FINANCIAL REVIEW

STATE STREET BOSTON CORPORATION

                                                                    EXHIBIT 13.2

Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations for the 3 years ended December 31, 1994

     This  section  provides a discussion  and  analysis of State Street  Boston
Corporation's  consolidated  results  of  operation  for the three  years  ended
December 31, 1994, its financial  condition at year-end 1994 and its approach to
risk management.  It should be read in conjunction with the Financial Statements
and Supplemental Financial Data.

    Narrative description of graphic and image material appearing in paper
format version of Form 10-K.

    Pages 22 contains line graphs (bar charts) of Earnings Per
Share, and Total Revenue.

    The Data points comprising these graphs appear below in tabular format.

Earnings Per Share
(Fully Diluted)
(Dollars)

                                                Earnings
Year                                            Per Share
1989 ....................................         $1.38
1990 ....................................          1.55
1991 ....................................          1.81
1992 ....................................          2.07
1993 ....................................          2.33
1994 ....................................          2.68

Total Revenue
(Millions of Dollars)

Year                                         Total Revenue
1989 ....................................      $  656.7
1990 ....................................         748.8
1991 ....................................         852.4
1992 ....................................         986.6
1993 ....................................       1,160.0
1994 ....................................       1,360.4

RESULTS OF OPERATIONS
Summary
     State  Street  continued  to  grow  rapidly  and  strengthened  its  global
franchise in 1994.  Earnings per share were $2.68 on a fully diluted  basis,  up
$.35, or 15%, from $2.33 in 1993. Net income was $207.4 million,  up from $179.8
million a year ago.  Return on  stockholders'  equity was 17.5%,  compared  with
17.4% in 1993.

     Strong revenue growth continued.  State Street attracted new customers with
significant  continuing and/or one-time revenue, and existing customers grew and
used additional  services.  State Street's  expanding  product line  facilitated
revenue growth.

     In 1994, State Street benefited  particularly  from increased  cross-border
investing by customers  worldwide.  Non-U.S.  securities under custody increased
51%, and the number of non-U.S. trades processed was up 47%. Non-U.S. securities
require  multicurrency  accounting  and other,  more complex  services;  this is
reflected in higher revenue  received from servicing these assets.  Mutual funds
continued to grow worldwide. In addition, State Street continued to benefit from
institutional  investors'  insatiable  demand  for  information,  driven  by the
increasingly competitive environment in which they operate.

     Since many customers generate various types of fee revenue and net interest
revenue,  State Street's focus is on total revenue.  Total revenue is defined as
fee revenue plus taxable equivalent net interest revenue, less the provision for
loan losses.  In 1994, fee revenue  accounted for 72% of total revenue,  clearly
differentiating State Street from other major banking companies.

     Total revenue grew $200.4 million to $1.4 billion, up 17%, driven primarily
by a $147.6 million, or 18%, increase in fee revenue. The year-over-year  growth
rate of revenue decelerated as 1994 progressed. Some of the factors causing this
deceleration  may continue in 1995. These include a slowdown in U.S. mutual fund
growth and in the rate of cross-border investing from the United States, as well
as rising interest rates.

     Operating expenses were $1.0 billion, up $154.1 million, or 18%, supporting
growth. A higher than normal level of strategic  investment  spending continued.
Capabilities were expanded, and capacity increased.

Fee Revenue
     In 1994, fee revenue was $981.0 million,  up $147.6  million,  or 18%, over
1993. Fiduciary  compensation,  the largest component of fee revenue, was $717.4
million,  up $89.6 million,  or 14%; foreign exchange trading revenue was $113.8
million,  up $31.1  million,  or 38%;  and  processing  service  fees were $66.8
million, up $20.7 million, or 45%.

FINANCIAL REVIEW

STATE STREET BOSTON CORPORATION



------------------------------------------------------------------------------------------------------------------------
FEE REVENUE                                                                                                    Compound
                                                                                                                Growth
                                                                                                       Change    Rate
(Dollars in millions)                   1994       1993       1992       1991       1990       1989     93-94    89-94
------------------------------------------------------------------------------------------------------------------------
                                                                                           
Fiduciary compensation ..........      $717.4     $627.8     $545.4     $442.5     $381.3     $336.3      14%      16%
Foreign exchange trading ........       113.8       82.7       57.9       39.3       33.0       28.9      38       32
Processing service fees .........        66.8       46.1       30.4       19.8       20.2       26.3      45       20
Service fees ....................        47.2       40.0       31.3       23.3       18.1       16.2      18       24
Bank card fees ..................         3.6        4.3        4.9       13.3       26.5       26.5     (16)     (33)
Securities gains (losses), net ..         (.5)      15.4       12.3        3.3         .2       (3.9)      -        -
Other ...........................        32.7       17.1       20.7       22.4       23.6       13.3      91       20
                                       ------     ------     ------     ------     ------     ------
  Total fee revenue .............      $981.0     $833.4     $702.9     $563.9     $502.9     $443.6      18       17
                                       ======     ======     ======     ======     ======     ======


     FIDUCIARY COMPENSATION.  Fiduciary  compensation,  the largest component of
fee  revenue,  is derived  from  accounting,  custody,  information,  investment
management  and  trusteeship  services.  The fee  charged is  negotiated  and is
usually based on the volume of assets under custody or management, the number of
securities  held,  portfolio  transactions,  income collected and the broadening
array of  other,  value-added  services  such as daily  pricing  and  securities
lending.

     Fiduciary  compensation increased $89.6 million, or 14%, to $717. 4 million
in  1994.  Growth  in  fiduciary  compensation  in  1994  came  from  growth  in
cross-border  investing,  non-U.S.  operations  and current  customers  who used
additional and more complex  services.  The  installation  of new customers also
added to revenue and provides a base for future growth.

     Asset-based  fees are  usually  on a sliding  scale.  When the  assets in a
portfolio under  management or custody grow as a result of market-value  changes
or cash inflows, State Street's fee may be a smaller percentage of those assets.
Investment  management  fees are  derived  from a variety of  products-including
index   funds,   active   quantitative   strategies   and   traditional   active
management-all with different fee structures. Thus, changes in portfolio size do
not always have a corresponding impact on State Street's revenue.


     Because of the broadening range of services used by customers, a decreasing
percentage of total revenue is derived from asset-based fees. As a result, State
Street's  revenue is becoming less sensitive to changes in prices of securities.
If equity  values  worldwide  were to  increase or decrease  10%,  State  Street
estimates  that  this,  by  itself,  would  cause less than a 1% change in total
revenue.  Similarly, if bond values were to change by 10%, less than a 1% change
in total revenue would be anticipated.

     While State Street's custody capabilities attract customers,  less than 30%
of fiduciary revenue is derived from mutual funds for whom State Street provides
only basic  custody,  and from custody and  portfolio  accounting  for customers
other than mutual  funds.  Portfolio  transactions  account for less than 10% of
fiduciary compensation.

     In addition to fiduciary  compensation,  certain  financial  asset services
customers  generate other types of fee revenue,  particularly  foreign  exchange
trading  revenue and net interest  revenue.  Noninterest-bearing  deposits  from
these  customers  comprise  about  85%  of  total  noninterest-bearing  deposits
available for  investment.  These customers also invest  substantial  short-term
funds with State  Street in the form of foreign  deposits  and other  short-term
liabilities,  particularly  repurchase agreements.  Revenue from investing these
deposits and funds is reported as interest revenue.

     MUTUAL FUND SERVICES. State Street is the largest custodian of mutual funds
in the United States,  servicing 35% of registered  funds, and provides services
to offshore  funds and  in-country  funds  outside the United  States.  In 1994,
nearly half of the increase in fiduciary  compensation  came from  servicing the
mutual  fund/collective  investment  fund  industry  worldwide.  This  growth in
revenue  reflected in part the full-year  effect of strong net U.S.  mutual fund
sales in 1993. In 1994, new U.S.  mutual fund sales slowed and were off 48% from
a year ago.

     State Street's  capabilities and offshore  locations  enabled it to benefit
from  increasingly  complex global custody and accounting  requirements of U.S.,
offshore and in-country  funds. The increase in revenue  reflected the growth of
non-U.S. assets,  particularly assets held in emerging markets, new funds, a 10%
increase in the number of trades processed and 95 additional funds offering more
than one class of shares.

     The total number of funds  serviced  increased  15%, from 2,140 at year-end
1993 to 2,463 at year-end  1994. New funds,  primarily from existing  customers,
totaled 504 and were partially  offset by transfers,  liquidations,  and mergers
and consolidations.  New daily-pricing and global-custody capabilities in Canada
attracted Canadian mutual funds. Offshore mutual fund service centers in Canada,
Luxembourg,  Hong Kong and Grand  Cayman saw a 31%  increase in funds  serviced,
from 192 at year-end  1993 to 252 at  year-end  1994.

     Mutual fund assets under custody declined 1% from year-end 1993 to year-end
1994. A decline in bond mutual funds was only  partially  offset by increases in
equity funds and money market funds.


