<table>
<caption>



  <c>




                                      SECURITIES AND EXCHANGE COMMISSION
                                            Washington, D.C. 20549


                                                  FORM 10-K/A

                                                Amendment No. 1

             Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
                                 For the fiscal year ended December 31, 2002



                                    MELLON RESIDENTIAL FUNDING CORPORATION
                          Mortgage Pass-Through Certificates Series 2002-TBC1 Trust
                            (Exact name of Registrant as specified in its charter)

              New York                               333-67192-02                          22-3844519
                                                                                           22-3844520
    (Governing law of Pooling and              (Commission File Number)             (IRS Employer ID Number)
        Servicing Agreement)


                                     c/o Wells Fargo Bank Minnesota, N.A.
                                           9062 Old Annapolis Road
                                              Columbia, MD 21045
                                                (410) 884-2000

 (Address, including zip code, and telephone number, including area code, of registrant's principal offices)

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

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

Indicate by a 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 Registrant's  knowledge,  in definitive proxy or
information  statements  incorporated by reference in Part III of this Form 10-K or any amendment to this Form
10-K.  X

The  Registrant  estimates  that as of March 1, 2003,  the  aggregate  market  value of voting and  non-voting
common equity of the Registrant held by non-affiliates of the Registrant was $0.

As of March 1, 2003, the Registrant had no outstanding shares of any class of common stock.

No documents have been incorporated by reference in this Form 10-K.


                                              TABLE OF CONTENTS


Part I                                                                                                                Page

     Item 1               Business.......................................................................................2
     Item 2               Properties.....................................................................................2
     Item 3               Legal Proceedings..............................................................................2
     Item 4               Submission of Matters to a Vote of Security Holders............................................2


Part II

     Item 5               Market for Registrant's Common Equity and Related Stockholder Matters..........................2
     Item 6               Selected Financial Data........................................................................2
     Item 7               Management's Discussion and Analysis of Financial Condition
                               and Results of Operations.................................................................2
     Item 7A              Quantitative and Qualitative Disclosures About
                               Market Risk...............................................................................2
     Item 8               Financial Statements and Supplementary Data....................................................3
     Item 9               Changes in and Disagreements with Accountants
                               on Accounting and Financial Disclosure....................................................3

Part III

     Item 10              Directors and Executive Officers of the Registrant.............................................3
     Item 11              Executive Compensation.........................................................................3
     Item 12              Security Ownership of Certain Beneficial Owners and Management.................................3
     Item 13              Certain Relationships and Related Transactions.................................................3
     Item 14              Controls and Procedures........................................................................3

Part IV

     Item 15              Exhibits, Financial Statements, Schedules and Reports on Form 8-K..............................3



                  The Mellon  Residential  Funding  Corporation  Mortgage  Pass-Through  Certificates,  Series
2002-TBC1 Trust (the "Trust") was formed pursuant to a Pooling and Servicing  Agreement,  dated as of March 1,
2002, among Mellon  Residential  Funding  Corporation,  as Depositor  ("MRFC"),  Boston Safe Deposit and Trust
Company,  as Seller,  Master Servicer and Custodian  ("Boston  Safe") and Wells Fargo Bank Minnesota  National
Association,  as Trustee.  The Trust was formed for the purpose of acquiring  certain trust assets and issuing
certificates  under the Pooling and  Servicing  Agreement.  The property of the Trust  includes a portfolio of
mortgage  loans  originated by Boston Safe,  which were  transferred by Boston Safe to MRFC and by MRFC to the
Trust.

                  On March 27, 2002,  the Trust issued  $159,181,100  aggregate  principal  amount of Mortgage
Pass-Through  Certificates,  Series 2002-TBC 1 (consisting of $156,109,000 aggregate principal amount of Class
A Certificates,  $100 aggregate  principal amount of Class A-R Certificates,  $1,617,000  aggregate  principal
amount of Class B-1 Certificates,  $808,000  aggregate  principal amount of Class B-2  Certificates,  $647,000
aggregate  principal  amount of Class B-3  Certificates,  and Class X Certificates not receiving any principal
payments  but  accruing  interest on a notional  amount of  $161,770,817)  under  Registration  Statement  No.
333-67192  and  (in a  non-registered  transaction),  $1,295,000  aggregate  principal  amount  of  Class  B-4
Certificates,  $647,000 aggregate  principal amount of Class B-5 Certificates and $647,717 aggregate principal
amount of Class B-6 Certificates.





                                                    PART I
Item 1.           Business
                  Omitted.
Item 2.           Properties
                  Omitted.
Item 3.           Legal Proceedings
                  None.
Item 4.           Submission Of Matters To A Vote Of Security Holders
                  None.

