SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



                                   Form 10-Q



                   QUARTERLY REPORT UNDER SECTION 13 or 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


For the Quarter Ended March 31, 1995              Commission File Number 0-5108
                      --------------                                     ------



                         STATE STREET BOSTON CORPORATION
- -------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


Commonwealth of Massachusetts                            04-2456637
- -------------------------------------------------------------------------------
(State or other jurisdiction of incorporation)       (I.R.S. Employer
                                                     Identification Number)


225 Franklin Street, Boston, Massachusetts                  02110
- -------------------------------------------------------------------------------
(Address of principal executive offices)                  (Zip Code)


Registrant's telephone number, including area code (6l7) 786-3000.


Indicate by check mark whether the registrant (l) 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 last 90 days.


                              YES  X           NO
                                 -----           -----

Number of shares of registrant's  common stock outstanding on April 30, 1995 was
82,582,494.


                        STATE STREET BOSTON CORPORATION

                               Table of Contents

                                                                         Page
                                                                         ----
Part I. Financial Information
- ------------------------------
Part I.  Item 1.  Financial Statements
- --------------------------------------

   Consolidated Statement of Income                                        1

   Consolidated Statement of Condition                                     2

   Consolidated Statement of Cash Flows                                    3

   Consolidated Statement of Changes in Stockholders' Equity               4

   Notes to Consolidated Financial Statements                             10

   Independent Accountants' Review Report                                 11

Part I. Item 2.
- ---------------
   Management's Discussion and Analysis of Financial Condition           12-20
     and Results of Operations

Part II. Other Information                                                  
- --------------------------

Part II. Item 1.
- ----------------
   Legal Proceedings                                                      21

Part II. Item 2.
- ----------------
   Changes in Securities                                                  21

Part II. Item 3.
- ----------------
   Defaults Upon Senior Securities                                        21

Part II. Item 4.
- ----------------
   Submission of Matters to a Vote of Security Holders                    21

Part II. Item 5.
- ----------------
   Other Information                                                      22

Part II. Item 6.
- ----------------
   Exhibits and Reports on Form 8-K                                       22

Signatures                                                                23

Exhibits                                                                 24-25


Part I. Item 1. Financial Statements

                        STATE STREET BOSTON CORPORATION
                        CONSOLIDATED STATEMENT OF INCOME
                          Three months ended March 31,
                 (Dollars in thousands, except per share data)
                                  (Unaudited)

                                                             1995         1994
                                                           --------     --------
INTEREST REVENUE
Deposits with banks                                        $ 63,940     $ 51,310
Investment securities:
  U.S. Treasury and Federal agencies                         73,156       33,378
  State and political subdivisions                           12,265        9,680
  Other investments                                          35,673       32,844
Loans                                                        57,107       37,617
Securities purchased under resale agreements,
  securities borrowed and Federal funds sold                 70,768       29,775
Trading account assets                                        5,845        4,533
                                                           --------     --------
    Total interest revenue                                  318,754      199,137

INTEREST EXPENSE
Deposits                                                    102,736       56,740
Other borrowings                                            113,427       46,469
Long-term debt                                                2,140        2,170
                                                           --------     --------
    Total interest expense                                  218,303      105,379
                                                           --------     --------
    Net interest revenue                                    100,451       93,758
Provision for loan losses                                     2,000        3,170
                                                           --------     --------
    Net interest revenue after
     provision for loan losses                               98,451       90,588

FEE REVENUE
Fiduciary compensation                                      186,161      188,234
Other                                                        75,574       70,801
                                                           --------     --------
    Total fee revenue                                       261,735      259,035
                                                           --------     --------

    REVENUE BEFORE OPERATING EXPENSES                       360,186      349,623

OPERATING EXPENSES
Salaries and employee benefits                              150,456      144,087
Occupancy, net                                               20,193       16,790
Equipment                                                    29,520       28,310
Other                                                        74,644       74,596
                                                           --------     --------
    Total operating expenses                                274,813      263,783
                                                           --------     --------
    Income before income taxes                               85,373       85,840
Income taxes                                                 31,037       31,643
                                                           --------     --------
    NET INCOME                                             $ 54,336     $ 54,197
                                                           ========     ========


EARNINGS PER SHARE
  Primary                                                     $ .66        $ .66
  Fully diluted                                                 .65          .65

AVERAGE SHARES OUTSTANDING (in thousands)
  Primary                                                    82,890       82,649
  Fully diluted                                              83,488       83,346

CASH DIVIDENDS DECLARED PER SHARE                             $ .16        $ .14

The accompanying notes are an integral part of these financial statements.

                        STATE STREET BOSTON CORPORATION
                      CONSOLIDATED STATEMENT OF CONDITION
                             (Dollars in thousands)
                                  (Unaudited)

                                                   MARCH 31,        DECEMBER 31,
                                                     1995               1994
                                                  -----------       -----------
ASSETS
Cash and due from banks                           $ 1,380,326       $ 1,097,563
Interest-bearing deposits with banks                5,065,544         4,847,069
Securities purchased under resale agreements
 and securities borrowed                            2,685,697         1,886,759
Federal funds sold                                    296,000           768,615
Trading account assets                                199,638           527,550
Investment securities:
  Held to maturity                                  5,038,085         5,187,270
  Available for sale                                3,229,007         3,482,309
                                                  -----------       -----------
    Total investment securities                     8,267,092         8,669,579

Loans                                               3,263,178         3,233,221
Allowance for loan losses                             (59,363)          (58,184)
                                                  -----------       -----------
    Net loans                                       3,203,815         3,175,037

Premises and equipment                                485,507           476,319
Customers' acceptance liability                        65,894            55,358
Accrued income receivable                             347,258           363,585
Other assets                                        1,545,324           679,509
                                                  -----------       -----------
    TOTAL ASSETS                                  $23,542,095       $22,546,943
                                                  ===========       ===========

LIABILITIES
Deposits:
 Noninterest-bearing                              $ 4,221,073       $ 4,781,917
 Interest-bearing:
  Domestic                                          1,897,956         1,895,209
  Foreign                                           8,048,054         7,920,932
                                                  -----------       -----------
    TOTAL DEPOSITS                                 14,167,083        14,598,058

Federal funds purchased                               120,374           113,143
Securities sold under repurchase agreements         5,264,614         4,798,261
Other short-term borrowings                           671,969           649,052
Notes payable                                          75,000
Acceptances outstanding                                66,172            55,621
Accrued taxes and other expenses                      456,730           418,840
Other liabilities                                   1,178,176           449,283
Long-term debt                                        127,335           127,549
                                                  -----------       -----------
    TOTAL LIABILITIES                              22,127,453        21,209,807

STOCKHOLDERS' EQUITY
Preferred stock, no par: authorized 3,500,000;
 issued none
Common stock, $1 par: authorized 112,000,000;
 issued 82,546,000 and 82,447,000                      82,546            82,447
Surplus                                                38,644            37,160
Retained Earnings                                   1,319,564         1,273,369
Net unrealized loss on available-for-sale
 securities                                           (26,112)          (55,840)
                                                  -----------       -----------
    TOTAL STOCKHOLDERS' EQUITY                      1,414,642         1,337,136
                                                  -----------       -----------
    TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY    $23,542,095       $22,546,943
                                                  ===========       ===========

The accompanying notes are an integral part of these financial statements.