FINANCIAL REVIEW

STATE STREET BOSTON CORPORATION

     INSTITUTIONAL ASSET MANAGEMENT. State Street Global Advisors, which derives
most of its revenue from  managing  assets for  institutions,  achieved  revenue
growth  throughout  its product line  despite  lackluster  U.S.  bond and equity
markets. Particularly strong revenue growth came from non-U.S. locations and the
management of international equities.

     Revenue  growth from outside the United States was fueled in part by a late
1993 surge in sales of SICAVs (the  equivalent  of a mutual fund) in France that
carried into the first quarter of 1994.  The  front-end  fees on these funds are
recorded at the time the funds are sold. In the United States, new customers for
active emerging market and asset  allocation  strategies,  increasing  values of
non-U.S.   equities,   and  additional   monies  from  existing   customers  for
international passive products contributed importantly to revenue growth.

     MASTER TRUST/MASTER  CUSTODY/GLOBAL CUSTODY. State Street provides custody,
portfolio accounting, information and other, related services for retirement and
other financial assets of corporations,  public funds,  endowments,  foundations
and nuclear decommissioning trusts.

     Revenue from service locations outside the United States grew 21%, with the
increase  coming from all regions  serviced.  Existing  customers grew, and they
used  more  services,  including  performance  measurement  and  analytics,  and
securities lending. New customers using a broad range of services were added.

     In the United  States,  State  Street is ranked as the largest  servicer of
tax-exempt assets for corporations and public funds. In 1994,  revenue grew from
new  customers  and  growth  of  existing  customers,  partially  offset by lost
business. Revenue from securities lending was higher. Securities lending revenue
is a function of the volume of securities  lent and interest rate spreads on the
specific  securities  lent.  In 1994,  total  assets on loan  increased  26% and
spreads  widened on  non-U.S.  fixed  income  instruments.  Spreads  declined on
non-U.S.  equities and U.S. equities and bonds.  Securities lending revenue from
all types of customers comprises less than 5% of total revenue.

     OTHER FIDUCIARY  SERVICES.  Personal trust revenue increased primarily as a
result  of new  business  and  also  because  of a fee  increase.  Revenue  from
servicing  defined  contribution  plans, such as 401(k) plans, and retirees also
grew as a result of new  business,  attracted in part by a new  customer-service
workstation.  The  number of  participant  accounts  serviced  increased  42% to
1,157,000.

     Corporate  trust revenue was  essentially  unchanged.  The acquisition of a
municipal  trust and agency unit in the second  quarter of 1993  contributed  to
1994  revenue  growth.  1993  was a very  active  year  for the  refinancing  of
residential mortgages and the issuance of municipal bonds. In 1994, the issuance
of  residential  mortgage-backed  securities  in the United States was 57% lower
than in 1993.  Issuers  continued  to repay their  debt,  and  mortgage  holders
continued to prepay their  mortgages.  One State Street customer began servicing
its $47 billion of collateral at the end of May 1994.  State Street continued to
provide some services,  and 30% of the revenue was retained.  This  reconfigured
customer   relationship   explains   most  of  the  decline  in  the   corporate
trust-related assets shown in the Assets Under Custody table on page 25.


     ASSETS UNDER CUSTODY,  TRUSTEESHIP  AND  MANAGEMENT.  Assets under custody,
trusteeship and management  serve to indicate the relative size of various types
of  customers  and,  in the  context of  market-value  changes,  as proxies  for
business growth.  There is not a direct correlation  between assets serviced and
revenue.  This is due to the increasing number of services used by many of State
Street's  customers  and  the  declining   percentage  of  revenue  coming  from
asset-based  basic  custody fees,  combined with the broad range of  basis-point
fees charged depending upon the specific service provided.

     U.S. bond values and  equity-market  values declined in 1994. From year-end
1993 to year-end 1994, total return in the U.S. bond market,  as measured by the
Lehman Brothers Aggregate Bond index, declined 3%, and values declined 10%. This
compares with total return of 10% and a value  increase of 3% in 1993.  The U.S.
equity market,  as measured by the S&P 500 index,  declined 2%, compared with an
increase of 7% in the previous year.  International  equity markets, as measured
in dollars by the EAFE index,  increased 6%, which  compares with an increase of
30% in 1993.

     In 1994, total assets under custody  increased $44 billion,  or 3%, to more
than $1.6 trillion. The increase was primarily due to new business and reflected
the  growth  of assets  of  existing  customers.  This was  partially  offset by
reconfigured  relationships  and the  effect of lower  market  values.  As noted
above,  a corporate  trust  customer  with $47 billion of assets  under  custody
assumed custody of its own assets in 1994. Using simplifying  assumptions,  when
changes in indices are  applied to asset  categories,  the net market  impact of
lower U.S.  bond and equity  values,  partially  offest by  increased  values of
non-U.S.  equities, lowered assets under custody by approximately $10 billion in
1994.

     At year-end,  approximately  35% of assets under  custody were fixed income
instruments,  35% were equities and 30% were  short-term  instruments.  Non-U.S.
securities comprised 12% of total assets under custody.

     In 1994, bonds under trusteeship  increased $9 billion to $210 billion. New
trusteeships  of  $28  billion  were  partially  offset  by  a  high  volume  of
prepayments, calls, paydowns and a slowdown in bond issuances.

     Institutional assets managed increased to $154.5 billion, up $18.2 billion,
or 13%,  from  year-end  1993.  The $9.8 billion  increase in equities and bonds
reflected  growth in both  international  equities  and U.S.  equities.  An $8.7
billion, or 17%, increase in money market funds resulted from an increase in the
cash collateral managed for State Street's securities-lending program.

FINANCIAL REVIEW

STATE STREET BOSTON CORPORATION

-----------------------------------------------------------------------------------------------------------------------------

ASSETS UNDER CUSTODY, TRUSTEESHIP AND MANAGEMENT                                                                      Compound
DECEMBER 31,                                                                                                           Growth
                                                                                                              Change    Rate
(Dollars in billions)                  1994        1993        1992         1991        1990        1989       93-94    89-94
-----------------------------------------------------------------------------------------------------------------------------
                                                                                                 
ASSETS UNDER CUSTODY
Mutual funds/collective
  investment funds ..............   $  674.6     $  683.1     $  560.3     $  498.4     $429.3     $404.0       (1)%     11%
Customers in:
  North America:
    Master trust/master
     custody/global custody .....      663.9        574.1        465.9        335.2      250.3      242.0       16       22
    Corporate trust .............       46.8        104.0         93.2         66.9       47.0       35.3      (55)       6
    Insurance ...................       62.4         60.4         46.8         37.9       23.1       21.3        3       24
    Other .......................       95.1         83.7         83.9         71.3       66.0       61.1       14        9
  Europe ........................       25.2         20.0         13.2         13.2        9.5       11.2       26       18
  Asia/Pacific ..................       47.0         46.1         30.7         31.9       16.1       12.1        2       31
                                    --------     --------     --------     --------     ------     ------ 
      Total assets under custody    $1,615.0     $1,571.4     $1,294.0     $1,054.8     $841.3     $787.0        3       15
                                    ========     ========     ========     ========     ======     ======
BONDS UNDER TRUSTEESHIP
Corporate trust .................   $  210.0     $  201.0     $  136.0     $  132.0     $108.4     $ 60.7        4       28
                                    ========     ========     ========     ========     ======     ======
ASSETS UNDER MANAGEMENT
Institutional:
    Equities and bonds ..........   $   74.7     $   64.9     $   50.3     $   44.4     $ 34.4     $ 31.9       15       19
    Money markets ...............       60.4         51.7         37.1         21.9       14.0       10.8       17       41
    Employer securities .........       19.4         19.7         18.8         17.8       13.8       10.6       (2)      13
Personal ........................        6.0          5.8          5.2          4.8        3.4        3.5        3       11
                                    --------     --------     --------     --------     ------     ------ 
      Total assets under
       management ...............   $  160.5     $  142.1     $  111.4     $   88.9     $ 65.6     $ 56.8       13       23
                                    ========     ========     ========     ========     ======     ======



     FOREIGN  EXCHANGE  TRADING.  In 1994,  foreign exchange trading revenue was
$113.8  million,  up 38% from $82.7  million  in 1993.  State  Street's  foreign
exchange  customers are primarily money managers around the world,  many of whom
have  custody  relationships  with State  Street.  These  customers  use foreign
exchange  contracts  in order to trade  securities  and to protect the  domestic
value of their  international  investments.  In 1994,  there was an explosion of
cross-border  investing in the first quarter that  continued  through the second
quarter.  Rising  interest rates  worldwide,  particularly in the United States,
resulted in a general slowing of international investment activity in the second
half of the year, particularly among global bond managers.

     In addition to cross-border  investing activity, the opening of a branch in
Sydney,  Australia  contributed to year-over-year  revenue growth. The number of
investment managers around the world, both  custody-related  managers and others
for whom State Street trades foreign currencies, continued to increase.

