<PAGE>

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


                                     FORM 10-Q


     (Mark One)

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

For the quarterly period ended June 30, 1998
                              --------------

                                         OR

     [ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

     For the transition period from      to
                                   ----------

     Commission file number  33-43870
                           -----------

                  NYLIFE Structured Asset Management Company Ltd.
                  -----------------------------------------------
               (Exact name of registrant as specified in its charter)


                   Texas                                     13-3641944
                   -----                                     ----------
         (State or other jurisdiction                     (I.R.S. Employer
       of incorporation or organization)                 Identification No.)

 51 Madison Avenue, New York, New York                         10010
----------------------------------------                       -----
(Address of principal executive offices)                     (Zip Code)

Registrant's telephone number, including area code (212) 576-6456
                                                   --------------


Indicate by check mark whether the registrant (1) has filed all reports 
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 
1934 during the preceding 12 months (or for such shorter period that the 
registrant was required to file such reports), and (2) has been subject to 
such filing requirements for the past 90 days.

          Yes  X         No
              ---           ---
          Yes  X         No
              ---           ---

<PAGE>

                   NYLIFE Structured Asset Management Company Ltd.


                                        INDEX

                                                                      Page No.
                                                                      --------

Part I -       Financial Information (Unaudited)

Item 1.        Financial Statements

               Statement of Financial Position as of
               June 30, 1998, and December 31, 1997                      3

               Statement of Operations and Retained Earnings
               (Accumulated Deficit) for the Three and Six
               Months Ended June 30, 1998 and 1997                       4

               Statement of Changes in Members' Capital for
               the Year Ended December 31, 1997 and the Six
               Months Ended June 30, 1998                                5

               Statement of Cash Flows for the Six
               Months Ended June 30, 1998 and 1997                       6

               Notes to the Financial Statements                         7

Item 2.        Management's Discussion and Analysis of
               Financial Condition and Results of Operations         11-13

Item 3.        Quantitative and Qualitative Disclosures About
               Market Risk                                              13

Part II -      Other Information

Item 6.        Exhibits and Reports on Form 8-K                         14

               Exhibit Index                                            15

               Signatures                                               16


                                          2

<PAGE>

                  NYLIFE STRUCTURED ASSET MANAGEMENT COMPANY LTD.
                          STATEMENT OF FINANCIAL POSITION

<TABLE>
<CAPTION>

                                                     ASSETS
                                                     ------
                                                                                     June 30,          December 31,
                                                                                       1998                1997
                                                                                  -------------       -------------
<S>                                                                               <C>                 <C>
CURRENT ASSETS                                                                     (Unaudited)

 Cash and cash equivalents                                                        $  10,969,921        $  7,633,845
 Segregated cash and cash equivalents                                                 2,327,024           4,577,980
 Monitoring revenue and interest receivables
  (net of allowance of $774,126 and $1,143,444, respectively)                           761,799           1,715,726
 Due from WestSec                                                                        41,137             141,709
 Other receivables                                                                            -             234,638
                                                                                  -------------       -------------

   Total current assets                                                              14,099,881          14,303,898
                                                                                  -------------       -------------

 Security alarm monitoring contracts held for sale (Note 2)                          25,449,458          34,179,666
 Debt issuance costs paid to affiliates
  (net of accumulated amortization of $6,052,410 and $5,757,712, respectively)          301,016             595,714
                                                                                  -------------       -------------

     Total assets                                                                 $  39,850,355       $  49,079,278
                                                                                  -------------       -------------
                                                                                  -------------       -------------

                                    LIABILITIES  AND  MEMBERS'  CAPITAL
                                    -----------------------------------
CURRENT LIABILITIES

 Monitoring fees payable                                                          $     390,005       $     639,503
 Accounts payable and accrued liabilities                                             1,216,856             319,919
 Due to affiliates (Note 3)                                                             210,525             260,552
 Unearned revenue                                                                     1,529,475           2,471,743
 Interest payable (Note 2)                                                              307,067             472,414
 Notes payable (Note 2)                                                               6,349,828          18,465,882
                                                                                  -------------       -------------

   Total current liabilities                                                         10,003,756          22,630,013
                                                                                  -------------       -------------

