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, 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 October 31, 1995
was 82,540,197.

                        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           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                                                     21

Part II. Item 6.

     Exhibits and Reports on Form 8-K                                      21

Signatures                                                                 22

Exhibits                                                                   23-24

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)

                                                      1995              1994
                                                    --------          --------
INTEREST REVENUE
Deposits with banks                                 $ 74,599          $ 51,279
Investment securities:
    U.S. Treasury and Federal agencies                52,467            47,449
    State and political subdivisions                  12,958             9,873
    Other investments                                 33,161            34,428
Loans                                                 61,016            47,776
Securities purchased under resale agreements,
 securities borrowed and Federal funds sold          100,815            47,064
Trading account assets                                 6,286             5,769
                                                    --------          --------
        Total interest revenue                       341,302           243,638

INTEREST EXPENSE
Deposits                                             104,287            73,379
Other borrowings                                     125,906            68,487
Long-term debt                                         2,127             2,151
                                                    --------          --------
        Total interest expense                       232,320           144,017
                                                    --------          --------
        Net interest revenue                         108,982            99,621
Provision for loan losses                              2,001             3,159
                                                    --------          --------
        Net interest revenue after
          provision for loan losses                  106,981            96,462

FEE REVENUE
Fiduciary compensation                               214,415           185,011
Other                                                 69,367            67,670
                                                    --------          --------
        Total fee revenue                            283,782           252,681
                                                    --------          --------

        REVENUE BEFORE OPERATING EXPENSES            390,763           349,143

OPERATING EXPENSES
Salaries and employee benefits                       164,966           148,459
Occupancy, net                                        21,145            19,353
Equipment                                             32,242            28,057
Other                                                 82,333            68,749
                                                    --------          --------
        Total operating expenses                     300,686           264,618
                                                    --------          --------
        Income before income taxes                    90,077            84,525
Income taxes                                          25,441            29,372
                                                    --------          --------
        NET INCOME                                  $ 64,636          $ 55,153
                                                    ========          ========

EARNINGS PER SHARE
    Primary                                             $.78              $.66
    Fully diluted                                        .77               .66

AVERAGE SHARES OUTSTANDING (in thousands)
    Primary                                           83,172            82,958
    Fully diluted                                     83,911            83,543


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)

                                                       1995              1994
                                                    ----------        ----------

INTEREST REVENUE
Deposits with banks                                 $  210,469        $  149,033
Investment securities:
    U.S. Treasury and Federal agencies                 194,954           117,425
    State and political subdivisions                    38,199            29,877
    Other investments                                  102,978           101,273
Loans                                                  177,393           131,412
Securities purchased under resale agreements,
 securities borrowed and Federal funds sold            249,737           106,703
Trading account assets                                  16,454            16,475
                                                    ----------        ----------
        Total interest revenue                         990,184           652,198

INTEREST EXPENSE
Deposits                                               307,005           192,876
Other borrowings                                       361,524           162,492
Long-term debt                                           6,403             6,479
                                                    ----------        ----------
        Total interest expense                         674,932           361,847
                                                    ----------        ----------
        Net interest revenue                           315,252           290,351
Provision for loan losses                                6,001             9,511
                                                    ----------        ----------
        Net interest revenue after
         provision for loan losses                     309,251           280,840

FEE REVENUE
Fiduciary compensation                                 599,936           557,311
Other                                                  222,305           204,071
                                                    ----------        ----------
        Total fee revenue                              822,241           761,382
                                                    ----------        ----------

        REVENUE BEFORE OPERATING EXPENSES            1,131,492         1,042,222

OPERATING EXPENSES
Salaries and employee benefits                         474,866           435,928
Occupancy, net                                          62,727            54,160
Equipment                                               93,057            84,412
Other                                                  234,063           214,671
                                                    ----------        ----------
        Total operating expenses                       864,713           789,171
                                                    ----------        ----------
        Income before income taxes                     266,779           253,051
Income taxes                                            85,146            89,822
                                                    ----------        ----------
        NET INCOME                                  $  181,633        $  163,229
                                                    ==========        ==========

EARNINGS PER SHARE
    Primary                                              $2.19             $1.97
    Fully Diluted                                         2.17              1.96

AVERAGE SHARES OUTSTANDING (in thousands)
    Primary                                             83,035            82,814
    Fully Diluted                                       83,792            83,460