                     STATE STREET BOSTON CORPORATION
                   CONSOLIDATED STATEMENT OF CASH FLOWS
                       Three Months ended March 31,
                          (Dollars in thousands)
                                (Unaudited)


                                                                                          1995            1994
                                                                                      ----------      -----------
                                                                                                        
    OPERATING ACTIVITIES
    Net income                                                                        $   54,336      $    54,197
    Noncash charges for depreciation, amortization, provision for
       loan losses and foreclosed properties and deferred income taxes                    49,524           53,806
                                                                                      ----------      -----------
         Net income adjusted for noncash charges                                         103,860          108,003

    Adjustments to reconcile to net cash (used) provided  
     by operating activities:
       Securities (gains) losses, net                                                     (3,546)           1,328
       Net change in:
          Accrued income receivable                                                       16,327          (36,108)
          Accrued taxes and other expenses                                                (4,739)           4,179
          Trading account assets                                                         327,912         (548,239)
          Other, net                                                                    (134,913)        (252,515)
                                                                                      ----------      -----------
            NET CASH (USED) PROVIDED BY OPERATING ACTIVITIES                             304,901         (723,352)
                                                                                      ----------      -----------

    INVESTING ACTIVITIES
    Payments for purchases of:
         Held to maturity securities                                                    (434,236)      (1,115,655)
         Available-for-sale securities                                                  (279,584)      (1,111,309)
         Lease financing assets                                                          (47,777)         (79,129)
         Premises and equipment                                                          (34,511)         (24,931)
    Proceeds from:
         Maturities of held to maturity securities                                       581,087          860,446
         Maturities of investment securities available for sale                          109,154          723,219
         Sales of investment securities available for sale                               480,464          149,022
         Principal collected from lease financing                                         12,862           15,443
    Net (payments for) proceeds from:
         Interest-bearing deposits with banks                                           (218,475)        (147,535)
         Federal funds sold, resale agreements and securities borrowed
          under resale agreements                                                       (326,323)        (161,799)
         Loans                                                                           (98,523)        (590 029)
                                                                                      ----------      ------------
            NET CASH USED BY INVESTING ACTIVITIES                                       (255,862)      (1,482,257)
                                                                                      ----------      -----------

    FINANCING ACTIVITIES
    Proceeds from issuance of:
         Notes payable                                                                    75,000          198,000
         Nonrecourse debt for lease financing                                            121,467           58,670
         Common stock                                                                      1,426            3,660
    Payments for:
         Maturity of notes payable
         Nonrecourse debt for lease financing                                            (16,295)         (15,406)
         Long-term debt                                                                     (208)            (190)
         Cash dividends                                                                  (13,207)         (10,660)
    Net proceeds from (payments for):
         Deposits                                                                       (430,975)       2,276,064
         Short-term borrowings                                                           496,516          550,481
                                                                                      ----------      -----------
            NET CASH PROVIDED BY FINANCING ACTIVITIES                                    233,724        3,060,619
                                                                                      ----------      -----------

            NET INCREASE (DECREASE) IN CASH AND DUE FROM BANKS                           282,763          855,010
    Cash and due from banks at beginning of period                                     1,097,563        1,543,003
                                                                                      ----------      -----------
            CASH AND DUE FROM BANKS AT END OF PERIOD                                  $1,380,326      $ 2,398,013
                                                                                      ==========      ===========
    SUPPLEMENTAL DISCLOSURE
     Interest paid                                                                    $  214,111      $   100,341
     Income taxes paid                                                                     7,495           14,358

    The accompanying notes are an integral part of these financial statements.




                        STATE STREET BOSTON CORPORATION
           CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                          THREE MONTHS ENDED MARCH 31,
                             (Dollars in thousands)
                                  (Unaudited)
                                                                       NET UNREALIZED
                                                                          LOSS ON 
                                         COMMON             RETAINED   AVAILABLE-FOR-
                                          STOCK   SURPLUS   EARNINGS   SALE SECURITIES     TOTAL
                                         -------  -------  ----------  ---------------   ----------
                                                                                 
BALANCE AT DECEMBER 31, 1993             $81,846  $25,945  $1,093,365     $    -         $1,201,156

  Net Income                                                   54,197                        54,197
  Cash dividends declared                                     (10,660)                      (10,660)
  Issuance of common stock                   265    5,380                                     5,645
  Foreign currency translation                                  2,068                         2,068
  Net change in unrealized loss
     on available-for-sale securities                                        (9,847)         (9,847)
                                         -------  -------  ----------     ---------      ----------
BALANCE AT MARCH 31, 1994                $82,111  $31,325  $1,138,970     $  (9,847)     $1,242,559
                                         =======  =======  ==========     =========      ==========
BALANCE AT DECEMBER 31, 1994             $82,447  $37,160  $1,273,369     $ (55,840)     $1,337,136

  Net Income                                                   54,336                        54,336
  Cash dividends declared                                     (13,207)                      (13,207)
  Issuance of common stock                    99    1,484                                     1,583
  Foreign currency translation                                  5,066                         5,066
  Net Change in unrealized loss
     on available-for-sale securities                                        29,728          29,728
                                         -------  -------  ----------     ---------      ----------
BALANCE AT MARCH 31, 1995                $82,546  $38,644  $1,319,564     $ (26,112)     $1,414,642
                                         =======  =======  ==========     =========      ==========


   The accompanying notes are an integral part of these financial statements.



                        STATE STREET BOSTON CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

NOTE A - BASIS OF PRESENTATION

The  consolidated  financial  statements  include the  accounts of State  Street
Boston  Corporation  ("State  Street")  and  its  subsidiaries,   including  its
principal subsidiary, State Street Bank and Trust Company ("State Street Bank").
All   significant   intercompany   transactions   have  been   eliminated   upon
consolidation.  Certain  previously  reported amounts have been  reclassified to
conform  to  the  current  method  of  presentation.  Investments  in  50%-owned
affiliates are accounted for by the equity method.

On January 31, 1995,  State Street  acquired  Investors  Fiduciary Trust Company
(IFTC) in a transaction  accounted  for as a pooling of interests.  Accordingly,
the  financial  information  for prior  periods has been restated to present the
combined  financial  condition and results of operations of both companies as if
the  acquisition  had  taken  place  for all  periods  presented.  See  Note B -
Acquisition of Investors Fiduciary Trust Company.