 Notes payable (Note 2)                                                              20,146,489          22,297,924
                                                                                  -------------       -------------

     Total liabilities                                                               30,150,245          44,927,937
                                                                                  -------------       -------------

MEMBERS' CAPITAL

 Contributed capital                                                                  6,000,000           6,000,000
 Distributions to members                                                            (3,836,983)           (632,753)
 Retained earnings (accumulated deficit)                                              7,537,093          (1,215,906)
                                                                                  -------------       -------------

     Total members' capital                                                           9,700,110           4,151,341
                                                                                  -------------       -------------

     Total liabilities and members' capital                                       $  39,850,355       $  49,079,278
                                                                                  -------------       -------------
                                                                                  -------------       -------------

</TABLE>

                 See accompanying notes to the financial statements.


                                          3

<PAGE>

                   NYLIFE STRUCTURED ASSET MANAGEMENT COMPANY LTD.
         STATEMENT OF OPERATIONS AND RETAINED EARNINGS (ACCUMULATED DEFICIT)
                                     (Unaudited)

<TABLE>
<CAPTION>

                                                                   For the Three Months Ended    For the Six Months Ended
                                                                            June 30,                      June 30,
                                                                  ---------------------------------------------------------
                                                                      1998           1997           1998            1997
                                                                  ------------   ------------   ------------   ------------
<S>                                                               <C>            <C>            <C>            <C>
INCOME

  Monitoring revenue                                               $ 3,388,762   $  5,099,917   $  7,439,330   $ 10,311,930
  Interest                                                             107,230         92,439        216,916        183,998
  Gain on sale of security alarm monitoring contracts                      -              -        7,142,034            -
  Other income                                                           2,920            -          276,312            -
                                                                  ------------   ------------   ------------   ------------

     Total income                                                    3,498,912      5,192,356     15,074,592     10,495,928

EXPENSES

  Monitoring fees                                                    1,227,471      1,660,154      2,492,280      3,453,780
  Interest expense                                                     608,548      1,007,033      1,375,587      2,045,846
  General and administrative                                           204,054        133,720        406,934        242,549
  Consulting fees                                                       65,105         71,354        136,459        142,708
  Asset management fee to affiliate                                     97,233        125,406        210,785        254,667
  Equity return fee to affiliate                                        54,347         54,347        108,693        108,693
  Bad debt expense                                                     115,814        356,621        318,532        443,988
  Valuation adjustment of security alarm monitoring contracts          487,268      1,130,141        977,626      2,682,391
  Amortization of debt issuance costs paid to affiliates               147,348        265,394        294,697        501,046
                                                                  ------------   ------------   ------------   ------------

    Total expenses                                                   3,007,188      4,804,170      6,321,593      9,875,668
                                                                  ------------   ------------   ------------   ------------

  Net income                                                           491,724        388,186      8,752,999        620,260

  Retained earnings (accumulated deficit) at beginning of period     7,045,369     (3,844,375)    (1,215,906)    (4,076,449)
                                                                  ------------   ------------   ------------   ------------

  Retained earnings (accumulated deficit) at end of period        $  7,537,093   $ (3,456,189)  $  7,537,093   $ (3,456,189)
                                                                  ------------   ------------   ------------   ------------
                                                                  ------------   ------------   ------------   ------------

</TABLE>


                 See accompanying notes to the financial statements.


                                          4

<PAGE>

                  NYLIFE STRUCTURED ASSET MANAGEMENT COMPANY LTD.
                      STATEMENT OF CHANGES IN MEMBERS' CAPITAL
                       FOR THE YEAR ENDED DECEMBER 31, 1997,
               AND FOR THE SIX MONTHS ENDED JUNE 30, 1998 (Unaudited)

<TABLE>
<CAPTION>

                                               NYLIFE         NYLIFE         Total
                                            SFD Holding     Depositary      Members'
                                                Inc.          Corp.         Capital
                                            -----------    -----------    -----------
<S>                                         <C>            <C>            <C>
Balance at January 1, 1997                  $ 1,075,822    $   214,976    $ 1,290,798

Net income                                    2,383,690        476,853      2,860,543
                                            -----------    -----------    -----------

Balance at December 31, 1997                  3,459,512        691,829      4,151,341

Net income                                    7,293,874      1,459,125      8,752,999

Distribution to members                      (2,670,085)      (534,145)    (3,204,230)
                                            -----------    -----------    -----------

Balance at June 30, 1998                    $ 8,083,301    $ 1,616,809    $ 9,700,110
                                            -----------    -----------    -----------
                                            -----------    -----------    -----------

</TABLE>


                 See accompanying notes to the financial statements.


