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 September 30, 1994           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 October 31, 1994
was 76,479,467.







                        STATE STREET BOSTON CORPORATION



                               Table of Contents


                                                                            Page

Part I. Financial Information

Part I.  Item 1.  Financial Statements

    Consolidated Statements of Income                                        1-2

    Consolidated Statement of Condition                                        3

    Consolidated Statement of Cash Flows                                       4

    Consolidated Statement of Changes in Stockholders' Equity                  5

    Notes to Consolidated Financial Statements                              6-10

    Independent Accountants' Review Report                                    11

Part I. Item 2.

    Management's Discussion and Analysis of Financial Condition
     and Results of Operations                                             12-22

Part II. Other Information                                                    23


Signatures                                                                    24

Exhibits                                                                   25-78




Part I. Item 1. Financial Statements

STATE STREET BOSTON CORPORATION
Consolidated Statement of Income
Three months ended September 30,
(Dollars in thousands, except per share data)
(Unaudited)


                                                            1994          1993
Interest Revenue
Deposits with banks                                       $ 51,286      $ 49,137
Investment securities:
  U.S. Treasury and Federal agencies                        45,564        29,677
  State and political subdivisions                           9,675         6,159
  Other investments                                         32,451        24,571
Loans                                                       47,776        33,602
Federal funds sold and securities
  purchased under resale agreements                         43,353        30,127
Trading account assets                                       5,457         3,547
    Total interest revenue                                 235,562       176,820

Interest Expense
Deposits                                                    72,103        49,257
Other borrowings                                            68,318        42,250
Long-term debt                                               2,151         2,316
    Total interest expense                                 142,572        93,823
    Net interest revenue                                    92,990        82,997
Provision for loan losses                                    3,159         2,880
    Net interest revenue after
      provision for loan losses                             89,831        80,117

Fee Revenue
Fiduciary compensation                                     176,985       158,360
Other                                                       67,017        53,072
    Total fee revenue                                      244,002       211,432

    Revenue Before Operating Expenses                      333,833       291,549

Operating Expenses
Salaries and employee benefits                             144,139       122,064
Occupancy, net                                              19,058        16,011
Equipment                                                   27,781        26,190
Other                                                       63,352        54,160
    Total operating expenses                               254,330       218,425
    Income before income taxes                              79,503        73,124
Income taxes                                                27,687        26,851
    Net Income                                            $ 51,816      $ 46,273


Earnings Per Share
    Primary                                               $    .67      $    .61
    Fully diluted                                              .67           .60

Average Shares Outstanding (in thousands)
    Primary                                                 76,985        76,167
    Fully diluted                                           77,571        77,141

Cash dividends declared per share                         $    .15      $    .13

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








       STATE STREET BOSTON CORPORATION
       Consolidated Statement of Income
       Nine months ended September 30,
       (Dollars in thousands, except per share data)
       (Unaudited)


                                                            1994          1993
       Interest Revenue
Deposits with banks                                       $149,024      $152,438
Investment securities:
  U.S. Treasury and Federal agencies                       113,014        88,106
  State and political subdivisions                          28,970        16,545
  Other investments                                         92,247        72,275
Loans                                                      131,412        92,072
Federal funds sold and securities
  purchased under resale agreements                        100,281        82,043
Trading account assets                                      14,682         8,557
    Total interest revenue                                 629,630       512,036

Interest Expense
Deposits                                                   188,504       150,499
Other borrowings                                           161,357       119,486
Long-term debt                                               6,479         7,311
    Total interest expense                                 356,340       277,296
    Net interest revenue                                   273,290       234,740
Provision for loan losses                                    9,511         8,440
    Net interest revenue after
      provision for loan losses                            263,779       226,300

Fee Revenue
Fiduciary compensation                                     532,660       454,460
Other                                                      200,671       156,285
    Total fee revenue                                      733,331       610,745

    Revenue Before Operating Expenses                      997,110       837,045

Operating Expenses
Salaries and employee benefits                             422,655       349,117
Occupancy, net                                              53,320        46,242
Equipment                                                   83,639        75,359
Other                                                      198,280       162,435
    Total operating expenses                               757,894       633,153
    Income before income taxes                             239,216       203,892
Income taxes                                                85,069        71,747
    Net Income                                            $154,147      $132,145


Earnings Per Share
    Primary                                               $   2.00      $   1.74
    Fully diluted                                             1.99          1.71

Average Shares Outstanding (in thousands)
    Primary                                                 76,841        76,130
    Fully diluted                                           77,488        77,167

Cash dividends declared per share                         $    .44      $    .38

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








STATE STREET BOSTON CORPORATION
Consolidated Statement of Condition
(Dollars in thousands)
(Unaudited)


                                                                September 30,        December 31,
                                                                     1994                 1993
                                                                              
Assets
Cash and due from banks                                        $    1,021,749       $    1,469,395
Interest-bearing deposits with banks                                5,381,227            5,148,249
Securities purchased under resale agreements                        2,435,037            2,267,546
Federal funds sold                                                    754,952              188,000
Trading account assets                                                313,986              159,446
Investment securities:
  Held to maturity                                                  5,022,953            4,484,104
  Available for sale                                                2,869,563            1,217,095
    Total investment securities                                     7,892,516            5,701,199

Loans                                                               3,078,424            2,680,174
Allowance for loan losses                                             (58,336)             (54,316)
    Net loans                                                       3,020,088            2,625,858

Premises and equipment                                                473,050              445,109
Customers' acceptance liability                                        21,593               65,643
Accrued income receivable                                             321,600              280,976
Other assets                                                          722,592              368,702
    Total Assets                                               $   22,358,390       $   18,720,123

Liabilities
Deposits:
 Noninterest-bearing                                           $    4,204,598       $    5,450,183
 Interest-bearing:
  Domestic                                                          1,831,482            2,140,457
  Foreign                                                           8,002,509            5,427,231
    Total deposits                                                 14,038,589           13,017,871

