<PAGE> PAGE 1
000 A000000 10/31/96
000 C000000 0000918572
000 D000000 N
000 E000000 F
000 F000000 Y
000 G000000 N
000 H000000 N
000 I000000 3.0
000 J000000 U
001 A000000 STATE STREET RESEARCH SECURITIES TRUST
001 B000000 811-8322
001 C000000 6173577800
002 A000000 ONE FINANCIAL CENTER
002 B000000 BOSTON
002 C000000 MA
002 D010000 02111
002 D020000 2690
003 000000 N
004 000000 N
005 000000 N
006 000000 N
007 A000000 Y
007 B000000 2
007 C010100 1
007 C020100 STATE STREET RESEARCH INTERMEDIATE BOND FUND
007 C030100 N
007 C010200 2
007 C020200 STATE STREET RESEARCH STRATEGIC INCOME FUND
007 C030200 N
007 C010300 3
007 C010400 4
007 C010500 5
007 C010600 6
007 C010700 7
007 C010800 8
007 C010900 9
007 C011000 10
018 00AA00 Y
019 A00AA00 Y
019 B00AA00 22
019 C00AA00 STATESTRES
020 A000001 MERRILL LYNCH PIERCE FENNER & SMITH INC
020 B000001 13-5674085
020 C000001 3
020 A000002 BT SECURITIES CORP
020 C000002 1
020 C000003 0
020 C000004 0
020 C000005 0
020 C000006 0
020 C000007 0
<PAGE> PAGE 2
020 C000008 0
020 C000009 0
020 C000010 0
021 000000 4
022 A000001 MERRILL LYNCH, PIERCE FENNER & SMITH INC
022 B000001 13-5674085
022 C000001 142213
022 D000001 0
022 A000002 J.P. MORGAN SECURITIES INC.
022 B000002 13-3224016
022 C000002 37052
022 D000002 0
022 A000003 AMERICAN EXPRESS CREDIT CORP.
022 C000003 23587
022 D000003 0
022 A000004 STATE STREET BANK & TRUST CO.
022 C000004 16415
022 D000004 0
022 A000005 GENERAL ELECTRIC CAPITAL CORP.
022 C000005 11470
022 D000005 0
022 A000006 FORD MOTOR CREDIT CORP.
022 C000006 7629
022 D000006 0
022 A000007 BENEFICIAL CORP.
022 C000007 2826
022 D000007 0
022 A000008 CHEVRON OIL FINANCE CO.
022 C000008 2716
022 D000008 0
022 A000009 CS FIRST BOSTON CORP.
022 B000009 13-5659485
022 C000009 2311
022 D000009 0
022 A000010 GOLDMAN SACHS & CO.
022 B000010 13-5108880
022 C000010 2185
022 D000010 0
023 C000000 323944
023 D000000 0
024 00AA00 Y
025 A00AA01 LEHMAN BROTHERS INC.
025 B00AA01 13-2518466
025 C00AA01 D
025 D00AA01 2599
025 D00AA02 0
025 D00AA03 0
025 D00AA04 0
025 D00AA05 0
025 D00AA06 0
025 D00AA07 0
<PAGE> PAGE 3
025 D00AA08 0
026 A000000 Y
026 B000000 Y
026 C000000 Y
026 D000000 Y
026 E000000 N
026 F000000 N
026 G010000 N
026 G020000 N
026 H000000 N
077 A000000 N
078 000000 N
080 A00AA00 FEDERAL INSURANCE CO.
080 C00AA00 15000
081 A00AA00 Y
081 B00AA00 25
082 A00AA00 N
082 B00AA00 0
083 A00AA00 N
083 B00AA00 0
084 A00AA00 N
084 B00AA00 0
085 A00AA00 Y
085 B00AA00 N
086 A010000 0
086 A020000 0
086 B010000 0
086 B020000 0
086 C010000 0
086 C020000 0
086 D010000 0
086 D020000 0
086 E010000 0
086 E020000 0
086 F010000 0
086 F020000 0
028 A010100 5
028 A020100 0
028 A030100 0
028 A040100 10
028 B010100 15
028 B020100 134
028 B030100 0
028 B040100 7
028 C010100 79
028 C020100 37
028 C030100 0
028 C040100 2
028 D010100 20
028 D020100 0
028 D030100 0
<PAGE> PAGE 4
028 D040100 22
028 E010100 88
028 E020100 0
028 E030100 0
028 E040100 63
028 F010100 24