                                          5

<PAGE>

                  NYLIFE STRUCTURED ASSET MANAGEMENT COMPANY LTD.
                              STATEMENT OF CASH FLOWS
                  INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
                                    (Unaudited)

<TABLE>
<CAPTION>

                                                                         For the six months ended June 30,
                                                                             1998                1997
                                                                         ------------        ------------
<S>                                                                      <C>                 <C>
Cash flows from operating activities:
 Net income                                                              $  8,752,999        $    620,260
 Adjustments to reconcile net income to net
  cash provided by operating activities:

  Gain on sale of security alarm monitoring contracts                      (7,142,034)                -
  Amortization of security alarm monitoring contracts                         977,626           2,682,391
  Amortization of debt issuance costs                                         294,697             501,046
  Bad debt expense                                                            318,532             443,988

Changes in assets and liabilities:
  Decrease (increase) in monitoring revenue and interest receivables          635,395            (120,021)
  Decrease in other receivables                                               234,638                 -
  Decrease (increase) in due from WestSec                                     100,572             (29,229)
  Decrease in monitoring fees payable to WestSec                             (249,498)           (124,945)
  Increase (decrease) in accounts payable and accrued liabilities             896,937             (57,310)
  Decrease in due to affiliates                                               (50,027)             (7,707)
  Decrease in unearned revenue                                               (942,268)            (73,352)
  Decrease in interest payable                                               (165,347)            (43,972)
                                                                         ------------        ------------
  Net cash provided by operating activities                                 3,662,222           3,791,149
                                                                         ------------        ------------

Cash flows from investing activities:
  Proceeds from sale of security alarm monitoring contracts - net          14,865,349                 -
  Purchase price refunds - investment in security alarm
    monitoring contracts                                                       36,800              48,251
  Disposal costs                                                               (7,532)                -
                                                                         ------------        ------------
  Net cash provided by investing activities                                14,894,617              48,251
                                                                         ------------        ------------

Cash flows from financing activities:
  Principal payments on Notes                                             (14,267,489)         (3,794,303)
  Distribution to members                                                  (3,204,230)                -
                                                                         ------------        ------------
  Net cash used in financing activities                                   (17,471,719)         (3,794,303)
                                                                         ------------        ------------
Net increase in cash and cash equivalents                                   1,085,120              45,098

Cash and cash equivalents (including segregated cash and
 cash equivalents) at beginning of period                                  12,211,825          11,487,025
                                                                         ------------        ------------
Cash and cash equivalents (including segregated cash and
 cash equivalents) at end of period                                      $ 13,296,945        $ 11,532,123
                                                                         ------------        ------------
                                                                         ------------        ------------
Supplemental disclosure of cash flow information:
  Cash paid during the period for interest                               $  1,540,934        $  2,089,818
                                                                         ------------        ------------
                                                                         ------------        ------------

</TABLE>


                 See accompanying notes to the financial statements.


                                          6

<PAGE>

                  NYLIFE STRUCTURED ASSET MANAGEMENT COMPANY LTD.
                         NOTES TO THE FINANCIAL STATEMENTS
                                   JUNE 30, 1998

NOTE 1 - ORGANIZATION

NYLIFE Structured Asset Management Company Ltd. (the "Company" or "SAMCO") is a
limited liability company formed under the laws of the State of Texas on October
18, 1991.  A limited liability company offers its equity investors limited
liability protection while providing them with flow through tax treatment.

SAMCO has two members.  The principal member is NYLIFE SFD Holding Inc. ("SFD
Holding"), formerly NAFCO Inc.  The other member is NYLIFE Depositary
Corporation ("NDC").  Both members are Delaware corporations and wholly owned
subsidiaries of NYLIFE Inc. (a direct wholly owned subsidiary of New York Life
Insurance Company, "New York Life").  Certain directors and officers of SFD
Holding have been designated as managers of SAMCO.  A manager of a limited
liability company is similar to a director of a corporation, and may designate
one or more persons as officers of the limited liability company.