     FEES AND OTHER  REVENUE.  Processing  service fees were $66.8  million,  up
$20.7  million,  or 45%,  from 1993.  Processing  service  fees are derived from
mortgage servicing,  processing  unclaimed  securities for state governments and
corporations,  card-replacement and other services for a bank-card  association,
and accounting services for retained-asset accounts of insurance companies.  The
increase in 1994 was due to the acquisition of an unclaimed property business in
the  fourth  quarter  of  1993,  growth  of the  existing  unclaimed  securities
processing  business,  additional mortgage loans serviced and an increase in the
geographic scope of the services provided for the bank-card association.

     Service fees of $47.2  million  were up $7.2  million,  or 18%,  from 1993.
Revenue  reflected  the  expansion  of trade  banking  activities,  including an
acquisition in Australia in the second  quarter of 1993 and increased  volume in
the Hong Kong branch.  Investment banking fees, a recently  introduced  currency
overlay product and bank service fees also contributed to revenue growth.

     There were net securities  losses of $.5 million on the  available-for-sale
portfolio,  compared  with  securities  gains of  $15.4  million  in  1993.  The
available-for-sale  portfolio is managed for total return, which is comprised of
gains and/or losses and interest  revenue.  In 1994,  nearly all revenue came in
the form of interest revenue.

     The $15.4 million  increase in other fee revenue was due to $8.7 million of
currency-translation  gains on the foreign bond investment  portfolio,  compared
with  translation  losses of $2.4  million a year  ago;  put fees on  tax-exempt
secondary market securities backed by diverse pools of tax-exempt assets; growth
and new business at Boston  Financial  Data  Services,  an affiliate  engaged in
mutual  fund  shareholder  accounting;  and sale of a  foreclosed  asset.  These
increases  were  partially  offset  by lower  trading-account  profits  and less
revenue from the disposition of leasing residuals.


FINANCIAL REVIEW

STATE STREET BOSTON CORPORATION

NET INTEREST REVENUE

     Net interest  revenue is the interest  revenue on earning assets reduced by
the interest expense on interest-bearing liabilities that are used to fund these
assets.  State  Street  manages its  balance  sheet to support the growth of its
financial asset services business  worldwide.  As a result, net interest revenue
growth is being driven by  increasing  amounts of customer  funds on the balance
sheet.  Throughout the year, State Street  experienced strong growth as existing
customer relationships expanded and new customers were added.


-------------------------------------------------------------------------------------------------------------------

NET INTEREST REVENUE -- TAXABLE EQUIVALENT                                                                 Compound
                                                                                                            Growth
                                                                                                  Change     Rate
(Dollars in millions)                 1994      1993      1992      1991      1990      1989      93-94      89-94
-------------------------------------------------------------------------------------------------------------------
                                                                        
Interest revenue ...............     $904.7    $698.9    $714.3    $737.7    $817.5    $648.3
Taxable equivalent adjustment...       23.8      20.3      13.7      18.8      20.8      15.5
                                     ------    ------    ------    ------    ------    ------
                                      928.5     719.2     728.0     756.5     838.3     663.8
Interest expense ...............      537.5     381.3     432.1     464.2     546.7     431.3
                                     ------    ------    ------    ------    ------    ------
    Net interest revenue .......     $391.0    $337.9    $295.9    $292.3    $291.6    $232.5       16%        11%
                                     ======    ======    ======    ======    ======    ======


     In this  analysis,  net interest  revenue is  expressed on a fully  taxable
equivalent  basis to  adjust  for the  tax-exempt  status of  revenue  earned on
certain investment securities and loans. Taxable equivalent net interest revenue
in 1994 was $391.0 million, up $53.1 million, or 16%, over 1993.

     Average  interest-earning  assets  grew  $3.0  billion,  or 18%,  to  $19.2
billion,  which contributed to the improvement in net interest  revenue.  Larger
volumes of  foreign  deposits,  repurchase  agreements  and  noninterest-bearing
deposits  helped  to  fund  the  increase  in  interest-bearing   assets.  These
additional short-term funds accommodated the transaction and investment needs of
financial  asset  services  customers.  In  addition,  during  the year,  90% of
customers' cash balances were converted from subcustodian  banks to State Street
accounts. These non-U.S.  transaction account deposits provide favorable spreads
to State Street.


     U.S.  market  interest  rates  rose  dramatically  as the  Federal  Reserve
tightened monetary policy by raising the federal funds rate from 3.00% to 5.50%,
or 250 basis points, during 1994. Average overnight rates for the year increased
by approximately 110 basis points, and the two-year Treasury rate rose 189 basis
points.  The average  prime rate for 1994 also  increased  114 basis points from
last year.  State  Street's  net  interest  revenue is sensitive to the level of
market interest rates, particularly U.S. interest rates, due to its large volume
of  noninterest-bearing  deposits.  Contributing to the increase in net interest
revenue  was the  investment  of these  noninterest-bearing  sources of funds at
higher rates.

     These positive  factors were partially  offset by a narrower spread between
interest  rates earned and paid,  which  decreased nine basis points to 1.41% in
1994 from 1.50% in 1993.  Because  State  Street is  liability  sensitive in the
short  term-interest-bearing  liabilities  reprice faster than  interest-earning
assets-a  rising-rate  environment  has a  negative  impact  on the  spread,  as
explained further in the interest rate sensitivity management discussion on page
32.

     NET INTEREST MARGIN.  Net interest margin is defined as taxable  equivalent
net  interest  revenue  expressed as a  percentage  of average  interest-earning
assets.  The margin  declined four basis points to 2.04% in 1994,  compared with
2.08% in 1993.  The  narrower  spread  between  interest  rates  earned and paid
outweighed   the  benefits  of  asset   growth  and  of   increased   volume  of
noninterest-bearing    deposits.   The   contribution   to   the   margin   from
noninterest-bearing  sources was five basis points above 1993 as a result of the
investment of these funds in higher yielding assets.



---------------------------------------------------------------------------------------------------------------------

NET INTEREST MARGIN                                            1994      1993      1992      1991      1990      1989
---------------------------------------------------------------------------------------------------------------------
                                                                                                 
Yield on interest-earning assets ......................        4.84%     4.43%     5.26%     7.47%     9.37%     9.55%
Rate on interest-bearing liabilities ..................        3.43      2.93      3.85      5.87      7.91      8.73
                                                               ----      ----      ----      ----      ----      ----
    Excess of rate earned over rate paid ..............        1.41      1.50      1.41      1.60      1.46       .82
Contribution of noninterest-bearing sources ...........         .63       .58       .73      1.29      1.80      2.52 
                                                               ----      ----      ----      ----      ----      ----
    Net interest margin ...............................        2.04%     2.08%     2.14%     2.89%     3.26%     3.34%
                                                               ====      ====      ====      ====      ====      ====


FINANCIAL REVIEW

STATE STREET BOSTON CORPORATION

     PROVISION  FOR LOAN  LOSSES.  The  provision  for loan losses is the amount
charged to income  during the current  period to maintain the allowance for loan
losses at a level that management considers  appropriate,  relative to the level
of risk in the loan portfolio and other extensions of credit.  The provision for
loan losses was $11.6  million in 1994,  which  compares  with $11.3  million in
1993. Net charge-offs were $7.7 million, compared with $16.3 million a year ago.

     Additional  discussion of the allowance for loan losses, asset quality, and
loan  charge-offs and recoveries is presented in the credit risk section on page
35.

OPERATING  EXPENSES

     In 1994,  operating expenses were $1.0 billion,  up $154.1 million, or 18%,
with  most of the  increase  supporting  business  growth.  Higher  than  normal
strategic investment spending continued.

     In 1993, State Street increased its level of investment  spending to expand
market  leadership  and to  position  it for  future  growth.  In 1993 and 1994,
strategic investment spending equaled 10% of total revenue.  Investment spending
is expected to decline  over the course of 1995 to a more normal 8% level by the
end of the year, averaging about 9% of revenue for the year.

     Investment  spending  is  for  information   technology,   core  processing
infrastructure,  and  product  and  market  development.  In  1994,  significant
enhancements were made to State Street  Interchange(R),  a message-based network
architecture.  This  included the further  automation  of the pricing of forward
foreign exchange  contracts,  variable  expense  processing for mutual funds and
complex fixed income  capabilities.  A global cash  management  program  linking
accounting,  custody  and cash  systems  was  installed,  improving  global cash
management  capabilities for investment  managers and reducing  settlement risk.
Value-added  products were created,  including  Private  EdgeSM,  which provides
accounting,  financial reporting and performance measurement for real-estate and
venture-capital investments, and a core set of portfolio-management tools, known
as the Fixed Income Workstation.

     In 1994,  substantial  benefits were  realized from the ongoing  investment
spending  program.  Enhanced  capabilities  attracted  new  customers,  and  new
products continued to generate incremental  revenue.  Global expansion continued
to pay off,  yielding more revenue from non-U.S.  operations.  Productivity  and
efficiency  improved.   Subcustody  unit  costs  were  reduced  by  14%,  and  a
significant  portion of worldwide  securities  operations  was  consolidated  in
Massachusetts, resulting in greater efficiency.