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,
                                                       1995            1994
                                                   ------------    ------------
ASSETS
Cash and due from banks                            $  1,257,308    $  1,097,563
Interest-bearing deposits with banks                  6,001,796       4,847,069
Securities purchased under resale agreements
  and securities borrowed                             5,446,640       1,886,759
Federal funds sold                                      355,450         768,615
Trading account assets                                  437,782         527,550
Investment securities:
    Held to maturity                                  4,703,266       5,187,270
    Available for sale                                1,466,512       3,482,309
                                                   ------------    ------------
       Total investment securities                    6,169,778       8,669,579
Loans                                                 3,671,446       3,233,221
Allowances for loan losses                              (62,540)        (58,184)
                                                   ------------    ------------
        Net loans                                     3,608,906       3,175,037
Premises and equipment                                  479,341         476,319
Customers' acceptance liability                          62,099          55,358
Accrued income receivable                               376,849         363,585
Other assets                                          1,329,585         679,509
                                                   ------------    ------------
        TOTAL ASSETS                               $ 25,525,534    $ 22,546,943
                                                   ============    ============

LIABILITIES
Deposits:
    Noninterest-bearing                            $  4,453,426    $  4,781,917
    Interest-bearing:
        Domestic                                      1,794,277       1,895,209
        Foreign                                       8,828,506       7,920,932
                                                   ------------    ------------
           Total deposits                            15,076,209      14,598,058

Federal funds purchased                                 656,410         113,143
Securities sold under repurchase agreements           5,782,697       4,798,261
Other short-term borrowings                             788,897         649,052
Notes payable                                           131,010
Acceptances outstanding                                  62,597          55,621
Accrued taxes and other expenses                        503,592         418,840
Other Liabilities                                       858,431         449,283
Long-term debt                                          126,800         127,549
                                                   ------------    ------------
           TOTAL LIABILITIES                         23,986,643      21,209,807

STOCKHOLDERS' EQUITY
Preferred stock, no par: authorized 3,500,000;
    issued none
Common Stock, $1 par: authorized 112,000,000;
    issued 82,694,000 and 82,447,000                     82,694          82,447
Surplus                                                  41,547          37,160
Retained earnings                                     1,416,137       1,273,369
Net unrealized gain(loss) on
 available-for-sale securities                            4,818         (55,840)
Treasury stock (at cost, 161,000 shares)                 (6,305)
                                                   ------------    ------------
    TOTAL STOCKHOLDERS' EQUITY                        1,538,891       1,337,136
                                                   ------------    ------------
    TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY     $ 25,525,534    $ 22,546,943
                                                   ============    ============

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

                        STATE STREET BOSTON CORPORATION
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                        NINE MONTHS ENDED SEPTEMBER 30,
                             (DOLLARS IN THOUSANDS)
                                  (UNAUDITED)


                                                                                    1995           1994
                                                                                -----------    -----------
                                                                                                 
OPERATING ACTIVITIES
Net income                                                                      $   181,633    $   163,231
Noncash charges for depreciation, amortization, provision for
   loan losses and foreclosed properties, and deferred income taxes                 115,293        133,803
                                                                                -----------    -----------
      Net income adjusted for noncash charges                                       296,926        297,034

Adjustments to reconcile to net cash provided (used) by operating activities:
   Securities (gains)losses, net                                                     (5,903)        (1,294)
   Net change in:
 Trading account assets                                                              89,768        (52,990)
 Accrued taxes and other expenses                                                    (4,578)        17,375
 Accrued income receivable                                                          (13,264)       (73,781)
 Other, net                                                                        (241,539)       (10,927)
                                                                                -----------    -----------
    NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES                                121,410       (197,271)
                                                                                -----------    -----------
INVESTING ACTIVITIES
Payments for purchases of:
   Held-to maturity securities                                                   (1,446,552)    (2,916,561)
   Available-for-sale securities                                                 (1,194,902)    (4,347,413)
   Lease financing assets                                                          (438,105)      (312,146)
   Premises and equipment                                                           (80,492)       (98,504)
Proceeds from:
   Maturities of held-to-maturity securities                                      1,931,224      2,350,350
   Sales of available-for-sale securities                                         3,252,304      1,688,260
   Maturities of available-for-sale securities                                       82,743      1,256,204
   Principal collected from lease financing                                          41,771         35,229
Net (payments for) proceeds from:
   Interest-bearing deposits with banks                                          (1,154,727)      (232,978)
   Federal funds sold, resale agreements and
    securities borrowed                                                          (3,146,716)    (1,074,433)
   Loans                                                                           (347,572)      (330,266)
                                                                                -----------    -----------
             NET CASH USED BY INVESTING ACTIVITIES                               (2,501,024)    (3,982,268)
                                                                                -----------    -----------
FINANCING ACTIVITIES
Proceeds from issuance of:
   Notes payable                                                                    939,989
   Nonrecourse debt for lease financing                                             349,832        237,540
   Common stock                                                                       3,606          6,174
Payments for:
   Maturities of notes payable                                                     (808,979)
   Nonrecourse debt for lease financing                                             (42,420)       (35,156)
   Long-term debt                                                                      (639)          (582)
   Cash dividends                                                                   (41,288)       (33,595)
   Purchase of treasury stock                                                        (6,676)
Net proceeds from (payments for):
   Deposits                                                                         478,151      1,015,004
   Short-term borrowings                                                          1,667,783      2,149,791
                                                                                -----------    -----------
             NET CASH PROVIDED BY FINANCING ACTIVITIES                            2,539,359      3,339,176
                                                                                -----------    -----------
             NET INCREASE (DECREASE)                                                159,745       (445,821)
Cash and due from banks at beginning of period                                    1,097,563      1,469,395
                                                                                -----------    -----------
             CASH AND DUE FROM BANKS AT END OF PERIOD                           $ 1,257,308    $ 1,023,574
                                                                                ===========    ===========
SUPPLEMENTAL DISCLOSURE
    Interest paid                                                               $   669,670    $   363,864
    Income taxes paid                                                                48,968         42,279