On January 15, 1992, SFD Holding and NDC (collectively, the "Members") purchased
membership interests in SAMCO of 83.33% and 16.67%, respectively.  SFD Holding
made an initial capital contribution to SAMCO of 500 shares of $1 par value,
non-voting, non-convertible, 24.39% cumulative preferred stock of NYLIFE Bridge
Investor Inc. ("NBII"), a subsidiary of SFD Holding prior to its liquidation on
June 30, 1993.  The preferred stock was originally valued by SAMCO at $5,000,000
which represents SFD Holding's recorded carrying value for the preferred stock.
NDC made an initial capital contribution of $1,000,000 in cash.  SAMCO had no
operations prior to January 15, 1992.

SAMCO has issued secured five year floating rate notes and secured five year
fixed rate notes (the "Notes") in order to finance the acquisition of security
alarm monitoring contracts (the "Contracts").  Such Contracts consist of the
obligations and payment rights with respect to monitoring services, and in
certain instances repair and maintenance services, for security alarm systems in
residential homes and light commercial businesses.  Security alarm monitoring is
the process of notifying designated parties (either individuals or public
authorities) if an unauthorized entry, fire, medical or other emergency signal
from a customer alarm system is received at a central monitoring station.

All references in this Form 10-Q to "Servicer" shall mean Westinghouse with
regard to all time periods through December 31, 1996, WestSec, Inc. ("WestSec")
with regard to the period January 1, 1997 through November 24, 1997 and
Protection One, Inc. subsequent to November 24, 1997.

These interim financial statements should be read in conjunction with the
Company's Annual Report on Form 10-K.


                                          7

<PAGE>

NOTE 2 - SECURITY ALARM MONITORING CONTRACTS AND NOTES PAYABLE

DISPOSITION OF ASSETS AND MATURITY OF SERIES A NOTES
In February 1998, SAMCO sold to WestSec for $15,107,145, the Contracts and
related assets which constituted the collateral securing SAMCO's Series A Notes.
The transaction was consummated pursuant to the Operational Services Agreement
("OSA") and the Consent, Assignment, Assumption, and Modification Agreement (the
"Consent Agreement").  A portion of the proceeds of the sale were used to pay
all outstanding principal and accrued interest on the Series A Notes on February
17, 1998, the maturity date of such Notes.  SAMCO recognized a gain of
approximately $7.1 million on the sale of the Contracts.

Concurrent with the sale, SAMCO and WestSec instructed The Chase Manhattan Bank
to reduce the WestSec letter of credit (the "LC") to $54,338,000 in accordance
with its terms.

The carrying amount of SECURITY ALARM MONITORING CONTRACTS HELD FOR SALE in the
Statement of Financial Position at June 30, 1998 includes Contracts
collateralizing Series B and C Notes as follows:

<TABLE>
<CAPTION>

                     Series B        Series C       Total(*)
                    ----------     -----------    -----------
<S>                 <C>            <C>            <C>
Carrying amount     $3,266,040     $20,427,511    $23,693,551

</TABLE>

(*) Excludes 5,035 Contracts acquired from the June 30, 1993, November 30, 1993,
and February 28, 1994 acquisitions which are NOT collateral for any series of
Notes and therefore are not subject to the Indenture.  The carrying amount of
these contracts at June 30, 1998 is $1,755,907.

INTEREST PAYABLE and NOTES PAYABLE in the Statement of Financial Position at
June 30, 1998 include amounts relating to Series B and C Notes as follows:

<TABLE>
<CAPTION>

                               Series B       Series C         Total
                              ----------     -----------    -----------
<S>                           <C>            <C>            <C>
Interest payable                 $45,513        $259,554       $307,067
                              -----------------------------------------
                              -----------------------------------------

Notes payable - current       $4,099,827     $ 2,250,000    $ 6,349,827
Notes payable - non-current        -          20,146,491     20,146,491
                              -----------------------------------------
  Total                       $4,099,827     $22,396,491    $26,496,318
                              -----------------------------------------
                              -----------------------------------------

Maturity date                   8/15/98        8/15/99
                              --------------------------
                              --------------------------

</TABLE>


NOTE 3 - RELATED PARTIES

DUE TO AFFILIATES in the Statement of Financial Position at June 30, 1998 and
December 31, 1997 includes (i) the asset management fee payable to SFD Holding
of $97,232 and $115,567,  respectively (ii) the equity return fee payable to SFD
Holding of $54,346 and $54,346, respectively, and (iii) $58,947 of professional
fees paid by SFD Holding on SAMCO's behalf.