Statement  of Financial  Accounting  Standards  (SFAS) No. 114, " Accounting  by
Creditors  for  Impairment  of a Loan" was  adopted  by State  Street  effective
January 1, 1995.  SFAS No.  114  requires  that the  allowance  for loan  losses
related to loans identified for evaluation under SFAS No. 114 be evaluated based
on discounted cash flows using the loan's initial effective interest rate or the
fair value of the underlying  collateral for certain collateral dependent loans.
Prior to January 1, 1995,  the allowance for loan losses  related to these loans
was based on  undiscounted  cash flows or the fair value of the  collateral  for
collateral dependent loans. The adoption of SFAS No. 114 did not have a material
effect on the financial statements of State Street.

For the  Consolidated  Statement  of Cash Flows,  State  Street has defined cash
equivalents  as those amounts  included in the  Statement of Condition  caption,
"Cash and due from  banks." For the three  months ended March 31, 1995 and 1994,
long-term   debt   converted   into  common  stock  was  $15,000  and  $119,000,
respectively.

In the opinion of management,  all  adjustments  consisting of normal  recurring
accruals which are necessary for a fair  presentation of the financial  position
of State Street and  subsidiaries  at March 31, 1995 and December 31, 1994,  and
its cash  flows for the three  months  ended  March 31,  1995 and 1994,  and the
consolidated results of its operations for the three months ended March 31, 1995
and 1994 have been made. These statements should be read in conjunction with the
financial  statements,  notes and other  information  included in State Street's
latest annual report on Form 10-K.

NOTE B - ACQUISITION OF INVESTORS FIDUCIARY TRUST COMPANY

On January 31, 1995,  State Street acquired IFTC in a transaction  accounted for
as a pooling of interests. IFTC was acquired for 5,972,22 shares of State Street
common stock.

                       STATE STREET BOSTON CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)



NOTE C - INVESTMENT SECURITIES



Investment securities consisted of the following at March 31, 1995:

                                                                             
                                                 Amortized                Unrealized                     Fair
(Dollars in thousands)                              Cost              Gains         Losses               Value
- ----------------------                          ----------          ----------    ----------          ------------
                                                                                          
Held to Maturity
(at amortized cost)
   U.S. Treasury and
      Federal agencies                           $1,679,301           $3,690        $ 16,596          $1,666,395
   State and political
      subdivisions                                1,126,888            1,650          10,767           1,117,771
   Asset-backed securities                        2,193,145            1,970          45,400           2,149,715
   Other investments                                 38,751               73             175              38,649
                                                 ----------           ------        --------          ----------
    Total                                        $5,038,085           $7,383        $ 72,938          $4,972,530
                                                 ==========           ======        ========          ==========
Available for Sale
(at fair value)
   U.S. Treasuries and 
     Federal Agencies                            $3,170,825           $1,803        $ 47,199          $3,125,429
   Other investments                                103,937            4,384           4,743             103,578
                                                 ----------           ------        --------          ----------
    Total                                        $3,274,762           $6,187        $ 51,942          $3,229,007
                                                 ==========           ======        ========          ==========


Investment securities consisted of the following at December 31, 1994:


                                                                                 
                                                 Amortized                Unrealized                     Fair
(Dollars in thousands)                              Cost              Gains         Losses               Value
- ----------------------                          ----------          ----------    ----------          ------------
                                                                                          
Held to Maturity
(at amortized cost)
   U.S. Treasury and
     Federal agencies                            $1,668,987           $  590        $ 35,836          $1,633,741
   State and political
      subdivisions                                1,130,197              317          19,210           1,111,304
   Asset-backed securities                        2,346,931            1,104          75,823           2,272,212
   Other investments                                 41,155               84             155              41,084
                                                 ----------           ------        --------          ----------
    Total                                        $5,187,270           $2,095        $131,024          $5,058,341
                                                 ==========           ======        ========          ==========
Available for Sale
(at fair value)
   U.S. Treasuries and Federal Agencies          $3,405,564           $  496        $ 91,790          $3,314,706
   Other investments                                155,393            4,780          12,711             167,609
                                                 ----------           ------        --------          ----------
    Total                                        $3,560,957           $5,276        $104,501          $3,482,309
                                                 ==========           ======        ========          ==========


During the three months ended March 31, 1995,  gains of $3,737,000 and losses of
$191,000 were realized on sales of available-for-sale securities of $47,296,000.
During the three months ended March 31, 1994,  gains of $1,683,000 and losses of
$3,011,000   were  realized  on  sales  of   available-for-sale   securities  of
$149,022,000.


                        STATE STREET BOSTON CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)


NOTE D - ALLOWANCE FOR LOAN LOSSES

The  allowance for loan losses is  maintained  at a level  believed  adequate by
management to absorb  estimated  probable credit losses.  Management's  periodic
evaluation  of the adequacy of the  allowance  for loan losses is based on State
Street's past loan loss  experience,  known and inherent risks in the portfolio,
current economic conditions and adverse situations that may affect the borrowers
ability to repay,  timing of future payments,  estimated value of any underlying
collateral,  and the  performance of individual  credits in relation to contract
terms and other  relevant  factors.  The  provision  for loan losses  charged to
earnings  is based  upon  management's  judgement  of the  amount  necessary  to
maintain the allowance at a level adequate to absorb probable losses.

Changes in the allowance for loan losses were as follows:

                                                Three Months Ended
(Dollars in thousands)                               March 31,
                                               ------------------------
                                                 1995              1994
                                               -------           ------
Balance at beginning of period                 $58,184           $54,316
Provision for loan losses                        2,000             3,170
Loan charge-offs                                  (995)           (3,102)
Recoveries                                         174               603
                                               -------           -------
    Balance at end of period                   $59,363           $54,987
                                               =======           =======

NOTE E - INCOME TAXES

The provision for income taxes included in the Consolidated  Statement of Income
is comprised of the following:

                                                  Three Months Ended
(Dollars in thousands)                                 March 31,
                                               ------------------------
                                                 1995             1994
                                               -------           ------
Current                                        $12,149           $11,856
Deferred                                        18,888            19,787
                                               -------           -------
    Total provision                            $31,037           $31,643
                                               =======           =======

The provision for income taxes is less than the combined U.S. corporate tax rate
of 35% for 1995 and 1994,  and the  applicable  state tax rates in both  periods
primarily because of tax exempt revenue and tax credits.