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)


                                                                                    Net Unrealized
                                                                                    Gain(Loss) on
                                            Common                  Retained        Available-For-      Treasury
                                            Stock        Surplus    Earnings        Sales Securities      Stock       Total
                                            ---------    ---------  -------------   ----------------    --------    -------------

                                                                                                            
BALANCE AT DECEMBER 31, 1993                $  81,846    $ 25,945   $   1,093,365   $     -             $   -       $   1,201,156

  Net Income                                                              163,229                                         163,229
  Cash dividends declared                                                 (33,595)                                        (33,595)
  Issuance of common stock                        594       11,013                                                         11,607
  Foreign currency translation                                              6,386                                           6,386
   Net unrealized gain(loss)
   on available-for-sale securities                                                     (30,734)                          (30,734)
                                            ---------    ---------  -------------   -----------         --------    -------------

BALANCE AT SEPTEMBER 30, 1994               $  82,440    $  36,958  $   1,229,385   $   (30,734)        $   -       $   1,318,049
                                            =========    =========  =============   ===========         ========    =============

BALANCE AT DECEMBER 31, 1994                $  82,447    $ 37,160   $   1,273,369   $   (55,840)            -       $   1,337,136

  Net income                                                              181,633                                         181,633
  Cash dividends declared                                                 (41,288)                                        (41,288)
  Issuance of common stock                        247       4,603                                                           4,850
  Common stock acquired                                                                                   (6,676)          (6,676)
  Issuance of treasury stock                                 (216)                                           371              155
  Foreign currency translation                                                            2,423                             2,423
  Net unrealized gain(loss)
   on available-for-sale securities                                                      60,658                            60,658
                                            ---------    ---------  -------------   -----------         --------    -------------
BALANCE AT SEPTEMBER 30, 1995               $  82,694    $  41,547  $   1,416,137   $     4,818         $ (6,305)   $   1,538,891
                                            =========    =========  =============   ===========         ========    =============


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. 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 nine months ended September 30, 1995 and
1994, long-term debt converted into common stock was $138,000 and $632,000,
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, 1995 and December 31, 1994,
and its cash flows for the nine months ended September 30, 1995 and 1994, and
the consolidated results of its operations for the three months and nine months
ended September 30, 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, and the restated
financial statements, notes and other information included in State Street's
Form 8-K filed May 19,1995.

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 5,972,222 shares of State
Street common stock.


NOTE C - INVESTMENT SECURITIES

Investment securities consisted of the following at September 30, 1995:



                                        Amortized              Unrealized                Fair
(Dollars in thousands)                     Cost           Gains         Losses           Value
                                       -----------       --------      --------       ----------
                                                                                 
Held to Maturity
U.S. Treasury and
   Federal agencies                    $ 1,616,655       $  6,841      $  4,197       $1,619,299
State and political
   subdivisions                          1,176,699          6,265         3,585        1,179,379
Asset-backed securities                  1,879,771          3,383        18,485        1,864,669
Other investments                           30,141             74            58           30,157
                                       -----------       --------      --------       ----------
  Total                                $ 4,703,266       $ 16,563      $ 26,325       $4,693,504
                                       ===========       ========      ========       ==========
Available for Sale
U.S. Treasury and
   Federal agencies                    $ 1,248,039       $  5,602      $  7,340       $1,246,301
Other investments                          210,306         10,151           246          220,211
                                       -----------       --------      --------       ----------
   Total                               $ 1,458,345       $ 15,753      $  7,586       $1,466,512
                                       ===========       ========      ========       ==========


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

                                        Amortized              Unrealized                Fair
(Dollars in thousands)                     Cost           Gains         Losses           Value
                                       -----------       --------      --------       ----------
                                                                                 
Held to Maturity
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
U.S. Treasury and
   Federal agencies                    $ 3,410,711       $    496      $ 91,790       $3,319,417
Other investments                          170,823          4,780        12,711          162,892
                                       -----------       --------      --------       ----------
   Total                               $ 3,581,534       $  5,276      $104,501       $3,482,309
                                       ===========       ========      ========       ==========


Held-to-maturity securities are reported at amortized cost and
available-for-sale securities are reported at fair value on the statement of
condition.

