EXHIBIT 13.4

                             STATE STREET BOSTON CORPORATION
                     CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULES

                             CONSOLIDATED STATEMENT OF INCOME
                             STATE STREET BOSTON CORPORATION



-----------------------------------------------------------------------------------------
(Dollars in thousands, except per share data)          1994         1993        1992
-----------------------------------------------------------------------------------------
                                                                      
INTEREST REVENUE
Deposits with banks . . . . . . . . . . . . . . .  $  209,280   $  201,455   $  257,615
Investment securities:
  U.S. Treasury and Federal agencies  . . . . . .     177,790      119,495      115,745
  State and political subdivisions 
   (exempt from Federal tax)  . . . . . . . . . .      40,491       25,185       19,345
  Other investments . . . . . . . . . . . . . . .     127,580       96,905       87,094
Loans . . . . . . . . . . . . . . . . . . . . . .     183,333      127,651      116,516
Securities purchased under resale agreements,
 securities borrowed and Federal funds sold . . .     144,085      114,979      109,149
Trading account assets  . . . . . . . . . . . . .      22,173       13,198        8,932
                                                    ---------    ---------    ---------
  Total interest revenue  . . . . . . . . . . . .     904,732      698,868      714,396

INTEREST EXPENSE
Deposits  . . . . . . . . . . . . . . . . . . . .     275,300      202,810      248,851
Other borrowings  . . . . . . . . . . . . . . . .     253,615      168,423      169,905
Long-term debt  . . . . . . . . . . . . . . . . .       8,625       10,022       13,324
                                                    ---------    ---------    ---------
  Total interest expense  . . . . . . . . . . . .     537,540      381,255      432,080
                                                    ---------    ---------    ---------
  Net interest revenue  . . . . . . . . . . . . .     367,192      317,613      282,316
Provision for loan losses - Note D  . . . . . . .      11,569       11,320       12,201
                                                    ---------    ---------    ---------
  Net interest revenue after provision
   for loan losses  . . . . . . . . . . . . . . .     355,623      306,293      270,115

FEE REVENUE
Fiduciary compensation  . . . . . . . . . . . . .     717,400      627,769      545,377
Other - Note K  . . . . . . . . . . . . . . . . .     263,628      205,646      157,503
                                                    ---------    ---------    ---------
  Total fee revenue . . . . . . . . . . . . . . .     981,028      833,415      702,880

  REVENUE BEFORE OPERATING EXPENSES . . . . . . .   1,336,651    1,139,708      972,995

OPERATING EXPENSES
Salaries and employee benefits - Note N . . . . .     571,136      479,168      409,888
Occupancy, net  . . . . . . . . . . . . . . . . .      71,765       60,643       53,259
Equipment . . . . . . . . . . . . . . . . . . . .     110,662      100,295       66,965
Other - Note L  . . . . . . . . . . . . . . . . .     262,838      222,147      186,322
                                                    ---------    ---------    ---------
  Total operating expenses  . . . . . . . . . . .   1,016,401      862,253      716,434
                                                    ---------    ---------    ---------
  Income before income taxes  . . . . . . . . . .     320,250      277,455      256,561
Income taxes - Note O . . . . . . . . . . . . . .     112,837       97,626       96,118

  NET INCOME  . . . . . . . . . . . . . . . . . .  $  207,413   $  179,829   $  160,443  
                                                    =========    =========    =========

EARNINGS PER SHARE
  Primary . . . . . . . . . . . . . . . . . . . .       $2.70        $2.36        $2.10
  Fully diluted . . . . . . . . . . . . . . . . .        2.68         2.33         2.07

AVERAGE SHARES OUTSTANDING (in thousands)
  Primary . . . . . . . . . . . . . . . . . . . .      76,851       76,193       76,235
  Fully diluted . . . . . . . . . . . . . . . . .      77,482       77,177       77,698

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




                          CONSOLIDATED STATEMENT OF CONDITION
                            STATE STREET BOSTON CORPORATION
---------------------------------------------------------------------------------------
(Dollars in thousands) December 31,                            1994              1993
---------------------------------------------------------------------------------------
                                                                        
ASSETS
Cash and due from banks - Note Q . . . . . . . .           $ 1,004,852      $ 1,469,395
Interest-bearing deposits with banks . . . . . .             4,847,069        5,148,249
Securities purchased under resale
  agreements and securities borrowed - Note F. .             1,886,759        2,267,546
Federal funds sold . . . . . . . . . . . . . . .               353,615          188,000
Trading account assets . . . . . . . . . . . . .               527,550          159,446
Investment securities - Notes C and F:
  Held to maturity . . . . . . . . . . . . . . .             5,187,270        4,484,104
  Available for sale . . . . . . . . . . . . . .             3,226,687        1,217,095
                                                           -----------      -----------
    Total investment securities  . . . . . . . .             8,413,957        5,701,199
Loans - Note D . . . . . . . . . . . . . . . . .             3,233,221        2,680,174
Allowance for loan losses  . . . . . . . . . . .               (58,184)         (54,316)
                                                           -----------      -----------
  Net loans  . . . . . . . . . . . . . . . . . .             3,175,037        2,625,858
Premises and equipment - Notes E and H . . . . .               474,683          445,109
Customers' acceptance liability  . . . . . . . .                55,358           65,643
Accrued income receivable  . . . . . . . . . . .               349,387          280,976
Other assets . . . . . . . . . . . . . . . . . .               641,228          368,702
                                                           -----------      -----------
  TOTAL ASSETS . . . . . . . . . . . . . . . . .           $21,729,495      $18,720,123
                                                           ===========      ===========

LIABILITIES
Deposits:
  Noninterest-bearing  . . . . . . . . . . . . .           $ 4,212,045      $ 5,450,183
  Interest-bearing:
    Domestic . . . . . . . . . . . . . . . . . .             1,769,698        2,140,457
    Foreign  . . . . . . . . . . . . . . . . . .             7,920,932        5,427,231
                                                           -----------      -----------
  Total deposits . . . . . . . . . . . . . . . .            13,902,675       13,017,871

Federal funds purchased  . . . . . . . . . . . .               113,143          269,083
Securities sold under repurchase
 agreements - Note F . . . . . . . . . . . . . .             4,798,261        2,972,928
Other short-term borrowings  . . . . . . . . . .               649,052          469,265
Notes payable - Note G                                                          149,990
Acceptances outstanding  . . . . . . . . . . . .                55,621           65,928
Accrued taxes and other expenses - Note O  . . .               406,086          373,152
Other liabilities  . . . . . . . . . . . . . . .               445,818          167,993
Long-term debt - Note H  . . . . . . . . . . . .               127,549          128,939
                                                           -----------      -----------
  TOTAL LIABILITIES  . . . . . . . . . . . . . .            20,498,205       17,615,149

Commitments and contingent liabilities - Notes P and R

STOCKHOLDERS' EQUITY - NOTES H, I, J, AND Q

Preferred stock, no par: authorized 3,500,000; issued none

Common stock, $1 par: authorized 112,000,000;
  issued 76,475,000 and 75,874,000 . . . . . . .                76,475           75,874
Surplus  . . . . . . . . . . . . . . . . . . . .                30,468           19,253
Retained earnings  . . . . . . . . . . . . . . .             1,176,915        1,009,847
Net unrealized loss on available-
  for-sale securities  . . . . . . . . . . . . .               (52,568)          --
                                                           -----------      -----------
  TOTAL STOCKHOLDERS' EQUITY . . . . . . . . . .             1,231,290        1,104,974
                                                           -----------      -----------
  TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY . .           $21,729,495      $18,720,123
                                                           ===========      ===========

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




CONSOLIDATED STATEMENT OF CASH FLOWS
STATE STREET BOSTON CORPORATION
-----------------------------------------------------------------------------------------
(Dollars in thousands)                                 1994         1993        1992
-----------------------------------------------------------------------------------------
                                                                     
OPERATING ACTIVITIES
Net income . . . . . . . . . . . . . . . . . . .   $  207,413   $  179,829   $  160,443
Noncash charges for depreciation,
 amortization, provision for
 loan losses and foreclosed properties,
 and deferred income taxes   . . . . . . . . . .      175,851      163,858      117,924
                                                   ----------   ----------   ----------
  Net income adjusted for noncash charges  . . .      383,264      343,687      278,367

Adjustments to reconcile to net cash provided
 (used) by operating activities:
  Securities (gains) losses, net . . . . . . . .          473      (15,375)     (12,274)
  Net change in:
   Trading account assets  . . . . . . . . . . .     (368,104)       5,120       89,415
   Accrued income receivable . . . . . . . . . .      (68,411)     (64,614)      (9,947)
   Accrued taxes and other expenses  . . . . . .       26,800       21,286       12,187
   Other, net  . . . . . . . . . . . . . . . . .       15,512      (62,193)     (16,032)
                                                   ----------   ----------   ----------
    NET CASH PROVIDED (USED) BY
    OPERATING ACTIVITIES . . . . . . . . . . . .      (10,466)     227,911      341,716

INVESTING ACTIVITIES
Payments for purchases of:
  Held-to-maturity securities  . . . . . . . . .   (3,742,885)  (3,673,561)  (3,337,307)
  Available-for-sale securities  . . . . . . . .   (3,633,707)  (1,364,457)       --
  Lease financing assets . . . . . . . . . . . .     (643,525)    (426,313)    (194,897)
  Premises and equipment . . . . . . . . . . . .     (124,599)    (116,379)    (152,070)
Proceeds from:
  Maturities of held-to-maturity securities  . .    3,009,057    2,318,776    1,966,823
  Maturities of available-for-sale securities  .      285,339      167,399        --
  Sales of investment securities . . . . . . . .         --           --        522,012
  Sales of available-for-sale securities . . . .    1,256,204      935,816        --
  Principal collected from lease financing . . .       41,261       45,536       48,440
Net (payments for) proceeds from:
  Interest-bearing deposits with banks . . . . .      301,180     (345,003)    (972,443)
  Federal funds sold, resale agreements
   and securities borrowed . . . . . . . . . . .      215,172      800,174      772,084
  Loans  . . . . . . . . . . . . . . . . . . . .     (435,355)    (617,280)     (84,044)
                                                   ----------   ----------   ----------
    NET CASH USED BY INVESTING ACTIVITIES    . .   (3,471,858)  (2,275,292)  (1,431,402)
                                                   ----------   ----------   ----------