028 F020100 40
028 F030100 0
028 F040100 49
028 G010100 231
028 G020100 211
028 G030100 0
028 G040100 153
028 H000100 0
029 000100 Y
030 A000100 0
030 B000100 4.50
030 C000100 0.00
031 A000100 0
031 B000100 0
032 000100 0
033 000100 0
034 000100 Y
035 000100 0
036 A000100 N
036 B000100 0
037 000100 N
038 000100 0
039 000100 N
040 000100 Y
041 000100 Y
042 A000100 17
042 B000100 7
042 C000100 0
042 D000100 0
042 E000100 33
042 F000100 0
042 G000100 43
042 H000100 0
043 000100 1
044 000100 73
062 A000100 Y
062 B000100 0.0
062 C000100 0.0
062 D000100 0.0
062 E000100 0.0
062 F000100 0.0
062 G000100 0.0
062 H000100 0.0
062 I000100 13.8
062 J000100 0.0
<PAGE> PAGE 5
062 K000100 0.0
062 L000100 0.0
062 M000100 44.3
062 N000100 11.4
062 O000100 0.0
062 P000100 28.4
062 Q000100 2.1
062 R000100 0.0
063 A000100 0
063 B000100 3.6
064 A000100 N
064 B000100 N
066 A000100 N
067 000100 N
068 A000100 N
068 B000100 N
069 000100 N
071 A000100 3767
071 B000100 3592
071 C000100 14130
071 D000100 25
072 A000100 6
072 B000100 577
072 C000100 0
072 D000100 0
072 E000100 0
072 F000100 46
072 G000100 0
072 H000100 0
072 I000100 32
072 J000100 40
072 K000100 0
072 L000100 14
072 M000100 7
072 N000100 10
072 O000100 0
072 P000100 0
072 Q000100 0
072 R000100 9
072 S000100 6
072 T000100 1
072 U000100 9
072 V000100 0
072 W000100 3
072 X000100 177
072 Y000100 113
072 Z000100 513
072AA000100 0
072BB000100 12
072CC010100 196
072CC020100 0
<PAGE> PAGE 6
072DD010100 487
072DD020100 0
072EE000100 134
073 A010100 0.2800
073 A020100 0.2700
073 B000100 0.0800
073 C000100 0.0000
074 A000100 9
074 B000100 0
074 C000100 2089
074 D000100 14679
074 E000100 0
074 F000100 0
074 G000100 0
074 H000100 0
074 I000100 0
074 J000100 395
074 K000100 24
074 L000100 256
074 M000100 53
074 N000100 17505
074 O000100 395
074 P000100 36
074 Q000100 0
074 R010100 0
074 R020100 0
074 R030100 0
074 R040100 41
074 S000100 0
074 T000100 17033
074 U010100 1750
074 U020100 0
074 V010100 9.80
074 V020100 9.73
074 W000100 0.0000
074 X000100 11
074 Y000100 0
075 A000100 0
075 B000100 16880
076 000100 0.00
028 A010200 0
028 A020200 0
028 A030200 0
028 A040200 0
028 B010200 0
028 B020200 0
028 B030200 0
028 B040200 0
028 C010200 0
028 C020200 0
028 C030200 0
<PAGE> PAGE 7
028 C040200 0
028 D010200 300
028 D020200 0
028 D030200 0
028 D040200 0
028 E010200 38379
028 E020200 0
028 E030200 0
028 E040200 10
028 F010200 7127
028 F020200 18
028 F030200 0
028 F040200 35
028 G010200 45806
028 G020200 18
028 G030200 0
028 G040200 45
028 H000200 27242
029 000200 Y
030 A000200 45
030 B000200 4.50
030 C000200 0.00
031 A000200 6
031 B000200 0
032 000200 22
033 000200 17
034 000200 Y
035 000200 0
036 A000200 N
036 B000200 0
037 000200 N
038 000200 0
039 000200 N
040 000200 Y
041 000200 Y
042 A000200 9
042 B000200 3
042 C000200 0
042 D000200 17
042 E000200 47
042 F000200 0
042 G000200 24
042 H000200 0
043 000200 18
044 000200 34
045 000200 Y