Federal funds purchased                                               111,380              269,083
Securities sold under repurchase agreements                         5,147,750            2,972,928
Other short-term borrowings                                           472,373              469,265
Notes payable                                                         305,000              149,990
Acceptances outstanding                                                22,076               65,928
Accrued taxes and other expenses                                      403,497              373,152
Other liabilities                                                     515,673              167,993
Long-term debt                                                        127,753              128,939
    Total Liabilities                                              21,144,091           17,615,149

Stockholders' Equity
Preferred stock, no par: authorized 3,500,000; issued none
Common stock, $1 par: authorized 112,000,000
 issued 76,468,000 and 75,874,000                                      76,468               75,874
Surplus                                                                30,266               19,253
Retained Earnings                                                   1,107,565            1,009,847
    Total Stockholders' Equity                                      1,214,299            1,104,974
    Total Liabilities and Stockholders' Equity                 $   22,358,390       $   18,720,123



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








      STATE STREET BOSTON CORPORATION
   Consolidated Statement of Cash Flows
      Nine Months ended September 30,
          (Dollars in thousands)
                (Unaudited)



                                                                                1994                1993
                                                                                        
Operating Activities
Net income                                                                $      154,147      $      132,145
Noncash charges for depreciation, amortization, provision for
   loan losses and foreclosed properties and deferred income taxes               135,354             112,087
     Net income adjusted for noncash charges                                     289,501             244,232

Adjustments to reconcile to net cash provided (used) 
 by operating activities:
   Securities (gains) losses, net                                                    473             (15,375)
   Net change in:
      Accrued income receivable                                                  (40,624)            (38,803)
      Accrued taxes and other expenses                                            15,976              27,224
      Trading account assets                                                    (154,540)           (142,421)
      Other, net                                                                   3,933            (143,709)
        Net Cash Provided by Operating Activities                                114,719             (68,852)

Investing Activities
Payments for purchases of:
     Held to maturity securities                                              (2,916,561)         (2,617,204)
     Available-for-sale securities                                            (3,232,038)           (901,331)
     Lease financing assets                                                     (312,146)           (333,554)
     Premises and equipment                                                      (97,675)            (91,161)
Proceeds from:
     Maturities of held to maturity securities                                 2,350,350           1,580,843
     Maturities of investment securities available for sale                      281,435              89,798
     Sales of investment securities available for sale                         1,256,204             935,816
     Principal collected from lease financing                                     35,229              32,489
Net (payments for) proceeds from:
     Interest-bearing deposits with banks                                       (232,978)             19,708
     Federal funds sold and securities purchased
      under resale agreements                                                   (734,443)         (1,107,133)
     Loans                                                                      (330,266)           (567,275)
        Net Cash Used by Investing Activities                                 (3,932,889)         (2,959,004)

Financing Activities
Proceeds from issuance of:
    Long-term debt                                                                                    99,025
    Nonrecourse debt for lease financing                                         237,540             279,294
     Common stock                                                                  6,174               3,859
Payments for:
     Nonrecourse debt for lease financing                                        (35,156)            (25,558)
     Long-term debt                                                                 (582)            (39,029)
     Cash dividends                                                              (33,595)            (28,673)
Net proceeds from (payments for):
     Deposits                                                                  1,020,718             839,627
     Short-term borrowings                                                     2,175,425           1,709,664
        Net Cash Provided by Financing Activities                              3,370,524           2,838,209

        Net Increase (Decrease) in Cash and Due From Banks                      (447,646)           (189,647)
Cash and due from banks at beginning of period                                 1,469,395           1,284,467
        Cash and Due From Banks at End of Period                          $    1,021,749      $    1,094,820

Supplemental Disclosure
     Interest paid                                                        $      354,558      $      267,118
     Income taxes paid                                                            37,343              39,138


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



STATE STREET BOSTON CORPORATION
Consolidated Statement of Changes in Stockholders' Equity
Nine months ended September 30, 
(Dollars in thousands)
(Unaudited)


                                                        1994             1993

Beginning Balance                                    $ 1,104,974    $   953,135

 Net Income                                              154,147        132,145
 Cash dividends declared                                 (33,595)       (28,673)
 Issuance of common stock                                 11,608          7,776
 Foreign currency translation                              6,383           (484)
 Unrealized loss on available-for-sale securities,
   net of taxes                                          (29,218)

Ending Balance                                       $ 1,214,299    $ 1,063,899








































      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.  State Street's investment in its
50%-owned affiliate,  Boston Financial Data Services,  Inc., is accounted for by
the equity method.

Statement of Financial  Accounting  Standards  (SFAS) No. 115,  "Accounting  for
Certain  Investments in Debt and Equity Securities," was adopted by State Street
effective January 1, 1994. SFAS No. 115 requires that debt and equity securities
for which State Street does not have the  positive  intent or ability to hold to
maturity and that are not considered to be part of trading-related activities be
classified as  available-for-sale  securities and reported at their fair values,
with unrealized  gains and losses  reported on a net-of-tax  basis as a separate
component of stockholders' equity. At September 30, 1994, the unrealized pre-tax
loss  on  available-for-sale   securities  was  $51,393,000.  Held  to  maturity
investments  are stated at cost,  adjusted  for  amortization  of  premiums  and
accretion  of  discounts.   Securities  classified  as  available-for-sale   are
purchased in connection  with State Street's  interest-rate  risk management and
may be sold in response to changes in interest rates and other factors. Gains or
losses on securities sold are computed based on identified costs and included in
fee revenue.

Financial  Accounting  Standards  Board  Interpretation  No. 39,  "Offsetting of
Amounts  Related to Certain  Contracts"  was adopted by State Street  during the
first quarter of 1994. Interpretation No. 39 changes the reporting of unrealized
gains and losses on interest rate and foreign exchange  contracts on the balance
sheet.  The  interpretation  requires that gross unrealized gains be reported as
assets and gross unrealized losses be reported as liabilities.  The amounts were
previously  shown  on a net  basis on the  balance  sheet.  The  interpretation,
however,  permits  netting of such  unrealized  gains and  losses  with the same
counterparty when master netting agreements have been executed. At September 30,
1994, a total of $393,000,000 is included in other assets and other  liabilities
for gross unrealized gains and gross unrealized losses, respectively.