NOTE F - FEE REVENUE - OTHER

The following items are included in the other category of fee revenue:

                                                 Three Months Ended
(Dollars in thousands)                               March 31,
                                                 ------------------
                                                 1995              1994
                                               -------           ------
Foreign exchange trading                       $36,462           $34,087
Processing service fees                         17,665            13,925
Service fees                                    12,437            11,416
Securities gains (losses), net                   3,546            (1,328)
Trading account profits (losses)                  (384)            1,535
Other                                            5,848            11,166
                                               -------           -------
    Total fee revenue - other                  $75,574           $70,801
                                               =======           =======


                        STATE STREET BOSTON CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)


NOTE G - OPERATING EXPENSES - OTHER

The following items are included in the other category of operating expenses:

                                                 Three Months Ended
(Dollars in thousands)                                March 31,
                                               ------------------------
                                                 1995              1994
                                               -------           ------
Contract services                              $27,419           $25,714
Professional services                           12,873            11,743
Telecommunications                               6,094             5,991
Advertising and sales promotion                  6,073             6,196
Postage, forms and supplies                      5,978             5,740
FDIC and other insurance                         3,921             5,660
Operating and processing losses                  1,167                56
Other                                           11,119            13,496
                                                ------            ------
    Total operating
          expenses - other                     $74,644           $74,596
                                               =======           =======


NOTE H - OFF-BALANCE SHEET FINANCIAL INSTRUMENTS, INCLUDING DERIVATIVES

State Street uses various  off-balance  sheet financial  instruments,  including
derivatives, to satisfy the financing and risk management needs of customers, to
manage  interest-rate  and  currency  risk and to  conduct  trading  activities.
Derivative  instruments  include  forwards,  futures,  swaps,  options and other
instruments  with  similar  characteristics.  These  instruments  generate  fee,
interest or trading  revenue.  Associated with these  instruments are market and
credit risks that could expose  State Street to potential  losses.  State Street
uses derivative  financial  instruments in trading and balance sheet  management
activities.

The  following  table   summarizes  the  contractual  or  notional   amounts  of
significant derivative financial instruments held or issued by State Street at:

                                                March 31,        December 31,
(Dollars in millions)                             1995               1994
                                                ---------        ------------
TRADING:
Interest rate contracts:
    Swap agreements........................     $   278           $   109
    Options and caps purchased.............          13                13
    Options and caps written...............          25                25
    Futures sold...........................          76               335
    Options on futures written.............         480               225
    Options on futures purchased...........         498
Foreign exchange contracts:
    Forward, swap and spot.................      55,416            43,126
    Options purchased......................          59                40
BALANCE SHEET MANAGEMENT:
    Interest rate contracts:
      Swap agreements......................         166               223
      Futures sold.........................         745               165
      Options and caps purchased...........          --                50
    Foreign exchange contracts.............          --                83


                        STATE STREET BOSTON CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

NOTE  H  -  OFF-BALANCE  SHEET  FINANCIAL  INSTRUMENTS,   INCLUDING  DERIVATIVES
    (CONTINUED)

FINANCIAL INSTRUMENTS HELD OR ISSUED FOR TRADING
The following table  represents the fair value of financial  instruments held or
issued for trading purposes as of:
                                             March 31,       December 31,
(Dollars in millions)                          1995              1994
                                             --------        ------------
Foreign exchange contracts:
    Contracts in a receivable position         $1,095            $ 298
    Contracts in a payable position             1,034              288

The above amounts have been reduced by offsetting balances with the counterparty
where a master netting agreement exists.  Contracts in a receivable position are
shown in Other Assets on the balance sheet and  Contracts in a payable  position
are shown in Other Liabilities.

CREDIT-RELATED FINANCIAL INSTRUMENTS
Credit-related  financial  instruments  include  commitments  to extend  credit,
standby letters of credit,  letters of credit and indemnified  securities  lent.
The maximum credit risk associated with credit-related  financial instruments is
measured by the  contractual  amounts of these  instruments.  The following is a
summary of the contractual amount of State Street's credit-related,  off-balance
sheet financial instruments:
                                              March 31,      December 31,
(Dollars in millions)                           1995             1994
                                              --------       ------------

Loan Commitments                              $ 3,686          $ 2,536
Standby letters of credit                         960              926
Letters of credit                                 161              168
Indemnified securities lent                    27,423           22,300


NOTE I - COMMITMENTS AND CONTINGENT LIABILITIES

State Street provides  custody,  accounting and  information  services to mutual
fund, master trust/master  custody/global  custody,  corporate trust and defined
contribution plan customers;  and investment management services to institutions
and individuals.  Assets under custody and management, held by State Street in a
fiduciary or custody capacity, are not included in the Consolidated Statement of
Condition  since  items are not  assets  of State  Street.  Management  conducts
regular  reviews of its  responsibilities  for these  services and considers the
results in preparing its  financial  statements.  In the opinion of  management,
there are no contingent liabilities at March 31, 1995 that would have a material
adverse effect on State Street's financial position or results of operations.

State Street is subject to pending and  threatened  legal  actions that arise in
the normal course of business.  In the opinion of management,  after  discussion
with counsel,  these can be successfully defended or resolved without a material
adverse effect on State Street's financial position or results of operations.


                   INDEPENDENT ACCOUNTANTS' REVIEW REPORT

The Stockholders and Board of Directors
State Street Boston Corporation

We have reviewed the accompanying  consolidated  statement of condition of State
Street Boston  Corporation  as of March 31, 1995,  and the related  consolidated
statements  of income,  cash flows and changes in  stockholders'  equity for the
three-month  periods ended March 31, 1995 and 1994.  These financial  statements
are the responsibility of the Corporation's management.

We  conducted  our  reviews in  accordance  with  standards  established  by the
American  Institute  of  Certified  Public  Accountants.  A  review  of  interim
financial  information consists principally of applying analytical procedures to
financial  data, and making  inquiries of persons  responsible for financial and
accounting matters. It is substantially less in scope than an audit conducted in
accordance with generally accepted auditing  standards,  which will be performed
for the full year with the  objective of  expressing  an opinion  regarding  the
financial  statements taken as a whole.  Accordingly,  we do not express such an
opinion.

Based on our reviews, we are not aware of any material modifications that should
be made to the accompanying  consolidated financial statements referred to above
for them to be in conformity with generally accepted accounting principles.

We have  previously  audited,  in accordance  with generally  accepted  auditing
standards,  the  consolidated  statement of  condition  of State  Street  Boston
Corporation as of December 31, 1994 and the related  consolidated  statements of
income, cash flows and changes in stockholders'  equity for the year then ended,
prior to the restatement for pooling of interests and not presented herein,  and
in our report dated January 11, 1995, except for Note B, as to which the date is
January 31, 1995, we  expressed  an  unqualified  opinion on those  consolidated
financial statements.

                                                      ERNST & YOUNG LLP


Boston, Massachusetts
April 14, 1995


                        STATE STREET BOSTON CORPORATION

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


In January 1995, State Street acquired Investors  Fiduciary Trust Company (IFTC)
in a  transaction  accounted  for as a pooling of  interests.  All prior  period
information has been restated to reflect the acquisition.

SUMMARY

Earnings per fully  diluted  share were $.65,  the same as the first  quarter of
1994.  One-time  transaction  costs  of  $.03  per  share  associated  with  the
acquisition of IFTC were recorded in the first quarter.  Excluding  these costs,
earnings  per share  increased  5%.  Revenue grew 3%, and there was a concurrent
reduction in the growth rate of expenses to 3%. The  year-over-year  results are
being  compared to a very strong quarter a year ago. Net income from the quarter
was $54.3 million and return on stockholders' equity was 16.0%.