FINANCING ACTIVITIES
Proceeds from issuance of:
  Long-term debt . . . . . . . . . . . . . . . .         --         99,025        --
  Notes payable  . . . . . . . . . . . . . . . .         --           --        149,868
  Nonrecourse debt for lease financing . . . . .      513,585      347,042      146,424
  Common stock . . . . . . . . . . . . . . . . .        6,228        6,035        5,810
Payments for:
  Maturity of notes payable  . . . . . . . . . .     (150,000)        --       (100,000)
  Nonrecourse debt for lease financing . . . . .      (39,378)     (38,695)     (39,572)
  Long-term debt . . . . . . . . . . . . . . . .         (785)    (114,213)        (650)
  Cash dividends . . . . . . . . . . . . . . . .      (45,831)     (39,297)     (33,293)
Net proceeds from (payments for):
  Deposits . . . . . . . . . . . . . . . . . . .      884,804    1,957,804    2,328,706
  Short-term borrowings  . . . . . . . . . . . .    1,849,158       14,608   (1,099,901)
                                                   ----------   ----------   ----------
    NET CASH PROVIDED BY FINANCING ACTIVITIES. .    3,017,781    2,232,309    1,357,392
                                                   ----------   ----------   ----------
    NET INCREASE (DECREASE)  . . . . . . . . . .     (464,543)     184,928      267,706
Cash and due from banks at beginning of period .    1,469,395    1,284,467    1,016,761
                                                   ----------   ----------   ----------
    CASH AND DUE FROM BANKS AT END OF PERIOD . .   $1,004,852   $1,469,395   $1,284,467
                                                   ==========   ==========   ==========
SUPPLEMENTAL DISCLOSURE
  Interest paid  . . . . . . . . . . . . . . . .   $  537,388   $  382,310   $  440,335
  Income taxes paid  . . . . . . . . . . . . . .       66,808       56,370       63,497

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




CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
STATE STREET BOSTON CORPORATION
-----------------------------------------------------------------------------------------------------------------------------------
                                                                                                    NET UNREALIZED
                                                                                                       LOSS ON
                                                               COMMON                   RETAINED    AVAILABLE-FOR-
(Dollars in thousands)                                          STOCK      SURPLUS      EARNINGS    SALE SECURITIES         TOTAL
-----------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
BALANCE AT DECEMBER 31, 1991 . . . . . . . . . . . . . .       $37,220     $33,867    $  745,482       $    -           $  816,569
  Net income . . . . . . . . . . . . . . . . . . . . . .                                 160,443                           160,443
  Cash dividends declared - $.445 per share  . . . . . .                                 (33,293)                          (33,293)
  Stock dividend, two-for-one split  . . . . . . . . . .        37,318     (37,318)
  Issuance of common stock -  523,346 net shares . . . .           523      11,452                                          11,975
  Foreign currency translation . . . . . . . . . . . . .                                  (2,559)                           (2,559)
                                                               -------     -------    ----------       ---------        ----------
BALANCE AT DECEMBER 31, 1992 . . . . . . . . . . . . . .        75,061       8,001       870,073            -              953,135
  Net income . . . . . . . . . . . . . . . . . . . . . .                                 179,829                           179,829
  Cash dividends declared - $.52 per share                                               (39,297)                          (39,297)
  Issuance of common stock - 812,902 net shares  . . . .           813      11,252                                          12,065
  Foreign currency translation . . . . . . . . . . . . .                                    (758)                             (758)
                                                               -------     -------    ----------       ---------        ----------

BALANCE AT DECEMBER 31, 1993 . . . . . . . . . . . . . .        75,874      19,253     1,009,847            -            1,104,974
  Net income . . . . . . . . . . . . . . . . . . . . . .                                 207,413                           207,413
  Cash dividends declared - $.60 per share . . . . . . .                                 (45,831)                          (45,831)
  Issuance of common stock - 601,215 net shares  . . . .           601      11,215                                          11,816
  Foreign currency translation . . . . . . . . . . . . .                                   5,486                             5,486
  Net unrealized loss on available-for-sale
    securities . . . . . . . . . . . . . . . . . . . . .                                                (52,568)           (52,568)
                                                               -------     -------    ----------       --------         ---------
BALANCE AT DECEMBER 31, 1994  . . . . . . . . . . . . . .      $76,475     $30,468    $1,176,915       $(52,568)        $1,231,290
                                                               =======     =======    ==========       =========        ===========

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



NOTES TO FINANCIAL STATEMENTS
STATE STREET BOSTON CORPORATION

NOTE A-SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     The  accounting and reporting  policies of State Street Boston  Corporation
("State Street") and its subsidiaries  conform to generally accepted  accounting
principles. The significant policies are summarized below.

     BASIS OF PRESENTATION:  The consolidated  financial  statements include the
accounts of State Street Boston Corporation and its subsidiaries,  including its
principal subsidiary, State Street Bank and Trust Company ("State Street Bank").
All significant intercompany balances and transactions have been eliminated upon
consolidation.  The results of operations  of businesses  purchased are included
from the date of acquisition.  Investments in 50%-owned affiliates are accounted
for  by the  equity  method.  Certain  previously  reported  amounts  have  been
reclassified   to  conform  to  the  current  method  of   presentation.   Where
appropriate,  number  of shares  and per share  amounts  have been  restated  to
reflect a stock split in 1992 (see Note I). For the  Consolidated  Statement  of
Cash Flows,  State Street has defined cash equivalents as those amounts included
in the Consolidated Statement of Condition caption, "Cash and due from banks."

     RESALE AND REPURCHASE AGREEMENTS;  SECURITIES BORROWED: State Street enters
into purchases of U.S. Treasury and Federal agency securities ("U.S.  Government
securities")  under  agreements to resell the securities,  which are recorded as
securities  purchased under resale  agreements in the Consolidated  Statement of
Condition. These securities can be used as collateral for repurchase agreements.
It is State  Street's  policy to take  possession  or  control  of the  security
underlying the resale agreement.  The securities are revalued daily to determine
if additional  collat eral is necessary.  State Street enters into sales of U.S.
Government  securities  under  repurchase  agreements,   which  are  treated  as
financings, and the obligations to repurchase such securities sold are reflected
as a liability in the Consolidated Statement of Condition.  The dollar amount of
U.S.  Government  securities  underlying  the repurchase  agreements  remains in
investment  securities.  Securities  borrowed are recorded at the amount of cash
collateral  deposited  with the lender.  State Street  monitors daily its market
exposure  with respect to  securities  borrowed  transactions  and requests that
excess collateral be returned or that additional securities be provided.

     SECURITIES:  Debt  securities  are held in both the  investment and trading
account  portfolios.  On January 1, 1994,  State  Street  adopted  Statement  of
Financial   Accounting   Standards  (SFAS)  No.  115,  "Accounting  for  Certain
Investments in Debt and Equity  Securities." 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 fair value,  with unrealized  gains and losses net of taxes reported
in a separate  component of stockholders'  equity.  In 1993,  available-for-sale
securities  were carried at the lower of amortized  cost or market.  Adoption of
SFAS No. 115  resulted in an increase of $3 million to  stockholders'  equity in
January 1994.

     Securities  classified as held to maturity are stated at cost, adjusted for
amortization of premiums and accretion of discounts. Gains or losses on sales of
available-for-sale  securities  are  computed  based  on  identified  costs  and
included in fee revenue.  Trading  account  assets are held in  anticipation  of
short-term market movements and for resale to customers.  Trading account assets
are carried at market value,  and the  resulting  adjustment is reflected in fee
revenue.

     LOANS AND LEASE  FINANCING:  Loans are placed on a  non-accrual  basis when
they become 60 days past due as to either principal or interest,  or when in the
opinion of  management,  full  collection  of principal or interest is unlikely.
When the loan is placed on non-accrual, the accrual of interest is discontinued,
and  previously  recorded but unpaid  interest is reversed  and charged  against
current earnings.

     Subsidiaries  of State Street  provide  asset-based  financing to customers
through a variety of lease  arrangements.  Leveraged  leases are  carried net of
nonrecourse  debt.  Revenue  on  leveraged  leases  is  recognized  on  a  basis
calculated to achieve a constant rate of return on the outstanding investment in
the leases,  net of related deferred tax liabilities,  in the years in which the
net  investment  is  positive.  Gains and  losses on  residual  values of leased
equipment sold are included in fee revenue.

     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.

     In 1993,  Statement of Financial  Accounting Standards No. 114, "Accounting
by Creditors for Impairment of a Loan," was issued. This statement addresses how
creditors  should  establish  allowances  for credit losses on individual  loans
determined  to be impaired.  State Street will adopt this new statement in 1995,
and it is not expected to have a material impact.

     PREMISES AND EQUIPMENT:  Premises, equipment and leasehold improvements are
carried at cost less accumulated depreciation and amortization. Depreciation and
amortization  charged to operating expenses are computed using the straight-line
method over the estimated useful life of the related asset or the remaining term
of the lease.




NOTES TO FINANCIAL STATEMENTS
STATE STREET BOSTON CORPORATION

NOTE A-SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

     OTHER REAL ESTATE OWNED:  Properties  acquired in  satisfaction of debt are
carried at the lower of cost or fair market value and included in other  assets.
Reductions in carrying value are recognized  through  charges to other operating
expenses.  The costs of  maintaining  and operating  foreclosed  properties  are
expensed as incurred.

     REVALUATION GAINS AND LOSSES ON FINANCIAL  CONTRACTS:  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.  The
interpretation  requires that the gross amount of unrealized gains and losses on
foreign exchange and interest rate contracts be reported  separately as an asset
and a liability on the statement of condition.  Prior to adoption, these amounts
were reported as a net asset or liability.  The netting of unrealized  gains and
losses with the same  counterparty is permitted when a master netting  agreement
has been executed. At December 31, 1994, other assets and other liabilities have
been increased $288 million as a result of adoption.

     FOREIGN  CURRENCY  TRANSLATION:  The  assets  and  liabilities  of  foreign
operations are translated at month-end  exchange rates, and revenue and expenses
are  translated  at average  monthly  exchange  rates.  Gains or losses from the
translation  of the net  assets  of  certain  foreign  subsidiaries,  net of any
foreign  currency hedges and related taxes,  are credited or charged to retained
earnings. Gains or losses from other translations are included in fee revenue.

     INTEREST-RATE   AND  FOREIGN   EXCHANGE   CONTRACTS:   State   Street  uses
interest-rate  contracts as part of its overall  interest-rate  risk management.
Gains  and  losses  on  interest-rate  futures  and  option  contracts  that are
designated as hedges and  effective as such are deferred and amortized  over the
remaining  life of the hedged assets or liabilities as an adjustment to interest
revenue or interest expense.  Interest-rate swap contracts that are entered into
as part of  interest-rate  management are accounted for using the accrual method
as  an  adjustment  to  interest  revenue  or  interest  expense.  Interest-rate
contracts  related to trading  activities  are adjusted to market value with the
resulting gains or losses included in fee revenue.