During the nine months ended September 30, 1995, gains of $11,566,000 and losses
of $5,663,000 were realized on sales of available-for-sale securities of
$3,252,304,000. During the nine months ended September 30, 1994, gains of
$4,619,000 and losses of $3,325,000 were realized on sales of available-for-sale
securities of $1,688,260,000.

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                  Nine Months Ended
 (Dollars in thousands)                            September  30,                       September 30,
                                               ----------------------             ------------------------
                                                 1995           1994                1995            1994
                                               -------        -------             --------        --------
                                                                                           
Balance at beginning of period                 $60,245        $55,947             $58,184         $54,316
Provision for loan losses                        2,001          3,159               6,001           9,511
Loan charge-offs                                  (415)        (1,130)             (4,232)         (7,014)
Recoveries                                         709            360               2,587           1,523
                                               -------        -------             -------         -------
   Balance at end of period                    $62,540        $58,336             $62,540         $58,336
                                               =======        =======             =======         =======


NOTE E - 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,
                                               ----------------------             ------------------------
                                                 1995           1994                1995            1994
                                               -------        -------             --------        --------
                                                                                           
Current                                        $ 5,235        $21,824              $42,550        $53,276
Deferred                                        20,206          7,548               42,596         36,546
                                               -------        -------              -------         -------
   Total provision                             $25,441        $29,372              $85,146         $89,822
                                               =======        =======              =======         =======


The provision for income taxes is less than the combined U.S. Corporate tax rate
of 35% for 1995 and the applicable state tax rates for both the three and nine
month periods ended September 30, 1995 because of tax exempt income, tax
credits, settlement of prior years' state taxes in the second quarter and a
reduction of state taxes in the third quarter. Tax exempt income and applicable
tax credits reduced the provision for income taxes below the combined U.S.
Corporate and state statutory rates for the three and nine month periods ended
September 30, 1994.

For years beginning on or after January 1, 1995, the Commonwealth of
Massachusetts reduced the tax rate applicable to financial institutions. In
accordance with FAS 109, the change in tax rate resulted in a revaluation of the
deferred tax assets and liabilities which were in existence at the beginning of
1995. This revaluation and reduction of current year state tax expense reduced
the 1995 provision for state taxes. In accordance with FAS 109, the benefit was
recorded in the third quarter of 1995.

NOTE F - 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,
                                               ----------------------             ------------------------
                                                 1995           1994                1995            1994
                                               -------        -------             --------        --------
                                                                                           
Foreign exchange trading                       $36,374        $25,696             $109,590        $ 88,863
Service fees                                    15,116         12,516               41,961          35,897
Processing service fees                         10,978         18,917               43,613          48,685
Trading account profits(losses)                  1,624           (252)               1,801             235
Securities gains,net                               331          1,909                5,903           1,674
Other                                            4,944          8,884               19,437          28,717
                                               -------        -------             --------        --------
   Total fee revenue - other                   $69,367        $67,670             $222,305        $204,071
                                               =======        =======             ========        ========


NOTE G - 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,
                                               ----------------------             ------------------------
                                                 1995           1994                1995            1994
                                               -------        -------             --------        --------
                                                                                           
Contract services                              $31,147        $26,982             $ 87,614        $ 78,624
Professional services                           11,273         12,517               36,798          35,141
Advertising and sales promotion                  6,942          6,101               19,600          18,736
Postage, forms and supplies                      5,669          4,774               17,781          15,931
Telecommunications                               5,536          5,180               17,667          16,925
Operating and processing losses                  5,102           (164)               8,415             (91)
FDIC and other insurance                           548          4,004                8,885          14,752
Other                                           16,116          9,355               37,303          34,653
                                               -------        -------             --------        --------
    Total operating
          expenses - other                     $82,333        $68,749             $234,063        $214,671
                                               =======        =======             ========        ========


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:

                                                   September 30,  December 31,
(Dollars in millions)                                  1995          1994
                                                   ------------   -----------
TRADING:
Interest rate contracts:
    Swap agreements                                $   353        $   109
    Options and caps purchased                          15             13
    Options and caps written                            26             25
    Futures sold                                       714            335
    Options on futures written                         200            225
    Options on futures purchased                       200             -
Foreign exchange contracts:
    Forward, swap and spot                          58,369         43,126
    Options purchased                                   95             40
    Options written                                     95             -
BALANCE SHEET MANAGEMENT:
    Interest rate contracts:
      Swap agreements                                  211            223
      Futures sold                                      -             165
      Options and caps purchased                        50             50
    Foreign exchange contracts                          -              83

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:

                                                   September 30,  December 31,
(Dollars in millions)                                  1995          1994
                                                   ------------   -----------
Foreign exchange contracts:
    Contracts in a receivable position             $   796        $   298
    Contracts in a payable position                    702            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:
                                                   September 30,  December 31,
(Dollars in millions)                                  1995          1994
                                                   ------------   -----------
Loan commitments                                   $ 3,022        $ 2,536
Standby letters of credit                            1,116            926
Letters of credit                                      204            168
Indemnified securities lent                         25,271         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 September 30, 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 September 30, 1995, and the related consolidated
statements of income for the three month and nine month periods ended September
30, 1995 and 1994, and the consolidated statements of cash flows and changes in
stockholders' equity for the nine month periods ended September 30, 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
(not presented herein), and in our report dated January 31, 1995, we expressed
an unqualified opinion on those consolidated financial statements.