                           Condensed Income Statement
                            Taxable Equivalent Basis
                  (Dollars in million, except per share data)

                                                 Three Months Ended
                                                      March 31,
                                   ---------------------------------------- 
                                    1995        1994      Change         %
                                   -------      ------     ------       ---

Fee revenue                         $261.7      $259.0     $  2.7         1

Interest revenue                     326.7       205.5      121.2        59
Interest expense                     218.3       105.4      112.9       107
                                    ------      ------     ------           
    Net interest revenue             108.4       100.1        8.3         8
Provision for loan losses              2.0         3.2       (1.2)      (38)
                                    ------      ------     ------               
    Net interest revenue after
     provision for loan losses       106.4        96.9        9.5        10
                                    ------      ------     ------           

    Total revenue                    368.1       355.9       12.2         3

Operating expenses                   274.8       263.8       11.0         4
                                    ------      ------     ------           
    Income before taxes               93.3        92.1        1.2         1

Income taxes                          31.0        31.6       (0.6)       (2)
Taxable equivalent adjustment          8.0         6.3        1.7        27
                                    ------      ------     ------           
    Net income                      $ 54.3      $ 54.2     $   .1        --
                                    ======      ======     ======           

Earnings Per Share
    Primary                         $  .66      $  .66     $   --
    Fully diluted                      .65         .65         --

($ and % change based on dollars in thousands)

The first  quarter's  results  reflected  the  expansion  of  existing  customer
relationships and new customers, partially offset by the effect of reductions in
revenue and adverse conditions in a number of market and product segments. State
Street is adding to and  retaining its customer  base,  which is critical to the
long-term success of its program of cross-selling  and expanding  relationships,
adding  value  to  existing  products,  rapidly  introducing  new  products  and
services, and reducing unit costs.



                        STATE STREET BOSTON CORPORATION

Part I. Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (continued)



Market conditions impacted short-term results. In the first quarter, an interest
rate increase on February 1st and a flatter yield curve  narrowed  interest rate
spreads, effecting both net interest revenue and securities lending revenue. The
reduced  rate of  growth of both net new sales of  mutual  fund  shares  and the
creation of fewer new funds contributed to lower growth in mutual fund assets. A
slowdown in cross-border investing from the U.S. also lowered the revenue growth
rate.  A fall-off in the  issuance of new  domestic  debt  issues,  particularly
securitized   residential  mortgages,   lowered  revenue  from  corporate  trust
services.  On the other hand,  volatile currency markets  contributed to foreign
exchange revenue growth.

Investment  spending  continues  to expand and improve  infrastructure,  support
geographic   and  product   expansion,   and  add  capacity.   As  a  result  of
reengineering,  the benefits of some unit cost  reductions  are continuing to be
realized.

Assets under custody were $1.9  trillion,  up $159  billion,  or 9%, from a year
ago,  which was  restated to include  IFTC.  Assets under  management  were $180
billion, up $41 billion, or 30% from 1994.


TOTAL REVENUE

Total revenue in the quarter was $368.1 million, up $12.2 million from the first
quarter of 1994. The growth in revenue reflected  expansion of existing customer
relationships  and new  business.  Net interest  revenue from deposits and other
balance  sheet  funding  provided by  customers  increased,  as did revenue from
securities lending and foreign exchange trading. Total revenue continues to grow
despite reductions in fiduciary compensation and numerous adverse factors in the
markets State Street serves.


FEE REVENUE

Fee revenue was $261.7 million,  up $2.7 million from the first quarter of 1994.
The largest component of fee revenue is fiduciary compensation, which is derived
from  accounting,  custody,  information  services,  recordkeeping,   investment
management and trustee services. Fiduciary compensation was $186.2 million, down
$2.1 million due  primarily to  reductions  in ongoing  revenue.  These  revenue
reductions  resulted from certain  customers  internalizing  functions,  pricing
adjustments to retain  certain large  customers who are using a broader array of
services,  and  customers no longer at State Street  because of  consolidations,
accounts which did not meet our  profitability  hurdles,  and other reasons.  If
these revenue  reductions had not occurred,  fiduciary  compensation  would have
increased  7%. As  customers  have  increased  their usage of a variety of State
Street services, an increasing percentage of their revenue is recorded elsewhere
on the income statement.

Revenue from mutual fund services,  corporate trust,  and investment  management
declined.  This was partially  offset by growth in securities  lending  revenue,
additional  business from servicing assets of new and existing customers outside
the United States,  and the continued  growth of the large defined  contribution
plan servicing personal trust business.


                        STATE STREET BOSTON CORPORATION

Part I. Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (continued)


Mutual fund servicing revenue benefited from 348 funds added since March of 1994
and from new customers.  State Street now services 2,922 mutual funds, including
412 at IFTC.

The  decline  in  corporate   trust  revenue   reflected   substantially   fewer
securitizations of residential  mortgage-backed securities. The asset management
business  added  significant  new  customer  relationships  and new funding from
existing  customers  since a year ago,  but the  increased  revenue  from  these
relationships  was offset by other factors.  In the first quarter of 1994, there
were  unusually high one-time  front-end fees in French mutual funds,  which had
the effect of lowering the growth rate of fiduciary compensation by 1% in 1995.

Foreign  exchange  revenue was $36.5  million,  up $2.4  million,  or 7%, from a
previous  record  $34.1  million in the first  quarter  of last  year.  The 1995
revenue  gain was due to  increased  market  volatility  across all  currencies,
additional  investment  managers  using  foreign  exchange  services,  broadened
relationships  with  existing  customers,  growth of  currency  risk  management
services, and trading in more currencies.

Securities gains were $3.5 million,  compared with losses of $1.3 million in the
same quarter a year ago.  Processing  service fees were $17.7  million,  up $3.7
million, or 27%, due in part to growth in processing of unclaimed securities and
an increase in the volume of mortgage loans serviced.


NET INTEREST REVENUE

Taxable equivalent net interest revenue was $108.4 million,  up $8.3 million, or
8%, over the same quarter a year ago, primarily  reflecting balance sheet growth
to support customers'  activities and the benefits of higher asset yields. These
benefits were  partially  offset by a narrower  spread  between  interest  rates
earned and paid due to rising rates.

