-average assumptions for the indicated periods.

                                                       Three Months Ended
                                                   ----------------------------
                                                            March 31,
                                                      2006              2005
                                                   ----------------------------

        Dividend yield                                     0%                0%
        Expected volatility                               40%               40%
        Risk-free interest rate                          4.8%              3.5%
        Expected life of options (in years)              6.3               3.2
        Weighted-average grant-date fair value     $   21.02         $    8.40

         The expected term has been calculated using the Securities and Exchange
       Commission Staff's shortcut approach from Staff Accounting  Bulleting No.
       107. We have analyzed historical  volatility and based on analysis of all
       relevant factors use a three-year perior to estimate expected  volatility
       of our stock option grants. We view all awards of stock compensation as a
       single award with an expected life equal to the average  expected life of
       component awards and amortize the award on a straight-line basis over the
       life of the award.

         The  compensation  expense for  restricted  stock awards was determined
       based on the  market  price of our stock at the date of grant  applied to
       the total numbers of shares that were anticipated to fully vest. At March
       31,  2006,  there was $5.9  million  of  unrecognized  compensation  cost
       related to stock  options,  which are  expected to be  recognized  over a
       weighted-average  period  of 1.7  years,  and  unrecognized  compensation
       expense of $10.0  million  related to  restricted  stock awards which are
       expected to be recognized over a weighted-average period of 2.5 years.

       Contractual Commitments and Obligations

         We  had  no  material  changes  in  our  contractual   commitments  and
       obligations from December 31, 2005 amounts  referenced under "Contractual
       Commitments and Obligations" in Management's  Discussion and Analysis" in
       our Annual Report on form 10-K for the period ending December 31, 2005.


                                       27





                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
             FINANCIAL CONDITION AND RESULTS OF OPERATIONS-Continued
                      SWIFT ENERGY COMPANY AND SUBSIDIARIES


       Commodity Price Trends and Uncertainties

         Oil and  natural gas prices  historically  have been  volatile  and are
       expected to  continue to be volatile in the future.  The price of oil has
       increased over the last two years and is currently  significantly  higher
       when compared to longer-term historical prices. Factors such as worldwide
       supply disruptions,  worldwide economic  conditions,  weather conditions,
       actions taken by OPEC, and fluctuating  currency exchange rates can cause
       wide  fluctuations  in the  price of oil.  Domestic  natural  gas  prices
       continue to remain higher when compared to longer-term historical prices.
       North American weather conditions, the industrial and consumer demand for
       natural gas,  storage  levels of natural gas,  and the  availability  and
       accessibility  of  natural  gas  deposits  in  North  America  can  cause
       significant  fluctuations  in the price of natural gas.  Such factors are
       beyond our control.

       Income Tax Regulations

         The tax  laws  in the  jurisdictions  we  operate  in are  continuously
       changing and professional  judgments  regarding such tax laws can differ.
       As of March 31,  2006,  we believe we will  utilize  all of our  domestic
       operating loss carryforwards  during the 2006 tax year, and these amounts
       are  classified  as current in the  "Deferred  tax asset"  account on the
       accompanying balance sheet.

       Liquidity and Capital Resources

         During the first  quarter of 2006, we relied upon our net cash provided
       by operating  activities of $83.9 million to fund capital expenditures of
       $78.0  million.  During the first quarter of 2005, we relied upon our net
       cash  provided by operating  activities  of $64.7 million to fund capital
       expenditures of $44.5 million and to pay down our bank borrowings by $7.5
       million.

         Net Cash  Provided by Operating  Activities.  For the first  quarter of
       2006,  our net cash provided by operating  activities  was $83.9 million,
       representing a 30% increase as compared to $64.7 million generated during
       the same 2005 period.  The $19.2 million increase in the first quarter of
       2006 was  primarily  due to an increase  of $39.4  million in oil and gas
       sales, attributable to higher commodity prices and production,  offset in
       part by  higher  lease  operating  costs  due to  higher  production  and
       severance taxes.

         Accounts   Receivable.   We  assess  the   collectibility  of  accounts
       receivable,  and  based on our  judgment,  we  accrue a  reserve  when we
       believe a  receivable  may not be  collected.  At both March 31, 2006 and
       December 31, 2005, we had an allowance for doubtful accounts of less than
       $0.1 million.  The allowance for doubtful accounts has been deducted from
       the total  "Accounts  receivable"  balances on the  accompanying  balance
       sheets.  Receivables  related to insurance  reimbursement are computed in
       accordance with applicable accounting guidance;  and we monitor our costs
       incurred  and their  collectibility  under  our  insurance  policies  and
       believe all amounts recorded are recoverable.

         Sarbanes-Oxley Act Compliance Costs. We have incurred substantial costs
       to comply with the  Sarbanes-Oxley  Act of 2002. These  expenditures have
       reduced our net cash provided by operating activities in each of the last
       three years.  Sarbanes-Oxley Act compliance costs, including internal and
       external costs, are reflected in "General and administrative, net" on the
       accompanying statements of income.

         Bank  Credit  Facility.  We had no  borrowings  under  our bank  credit
       facility  at March  31,  2006 and  December  31,  2005.  Our bank  credit
       facility at March 31, 2006 consisted of a $400.0  million  revolving line
       of credit with a $250.0  million  borrowing  base.  The borrowing base is
       re-determined  at least every six months and was  reaffirmed  by our bank
       group at  $250.0  million,  effective  May 1,  2006.  We  maintained  the
       commitment amount at $150.0 million,  which amount was set at our request
       effective  May 9, 2003.  We can increase  this  commitment  amount to the
       total  amount of the  borrowing  base at our  discretion,  subject to the
       terms of the credit  agreement.  Our revolving credit facility  includes,
       among  other  restrictions  that  changed  somewhat as the  facility  was
       renewed and extended,  requirements to maintain certain minimum financial


                                       28





                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
             FINANCIAL CONDITION AND RESULTS OF OPERATIONS-Continued
                      SWIFT ENERGY COMPANY AND SUBSIDIARIES


       ratios  (principally  pertaining to adjusted  working  capital ratios and
       EBITDAX),  and  limitations on incurring other debt. We are in compliance
       with the provisions of this agreement.

         Our access to funds from our credit  facility is not  restricted  under
       any  "material  adverse  condition"  clause,  a clause that is common for
       credit agreements to include.  A "material adverse  condition" clause can
       remove  the  obligation  of the  banks  to fund  the  credit  line if any
       condition  or event  would  reasonably  be expected to have an adverse or
       material  effect on our  operations,  financial  condition,  prospects or
       properties,  and would impair our ability to make timely debt repayments.
       Our credit facility  includes  covenants that require us to report events
       or  conditions   having  a  material  adverse  effect  on  our  financial
       condition. The obligation of the banks to fund the credit facility is not
       conditioned on the absence of a material adverse effect.

         Debt Maturities. Our credit facility extends until October 1, 2008. Our
       $150.0  million of 7-5/8%  senior  notes  mature July 15,  2011,  and our
       $200.0 million of 9-3/8% senior subordinated notes mature May 1, 2012.

         Working  Capital.  Our working capital improved from a surplus of $16.6
       million at December 31, 2005,  to a surplus of $49.1 million at March 31,
       2006. The improvement primarily resulted from the reclassification of our
       deferred tax asset, and an increase in our accounts receivable  balances,
       partially  offset  by an  increase  in  accrued  capital  costs due to an
       increase  in our  drilling  and  facility  construction  activities  from
       year-end 2005 levels.