                                                     ERNST & YOUNG LLP

Boston, Massachusetts
October 16, 1995

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 $.77, an increase of 17% from $.66 in the
third quarter of 1994. Net income was $64.6 million, up from $55.2 million a
year ago. The increase reflected revenue growth of 13%, operating expense growth
of 14%, and a reduction in the Massachusetts income tax. Return on stockholders'
equity was 16.9%.

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



                                               Three Months Ended                            Nine Months Ended
                                                  September 30,                                 September 30,
                                   -------------------------------------        ----------------------------------------
                                    1995        1994       Change     %           1995         1994        Change     %
                                   ------      ------      ------    ---        --------     --------      ------    ---
                                                                                              
Fee revenue                        $283.8      $252.7      $ 31.1     12        $  822.2     $  761.4      $ 60.8      8

Interest revenue                    352.6       249.6       103.0     41         1,017.2        670.6       346.6     52
Interest expense                    232.3       144.0        88.3     61           674.9        361.8       313.1     87
                                   ------      ------      ------               --------     --------      ------ 
  Net interest revenue              120.3       105.6        14.7     14           342.3        308.8        33.5     11
Provision for loan losses             2.0         3.2        (1.2)   (38)            6.0          9.5        (3.5)   (37)
                                   ------      ------      ------               --------     --------      ------ 
  Net interest revenue after
   provision for loan losses        118.3       102.4        15.9     16           336.3        299.3        37.0     12
                                   ------      ------      ------               --------     --------      ------ 

  Total revenue                     402.1       355.1        47.0     13         1,158.5      1,060.7        97.8      9

Operating expenses                  300.7       264.6        36.1     14           864.7        789.1        75.6     10
                                   ------      ------      ------               --------     --------      ------ 
  Income before taxes               101.4        90.5        10.9     12           293.8        271.6        22.2      8
Income taxes                         25.4        29.4        (4.0)   (14)           85.1         89.8        (4.7)    (5)
Taxable equivalent adjustment        11.4         6.0         5.4     90            27.1         18.6         8.5     46
                                   ------      ------      ------               --------     --------      ------ 
  Net income                       $ 64.6      $ 55.1      $  9.5     17        $  181.6     $  163.2      $ 18.4     11
                                   ======      ======      ======               ========     ========      ====== 

Earnings Per Share
  Primary                          $  .78      $  .66      $  .12     18        $   2.19     $   1.97      $  .22     11
  Fully diluted                       .77         .66         .11     17            2.17         1.96         .21     11

($ and % change based on dollars in thousands)


State Street's businesses continued to gain momentum. The Corporation's
commitment to and investment in global capabilities has positioned it to take
full advantage of the ongoing growth of pension and mutual funds and the trend
toward increasing cross-border investment activity.

TOTAL REVENUE

Total revenue for the quarter was $402.1 million, up $47.0 million, or 13%, from
a year ago. Revenue grew from the comprehensive range of integrated services
provided to customers. The growth was primarily reflected in fiduciary
compensation, net interest revenue, and foreign exchange trading revenue.

Year-to-date, total revenue was $1,158.5 million, up $97.8 million, or 9%, from
1994.

FEE REVENUE

Fee revenue was $283.8 million, up $31.1 million, or 12%, from the third quarter
of 1994. The largest component of fee revenue is fiduciary compensation, which
is derived from accounting, custody, information, recordkeeping, investment
management, and trustee services. Fiduciary compensation was $214.4 million, up
$29.4 million, or 16%, from a year ago, reflecting growth in all businesses.

Fiduciary compensation from servicing mutual funds reflected new funds and
additional fund assets. Investment management revenue growth was driven by
additional assets from both existing customers and new customers investing both
within and outside the United States. Revenue from providing custody and
accounting for pension plans increased due to new customers and more trading
activity. Other areas of significant revenue growth were global custody services
for customers outside the United States and defined contribution plan
recordkeeping services.

The year-over-year growth rate in fiduciary compensation was lowered by 5
percentage points due to customer internalization of certain functions, pricing
adjustments to retain certain large customers who are using a broader array of
services, and customers no longer at State Street for various reasons. This
compares with 7 percentage points in the first quarter and 8 percentage points
in the second quarter.