Average  interest-earning  assets grew $2.5 billion,  or 12%, to $22.2  billion,
funded primarily by an increase in securities sold under  repurchase  agreements
and foreign deposits.  Securities sold under repurchase  agreements were up $2.4
billion, or 52%, to $6.9 billion,  reflecting additional short-term  investments
by  customers.  Foreign  deposits  increased  by $1.4  billion,  including a $.5
billion increase in transaction account balances.  Noninterest-bearing  deposits
declined  $1.0  billion to $4.2  billion due, in part,  to lower  balances  from
mutual funds and corporate trust,  which had  particularly  high balances in the
first  quarter  of 1994 due to a high  level  of bond  redemptions.  The  spread
between  interest  rates  earned  and paid  declined  from  1.43% to  1.14%,  as
short-term  rates  increased.  The  spread  between  the  yield on our  Treasury
portfolio and the funding costs of repurchase  agreements  narrowed by 190 basis
points.  The net  interest  margin  declined  from  2.05% to  1.98%,  reflecting
narrower spreads and a larger portion of funding from  interest-bearing  sources
of funds.



                        STATE STREET BOSTON CORPORATION

Part I. Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (continued)




                                                                       Three Months Ended
                                                                            March 31,
                                                 ------------------------------------------------------------------
                                                           1995                                  1994
                                                 -------------------------------        ---------------------------
                                                 Average                                Average
(Dollars in millions)                            Balance                 Rate           Balance               Rate
                                                 -------                 -----          -------               -----
                                                                                                    
Interest earning assets                         $22,240                  5.96%          $19,781               4.21%
Interest bearing liabilities                     18,366                  4.82            15,398               2.78
Excess of rates earned
    over rates paid                                                      1.14%                                1.43%
                                                                         ====                                 ==== 

Net Interest Margin                                                      1.98%                                2.05%
                                                                         ====                                 ====


OPERATING EXPENSES

Operating  expenses of $274.8  million  were up $11.0  million,  or 4%, from the
first quarter of 1994.  The one-time  transaction  costs of acquiring  IFTC were
$2.9  million.  Salaries  and employee  benefits  were $150.5  million,  up $6.4
million, or 4%, due to an increase in staff. The expense of additional staff was
partially offset by lower incentive  compensation  and benefit costs.  Occupancy
expense was $20.2 million,  up $3.4 million, or 20%, due primarily to leasing an
additional 320,000 square feet worldwide.

CREDIT QUALITY

At  March  31,  1995,  total  loans  were  $3.3  billion.  Excluding  securities
settlement  advances and other loans to financial  asset services  customers and
loans to securities brokers, loans were $2.5 billion, or 10% of total assets.

The provision for loan losses charged against income was $2.0 million, down from
$3.2  million a year ago.  During the  quarter,  the  allowance  for loan losses
increased from $58.2 million to $59.4 million, and the allowance for loan losses
as a percentage of ending loans increased to 1.82%.

Loan ratios                       1995                         1994
- -----------                       ----     -------------------------------------
                                   1Q       4Q        3Q         2Q        1Q
                                  -----    -----     -----      -----     -----
Allowance to ending loans         1.82%    1.80%     1.89%      1.72%     1.67%
Net charge-offs to average loans   .10      .26       .10        .25       .30
Non-performing loans to
    ending loans                   .72      .71       .74        .83       .70

During the first quarter,  non-performing  loans increased from $23.0 million to
$23.3 million.  Charge-offs  declined  substantially.  In the first quarter, net
charge-offs  were $.8 million,  down from $2.5  million in the first  quarter of
1994.

TAXES

The effective tax rate in the first quarter was 36.4%,  down slightly from 36.9%
in the first  quarter of 1994 and was higher than the  expected 35% tax rate for
full year 1995.  This is due  primarily  to the  one-time  closing  costs of the
acquisition,  most  of  which  are  not tax  deductible.  The  35%  tax  rate is
comparable to the full-year tax rate for 1994.


                        STATE STREET BOSTON CORPORATION

Part I. Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (continued)

LINES OF BUSINESS

State Street  classifies its operations into three lines of business - Financial
Asset Services, Investment Management and Commercial Lending.

Financial Asset Services  primarily  offers  custody-related  services for large
pools  of  assets  such  as  mutual  funds  and  pension   plans  and  corporate
trusteeship.  Fiduciary compensation revenue is derived from services related to
State  Street's  $1.9 trillion of assets under custody and $209 billion of bonds
under  trusteeship.  In addition to fiduciary  compensation,  certain  financial
asset  services  customers  generate  other types of fee  revenue,  particularly
foreign exchange trading revenue and net interest  revenue.  Noninterest-bearing
deposits from these  customers  comprise a significant  amount of State Street's
total  noninterest-bearing  deposits  available for investment.  These customers
also  invest  substantial  short  term funds with  State  Street.  Revenue  from
investing these deposits and funds is reported as interest revenue.

Investment  Management is comprised of the business  components that manage $180
billion of institutional and personal financial assets worldwide. Fee revenue is
derived  from a broad  array  of  products  that  focus on  quantitative  equity
management both passive and active money market funds.

Commercial Lending services are provided to commercial and financial  customers.
State Street activities are aimed at middle-market companies in the northeastern
United States, as well as specialized industries on a nationwide basis.

Corporate  includes the impact of long term debt;  investment of corporate cash;
tax  credits  from  tax-advantaged  financings,  including  writedowns  of these
investments in fee revenue; operating expenses; and other corporate items.

Line-of-business  information is based on management  accounting  practices that
conform to and support the  strategic  objectives  and  management  structure of
State Street and are not necessarily comparable with similar information for any
other company. In the table below, Financial Asset Services information for 1994
has been restated to include the results of IFTC.

The  following  is a summary of  line-of-business  results for the three  months
ended March 31:



(Taxable equivalent basis,                     Financial             Investment            Commercial
dollars in millions)                        Asset Services           Management             Lending            Corporate
- ---------------------------               -----------------       ---------------       --------------       -------------
                                          1995         1994       1995       1994       1995      1994       1995     1994
                                          ----         ----       ----       ----       ----      ----       ----     ----

                                                                                                
Fee revenue                             $214.7       $210.3      $38.5      $38.9      $ 8.4     $11.5      $  .2    $(1.7)
Net interest revenue                      74.4         76.1        2.0        2.1       32.5      23.6        (.5)    (1.7)
Provision for loan losses                   .1           .3                              1.9       2.9
                                        ------       ------      -----      -----      -----     -----      -----    -----

    Total revenue                        289.0        286.1       40.5       41.0       39.0      32.2        (.3)    (3.4)
Operating expenses                       226.7        212.2       24.3       24.5       18.4      18.8        5.4      8.3
                                        ------       ------      -----      -----      -----     -----      -----    -----
    Income before income  taxes           62.3         73.9       16.2       16.5       20.6      13.4       (5.7)   (11.7)
Income taxes                              25.7         32.6        7.8        7.3        8.8       5.8       (3.2)    (7.7)
                                        ------       ------      -----      -----      -----     -----      -----    -----
    Net income                          $ 36.6       $ 41.3      $ 8.4      $ 9.2      $11.8     $ 7.6      $(2.5)   $(4.0)
                                        ======       ======      =====      =====      =====     =====      =====    =====

Percentage contribution                    68%          76%        15%        17%        22%       14%        (5%)     (7%)
Average assets                         $22,562      $20,165        $15        $14     $2,516    $2,269



                        STATE STREET BOSTON CORPORATION

Part I. Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (continued)

State   Street's    line-of-business    activities    have   distinct    revenue
characteristics.  Further  understanding  of  line-of-business  results  can  be
ascertained  from  information  on fee  revenue,  and net interest  revenue,  as
discussed in earlier  sections  describing the  operations of State Street.  The
significant  revenue  items  applicable to the  respective  lines of business is
provided below as well as significant expense information where applicable.