     Foreign exchange trading positions are valued daily at prevailing  exchange
rates, and the resulting gain or loss is included in fee revenue.

     INCOME TAXES: The provision for income taxes includes deferred income taxes
arising as a result of reporting  some items of revenue and expense in different
years for tax and financial  reporting  purposes.  In 1993, State Street adopted
Statement of Financial  Accounting  Standards  No. 109,  "Accounting  for Income
Taxes," which  prescribes  the liability  method of accounting for income taxes.
Prior  years,  which were  accounted  for under the  deferral  method,  were not
restated, and the impact of the adoption in 1993 was not material.

     EARNINGS PER SHARE:  The computation of primary earnings per share is based
on the  weighted  average  number of shares of  common  stock and  common  stock
equivalents  outstanding  during each period.  Stock option  grants are included
only in periods when the results are dilutive.  The computation of fully diluted
earnings per share  additionally  includes the assumption  that the  convertible
debt had been converted as of the beginning of each period, with the elimination
of related interest expense less the income tax benefit.

NOTE B-ACQUISITION OF INVESTORS FIDUCIARY TRUST COMPANY

     In September 1994, State Street announced a definitive agreement to acquire
Investors Fiduciary Trust Company (IFTC) in a transaction that is intended to be
accounted for as a pooling of interests.  IFTC was equally owned by DST Systems,
Inc. and Kemper Financial  Services,  Inc. The transaction closed on January 31,
1995. IFTC was acquired for 5,972,222 shares of State Street common stock.

     IFTC provides  custody and fund accounting  services to mutual funds,  unit
investment  trusts,  insurance  portfolios and bank portfolios.  At December 31,
1994,  IFTC's total assets were $818 million and  stockholders'  equity was $106
million.

     The following is a summary of unaudited pro forma financial information for
State Street and IFTC combined for the years ended December 31:

--------------------------------------------------------------------------------
(Dollars in thousands, except per share data)       1994       1993       1992
--------------------------------------------------------------------------------
Revenue before operating expenses ............. $1,397,857 $1,189,792 $1,037,069
Net income ....................................    220,347    189,386    170,113
Earnings per share
  Primary .....................................       2.66       2.30       2.07
  Fully diluted ...............................       2.64       2.28       2.04



NOTES TO FINANCIAL STATEMENTS
STATE STREET BOSTON CORPORATION

NOTE C-INVESTMENT SECURITIES

     State Street adopted Statement of Financial Accounting Standards (SFAS) No.
115,  "Accounting  for Certain  Investments in Debt and Equity  Securities,"  on
January 1, 1994.  Under SFAS No. 115, debt securities for which State Street has
the intent and ability to hold to maturity may be classified as held-to-maturity
securities and reported at amortized cost. Securities that are not classified as
held to maturity  are to be  classified  as  available-for-sale  securities  and
reported  at fair  value.  The excess of fair value over the  amortized  cost of
available-for-sale securities at date of adoption was $4,825,000.

     Investment securities consisted of the following at December 31:



------------------------------------------------------------------------------------------------------------------------------
                                                        1994                                            1993
                                       AMORTIZED      UNREALIZED           FAIR      Amortized       Unrealized        Fair
(Dollars in thousands)                   COST       GAINS    LOSSES       VALUE         Cost       Gains   Losses      Value
------------------------------------------------------------------------------------------------------------------------------
                                                                                            
HELD TO MATURITY (at amortized cost)
U.S. Treasury and
  Federal agencies ................   $1,668,987   $  590   $ 35,836   $1,633,741   $1,272,370   $11,522   $1,673   $1,282,219
State and political
  subdivisions ....................    1,130,197      317     19,210    1,111,304    1,083,879     7,006      494    1,090,391
Asset-backed
  securities ......................    2,346,931    1,104     75,823    2,272,212    2,028,099     9,800    4,345    2,033,554
Other investments .................       41,155       84        155       41,084       99,756     1,398       70      101,084
                                      ----------   ------   --------   ----------   ----------   -------   ------   ----------
  Total ...........................   $5,187,270   $2,095   $131,024   $5,058,341   $4,484,104   $29,726   $6,582   $4,507,248
                                      ==========   ======   ========   ==========   ==========   =======   ======   ==========
AVAILABLE FOR SALE (at fair value<F1>)
U.S. Treasuries ...................   $3,238,933   $        $ 90,864   $3,148,069   $1,121,605   $ 9,000   $4,597   $1,126,008
Other investments .................       80,217        5      1,604       78,618       95,490       423                95,913
                                      ----------   ------   --------   ----------   ----------   -------   ------   ----------
  Total ...........................   $3,319,150   $    5   $ 92,468   $3,226,687   $1,217,095   $ 9,423   $4,597   $1,221,921
                                      ==========   ======   ========   ==========   ==========   =======   ======   ==========
<FN>
<F1>In 1993, at lower of cost or market.


     The   amortized   cost   and   fair   value   of   available-for-sale   and
held-to-maturity securities by maturity at December 31, 1994, were as follows:

--------------------------------------------------------------------------------
                              WITHIN     AFTER ONE     AFTER FIVE        AFTER
                             ONE YEAR    BUT WITHIN    BUT WITHIN         TEN
(Dollars in thousands)       OR LESS     FIVE YEARS    TEN YEARS         YEARS
--------------------------------------------------------------------------------
HELD TO MATURITY
Amortized cost . . . . .    $2,615,683   $2,097,020     $333,115        $141,452
Fair value . . . . . . .     2,559,683    2,038,539      321,963         138,156

AVAILABLE FOR SALE
Amortized cost . . . . .       155,512    3,163,638
Fair value . . . . . . .       152,856    3,073,831

     The  maturity  of  asset-backed  securities  is  based  upon  the  expected
principal  payments.  Securities carried at $4,204,525,000 and $2,656,300,000 at
December 31, 1994 and 1993, respectively, were designated as security for public
and trust deposits, borrowed funds and for other purposes as provided by law.

     During 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 1993, gains of
$15,426,000  and losses of $51,000 were realized on sales of  available-for-sale
securities of  $935,816,000.  During 1992,  gains of  $14,201,000  and losses of
$1,927,000 were realized on sales of investment securities of $522,012,000.




NOTES TO FINANCIAL STATEMENTS
STATE STREET BOSTON CORPORATION

NOTE D-LOANS

     The loan portfolio consisted of the following at December 31:
--------------------------------------------------------------------------------
(Dollars in thousands)                                  1994            1993
--------------------------------------------------------------------------------
Commercial and financial . . . . . . . . . .         $2,070,146     $1,889,143
Real estate  . . . . . . . . . . . . . . . .            100,549         94,073
Consumer . . . . . . . . . . . . . . . . . .             41,323         46,315
Foreign  . . . . . . . . . . . . . . . . . .            569,508        325,142
Lease financing  . . . . . . . . . . . . . .            451,695        325,501
                                                     ----------     ----------
  Total loans  . . . . . . . . . . . . . . .         $3,233,221     $2,680,174
                                                     ==========     ==========

Non-accrual loans  . . . . . . . . . . . . .            $23,043        $26,804
  Interest revenue under original terms  . .              2,245          2,796
  Interest revenue recognized  . . . . . . .                834            812


     Changes in the  allowance  for loan losses for the years ended  December 31
were as follows:
--------------------------------------------------------------------------------
(Dollars in thousands)                        1994        1993         1992
--------------------------------------------------------------------------------
Balance at beginning of year . . . . . .     $54,316    $57,931      $65,888
Provision for loan losses  . . . . . . .      11,569     11,320       12,201
Loan charge-offs . . . . . . . . . . . .     (10,477)   (18,545)     (23,514)
Recoveries . . . . . . . . . . . . . . .       2,776      2,205        3,356
Allowance of subsidiary purchased                         1,405
                                             -------    -------      -------
  Balance at end of year . . . . . . . .     $58,184    $54,316      $57,931
                                             =======    =======      =======


     A loan  totaling  $2,703,000  was  restructured  in 1994,  is performing in
accordance with its new terms and is accruing at a market rate.  During 1994 and
1993,  loans  totaling  $191,000 and $1,387,000  were  transferred to other real
estate owned.

NOTE E-PREMISES AND EQUIPMENT

     Premises and equipment consisted of the following at December 31:
--------------------------------------------------------------------------------
(Dollars in thousands)                                   1994          1993
--------------------------------------------------------------------------------
Buildings and land  . . . . . . . . . . . . .          $268,162      $248,584
Leasehold  improvements . . . . . . . . . . .           118,176        97,983
Equipment and furniture . . . . . . . . . . .           444,761       395,895
                                                       --------      --------
                                                        831,099       742,462
Accumulated depreciation and amortization . .          (356,416)     (297,353)
                                                       --------      --------
  Total premises and equipment, net . . . . .          $474,683      $445,109
                                                       ========      ========

     State Street has entered into  noncancelable  operating leases for premises
and equipment. At December 31, 1994, future minimum payments under noncancelable
operating  leases with  initial or  remaining  terms of one year or more totaled
$534,759,000.   This  consisted  of   $36,951,000,   $40,013,000,   $37,925,000,
$32,884,000  and  $30,275,000  for the  years  1995 to 1999,  respectively,  and
$356,711,000  thereafter.  The minimum rental  commitments  have been reduced by
sublease  rental  commitments  of  $767,000.  Substantially  all leases  include
renewal options.

     Total rental expense  amounted to $33,879,000,  $25,641,000 and $23,194,000
in 1994,  1993 and  1992,  respectively.  Rental  expense  has been  reduced  by
sublease  revenue of $1,083,000,  $2,149,000  and  $3,515,000 in 1994,  1993 and
1992, respectively.


NOTES TO FINANCIAL STATEMENTS
STATE STREET BOSTON CORPORATION

NOTE F-INVESTMENT SECURITIES SOLD UNDER REPURCHASE AGREEMENTS

     State  Street  enters  into  sales  of U.S.  Treasury  and  federal  agency
securities ("U.S.  Government  securities") under repurchase agreements that are
treated as financings,  and the  obligations to repurchase  such securities sold
are reflected as a liability in the  Consolidated  Statement of  Condition.  The
dollar amount of U.S. Government securities underlying the repurchase agreements
remains in investment securities.