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 nine  months  ended  September  30, 1994 and
1993,  long-term debt  converted into common stock was $632,000 and  $1,240,000,
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 September  30, 1994 and December 31, 1993,
and its cash flows for the nine months ended  September  30, 1994 and 1993,  and
the consolidated  results of its operations for the three months and nine months
ended  September 30, 1994 and 1993 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.






                        STATE STREET BOSTON CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)



Note B - Investment Securities

Investment securities consisted of the following:



(Dollars in thousands)                                                               September 30, 1994
                                                                                         Unrealized
                                                          Cost                 Gains                Losses               Market
                                                                                                             
Held to maturity
    U.S. Treasury and
      Federal agencies                                    $ 1,464,346          $     1,217          $    19,411          $ 1,446,152
    State and political
      subdivisions                                          1,076,770                  745               11,100            1,066,415
    Asset-backed securities                                 2,297,187                1,525               54,295            2,244,417
    Other investments                                         184,650                  293                4,066              180,877
                                                          -----------          -----------          -----------          -----------
         Total                                              5,022,953                3,780               88,872            4,937,861

Available for sale
    U.S. Treasuries                                         2,839,704                                    49,959            2,789,745
    Other investments                                          81,252                   32                1,466               79,818
                                                          -----------          -----------          -----------          -----------
         Total                                              2,920,956                   32               51,425            2,869,563
                                                          -----------          -----------          -----------          -----------
         Total investment
            securities                                    $ 7,943,909          $     3,812          $   140,297          $ 7,807,424
                                                          ===========          ===========          ===========          ===========



Investment securities consisted of the following:



(Dollars in thousands)                                                              December 31, 1993
                                                                                        Unrealized
                                                          Cost                 Gains                Losses               Market
                                                                                                             
Held to maturity
    U.S. Treasury and
      Federal agencies                                    $ 1,272,370          $    11,522          $     1,673          $ 1,282,219
    State and political
      subdivisions                                          1,083,879                7,006                  494            1,090,391
    Asset-backed securities                                 2,028,099                9,800                4,345            2,033,554
    Other investments                                          99,756                1,398                   70              101,084
                                                          -----------          -----------          -----------          -----------
         Total                                              4,484,104               29,726                6,582            4,507,248

Available for sale
    U.S. Treasuries                                         1,121,605                9,000                4,597            1,126,008
    Other investments                                          95,490                  423                                    95,913
                                                          -----------          -----------          -----------          -----------
         Total                                              1,217,095                9,423                4,597            1,221,921
                                                          -----------          -----------          -----------          -----------
         Total investment
            securities                                    $ 5,701,199          $    39,149          $    11,179          $ 5,729,169
                                                          ===========          ===========          ===========          ===========



During the nine months ending September 30, 1994, gains of $2,852,000 and losses
of  $3,325,000  were  realized  on sales  of  available-for-sale  securities  of
$1,256,204,000.  During the nine months  ending  September  30,  1993,  gains of
$15,426,000  and losses of $51,000 were realized on sales of  available-for-sale
securities of $935,816,000.






                        STATE STREET BOSTON CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)


Note C - Allowance for Loan Losses

The adequacy of the allowance for loan losses is evaluated on a regular basis by
management.  Factors  considered  in  evaluating  the adequacy of the  allowance
include previous loss experience,  current economic  conditions and their effect
on borrowers,  and the performance of individual credits in relation to contract
terms.  The  provision  for loan  losses  charged  to  earnings  is  based  upon
management's  judgment 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                       Nine Months Ended
(Dollars in thousands)                                                 September 30,                           September 30,
                                                                  --------------------                       -----------------
                                                                  1994               1993                1994                1993
                                                                -------            -------             -------             ------
                                                                                                                    
Balance at beginning of period                                 $ 55,947            $ 55,734            $ 54,316            $ 57,931
Provision for loan losses                                         3,159               2,880               9,511               8,440
Loan charge-offs                                                 (1,130)             (3,931)             (7,014)            (13,786)
Recoveries                                                          360                 498               1,523               1,191
Allowance of subsidiary
  purchased                                                       1,405
                                                               --------            --------            --------            --------
    Balance at end of period                                   $ 58,336            $ 55,181            $ 58,336            $ 55,181
                                                               ========            ========            ========            ========



Note D - Income Taxes

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



                                                                   Three Months Ended                       Nine Months Ended
(Dollars in thousands)                                               September 30,                            September 30,
                                                                  --------------------                      -----------------
                                                                1994                 1993                 1994                1993
                                                              -------              -------              -------              ------

                                                                                                                     
Current                                                      $ 20,102             $ 15,788             $ 48,525             $ 45,996
Deferred                                                        7,585               11,063               36,544               25,751
                                                             --------             --------             --------             --------
    Total provision                                          $ 27,687             $ 26,851             $ 85,069             $ 71,747
                                                             ========             ========             ========             ========



The provision for income taxes is less than the combined U.S. corporate tax rate
of 35% for 1994 and 34% for  1993,  and the  applicable  state tax rates in both
periods primarily because of tax exempt income and tax credits.









                        STATE STREET BOSTON CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)


Note E - Fee Revenue - Other

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



                                                                    Three Months Ended                       Nine Months Ended
(Dollars in thousands)                                                September 30,                            September 30,
                                                                   --------------------                      -----------------
                                                                 1994               1993                 1994                1993
                                                               -------             -------             -------              ------
                                                                                                                     
Foreign exchange trading                                     $  25,696            $  22,641           $  88,863            $  59,232
Processing service fees                                         18,917               12,104              48,685               33,751
Service fees                                                    12,221               10,147              35,166               28,664
Securities gains (losses) net                                    1,810                3,690                (473)              15,375
Trading account profits                                           (252)               1,332                 596                4,058
Other                                                            8,625                3,158              27,834               15,205
                                                             ---------            ---------           ---------            ---------
    Total fee revenue - other                                $  67,017            $  53,072           $ 200,671            $ 156,285
                                                             =========            =========           =========            =========