Foreign exchange trading revenue, another component of fee revenue, was $36.4
million, up $10.7 million, or 42%, from a year ago. Revenue continued to benefit
from the foreign exchange needs of investment managers investing cross-border.
The U.S. dollar's rapid rise against the yen and controversies surrounding the
plans for a single currency in Europe, which led to intra-Europe foreign
exchange volatility, both contributed to a higher volume of customer trading.
Trading in emerging market currencies also increased from a year ago.

For the quarter, service fees were $15.1 million, up $2.6 million from the third
quarter of 1994.

The growth in fiduciary compensation, foreign exchange trading revenue, and
service fees was partially offset by lower processing service fees from
unclaimed securities processing and from the sale of a non-strategic business in
the second quarter. The year-over-year growth rate in fee revenue was also
affected by a gain on the sale of a foreclosed asset of $2.0 million in the
third quarter of 1994, a $1.6 million reduction in net securities gains, and
lower currency translation gains on the foreign bond portfolio.

Year-to-date 1995, fee revenue was $822.2 million, up $60.8 million, or
8%, from 1994. Growth of $42.6 million in fiduciary compensation and $20.7
million in foreign exchange trading revenue fueled the increase.

NET INTEREST REVENUE

Taxable equivalent net interest revenue was $120.3 million, up $14.7 million, or
14%, over the same quarter a year ago. The increase is attributable to balance
sheet growth to support customers' activities and to the benefits of higher
asset yields. A narrower spread between interest rates earned and paid, caused
in part by a flatter U.S. yield curve, partially offset these positive factors.

Average interest-earning assets grew $3.7 billion, or 19%, to $23.6 billion,
funded primarily by an increase in securities sold under repurchase agreements
and by foreign deposits. Securities sold under repurchase agreements were up
$2.2 billion, or 44%, to $7.3 billion, reflecting short-term investments by
customers. Foreign deposits increased by $.9 billion, including a $.5 billion
increase in transaction account balances. The spread between interest rates
earned and paid declined from 1.41% to 1.21%. Net interest margin declined from
2.10% to 2.02%, reflecting narrower spreads and a larger portion of funding from
interest-bearing sources of funds.

In the third quarter, the level of interest rates was relatively stable with a
slight decline, which is favorable. However, the U.S. yield curve has been flat
to slightly inverted, which reduces revenue.


                                               Three Months Ended
                                                  September 30,
                                  ------------------------------------------
                                          1995                      1994
                                  ----------------          ----------------
                                  Average                   Average
(Dollars in millions)             Balance     Rate          Balance     Rate
                                  -------     ----          -------     ----

Interest earning assets           $23,586     5.93%         $19,841     4.99%
Interest bearing liabilities       19,537     4.72          15,976      3.58
                                              ----                      ----
Excess of rates earned
    over rates paid                           1.21%                     1.41%
                                              ====                      ==== 

Net Interest Margin                           2.02%                     2.10%
                                              ====                      ==== 

For the nine months ended September 30, 1995, taxable equivalent net interest
revenue was $342.3 million, up 11% over the same period in 1994 due principly to
the same factors as discussed for the quarter.

OPERATING EXPENSES

Operating expenses of $300.7 million were up $36.1 million, or 14%, from the
third quarter of 1994, supporting business growth.

Salaries and employee benefits were $165.0 million, up $16.5 million, or 11%,
due to incentive compensation, salary increases, and employee benefit costs. All
other expenses were up $19.6 million, or 17%, due to increases in most major
categories of expense. Expenses related to operating and processing losses
increased by $5.3 million. Equipment expense was up $4.2 million, or 15%, for
additional mainframe computer and network capacity and related software and
maintenance. Occupancy expense was up $1.8 million, or 9%, due to the addition
of 190,000 square feet (primarily outside the U.S.), leasehold improvements, and
increased maintenance costs. Contract services expense was up $4.2 million, due
to higher cost of mutual fund shareholder reporting services and to higher fees
to banks in the subcustody network due to growth of non-U.S. assets. These
increases were partially offset by a $2.8 million reduction in F.D.I.C.
insurance expense due to a lower assessment rate.

For the nine months ended September 30, 1995, operating expenses were $864.7
million, up $75.6 million, or 10%, from the same period in 1994. Expense growth
was primarily attributable to $38.9 million in additional salary and employee
benefits costs, as well as higher costs for operating and processing losses,
equipment, and occupancy. FDIC insurance costs declined $3.2 million versus the
first nine months of 1994, due to the rate reduction.

CREDIT QUALITY

At September 30, 1995, total loans were $3.7 billion, 14% 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 $60.2 million to $62.5 million. At September 30, 1995, the
allowance for loan losses was 1.70% of ending loans.