                                          8

<PAGE>

NOTE 4- LEGAL PROCEEDINGS

On March 2, 1998, WestSec filed a state court action against SAMCO in Dallas
County, Texas seeking a determination that it does not have to purchase from
SAMCO what WestSec calls "person reassignment accounts", and that it is entitled
to costs and reasonable attorneys fees.  These accounts, WestSec argues, are
"accounts that are with a customer who (1) had an account owned by SAMCO which
was terminated due to the relocation of the customer and (2) entered into a new
security alarm contract with WEC or WestSec at the customer's new location
within 120 days after terminating his or her account at the prior location."
WestSec contends that such accounts are not included within the collateral
securing SAMCO's Notes.

SAMCO contends that it owns these disputed accounts and that either WestSec is
obligated to purchase them under Section 9.1 of the OSA or SAMCO is entitled to
sell them to any party.  The dispute is currently confined to approximately
2,323 accounts relating to the Series A Notes that matured on February 15, 1998.
Unless resolved, however, the dispute is likely to extend to other similar
accounts relating to the Series B and C Notes.

SAMCO has answered WestSec's complaint and filed appropriate counter-claims
asserting that (i) SAMCO owns and WestSec is obligated to purchase the accounts
in dispute, and/or (ii) WestSec acquired those accounts in material breach of
its contractual obligations to SAMCO, which has been damaged by the lost value
of those accounts.  In addition, SAMCO also seeks lost revenue for those
accounts, as well as costs and reasonable attorneys fees.

Each party has served on the other document production requests and written
interrogatories.  Discovery is continuing.

Notwithstanding the foregoing, all payments required to have been made to date
to the holders of the SAMCO Notes have been paid on a timely basis in accordance
with the terms thereof.

NOTE 5- LETTER OF CREDIT

In February 1998, SAMCO received $886,277 from The Chase Manhattan Bank pursuant
to its draw upon the LC.  This amount relates to the approximately 2,323 "person
reassignment accounts" in Series A which SAMCO contends it sold to WestSec on
February 17, 1998.  This gain has been deferred and is included in ACCOUNTS
PAYABLE AND ACCRUED LIABILITIES in SAMCO's Statement of Financial Position
pending the outcome of the litigation described above.

In July 1998, the LC was reduced to $49,245,000 in accordance with its terms.


                                          9

<PAGE>

NOTE 6 - SUBSEQUENT EVENTS

MATURITY OF SERIES B NOTES
On August 17, 1998, SAMCO will pay all outstanding principal and accrued
interest on the Series B Notes.

DISTRIBUTION TO SERIES C NOTEHOLDERS
On August 17, 1998, SAMCO will distribute $1,462,063 to the Series C Noteholders
which includes (i) interest at an annualized rate of 9.00%, (ii) the required
quarterly principal repayment of 1.25%, and (iii) additional principal repayment
of 0.87%.  Subsequent to this distribution, the outstanding principal amount of
the Series C Notes will be $21,442,492.


                                          10

<PAGE>

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

LIQUIDITY AND CAPITAL RESOURCES
The Company's net cash from operating activities for the six months ended June
30, 1998 decreased from the corresponding 1997 period by approximately $130,000.
This decrease occurred despite a 1998 deferred gain of $886,277 resulting from
SAMCO's draw on the LC.  Excluding the deferred gain, net cash from operations
decreased by approximately $1 million from the corresponding 1997 period as
monitoring revenue from customers decreased due to attrition of contracts.
During the first half of 1998, the Company paid scheduled and additional
principal of $11,695,361, $420,694 and $2,151,451 to the Series A, Series B, and
Series C Noteholders, respectively.