Note F - Operating Expenses - Other

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



                                                                      Three Months Ended                      Nine Months Ended
(Dollars in thousands)                                                 September 30,                             September 30,
                                                                    --------------------                      -----------------
                                                                   1994              1993                 1994                1993
                                                                 -------            -------              -------             ------
                                                                                                                     
Contract services                                              $  22,669           $  16,322           $  66,092           $  45,692
Professional services                                             12,331               8,221              34,579              24,685
Advertising and sales promotion                                    5,995               4,493              18,315              13,953
Telecommunications                                                 5,049               5,738              16,563              16,700
Postage, forms and supplies                                        4,598               4,570              15,482              14,859
FDIC and other insurance                                           3,867               4,073              14,277              12,829
Other                                                              8,843              10,743              32,972              33,717
                                                               ---------           ---------           ---------           ---------
    Total operating
          expenses - other                                     $  63,352           $  54,160           $ 198,280           $ 162,435
                                                               =========           =========           =========           =========


Note G - 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
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  September  30, 1994 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.







                        STATE STREET BOSTON CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)



Note H - Earnings Per Common Share

The  computation  of earnings per common share is based on the weighted  average
number of shares of common stock and common stock equivalents outstanding during
each period. The computation of fully diluted earnings per share is based on the
assumption that the convertible  capital notes and debentures had been converted
as of the  beginning  of each  year with the  elimination  of  related  interest
expense  less income tax effect.  The  computation  of earnings  per share is as
follows:




(Dollars in thousands,                                        Three Months Ended                    Nine Months Ended
except per share data)                                             September 30,                         September 30,
                                                       1994              1993                1994              1993
                                                    ----------        ----------          ----------        -------
                                                                                                   
Primary
 Average shares outstanding                         76,453,021        75,500,786          76,274,944        75,364,822
 Common stock equivalents                              532,409           666,219             566,500           764,951
                                                    ----------        ----------          ----------        ----------

      Primary shares outstanding                    76,985,430        76,167,003          76,841,441        76,129,773
                                                    ==========        ==========          ==========        ==========

 Net income                                            $51,816           $46,273            $154,147          $132,145
                                                       =======           =======            ========          ========

 Earnings Per Share-primary                            $   .67           $   .61            $   2.00          $   1.74
                                                       =======           =======            ========          ========

Fully Diluted
 Average shares outstanding                         76,453,021        75,500,784          76,274,944        75,364,822
 Common stock equivalents                              532,409           703,476             566,500           764,951
 Assumed conversion of 7 3/4%
     convertible subordinated
     debentures                                        585,739           895,423             639,923           995,466
 Assumed conversion of 5%
     convertible notes                                       -            41,323               6,562            41,323
                                                    ----------        ----------          ----------        ----------

      Fully diluted average
         shares outstanding                         77,571,169        77,141,006          77,487,929        77,166,562
                                                    ==========        ==========          ==========        ==========


 Net income                                            $51,816           $46,273            $154,147          $132,145
 Elimination of interest on
     7 3/4% convertible subordinated
     debentures and 5% convertible
     notes less related income tax
     effect                                                 37                50                 119               180
                                                       -------           -------            --------          --------

      Fully diluted net income                         $51,853           $46,323            $154,266          $132,325
                                                       =======           =======            ========          ========

Earnings Per Share-fully
    diluted                                            $   .67           $   .60            $   1.99          $   1.71
                                                       =======           =======            ========          ========















                     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 September 30, 1994, and the related consolidated
statements of income for the three month and nine month periods ended  September
30,  1994 and 1993 and  changes in  stockholders'  equity and cash flows for the
nine month periods ended September 30, 1994 and 1993. 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, 1993 and the related  consolidated  statements of
income, cash flows and changes in stockholders'  equity for the year then ended,
not presented herein,  and in our report dated January 13, 1994, we expressed an
unqualified opinion on those consolidated financial statements.  In our opinion,
the  information  set  forth  in  the  accompanying  consolidated  statement  of
condition as of December 31, 1993, is fairly stated, in all materials  respects,
in relation to the  consolidated  statement of condition  from which it has been
derived.




                                                               ERNST & YOUNG LLP



Boston, Massachusetts
October 17, 1994






                        STATE STREET BOSTON CORPORATION

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

SUMMARY

Third quarter earnings per share were $.67 on a fully diluted basis, an increase
of 12% from $.60 per  share in the  third  quarter  of 1993.  Net  income in the
quarter  was $51.8  million,  up 12% from  $46.3  million a year ago.  Return on
stockholders'  equity was 17.1%.  The earnings per share gain reflected  revenue
growth of 14%,  partially  offset by  increased  expenses to support  growth and
continued investment spending.

Year-to-date,  revenue  increased 19%, earnings per share were up 16% and return
on stockholders' equity was 17.7%.



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


                                                 Three Months Ended              Nine Months Ended
                                                   September 30,                  September 30,
                                     1994      1993      Change     %       1994       1993     Change       %
                                                                                     
Fee revenue                         $244.0    $211.4     $ 32.6     15     $733.3     $610.7     $122.6      20
Interest revenue                     241.3      183.2      58.1     32      647.0       526.7     120.3      23
Interest expense                     142.6       93.8      48.8     52      356.3       277.3      79.0      28
                                    ------     ------     -----   ------   ------      ------    ------
    Net interest revenue              98.7       89.4       9.3     10      290.7       249.4      41.3      17
Provision for loan losses              3.2        2.9        .3     10        9.5         8.5       1.0      12
                                    ------     ------   ------    ------   ------      ------    ------
    Net interest revenue after
      provision for loan losses       95.5       86.5       9.0     10      281.2       240.9      40.3      17
                                    ------     ------     -----            ------      ------    ------

    Total revenue                    339.5      297.9      41.6     14    1,014.5       851.6     162.9      19

Operating expenses                   254.3      218.4      35.9     16      757.9       633.2     124.7      20
                                    ------     ------     -----            ------      ------    ------
    Income before taxes               85.2       79.5       5.7      7      256.6       218.4      38.2      17
                                    ------     ------     -----            ------      ------    ------