     Information on these U.S. Government securities, and the related repurchase
agreements  including accrued interest,  is shown in the table below. This table
excludes  repurchase  agreements that are secured by securities  purchased under
resale agreements and securities borrowed.

     Information at December 31, 1994 was as follows:
--------------------------------------------------------------------------------
                                         U.S. GOVERNMENT           REPURCHASE
                                         SECURITIES SOLD           AGREEMENTS
                                         BOOK                    BOOK
(Dollars in thousands)                  AMOUNT     MARKET       AMOUNT     RATE
--------------------------------------------------------------------------------
Maturity of repurchase agreements:
Overnight . . . . . . . . . . . .    $2,526,248  $2,526,085   $2,489,352   5.10%
21 to 30 days . . . . . . . . . .       339,345     338,473      324,327   5.47
31 to 90 days . . . . . . . . . .       378,686     378,186      375,334   3.30
Over 90 days  . . . . . . . . . .           119         119          119   4.25
                                     ----------  ----------   ----------
Total . . . . . . . . . . . . . .    $3,244,398  $3,242,863   $3,189,132   4.93
                                     ==========  ==========   ========== 


NOTE G-NOTES PAYABLE

     State  Street  Bank issues  Bank Notes from time to time,  in an  aggregate
amount not to exceed  $750,000,000 and with original  maturities ranging from 14
days to five years.

     The Bank Notes,  which are not subject to redemption,  represent  unsecured
debt obligations of State Street Bank. The Bank Notes are neither obligations of
or guaranteed by State Street and are recorded net of original  issue  discount.
At December 31, 1994, there were no Bank Notes outstanding.

NOTE H-LONG-TERM DEBT

     Long-term debt, less unamortized original issue discount,  consisted of the
following at December 31:
--------------------------------------------------------------------------------
(Dollars in thousands)                                    1994        1993
--------------------------------------------------------------------------------
5.95% Notes due 2003 . . . . . . . . . . . . . . . . .  $ 99,672    $ 99,634
7.75% Convertible subordinated debentures due 2008 . .     3,358       3,922
9.50% Mortgage note due 2009 . . . . . . . . . . . . .    24,519      25,304
Other  . . . . . . . . . . . . . . . . . . . . . . . .                    79
                                                        --------    --------
     Total long-term debt  . . . . . . . . . . . . . .  $127,549    $128,939

     The 5.95% notes are unsecured obligations of State Street.

     The 7.75%  debentures  are  convertible to common stock at a price of $5.75
per share,  subject  to  adjustment  for  certain  events.  The  debentures  are
redeemable,  at  State  Street's  option,  at a price of  approximately  102.1%,
declining annually to par by 1998. During 1994 and 1993, $563,000 and $2,422,000
of debentures  were  converted  into 137,711 and 422,716 shares of common stock,
respectively.  At December 31, 1994,  584,000 shares of authorized  common stock
had been reserved for issuance upon conversion.

     The 9.50% mortgage note was fully  collaterized by property at December 31,
1994. The aggregate  maturities of this mortgage note for the years 1995 through
1999  are   $863,000,   $948,000,   $1,042,000,   $1,146,000   and   $1,260,000,
respectively.

     In August 1993, a shelf registration statement became effective that allows
State  Street to issue up to $250  million  of  unsecured  debt  securities.  In
September  1993,  State Street issued $100 million of 5.95% Notes due 2003,  and
the  remaining  balance of $150 million at December 31, 1994,  is available  for
issuance.



NOTES TO FINANCIAL STATEMENTS
STATE STREET BOSTON CORPORATION

NOTE I-STOCKHOLDERS' EQUITY

     In 1992, State Street  distributed a two-for-one stock split in the form of
a 100% stock dividend to stockholders.  The par value of these additional shares
was capitalized by a transfer from surplus to common stock.

     In 1993,  the Board of Directors  authorized  the  repurchase  of up to two
million  shares of State  Street's  common  stock.  Shares  purchased  under the
authorization,  if any, would be used for employee  benefit plans.  No purchases
were made through December 31, 1994.

     State Street has a long-term incentive plan from which stock options, stock
appreciation  rights (SARs) and performance  units can be awarded.  The exercise
price of  non-qualified  and  incentive  stock options may not be less than fair
value of such  shares at date of grant and expire no longer  than ten years from
date  of  grant.  Performance  units  have  been  granted  to  officers  at  the
policy-making  level.  Performance  units are earned over a  performance  period
based on achievement  of goals.  Payment for  performance  units is made in cash
equal to the  fair  market  value  of State  Street's  common  stock  after  the
conclusion  of  each  performance  period.   Compensation   expense  related  to
performance  units was $333,000,  $2,126,000 and  $8,124,000 for 1994,  1993 and
1992, respectively.

     Under the 1994 Stock  Option and  Performance  Unit Plan,  options and SARs
covering 3,500,000 shares of common stock and 1,000,000 performance units may be
issued.  State Street has stock options and performance  shares outstanding from
previous plans under which no further grants can be made.

     Option activity during 1994 and 1993 was as follows:
--------------------------------------------------------------------------------
                                                       OPTION PRICE
(In thousands, except per share amounts)       SHARES     PER SHARE    TOTAL 
--------------------------------------------------------------------------------
Outstanding, December 31, 1992  . . . . . .    2,660   $ 3.52-40.69   $48,693
Granted . . . . . . . . . . . . . . . . . .      160    32.38-45.31     7,057
Exercised . . . . . . . . . . . . . . . . .     (393)    3.52-20.38    (6,273)
Canceled. . . . . . . . . . . . . . . . . .      (31)   11.23-45.31      (701)
                                               -----                  -------
Outstanding, December 31, 1993  . . . . . .    2,396     3.95-45.31    48,776
Granted . . . . . . . . . . . . . . . . . .      907    28.94-39.25    28,087
Exercised . . . . . . . . . . . . . . . . .     (460)    3.95-32.25    (6,088)
Canceled  . . . . . . . . . . . . . . . . .      (41)   13.41-45.31    (1,056)
                                               -----                  -------
Outstanding, December 31, 1994  . . . . . .    2,802     6.42-45.31   $69,719
                                               =====                  =======

     At December 31, 1994,  996,403  shares under options were  exercisable  and
2,810,000 shares under options and SARs were available for future grants. During
1992, 526,000 options were exercised at per share prices of $3.95 to $20.38.

NOTE J-SHAREHOLDERS' RIGHTS PLAN

     In 1988,  State Street  declared a dividend of one preferred share purchase
right for each outstanding share of common stock. In 1992, State Street's common
stock  was  split   two-for-one  in  the  form  of  a  100%  stock  dividend  to
stockholders.  After giving  effect to the split,  under certain  conditions,  a
right may be  exercised  to  purchase  one  two-hundredths  share of a series of
participating   preferred  stock  at  an  exercise  price  of  $75,  subject  to
adjustment.  The rights become  exercisable  if a party  acquires or obtains the
right  to  acquire  20%  or  more  of  State  Street's  common  stock  or  after
commencement  or  public  announcement  of an  offer  for 20% or  more of  State
Street's common stock. When exercisable,  under certain  conditions,  each right
also entitles the holder thereof to purchase  shares of common stock,  of either
State  Street or of the  acquiror,  having a market  value of two times the then
current exercise price of that right.

     The rights expire in 1998 and may be redeemed at a price of $.005 per right
at any time prior to  expiration  or the  acquisition  of 20% of State  Street's
common  stock.  Also,  under certain  circumstances,  the rights may be redeemed
after they become exercisable and may be subject to automatic redemption.


NOTES TO FINANCIAL STATEMENTS
STATE STREET BOSTON CORPORATION

NOTE K-FEE REVENUE-OTHER

     The Other category of fee revenue  consisted of the following for the years
ended December 31:
--------------------------------------------------------------------------------
(Dollars in thousands)                         1994        1993         1992
--------------------------------------------------------------------------------
Foreign exchange trading  . . . . . . . .    $113,842    $ 82,705     $ 57,904
Processing service fees . . . . . . . . .      66,837      46,083       30,414
Service fees  . . . . . . . . . . . . . .      47,210      40,038       31,281
Trading account profits . . . . . . . . .          34       3,740        2,714
Securities gains (losses), net  . . . . .        (473)     15,375       12,274
Other . . . . . . . . . . . . . . . . . .      36,178      17,705       22,916
                                             --------    --------     --------
     Total fee revenue-other  . . . . . .    $263,628    $205,646     $157,503
                                             ========    ========     ========

NOTE L-OPERATING EXPENSES-OTHER

     The Other category of operating expenses consisted of the following for the
years ended December 31:
--------------------------------------------------------------------------------
(Dollars in thousands)                         1994        1993         1992
--------------------------------------------------------------------------------
Contract services . . . . . . . . . . . .    $ 87,830    $ 64,080     $ 45,364
Professional services . . . . . . . . . .      47,517      35,358       30,120
Advertising and sales promotion . . . . .      22,966      18,672       15,079
Telecommunications  . . . . . . . . . . .      21,016      21,326       18,119
Postage, forms and supplies . . . . . . .      19,948      17,927       16,847
FDIC and other insurance  . . . . . . . .      18,982      17,263       16,906
Operating and processing losses . . . . .         179       4,745        6,965
Other . . . . . . . . . . . . . . . . . .      44,400      42,776       36,922
                                             --------    --------     --------
Total operating expenses-other  . . . . .    $262,838    $222,147     $186,322
                                             ========    ========     ========

NOTE M-QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

     The  following  is a  tabulation  of the  unaudited  quarterly  results  of
operations:



--------------------------------------------------------------------------------------------------------------------------
(In thousands, except                         1994 QUARTERS                              1993 Quarters
per share data)                FOURTH      THIRD     SECOND      FIRST     Fourth      Third     Second      First
--------------------------------------------------------------------------------------------------------------------------
                                                                                        