046 000200 N
047 000200 Y
048 000200 0.750
048 A010200 0
048 A020200 0.000
<PAGE> PAGE 8
048 B010200 0
048 B020200 0.000
048 C010200 0
048 C020200 0.000
048 D010200 0
048 D020200 0.000
048 E010200 0
048 E020200 0.000
048 F010200 0
048 F020200 0.000
048 G010200 0
048 G020200 0.000
048 H010200 0
048 H020200 0.000
048 I010200 0
048 I020200 0.000
048 J010200 0
048 J020200 0.000
048 K010200 0
048 K020200 0.000
062 A000200 Y
062 B000200 0.0
062 C000200 0.0
062 D000200 0.0
062 E000200 0.0
062 F000200 0.0
062 G000200 0.0
062 H000200 0.0
062 I000200 6.6
062 J000200 0.0
062 K000200 0.0
062 L000200 0.0
062 M000200 15.8
062 N000200 14.4
062 O000200 0.0
062 P000200 45.7
062 Q000200 15.4
062 R000200 2.1
063 A000200 0
063 B000200 7.9
064 A000200 N
064 B000200 N
066 A000200 N
067 000200 N
068 A000200 N
068 B000200 N
069 000200 N
071 A000200 50781
071 B000200 8001
071 C000200 26814
071 D000200 30
<PAGE> PAGE 9
072 A000200 3
072 B000200 512
072 C000200 12
072 D000200 0
072 E000200 0
072 F000200 47
072 G000200 0
072 H000200 0
072 I000200 0
072 J000200 12
072 K000200 0
072 L000200 1
072 M000200 3
072 N000200 6
072 O000200 0
072 P000200 0
072 Q000200 0
072 R000200 4
072 S000200 2
072 T000200 18
072 U000200 3
072 V000200 0
072 W000200 0
072 X000200 96
072 Y000200 9
072 Z000200 437
072AA000200 106
072BB000200 0
072CC010200 697
072CC020200 0
072DD010200 309
072DD020200 0
072EE000200 0
073 A010200 0.0600
073 A020200 0.0500
073 B000200 0.0000
073 C000200 0.0000
074 A000200 1
074 B000200 0
074 C000200 3538
074 D000200 42643
074 E000200 980
074 F000200 0
074 G000200 0
074 H000200 0
074 I000200 0
074 J000200 0
074 K000200 5
074 L000200 2008
074 M000200 78
074 N000200 49253
<PAGE> PAGE 10
074 O000200 2202
074 P000200 42
074 Q000200 0
074 R010200 0
074 R020200 0
074 R030200 0
074 R040200 299
074 S000200 0
074 T000200 46710
074 U010200 6515
074 U020200 0
074 V010200 7.17
074 V020200 7.16
074 W000200 0.0000
074 X000200 211
074 Y000200 0
075 A000200 0
075 B000200 37166
076 000200 0.00
SIGNATURE DOUGLAS A. ROMICH
TITLE ASSISTANT TREASURER
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0000918572
<NAME> STATE STREET RESEARCH SECURITIES TRUST
<SERIES>
<NUMBER> 011
<NAME> STATE STREET RESEARCH INTERMEDIATE BOND FUND CLASS A
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> APR-30-1997
<PERIOD-END> OCT-31-1996
<INVESTMENTS-AT-COST> 16,769,861
<INVESTMENTS-AT-VALUE> 16,767,892
<RECEIVABLES> 674,831
<ASSETS-OTHER> 62,439
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 17,505,162
<PAYABLE-FOR-SECURITIES> 394,656
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 77,719
<TOTAL-LIABILITIES> 472,375
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 16,874,637
<SHARES-COMMON-STOCK> 61,397
<SHARES-COMMON-PRIOR> 60,764
<ACCUMULATED-NII-CURRENT> 182,450
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 0
<OVERDISTRIBUTION-GAINS> (23,928)
<ACCUM-APPREC-OR-DEPREC> (372)
<NET-ASSETS> 17,032,787