--------------------------------------------------------------------------------------------------------------------------

OPERATING EXPENSES                                                                                                COMPOUND
                                                                                                                   Growth
                                                                                                        Change      Rate
(Dollars in millions)                        1994      1993      1992      1991      1990      1989      93-94      89-94
--------------------------------------------------------------------------------------------------------------------------
                                                                                             
Salaries and employee benefits ........    $  571.1   $479.2    $409.9    $336.8      $300.0  $264.8      19%        17%
Occupancy, net ........................        71.8     60.6      53.3      45.7        41.7    38.8      18         13
Equipment .............................       110.7    100.3      67.0      48.4        45.3    40.8      10         22
Contract services .....................        87.8     64.1      45.4      47.3        40.7    32.6      37         22
Professional services .................        47.5     35.4      30.1      24.7        19.2    14.0      34         28
Advertising and sales promotion .......        23.0     18.7      15.1      11.1        10.6     9.7      23         19
Telecommunications ....................        21.0     21.3      18.1      14.7        13.6    13.0      (1)        10
Postage, forms and supplies ...........        19.9     17.9      16.8      16.5        16.3    16.4      11          4
FDIC and other insurance ..............        19.0     17.3      16.9      12.4         7.4     7.8      10         19
Operating and processing losses .......          .2      4.7       7.0      17.7        15.0    17.4     (96)       (59)
Other .................................        44.4     42.8      36.8      33.2        34.8    22.7       4         14
                                           --------   ------    ------    ------      ------  ------
    Total operating expenses ..........    $1,016.4   $862.3    $716.4    $608.5      $544.6  $478.0      18         16
                                           ========   ======    ======    ======      ======  ======

     Salaries  and employee  benefits,  the largest  component of expense,  were
$571.1 million,  up $91.9 million,  or 19%, from 1993, due to an 11% increase in
full-time   equivalent  staff,  higher  salaries  and  incentive   compensation,
increased  costs per employee for various  benefits,  and FICA taxes.

     Occupancy  expense  increased $11.2 million,  or 18%, to $71.8 million as a
result of additional  space to accommodate  worldwide  growth,  particularly  in
Boston and Quincy, Massachusetts.

     Equipment  expense of $110.7 million was up $10.4  million,  or 10%, due to
additional  computers  and related  information-technology  equipment  needed to
support  business growth and a broader product line.  Total  processing power in
the data centers increased 15%. Upgrades to higher  performance  processors were
made, which will accommodate growth and enable State Street to benefit from more
sophisticated technology in the future.



FINANCIAL REVIEW
STATE STREET BOSTON CORPORATION

     Contract  services  expense  includes the cost of subcustodian  services in
more than 65 countries used in delivering  global custody  services,  as well as
other outside  services,  including  pricing and processing  services.  In 1994,
contract  services  expense  increased  $23.7  million,  or 37%,  due in part to
increased  subcustodian  expense,  increased  costs  related to mutual funds and
currency  exchange  rate   fluctuations.   The  volume  of  securities  held  at
subcustodians  averaged 51% higher than last year,  and non-U.S.  trades were up
47%.

     Professional  services expense was $47.5 million, up $12.2 million, or 34%,
due to the  development  and  enhancement of  application  systems and products,
reengineering,  increased  legal expense,  and increased bank exam fees based on
balance sheet growth.

     Advertising and sales promotion  expense was $23.0 million,  up 23%, due to
additional  advertising  and an expanded sales effort.  FDIC and other insurance
expense was up $1.7  million,  or 10%,  due to an increase  in  deposits.  State
Street  incurs  costs  from  errors in  securities  processing  and  settlement,
valuations,  corporate actions,  and the usual banking losses. In 1994, the $4.5
million decrease was enabled by a reduction in operating and processing  losses.
The $1.6 million increase in "other" expense was due to additional international
travel and upgrades to the disaster recovery system.

Income Taxes
     Income tax expense charged to earnings was $112.8 million in 1994 and $97.6
million in 1993.  The  effective  tax rate was 35.2% in each year,  reflecting a
similar mix of taxable and nontaxable income.

Comparison of 1993 versus 1992
     In 1993,  fully diluted earnings per share were $2.33, up 13% from $2.07 in
1992.

     In 1993,  total revenue was $1.2 billion,  up 18%, or $173.4 million,  from
1992. Fee revenue  increased  $130.5 million,  or 19%, to $833.4  million.  This
increase resulted primarily from continued growth in fiduciary compensation,  up
$82.4 million, or 15%. Growth in fiduciary  compensation came from the growth of
current customers and their use of additional and more complex  services.  Total
assets under custody were $1.6 trillion,  up 22%. Total assets under  management
were $142.1 billion, up 28%.

     In 1993, operating expenses were $862.3 million, up $145.9 million, or 20%,
supporting  growth  and a  higher  level of  strategic  investment  spending  in
information technology,  product and market development, and the core processing
infrastructure.

Lines of Business
     The results for State  Street's  three lines of business  are derived  from
internal accounting systems. These systems allocate revenue and expenses related
to  each  business,  as well  as  certain  corporate  overhead,  operations  and
systems-development  expenses.  They also allocate assets and  liabilities  with
applicable  interest  rates to each  business.  Capital is  allocated  using the
federal  regulatory  guidelines  as a basis,  as well as  management's  judgment
regarding  the  operational  risks  inherent  in  the  businesses.  The  capital
allocations  may not be  representative  of the  capital  levels  that  would be
required if the three lines of business were independent companies.

     This  section of the  financial  review  presents  three lines of business:
financial  asset services,  investment  management and commercial  lending.  The
line-of-business  information is based on management  accounting  practices that
conform to and support the  strategic  objectives  and  management  structure of
State Street and are not necessarily comparable with similar information for any
other company.

     Line-of-business  results are subject to  restatements  whenever  there are
refinements  to  management   accounting  practices  or  to  the  organization's
structure.


-----------------------------------------------------------------------------------------------------------------------------------

LINES OF BUSINESS
(Taxable equivalent          Financial                  Investment                    Commercial
basis, dollars in          Asset Services               Management                      Lending                   Corporate
millions)            1994      1993     1992     1994      1993       1992    1994       1993    1992      1994     1993      1992
-----------------------------------------------------------------------------------------------------------------------------------
                                                                                             
Fee revenue ......  $ 795.2   $ 676.1   $ 561.9  $149.7    $127.5    $108.8   $ 41.5    $ 36.5   $ 34.8   $ (5.4)  $  (6.7)  $ (2.6)
Net interest
  revenue ........    281.2     256.4     221.9     6.1       3.7       2.5    108.6      86.1     78.0     (5.0)     (8.3)    (6.4)
Provision for loan
  losses .........      1.5        .5                                           10.0      10.8     12.2
                    -------   -------   -------  ------    ------    ------   ------    ------   ------   ------   -------   ------
  Total revenue ..  1,074.9     932.0     783.8   155.8     131.2     111.3    140.1     111.8    100.6    (10.4)    (15.0)    (9.0)
Operating expenses    817.8     682.9     558.4    98.5      86.1      72.3     73.7      64.5     63.6     26.4)     28.8     22.1
                    -------   -------   -------  ------    ------    ------   ------    ------   ------   ------   -------   ------
    Income before
     income taxes     257.1     249.1     225.4    57.3      45.1      39.0     66.4      47.3     37.0    (36.8)    (43.8)   (31.1)
Income taxes .....    106.9     109.5      95.1    24.7      19.4      18.7     28.6      20.1     15.6    (23.6)    (31.2)   (19.4)
                    -------   -------   -------  ------    ------    ------   ------    ------   ------   ------   -------   ------
Net Income .......  $ 150.2   $ 139.6   $ 130.3  $ 32.6    $ 25.7    $ 20.3   $ 37.8    $ 27.2   $ 21.4   $(13.2)  $ (12.6)  $(11.7)
                    =======   =======   =======  ======    ======    ======   ======    ======   ======   ======   =======   ======
Percentage
  contribution ...      72%       78%       81%     16%       14%       13%      18%       15%      13%     (6)%      (7)%     (7)%
Average assets ...  $19,536   $15,906   $13,518     $17       $12        $7   $2,350    $2,251   $1,977   



FINANCIAL REVIEW
STATE STREET BOSTON CORPORATION

     FINANCIAL ASSET SERVICES.  Financial asset services,  which contributed 72%
of State Street's net income in 1994, primarily offers custody-related  services
for large pools of assets such as mutual funds and pension plans -- both defined
benefit and defined contribution -- and corporate trusteeship.  A broad array of
services is provided, including accounting,  custody of securities,  information
services  and  recordkeeping.  Also  provided  are  banking  services,  such  as
accepting deposits and other short-term funds, foreign exchange trading and cash
management.  Revenue  for these  services  is  reflected  in fee revenue and net
interest revenue.

     In 1994, net income was $150.2  million,  an increase of $10.6 million,  or
8%, from $139.6  million in 1993.  Total  revenue  growth of $142.9  million was
partially offset by a $134.9 million increase in operating expenses.