Income taxes                          27.7       26.9        .8      3       85.1        71.7      13.4      19
Taxable equivalent adjustment          5.7        6.3      (0.6)   (10)      17.4        14.6       2.8      19
                                    ------     ------     -----   ------   ------      ------    ------
    Net income                      $ 51.8     $ 46.3     $ 5.5     12     $154.1      $132.1    $ 22.0      17
                                    ======     ======     =====   ======   ======      ======    ======

Earnings Per Share
    Primary                          $ .67      $ .61     $ .06     10     $ 2.00      $ 1.74    $  .26      15
    Fully diluted                      .67        .60       .07     12       1.99        1.71       .28      16

($ and % change based on dollars in thousands)






                        STATE STREET BOSTON CORPORATION

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

TOTAL REVENUE

Total revenue was $339.6  million,  up $41.6  million,  or 14%, from a year ago.
This growth  reflected  the  increasingly  comprehensive  and  complex  range of
services provided to customers.  Volumes of non-U.S. assets and trades continued
to grow, with both up approximately 40%. Multicurrency  accounting,  settlement,
and other complex services associated with non-U.S.  securities result in higher
revenue per holding and trade than for U.S. securities.

Assets under custody were $1.6 trillion, up $132 billion, or 9%, from a year ago
due to both  additions  by existing  customers  and new  customers.  As reported
previously,  a corporate trust customer with $47 billion of assets under custody
assumed  custody  of its  own  assets  at the  end of May,  1994.  Assets  under
management  were $155 billion,  up 11% from June and 16% from a year ago. In the
third  quarter,  short-term  cash funds  managed  increased  $10 billion  from a
relatively low level in June.

Year-to-date, total revenue was $1.015 billion, an increase of $163 million,
or 19%, from 1993.

FEE REVENUE

Fee revenue was $244.0 million, up $32.6 million, or 15%, from the third quarter
of 1993.  Fiduciary  compensation,  the largest  component of fee  revenue,  was
$177.0 million, up $18.6 million, or 12%. Fiduciary compensation is derived from
accounting, custody, information services, recordkeeping,  investment management
and  trusteeship  services  provided from offices in the United States,  Canada,
Grand Cayman, Netherland Antilles, United Kingdom, France, Belgium,  Luxembourg,
Denmark,  Germany, United Arab Emirates, Hong Kong, Taiwan, Japan, Australia and
New Zealand. In the third quarter,  fiduciary compensation from non-U.S. offices
increased over 20% from a year ago. In the United States, fiduciary compensation
grew from servicing  mutual funds and pension plans,  and from managing  assets.

Fiduciary  compensation from servicing mutual funds grew due to increased use of
more complex  services as well as additional  mutual funds serviced,  trades and
assets.  The  percentage  of  non-U.S.  securities  held by funds  continued  to
increase.  The number of mutual funds serviced increased to 2,375, up 322 from a
year  ago,  and the  number of  trades  processed  increased  12%.  Mutual  fund
servicing is continuing to shift from primarily custody and portfolio accounting
services to multiple  services.  Additional  funds offered  multiple  classes of
shares,  and funds expanded the number of classes  offered,  each class with its
own  accounting  and  pricing  requirements.  In the  third  quarter,  fiduciary
compensation  from  servicing  mutual funds grew faster than the related  assets
under custody.

Fiduciary compensation also grew from securities lending, custody,accounting and
other services  provided to corporate and public pension plan sponsors.  Net new
pension plan  customers  and  additional  services for existing  customers  also
contributed  to  revenue  growth.  Corporate  trust  revenue  was  lower  due to
substantially  less active markets for the issuance of asset-backed  securities,
and the reduction in services provided to one customer as mentioned above.

 

                        STATE STREET BOSTON CORPORATION

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


Revenue from asset management services benefitted from the increasing popularity
of investment in emerging markets and international asset allocation strategies.
Actively managed global portfolios increased by over $1 billion from a year ago.

Processing service fees were $18.9 million, up $6.8 million, or 56%, from a year
ago,  due in part to growth in  processing  unclaimed  securities,  including an
acquisition  in  December,  and an  increase  in the  volume of  mortgage  loans
serviced.  The  year-over-year  growth in fee revenue  also  benefitted  from an
increase in foreign  exchange  trading  revenue of $3.1 million;  an increase in
service fees of $2.1 million;  sale of a foreclosed  asset of $2.0 million and a
net  increase  in  currency  translation  of $.9  million on the  foreign  bond
portfolio.  Growth in fee revenue was restrained by lower net securities  gains,
down $1.9  million,  and a small  loss in  trading  account  profits,  down $1.6
million from a relatively high level in the third quarter of 1993.

For the  nine-month  period ending  September  30, 1994,  fee revenue was $733.3
million,  up $122.6 million,  or 20%, over 1993. The increase resulted primarily
from growth in  fiduciary  compensation,  up $78.2  million,  or 17%, and higher
foreign exchange revenue of $29.6 million.

NET INTEREST REVENUE

Taxable equivalent net interest revenue was $98.7 million,  up $9.3 million,  or
10%, over the same quarter a year ago, primarily reflecting balance sheet growth
to support customers' activities and the benefit of higher asset yields.

Average  interest-earning  assets grew $2.5 billion,  or 15%, to $19.1  billion,
funded  primarily by an increase in foreign  deposits and securities  sold under
repurchase  agreements.  Foreign deposits increased by $2.4 billion,  or 47%, to
$7.6 billion,  due in part to the  conversion  of customers'  cash balances from
subcustodian  banks to State Street  accounts.  Securities sold under repurchase
agreements were up $1.0 billion,  or 25%, to $5.1 billion reflecting  short-term
investments by customers.  Noninterest-bearing deposits declined $158 million to
$3.8 billion due, in part, to lower corporate trust-related balances, which were
particularly high in 1993 due to an active market for securitizations.