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 577,277
<OTHER-INCOME> 0
<EXPENSES-NET> 64,048
<NET-INVESTMENT-INCOME> 513,229
<REALIZED-GAINS-CURRENT> (12,440)
<APPREC-INCREASE-CURRENT> 196,025
<NET-CHANGE-FROM-OPS> 696,814
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> (16,318)
<DISTRIBUTIONS-OF-GAINS> (4,744)
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 138
<NUMBER-OF-SHARES-REDEEMED> 0
<SHARES-REINVESTED> 495
<NET-CHANGE-IN-ASSETS> 364,870
<ACCUMULATED-NII-PRIOR> 156,154
<ACCUMULATED-GAINS-PRIOR> 122,677
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 46,420
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 176,830
<AVERAGE-NET-ASSETS> 16,880,000
<PER-SHARE-NAV-BEGIN> 9.75
<PER-SHARE-NII> 0.29
<PER-SHARE-GAIN-APPREC> 0.11
<PER-SHARE-DIVIDEND> (0.27)
<PER-SHARE-DISTRIBUTIONS> (0.08)
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 9.80
<EXPENSE-RATIO> 1.00
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0000918572
<NAME> STATE STREET RESEARCH SECURITIES TRUST
<SERIES>
<NUMBER> 013
<NAME> STATE STREET RESEARCH INTERMEDIATE BOND FUND CLASS C
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> APR-30-1997
<PERIOD-END> OCT-31-1996
<INVESTMENTS-AT-COST> 16,769,861
<INVESTMENTS-AT-VALUE> 16,767,892
<RECEIVABLES> 674,831
<ASSETS-OTHER> 62,439
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 17,505,162
<PAYABLE-FOR-SECURITIES> 394,656
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 77,719
<TOTAL-LIABILITIES> 472,375
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 16,874,637
<SHARES-COMMON-STOCK> 1,689,499
<SHARES-COMMON-PRIOR> 1,659,934
<ACCUMULATED-NII-CURRENT> 182,450
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 0
<OVERDISTRIBUTION-GAINS> (23,928)
<ACCUM-APPREC-OR-DEPREC> (372)
<NET-ASSETS> 17,032,787
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 577,277
<OTHER-INCOME> 0
<EXPENSES-NET> 64,048
<NET-INVESTMENT-INCOME> 513,229
<REALIZED-GAINS-CURRENT> (12,440)
<APPREC-INCREASE-CURRENT> 196,025
<NET-CHANGE-FROM-OPS> 696,814
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> (470,615)
<DISTRIBUTIONS-OF-GAINS> (129,421)
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 23,977
<NUMBER-OF-SHARES-REDEEMED> (15,894)
<SHARES-REINVESTED> 21,482
<NET-CHANGE-IN-ASSETS> 364,870
<ACCUMULATED-NII-PRIOR> 156,154
<ACCUMULATED-GAINS-PRIOR> 122,677
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 46,420
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 176,830
<AVERAGE-NET-ASSETS> 16,880,000
<PER-SHARE-NAV-BEGIN> 9.68
<PER-SHARE-NII> 0.30
<PER-SHARE-GAIN-APPREC> 0.11
<PER-SHARE-DIVIDEND> (0.28)
<PER-SHARE-DISTRIBUTIONS> (0.08)
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 9.73
<EXPENSE-RATIO> 0.75
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0000918572
<NAME> STATE STREET RESEARCH SECURITIES TRUST
<SERIES>
<NUMBER> 021
<NAME> STATE STREET RESEARCH STRATEGIC INCOME FUND CLASS A