     The  increase  in total  revenue  was driven by a $119.1  million,  or 18%,
increase  in  fee  revenue.  This  was  primarily  due  to  increased  fiduciary
compensation and foreign exchange trading revenue. Fiduciary compensation is the
largest  component  of fee revenue and is derived  from  accounting,  custody of
securities,  information  services,  recordkeeping  and  trusteeship.  Increased
revenue from  servicing  the mutual  fund/collective  investment  fund  industry
worldwide contributed  substantially to the year-over-year increase in fiduciary
compensation.  Foreign  exchange  trading was fueled,  in part, by  cross-border
investing by money managers who have a custody relationship with State Street.

     Taxable  equivalent  net  interest  revenue was up $24.8  million,  or 10%,
primarily reflecting growth in deposits,  particularly foreign deposits, and the
investment  of  noninterest-bearing  deposits at higher  interest  rates.  These
positive  changes were offset by a narrower spread between interest rates earned
and paid. The contribution of the investment  securities portfolio declined as a
result of rising rates.

     Operating expenses were $817.8 million and grew 20% over 1993, primarily in
support of growth. In 1994,  expenses reflected a continuation of the investment
spending  program,  which includes  strategic  investment in systems,  core data
processing   infrastructure,   and  geographic  and  product  development.   All
categories  of  expenses   increased,   with  salaries  and  employee   benefits
contributing the highest year-over-year increase.

     INVESTMENT  MANAGEMENT.  Investment  Management,  which  contributed 16% of
State Street's net income in 1994, is comprised of the business  components that
manage financial assets worldwide -- both  institutional  investment  management
and personal trust services.  State Street's  institutional  services  include a
broad array of  products  that focus on  quantitative  equity  management,  both
passive and  active,  and money  market  funds.  Revenue  for these  services is
reflected primarily in fee revenue.

     In 1994, net income from investment  management services was $32.6 million,
up 27% from 1993. Revenue growth of $24.6 million,  or 19%, was driven by strong
revenue growth from non-U.S. locations, particularly France, and from management
of international equities and personal trust services in the United States. This
increase was partially offset by a $12.4 million,  or 14%, increase in operating
expenses to support growth.

     COMMERCIAL  LENDING.  In 1994,  commercial  lending  contributed 18% of net
income.  Net income  increased  $10.6  million,  or 39%, due to a $28.3  million
increase in  revenue,  offset by a  relatively  small $9.2  million  increase in
operating expenses.  Net interest revenue was up $22.5 million, or 26%, due to a
wider spread  between  interest rates earned and paid,  loan growth,  and higher
interest  rates.  More  favorable  interest  spreads were achieved  between loan
yields and the cost of  interest-bearing  funds. Higher interest rates increased
the value of  noninterest-bearing  deposits. Fee revenue was up $5.0 million, or
14%, due in part to a $2 million gain on the sale of foreclosed property.

     Commercial lending expenses were $73.7, up $9.2 million, or 14%, from 1993.
Expenses  were up, in part due to increased  activity and a credit to expense in
1993 for a gain on the sale of other real estate owned.

     CORPORATE.  Corporate includes the impact of long-term debt;  investment of
corporate cash; tax credits from tax-advantaged financings, including writedowns
of these  investments in fee revenue;  operating  expenses;  and other corporate
items.  In 1994,  these  corporate  items  reduced net income by $13.2  million,
compared  with $12.6 million in 1993.  The $.6 million  decline in corporate net
income was caused in part by a lower  level of tax credits  from  tax-advantaged
financings,  which reduced net income by $2.8 million.  Lower debt and operating
costs had a favorable impact.



FINANCIAL REVIEW

STATE STREET BOSTON CORPORATION

BALANCE SHEET REVIEW

     State Street  manages its balance  sheet to support  primarily the needs of
the financial asset services business while maximizing net interest revenue.  In
1994, deposits and liabilities  increased from additional  customers' funds, and
short-term  loans to financial asset services  customers and securities  brokers
increased.  While the balance sheet was expanded to meet customer  needs,  State
Street  continued  to place high  priority  on  maintaining  its high credit and
deposit ratings.  State Street's unusual business mix results in a balance sheet
with low credit risk. The business mix also affects State  Street's  approach to
managing interest rate sensitivity, liquidity and risk.

Liabilities

     State   Street's   balance   sheet   is   liability   driven.   Growth   in
interest-earning assets is determined by growth in interest-bearing liabilities,
stockholders'  equity  and  other  noninterest-bearing   sources.  State  Street
accommodates  customers'   transaction-processing  needs  and  their  short-term
investment needs through deposits and short-term liabilities.



------------------------------------------------------------------------------------------------------------------------------------
SOURCES OF FUNDS                                                       Average Volume                          Average Rate
(Dollars in millions)                                         1994        1993        1992           1994         1993         1992
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                             
Interest-bearing deposits:
  Savings ...............................................     $ 1,874      $ 2,167      $ 2,154      2.93%        2.41%        3.16%
  Time ..................................................         119          157          162      3.52         2.88         3.86
  Foreign ...............................................       7,392        4,954        3,955      2.92         2.95         4.42
                                                              -------      -------      -------
    Total interest-bearing deposits .....................       9,385        7,278        6,271      2.93         2.79         3.97
Federal funds purchased .................................         411          741          919      3.90         2.84         3.35
Securities sold under repurchase agreements .............       4,927        4,134        3,290      4.08         2.89         3.42
Other short-term borrowings ..............................        563          216          194      4.40         3.78         4.27
Notes payable ............................................        258          511          389      4.64         3.90         4.74
Long-term debt ...........................................        128          122          146      6.73         8.19         9.10
                                                              -------      -------      -------
    Total interest-bearing liabilities ...................     15,672       13,002       11,209      3.43         2.93         3.85
Other noninterest-bearing sources ........................      2,330        2,187        1,758
Stockholders' equity .....................................      1,182        1,033          887
                                                              -------      -------      -------
    Total sources ........................................    $19,184      $16,222      $13,854
                                                              =======      =======      =======


     Average  interest-bearing  liabilities  increased $2.7 billion,  or 21%, in
1994.  Most  of the  growth  was in  interest-bearing  foreign  deposits,  which
increased $2.4 billion, or 49%, over 1993,  reflecting  additional deposits from
investment  managers  of  global  portfolios.  Of this  increase,  $1.4  billion
reflects  additional  transaction  accounts  resulting  from the  conversion  of
customers'  cash  balances  from  subcustodian  banks to State Street  accounts.
Existing  customers  maintained  higher cash balances  because of the investment
climate,  and  new  customers  were  added.  Securities  sold  under  repurchase
agreements  increased  $793  million,  or  19%,  due  to  additional  demand  by
customers, particularly mutual fund managers.

     Other  short-term  borrowings  increased $347 million,  while notes payable
declined $253 million from 1993. The average rate of long-term debt declined 146
basis  points.  This change was due primarily to the repayment of $75 million of
8.50%  senior  notes in 1993 and the  issuance of $100  million of 5.95%  senior
notes in September 1993. Noninterest-bearing deposits increased $532 million, or
15%.  Growth in these sources of funds  contributed  importantly to net interest
revenue in 1994. Stockholders' equity increased $149 million, or 14%, from 1993.



FINANCIAL REVIEW

STATE STREET BOSTON CORPORATION

Assets

     In 1994, average interest-earning assets increased $3.0 billion, or 18%, as
a result of the  additional  deposits  and other  liabilities.  Growth  occurred
primarily  in  investment  securities  and  loans.  State  Street's  assets  are
primarily comprised of money market assets and investment securities,  which are
generally more marketable and have less credit risk than loans.


------------------------------------------------------------------------------------------------------------------------------------
INTEREST-EARNING ASSETS                                                 Average Volume                         Average Rate
(Dollars in millions)                                         1994         1993         1992         1994         1993         1992
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                               
Interest-bearing deposits with banks .....................    $ 5,182      $ 5,022      $ 5,102      4.04%        4.01%        5.05%
Securities purchased under resale agreements
  and securities borrowed ................................      3,079        3,255        2,603      4.26         3.14         3.75
Federal funds sold .......................................        301          413          330      4.29         3.06         3.51
Trading account assets ...................................        480          369          226      5.06         4.21         4.45
Investment securities:
  U.S. Treasury and Federal agencies .....................      3,287        2,077        1,703      5.41         5.75         6.80
  State and political subdivisions .......................      1,088          683          376      5.09         5.54         7.72
  Other investments                                             2,366        1,827        1,444      5.41         5.33         6.09
                                                              -------      -------      -------
    Total investment securities                                 6,741        4,587        3,523      5.36         5.55         6.60
Loans:
  Commercial and financial ...............................      2,304        1,865        1,556      5.18         4.81         5.64
  Real estate ............................................         96           97          114      7.57         6.97         7.11
  Consumer ...............................................         43           53           66      7.72         6.81         7.65
  Foreign ................................................        586          282          117      6.41         5.82         6.08
  Lease financing ........................................        372          279          217      5.98         5.61         4.84
                                                              -------      -------      -------
    Total loans ..........................................      3,401        2,576        2,070      5.58         5.14         5.72
                                                              -------      -------      -------
    Total interest-earning assets ........................    $19,184      $16,222      $13,854      4.84         4.43         5.26
                                                              =======      =======      =======


     Interest-bearing deposits with banks are short-term instruments,  primarily
Eurocurrency  placements,  invested with foreign banks in Western Europe and the
Asia/Pacific  region.  State Street maintains credit relationships with over 500
banks.  As of  December  31,  1994,  the average  maturity  of the  Eurocurrency
placements was 24 days.