Loan ratios                            1995                    1994
- - -----------                     -------------------  -------------------------
                                 3Q     2Q     1Q     4Q     3Q     2Q     1Q
                                -----  -----  -----  -----  -----  -----  ----
Allowance to ending loans       1.70%  1.70%  1.82%  1.80%  1.89%  1.72%  1.67%
Net recoveries (charge-offs)
 to average loans                .03   (.13)  (.10)  (.26)  (.10)  (.25)  (.30)
Non-performing loans to
 ending loans                    .62    .75    .69    .71    .74    .83    .70

During the third quarter, non-performing loans declined from $26.5 million to
$22.8 million. In the third quarter, net recoveries were $.3 million, up from
net charge-offs of $.8 million in the third quarter of 1994.

TAXES

The effective tax rate for the quarter was 28.2%, reflecting the retroactive
Massachusetts state income tax law. Without prior period adjustments, the
effective tax rate in the third quarter would have been 34.6%. For the year
1995, the tax rate is expected to be 33%, which is lower than normal. This is
due to various one-time events including a tax rebate in the second quarter and
the retroactive Massachusetts income tax change in the third quarter.

The third quarter provision for income taxes reflected a change in the
Massachusetts income tax for banks that was retroactive to January 1, 1995. The
new state tax law had two key components: Instituted apportionment, so banks
will only pay taxes on income earned in Massachusetts; and, Phased-in a tax rate
reduction from 12.54% in 1994 to 10.50% in 1999. The tax law change required the
recalculation of yields on the leveraged lease portfolio, which affects the
difference between taxable equivalent interest revenue and interest revenue as
reported on the income statement. In the third quarter, income taxes were
reduced by approximately $3 million, or $.03 per share, due to the reduction of
state taxes expensed in prior quarters.

LINES OF BUSINESS

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

Financial Asset Services 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 $2.1 trillion of assets under custody and $222 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 and
foreign deposits from these customers comprise a significant amount of State
Street's total 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 $199
billion of institutional and personal financial assets worldwide. Fee revenue is
derived from a broad array of products that focus on quantitive equity
management, both passive and active, and money market funds.

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

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, and other corporate expenses.

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
other companies. 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 nine months ended
September 30:



                                          Financial              Investment          Commercial
                                       Asset Services            Management            Lending             Corporate
(Taxable equivalent basis,           ------------------      -----------------      ---------------     -----------------
dollars in millions)                  1995         1994       1995       1994        1995     1994       1995       1994
                                     ------     -------      ------     ------      ------   ------     -----       ----- 
                                                                                               
Fee revenue                          $669.5      $621.4      $124.8     $112.7      $ 28.9   $ 31.2     $(1.0)      $(3.9)
Net interest revenue                  228.5       227.5        11.6        6.7       103.6     78.4      (1.5)       (3.8)
Provision for loan losses               0.5         0.9                                5.5      8.6                      
                                     ------     -------      ------     ------      ------   ------     -----       ----- 
  Total revenue                       897.5       848.0       136.4      119.4       127.0    101.0      (2.5)       (7.7)
Operating expenses                    704.4       644.2        83.4       70.7        54.8     55.7      22.1        18.6
                                     ------     -------      ------     ------      ------   ------     -----       ----- 
  Income before income
    taxes                             193.1       203.8        53.0       48.7        72.2     45.3     (24.6)      (26.3)
 Income taxes                          75.5        84.9        24.4       21.5        27.9     19.6     (17.7)      (17.7)
                                     ------     -------      ------     ------      ------   ------     -----       ----- 
  Net income                         $115.6     $ 118.9      $ 28.6     $ 27.2      $ 44.3   $ 25.7     $(6.9)      $(8.6)
                                     ======     =======      ======     ======      ======   ======     =====       ===== 

Percentage Contribution                 64%         73%         16%        17%         24%       16%       (4)%        (5)%

Average Assets                      $23,203     $20,079      $  15      $  16       $2,677   $2,267                      


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 and operating expense items applicable to the respective
lines of business are provided below:

Financial Asset Services contributed 64% of net income for the first nine months
of 1995. Net income was $115.6 million, a decrease of $3.3 million, or 3%, from
$118.9 million in the same period a year ago. Fee revenue increased $48.1
million or 8% from the same period in 1994 primarily due to increased fiduciary
compensation and foreign exchange revenue. Net interest revenue increased $1
million inspite of a significantly flatter yield curve than a year ago, which
reduced substantially the spread between rates earned on the investment
securities portfolio and its funding costs. This negative factor was offset by
the benefits of continued growth of customer funds on the balance sheet.
Operating expenses increased $60.2 million, or 9% to support business growth,
primarily due to increases in salaries and employee benefit costs and higher
costs for operating and processing losses, equipment and occupancy costs.

Investment Management contributed 16% of net income for the first nine months of
1995. Net income was $28.6 million, an increase of $1.4 million, or 5%, from
$27.2 million for the same period a year ago.