Interest revenue ..........   $275,102   $235,562   $202,077   $191,992   $186,832   $176,820   $171,831   $163,385
Interest expense ..........    181,200    142,572    110,507    103,262    103,959     93,823     96,336     87,137
                              --------   --------   --------   --------   --------   --------   --------   --------
  Net interest revenue ....     93,902     92,990     91,570     88,730     82,873     82,997     75,495     76,248
Provision for loan losses .      2,058      3,159      3,182      3,170      2,880      2,880      2,880      2,680
                              --------   --------   --------   --------   --------   --------   --------   --------
  Net interest revenue
    after provision for
    loan losses ...........     91,844     89,831     88,388     85,560     79,993     80,117     72,615     73,568
Fee revenue ...............    247,697    244,002    240,609    248,720    222,670    211,432    205,306    194,007
                              --------   --------   --------   --------   --------   --------   --------   --------
  Total revenue ...........    339,541    333,833    328,997    334,280    302,663    291,549    277,921    267,575
Operating expenses ........    258,507    254,330    250,474    253,090    229,100    218,425    211,609    203,119
                              --------   --------   --------   --------   --------   --------   --------   --------
  Income before
    income taxes ..........     81,034     79,503     78,523     81,190     73,563     73,124     66,312     64,456
Income taxes ..............     27,768     27,687     27,482     29,900     25,879     26,851     23,095     21,801
                              --------   --------   --------   --------   --------   --------   --------   --------
  Net Income ..............   $ 53,266   $ 51,816   $ 51,041   $ 51,290   $ 47,684   $ 46,273   $ 43,217   $ 42,655
                              ========   ========   ========   ========   ========   ========   ========   ========
Earnings Per Share:
  Primary .................   $    .70   $    .67   $    .66   $    .67   $    .62   $    .61   $    .57   $    .56
  Fully diluted ...........        .69        .67        .66        .66        .62        .60        .56        .55
Average Shares Outstanding:
  Primary .................     76,879     76,985     76,882     76,677     76,399     76,167     76,046     76,749
  Fully diluted ...........     77,464     77,571     77,540     77,374     77,224     77,141     77,120     77,851



NOTES TO FINANCIAL STATEMENTS
STATE STREET BOSTON CORPORATION

NOTE N - EMPLOYEE BENEFIT PLANS

     State Street and its U.S.  subsidiaries  participate  in a  noncontributory
cash balance defined  benefit plan covering  employees based on age and service.
The plan provides  individual account  accumulations that are increased annually
based on salary,  service and interest credits.  State Street uses the projected
unit credit  method as its  actuarial  valuation  method.  It is State  Street's
funding  policy to contribute  annually the maximum  amount that can be deducted
for Federal income tax purposes.  Employees in non-U.S.  offices  participate in
local plans, and the cost of these plans is not material.

     The following table sets forth the primary plan's funded status,  actuarial
assumptions and amounts recognized in the consolidated  financial  statements as
of and for the years ended December 31:



--------------------------------------------------------------------------------------------------------------------------
(Dollars in thousands)                                                              1994            1993            1992
--------------------------------------------------------------------------------------------------------------------------
                                                                                                              
Accumulated benefit obligation:
  Vested .....................................................................   $  91,706       $  91,186       $  77,331
  Nonvested ..................................................................       9,184          10,527           9,075
Additional benefits based on estimated future salary levels ..................      17,003          12,465          10,738
                                                                                 ---------       ---------       ---------
    Projected benefit obligation .............................................     117,893         114,178          97,144
Plan assets at fair value, primarily listed stocks and fixed income securities     156,769         162,690         148,102
                                                                                 ---------       ---------       ---------
    Excess of plan assets over projected benefit obligation ..................      38,876          48,512          50,958
Unrecognized net asset at transition being amortized over 17.2 years .........     (17,844)        (19,771)        (21,699)
Unrecognized net (gain) loss .................................................       2,937          (3,152)         (4,291)
Unrecognized prior service cost ..............................................      (3,499)         (3,770)         (4,042)
                                                                                 ---------       ---------       ---------
    Total prepaid pension expense included in other assets ...................   $  20,470       $  21,819       $  20,926
                                                                                 =========       =========       =========
Pension expense (income) included the following components:
  Service cost-benefits earned during period .................................      11,392       $  10,030       $   9,423
  Interest cost on projected benefit obligation ..............................       8,253           6,142           6,812
  Actual return on plan assets ...............................................      (3,076)        (22,874)         (8,306)
  Net amortization and deferral ..............................................     (15,220)          5,809          (9,951)
                                                                                 ---------       ---------       ---------
    Total pension expense (income) ...........................................   $   1,349       $    (893)      $  (2,022)
                                                                                 =========       =========       =========
Actuarial assumptions:
  Discount rate used to determine benefit obligation .........................        8.75%           7.50%           8.50%
  Rate of increase in future compensation level ..............................        5.00%           5.00%           5.00%
  Expected long-term rate of return on plan assets ...........................       10.25%          10.25%          10.25%


     State Street has an unfunded,  non-qualified  supplemental  retirement plan
that provides certain officers with defined pension benefits in excess of limits
imposed by Federal tax law. At December 31, 1994,  1993 and 1992,  the projected
benefit obligation of this plan was $5,168,000,  $2,790,000 and $2,174,000,  and
the related pension expense was $436,000, $430,000 and $95,000, respectively.

     Total pension expense for all plans was $4,546,000, $2,050,000 and $424,000
for 1994, 1993 and 1992, respectively.

     Employees  of State Street Bank and certain  subsidiaries  with one or more
years of service are eligible to contribute a portion of their pre-tax salary to
a  401(k)  Salary  Savings  Plan.  State  Street  matches  a  portion  of  these
contributions,  and  the  related  expenses  were  $6,442,000,   $5,942,000  and
$4,796,000 for 1994, 1993 and 1992, respectively.

     State  Street Bank and certain  subsidiaries  provide  health care and life
insurance  benefits  for retired  employees.  In 1993,  Statement  of  Financial
Accounting Standards No. 106, "Employers' Accounting for Postretirement Benefits
Other  than  Pension,"  was  adopted.  This  statement  requires  that the costs
associated with providing  postretirement  benefits be accrued during the active
service  periods of the  employee,  rather than  expensing  these costs as paid.
State  Street has elected to amortize  the  accumulated  postretirement  benefit
obligation (APBO), which at the date of adoption was $22,100,000, over a 20-year
period.  State Street continues to fund medical and life insurance benefit costs
on a pay-as-you  go basis.  In previous  years,  the cost of these  benefits was
expensed as claims were paid and was not material.



NOTES TO FINANCIAL STATEMENTS
STATE STREET BOSTON CORPORATION

NOTE N - EMPLOYEE BENEFIT PLANS (CONTINUED)

     The following table sets forth the financial status of the plan and amounts
recognized  in the  consolidated  financial  statements  as of and for the years
ended December 31:

--------------------------------------------------------------------------------
(Dollars in thousands)                                       1994         1993
--------------------------------------------------------------------------------
Accumulated postretirement benefit obligation:
  Retirees ...........................................    $  6,768     $  5,553
  Fully eligible active employees ....................       5,204        5,333
  Other active employees .............................      11,668       16,383
                                                          --------     --------
    APBO .............................................      23,640       27,269
  Unrecognized transition obligation .................     (19,864)     (20,968)
  Unrecognized net gain (loss) .......................       3,775       (2,969)
                                                          --------     --------
    Accrued postretirement benefit cost ..............    $  7,551     $  3,332
                                                          ========     ========
Postretirement expense included the following components:
  Service cost-benefits earned during the period .....    $  1,887     $  1,491
  Interest cost on APBO ..............................       2,122        1,835
  Net amortization and deferral ......................       1,202        1,104
                                                          --------     --------
    Total postretirement expense .....................    $  5,211     $  4,430
                                                          ========     ========


     The  discount  rate used in  determining  the APBO was 8.75% and 7.5 0% for
1994 and 1993,  respectively.  The  assumed  health care cost trend rate used in
measuring the APBO was 12% in 1995, declining to 6% by 2001, and remaining at 6%
thereafter.  If the health care trend rate assumptions were increased by 1%, the
APBO, as of December 31, 1994,  would have increased by 8%, and the aggregate of
service and interest cost for 1994 would have increased by 8%.

NOTE O - INCOME TAXES

     The provision for income taxes includes  deferred income taxes arising as a
result of reporting  certain items of revenue and expense in different years for
tax and financial reporting purposes. In 1993, State Street adopted Statement of
Financial  Accounting  Standards No. 109,  "Accounting  for Income Taxes," which
prescribes the liability  method of accounting  for income taxes.  The impact of
the adoption in 1993 was not material.

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

--------------------------------------------------------------------------------
(Dollars in thousands)                         1994          1993         1992
--------------------------------------------------------------------------------
Current:
  Federal ...........................       $ 20,618       $21,060       $30,643
  State .............................         21,245        17,652        19,799
  Foreign ...........................         24,945        16,456        10,893
                                            --------       -------       -------
    Total current ...................         66,808        55,168        61,335
                                            --------       -------       -------
Deferred:
  Federal ...........................         33,784        28,514        24,420
  State .............................         12,245        13,944        10,363
                                            --------       -------       -------
    Total deferred ..................         46,029        42,458        34,783
                                            --------       -------       -------
    Total income taxes ..............       $112,837       $97,626       $96,118
                                            ========       =======       =======

     Current  and  deferred  taxes for 1993 and 1992 have been  reclassified  to
reflect the tax returns as actually  filed.  Income tax benefits of  $4,949,000,
$3,603,000  and  $5,570,000  in 1994,  1993 and 1992,  respectively,  related to
certain  employee  stock  option  exercises  and  $39,895,000   related  to  the
mark-to-market  adjustment  of the  securities  portfolio in 1994 were  recorded
directly to stockholders' equity and are not included in the table above. Income
tax expense  (benefit) related to net securities gains (losses) were $(204,000),
$6,634,000 and $5,118,000 for 1994, 1993 and 1992, respectively.

     Pre-tax income attributable to operations located outside the United States
was   $75,655,000,   $51,823,000   and  $34,723,000  in  1994,  1993  and  1992,
respectively.



NOTES TO FINANCIAL STATEMENTS
STATE STREET BOSTON CORPORATION

NOTE O - INCOME TAXES (CONTINUED)

     Significant  components  of the  deferred  tax  liabilities  and  assets at
December 31 were as follows:

--------------------------------------------------------------------------------
(Dollars in thousands)                                    1994           1993
--------------------------------------------------------------------------------
Deferred tax liabilities:
  Lease financing transactions ...................     $ 266,304      $ 211,027
  Depreciation, net ..............................         6,672          7,270
  Prepaid pension expense ........................         8,109          9,110
  Investment securities ..........................         8,486          9,454
  Other ..........................................         7,778          7,321
                                                        --------      ---------
    Total deferred tax liabilities ...............       297,349        244,182
                                                        --------      ---------
Deferred tax assets:
  Operating expenses .............................        30,355         29,220
  Alternative minimum tax credit .................        32,256         14,611
  Allowance for loan losses ......................        24,176         22,527
  Other ..........................................        10,118          7,572
                                                        --------      ---------
    Total deferred tax assets ....................        96,905         73,930
Valuation allowance for deferred tax assets ......        (4,429)        (3,228)
                                                        --------      ---------
    Net deferred tax assets ......................        92,476         70,702
                                                        --------      ---------
    Net deferred tax liabilities .................     $ 204,873      $ 173,480
                                                        ========      =========


     At December 31, 1994, State Street had non-U.S.  carryforward tax losses of
$12,543,000 and U.S. tax credit  carryforwards of $32,256,000.  If not utilized,
$6,472,000 of the losses will expire in the years 1997-2000. The credits and the
remaining losses carry over indefinitely.