         Capital Expenditures.  In the first quarter of 2006, we relied upon our
       net cash  provided  by  operating  activities  of $83.9  million  to fund
       capital  expenditures of $78.0 million. Our total capital expenditures of
       approximately $78.0 million in the first quarter of 2006 included:

           Domestic expenditures of $60.7 million as follows:

           o   $38.5 million for drilling and developmental activity costs,
               predominantly in our Lake Washington and AWP areas;

           o   $16.8 million of domestic prospect costs, principally related to
               our Cote Blanche Island seismic activities, prospect leasehold,
               and geological costs of unproved prospects;

           o   $5.3 million primarily for leasehold improvements in our Houston
               office, software, computer equipment, vehicles, furniture, and
               fixtures;

           o   less than $0.1 million on gas processing plants.

           New Zealand expenditures of $17.3 million as follows:

           o   $13.9 million for drilling and developmental activity costs;

           o   $2.9 million on prospect costs and geological costs of unproved
               properties;

           o   $0.4 million on gas processing plants;

           o   less than $0.1 million for computer equipment, software,
               furniture, and fixtures.

         We successfully  completed 16 of 19 wells in the first quarter of 2006,
       for  a  success  rate  of  84%.  Domestically,  we  completed  13  of  15
       development  wells for a success  rate of 87%. A total of five wells were
       drilled in the Lake Washington  area, of which four were  completed,  and
       seven  wells  were  drilled  in the AWP  Olmos  area,  of which  six were
       completed.  Three  additional  wells were drilled  successfully in Bay de
       Chene, Cote Blanche Island, and South Bearhead Creek. In New Zealand,  we
       drilled four wells, three of which were successful. In the Manutahi Sand,
       one  development  well  was  successful  and  one  exploratory  well  was


                                       29





                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
             FINANCIAL CONDITION AND RESULTS OF OPERATIONS-Continued
                      SWIFT ENERGY COMPANY AND SUBSIDIARIES


       unsuccessful. The Kauri-E11 was drilled successfully and the Trapper well
       is currently testing in deeper zones to determine prospectivity.

         Our current  2006  capital  expenditure  budget was  increased  to $325
       million  to  $375  million,   net  of  $20  million  to  $25  million  of
       dispositions  and excluding any  acquisitions.  Approximately  85% of the
       2006 budget is targeted for domestic  activities,  with about 15% planned
       for  activities  in New  Zealand.  We plan to spend $200  million to $225
       million in our South Louisiana  region,  which includes Lake  Washington,
       Bay de Chene and Cote Blanche Island.  Of this amount,  approximately $50
       million to $60 million  will be focused in Bay de Chene and Cote  Blanche
       Island, which includes  approximately $11 million designated for the Cote
       Blanche Island 3-D seismic  acquisition planned for 2006. The $20 million
       to $25 million of dispositions  relate to non-core properties planned for
       later in 2006 and is inclusive  of the sale of our  minority  interest in
       the Brookeland and Masters Creek natural gas processing plants. We expect
       that our 2006 capital expenditures to approximate our cash flows provided
       from operating  activities  during 2006, as was the case in 2005.  During
       2006, we may utilize our free cash flow to expand our capital  budget and
       accelerate  our  drilling  inventory  plans to take  advantage of current
       commodity  prices,  potential  acquisitions,   debt  repayment  or  stock
       repurchases.  For 2006,  we are  targeting  an increase of 14% to 18% for
       total  production and an increase of 5% to 8% for proved  reserves,  over
       the 2005 levels.

         For  the  last  nine  months  of  2006,   we  expect  to  make  capital
       expenditures of approximately $250 to $300 million.  These estimated 2006
       amounts  include an increase due to higher  drilling  and services  costs
       over prior year levels. Capital expenditures for 2005 were $236 million.

         If  producing  property   acquisitions  become  attractive  during  the
       remaining  nine  months of 2006,  we will  explore the use of debt and/or
       equity  offerings,  along  with using our cash flows in excess of capital
       expenditures, to fund such activity.

         During  the  last  nine  months  of 2006,  we  anticipate  drilling  or
       participating  in the drilling of up to an  additional  17 to 21 wells in
       the Lake  Washington  area, an additional 10 to 13 wells in the AWP Olmos
       area,  and  several  additional  wells,  with  varying  working  interest
       percentages, mainly in South Texas. In addition, we plan on drilling 5 to
       7 wells in New Zealand.

         Our 2006 capital expenditures  continue to be focused on developing and
       producing  long-lived  reserves in our Lake  Washington,  AWP Olmos,  and
       Rimu/Kauri  area.  We expect our 2006 total  production  to increase over
       2005  levels,  primarily  from the Lake  Washington,  Bay de Chene,  Cote
       Blanche Island and Rimu/Kauri  areas.  We expect  production in our other
       core areas to decrease as a limited  amount of new  drilling is currently
       budgeted to offset the natural production decline of these properties.

       New Accounting Pronouncements

         EITF 04-05 addresses when a limited  partnership should be consolidated
       by its general  partner.  EITF 04-05 presumes that a sole general partner
       in a limited partnership controls the limited partnership,  and therefore
       should  consolidate the limited  partnership.  The presumption of control
       can be overcome if the limited partners have (a) the substantive  ability
       to remove the sole  general  partner or  otherwise  dissolve  the limited
       partnership or (b) substantive  participating  rights. The EITF reached a
       tentative conclusion on the circumstances in which either kick-out rights
       or  participating  rights would be  considered  substantive  and preclude
       consolidation  by  the  general  partner.  The  FASB  ratified  the  EITF
       consensus at the June 2005 EITF meeting. This EITF was adopted January 1,
       2006 and did not have a  material  impact on our  consolidated  financial
       statements  because we believe  our  limited  partners  have  substantive
       kick-out rights under paragraph B20 of FIN 46R.

         In May 2005, the FASB issued SFAS No. 154, Accounting Changes and Error
       Corrections:  a replacement  of APB Opinion No. 20 and FASB Statement No.
       3. SFAS No. 154 requires voluntary changes in accounting principles to be
       applied  retrospectively,  unless  it is  impracticable.  SFAS No.  154's
       retrospective  application  requirement  replaces APB 20's requirement to
       recognize most voluntary changes in accounting  principle by including in


                                       30





                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
             FINANCIAL CONDITION AND RESULTS OF OPERATIONS-Continued
                      SWIFT ENERGY COMPANY AND SUBSIDIARIES

       net income of the period of the change the cumulative  effect of changing
       to the new accounting  principle.  If  retrospective  application for all
       prior periods is impracticable,  the method used to report the change and
       the reason  the  retrospective  application  is  impracticable  are to be
       disclosed.

         Under SFAS No. 154,  retrospective  application  will be the transition
       method  in  the  unusual   instance   that  a  newly  issued   accounting
       pronouncement  does  not  provide  specific  transition  guidance.  It is
       expected that many  pronouncements  will specify transition methods other
       than retrospective. SFAS No. 154 is effective for accounting changes made
       in fiscal years  beginning  after  December 15, 2005, and the adoption of
       this  statement  had no impact on our  financial  position  or results of
       operations.