                                                   PART II

Item 5.           Market For Registrant's Common Equity And Related Stockholder  Matters

                  No established public trading market for the Certificates exists.

                  Records provided to the Trust by DTC and the Trustee indicate that as of December 31, 2002,
                  the number of holders of record for each class of Certificate were as follows:

                  Class A                     9
                  Class AR                    1
                  Class B1                    1
                  Class B2                    1
                  Class B3                    1
                  Class B4                    1
                  Class B5                    1
                  Class B6                    1
                  Class X                     1

                  Total                     17

Item 6.           Selected Financial Data

                  Omitted.

Item 7.           Management's Discussion And Analysis Of Financial Condition And
                  Results Of Operations

                  Omitted.

Item 7A. Quantitative And Qualitative Disclosures About Market Risk

                  Not Applicable.

Item 8.           Financial Statements And Supplementary Data

                  Omitted.

Item 9.           Changes In And Disagreements With Accountants On Accounting And Financial Disclosure

                  None.

                                                   PART III
Item 10.          Directors And Executive Officers Of The Registrant
                  Omitted.
Item 11.          Executive Compensation
                  Omitted.
Item 12.          Security Ownership Of Certain Beneficial Owners And Management

                  Holders of the Mortgage Pass-Through Certificates, Series 2002-TBC1 2001 generally do not
                  have a right to vote and are prohibited from taking part in the management of the Trust.

Item 13.          Certain Relationships And Related Transactions

                  None.

Item 14.          Controls and Procedures

                  Omitted.

                                                   PART IV

Item 15.          Exhibits, Financial Statements, Schedules, And Reports On Form 8-K

                  (a)    Listed below are the documents filed as a part of this report:

                  Exhibit Number

                         20.1       Aggregate Statement of Principal and Interest Distributions to
                                    Certificateholders

                         20.2       Annual Servicer's Certificate

                         20.3       Report of Independent Certified Public Accountants as to Dovenmuehle
                                    Mortgage Company

                         20.4       Report of  Management  of  Dovenmuehle  Mortgage  Company


                  (b)    Reports on Form 8-K:

                  The Trust filed Forms 8-K with the Commission bearing the dates below, filing statements for the
                  monthly distributions to holders of the Certificates

                         April 18, 2002

                         May 17, 2002

                         June 20, 2002

                         July 16, 2002

                         August 21, 2002

                         September 25, 2002

                         October 24, 2002

                         December 30, 2002



                  (c)    Omitted.

                  (d)    Omitted.


     Supplemental Information to be Furnished With Reports Filed Pursuant to Section 15(d) of the Act by
              Registrants Which Have Not Registered Securities Pursuant to Section 12 of the Act


               No annual report to security holders covering 2002 has been sent to security holders of the
registrant.  No proxy materials have been sent to the registrant's security holders with respect to any
annual or other meeting of security holders.


                                                Certification



I, Stephen Cobain, certify that:


1. I have reviewed this annual report on Form 10-K, and all reports on Form 8-K containing distribution or servicing reports
filed in respect of periods included in the year covered by this annual report, of Mellon Residential Funding Corporation
Mortgage Pass-Through Certificates, Series 2002-TBC1 Trust;


2. Based on my knowledge, the information in these reports, taken as a whole, 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 as of the last day of the period covered by this annual report;


3. Based on my knowledge, the distribution or servicing information required to be provided to the trustee by the servicer
under the pooling and servicing, or similar, agreement, for inclusion in these reports is included in these reports;


4. Based on my knowledge and upon the annual compliance statement included in the report and required to be delivered to the
trustee in accordance with the terms of the pooling and servicing, or similar, agreement, and except as disclosed in the
reports, the servicer has fulfilled its obligations under the servicing agreement; and


5. The reports disclose all significant deficiencies relating to the servicer's compliance with the minimum servicing
standards based upon the report provided by an independent public accountant, after conducting a review as specified in the
pooling and servicing, or similar, agreement, that is included in these reports.


Date: June 6, 2003



Name:  Stephen Cobain


Title:  President/CEO
        Mellon Residential Funding Corporation







                                                  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.