     The  provision  for deferred  income taxes for the year ended  December 31,
1992 was $34,783,000, primarily relating to lease financing transactions.

     A reconciliation of the differences  between the U.S.  statutory income tax
rate and the effective tax rates based on income before taxes is as follows:

--------------------------------------------------------------------------------
                                                 1994       1993       1992
--------------------------------------------------------------------------------
U.S. Federal income tax rate ..................  35.0%      35.0%      34.0%
Changes from statutory rate resulting from:
  State taxes, net of Federal benefit .........   6.9        7.1        7.8
  Tax-exempt interest revenue, net
    of disallowed interest ....................  (3.7)      (3.6)      (3.1)
  Tax credits .................................  (2.5)      (3.6)      (1.6)
  Other, net ..................................   (.5)        .3         .4
                                                 ----       ----       ----
Effective tax rate ............................  35.2%      35.2%      37.5%
                                                 ====       ====       ====






NOTE P-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  such  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 December 31, 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.



NOTES TO FINANCIAL STATEMENTS
STATE STREET BOSTON CORPORATION

NOTE Q - CASH, DIVIDEND, LOAN AND OTHER RESTRICTIONS 

     During 1994,  subsidiary banks of State Street were required by the Federal
Reserve Bank to maintain average reserve balances of $268,783,000.

     State Street's  principal source of funds for the payment of cash dividends
to stockholders  is from dividends paid by State Street Bank.  Federal and state
banking  regulations place certain  restrictions on dividends paid by subsidiary
banks to State Street.  At December 31, 1994, State Street Bank had $426,554,000
of retained  earnings  available for distribution to State Street in the form of
dividends.

     The Federal  Reserve Act requires that extensions of credit by State Street
Bank to certain  affiliates,  including  State  Street,  be secured by  specific
collateral,  that the extension of credit to any one affiliate be limited to 10%
of capital and surplus (as defined),  and that  extensions of credit to all such
affiliates be limited to 20% of capital and surplus.

     At December 31, 1994,  consolidated  retained earnings included  $8,784,000
representing undistributed earnings of 50%-owned affiliates.

     State Street has a committed  line of credit  amounting to  $50,000,000  to
support its commercial paper program.

NOTE R - 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. In general terms, derivative instruments are contracts or agreements
whose value can be derived from  interest  rates,  currency  exchange  rates and
financial indices.  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.

     Market risk  relates to the  possibility  that  financial  instruments  may
change in value  due to  future  fluctuations  in  market  prices.  There may be
considerable  day-to-day  variation in market-risk  exposure because of changing
expectations of future currency values or interest rates.  State Street actively
manages its market-risk exposure.

     Credit  risk  relates  to the  possibility  that a loss may occur  from the
failure of another  party to perform  according to the terms of a contract.  The
credit risk associated with off-balance  sheet financial  instruments is managed
in  conjunction  with State  Street's  balance  sheet  activities.  State Street
minimizes its credit risk by performing  credit reviews of  counterparties or by
conducting activities through organized exchanges.  Historically,  credit losses
with respect to these instruments have been immaterial.

     State Street uses derivative  financial  instruments in trading and balance
sheet management activities.  The objectives of trading activities are to act as
an intermediary in arranging  transactions for customers and to assume positions
in interest rate or foreign currency  markets based upon  expectations of future
market  movements.  The objective of balance sheet  management  activities is to
utilize  derivatives in minimizing the risk inherent in State Street's asset and
liability structure from interest rate and currency exchange movements.

     The following  table  summarizes  the  contractual  or notional  amounts of
derivative financial instruments held or issued by State Street at December 31:

--------------------------------------------------------------------------------
(Dollars in millions)                                     1994            1993
--------------------------------------------------------------------------------
TRADING:
Interest rate contracts:
  Swap agreements ............................          $   109          $    71
  Options and caps purchased .................               13               15
  Options and caps written ...................               25               35
  Futures sold ...............................              335              541
  Options on futures written .................              225
Foreign exchange contracts:
  Forward, swap and spot .....................           43,126           36,179
  Options purchased ..........................               40                6
BALANCE SHEET MANAGEMENT:
Interest rate contracts:
  Swap agreements ............................              146               87
  Futures sold ...............................                               150
Foreign exchange contracts ...................               83               53



NOTES TO FINANCIAL STATEMENTS
STATE STREET BOSTON CORPORATION

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

     Interest  rate  contracts  involve  an  agreement  with a  counterparty  to
exchange cash flows based on the movement of an underlying  interest rate index.
A swap agreement involves the exchange of a series of interest payments,  either
at a fixed or variable rate, based upon the notional amount without the exchange
of the underlying  principal  amount. An option contract provides the purchaser,
for a premium,  the right but not the  obligation to buy or sell the  underlying
financial  instrument at a set price at or during a specified  period. A futures
contract is a commitment to buy or sell at a future date a financial  instrument
at a contracted  price and may be settled in cash or through the delivery of the
contracted instrument.

     Foreign exchange contracts involve an agreement to exchange the currency of
one  country  for the  currency  of another  country at an agreed  upon rate and
settlement date.  Foreign  exchange  contracts  consist of swap agreements,  and
forward and spot contracts.

     State  Street's  exposure  from these  interest  rate and foreign  exchange
contracts  results  from the  possibility  that one  party  may  default  on its
contractual  obligation or from movements in exchange or interest rates.  Credit
risk is  limited  to the  positive  market  value  of the  derivative  financial
instrument,  which is  significantly  less than the notional value. The notional
value provides the basis for determining the exchange of contractual cash flows.
The  exposure  to credit  loss can be  estimated  by  calculating  the cost on a
present value basis to replace at current market rates all profitable  contracts
at year-end.  The estimated aggregate  replacement cost of derivative  financial
instruments in a net positive position was $413 million at December 31, 1994.

     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  December  31, 1994 and the average  fair
values of those  instruments for the year ended December 31, 1994. The following
amounts  have been reduced by  offsetting  balances  with the same  counterparty
where a master netting agreement exists:


--------------------------------------------------------------------------------
                                                                       Average
(Dollars in millions)                                  Fair value     Fair value
--------------------------------------------------------------------------------
Foreign exchange contracts:
  Contracts in a receivable position .................    $298          $376
  Contracts in a payable position ....................     288           360
Other financial instrument contracts:
  Contracts in a receivable position .................       2             1
  Contracts in a payable position ....................       2             1

     State Street is an active participant in the global foreign exchange market
in support  of a large  institutional  customer  base  engaged in  international
investing.  Trading is conducted through seven treasury centers located in major
financial centers throughout the world serving the needs of investment  managers
and their customers in the region. State Street operates in the spot and forward
markets in over 30 currencies  today as investors  expand their horizons.  State
Street is also active in the foreign  exchange  interbank market where it trades
with  approximately  300  counterparty  banks  globally to  facilitate  customer
transactions.

     State  Street Bank uses  interest  rate  futures  and, to a lesser  extent,
options on interest rate futures, to minimize the impact of the market valuation
of a portion of the bank's trading securities portfolio and to take positions on
interest rate movements.

     Foreign exchange  contracts and other contracts used in trading  activities
are carried at fair value.  The fair value of the instruments is recorded in the
balance  sheet as part of other assets or other  liabilities.  Net trading gains
recognized in other fee revenue related to foreign  exchange  contracts  totaled
$114 million and for other financial  instrument contracts totaled $1 million in
1994. Future cash  requirements,  if any, related to foreign currency  contracts
are  represented  by the gross amount of currencies  to be exchanged  under each
contract unless State Street and the counterparty  have agreed to pay or receive
the net  contractual  settlement  amount on the  settlement  date.  Future  cash
requirements  on other  financial  instruments  are  limited to the net  amounts
payable under the agreements.

     FINANCIAL INSTRUMENTS HELD OR ISSUED FOR BALANCE SHEET MANAGEMENT

     State  Street  enters  into  various  interest  rate and  foreign  exchange
contracts in managing its balance  sheet risk.  State Street  utilizes  interest
rate  swaps to manage  interest  rate risk and  foreign  exchange  contracts  to
minimize  currency  translation  risk.  At  December  31,  1994,  interest  rate
derivative  contracts  were  being  used to  convert  short-term  floating  rate
liabilities into longer term fixed rate  liabilities  corresponding to long-term
balance sheet assets.  Income or expense on financial instruments used to manage
interest  rate  exposure is recorded on an accrual basis as an adjustment to the
yield of the related  interest-earning asset or interest-bearing  liability over
the period covered by the contracts.

     Foreign  exchange  contracts at December 31, 1994, are utilized to minimize
the exposure to currency  loss from balance  sheet  investments  denominated  in
foreign currencies.  The foreign exchange contracts and the currency translation
of the  investment  are marked to  market,  and the  unrealized  gain or loss is
recorded in other fee revenue.



NOTES TO FINANCIAL STATEMENTS
STATE STREET BOSTON CORPORATION

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

     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 at December 31:

--------------------------------------------------------------------------------
(Dollars in millions)                                     1994             1993
--------------------------------------------------------------------------------
Loan commitments .............................          $ 2,536          $ 2,356
Standby letters of credit ....................              929              799
Letters of credit ............................              168              140
Indemnified securities lent ..................           22,300           12,432

     In  conjunction  with its  lending  activities,  State  Street  enters into
various  commitments  to extend  credit  and  issues  letters  of  credit.  Loan
commitments  (unfunded  loans and unused  lines of credit),  standby  letters of
credit and letters of credit are issued to  accommodate  the financing  needs of
State Street's customers.  Loan commitments are essentially  agreements by State
Street to lend monies at a future date,  so long as there are no  violations  of
any  conditions  established  in the  agreement.  Standby  letters of credit and
letters of credit  commit State  Street to make  payments on behalf of customers
when certain specified events occur.