Attrition, which is the loss of customers, results in decreased cash flow.  In
order to control the Company's exposure to attrition and the resulting loss of
revenue, the Company has received from the Servicer certain attrition
guarantees.  These guarantees provide for the replacement of Contracts, with
replacement Contracts, by the Servicer if attrition exceeds certain levels.  As
of June 30, 1998, approximately 68% of the Series C Contracts owned by the
Company are covered by attrition guarantees by the Servicer.

The Company's revenues from Contracts have been sufficient to pay the Servicer
Basic Monitoring Fee, scheduled principal and interest on the Notes, third party
operating expenses, taxes of the Company's Members (but only Member's taxes in
respect of any allocations of taxable income from the Company), subordinated
fees, to establish necessary reserves, if any, and to continue to make
additional principal payments.  The Company expects this trend to continue
throughout 1998.

Debt Service and Interest Coverage ratios are calculated based on the number of
"active" accounts at the end of the period.  An active account is one where the
customer's alarm system is being monitored.  Generally, accounts are monitored
until they become 70 days delinquent.  As indicated below, the Debt Service and
Interest Coverage ratios for the Series C Notes at March 31, 1998 continue to be
consistent with prior quarters.  The Debt Service and Interest Coverage ratios
for the Series B Notes at June 30, 1998 are not meaningful as the Notes will
mature on August 15, 1998.

<TABLE>
<CAPTION>

                                             Series B       Series c
                                             --------       --------
<S>                                          <C>            <C>
Number of contracts collateralizing
  Notes at issuance                           11,463         52,840
                                              ------         ------
                                              ------         ------
Number of active accounts at 6/30/98           6,779         34,508
                                              ------         ------
                                              ------         ------

Debt Service Coverage (at 9%)                   NM            1.84
                                                --            ----
                                                --            ----

Interest Coverage (at 9%)                       NM            3.99
                                                --            ----
                                                --            ----

</TABLE>

NM = Not meaningful.


                                          11

<PAGE>

CONTRACT REPURCHASE - SERIES A, SERIES B, AND SERIES C NOTES
At maturity, SAMCO is obligated to repay the then outstanding principal balance
of the Notes.  Pursuant to the Consent Agreement, as each series of Notes
mature, WestSec shall purchase all of the Contracts securing such series of
Notes for an amount equal to the greater of (i) the fair market value of such
Contracts as determined by an nationally recognized independent valuation firm
jointly selected by WestSec and SAMCO; or (ii) thirty (30) times the recurring
monthly fees and charges payable by customers pursuant to such Contracts.
Westinghouse has agreed that if the purchase price payable by WestSec for a
particular Series of Notes is less than the amount of all principal and accrued
and unpaid interest on such series of Notes, upon notice from SAMCO to
Westinghouse, Westinghouse will remit to SAMCO, at the same time the WestSec
price is required to be paid, in immediately available funds, the amount in
excess of the WestSec price so that the total paid to SAMCO will equal the
amount of all principal and accrued and unpaid interest on such Series of Notes.
Such notice shall be given by SAMCO to Westinghouse at least five business days
prior to the stated maturity date of each Series of Notes.

DISPOSITION OF ASSETS AND MATURITY OF SERIES A NOTES
In February 1998, SAMCO sold to WestSec for $15,107,145, the Contracts and
related assets which constituted the collateral securing SAMCO's Series A Notes.
The transaction was consummated pursuant to the OSA and the Consent Agreement.
A portion of the proceeds of the sale were used to pay all outstanding principal
and accrued interest on the Series A Notes on February 17, 1998, the maturity
date of such Notes.

Concurrent with the sale, SAMCO and WestSec instructed The Chase Manhattan Bank
to reduce the LC to $54,338,000 in accordance with its terms.

The Company does not anticipate the purchase of additional Contracts.  As of
June 30, 1998, the Company had no material capital commitments.

Should WestSec become unable to perform any of its contractual obligations with
respect to the Company in the future, there can be no assurance that any third
parties will be available or, even if available, that agreements could be
reached with such third parties for comparable services and at comparable cost.
Such a situation could have a materially adverse impact on the Company.