     Securities  purchased  under  resale  agreements  are assets that are fully
collateralized  by U.S.  Treasury and federal  agency  securities.  At year end,
these assets had an average maturity of four days.

     The investment securities portfolio increased  significantly during 1994 to
$6.7   billion,   or  31%  of  assets,   with  most  of  the   increase  in  the
available-for-sale  portfolio. State Street classifies its investment securities
into   two   categories,    held-to-maturity   and    available-for-sale.    The
held-to-maturity  portfolio is used to invest depositors'  funds,  provide asset
diversity and stabilize revenue. The available-for-sale portfolio is managed for
total return.

     The  held-to-maturity  portfolio,  which is carried at amortized  cost,  is
comprised of  investment-quality,  asset-backed  securities,  U.S.  Treasury and
federal  agency  securities,   and  bonds  and  notes  of  state  and  political
subdivisions.   State  Street  invests  in  asset-backed  securities,  including
collateralized   mortgage  obligations,   for  yield  enhancement  and  earnings
stabilization. The collateralized mortgage obligations typically have reasonably
limited  variability  in the timing of cash flows and  provide  protection  from
undue prepayment and extension risk.  Asset-backed  securities are highly rated;
96% were AAA as of December  31,  1994.  At December  31,  1994,  the total $5.2
billion portfolio of held-to-maturity securities had net unrealized depreciation
of $129.0 million, and the duration was 1.2 years.

     The  available-for-sale  portfolio is comprised of securities acquired with
the intent to hold for an indefinite period of time, not necessarily until final
maturity.  At December 31, 1994,  this $3.2 billion  portfolio  was comprised of
U.S. Treasury and foreign  government bonds.  Available-for-sale  securities are
carried at market  value.  At  December  31,  1994,  the  market  value of these
securities was $92.5 million lower than cost, and the duration was 1.6 years.

     At year-end 1994,  loans comprised 15% of State Street's  assets,  compared
with over 55% for other banking  companies of comparable size.  One-third of the
loan  portfolio  supports  the  short-term  needs of  financial  asset  services
customers  and  securities   brokers  in  conjunction  with  their  trading  and
settlement activity. These are generally short-term,  usually overnight, and are
structured to have relatively low credit risk.

     In 1994,  loans  increased  by $825  million,  or 32%.  Growth  occurred in
commercial loans, foreign loans and lease financing.  Commercial loans increased
$439 million,  with over half of the growth in loans to  securities  brokers and
customers of the financial asset services business. Foreign loans increased $304
million,  reflecting the conversion of customers' loans from  subcustodians  and
expanded trade-finance activities. Lease financing increased $93 million.



FINANCIAL REVIEW

STATE STREET BOSTON CORPORATION

Interest Rate Sensitivity Management

     The  objective  of  interest  rate  sensitivity  management  is to  provide
sustainable and stable net interest revenue under various economic  environments
and to protect asset values from adverse  effects of changes in interest  rates.
State   Street   manages   the   structure   of   interest-earning   assets  and
interest-bearing  liabilities to meet revenue goals by adjusting the mix, yields
and maturity, or repricing characteristics, based on changing market conditions.
Interest-rate  risk  arises  from  differences  in the timing of when assets and
liabilities  are  repriced.  Depending on the degree of  difference,  changes in
interest  rates and yield  curves can result in an  increase  or decrease in net
interest  revenue  and affect the  valuation  of assets and  liabilities.  Under
policies  approved  by the  Board  of  Directors,  State  Street  seeks to limit
interest-rate  risk  while  using  timing  differences  to manage  net  interest
revenue.

     State Street uses three tools for measuring interest rate risk: simulation,
duration  and  gap  analysis.   Simulation   models   capture  the  dynamics  of
interest-rate   movements,   differences   within  a  time  frame,   changes  in
relationships  among various market rates,  certain assumed lagged  movements in
money market rates and expected changes in volumes.  Results from the simulation
models are evaluated as part of the forecasting,  long-range planning and budget
processes to evaluate the  potential  range of net interest  revenue under "most
likely" and alternative interest-rate scenarios.

     State Street also  measures  duration  and present  value of the assets and
liabilities  and  evaluates  the  effect of  changes  in  interest  rates on the
economic value of equity.

     The third measure of interest-rate  risk, as shown below, is the difference
in asset and liability  repricing on a cumulative  basis within a specified time
frame. State Street monitors the three-month,  six-month and one-year cumulative
net interest-earning assets, or gaps.


------------------------------------------------------------------------------------------------------------------------------------
INTEREST SENSITIVITY POSITION AT DECEMBER 31, 1994                            Interest Sensitivity Period in Months
                                                             -----------------------------------------------------------------------
(Dollars in millions)                                        Balance      0-3          4-6          7-12       13-24        over 24
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
Interest-Earning Assets:
  Interest-bearing deposits with banks .................     $ 4,847      $ 4,636      $   119      $   92     $            $      
  Other money market assets <F1> .......................       2,142        2,136                                                6
  Investment securities:
    Held for investment ................................       5,187          829          695       1,464      1,205          994
    Available for sale .................................       3,320           42                      113      2,876          289
  Loans ................................................       2,874        1,890           98          72         35          779
                                                             -------      -------      -------      ------     ------       ------
    Total interest-earning assets ......................      18,370        9,533          912       1,741      4,116        2,068
                                                             -------      -------      -------      ------     ------       ------
Interest-Bearing Liabilities:
  Domestic deposits ....................................       1,770        1,619            6           4          3          138
  Foreign deposits .....................................       7,921        7,907            9           5
  Federal funds purchased and repurchase agreements ....       4,911        4,911
  Other interest-bearing liabilities ...................         777          649                                              128
                                                             -------      -------      -------      ------     ------       ------
    Total interest-bearing liabilities .................      15,379       15,086           15           9          3          266
                                                             -------      -------      -------      ------     ------       ------
                                                                           (5,553)         897       1,732      4,113        1,802
  Interest-rate swaps ..................................                      146                                             (146)
                                                                          -------      -------      ------     ------       ------
Interest rate sensitivity position .....................                   (5,407)         897       1,732      4,113        1,656
Cumulative interest rate sensitivity position ..........                   (5,407)      (4,510)     (2,778)     1,335        2,991
Cumulative gap percentage <F2> .........................                      (28)%        (23)%       (14)%        7%          15%
<FN>
<F1> Includes adjustment to normalize the one-day position.
<F2> Cumulative  interest  rate  sensitivity  position  as a percent of December
     average earning assets.


     The table shows State Street's year-end interest rate sensitivity position,
measured by the earlier of repricing  date or maturity,  for various  assets and
liabilities.  Non-maturity items, such as asset-backed  securities and deposits,
are reported in time periods based on  management's  evaluations  of prepayments
and repricing. Available-for-sale investment securities are reported at maturity
dates, unlike the prior year's report,  which included them in 0 - 3 months. The
analysis   indicates   that  State  Street  was  liability   sensitive  --  that
interest-bearing  liabilities are repricing faster than interest-earning  assets
-- and that, all other variables  remaining the same, net interest revenue would
improve when interest  rates are falling and decrease  when  interest  rates are
rising.  However,  the interest rate sensitivity position is only one of several
factors  determining  net interest  revenue.  The level of rates,  balance sheet
growth and mix, and rate spreads are also important determinants of net interest
revenue.



FINANCIAL REVIEW

STATE STREET BOSTON CORPORATION

     State  Street  maintains  flexibility  in its  balance  sheet to adjust its
interest-rate   sensitivity.   Since  interest-bearing   sources  of  funds  are
predominantly   short-term,   State  Street  maintains  a  generally  short-term
structure  for its  interest-earning  assets,  including  money  market  assets,
investments and loans.  Off-balance sheet financial instruments are used as part
of overall asset and liability  management.  Financial futures and interest-rate
swaps are used modestly to maintain State Street's interest-rate exposure within
policy limits. At December 31, 1994, $146 million of interest-rate swaps reduced
short-term liability sensitivity.

Liquidity

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

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

     State Street maintains a large portfolio of liquid assets.  At December 31,
1994,  the  portfolio  included $4.8 billion of  interest-bearing  deposits with
banks and $1.9  billion of  securities  purchased  under resale  agreements  and
securities borrowed.  Of the total $6.7 billion,  $4.5 billion mature within one
week, and nearly all mature within six months.  Although not relied on for daily
liquidity  needs,  the $3.2 billion  available-for-sale  portfolio of marketable
securities provides a significant secondary source of liquidity.