         In July  2005,  the FASB  issued  an  exposure  draft  "Accounting  for
       Uncertain Tax Positions, a proposed  interpretation of FASB Statement No.
       109." The proposed  interpretation  would apply to all open tax positions
       under FASB No.  109.  The  conclusions  in this  interpretation  include:
       initial  recognition of tax benefits,  recognition and  de-recognition of
       tax  positions,  measurement of tax benefits and  classifications  of tax
       liabilities. The comment period on this exposure draft ended in September
       2005,  and we are  currently  assessing  the  impact,  if any,  that this
       interpretation  would  have on our  financial  position  and  results  of
       operations.   The  FASB  has  not  issued  an  effective  date  for  this
       interpretation, and a final standard will likely be issued in 2006.


                                       31





                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
             FINANCIAL CONDITION AND RESULTS OF OPERATIONS-Continued
                      SWIFT ENERGY COMPANY AND SUBSIDIARIES


                           Forward Looking Statements

         The statements  contained in this report that are not historical  facts
       are forward-looking  statements as that term is defined in Section 21E of
       the Securities and Exchange Act of 1934, as amended. Such forward-looking
       statements may pertain to, among other things, financial results, capital
       expenditures,  drilling activity,  development activities,  cost savings,
       production efforts and volumes, hydrocarbon reserves, hydrocarbon prices,
       liquidity,  regulatory  matters  and  competition.  Such  forward-looking
       statements  generally are accompanied by words such as "plan,"  "future,"
       "estimate,"  "expect," "budget,"  "predict,"  "anticipate,"  "projected,"
       "should,"  "believe" or other words that convey the uncertainty of future
       events  or  outcomes.  Such  forward-looking  information  is based  upon
       management's current plans, expectations, estimates and assumptions, upon
       current market conditions,  and upon engineering and geologic information
       available at this time, and is subject to change and to a number of risks
       and uncertainties,  and therefore,  actual results may differ materially.
       Among the factors  that could cause actual  results to differ  materially
       are the  uncertainty  of  finding,  replacing,  developing  or  acquiring
       reserves;  adequate  availability  of  skilled  personnel,  services  and
       supplies; hurricanes or tropical storms affecting operations;  volatility
       in oil and gas prices;  fluctuations of the prices received or demand for
       our oil and natural gas; the uncertainty of drilling results and reserves
       estimates;  operating hazards; requirements for capital; general economic
       conditions;  changes in geologic or engineering  information;  changes in
       market conditions; competition and government regulations; as well as the
       risks and uncertainties discussed herein, and set forth from time to time
       in our other public reports, filings and public statements. Also, because
       of the  volatility  in oil and gas  prices  and  other  factors,  interim
       results are not necessarily indicative of those for a full year.


                                       32





       Item 3.

                  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS


       Commodity Risk

         Our major  market  risk  exposure  is the  volatile  commodity  pricing
       applicable  to our oil and natural  gas  production.  Realized  commodity
       prices  received  for  such  production  are  primarily   driven  by  the
       prevailing  worldwide  price for crude oil and spot prices  applicable to
       natural  gas.  The effects of such  pricing  volatility  are  expected to
       continue.

         Our price-risk  management policy permits the utilization of derivative
       instruments  (such as  futures,  forward  contracts,  swaps,  and  option
       contracts such as floors and collars) to mitigate  price risk  associated
       with  fluctuations in oil and natural gas prices.  Below is a description
       of the  derivative  instruments we have utilized to hedge our exposure to
       price risk.

      oPrice Floors - At March 31, 2006, we had in place price floors in effect
         through the June 2006 contract month for natural gas, which are
         expected to cover approximately 35% to 45% of our domestic natural gas
         production for April 2006 to June 2006. The natural gas price floors
         cover notional volumes of 1,275,000 MMBtu, and expire at various dates
         from April 2006 to June 2006, with a weighted average floor price of
         $8.00 per MMBtu.
      oNew Zealand Gas Contracts - All of our current gas production in New
         Zealand is sold under long-term, fixed-price contracts denominated in
         New Zealand dollars. These contracts protect against price volatility,
         and our revenue from these contracts will vary only due to production
         fluctuations and foreign exchange rates.

       Customer Credit Risk

         We are exposed to the risk of financial  non-performance  by customers.
       Our  ability to collect on sales to our  customers  is  dependent  on the
       liquidity of our  customer  base.  To manage  customer  credit  risk,  we
       monitor credit ratings of customers and seek to minimize  exposure to any
       one  customer  where  other  customers  are  readily  available.  Due  to
       availability of other purchasers,  we do not believe that the loss of any
       single oil or gas customer  would have a material  adverse  effect on our
       financial position or results of operations.

       Foreign Currency Risk

         We are exposed to the risk of fluctuations in foreign currencies,  most
       notably the New Zealand  dollar.  Fluctuations  in rates  between the New
       Zealand dollar and U.S. dollar may impact our financial  results from our
       New Zealand subsidiaries since we have receivables,  liabilities, natural
       gas and NGL sales contracts, and New Zealand income tax obligations,  all
       denominated in New Zealand dollars.


       Interest Rate Risk

         Our Senior Notes due 2011 and Senior  Subordinated  Notes due 2012 have
       fixed interest  rates;  consequently we are not exposed to cash flow risk
       from market  interest  rate changes on these notes.  However,  there is a
       risk that market rates will decline and the required interest payments on
       our Senior Notes and Senior  Subordinated Notes may exceed those payments
       based on the current market rate. At March 31, 2006, we had no borrowings
       under  our  credit  facility,  which is  subject  to  floating  rates and
       therefore susceptible to interest rate fluctuations.  The result of a 10%
       fluctuation in the bank's base rate would  constitute 78 basis points and
       would not have a material  adverse effect on our 2006 cash flows based on
       this same level or a modest level of borrowing.


                                       33





Item 4.

                             CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

     We maintain  disclosure  controls  and  procedures  designed to ensure that
information  required  to be  disclosed  in our  filings  under  the  Securities
Exchange Act of 1934 is recorded, processed,  summarized and reported within the
time periods  specified in the  Securities  and  Exchange  Commission  rules and
forms.  Our chief executive  officer and chief financial  officer have evaluated
our  disclosure  controls and  procedures as of the end of the period covered by
this report and have concluded that such disclosure  controls and procedures are
effective in ensuring that material information required to be disclosed in this
report is  accumulated  and  communicated  to them and our  management  to allow
timely decisions regarding required disclosure.

Internal Control Over Financial Reporting

     There was no change in our internal control over financial reporting during
the first quarter of 2006 that has materially affected,  or is reasonably likely
to materially affect, our internal control over financial reporting.


                                       34





                              SWIFT ENERGY COMPANY


                          PART II. - OTHER INFORMATION


Item 1.       Legal Proceedings.

No material legal proceedings are pending other than ordinary, routine
litigation incidental to the Company's business.

Item 1A.       Risk Factors.

There have been no material changes in our risk factors from those disclosed in
our 2005 Annual Report on Form 10-K.

Item 2.        Unregistered Sales of Equity Securities and Use of Proceeds.

None.

Item 3.       Defaults Upon Senior Securities.

None.

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

None.

Item 5.       Other Information.