Average  loans  of $3.3  billion  were up $592  million,  or 22%,  over the same
quarter a year ago. Growth occurred in traditional  commercial  loans as well as
loans to financial  asset services  customers and securities  brokers.  Loans to
financial asset services customers are primarily domestic and foreign securities
settlement  advances.  These  advances  and  loans  to  securities  brokers  are
primarily  short term and backed by investment  securities held at State Street.
Traditional loans comprised 10% of total average assets for the quarter.







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



The spread  between  interest rates earned and paid declined from 1.54% to 1.42%
due to rising  market  interest  rates,  partially  offsetting  the  benefits of
balance  sheet  growth and a higher  level of interest  rates.  The net interest
margin  declined  from 2.14% in the third  quarter of 1993 to 2.05%,  reflecting
narrower  spreads  and a larger  proportion  of  funding  from  interest-bearing
sources of funds.

                                               Three Months Ended
                                                    September 30,
                                         1994                      1993
                                 ---------------------    ---------------------
                                     Average                 Average
                                     Balance      Rate       Balance      Rate
(Dollars in millions)
Interest-earning  assets            $19,141       5.00%     $16,604       4.38%
Interest-bearing  liabilities        15,793       3.58       13,126       2.84
                                                  ----                    ----
Excess of rates earned
 over rates paid                                  1.42%                   1.54%
                                                  ====                    ==== 
Net interest margin                               2.05%                   2.14%
                                                  ====                    ==== 

For the  nine-month  period ending  September 30, 1994,  taxable  equivalent net
interest revenue was $290.7  million,  up 17% from 1993 due primarily to balance
sheet growth.








                        STATE STREET BOSTON CORPORATION

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

OPERATING EXPENSES

Operating  expenses of $254.3  million were up $35.9  million,  or 16%, from the
third quarter of 1993, to accommodate  growth and continuation of the investment
program.  Salaries and employee benefits were $144.1 million,  up $22.1 million,
or 18%, due in part to a 13% increase in staff. Other expenses of $63.4 million,
up  $9.2  million,  or 17%,  reflected  the  increased  volume  of  transactions
worldwide,  as well as higher  expenses  for  professional  services  and global
marketing.

We anticipate  that  investment  spending,  now running at about 10% of revenue,
will gradually return over the course of 1995 to more historical  levels (around
8%). As we execute our investment  program  focused on application  development,
improved processing infrastructure,  and product and market development,  we are
seeing  benefits.  We are providing a wider array of value-added  service to our
customers,  and our  improved  processing  infrastructure  is producing a higher
level  of  quality,  timeliness  and  reliability  in our  daily  servicing  for
customers around the world.

For the nine-month  period ending  September 30, 1994,  operating  expenses were
$757.9  million,  up $124.7  million,  or 20%, over 1993 for similar  reasons as
discussed for the quarter.

CREDIT QUALITY

At  September  30, 1994,  total loans were $3.1  billion.  Excluding  securities
settlement  advances and other loans to financial  asset services  customers and
loans to securities brokers, loans were $2.2 billion, or 10% of total assets.

The provision for loan losses charged  against income was $3.2 million,  up from
$2.9  million a year ago.  During the  quarter,  the  allowance  for loan losses
increased from $55.9 million to $58.3 million, and the allowance for loan losses
as a percentage of ending loans increased to 1.89%.


Loan ratios                                         1994                                 1993
- - -----------                                --------------------------      ---------------------------------------
                                             3Q         2Q        1Q         4Q         3Q          2Q         1Q
                                           ------     ------    ------     ------     ------      ------     ------

                                                                                           
Allowance to ending loans                 1.89%      1.72%      1.67%       2.03%      2.11%       2.31%      2.60%
Net charge-offs
    to average loans                       .10        .25        .30         .50        .50         .63        .98
Non-performing loans to
    ending loans                           .74        .83        .70        1.00       1.15        1.44       2.00


During the third quarter,  non-performing  loans decreased from $26.9 million to
$22.7  million.  At quarter  end,  non-performing  assets of $29.3  million were
carried at 37% of their original value. Charge-offs continued to decline. In the
third quarter,  net charge-offs were $.8 million,  down significantly from $3.4
million in the third quarter of 1993. Credit quality continues to improve.







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



Non-performing assets                               1994                                       1993
- - ---------------------                      -----------------------------     --------------------------------------
                                             3Q         2Q          1Q         4Q         3Q          2Q         1Q
                                           ------     ------      ------     ------     -------      -----      ----
                                                                                           
Non-accrual loans:
Commercial and financial                   $ 19.6       $24.7      $20.7      $24.7       $27.7      $32.3      $34.2
Real estate                                   2.8          .9        1.0         .5          .7         .7        5.4
Other                                          .3         1.3        1.3        1.6         1.6        1.7        2.8
                                            -----       -----      -----      -----       -----      -----      -----
    Total non-accrual loans                  22.7        26.9       23.0       26.8        30.0       34.7       42.4
Other real estate owned                       6.6         6.8        6.8       11.1        11.8       13.1       11.1
                                            -----       -----      -----      -----       -----      -----      -----
    Total non-performing
      assets                                $29.3       $33.7      $29.8      $37.9       $41.8      $47.8      $53.5
                                            =====       =====      =====      =====       =====      =====      =====





TAXES

The effective tax rate in the third quarter was 34.8%, unchanged from the second
quarter. This was down from 36.7% in the third quarter of 1993, primarily due to
the  adjustment  booked in the third  quarter of 1993 to reflect the increase in
the Federal corporate income tax rate enacted in August, effective retroactively
to January.






                        STATE STREET BOSTON CORPORATION

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

LINES OF BUSINESS

The  estimated  results for State  Street's  lines of business  are derived from
internal   accounting   systems,   which  are  continually  refined  to  reflect
organizational performance.  These systems allocate to each business revenue and
expenses  related  to the  business,  as well  as  certain  corporate  overhead,
operations and systems development expenses. They also incorporate processes for
allocating assets and liabilities to each business, including the interest rates
appropriate  to  each  allocation.   Capital  is  allocated  using  the  Federal
regulatory guidelines as a basis, coupled with management's  judgement regarding
the operational  risks inherent in the businesses.  The capital  allocations may
not be  representative of the capital levels that would be required if these two
lines of business were independent business units.

