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

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                   ----------

                                    FORM 10-K

                                   ----------

(Mark One)

    [X]              Annual Report under Section 13 or 15(d)
                     of the Securities Exchange Act of 1934

                   For the fiscal year ended December 31, 1997


                                       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 No. 333-21485


                        SUPERIOR BANK FSB (SERIES 1997-1)
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)


             UNITED STATES                                       36-1414142
    -------------------------------                          -------------------
    (State or other jurisdiction of                           (I.R.S. Employer
     incorporation or organization)                          Identification No.)


          ONE LINCOLN CENTRE
      OAKBROOK TERRACE, ILLINOIS                                    60181
----------------------------------------                         ----------
(Address of principal executive offices)                         (Zip Code)


        Registrant's telephone number, including area code: 708 916-4000


          Securities registered pursuant to Section 12(b) of the Act:

                                                     Name of each exchange
          Title of each class                         on which registered
          -------------------                        ---------------------
                 NONE                                   NOT APPLICABLE


          Securities registered pursuant to Section 12(g) of the Act:


                                      NONE
                                ----------------
                                (Title of Class)


     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.

                                No          Yes  X
                                   ---          ---

DOCUMENTS INCORPORATED BY REFERENCE:

     The following documents filed pursuant to Rule 424(b) under the Securities
Act of 1933, as amended, are incorporated by reference into Part I of this Form
10-K: the Prospectus Supplement dated March 6, 1997 together with the Prospectus
dated March 6, 1997.

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



<PAGE>


                        SUPERIOR BANK FSB (SERIES 1997-1)

                                    FORM 10-K

                                   ----------

                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----
PART I  

        Item   1.  Business.................................................  1

        Item   2.  Properties...............................................  1

        Item   3.  Legal Proceedings........................................  1

        Item   4.  Submission of Matters to a Vote of Security Holders......  1


PART II

        Item   5.  Market for Registrant's Common Equity
                       and Related Shareholder Matters......................  1

        Item   6.  Selected Financial Data..................................  1

        Item   7.  Management's Discussion and Analysis of Financial
                       Condition and Results of Operations..................  2

        Item   8.  Financial Statements and Supplementary Data..............  2

        Item   9.  Changes in and Disagreements with Accountants on
                       Accounting and Financial Disclosure..................  2


PART III

        Item  10.  Directors and Officers of the Registrant.................  2

        Item  11.  Executive Compensation...................................  2

        Item  12.  Security Ownership of Certain Beneficial
                       Owners and Management................................  2

        Item  13.  Certain Relationships and Related Transactions...........  4

        Item  14.  Exhibits, Financial Statement Schedules
                       and Reports on Form 8-K..............................  4



<PAGE>


                                       -1-


                                     PART I

ITEM 1. BUSINESS.

     Not applicable.


ITEM 2. PROPERTIES.

     Not applicable.


ITEM 3. LEGAL PROCEEDINGS.

     There were no material legal proceedings involving either the Mortgage
Pool, the Trustee, the custodian, the Servicer or the Registrant with respect to
the Mortgage Pool, other than ordinary routine litigation incidental to the
duties of the Trustee, the custodian, the Servicer or the Registrant under the
Pooling and Servicing Agreement.


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

     No matter was submitted to a vote of security holders during the fourth
quarter of the fiscal year ended December 31, 1997.


                                     PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND 
        RELATED STOCKHOLDER MATTERS.

     (a) There is no established trading market for the Certificates.

     (b) As of January 2, 1998, with respect to Series 1997-1 there were
thirteen (13) holders of record of the Registrant's Class A Certificates, and
there were two (2) holders of record of the Registrant's Class R Certificates.

     This does not reflect the number of persons who hold their certificates in
nominee or "street" name through various brokerage firms.


ITEM 6. SELECTED FINANCIAL DATA.

     Not applicable.



<PAGE>


                                       -2-


ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL 
        CONDITIONS AND RESULTS OF OPERATIONS.

     Not applicable.


ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

     Not applicable.


ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON 
        ACCOUNTING AND FINANCIAL DISCLOSURE.

     Not applicable since there was no change of accountants or disagreements on
any matter of accounting principles or practices of financial disclosure.


                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

     Not applicable.


ITEM 11. EXECUTIVE COMPENSATION.