On May 1, 2006,  Swift Energy  entered into a Consulting  Agreement  with Mr. A.
Earl Swift  effective as of July 1, 2006, in connection  with the termination of
Mr.  A. E.  Swift's  current  employment  agreement  at  about  that  time.  The
Consulting  Agreement is for a period  terminating three years after Mr. Swift's
service as a member of the Board of Directors of the Company  ends.  During this
period,  Mr. Swift will be paid  compensation as a non-employee  director of the
Company,  in cash and equity,  as such  amounts may be  increased by the Company
from time to time for non-employee  directors;  $150,000 per year, with a 4% per
annum inflation adjustment; equity compensation;  such other compensation as may
be  awarded  by the  Compensation  Committee  of the Board of  Directors  of the
Company.  These amounts are also payable in one lump sum,  discounted to present
value, upon Mr. Swift's death or disability, which also triggers 100% vesting of
all  unexercised  options  or  restricted  stock  or  awards  and  shall  remain
exercisable  for one year,  plus  continuation  of insurance  for his spouse and
dependents for one year. In the event of a change of control, Mr. Swift is to be
paid a lump sum equal to the discounted  present value of amounts payable during
the  remainder  of the  contract,  plus a one-year  continuation  of medical and
dental coverage, and a tax gross-up if such payments are deemed to be subject to
"parachute  payment" excise taxes.  Upon  termination of Mr. Swift's  consulting
agreement  during the contract term, other than for cause, Mr. Swift is entitled
to  receive  continuation  of his  salary for a period of one year plus 4 weeks'
salary for every year of service to the  Company  prior to that date.  Insurance
coverage is to be continued  while he is being paid, and all  unexercised  stock
options or restricted stock or awards held at such date are to become vested.

Also on May 1, 2006,  Swift Energy entered into a new Consulting  Agreement with
Mr. Virgil N. Swift  effective as of July 1, 2006,  which will replace his prior
consulting  agreement  that  has been in  effect  since  July  2000.  Under  his
agreement,  Mr. V. Swift will be paid $5,000 per month, plus an annual inflation
adjustment of 4% per annum, for


                                       35





providing  advisory  and  consulting  services to the  Company and as  otherwise
designated  by, or agreed upon with,  the  Executive  Committee  of the Board of
Directors, the Chief Executive Officer or the Board of Directors of the Company.
The  consulting  agreement is terminable at the end of any month by either party
for any or no reason upon two weeks written notice.  Upon a change of control of
the Company or  termination  of the retention of Mr. V. Swift,  all  outstanding
stock  options or  restricted  stock or awards  held by Mr. V. Swift will become
100% vested.

Item 6.        Exhibits.

                 10.1*    Consulting Agreement between Swift Energy Company and
                              A. Earl Swift effective as of July 1, 2006.

                 10.2*    Consulting Agreement between Swift Energy Company and
                              Virgil N. Swift effective asof July 1, 2006.

                 31.1*    Certification of Chief Executive Officer pursuant to
                              Section 302 of the Sarbanes-Oxley Act of 2002.

                 31.2*    Certification of Chief Financial Officer pursuant to
                              Section 302 of the  Sarbanes-Oxley Act of 2002.

                 32*      Certification of Chief Executive Officer and
                              Chief Financial Officer pursuant to Section 906
                              of the Sarbanes-Oxley Act of 2002.

                 *        Filed herewith


                                       36





                                   SIGNATURES


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                                            SWIFT ENERGY COMPANY
                                            (Registrant)


Date:     May 5, 2006                       By:       (original signed by)
      ----------------------                    --------------------------------
                                            Alton D. Heckaman, Jr.
                                            Executive Vice President -
                                            Chief Financial Officer







Date:     May 5, 2006                       By:       (original signed by)
      ----------------------                    --------------------------------
                                            David W. Wesson
                                            Controller and Principal Accounting
                                            Officer


                                       37





                                                                       Item 10.1

                              CONSULTING AGREEMENT


         THIS CONSULTING AGREEMENT ("Agreement") is dated effective the 1st day
of July, 2006, and is by and between Swift Energy Company, a Texas corporation
(the "Company"), and A. Earl Swift ("Mr. Swift").

                              W I T N E S S E T H:
                               - - - - - - - - - -

         WHEREAS, Mr. Swift currently serves as the Chairman of the Board and a
 Director of the Company; and

         WHEREAS, the Company and Mr. Swift wish to secure Mr. Swift's continued
 involvement with and support of the Company;

         NOW, THEREFORE, in consideration of the premises and mutual covenants
herein contained, the Company and Mr. Swift hereby agree as follows:


Term of Retention. Subject to the terms and conditions of this Agreement, the
Company hereby agrees to retain Mr. Swift, and Mr. Swift hereby agrees to serve
as a consultant to the Company, or in such other capacities as are mutually
acceptable to both Mr. Swift and the Company, for a period terminating three
years after Mr. Swift's service as a member of the Board of Directors of the
Company ends, unless earlier terminated (i) by Mr. Swift, at his option, upon
180 days prior written notice of termination given to the Board of Directors of
the Company specifying the date of such termination; or (ii) by the Board of
Directors of the Company by 180 days prior written notice given to Mr. Swift
enclosing a true copy of a formal, resolution of the Board of Directors of the
Company duly adopted in accordance with Section 7(a) hereof, specifying the date
of such termination.

Scope of Agreement. Mr. Swift will perform diligently to the best of his ability
those duties set forth in this Agreement in a manner that promotes the interests
and goodwill of the Company. Mr. Swift will be available for up to 46 weeks per
year according to a work schedule which may vary on a weekly or monthly basis
and is agreed upon with the Company from time to time, for consultation
regarding specific matters designated by, or particular assignments agreed upon
with, the Executive Committee of the Board of Directors, the Chief Executive
Officer of the Company or the Board of Directors of the Company, together with
serving in those specific Director's positions to which Mr. Swift is elected by
either the Board of Directors or by the shareholders of the Company, which
assignments may be performed from locations that are linked by computer to the
Company's principal executive offices in Houston, Texas and do not require Mr.
Swift's presence at the Company's principal executive offices.

Compensation and Change of Control.

Base Compensation.  The Company shall compensate Mr. Swift for his services


                                       38





hereunder as set out below,  provided that during the term
of this  Agreement  if Mr.  Swift is also  serving as a Director of the
Company,  in no event will Mr.  Swift be paid both under this
Section 3(a) and as a non-employee Director of the Company:

$150,000 per year, plus an annual inflation adjustment on each anniversary date
of this Agreement of 4% per annum, which base compensation amount shall be
increased by the same percentage, if any, by which the base cash compensation of
non-employee members of the Board of Directors of the Company increases from
time to time (without regard to payment to them for service as chairmen of
committees of the Board of Directors); and

equity compensation equal to that paid, issued or granted to each of the
non-employee Directors of the Company, to be paid at the same time such equity
compensation is paid, issued or granted to each of the non-employee Directors of
the Company, and subject to the same restrictions and vesting as equity awards
paid, issued or granted to each non-employee Director of the Company; and such
other compensation as shall be determined by the Compensation Committee of the
Board of Directors of the Company from time to time.

Compensation upon Change of Control. Upon a "Change of Control" (as defined in
Section 7(b) below), Mr. Swift shall be paid a lump sum (discounted according to
Section 16 below) equal to the total compensation (including the dollar value on
the date of grant of equity compensation to be paid under Section 3(a)(ii)
above) which would otherwise be payable to Mr. Swift if he provided services to
the Company during the remainder of the entire term of this Agreement.