Financial Asset Services  contributed 68% of first quarter's net income in 1995.
Net  income was $36.6  million,  a  decrease  of $4.7  million or 11% from $41.3
million  in  1994.  Fiduciary  compensation  decreased  $4.0  million.   Foreign
exchange,  securities gains and trading account profits  increased $5.3 million.
Processing  service  fees  increased  $3.7  million,  due in part to  growth  in
processing  of  unclaimed  securities  and an increase in the volume of mortgage
loans serviced.  Operating  expenses  increased  $14.5 million  primarily due to
increased salaries and employee benefits costs.

Investment Management contributed 15% of first quarter's net income in 1995. Net
income was $8.4  million,  a decrease of $.8 million or 9% from $9.2  million in
1994.

Commercial  Lending  contributed  22% of first quarter's net income in 1995. Net
income was $11.8 million,  an increase of $4.2 or 55% over $7.6 million in 1994.
Net interest revenue increased $8.9 million due to higher loan volume and higher
interest rates which increased the value of  noninterest-bearing  deposits.  Fee
revenue  decreased  $3.1,  primarily due to $4.1 million  leasing  residual gain
recorded in 1994 compared to $.3 in 1995.

Corporate items reduced net income by $2.5 million  compared to $4.0 in 1994. An
increase in fee  revenue  from  tax-advantaged  financings  and a  reduction  in
operating  expenses  offset  the  one-time  $2.9  million  transaction  costs of
acquiring IFTC.

ACCOUNTING CHANGES

Statement of  Financial  Accounting  Standards  (SFAS) No. 114,  "Accounting  by
Creditors  for  Impairment  of a Loan" was  adopted  by State  Street  effective
January 1, 1995.  SFAS No.  114  requires  that the  allowance  for loan  losses
related to loans identified for evaluation under SFAS No. 114 be evaluated based
on discounted cash flows using the loan's initial effective interest rate or the
fair value of the underlying  collateral for certain collateral dependent loans.
Prior to January 1, 1995,  the allowance for loan losses  related to these loans
was based on  undiscounted  cash flows or the fair value of the  collateral  for
collateral dependent loans. The adoption of SFAS No. 114 did not have a material
effect on the financial statements of State Street.


                        STATE STREET BOSTON CORPORATION

Part I. Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (continued)



CAPITAL AND LIQUIDITY

State Street has a strong  capital  position to support  current  operations and
growth,  and  continues to generate  capital  internally  at a high rate. In the
first quarter, the internal capital generation rate was 12.1%.

At March 31,  1995,  State  Street's  capital and leverage  ratios  exceeded the
regulatory guidelines:

                                                                   Minimum
                                      State                        Regulatory
                                      Street                       Guidelines
                                      ------                       ----------
Risk-based capital ratios:

    Tier 1 capital                    13.4%                           4.0%
    Total capital                     13.9                            8.0

Leverage ratio                         5.6                            3.0

State  Street  expects to grow the  balance  sheet  commensurate  with growth in
equity,  maintaining  capital  ratios at State Street Bank which qualify for the
"well-capitalized"   designation  (leverage  ratio  of  5%).  The  corporation's
objective  are to  optimize  the use of the  balance  sheet an to fully  service
customers, with emphasis on those services which State Street is well positioned
to provide.

Liquidity  is  required  to  replace  maturing   liabilities,   accommodate  the
transaction and cash management  requirements of State Street's customers,  meet
loan commitments and accommodate  other corporate  needs.  Liquidity is provided
from the  ability  to  access  global  market  sources  of  funding  and  gather
additional deposits,  and from maturing short-term assets, sale of available for
sale securities and payment of loans.

State  Street  manages  its assets and  liabilities  to maintain a high level of
liquidity.  The Corporation has an extensive and diverse funding base inside and
outside  the United  States.  A  significant  percentage  of funding  comes from
customers who have other  relationships  with State Street,  particularly  those
using financial asset services worldwide. Deposits are accessed through domestic
as  well  as  international   treasury  centers,   providing  a  cost-effective,
geographically  diverse source of funding.  Significant funding is also provided
from  institutional  customers'  demand  for  repurchase  agreements  for  their
short-term  investment needs. State Street maintains other funding alternatives,
ensuring  access to  additional  sources of funds if needed.  Relationships  are
maintained with a variety of investors, for a range of financial instruments, in
various markets and time zones.


                        STATE STREET BOSTON CORPORATION

Part I. Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (continued)

State Street  maintains a large  portfolio of liquid assets.  At March 31, 1995,
the portfolio included $5.1 billion of interest-bearing  deposits with banks and
$2.7  billion of  securities  purchased  under resale  agreements.  Although not
relied  on  for  daily   liquidity   needs,   the  $3.2  billion   available-for
sale-portfolio of marketable  securities provides a significant secondary source
of liquidation.

State Street maintains strong  liquidity  ratios.  When liquidity is measured by
the ratio of liquid assets to total assets, State Street ranks among the highest
of U.S.  banking  companies.  Liquid assets  consist of cash and due from banks,
interest-bearing  deposits with banks, Federal funds sold,  securities purchased
under resale agreements,  trading account assets and investment  securities.  At
March 31, 1994, the Corporation's liquid assets were 76% of total assets.

FOREIGN EXCHANGE AND DERIVATIVE FINANCIAL INSTRUMENTS

State  Street  uses  foreign  exchange  and a variety  of  financial  derivative
instruments to support customers' needs, to conduct trading  activities,  and to
manage interest rate and currency risk. These activities either generate trading
revenue or enhance the  stability of net interest  revenue.  In addition,  State
Street provides services related to derivative instruments in its role as both a
manager and servicer of financial assets.

As a part of trading  activities,  State Street also assumes market positions in
both the foreign exchange and interest-rate  markets using financial derivatives
- -  primarily   forward  foreign   exchange   contracts,   foreign  exchange  and
interest-rate  options,  and interest-rate  swaps.  State Street's positions are
based on market  expectations  and customers'  needs.  As of March 30, 1995, the
notional amount of these  instruments was approximately $57 billion of which $55
billion was foreign exchange forward contracts.

Trading activities involving both foreign exchange and interest-rate derivatives
are managed using earnings at risk measures and trading limits as established by
risk-management  policies.  Interest-rate and foreign exchange  derivatives that
are used as part of the asset- and liability-management process are subjected to
the same credit and  interest-rate  risk  processes  for  financial  instruments
carried on the balance sheet.