    MELLON RESIDENTIAL FUNDING CORPORATION,

    as Depositor of the Mellon Residential Funding
    Corporation Mortgage Pass-Through Certificates,
    Series 2002-TBC1 Trust

    By:
    Name:  Stephen Cobain
    Title:    President/CEO


Date:  June 6,  2003



  20.1

   Aggregate Statement of Principal and Interest Distributions for 2002 to Holders of Series 2002-TBC1 Certificates

           Class                     Interest                 Principal                  Losses               Ending Balance

             A                       2,059,277.98             50,330,573.01                    0.00               105,778,426.99
            A-R                              0.51                    100.00                    0.00                         0.00
            B-1                         32,209.47                      0.00                    0.00                 1,617,000.00
            B-2                         18,411.05                      0.00                    0.00                   808,000.00
            B-3                         17,524.60                      0.00                    0.00                   647,000.00
            B-4                         55,327.64                      0.00                    0.00                 1,295,000.00
            B-5                         27,642.46                      0.00                    0.00                   647,000.00
            B-6                         27,673.07                      0.00                    0.00                   647,716.59
             X                       3,750,488.71                      0.00                    0.00                         0.00


  20.2



BOSTON SAFE DEPOSIT AND TRUST COMPANY

OFFICER'S CERTIFICATE

Annual Statement as to Compliance pursuant to Section 3.16 of the Pooling and
Servicing Agreement ("the Agreement") Dated as of March 1, 2002 [MRFC 2002-
TBC1]


I, Mary Przybyla, being Senior Vice President of Dovenmuehle Mortgage, Inc., as
Sub-Servicer of Boston Safe Deposit and Trust Company, hereby certify as
follows:

(i) a review of the activities of the Master Servicer during the preceding
Fiscal Year and of the performance of the Master Servicer under this Agreement
has been made under such officer's supervision;

(ii) to the best of such officer's knowledge, based on such review, the Master
Servicer has fulfilled all its obligations under this Agreement throughout such
year, or, if there has been a default in the fulfillment of any such
obligations, specifying each such default known to such officer and the nature
and status thereof and the action being taken by the Master Servicer to cure
such default.

IN WITNESS WHEREOF, the undersigned has executed this Certificate as of the 26th
day of February, 2003.

By: /s/ Mary Przybyla
Name: Mary Przybyla
Title: Senior Vice President
Dovenmuehle Mortgage, Inc.

  20.3


ERNST & YOUNG      (logo)

Ernst & Young LLP
Sears Tower
233 South Wacker Drive
Chicago, Illinois 60606-6301

Phone: (312) 879-2000
www.ey.com

Report on Management's Assertion on Compliance
with Minimum Servicing Standards Set Forth in the
Uniform Single Attestation Program for Mortgage Bankers

Report of Independent Accountants

Board of Directors
Dovenmuehle Mortgage, Inc.

We have examined management's assertion, included in the accompanying report
titled Report of Management, that Dovenmuehle Mortgage, Inc. (DMI) complied
with the minimum servicing standards set forth in the Mortgage Bankers
Association of America's Uniform Single Attestation Program for Mortgage Bankers
(USAP) during the year ended December 31, 2002. Management is responsible for
DMI's compliance with those requirements. Our responsibility is to express an
opinion on management's assertions about DMI's compliance based on our
examination.

Our examination was made in accordance with attestation standards established
by the American Institute of Certified Public Accountants and, accordingly,
included examining, on a test basis, evidence about DMI's compliance with those
requirements 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 DMI's
compliance with specified requirements.

In our opinion, management's assertion, that DMI complied with the
aforementioned requirements during the year ended December 31, 2002, is fairly
stated, in all material respects.

This report is intended solely for the information and use of the board of
directors, management, Federal Home Loan Mortgage Corporation, Federal National
Mortgage Association, Government National Mortgage Association, and DMI's
private investors and is not intended to be and should not be used by anyone
other than these specified parties.

/s/ Ernst & Young LLP

February 28, 2003


  20.4

Since 1844    (logo)

Management's Assertion on Compliance with Minimum Servicing Standards
Set Forth in the Uniform Single Attestation Program for Mortgage Bankers

Report of Management

We, as members of management of Dovenmuehle Mortgage, Inc. (DMI), are
responsible for complying with the minimum servicing standards as set forth
in the Mortgage Bankers Association of America's Uniform Single Attestation
Program for Mortgage Bankers (USAP). We are also responsible for establishing
and maintaining effective internal control over compliance with these
standards. We have performed an evaluation of DMI's compliance with the
minimum servicing standards as set forth in the USAP as of December 31, 2002
and for the year then ended. Based on this evaluation, we assert that during
the year ended December 31, 2002, DMI complied, in all material respects, with
the minimum servicing standards set forth in the USAP.

As of and for this same period, DMI had in effect a fidelity bond and errors
and omissions policy in the amount of $35,000,000.

/s/ William A. Mynatt, Jr.
William A. Mynatt, Jr.
President

/s/ Glen Braun
Glen Braun
Vice President, Accounting


February 28, 2003


Dovenmuehle Mortgage, Inc.
1501 Woodfield Road
Schaumburg, IL 60173-4982

(847) 619-5535




</table>