Additional Compensation and Benefits. As additional compensation for Mr. Swift's
services under this Agreement, during the term hereof the Company agrees to
provide Mr. Swift with the following reimbursements and benefits:

The Company shall reimburse Mr. Swift for reasonable and necessary expenses
incurred by Mr. Swift in furtherance of the Company's business, including
reimbursement of out-of-pocket travel costs between the Company's offices and
Mr. Swift's home in Maine, provided that such expenses are incurred in
accordance with the Company's policies and upon presentation of documentation in
accordance with expense reimbursement policies of the Company as they may exist
from time to time, and submission to the Company of adequate documentation in
accordance with federal income tax regulations.

Mr. Swift may participate in any non-cash benefits provided by the Company to
its senior executives as such benefits may exist from time to time. The Company
will provide Mr. Swift at the Company's expense, benefits which shall include
medical and dental insurance, accidental death and dismemberment insurance and
disability benefits, as such benefits may hereafter be provided by the Company
to its senior executives in accordance with its policies in force from time to
time. In addition, in the event of Mr. Swift's death during the term of this
Agreement, for a twelve-month period after his death the Company shall make
available to Mr. Swift's spouse and his dependents who would otherwise be
eligible as dependents under Company policies applicable to its senior


                                       39





executives, at the expense of the Company, medical and dental insurance
comparable to that provided under the Company's then existing medical and dental
insurance policies, and thereafter for the remainder of the period covered by
the term of this Agreement such medical and dental insurance shall be provided
to Mr. Swift's spouse and such dependents, with Mr. Swift's spouse to reimburse
the Company for the cost for comparable family coverage under the Company's
medical and dental insurance policies, unless otherwise prohibited by applicable
law.

The Company shall pay the expenses of a Company car for Mr. Swift, including
operating expenses. Upon termination of this Agreement, Mr. Swift shall have the
option to buy the car at then current book value.

The Company will provide Mr. Swift secretarial services when Mr. Swift is
present in the Company's offices.

Confidentiality.

Mr. Swift recognizes that the Company's business involves the handling of
confidential information of both the Company and the Company's affiliates and
subsidiaries and requires a confidential relationship between the Company and
its affiliates and subsidiaries and the Company and Mr. Swift. The Company's
business requires the fullest practical protection and confidential treatment of
unique and proprietary business and technical information, including but not
limited to inventions, trade secrets, patents, proprietary and confidential data
and knowledge of both the Company's affiliates and subsidiaries and the Company
(collectively, hereinafter called "Confidential Information") which is conceived
or obtained by Mr. Swift in the course of his retention hereunder. Accordingly,
during and after termination of his retention by the Company hereunder, Mr.
Swift agrees: (i) to not disclose to any third party any such Confidential
Information; (ii) not to use for Mr. Swift's own benefit any of the Company's
Confidential Information, and (iii) not to aid others in the use of such
Confidential Information in competition with the Company or its affiliates and
subsidiaries. These obligations shall exist during and after any termination of
his retention hereunder. Notwithstanding anything else contained herein, the
term "Confidential Information" shall not be deemed to include any general
knowledge, skills or experience acquired by Mr. Swift or any knowledge or
information known to the public in general.

Mr. Swift agrees that every item of Confidential Information referred to in this
Section 5 which relates to the Company's present business or which arises or is
contemplated to arise out of use of the Company's time, facilities, personnel or
funds prior to Mr. Swift's termination, is the property of the Company.

Mr. Swift further agrees that upon termination of his retention for any reason,
he will surrender to the Company all reports, manuals, procedures, guidelines,
documents, writing, illustrations, models and other such materials produced by
him or coming into his possession by virtue of his retention by the Company


                                       40





during the term of this Agreement and agrees that all such materials are at all
times the property of the Company. Mr. Swift shall be entitled to review,
inspect and copy any of the Company information or material necessary for legal
or other proceedings to which Mr. Swift is a party defendant by reason of the
fact that he is or was a consultant to or Director of the Company.

Covenant Not to Compete.

Subject to the provisions of (d) of this section, without the express prior
written consent of the Company, Mr. Swift will not serve as an employee,
officer, director or consultant, or in any other similar capacity or make
investments (other than open market investments in no more than five percent
(5%) of the outstanding stock of any publicly traded company) in or on behalf of
any person, firm, corporation, association or other entity whose activities
directly compete with the activities of the Company existing or contemplated as
of the date Mr. Swift last worked on the Company's behalf pursuant to this
Agreement, in those oil and gas basins in which the Company is active or as to
which it has begun study or analysis, where such employment may involve working
for or with, or assisting, such competitor with activities that are the same as
or similar to activities Mr. Swift performed on behalf of the Company.

Subject to the provisions of (c) of this Section, without the express prior
written consent of the Company, he will not solicit, recruit or hire, or assist
any person, firm, corporation, association or other entity in the solicitation,
recruitment or hiring of any person engaged by the Company as an employee,
officer, director or consultant.

It is specifically agreed that Mr. Swift may serve as a director and shareholder
of Shumate Industries, Inc.

Mr. Swift's obligations under (a) and (b) of this section shall continue in
force only while he is receiving payments from the Company under this Agreement,
provided that if there has been a "Change in Control," as defined below, then
the provisions of (a) and (b) of this section shall have no further force and
effect after the date that such Change of Control occurs.

Termination.

By Mr. Swift or the Company. Mr. Swift may terminate this Agreement upon 180
days' written notice, and the Company, upon 180 days' written notice, may
terminate Mr. Swift's retention by the Company under this Agreement solely for
Cause. "Cause" shall be defined as (i) a final non-appealable judgment that Mr.
Swift has committed fraud against the Company, its subsidiaries or customers, or
(ii) final conviction of a felony. Any such termination by the Company shall
require the affirmative vote of a majority of the members of the Board of
Directors of the Company then in office who have been or will have been
Directors for the two-year period ending on the date notice of the meeting or
written consent to take such action is first provided to shareholders or
Directors, as the case may be, or those Directors who have been nominated for
election or elected to succeed such Directors by a majority of such Directors
(the "Continuing Directors").


                                       41





In the case of termination due to Mr. Swift's resignation, except in those
circumstances covered by Section 7(b) below, Mr. Swift shall continue to receive
his then current base compensation (based upon the rate at which Mr. Swift is
being paid immediately prior to termination) (x) for a period of twelve months
from the date of termination of his retention hereunder, and (y) for a period
beginning in the thirteenth month thereafter and ending once the amounts paid
under this clause (y) equal the total of four weeks' then current base
compensation for every year of service to the Company prior to that date
(rounded up to the nearest month of service).

In addition to the amounts payable under Section 7(a) above, in the event of
either such termination, the Company shall continue at its expense such medical
and dental coverage as then in effect for the period during which Mr. Swift is
being paid under Section 7(a). In the event of Mr. Swift's termination for
Cause, he shall not be entitled to receive any further payments hereunder.

Change of Control.

In the event of a "Change in Control," as defined below, on the date of such
Change of Control, the Company: (x) shall pay Mr. Swift a lump sum equal to the
amounts to be paid under this Agreement as set out in Section 3(a)(ii), plus
amounts set out in Section 3(d), which amounts provide compensation for each
remaining year of the term of this Agreement, discounted to present value at a
rate of 8% per annum; and (y) shall continue at the Company's expense such
medical and dental coverage as then in effect for a twelve month period.
Effective as of the day prior to such Change of Control, all outstanding
unexercised stock options to purchase shares of common stock of the Company or
unvested restricted stock or unvested restricted awards or units held by Mr.
Swift as of such date will immediately become 100% vested.