Commercial Lending contributed 24% of net income for the first nine months of
1995. Net income rose $44.3 million, an increase of $18.6 million over $25.7
million for the same period in 1995, due to higher revenue, the favorable impact
of the Massachusetts income tax law change, and lower expenses. Net interest
revenue increased $25.2 million, or 32%, due to additional loan volume, up 19%,
and the increased value of deposits in a higher interest rate environment.

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.

CAPITAL AND LIQUIDITY

State Street has a strong capital position with which 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 13.2%.

At September 30, 1995, State Street's capital and leverage ratios exceeded the
regulatory guidelines:

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

    Tier 1 capital                                        14.0%      4.0%
    Total capital                                         14.5       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, including a leverage ratio of 5% or more. 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. State Street 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,
1995, the portfolio included $6.0 billion of interest-bearing deposits with
banks and $5.4 billion of securities purchased under resale agreements. Although
not relied on for daily liquidity needs, the $1.5 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, 1995, State Street's liquid assets were 77% of total assets.

FOREIGN EXCHANGE AND DERIVATIVE FINANCIAL INSTRUMENTS

State Street uses foreign exchange and other financial derivative instruments to
support customers' needs, conduct trading activities, and manage interest rate
and currency risks. 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 September 30, 1995, the
notional amount of these instruments was approximately $60 billion of which $58
billion was foreign exchange forward, swap and spot contracts which had an
average maturity of less than 60 days.

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.

ACQUISITION

On January 31,1995, 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.

RECENT ANNOUNCEMENTS

The State Street commitment to selected expansion worldwide continues. The
Taipei office has been approved for branch status, which enables expansion of
the trade banking services there. In the U. K., State Street continues to
develop a unit-trust servicing capability. The third quarter also saw the
formation of a jointly-owned corporate stock transfer business between Bank of
Boston and BFDS (State Street's 50% affiliate) completed, while the acquisition
of Bank of Boston's corporate trust business was completed in October.

STOCK REPURCHASE PROGRAM

In June 1995, the Board of Directors reaffirmed its authorization to repurchase
up to two million shares of State Street's common stock. Shares purchased under
the authorization, if any, would principally be under a systematic repurchase
program implemented this quarter and would be used for employee benefit plans.
As of September 30, 1995, 171,200 treasury shares were purchased under the
program.

OUTLOOK

The third quarter was a strong new business quarter throughout the company,
which will have a positive effect on revenue as the new business is installed in
future periods.

Management innovations and technological improvements continue to reduce the
link between growth in portfolios serviced and growth in personnel. In the third
quarter, personnel declined slightly from a year ago after adjusting for the
sale of a business and the acquisition of IFTC, while transaction volume grew
substantially. For example, U.S. custody transactions were up 27% and non-U.S.
custody transactions 12%. Investment spending as a percentage of revenue
continues to taper to the rate of approximately 8% by year-end.

State Street continues to benefit from long-term favorable trends. Global
investing from the U.S. continues to grow, particularly in emerging markets.
Year-over-year, the volume of non-U.S. securities under custody increased 24%;
foreign deposits increased 15%. The cross-border trend also contributed to the
42% increase in foreign exchange trading revenue as well as to growth in the
global custody and investment management businesses.

U.S. equity and bond values continue to increase. While this has a positive
impact on revenue, the revenue impact is not proportional to the asset value
increases: revenue increases by less than 1% for each 10% market increase in
worldwide equities or bonds. Approximately 35% of State Street's assets under
custody are in fixed income; 35% in equities; and 30% in short-term instruments.
Net new sales of U.S. mutual funds continue strong, with much of the growth in
money market funds, which have lower profit margins. State Street serviced 253
more mutual funds than a year ago.

In the first quarter, management commented that it expected to reach its target
of double-digit earnings per share growth for 1995 based on certain assumptions.
The business environment continues to improve and management initiatives
achieved results during the second and third quarters. The target for 1995
remains double-digit earnings per share growth, and management expects to reach
that. This expectation is based on management's assumptions about a continued
favorable business environment.

State Street's powerful global franchise has provided a strong foundation for
its financial service business. State Street continues to build on it in order
to create increased value for its stockholders.

PART II - OTHER INFORMATION

Item 1.  Legal Proceedings

Reference is made to Note I to the Consolidated Financial Statements on Page 10.

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 of this Report
- - --------------                                               -------------------
  11    Statements re computations of per share earnings             23
  15    Letter re: Unaudited interim financial information           24
  27    Financial data schedule                                      -

(b)Reports on Form 8-K

None

             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




                                               /s/David A. Spina
Date: November 8, 1995             By: ----------------------------------------
                                                  David A. Spina
                                         Vice Chairman, Chief Financial Officer
                                                  and Treasurer



                                               /s/Rex S. Schuette
Date: November 8, 1995             By: ----------------------------------------
                                                  Rex S. Schuette
                                          Senior Vice President and Comptroller