<PAGE>

================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q


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

                  for the quarterly period ended March 31, 1999

                        Commission File Number: 333-44299

                HELLER FINANCIAL COMMERCIAL MORTGAGE ASSET CORP.

             (Exact Name of registrant as specified in its charter)

                 Delaware                                36-4202202
     (State or other jurisdiction of        (I.R.S. Employer Identification No.)
      incorporation or organization)

500 West Monroe Street, Chicago, Illinois                   60661
 (Address of principal executive offices)                (Zip Code)

       (312) 441-7000 (Registrant's telephone number, including area code)

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

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

           Indicate by check mark whether the registrant: (1) has filed all
reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter 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]       (see below)   No __.

                  Number of shares of common stock outstanding
                         at September 30, 1998.   1000



===============================================================================


<PAGE>

PART I

ITEM 1.    FINANCIAL STATEMENTS

           Not applicable.

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

           Not applicable.

ITEM 3.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

           Not applicable.


PART II

ITEM 1.    LEGAL PROCEEDINGS

           There are no material pending legal proceedings with respect to the
           Registrant.

ITEM 2.    CHANGES IN SECURITIES AND USE OF PROCEEDS

           Not applicable.

ITEM 3.    DEFAULTS UPON SENIOR SECURITIES

           Not applicable.

ITEM 4.    SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

           Not applicable.

ITEM 5.    OTHER INFORMATION

           The Registrant was formed on January 7, 1998 for the purpose of
forming trust funds and issuing certificates evidencing an interest in such
trust funds. As of the date of this Quarterly Report on Form 10-Q, the
Registrant has not formed any trust funds or issued any certificates. The
Registrant does not have, nor is it expected in the future to have, any
significant assets.

ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K

           (a)  Not applicable.

           (b)  Not applicable.



                                       2

<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.

Dated:  May 11, 1999

                                            HELLER FINANCIAL COMMERCIAL 
                                            MORTGAGE ASSET CORP.

                                            By:  /s/ David J. Friedman
                                                 ----------------------------- 
                                                 Name:  David J. Friedman
                                                 Title: President

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

Dated:  May 11, 1999

                                            By:  /s/ Lauralee E. Martin
                                                 ----------------------------- 
                                                 Name:  Lauralee E. Martin
                                                 Title: Director (Principal
                                                        Financial Officer)


                                            By:  /s/ John Petrovski     
                                                 ----------------------------- 
                                                 Name:  John Petrovski
                                                 Title: Director


                                            By:  /s/ David J. Friedman
                                                 ----------------------------- 
                                                 Name:  David J. Friedman
                                                 Title: President (Principal 
                                                        Executive Officer)


                                            By:  /s/ Thomas J. Bax
                                                 ----------------------------- 
                                                 Name:  Thomas J. Bax
                                                 Title: Senior Vice President 


                                            By:  /s/ Lawrence G. Hund
                                                 ----------------------------- 
                                                 Name:  Lawrence G. Hund
                                                 Title: Chief Accounting
                                                        Officer (Principal 
                                                        Accounting Officer)



                                       3

<PAGE>


                                  EXHIBIT INDEX

Exhibit
Number                   Document Description
------                   --------------------

None                     None










                                       4