"Change of Control," for purposes of this Agreement, shall be deemed to have
occurred upon the occurrence of any one (or more) of the following events, other
than a transaction with another person controlled by, or under common control
with, the Company:

Any person, including a "group" as defined in Section (3)(d)(3) of the
Securities Exchange Act of 1934, as amended, becomes the beneficial owner of
shares of the voting stock of the Company with respect to which 40% or more of
the total number of votes for the election of the Board may be cast;

As a result of, or in connection with, any cash tender offer, exchange offer,
merger or other business combination, sale of assets or contested election, or
combination of the above, persons who were Directors of the Company immediately
prior to such event shall cease to constitute a majority of the Board;

The stockholders of the Company shall approve an agreement providing either for
a transaction in which the Company will cease to be an independent publicly
owned corporation or for a sale or other disposition of all or substantially all
the assets of the Company; or


                                       42





A tender offer or exchange offer is made for shares of the Company's Common
Stock (other than one made by the Company), and shares of Common Stock are
acquired thereunder ("Offer").

Notwithstanding anything to the contrary in this Agreement, in the event that
any payment, distribution, or other benefit provided by the Company to or for
the benefit of Mr. Swift, whether paid or payable or distributed or
distributable pursuant to the terms of this Agreement or otherwise (a
"Payment"), would be subject to the excise tax imposed by Section 4999 of the
Internal Revenue Code of 1986, as amended, or any interest or penalties with
respect to such excise tax (such excise tax, together with any such interest or
penalties, are hereinafter collectively referred to as the "Excise Tax"), the
Company shall pay to Mr. Swift an additional payment (a "Gross-up Payment") in
an amount such that after payment by Mr. Swift of all taxes (including any
interest or penalties imposed with respect to such taxes), including any Excise
Tax imposed on any Gross-up Payment, Mr. Swift retains an amount of the Gross-up
Payment equal to the Excise Tax imposed upon the Payments. The Company and Mr.
Swift shall make an initial determination as to whether a Gross-up Payment is
required and the amount of any such Gross-up Payment. Mr. Swift shall notify the
Company immediately in writing of any claim by the Internal Revenue Service
which, if successful, would require the Company to make a Gross-up Payment (or a
Gross-up Payment in excess of that, if any, initially determined by the Company
and Mr. Swift) within fifteen days of the receipt of such claim. The Company
shall notify Mr. Swift in writing at least ten days prior to the due date of any
response required with respect to such claim if it plans to contest such claim.
If the Company decides to contest such claim, Mr. Swift shall cooperate fully
with the Company in such action; provided, however, the Company shall bear and
pay directly or indirectly all costs and expenses (including additional interest
and penalties) incurred in connection with such action and shall indemnify and
hold Mr. Swift harmless, on an after-tax basis, for any Excise Tax or income
tax, including interest and penalties with respect thereto, imposed as a result
of the Company's action. If, as a result of the Company's action with respect to
a claim, Mr. Swift receives a refund of any amount paid by the Company with
respect to such claim, Mr. Swift shall promptly pay such refund to the Company.
If the Company fails to timely notify Mr. Swift whether it will contest such
claim or the Company determines not to contest such claim, then the Company
shall immediately pay to Mr. Swift the portion of such claim, if any, which it
has not previously paid to Mr. Swift.

In the event of termination due to Mr. Swift's death or as a result of sickness
or disability of a permanent nature rendering Mr. Swift unable to perform his
duties hereunder for a period of six (6) consecutive months ("Permanent
Disability") during the term of this Agreement, the Company shall pay to Mr.
Swift or to Mr. Swift's spouse, if she is then living, or otherwise shall pay to
the estate of Mr. Swift, as applicable, in the year of death or Permanent
Disability or the year thereafter (at the direction of Mr. Swift's estate or
guardian), a lump sum payment equal to the amounts to be paid under this
Agreement as set out in Section 3 hereof, discounted to present value at a rate
of 8% per annum. On the date of his death or Permanent Disability, the unvested
portions of all outstanding stock options issued to Mr. Swift to purchase shares
of common stock of the Company or unvested restricted stock or unvested


                                       43





restricted awards or units held by Mr. Swift immediately prior to such date will
immediately become 100% vested and any such options shall remain exercisable by
Mr. Swift's estate or by Mr. Swift for one year following such death or
Permanent Disability.

Immediately prior to the date of termination of Mr. Swift's retention under this
Agreement by either party, all outstanding unexercised options to purchase
shares of common stock of the Company or unvested restricted stock or unvested
restricted awards or units held by Mr. Swift (as of the day prior to such
termination) shall immediately vest or be deemed to have vested, and otherwise
Mr. Swift shall retain such options, restricted stock or restricted units, with
no change in the terms of such options, restricted stock or restricted units.

Governing Law. This Agreement shall be governed by and construed under the laws
of the State of Texas. Venue and jurisdiction of any action relating to this
Agreement shall lie in Houston, Harris County, Texas.

Notice. Any notice, payment, demand or communication required or permitted to be
given by this Agreement shall be deemed to have been sufficiently given or
served for all purposes if delivered personally to and signed for by the party
or to any officer of the party to whom the same is directed or if sent by
registered or certified mail, return receipt requested, postage and charges
prepaid, addressed to such party at its address set forth below such party's
signature to this Agreement or to such other address as shall have been
furnished in writing by such party for whom the communication is intended. Any
such notice shall be deemed to be given on the date so delivered.

Severability. In the event any provisions hereof shall be modified or held
ineffective by any court, such adjudication shall not invalidate or render
ineffective the balance of the provisions hereof.

Entire Agreement. This Agreement constitutes the sole agreement between the
parties and supersedes any and all other agreements, oral or written, relating
to the subject matter covered by the Agreement with the exception of certain
Indemnity Agreements which may exist between the Company and Mr. Swift, and
which remain in force independent of this Agreement. This Agreement may be
executed in multiple counterparts with the same effect as one original document.

Waiver. Any waiver or breach of any of the terms of this Agreement shall not
operate as a waiver of any other breach of such terms or conditions, or any
other terms or conditions, nor shall any failure to enforce any provisions
hereof operate as a waiver of such provision or any other provision hereof.

Assignment. This Agreement is a personal consulting contract and the rights and
interests of Mr. Swift hereunder may not be sold, transferred, assigned or
pledged.

Successors. This Agreement shall be binding upon and inure to the benefit of the


                                       44





parties hereto and their respective heirs, representatives, successors and
assigns.

Disputes. If a dispute arises out of or related to this Agreement and the
dispute cannot be settled through direct discussions, the Company and Mr. Swift
agree that if it then becomes necessary in Mr. Swift's judgment for him to sue
the Company in order to collect amounts to be paid to him under this Agreement
or otherwise enforce his rights under this Agreement, then the Company will be
obligated to pay both its own and Mr. Swift's legal fees in such litigation,
including the obligation of the Company to pay Mr. Swift's legal fees within
thirty days of receiving invoices therefore from Mr. Swift.

Lump Sum Payments. If payments to be made under any portion of this Agreement
provide for such payments to be made over a period of time, Mr. Swift and the
Company's Board of Directors may agree for such payments to be made in a lump
sum, which shall be determined by discounting the periodic payments using a
discount factor of 8% per annum.
         IN WITNESS WHEREOF, the parties hereto affixed their signatures
hereunder as of the date first above written.

