SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-K Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 For the fiscal year ended December 31, 1997 Commission file number: 333-8439 MELLON RESIDENTIAL FUNDING (as depositor under the Pooling and Servicing Agreement, dated as of September 30, 1997, which forms Mellon Bank Home Equity Installment Loan Trust 1997-1, which will issue the Mortgage Pass-Through Certificates, Series 1997-1 MELLON RESIDENTIAL FUNDING (Exact name of Registrant as specified in its Charter) DELAWARE 23-2889067 (State or other jurisdiction (I.R.S. Employer incorporation or organization) Identification Number) ONE MELLON BANK CENTER, ROOM 410 PITTSBURGH, PENNSYLVANIA 15258 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (412) 236-6559 Securities registered pursuant to Section 12(b) of the Act: NOT APPLICABLE. Securities registered pursuant to Section 12(g) of the Act: NOT APPLICABLE. 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 Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of the Registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of the Form 10-K or any amendment to this Form 10-K. [ ]. Aggregate market value of voting stock held by non-affiliates of the Registrant as of December 31, 1997: NOT APPLICABLE. Number of shares of common stock outstanding as of December 31, 1997: NOT APPLICABLE. ITEM 8. Financial Statements and Supplementary Data. Annual Statement of Compliance Independent Accountant's Report PART IV ITEM 14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K. (a) The following is a list of documents filed as part of this report: EXHIBITS Annual Statement of Compliance Independent Accountant's Report SIGNATURE Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. By: Bankers Trust Company of California, N.A. not in its individual capacity but solely as a duly authorized agent of the Registrant pursuant to the Pooling and Servicing Agreement, dated as of September 30, 1997. By: /s/Judy L. Gomez Judy L. Gomez Assistant Vice President Date: July 12, 1999 EXHIBIT INDEX Exhibit Document 1.1 Annual Statement of Compliance 1.2 Independent Accountant's Report 	Alliance 	MORTGAGE COMPANY 	Michael C. Koster 	Executive Vice President 	Loan Administration 	Annual Statement of Compliance 	I certify that: 	(I) A review of the activities of the Master Servicing during the 	Period from January 1, 1998 through December 31, 1998 and the 	Pooling Servicing Agreement (the "Agreement") has been made under 	my supervision; and 	(II) To the best of my knowledge, based on such review, the Master 	Servicer has fulfilled all of its obligations under this 	Agreement throughout such year, or, if there has been a default 	in the fulfillment of any obligation, such default is listed 	below: NONE 	/s/ Michael C. Koster 	Michael C. Koster 	Executive Vice President 	Alliance Mortgage Company 	April 23, 1999 	Post Office Box 2109 Jacksonville, FL 32232-0001 904-281-6299 	Mellon Bank							Loan Servicing Division 										P.O. Box 149 										Pittsburgh, PA 15230-0149 	OFFICER'S CERTIFICATE 	MELLON BANK, N.A. 	MELLON HOME EQUITY LOAN TRUST 1997-1 	The undersigned, Patrick Ryan, a Vice President of Mellon Bank, N.A., 	pursuant to Section 3.17 of the Pooling and Servicing Agreement, dated as 	of September 30, 1997, by and among Mellon Residential Funding 	Corporation, as Depositor (the "Depositor"), Mellon Bank, N.A., as Seller 	and Mater Servicer, and Bankers Trust Company of California, N.A., as 	Trustee (the "Trustee") (the "Agreement"), does hereby certify as follows: 	1.	The undersigned is an officer of Mellon Bank, N.A. who is duly 	authorized to execute and deliver this Officer's Certificate to the 	Depositor and Trustee pursuant to the Agreement. 	2.	A review of the activities of Mellon Bank, N.A. during the year 	ended December 31, 1998, with regard to its performance under the 	Agreement has been conducted under the supervision of the undersigned. 	3.	To the best knowledge of the undersigned, Mellon Bank, N.A. has 	fulfilled its obligations under the Agreement throughout such year, and is 	not in default in the performance, observance or fulfillment of or 	compliance with any of the terms, provisions covenants and conditions of 	the Agreement. 		IN WITNESS WHEREOF, the undersigned has executed this Officer's 	Certificate this 21st day of April, 1999. 	MELLON BANK, N.A. as Master Servicer 	By: /s/Patrick Ryan 	Name: Patrick Ryan 	Title: Vice President KPMG 700 Louisiana Houston, TX 77002 713 319 2000 Fax 713 319 2041 					Independent Auditors' Report The Board of Directors Mellon Mortgage Company: We have examined management's assertion about Mellon Mortgage Company's (the Company) compliance with the minimum servicing standards set forth in the Mortgage Bankers Association of America's (MBA) Uniform Single Attestation Program for Mortgage Bankers, as of and for the year ended December 31, 1998, included in the accompanying Management Assertion (Residential Mortgage Loan Servicing). Management is responsible for the Company's compliance with those minimum servicing standards. Our responsibility is to express an opinion on management's assertion about the Company's compliance based on our examination. Our examination was made in accordance with standards established by the American Institute of Certified Public Accountants and, accordingly, included examining, on a test basis, evidence about the Company's compliance with the minimum servicing standards and performing such other procedures as we considered necessary in the circumstances. We believe that our examination provides a reasonable basis for our opinion. Our examination does not provide a legal determination on the Company's compliance with the minimum servicing standards. In our opinion, management's assertion that Mellon Mortgage Company has complied in all material respects with the aforementioned minimum servicing standards, except minimum servicing standard I.1. related to ensuring that all custodial and clearing accounts are reconciled on a monthly basis and reconciling items are cleared in a timely manner in the Denver Servicing Center, as of and for the year ended December 31, 1998, is fairly stated, in all material respects. KPMG LLP January 22, 1999 Mellon Mortgage 1900 St. James Place Suite 400 Houston, TX 77066 January 22, 1999 						MANAGEMENT ASSERTION 				(RESIDENTIAL MORTGAGE LOAN SERVICING) As of the and for the year ended December 31, 1998, Mellon Mortgage Company has complied in all material respects with the minimum servicing standards set forth in the Mortgage Bankers Association of America's (MBA) Uniform Single Attestation Program for Mortgage Bankers, except for minimum servicing standard I.1. related to ensuring that all custodial and clearing accounts are reconciled on a monthly basis and that reconciling items are cleared in a timely manner in the Denver Servicing Center. As of and for this same period, Mellon Mortgage Company had in effect a fidelity bond in the amount of $300,000,000 and errors and omission policy on the amount of $35,000,000 and did not receive a notice from its insurer (Aetna) that the insurer has taken or intends to take action to cancel, reduce, not renew, or restrictively modify the fidelity or mortgagee's E&O policies for any reason. Sincerely, /s/Paul Holmes		/s/Michael L. Kula			/s/Steven G. Froseth Paul Holmes		Michael L. Kula			Steven G. Froseth President & CEO	Chief Operating Officer		Chief Financial Officer