RESULTS OF OPERATIONS
The Company had net income of $8,752,999 for the six months ended June 30, 1998
as compared to net income of $620,260 for the corresponding 1997 period
resulting primarily from the gain on sale of the Series A Contracts of
approximately $7.1 million.  Excluding the effect of the gain on sale, net
income for the 1998 period was $1,610,965, approximately $991,000 higher than
the corresponding period in 1997.

Excluding the gain on sale of security alarm monitoring contracts, SAMCO derived
94% of its income for the period from monitoring revenues and the balance from
interest and other income.


                                          12

<PAGE>

The decrease in the Company's monitoring revenues for the period ended June 30,
1998 compared to the corresponding period in 1997 is a result of the attrition
of Contracts in 1997 and the first half of 1998.  Accordingly, the related
monitoring fee expense has decreased.  Net monitoring revenue (monitoring
revenue less monitoring expenses) decreased approximately $1.9 million from the
1997 to the 1998 period.  Attrition expense (which is reported under the caption
VALUATION ADJUSTMENT OF SECURITY ALARM CONTRACTS on the Company's Statement of
Operations) decreased by approximately $1.7 million reflecting the sale of the
Series A contracts and the lower book values of Contracts that attrited during
the first half of 1998 as compared to the corresponding 1997 period.  Interest
expense decreased in the first half of 1998 by approximately $670,000 compared
to the corresponding 1997 period as the Company continues to pay down scheduled
and additional principal.  General and administrative expenses for the six
months ended June 30, 1998 increased by approximately $164,000 as a result of
legal costs incurred in defending the litigation described in Note 4 to the
Financial Statements.  Amortization of debt issuance costs decreased in the
first half of 1998 by approximately $206,000 compared to the corresponding 1997
period as the costs associated with Series A were fully amortized at December
31, 1997.  The bad debt expense of $318,532 on the Company's Statement of
Operations for the first half of 1998 represents actual revenue loss on attrited
Contracts and the potential revenue loss on Contracts with balances greater than
90 days past due as of June 30, 1998.

The Company's operating expenses include monitoring fees, general and
administrative expenses, including (i) lockbox bank fees, (ii) audit and tax
fees, (iii) printing and mailing of quarterly and annual reports to investors,
(iv) trustee fees, (v) legal and consulting fees, and (vi) subordinated fees and
expenses.  The Company's other expenses include bad debt expense, interest
expense and amortization of debt issuance costs.

Most of the Contracts owned by the Company have a three year term, provide for
automatic renewal and allow the Company to increase the customers' monitoring
fee at certain times after the initial term. The Company has no intention of
increasing monitoring fees in the immediate future.


ITEM 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

None.


                                          13

<PAGE>

                            Part II.  Other Information

Item 6.        Exhibits and Reports on Form 8-K
-------        --------------------------------

(a)    EXHIBITS:
       A list of Exhibits required by Item 601 of Regulation S-K and filed as
       part of this report is set forth in the Index to Exhibits.

(b)    REPORTS ON FORM 8-K:

       None.


                                          14

<PAGE>

INDEX TO EXHIBITS

EXHIBIT             DESCRIPTION
-------             -----------
(3)    ARTICLES OF INCORPORATION AND BY-LAWS

3.1    Articles of Organization of Company. *

3.2    Amended Regulations of Company. *

3.3    Amendment to Articles of Organization of Company. *

(4)    INSTRUMENTS DEFINING THE RIGHTS OF SECURITY HOLDERS, INCLUDING
       INDENTURES:

4.1    Indenture. *

4.2    Form of Global Note, included as Exhibit A to Exhibit 4.1. *

4.3    Form of Definitive Note, included as Exhibit B to Exhibit 4.1. *

4.4    Form of Security Agreement, included as Exhibit C to Exhibit 4.1. *

4.5    Form of First Supplemental Indenture. *

4.6    Form of Second Supplemental Indenture. *


(27)    FINANCIAL DATA SCHEDULE**



*      Previously filed.
**     Filed herewith.


                                          15

<PAGE>

                                     SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized on August 12, 1998.


                              NYLIFE Structured Asset Management
                              Company Ltd.






                                   /s/    Kevin M. Micucci
                                   -----------------------
                              By:  Kevin M. Micucci
                                   Manager and President
                                   (Principal Executive, Financial
                                   and Accounting Officer)


                                          16