     Not applicable.


ITEM 12. SECURITY OWNERSHIP OF CERTAIN OWNERS AND MANAGEMENT.

     The following table provides information, as of January 2, 1998 with
respect to the ownership by each person or group of persons, known by the
Registrant to be a record owner of 5% or more of each class of the 1997-1 Series
of Certificates. This does not reflect the persons who hold their certificates
in nominee or "street" name.

     Except as set forth below, the Registrant is not aware of any record owner
of more than 5% of the Certificates as of the close of business on January 2,
1998.



<PAGE>


                                                 -3-

<TABLE>
<CAPTION>
                                                                                           Percent of Class of
                                                             Principal Amount of      Certificates Outstanding (by
Series and Class                                             Certificates Owned        aggregate principal balance
 of Certificates      Name and Address                           of Record             or Percentage Interest)
----------------      ----------------                       -------------------      ----------------------------
    <C>           <S>                                           <C>                              <C>   
    1997-1

    Class A       Bank of New York ........................     $45,300,000                      20.59%
                  925 Patterson Plank Road
                  Secaucus, New Jersey 07094

                  BNY/ITC-Dealers .........................     $50,000,000                      22.73%
                  Clearance Special
                  c/o N.A. Schapiro & Co. Inc.
                  One Chase Manhattan Plaza, 58th Floor
                  New York, New York 10005

                  Boston Safe Deposit and Trust Co. .......     $26,750,000                      12.16%
                  c/o Mellon Bank N.A.
                  Three Mellon Bank Center
                  Room 153-3015
                  Pittsburgh, Pennsylvania 15259

                  Chase Manhattan Bank ....................     $13,000,000                       5.90%
                  4 New York Plaza
                  Proxy Department, 13th Floor
                  New York, New York 10004

                  Citibank, N.A. ..........................     $25,000,000                      11.36%
                  P.O. Box 30576
                  Tampa, Florida 33630-3576

                  Investors Bank & Trust/ .................     $12,000,000                       5.45%
                    M.F. Custody
                  200 Clarendon Street
                  Hancock Tower, 15th Floor
                  Boston, Massachusetts 02116

                  Republic National Bank ..................     $19,000,000                       8.64%
                    of New York Investment Account
                  One Hanson Place, Lower Level
                  Brooklyn, New York 11243

    Class R       Superior Bank FSB .......................           N/A                        99.99%
                  135 Chestnut Ridge Road
                  Montvale, New Jersey  07645
</TABLE>



<PAGE>


                                       -4-


ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

     Not applicable.


ITEM 14. EXHIBITS, FINANCIAL STATEMENTS SCHEDULES AND 
         REPORTS ON FORM 8-K.

     Not applicable.

     SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT TO
     SECTION 15(d) BY REGISTRANTS WHICH HAVE NOT REGISTERED SECURITIES PURSUANT
     TO SECTION 12 OF THE ACT.

     No annual report, proxy statement, form of proxy or other soliciting
material has been sent to Certificateholders, and the Registrant does not
contemplate sending any such materials subsequent to the filing of this report.



<PAGE>


                                   SIGNATURES

     Subject 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.


                                          SUPERIOR BANK FSB
                                          (Registrant and as Depositor)


                                          By: /s/ WILLIAM C. BRACKEN
                                              ----------------------------------
                                                  William C. Bracken
                                                  Senior Vice President and
                                                  Chief Financial Officer


                                                          Date: February 4, 1998


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


              Name                       Title                       Date
              ----                       -----                       ----

               *                Chairman, President and         February 4, 1998
------------------------------    Chief Executive Officer
      (Neal T. Halleran)    


/s/   WILLIAM C. BRACKEN        Senior Vice President, Chief    February 4, 1998
------------------------------    Financial Officer, Secretary
     (William C. Bracken)         and Treasurer


               *                Director and Executive          February 4, 1998
------------------------------    Vice President
          (Monte Kurs)        


               *                Director                        February 4, 1998
------------------------------
     (Nelson L. Stephenson)


               *                Director                        February 4, 1998
------------------------------
          (Glen Miller)


               *                Director                        February 4, 1998
------------------------------
       (Marc A. Weisman)


*By: /s/ WILLIAM C. BRACKEN
     -------------------------
         William C. Bracken
         Attorney-in-fact