     These loan and letter-of-credit  commitments are subject to the same credit
policies and reviews as loans on the balance sheet. Collateral,  both the amount
and nature, is obtained based upon  management's  assessment of the credit risk.
Approximately  70% of the loan  commitments  expire in one year or less from the
date of issue.  Since many of the  extensions  of credit are  expected to expire
without  being  drawn  upon,  the total  commitment  amounts do not  necessarily
represent future cash requirements.

     On  behalf  of its  customers,  State  Street  lends  their  securities  to
creditworthy  brokers and other institutions.  In certain  circumstances,  State
Street  indemnifies its customers for the fair market value of those  securities
against a failure  of the  borrower  to return  such  securities.  State  Street
requires the borrowers to provide  collateral in an amount equal to or in excess
of 102% of the  fair  market  value of the  securities  borrowed.  The  borrowed
securities  are  revalued  daily  to  determine  if  additional   collateral  is
necessary. State Street held as collateral,  cash and U.S. Government securities
totaling $23.3 billion and $12.8 billion for indemnified  securities at December
31, 1994 and 1993, respectively.

NOTE S-FAIR VALUE OF FINANCIAL INSTRUMENTS

     Financial  Accounting  Standards  No.  107  requires  the  calculation  and
disclosure  of the fair value of  financial  instruments.  State Street uses the
following methods to estimate the fair value of financial instruments.

     For financial instruments that have quoted market prices, those quotes were
used to  determine  fair  value.  Financial  instruments  that  have no  defined
maturity,  have a remaining  maturity of 180 days or less, or reprice frequently
to a market rate,  are assumed to have a fair value that  approximates  reported
book value,  after taking into  consideration  any applicable credit risk. If no
market quotes were available,  financial  instruments were valued by discounting
the expected cash flow(s) using an estimated  current  market  interest rate for
the financial  instrument.  For off-balance sheet derivative  instruments,  fair
value is estimated  as the amounts  that State  Street  would  receive or pay to
terminate the contracts at the reporting  date,  taking into account the current
unrealized gains or losses on open contracts.

     The short  maturity of State  Street's  assets and  liabilities  results in
having a significant number of financial  instruments whose fair value equals or
closely  approximates  reported balance sheet value. Such financial  instruments
are reported in the following  balance sheet captions:  Cash and due from banks;
Interest-bearing   deposits  with  banks;   Securities  purchased  under  resale
agreements and securities borrowed;  Federal funds sold; Deposits; Federal funds
purchased;  Securities sold under  repurchase  agreements;  and Other short-term
borrowings.  Fair value of trading activities equals its balance sheet value. In
1994,  the  fair  value of  interest  rate  contracts  used  for  balance  sheet
management would be a receivable of $6 million;  in 1993, the fair value of such
interest rate contracts  would be a payable of $1 million.  There is no cost for
loan commitments.

     The  reported  value and fair value for other  balance  sheet  captions  at
December 31 are as follows:

--------------------------------------------------------------------------------
                                               1994                1993
                                        REPORTED   FAIR      Reported     Fair
(Dollars in millions)                    VALUE     VALUE      Value       Value
--------------------------------------------------------------------------------
Investment securities
  Held to maturity .................    $5,187     $5,058     $4,484     $4,507
  Available for sale ...............     3,227      3,227      1,217      1,222
Net loans (excluding leases) .......     2,723      2,717      2,300      2,301
Notes payable ......................                             150        150
Long-term debt .....................       128        113        129        133


NOTES TO FINANCIAL STATEMENTS
State Street Boston Corporation

NOTE T-FOREIGN ACTIVITIES

     Foreign activities,  as defined by the Securities and Exchange  Commission,
are considered to be those revenue-producing  assets and transactions that arise
from customers domiciled outside the United States.

     Due to the nature of the  Corporation's  business,  it is not  possible  to
segregate  precisely  domestic  and foreign  activities.  The  determination  of
earnings  attributable to foreign activities  requires internal  allocations for
resources common to foreign and domestic  activities.  Subjective judgments have
been used to arrive at these operating results for foreign activities.  Interest
expense  allocations  are  based  on the  average  cost of  short-term  domestic
borrowed funds.  Allocations for operating  expenses and certain  administrative
costs are based on services provided and received.

     The  following  data relates to foreign  activities,  based on the domicile
location of customers, for the years ended and as of December 31:

--------------------------------------------------------------------------------
(Dollars in thousands)                            1994         1993         1992
--------------------------------------------------------------------------------
Condensed Statement of Income:
Interest revenue ........................   $  308,997   $  226,213   $  264,589
Interest expense ........................      223,001      158,392      209,094
                                            ----------   ----------   ----------
  Net interest revenue ..................       85,996       67,821       55,495
Provision for loan losses ...............        2,084        1,073          467
Fee revenue .............................      180,851      129,942      107,350
                                            ----------   ----------   ----------
  Total revenue .........................      264,763      196,690      162,378
Operating expenses ......................      187,409      140,492      117,887
                                            ----------   ----------   ----------
  Net income before taxes ...............       77,354       56,198       44,491
Income taxes ............................       31,819       22,171       20,380
                                            ----------   ----------   ----------
  Net Income ............................   $   45,535   $   34,027   $   24,111
                                            ==========   ==========   ==========
Assets:
Interest-bearing deposits with banks ....   $4,847,019   $5,148,201   $4,803,196
Loans and other assets ..................      784,817      645,579      253,896
                                            ----------   ----------   ----------
  Total Assets ..........................   $5,631,836   $5,793,780   $5,057,092
                                            ==========   ==========   ==========

NOTE U-FINANCIAL STATEMENTS OF STATE STREET BOSTON CORPORATION (PARENT ONLY)

Statement of Income
--------------------------------------------------------------------------------
(Dollars in thousands)                         1994         1993         1992
--------------------------------------------------------------------------------
Dividends from bank subsidiary ..........   $  37,500    $  46,400    $  28,500
Dividends and interest revenue ..........       6,793        4,228        5,208
Fee revenue .............................                                   201
                                            ---------    ---------    ---------
  Total revenue ........................       44,293       50,628       33,909
Interest on commercial paper ...........        3,458
Interest on long-term debt ..............       6,370        7,276        6,926
Other expenses ..........................       1,198        1,678        1,543
                                            ---------    ---------    ---------
  Total expenses ........................      11,026        8,954        8,469
Income tax benefit ......................      (1,483)      (1,873)      (1,544)
                                            ---------    ---------    ---------
  Income before equity in undistributed
    income of subsidiaries ..............      34,750       43,547       26,984
Equity in undistributed income of 
  subsidiaries and affiliate:
  Consolidated bank .....................     161,402      132,688      132,464
  Consolidated nonbank ..................       6,776        1,528          791
  Unconsolidated affiliate ..............       4,485        2,066          204
                                            ---------    ---------    ---------
                                              172,663      136,282      133,459
                                            ---------    ---------    ---------
    Net Income ..........................   $ 207,413    $ 179,829    $ 160,443
                                            ==========   =========    =========



NOTES TO FINANCIAL STATEMENTS
STATE STREET BOSTON CORPORATION

NOTE U-FINANCIAL STATEMENTS OF STATE STREET BOSTON CORPORATION (PARENT ONLY)
(CONTINUED)

Statement of Condition
--------------------------------------------------------------------------------
(Dollars in thousands) December 31,                          1994          1993
--------------------------------------------------------------------------------
Assets
Cash and due from banks ............................    $      328    $      454
Interest-bearing deposits with bank subsidiary .....       182,831
Securities purchased under resale agreements .......                      65,068
Available-for-sale securities ......................         9,788        35,030
Investment in consolidated subsidiaries:
  Bank .............................................     1,208,913     1,067,080
  Nonbank ..........................................        51,875        39,940
Investment in unconsolidated affiliate .............        15,449        11,364
Capital notes of bank subsidiary ...................                      18,211
Notes receivable from nonbank subsidiaries .........         5,958         7,687
Other assets .......................................        10,292         2,383
                                                        ----------    ----------
    Total Assets ...................................    $1,485,434    $1,247,217
                                                        ==========    ==========

Liabilities
Commercial paper ...................................    $  135,411    $         
Accrued taxes and other expenses ...................         3,467        27,985
Other liabilities ..................................        12,236        10,624
Long-term debt .....................................       103,030       103,634
                                                        ----------    ----------
    Total Liabilities ..............................       254,144       142,243
Stockholders' Equity ...............................     1,231,290     1,104,974
                                                        ----------    ----------
    Total Liabilities and Stockholders' Equity .....    $1,485,434    $1,247,217
                                                        ==========    ==========

STATEMENT OF CASH FLOWS
--------------------------------------------------------------------------------
(Dollars in thousands)                         1994         1993        1992
--------------------------------------------------------------------------------
Operating Activities
Net income ..............................   $ 207,413    $ 179,829    $ 160,443
Equity in undistributed income of
  subsidiaries and affiliate ............    (172,663)    (136,282)    (133,459)
Other, net ..............................     (21,448)       5,403        8,273
                                            ---------     --------     --------
  Net Cash Provided by Operating
   Activities ...........................      13,302       48,950       35,257
Investing Activities
Net (payments for) proceeds from:
  Investment in bank subsidiary .........      (4,289)                  (40,500)
  Investment in nonbank subsidiary ......      (1,000)      (1,000)
  Securities purchased under resale 
    agreement ...........................      65,068      (36,491)      37,774
  Purchase of available-for-sale 
    securities ..........................      (9,985)
  Maturity of available-for-sale 
    securities ..........................      35,000
  Interest bearing deposits with banks ..    (182,810)                   (5,135)
  Notes receivable from nonbank 
    subsidiaries ........................      (2,342)      (2,248)         500
  Other, net ............................         413          400         (548)
                                            ---------     --------     --------
    Net Cash Used by Investing 
      Activities ........................     (99,945)     (39,339)      (7,909)

Financing Activities
Net proceeds from commercial paper ......     135,805
Proceeds from issuance of long-term debt                    99,025
Payment of long-term debt ...............      (9,685)     (75,000)
Proceeds from issuance of common stock ..       6,228        6,035        5,810
Payments for cash dividends .............     (45,831)     (39,297)     (33,293)
                                            ---------     --------     --------
  Net Cash Provided (Used) by
   Financing Activities .................      86,517       (9,237)     (27,483)
                                            ---------     --------     --------
  Net Increase (Decrease) ...............        (126)         374         (135)
                                            ---------     --------     --------
  Cash and due from banks at
    beginning of period .................         454           80          215
                                            ---------     --------     --------
  Cash and Due from Banks at End
    of Period ...........................   $     328    $     454    $      80
                                            =========     ========     ========

REPORT OF INDEPENDENT AUDITORS
The Stockholders and Board of Directors
State Street Boston Corporation


     We have audited the  accompanying  consolidated  statements of condition of
State  Street  Boston  Corporation  as of December  31,  1994 and 1993,  and the
related   consolidated   statements  of  income,   cash  flows  and  changes  in
stockholders'  equity for each of the three years in the period  ended  December
31, 1994. These financial statements are the responsibility of the Corporation's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

     We conducted  our audits in accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

     In our opinion,  the financial statements referred to above present fairly,
in all material  respects,  the consolidated  financial position of State Street
Boston  Corporation at December 31, 1994 and 1993, and the consolidated  results
of its  operations  and its cash flows for each of the three years in the period
ended  December 31, 1994,  in  conformity  with  generally  accepted  accounting
principles.