As a manager of  financial  assets for  others,  State  Street  uses  derivative
financial  instruments to hedge against market risk,  adjust portfolio  duration
and enable efficient portfolio construction.  These activities are undertaken in
accordance  with  investment  guidelines  supplied  by, or  disclosed  to, State
Street's  customers.  As a servicer of  financial  assets,  State Street acts as
trustee,  custodian and/or  administrator  for its customers'  investment funds,
certain of which may use derivative  instruments in their investment strategies.
These  activities are part of the normal  responsibilities  of State Street as a
service  provider  and  are  discharged  in  accordance  with  customer  service
contracts.


                        STATE STREET BOSTON CORPORATION

Part I. Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (continued)

ACQUISITION

On January 31,  State Street  acquired  Investors  Fiduciary  Trust  Company,  a
servicer of mutual  funds with $115  billion of assets  under  custody  based in
Kansas  City,  Missouri.  IFTC was acquired  and  accounted  for as a pooling of
interests  from DST  Systems,  Inc.  and Kemper  Financial  Services,  Inc.  The
acquisition  strengthens State Street's market leadership,  bringing  additional
customers and different systems alternatives to service the mutual funds market.
State Street will bring its broad range of global products to these customers.

STOCK BUY BACK

In 1993,  the Board of Directors  authorized the repurchase of up to two million
shares of State Street's common stock. Shares purchased under the authorization,
if any, would be used for employee benefit plans. No purchases were made through
March 31,  1995.  We do not  intend to buy back our stock at this time.

OUTLOOK

While  revenue  growth rates  declined  during 1994,  the business plan for 1995
assumed a continuation  of revenue  growth more in line with  long-term  trends.
This was based on management's assessment of future market conditions.

With the first quarter having revenue growth of 3% and earnings per share growth
of 5%, we will need to  increase  the rate of growth of revenue in the next nine
months to achieve double-digit earnings per share growth for 1995. We are taking
actions aimed at  accomplishing  this. We expect to achieve revenue  growth,  in
part, based upon additional revenue  opportunities from our existing  customers,
more  revenue  from the  acquisition  of IFTC,  and further  penetration  of the
markets around the world,  as well as our  assumptions of increased  activity in
the U.S. mutual funds business,  a resumption of growth in global investing from
the U.S., and relative  stability in short-term U.S. interest rates. At the same
time, we will continue to hold expenses below the level of our original plan.

Our primary financial  objective remains sustainable real growth in earnings per
share. In support of that goal, we aim for superior long-term  performance.  For
us that translates to an ROE of 18%. This is an annual goal, not a goal for each
and every  quarter.  We also have a revenue  goal,  which is  expressed  in real
terms,  or adjusted for inflation.  In the 80's,  real revenue grew at an annual
compound  growth  rate of 12.5% per year.  We aim to repeat  that  record in the
90's.

Our target for 1995 remains  double-digit  earnings per share  growth,  which we
expect to reach.  This expectation is based on the assumptions  mentioned above:
specifically,  more favorable market conditions and better  performance over the
next nine months.

We believe  that the outlook  remains  bright,  with  increasing  demand for our
services.  Our  franchise as a market  leader is  well-positioned  to retain and
augment our customer base. While  short-term  factors have inhibited our revenue
growth for the first quarter,  we think that our strategy will produce value for
our stockholders in the long-term.


PART II - OTHER INFORMATION

Item 1.  Legal Proceedings

On April 18, 1995,  State Street Bank and Trust Company,  wholly-owned  by State
Street Boston  Corporation,  was notified of a class action lawsuit filed in the
United  States  District  Court for the  Northern  District of Illinois  seeking
damages and an injunction. State Street Bank was sued in its capacity as Trustee
of the United Airlines  Corporation  employee ownership plans in connection with
the  purchase of stock in UAL by the plans.  The  complaint  alleges  that State
Street violated  certain  provisions of ERISA in acting as trustee of the plans.
State Street has built its success in large part through its in depth  expertise
in the  markets  in  which  it  specializes  and its  strict  adherence  to high
professional  standards.  State Street  believes  the suit is without  merit and
intends to vigorously  defend its actions in this matter.  State Street believes
this suit can be successfully  defended or resolved  without a material  adverse
effect on State Streets' financial position or results of operations.

Reference is also made to Note I to the  Consolidated  Financial  Statements  on
Page 9.

Item 2.  Changes in Securities

None

Item 3.  Defaults Upon Senior Securities

None

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

Registrant's  annual meeting of stockholders  was held on April 19, 1995. At the
Meeting the  following  nominees  for Director  were  elected and the  following
proposal was approved:

    1. Election of Six Directors:

                                              Number of Shares
                                          For      Withhold Authority
                                      ----------   ------------------
    Joseph A. Baute                   69,973,424       159,038
    Lois D. Juliber                   69,973,656       158,806
    Charles R. LaMantia               69,961,656       170,806
    Alfred Poe                        69,900,112       232,349
    David A. Spina                    69,969,944       162,512
    Robert E. Weissman                69,944,955       187,507

The following directors continue in office:  Tenley E. Albright,  M.D., Marshall
N. Carter,  Nader F. Darehshori,  Charles F. Kaye, John M. Kucharski  Bernard W.
Reznicek,  I. MacAllister Booth, James I. Cash, Jr., Truman S. Casner,  David B.
Perini and Dennis J. Picard.

2.  Proposal  to approve the Senior  Executives  Annual  Incentive  Plan and the
    performance goals under the Plan:

                                          Number of Shares
                                          ----------------
            For                              64,812,669
            Against                           4,639,968
            Abstain                             677,823


PART II - OTHER INFORMATION (CONTINUED)

Item 5.  Other Information

None

Item 6.  Exhibits and Reports on Form 8-K

(a)Exhibit Index

Exhibit Number                                              Page of this Report
- --------------                                              -------------------
 11   Statements re computations of per share earnings              24
 15   Letter re: Unaudited interim financial information            25
 27   Financial data schedule                                       --

(b)Reports on Form 8-K

One Report on Form 8-K dated January 31, 1995,  relating to the  acquisition  of
IFTC Holdings, Inc. was electronically filed during the quarter.


                                    SIGNATURES

   Pursuant to the  requirements  of the  Securities  Exchange Act of l934,  the
   registrant  has duly  caused  this  report to be signed on its  behalf by the
   undersigned, thereunto duly authorized.


                           STATE STREET BOSTON CORPORATION



   Date:  May 12, 1995               By:      /s/ David A. Spina
                                         -------------------------------------
                                                  David A. Spina
                                          Vice Chairman, Chief Financial
                                             Officer and Treasurer

   Date:  May 12, 1995                By:    /s/ Rex S. Schuette
                                          ------------------------------------
                                                 Rex S. Schuette
                                          Senior Vice President and Comptroller