                                        SWIFT ENERGY COMPANY


                                        By     /S/Bruce H. Vincent
                                          ------------------------------
                                              Name:  Bruce H. Vincent
                                              Title: President


                                        A. EARL SWIFT


                                               /S/  A. Earl Swift
                                           -----------------------------
                                           Address: 2715 S. Southern Oaks
                                                    Houston, Texas 77068


                                       45





                                                                       Item 10.2

                              CONSULTING AGREEMENT


         THIS CONSULTING AGREEMENT ("Agreement") is dated effective the 1st day
of July, 2006, and is by and between Swift Energy Company, a Texas corporation
(the "Company"), and Virgil Neil Swift ("Mr. Swift").

                              W I T N E S S E T H:
                               - - - - - - - - - -

         WHEREAS, the Company and Mr. Swift wish to secure Mr. Swift's continued
 involvement with and support of the Company;

         NOW, THEREFORE, in consideration of the premises and mutual covenants
herein contained, the Company and Mr. Swift hereby agree as follows:


Term of  Retention.  Subject to the terms and  conditions of this  Agreement,
the Company  hereby agrees to retain Mr. Swift,  and Mr. Swift
hereby agrees to provide  advisory and  consulting  services to the Company,
or to act in such other  capacities as are mutually acceptable to both
Mr. Swift and the Company.

Scope of Agreement. Mr. Swift will perform diligently to the best of his ability
those duties set forth in this Agreement in a manner that promotes the interests
and goodwill of the Company. Mr. Swift will be available according to a work
schedule which may vary on a weekly or monthly basis and is agreed upon with the
Company from time to time, for consultation regarding specific matters
designated by, or particular assignments agreed upon with, the Executive
Committee of the Board of Directors, the Chief Executive Officer of the Company
or the Board of Directors of the Company, which assignments may be performed
from Mr. Swift's home, the Company's offices in Austin, Texas, or the Company's
principal executive offices in Houston, Texas.

Compensation.

The Company shall compensate Mr. Swift for his services Five Thousand Dollars
per month ($5,000) on the last day of each month for each month this Agreement
is in force and effect, plus an annual inflation adjustment on each anniversary
date of this Agreement of 4% per annum; and

Such other compensation as shall be determined by the Compensation Committee of
the Board of Directors of the Company from time to time.

Expense Reimbursement. The Company shall reimburse Mr. Swift for reasonable and
necessary expenses incurred by Mr. Swift in furtherance of the Company's
business, including reimbursement of out-of-pocket travel costs between the


                                       46





Company's offices and Mr. Swift's home, provided that such expenses are incurred
in accordance with the Company's policies and upon presentation of documentation
in accordance with expense reimbursement policies of the Company as they may
exist from time to time, and submission to the Company of adequate documentation
in accordance with federal income tax regulations.

Confidentiality.

Mr. Swift recognizes that the Company's business involves the handling of
confidential information of both the Company and the Company's affiliates and
subsidiaries and requires a confidential relationship between the Company and
its affiliates and subsidiaries and the Company and Mr. Swift. The Company's
business requires the fullest practical protection and confidential treatment of
unique and proprietary business and technical information, including but not
limited to inventions, trade secrets, patents, proprietary and confidential data
and knowledge of both the Company's affiliates and subsidiaries and the Company
(collectively, hereinafter called "Confidential Information") which is conceived
or obtained by Mr. Swift in the course of his retention hereunder. Accordingly,
during and after termination of his retention by the Company hereunder, Mr.
Swift agrees: (i) to not disclose to any third party any such Confidential
Information; (ii) not to use for Mr. Swift's own benefit any of the Company's
Confidential Information, and (iii) not to aid others in the use of such
Confidential Information in competition with the Company or its affiliates and
subsidiaries. These obligations shall exist during and after any termination of
his retention hereunder. Notwithstanding anything else contained herein, the
term "Confidential Information" shall not be deemed to include any general
knowledge, skills or experience acquired by Mr. Swift or any knowledge or
information known to the public in general.

Mr. Swift agrees that every item of Confidential Information referred to in this
Section 5 which relates to the Company's present business or which arises or is
contemplated to arise out of use of the Company's time, facilities, personnel or
funds prior to Mr. Swift's termination, is the property of the Company.

Mr. Swift further agrees that upon termination of his retention for any reason,
he will surrender to the Company all reports, manuals, procedures, guidelines,
documents, writing, illustrations, models and other such materials produced by
him or coming into his possession by virtue of his retention by the Company
during the term of this Agreement and agrees that all such materials are at all
times the property of the Company. Mr. Swift shall be entitled to review,
inspect and copy any of the Company information or material necessary for legal
or other proceedings to which Mr. Swift is a party defendant by reason of the
fact that he is or was a consultant to or Director of the Company.

Covenant Not to Compete.

Subject to the provisions of (c) of this section, without the express prior
written consent of the Company, Mr. Swift will not serve as an employee,
officer, director or consultant, or in any other similar capacity or make
investments (other than open market investments in no more than five percent


                                       47





(5%) of the outstanding stock of any publicly traded company) in or on behalf of
any person, firm, corporation, association or other entity whose activities
directly compete with the activities of the Company existing or contemplated as
of the date Mr. Swift last worked on the Company's behalf pursuant to this
Agreement, in those oil and gas basins in which the Company is active or as to
which it has begun study or analysis, where such employment may involve working
for or with, or assisting, such competitor with activities that are the same as
or similar to activities Mr. Swift performed on behalf of the Company.

Subject to the provisions of (c) of this Section, without the express prior
written consent of the Company, he will not solicit, recruit or hire, or assist
any person, firm, corporation, association or other entity in the solicitation,
recruitment or hiring of any person engaged by the Company as an employee,
officer, director or consultant.

It is specifically agreed that Mr. Swift may serve as a director and major
shareholder of Shumate Industries, Inc.

Mr. Swift's obligations under (a) and (b) of this section shall continue in
force only while he is receiving payments from the Company under this Agreement,
provided that if there has been a "Change in Control," as defined below, then
the provisions of (a) and (b) of this section shall have no further force and
effect after the date that such Change of Control occurs.

Termination.

Either party may terminate this Agreement at the end of any month, for any or no
reason, upon at least two weeks prior written notice of termination given to the
other party.

Immediately prior to the date of termination of Mr. Swift's retention under this
Agreement by either party, all outstanding unexercised options to purchase
shares of common stock of the Company or unvested restricted stock or unvested
restricted awards or units, if any, held by Mr. Swift (as of the day prior to
such termination) shall immediately vest or be deemed to have vested, and
otherwise Mr. Swift shall retain such options, restricted stock or restricted
units, with no change in the terms of such options, restricted stock or
restricted units.

Governing Law. This Agreement shall be governed by and construed under the laws
of the State of Texas. Venue and jurisdiction of any action relating to this
Agreement shall lie in Houston, Harris County, Texas.

Notice. Any notice, payment, demand or communication required or permitted to be
given by this Agreement shall be deemed to have been sufficiently given or
served for all purposes if delivered personally to and signed for by the party
or to any officer of the party to whom the same is directed or if sent by
registered or certified mail, return receipt requested, postage and charges
prepaid, addressed to such party at its address set forth below such party's
signature to this Agreement or to such other address as shall have been


                                       48





furnished in writing by such party for whom the communication is intended. Any
such notice shall be deemed to be given on the date so delivered.