     As discussed in Note A to the financial statements, in 1994 the Corporation
changed  its method of  accounting  for certain  investments  in debt and equity
securities in accordance  with Statement of Financial  Accounting  Standards No.
115.

                                                         Ernst & Young LLP


Boston, Massachusetts
January 11, 1995,
except for Note B, as to which the date is 
January 31, 1995.



SUPPLEMENTAL FINANCIAL DATA
State Street Boston Corporation



------------------------------------------------------------------------------------------------------------------------------------
CONDENSED AVERAGE STATEMENT OF CONDITION WITH NET INTEREST REVENUE ANALYSIS
(TAXABLE EQUIVALENT BASIS)                                           1994                            1993
------------------------------------------------------------------------------------------------------------------------------------
                                                        AVERAGE               AVERAGE   Average             Average
(Dollars in millions)                                   BALANCE   INTEREST     RATE     Balance   Interest    Rate
------------------------------------------------------------------------------------------------------------------------------------
ASSETS
                                                                                             
Interest-bearing deposits with banks ...............    $5,182     $209.4      4.04%    $5,022    $201.6     4.01%
Securities purchased under resale agreements and
  securities borrowed ..............................     3,079      131.2      4.26      3,255     102.4     3.14 
Federal funds sold .................................       301       12.9      4.29        413      12.6     3.06 
Trading account assets .............................       480       24.3      5.06        369      15.6     4.21 
Investment securities:
  U.S. Treasury and Federal agencies ...............     3,287      177.8      5.41      2,077     119.5     5.75
  State and political subdivisions .................     1,088       55.4      5.09        683      37.8     5.54
  Other investments ................................     2,366      127.6      5.41      1,827      97.4     5.33
                                                        ------     ------               ------     -----
    Total investment securities ....................     6,741      360.8      5.35      4,587     254.7     5.55
Loans:
  Commercial and financial .........................     2,304      119.3      5.18      1,865      89.8     4.81
  Real estate ......................................        96        7.3      7.57         97       6.8     6.97
  Consumer .........................................        43        3.3      7.72         53       3.6     6.81
  Foreign ..........................................       586       37.6      6.41        282      16.4     5.82
  Lease financing ..................................       372       22.2      5.98        279      15.7     5.61
                                                        ------     ------               ------     -----
    Total loans ....................................     3,401      189.7      5.58      2,576     132.3     5.14
                                                        ------     ------               ------     -----
    TOTAL INTEREST-EARNING ASSETS ..................    19,184      928.3      4.84     16,222     719.2     4.43
Cash and due from banks ............................     1,195                             911
Allowance for loan losses ..........................       (58)                            (58)
Premises and equipment .............................       462                             435
Customers' acceptance liability ....................        30                              33
Other assets .......................................     1,090                             626
                                                        ------                          ------
  TOTAL ASSETS .....................................   $21,903                         $18,169
                                                        ======                          ======
LIABILITIES AND STOCKHOLDERS' EQUITY
Interest-bearing deposits:
  Savings ..........................................    $1,874       54.9      2.93     $2,167      52.2     2.41
  Time .............................................       119        4.2      3.52        157       4.5     2.88
  Foreign ..........................................     7,392      215.8      2.92      4,954     146.1     2.95
                                                        ------     ------               ------     -----
    Total interest-bearing deposits ................     9,385      274.9      2.93      7,278     202.8     2.79
Federal funds purchased ............................       411       16.0      3.90        741      21.0     2.84
Securities sold under repurchase agreements ........     4,927      201.0      4.08      4,134     119.4     2.89
Other short-term borrowings ........................       563       24.8      4.40        216       8.2     3.78
Notes payable ......................................       258       12.0      4.64        511      19.9     3.90
Long-term debt .....................................       128        8.6      6.73        122      10.0     8.19
                                                        ------     ------               ------     -----
    TOTAL INTEREST-BEARING LIABILITIES .............    15,672      537.3      3.43     13,002     381.3     2.93
                                                                   ------     ------               -----     ----
Noninterest-bearing deposits .......................     4,155                           3,623
Acceptances outstanding ............................        30                              34
Other liabilities ..................................       864                             477
Stockholders' equity ...............................     1,182                           1,033
                                                        ------                          ------
    TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY .....   $21,903                         $18,169
                                                        ======                          ======
    Net interest revenue ...........................               $391.0                         $337.9
                                                                   ======                         ======
    Excess of rate earned over rate paid ...........                           1.41%                         1.50%
                                                                               =====                         =====
    NET INTEREST MARGIN <F1> .......................                           2.04%                         2.08%
                                                                               =====                         =====




------------------------------------------------------------------------------------------------------------------------------------
CONDENSED AVERAGE STATEMENT OF CONDITION WITH NET INTEREST REVENUE ANALYSIS
(TAXABLE EQUIVALENT BASIS)                                     1992                         1991                          1990
------------------------------------------------------------------------------------------------------------------------------------
                                                   Average           Average  Average            Average   Average           Average
(Dollars in millions)                              Balance  Interest   Rate   Balance  Interest   Rate    Balance  Interest   Rate
------------------------------------------------------------------------------------------------------------------------------------
ASSETS
                                                                                                     
Interest-bearing deposits with banks ............   $5,102   $257.7   5.05%   $3,646    $262.1    7.19%   $2,733    $252.7    9.25%
Securities purchased under resale agreements
  and securities borrowed .......................    2,603     97.6   3.75       913      51.4    5.63       246      20.0    8.12
Federal funds sold ..............................      330     11.6   3.51       305      17.8    5.83       470      38.2    8.14
Trading account assets ..........................      226     10.1   4.45       152      11.9    7.80       129      12.5    9.60
Investment securities:
  U.S. Treasury and Federal agencies ............    1,703    115.7   6.80     1,417     115.6    8.16     1,634     138.4    8.47
  State and political subdivisions ..............      376     29.0   7.72       378      34.4    9.09       338      32.1    9.51
  Other investments .............................    1,444     87.9   6.09     1,212     100.8    8.32       776      70.8    9.13
                                                    ------   ------           ------    ------             -----    ------   -----
    Total investment securities .................    3,523    232.6   6.60     3,007     250.8    8.34     2,748     241.3    8.78
Loans:
  Commercial and financial ......................    1,556     87.7   5.64     1,583     124.7    7.88     1,590     152.0    9.56
  Real estate ...................................      114      8.1   7.11       144      12.2    8.47       216      20.2    9.35
  Consumer ......................................       66      5.0   7.65        90       9.3   10.39       521      82.5   15.85
  Foreign .......................................      117      7.1   6.08        87       6.5    7.43       100       8.6    8.58
  Lease financing ...............................      217     10.5   4.84       204       9.9    4.84       194      10.3    5.31
                                                    ------   ------           ------    ------             -----    ------   -----
    Total loans .................................    2,070    118.4   5.72     2,108     162.6    7.72     2,621     273.6   10.44
                                                    ------   ------           ------    ------             -----    ------   -----
    TOTAL INTEREST-EARNING ASSETS ...............   13,854    728.0   5.26    10,131     756.6    7.47     8,947     838.3    9.37
Cash and due from banks .........................      819                       775                         743
Allowance for loan losses .......................      (67)                      (64)                        (56)
Premises and equipment ..........................      359                       269                         198
Customers' acceptance liability .................       52                        61                          33
Other assets ....................................      485                       402                         368
                                                    ------                    ------                       -----                  
    TOTAL ASSETS ................................  $15,502                   $11,574                     $10,233
                                                    ======                    ======                      ======                  
LIABILITIES AND STOCKHOLDERS' EQUITY
Interest-bearing deposits:
  Savings .......................................   $2,154     68.0   3.16   $ 1,819      94.9    5.22   $ 1,370      96.8    7.05
  Time ..........................................      162      6.3   3.86       307      18.5    6.00       347      28.1    8.10
  Foreign .......................................    3,955    174.6   4.42     2,648     173.4    6.55     2,223     189.3    8.52
                                                    ------   ------   ----    ------     -----             -----    ------   -----
    Total interest-bearing deposits .............    6,271    248.9   3.97     4,774     286.8    6.01     3,940     314.2    7.97
Federal funds purchased .........................      919     30.8   3.35       837      45.9    5.48       828      65.6    7.93
Securities sold under repurchase agreements .....    3,290    112.4   3.42     1,766      89.8    5.08     1,703     128.4    7.54
Other short-term borrowings .....................      194      8.3   4.27       156       8.3    5.29       125       9.1    7.28
Notes payable ...................................      389     18.4   4.74       234      20.3    8.69       200      19.4    9.72
Long-term debt ..................................      146     13.3   9.10       146      13.2    9.04       114      10.0    8.70
                                                    ------   ------           ------                       -----                  
    TOTAL INTEREST-BEARING LIABILITIES              11,209    432.1   3.85     7,913     464.3    5.87     6,910     546.7    7.91
                                                             ------   ----               -----    ----              ------   -----
Noninterest-bearing deposits ....................    2,952                     2,460                       2,301
Acceptances outstanding .........................       52                        61                          33
Other liabilities ...............................      402                       367                         342
Stockholders' equity ............................      887                       773                         647
                                                    ------                    ------                       -----
    TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY ..  $15,502                   $11,574                     $10,233
                                                    ======                    ======                       =====
    Net interest revenue ........................            $295.9                     $292.3                      291.6
                                                             ======                     ======                      =====
    Excess of rate earned over rate paid ........                     1.41%                       1.60%                       1.46%
                                                                      =====                       =====                       =====
    NET INTEREST MARGIN<F1> .....................                     2.14%                       2.89%                       3.26%
                                                                      =====                       =====                       =====
<FN>
<F1> Net interest margin is taxable  equivalent net interest  revenue divided by
     average interest-earning assets.