This section of financial review presents  performance results of State Street's
lines  of  business:  financial  asset  services  and  commercial  lending.  The
following  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 banking company:



Lines of Business
(Taxable equivalent basis,                            Financial                 Commercial
dollars in millions)                               Asset Services                Lending          Corporate
Three Months ending September 30,              1994          1993         1994        1993     1994       1993
- - ---------------------------------              ----          ----        -----        ----     ------   ---------
                                                                                      
Fee revenue                                    $233.6       $204.8       $ 11.4       $ 8.3    $(1.0)     $(1.7)
Net interest revenue                             70.8         71.3         28.7        19.9      (.8)      (1.9)
Provision for loan losses                          .4           .1          2.8         2.8      .-         .-
                                               ------       ------       ------       -----    -----      -----
    Total revenue                               304.0        276.0         37.3        25.4     (1.8)      (3.6)
Operating expenses                              230.8        193.5         18.4        15.0      5.1        9.9
                                               ------       ------       ------      ------    -----      -----
    Income before income taxes                   73.2         82.5         18.9        10.4     (6.9)     (13.5)
Income taxes                                     29.8         37.7          8.1         4.3     (4.5)      (8.8)
                                               ------       ------       ------      ------    -----      ----- 
    Net income                                 $ 43.4       $ 44.8       $ 10.8      $  6.1    $(2.4)     $(4.7)
                                               ======       ======       ======      ======    =====      ===== 

Percentage contribution                           84%          97%          21%         13%     (5)%      (10)%

Average assets                                $19,444      $16,480       $2,356      $2,107


Financial Asset Services.  Financial  asset services,  which  contributed 84% of
State  Street's net income for the three  months  ending  September  30, 1994 is
comprised  of  business  components  that  service and manage  financial  assets
worldwide.  These  include  services  for mutual funds and pension  plans,  both
defined benefit and defined contribution; corporate trusteeships; and management
of  institutional  financial assets and personal trust. A broad array of banking
services is provided, including accounting,  custody of securities,  information
services and recordkeeping; taking short-term customer funds onto State Street's
balance  sheet;  investment  management;  foreign  exchange  trading;  and  cash
management.  Revenue  for these  services  is  reflected  in fee revenue and net
interest revenue.

In the third quarter of 1994, net income from financial  asset services of $43.4
million  decreased  $1.4  million,  or 3%, from the same quarter a year ago.





                        STATE STREET BOSTON CORPORATION

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

Fee revenue  increased  $28.8 million,  or 14%, with fiduciary  compensation  up
$18.6 million,  processing  service fees up %6.8 million,  and foreign  exchange
revenue  up $3.1  million.  Growth  in  operating  expenses  reflected  expenses
supporting growth and the ongoing investment spending program.

Commercial Lending. In the third quarter of 1994, commercial lending contributed
21% of net income. Net income increased $4.7 million,  or 77%, due to higher fee
revenue and net interest revenue, partially offset by higher operating expenses.
Taxable  equivalent  net  interest  revenue  increased  $8.8  million,  or  44%,
primarily due to growth in commercial and financial loans. Fee revenue increased
$3.1  million,  or 37%,  due to the  gain on the  sale  of a  foreclosed  asset,
increased  trade  banking fees and  increased  service fees on loans.  Operating
expenses  increased  $3.4 million,  or 23%, due to increased  expenses for other
real estate owned, expenses related to increased volumes, and increased salaries
and employee benefits expense due to growth

Corporate.  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. In the third quarter of 1994, these corporate items reduced net income by
5%.



Lines of Business
(Taxable equivalent basis,                              Financial                Commercial
dollars in millions)                                 Asset Services                Lending              Corporate
Nine Months ending September 30,                  1994          1993         1994         1993       1994       1993
- - --------------------------------                  ----          ----        -----         ----       ----       ----
                                                                                                 
Fee revenue                                      $706.4        $587.5       $ 31.1       $ 28.5      $(4.2)    $ (5.3)
Net interest revenue                              217.2         194.2         78.4         61.7       (4.9)      (6.6)
Provision for loan losses                           1.0            .3          8.6          8.2       .-          .-
                                                 ------        ------       ------       ------      -----     ------
    Total revenue                                 922.6         781.4        100.9         82.0       (9.1)     (11.9)
Operating expenses                                683.5         562.5         55.6         47.0       18.8       23.5
                                                 ------        ------       ------       ------      -----     ------
    Income before income taxes                    239.1         218.9         45.3         35.0      (27.9)     (35.4)
Income taxes                                      105.5          96.7         19.6         14.7      (22.7)     (25.0)
                                                 ------        ------       ------       ------      ------    -------
    Net income                                   $133.6        $122.2       $ 25.7       $ 20.3      $(5.2)    $(10.4)
                                                 ======        ======       ======       ======      ======    =======
Percentage contribution                             86%           93%          17%          15%       (3)%       (8)%
Average assets                                  $19,151       $15,484       $2,297       $1,970



     Financial  Asset Services.  For the nine months ending  September 30, 1994,
net income from financial  asset services  contributed  86% of total net income.
Net  income  increased  $11.4  million,  or 9% from a year  ago.  Total  revenue
increased $141.2 million,  or 18% and operating expenses were up $121.0 million,
or 22%. Within the Financial Asset Services business,  asset management services
- - --  institutional  asset  management  and personal trust -- comprised 19% of net
income for 1994.

Commercial Lending. Year-to-date, net income increased $5.4 million, or 27% from
a year ago. Taxable equivalent net interest revenue increased $16.7 million,  or
27%, primarily due to loan growth. Operating expenses increased $8.6 million for
the same reasons mentioned above.

Corporate.  For the nine months  ending  September  30,  1994,  corporate  items
reduced net income by 3%. The net income reduction of $5.2 million compared with
a reduction of $10.4 million a year ago.