     State Street maintains strong liquidity ratios.  When liquidity is measured
by the ratio of liquid  assets to total  assets,  State  Street  ranks among the
highest of U.S.  banking  companies.  Liquid assets consist of cash and due from
banks,  interest-bearing  deposits with banks,  federal  funds sold,  securities
purchased  under resale  agreements and  securities  borrowed,  trading  account
assets,  and  investment  securities.  At December 31, 1994,  the  Corporation's
liquid assets were 78% of total assets.

     State  Street's high ratings as a corporation  and  depository  enhance its
liquidity.  The Corporation's  senior debt is rated AA- by Standard & Poor's, A1
by Moody's  Investor  Services and AA by IBCA,  Inc.  Depending  upon the rating
service,  six or fewer of the largest 100 bank  holding  companies in the United
States have higher ratings. State Street Bank's long-term certificate of deposit
ratings are AA by Standard & Poor's, Aa2 by Moody's Investor Services and AA+ by
IBCA,  Inc.  These  ratings,  as well as strong  capital  ratios,  enhance State
Street's  liquidity by making its  liabilities  attractive  to a large number of
investors worldwide.

     In August  1993,  a shelf  registration  became  effective  that allows the
Corporation to issue up to $250 million of debt  securities  with maturities not
to exceed 10 years.  Proceeds from the first  tranche of $100 million  issued in
1993 were used to redeem existing debt and for general corporate purposes.

     In 1994,  State  Street  began a program of  issuing up to $200  million of
commercial  paper. As of December 31, 1994, $135 million of commercial paper was
outstanding. This is a source of additional funding for the Corporation.

     The  Consolidated  Statements  of Cash Flows on page 40 provide  additional
information.

Fair  Value  of  Financial Instruments

     The  short-maturity  structure  of State  Street's  assets and  liabilities
results in the fair value of its  financial  instruments  equating to or closely
approximating   its   balance   sheet   value,   with  the   exception   of  the
held-to-maturity  portfolio,  which  had  depreciation  of  $129  million  as of
December 31, 1994. See Note S, page 54, for a further discussion.


FINANCIAL REVIEW

STATE STREET BOSTON CORPORATION

Capital

     State Street maintains strong capital levels to support current  operations
and continued growth. State Street continues to generate capital internally at a
high  rate.  During  1994 and  each of the  preceding  six  years,  capital  was
generated  internally  through  the  retention  of  earnings at a rate of 14% or
higher. On December 31, 1994,  stockholders'  equity was $1.2 billion,  compared
with $597  million on December 31,  1989,  a 16%  compound  annual  growth rate.
During 1994,  stockholders'  equity  increased  $126  million.  The increase was
attributable to $207 million of earnings, $12 million related to the exercise of
stock  options and the  conversion  of  debentures,  and $6 million from foreign
currency translation gains. These additions were partially offset by $46 million
in common  dividends  and an  after-tax  unrealized  holding loss of $53 million
recorded on  securities  classified  as available  for sale in  accordance  with
Statement of Financial  Accounting  Standards  No. 115,  Accounting  for Certain
Investments in Debt and Equity Securities.

     The  Federal  Reserve  Board,  State  Street's  principal  regulator,   has
established risk-based capital guidelines that require minimum ratios of capital
to risk-weighted  assets and certain  off-balance  sheet credit  exposures.  The
Federal  Reserve  Board also  maintains  a leverage  ratio  guideline  that is a
measure of capital to total average balance sheet assets.

--------------------------------------------------------------------------------
REGULATORY CAPITAL AT DECEMBER 31                                      Minimum
                                                                      Regulatory
(Dollars in millions)                             1994         1993   Guidelines
--------------------------------------------------------------------------------
Risk-based ratios:
  Tier 1 capital                                    12.8%        12.1%    4%
  Total capital ............................        13.4         12.7     8
Leverage ratio .............................         5.4          5.3     3
Tier 1 capital .............................      $1,248       $1,070
Total capital ..............................       1,302        1,122
Risk-adjusted assets .......................       9,723        8,842

     State Street has developed  internal  capital-adequacy  policies that focus
primary  importance on risk exposure  rather than asset levels.  These  policies
emphasize the risk-based guidelines,  particularly the Tier 1 risk-based capital
ratio.  This emphasis is appropriate to State Street's  balance sheet structure,
which has a high degree of liquidity and low credit-risk  exposure.  At year-end
1994,  State Street's Tier 1 capital ratio of 12.8%  significantly  exceeded the
regulatory  guidelines  and was  among the  strongest  for  large  U.S.  banking
companies.  Each of State Street's three regulatory ratios improved during 1994,
as a result of higher levels of capital,  which were partially  offset by higher
asset bases.

     During 1992,  bank  regulators  adopted five  capital  categories  based on
capital  ratios and other  factors,  which are  applicable  to banks for certain
regulatory supervisory purposes.  These categories range from "well capitalized"
to "critically  undercapitalized."  The "well  capitalized"  category requires a
bank to  maintain  a minimum  Tier 1  risk-based  ratio of 6%, a  minimum  total
risk-based capital ratio of 10% and a minimum leverage ratio of 5%. State Street
manages and monitors  its capital  ratios to assure that they exceed the minimum
standards for "well  capitalized." At December 31, 1994, State Street Bank had a
Tier 1 risk-based  capital ratio of 12.8%, a total  risk-based  capital ratio of
13.2% and a leverage ratio of 5.4%.

Dividends and Common Stock

     State Street increased the quarterly  dividend to stockholders twice during
1994,  continuing  the  pattern of  dividend  increases  that began in 1978.  At
year-end  1994,  the dividend rate was 15% higher than at year-end  1993.  Since
1989,  dividends  per  share  have  increased  at an annual  rate of 15%.  State
Street's  policy is to  increase  dividends  at a rate that is  consistent  with
long-term  earnings  growth  and that will  permit  levels of  internal  capital
generation  sufficient to allow for the full  development of strategic  business
opportunities. The dividend payout ratio was 22% for 1994.

     There were 6,028 stockholders of record at year-end 1994.


     Narrative  description  of graphic and image  material  appearing  in paper
format version of Form 10-K.

     Page 34  contains  line  graphs  (bar  charts) of  Stockholders'  Equity at
Year-End and Dividends Per Share.

    The Data points comprising these graphs appear below in tabular format.

Stockholders' Equity at Year-End
(Millions of Dollars)

                                          Stockholders' Equity
Year                                          at Year-End
1989 ....................................     $  597.2
1990 ....................................        695.1
1991 ....................................        816.6
1992 ....................................        953.1
1993 ....................................      1,105.0
1994 ....................................      1,231.3

Dividends Per Share
(Dollars)

                                              Dividends
Year                                          Per Share
1989 ....................................        .300
1990 ....................................        .340
1991 ....................................        .385
1992 ....................................        .445
1993 ....................................        .520
1994 ....................................        .600



FINANCIAL REVIEW

STATE STREET BOSTON CORPORATION



------------------------------------------------------------------------------------------------------------------------------------
DIVIDENDS AND COMMON STOCK
                                       MARKET PRICE                                                            Market Price
                             ---------------------------------                                     ---------------------------------
                   DIVIDENDS                           END OF                            Dividends                           End of
                   DECLARED  LOW          HIGH         PERIOD                            Declared  Low          High         Period
------------------------------------------------------------------------------------------------------------------------------------
1994                                                                  1993
                                                                                                         
First .........    $.14      $35 1/8      $39          $36            First .........    $.12      $41          $49 1/8      $44 1/2
Second ........     .15       34 3/8       43 1/8      $38 5/8        Second ........     .13       29 1/4       45 3/4       33 1/8
Third .........     .15       36           41          $36 1/2        Third .........     .13       31 3/4       35 3/4       35 5/8
Fourth ........     .16       27 5/8       37 1/4      $28 5/8        Fourth ........     .14       35 3/8       39 3/4       37 1/2


RISK MANAGEMENT

     In providing financial asset services globally, certain inherent risks must
be managed and  controlled.  In addition to  interest-rate  risk,  these include
counterparty credit risk,  operations and settlement risk, and market risk. Risk
management is an integral part of the  Corporation's  business  activities.  The
credit and  risk-management  function is centrally  organized with close ties to
the  business  units in order to identify  and manage  risks  effectively.  This
structure  allows for corporate risk management  across the business areas while
individual  line areas remain  responsible  for risk  management in their units.
Continuing a trend of recent years,  risk-management  resources are increasingly
devoted to financial asset services.

     Emphasis   in  risk   management   is  placed  on   establishing   specific
authorization  levels and limits  and is an  ongoing  process by which  exposure
levels are  reviewed  and  modified as deemed  appropriate  to reflect  changing
conditions.  Counterparties  are subject to a rigorous credit  approval  process
that covers the traditional lending services and global financial asset services
for  foreign  exchange,   credit  facilities,   placements,   credit-enhancement
services, securities lending and securities-clearing  facilities.  Concentration
is managed in terms of business-risk concentration,  including specific industry
lending  concentrations  and  country  limits,  as well as limits on  individual
counterparties.