Severability. In the event any provisions hereof shall be modified or held
ineffective by any court, such adjudication shall not invalidate or render
ineffective the balance of the provisions hereof.

Entire Agreement. This Agreement constitutes the sole agreement between the
parties and supersedes any and all other agreements, oral or written, relating
to the subject matter covered by the Agreement with the exception of certain
Indemnity Agreements which may exist between the Company and Mr. Swift, and
which remain in force independent of this Agreement. This Agreement may be
executed in multiple counterparts with the same effect as one original document.

Waiver. Any waiver or breach of any of the terms of this Agreement shall not
operate as a waiver of any other breach of such terms or conditions, or any
other terms or conditions, nor shall any failure to enforce any provisions
hereof operate as a waiver of such provision or any other provision hereof.

Assignment. This Agreement is a personal consulting contract and the rights and
interests of Mr. Swift hereunder may not be sold, transferred, assigned or
pledged.

Successors. This Agreement shall be binding upon and inure to the benefit of the
parties hereto and their respective heirs, representatives, successors and
assigns.

Disputes. If a dispute arises out of or related to this Agreement and the
dispute cannot be settled through direct discussions, the Company and Mr. Swift
agree that if it then becomes necessary in Mr. Swift's judgment for him to sue
the Company in order to collect amounts to be paid to him under this Agreement
or otherwise enforce his rights under this Agreement, then the Company will be
obligated to pay both its own and Mr. Swift's legal fees in such litigation,
including the obligation of the Company to pay Mr. Swift's legal fees within
thirty days of receiving invoices therefore from Mr. Swift.

Lump Sum Payments. If payments to be made under any portion of this Agreement
provide for such payments to be made over a period of time, Mr. Swift and the
Company's Board of Directors may agree for such payments to be made in a lump
sum, which shall be determined by discounting the periodic payments using a
discount factor of 8% per annum.

         IN WITNESS WHEREOF, the parties hereto affixed their signatures
hereunder as of the date first above written.


                                       49




SWIFT ENERGY COMPANY                       VIRGIL NEIL SWIFT


By    /S/    Bruce H. Vincent                  /S/  Virgil Neil Swift
   ------------------------------          ------------------------------
Name:       Bruce H. Vincent               Address:   10805 Olympia Fields Loop
Title:      President                                 Austin, Texas 78747


                                       50





                                                                    Exhibit 31.1


                                  CERTIFICATION

I, Terry E. Swift, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q for the period ended March
31, 2006, of Swift Energy Company;

2. Based on my knowledge, this report does not contain any untrue statement of a
material fact or omit to state a material fact necessary to make the statements
made, in light of the circumstances under which such statements were made, not
misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial
information included in this report, fairly present in all material respects the
financial condition, results of operations and cash flows of the registrant as
of, and for, the periods presented in this report;

4. The registrant's other certifying officer and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial
reporting (as defined in Exchange Act Rules 13a-15(f) and 15(d)-15(f)) for the
registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure
controls and procedures to be designed under our supervision, to ensure that
material information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities, particularly
during the period in which this report is being prepared;

b) Designed such internal control over financial reporting, or caused such
internal control over financial reporting, to be designed under our supervision,
to provide reasonable assurance regarding the reliability of financial reporting
and the preparation of financial statements for external purposes in accordance
with generally accepted accounting principles;

c) Evaluated the effectiveness of the registrant's disclosure controls and
procedures and presented in this report our conclusions about the effectiveness
of the disclosure controls and procedures, as of the end of the period covered
by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant's internal control over
financial reporting that occurred during the registrant's most recent fiscal
quarter (the registrant's fourth fiscal quarter in the case of an annual report)
that has materially affected, or is reasonably likely to materially affect, the
registrant's internal control over financial reporting; and

5. The registrant's other certifying officer and I have disclosed, based on our
most recent evaluation of internal control over financial reporting, to the
registrant's auditors and the audit committee of the registrant's board of
directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or
operation of internal control over financial reporting which are reasonably
likely to adversely affect the registrant's ability to record, process,
summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal control over
financial reporting.





Date: May 5, 2006


                                                   /s/ Terry E. Swift
                                           ------------------------------------
                                                   Terry E. Swift
                                              Chief Executive Officer


                                       51





                                                                    Exhibit 31.2


                                  CERTIFICATION

I, Alton D. Heckaman, Jr., certify that:

1. I have reviewed this Quarterly Report on Form 10-Q for the period ended March
31, 2006, of Swift Energy Company;

2. Based on my knowledge, this report does not contain any untrue statement of a
material fact or omit to state a material fact necessary to make the statements
made, in light of the circumstances under which such statements were made, not
misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial
information included in this report, fairly present in all material respects the
financial condition, results of operations and cash flows of the registrant as
of, and for, the periods presented in this report;

4. The registrant's other certifying officer and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial
reporting (as defined in Exchange Act Rules 13a-15(f) and 15(d)-15(f)) for the
registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure
controls and procedures to be designed under our supervision, to ensure that
material information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities, particularly
during the period in which this report is being prepared;

b) Designed such internal control over financial reporting, or caused such
internal control over financial reporting, to be designed under our supervision,
to provide reasonable assurance regarding the reliability of financial reporting
and the preparation of financial statements for external purposes in accordance
with generally accepted accounting principles;

c) Evaluated the effectiveness of the registrant's disclosure controls and
procedures and presented in this report our conclusions about the effectiveness
of the disclosure controls and procedures, as of the end of the period covered
by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant's internal control over
financial reporting that occurred during the registrant's most recent fiscal
quarter (the registrant's fourth fiscal quarter in the case of an annual report)
that has materially affected, or is reasonably likely to materially affect, the
registrant's internal control over financial reporting; and

5. The registrant's other certifying officer and I have disclosed, based on our
most recent evaluation of internal control over financial reporting, to the
registrant's auditors and the audit committee of the registrant's board of
directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or
operation of internal control over financial reporting which are reasonably
likely to adversely affect the registrant's ability to record, process,
summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal control over
financial reporting.





Date: May 5, 2006


                                         /s/ Alton D. Heckaman, Jr.
                                   ----------------------------------------
                                           Alton D. Heckaman, Jr.
                                   Executive Vice President - Chief Financial
                                                Officer


                                       52





                                                                      Exhibit 32


      Certification of Chief Executive Officer and Chief Financial Officer


            Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002


In connection with the accompanying Quarterly Report on Form 10-Q for the period
ended March 31, 2006 (the "Report") of Swift Energy Company ("Swift") as filed
with the Securities and Exchange Commission on May 5, 2006, the undersigned, in
his capacity as an officer of Swift, hereby certifies pursuant to 18 U.S.C.
Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002, that to his knowledge:

1.   The Report fully complies with the requirements of Section 13(a) or 15(d)
     of the Securities Exchange Act of 1934, as amended; and

2.   The information contained in the Report fairly presents, in all material
     respects, the financial condition and results of operations of Swift.


Dated:  May 5, 2006
                                          /s/ Alton D. Heckaman, Jr.
                                        -------------------------------
                                            Alton D. Heckaman, Jr.
                                           Executive Vice President -
                                            Chief Financial Officer




Dated:  May 5, 2006
                                             /s/ Terry E. Swift
                                        --------------------------------
                                               Terry E. Swift
                                             Chief Executive Officer