                        STATE STREET BOSTON CORPORATION

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


ACCOUNTING CHANGES

In the  first  quarter  of  1994,  State  Street  adopted  Financial  Accounting
Standards Board Interpretation No. 39, "Offsetting of Amounts Related To Certain
Contracts." This new accounting  requirement for all corporations  mandated that
both unrealized  gains and losses on certain  off-balance  sheet  instruments be
included  on the balance  sheet.  In the past,  unrealized  gains or losses were
shown  net on the  balance  sheet.  For State  Street,  the  primary  instrument
affected was forward  foreign  exchange  contracts,  due in part to the treasury
services provided to global financial asset services  customers.  Market risk of
these  instruments is controlled  under State Street's  credit and  counterparty
risk  management  system.  Most of the contracts are for 90 days or less,  which
results  in  a  portfolio  of  relatively  short  maturity.   At  September  30,
approximately   $393  million  of  unrealized   gains  and  losses  relating  to
off-balance  sheet  instruments  were  added  to both  other  assets  and  other
liabilities  on the  balance  sheet.  This  reporting  change did not affect the
risk-based  capital ratios,  which have always included these  off-balance sheet
instruments.

Statement of Financial  Accounting  Standards No. 115,  "Accounting  for Certain
Investments in Debt and Equity  Securities" was adopted on January 1, 1994. This
standard requires that available-for-sale  securities be reported at fair value,
with any  unrealized  gains and losses,  net of taxes,  reflected  as a separate
component  of  stockholders'  equity.  At  January 1, 1994 the fair value of the
available-for-sale  portfolio  exceeded this  aggregate  amortized  cost by $4.8
million. This will create variability in stockholders' equity.

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
third quarter, the internal capital generation rate was 13.3%.

At September 30, 1994,  State Street's  capital and leverage ratios exceeded the
regulatory guidelines:

                                                                      Minimum
                                               State                 Regulatory
                                               Street                Guidelines
Risk-based capital ratios:

    Tier 1 capital                             12.4%                    4.0%
    Total capital                              13.0                     8.0

Leverage ratio                                  5.5                     3.0









                        STATE STREET BOSTON CORPORATION

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




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. The corporation's objectives are to optimize the
use of the balance sheet and 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  maintains a large  portfolio of liquid  assets.  At September  30,
1994,  the  portfolio  included $5.4 billion of  interest-bearing  deposits with
banks and $2.4 billion of securities purchased under resale agreements. Although
not relied on for daily  liquidity  needs,  the $2.9 billion  available-for-sale
portfolio of marketable  securities  provides a significant  secondary source of
liquidity.

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
September 30, 1994, the Corporation's liquid assets were 80% of total assets.







                        STATE STREET BOSTON CORPORATION

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



ENVIRONMENTAL FACTORS

     As explained in the first and second quarters,  when revenue was up 25% and
19%,  respectively,   there  are  factors  in  our  environment  that  influence
short-term earnings performance.  In the third quarter, several of these factors
restrained  our growth.  Fewer  customer  foreign  exchange  trades  lowered our
foreign exchange trading revenue from the second quarter.  Lackluster securities
markets gave no boost to our asset-based  fees. The interest rates in the United
States  continued to rise,  compressing our net interest  spreads.  Year-to-date
through  August,  industry-wide,  net new mutual  fund sales were off 38% from a
year ago.  Last year was a very  active  period for  residential  mortgages  and
municipal bonds, with payoffs and refinancings at high levels, and our corporate
trust business benefitted substantially.  This year, the issuance of residential
mortgage-backed securities is running about 30% less than in 1993.

BUSINESS UPDATE

As previously  announced,  State Street signed a definitive agreement to acquire
Investors  Fiduciary Trust Company (IFTC),  of Kansas City,  Missouri,  from its
joint owners,  DST Systems,  Inc. and Kemper  Financial  Services.  The purchase
price, to be paid in State Street common stock, was  approximately  $225 million
when the stock was at $40 per  share.  If the stock is at $36 per share or below
then State  Street will issue 6% more shares than State Street would have if the
price had remained at $40. State Street  intends to account for the  transaction
as a pooling. At September 30, 1994, IFTC had total balance sheet assets of $807
million and stockholders' equity of $103 million.

GOALS

     State Street has a primary financial goal and supporting goals. The primary
financial goal continues to be sustainable real growth in earnings per share. In
support of that goal, State Street aims for superior long-term performance.  For
State Street,  that  translates to an ROE of 18%. This is an annual goal,  not a
goal for each and every quarter.

State  Street also has 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.  State  Street aims to repeat that record in the
90's and is on track in doing so.

State Street has a strong  franchise in place.  Secular trends  continue to fuel
our  optimism   about  the  future.   We  continue  to  benefit  from  increased
cross-border  investment,  the growth of retirement assets around the world, and
the increased scope and complexity of our customers' information needs. Based on
our current assessment,  we expect double digit earnings per share growth in the
next few years.









Part II - Other Information


Item 1.  Legal Proceedings

Reference is made to Note G 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

None

Item 5.  Other Information

None

Item 6.  Exhibits and Reports on Form 8-K


(a)Exhibit Index

Exhibit Number                                           Page(s) of this Report

2      Acquisition agreement among State Street                  25 - 74
       Boston Corporation, dated September 27, 1994,
       Kemper Financial Services, Inc. and DST 
       Systems, Inc. pertaining to the acquisition
       of IFTC Holdings, Inc.

10     Material Contracts: Compensation Agreement                75 - 76
       with J.R.Towers dated September 30, 1994.

15     Letter re: Unaudited interim                              77
       financial information


27     Financial Data Schedule                                   78


(b)Reports on Form 8-K

Two  reports  on  Form  8-K  dated  July  19,  1994  and   September  27,  1994,
respectively,   relating  to  the  acquisition  of  IFTC  Holdings,   Inc.  were
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:  November 10, 1994           By:   /s/     George J. Fesus
                                         -------------------------------------
                                                    George J. Fesus
                                       Executive Vice President, Chief Financial
                                                Officer and Treasurer




   Date:  November 10, 1994           By:   /s/     Rex S. Schuette
                                         -------------------------------------
                                                    Rex S. Schuette
                                         Senior Vice President and Comptroller