     In managing  country risk, State Street considers a broad variety of issues
and risks inherent in doing business outside the United States, including issues
related to credit quality and asset  concentration.  Consideration is also given
to transfer risk, which arises from the possible  inability of a counterparty or
borrower to repay an obligation because of the inconvertibility of its currency.

     Operating   risk  is  actively   managed  in  all  business  units  of  the
Corporation.  Particular  emphasis is placed on payment-system  risk management,
overdraft monitoring and control, and global securities clearing and settlement.
In addition to specific authorization levels and limits,  operating risk is also
controlled through extensive automation, operating procedures and insurance.

     Market risk arises from price changes in various markets.  Market risk from
foreign  exchange and trading  activities  is monitored and  controlled  through
established  limits on  positions  and  aggregate  limits  based on estimates of
potential loss of earnings under assumptions about changes in market conditions.

     State  Street  acts  as an  agent  to  lend  customer-owned  securities  to
broker/dealers  and banks. State Street is not a principal in these transactions
and,  therefore,  they are not  reflected on the  Corporation's  balance  sheet.
Potential exposure to each borrower is reviewed through the Corporation's credit
risk approval and  management  process.  Collateral  in the form of cash,  other
securities or letters of credit is received to secure the borrower's  promise to
return  these  securities.  Securities  are marked to market and compared to the
value of collateral daily.  Investment of customer cash collateral is managed by
State Street Global Advisors in compliance with approved investment parameters.

Credit Risk

     Credit  risk  results  from  the  possibility  that a loss  may  occur if a
counterparty  becomes  unable to meet the terms of a contract.  State Street has
policies and  procedures  to monitor and manage  carefully all aspects of credit
risk.  These include a  comprehensive  credit-review  and approval  process that
involves  the  assignment  of risk  ratings to all loans and  off-balance  sheet
credit exposures.  The allowance for loan losses is available to cover potential
losses  from  current  credit   exposure  in  the  loan  portfolio  and  certain
off-balance sheet commitments.

     At December 31, 1994,  total  non-performing  assets were $27.4 million,  a
$10.5 million decrease from year-end 1993.  Non-performing assets included $23.0
million of non-accrual  loans,  which was less than 1% of total loans,  and $4.4
million of other real estate owned.  It is State Street's policy to place a loan
on non-accrual  when either  principal or interest  becomes 60 days past due. In
1994,  loans placed on non-accrual  status were more than offset by charge-offs,
payments and the return to accrual status of several  loans.  Loans are returned
to accrual status only when interest and principal  payments are brought current
and future  payments  are  considered  to be assured.  The decline in other real
estate owned resulted from property sales.



FINANCIAL REVIEW

State Street Boston Corporation

     In 1994,  net  charge-offs  declined to $7.7 million from $16.3  million in
1993. Net charge-offs as a percentage of average loans were .23%,  compared with
.63% for 1993.

     The  allowance  for loan  losses is  increased  by the  provision  for loan
losses,  which is a charge  to  current  income.  The  appropriate  level of the
allowance is determined  by a thorough  analysis of credit risk. At December 31,
1994, the allowance for loan losses was $58.2 million,  or 1.80% of loans.  This
compares with an allowance of $54.3 million, or 2.03% of loans, a year ago. This
decline reflects improvement in measures of credit quality, discussed above, and
improvement  in the outlook for general  economic  conditions  and its effect on
borrowers. The decline in the allowance for loan losses as a percentage of loans
is also attributable to the growth in low-risk loan exposures to financial asset
services customers.



------------------------------------------------------------------------------------------------------------------------------------
CREDIT EXPERIENCE
(Dollars in millions)                                                  1994       1993       1992       1991       1990       1989
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                              
Provision for loan losses .......................................      $11.6      $11.3      $12.2      $60.0      $45.7      $19.4

Charge-offs .....................................................       10.5       18.5       23.5       47.8       48.1       23.7
Recoveries ......................................................        2.8        2.2        3.4        2.7        3.1        4.6
                                                                       -----      -----      -----      -----      -----      -----
    Net loan charge-offs ........................................        7.7       16.3       20.1       45.1       45.0       19.1
Allowance of subsidiary purchased ...............................                   1.4
Allowance for loan losses, year end .............................       58.2       54.3       57.9       65.9       51.0       50.3

Net loan charge-offs by loan type:
  Commercial and financial ......................................      $ 8.4      $14.0      $ 8.4      $32.2      $12.0      $ 5.2
  Real estate ...................................................        (.2)       1.3        9.8       10.9        9.3        1.5
  Consumer ......................................................        (.1)        .9         .9        1.6       22.4        9.9
  Foreign .......................................................        (.4)        .1        1.0         .4        1.3        2.5
                                                                       -----      -----      -----      -----      -----      -----
    Total net charge-offs .......................................      $ 7.7      $16.3      $20.1      $45.1      $45.0      $19.1
                                                                       =====      =====      =====      =====      =====      =====

Non-performing loans:
  Commercial and financial ......................................      $20.3      $25.0      $37.2      $30.6      $31.5      $ 5.5
  Real estate ...................................................        2.6         .5         .9        7.9       22.7       13.5
  Other .........................................................         .1        1.3        2.2        2.4        2.3        2.8
                                                                       -----      -----      -----      -----      -----      -----
    Total non-performing loans ..................................      $23.0      $26.8      $40.3      $40.9      $56.5      $21.8
                                                                       =====      =====      =====      =====      =====      =====
Other real estate owned .........................................      $ 4.4      $11.1      $12.5      $15.4      $15.5
Ratios:
  Allowance to ending loans .....................................       1.80%      2.03%      2.89%      3.46%      2.42%      2.04%
  Net charge-offs to average loans ..............................        .23        .63        .97       2.14       1.72        .77
  Non-performing loans to total loans ...........................        .71       1.00       2.01       2.15       2.68        .88


     Statement  of  Financial  Accounting  Standards  No.  114,  "Accounting  by
Creditors for  Impairment  of a Loan," is effective  for fiscal years  beginning
after December 15, 1994. 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.

Foreign  Exchange and Derivative  Financial Instruments

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

     State  Street's  customers use  derivatives  to manage the financial  risks
associated with their investment goals and business activities.  With the growth
of cross-border investing,  State Street's customers have an increasing need for
foreign  exchange  forward  contracts  to  protect  the  domestic  value  of  an
international  investment  and to manage the currency  risk in an  international
investment portfolio.  As an active participant in the foreign exchange markets,
State Street provides foreign exchange  forward  contracts and  over-the-counter
options in support of these customer needs.

     As a part of trading activities, State Street also assumes market positions
in  both  the  foreign  exchange  and  interest-rate   markets  using  financial
derivatives -- primarily  forward foreign exchange  contracts,  foreign exchange
and interest-rate options, and interest-rate swaps.

     State Street's  positions are based on market  expectations  and customers'
needs.  As of December 31, 1994, the notional  amount of these  instruments  was
$43.9 billion, of which $43.1 billion was foreign exchange forward contracts.



FINANCIAL REVIEW

STATE STREET BOSTON CORPORATION

     State Street uses various  derivatives  to minimize the  interest-rate  and
foreign  exchange  risk  associated  with  balance  sheet  and  global  business
activities.  As of year-end 1994, the notional  amount of these  derivatives was
$229 million.

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

     As a manager of financial  assets for others,  State Street uses derivative
financial  instruments to hedge against market risk,  adjust portfolio  duration
and enable efficient portfolio construction.  These activities are undertaken in
accordance  with  investment  guidelines  supplied  by, or  disclosed  to, State
Street's customers.

     As a servicer of financial assets, State Street acts as trustee,  custodian
and/or  administrator for its customers'  investment funds, certain of which may
use derivative instruments in their investment strategies.  These activities are
part of the normal  responsibilities  of State Street as a service  provider and
are discharged in accordance with customer service contracts. Further discussion
of derivatives is included in Note R, page 52.

ACQUISITION OF INVESTORS FIDUCIARY TRUST COMPANY

     On January 31,  1995,  State  Street  acquired  Investors  Fiduciary  Trust
Company  (IFTC),  a Kansas  City,  Missouri-based  servicer of mutual funds with
approximately   $115  billion  of  assets  under   custody.   This   acquisition
strengthened State Street's  leadership position in servicing mutual funds. IFTC
brings  additional  customers and different  systems solutions to servicing this
market. State Street is leveraging its full range of products to this additional
customer base, and the combined  entity will benefit from the  consolidation  of
custody operations.

     This  acquisition  was  accomplished  by the issuance of 5,972,222  shares.
State Street will account for this  transaction  as a pooling of interests,  and
prior-period  financial statements will be restated.  One-time transaction costs
of $.03 per share will be recorded in the first quarter. No earnings dilution is
expected for full-year 1995. See Note B, page 43, for a summary of the unaudited
pro forma financial information.