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> APR-30-1997
<PERIOD-END> OCT-31-1996
<INVESTMENTS-AT-COST> 46,466,885
<INVESTMENTS-AT-VALUE> 47,160,528
<RECEIVABLES> 2,012,486
<ASSETS-OTHER> 79,936
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 49,252,950
<PAYABLE-FOR-SECURITIES> 2,201,518
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 341,625
<TOTAL-LIABILITIES> 2,543,143
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 45,779,150
<SHARES-COMMON-STOCK> 4,016,213
<SHARES-COMMON-PRIOR> 0
<ACCUMULATED-NII-CURRENT> 127,644
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 105,954
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 697,059
<NET-ASSETS> 46,709,807
<DIVIDEND-INCOME> 11,900
<INTEREST-INCOME> 511,595
<OTHER-INCOME> 0
<EXPENSES-NET> 86,972
<NET-INVESTMENT-INCOME> 436,523
<REALIZED-GAINS-CURRENT> 105,954
<APPREC-INCREASE-CURRENT> 697,059
<NET-CHANGE-FROM-OPS> 1,239,536
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> (202,980)
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 4,018,620
<NUMBER-OF-SHARES-REDEEMED> 1,671
<SHARES-REINVESTED> (4,078)
<NET-CHANGE-IN-ASSETS> 46,709,807
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> 0
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 47,349
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 96,416
<AVERAGE-NET-ASSETS> 37,166,419
<PER-SHARE-NAV-BEGIN> 7.00
<PER-SHARE-NII> 0.07
<PER-SHARE-GAIN-APPREC> 0.15
<PER-SHARE-DIVIDEND> (0.05)
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 7.17
<EXPENSE-RATIO> 1.35
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0000918572
<NAME> STATE STREET RESEARCH SECURITIES TRUST
<SERIES>
<NUMBER> 022
<NAME> STATE STREET RESEARCH STRATEGIC INCOME FUND CLASS B
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> APR-30-1997
<PERIOD-END> OCT-31-1996
<INVESTMENTS-AT-COST> 46,466,885
<INVESTMENTS-AT-VALUE> 47,160,528
<RECEIVABLES> 2,012,486
<ASSETS-OTHER> 79,936
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 49,252,950
<PAYABLE-FOR-SECURITIES> 2,201,518
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 341,625
<TOTAL-LIABILITIES> 2,543,143
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 45,779,150
<SHARES-COMMON-STOCK> 707,958
<SHARES-COMMON-PRIOR> 0
<ACCUMULATED-NII-CURRENT> 127,644
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 105,954
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 697,059
<NET-ASSETS> 46,709,807
<DIVIDEND-INCOME> 11,900
<INTEREST-INCOME> 511,595
<OTHER-INCOME> 0
<EXPENSES-NET> 86,972
<NET-INVESTMENT-INCOME> 436,523
<REALIZED-GAINS-CURRENT> 105,954
<APPREC-INCREASE-CURRENT> 697,059
<NET-CHANGE-FROM-OPS> 1,239,536
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> (18,748)
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 708,103
<NUMBER-OF-SHARES-REDEEMED> (783)
<SHARES-REINVESTED> 638
<NET-CHANGE-IN-ASSETS> 46,709,807
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> 0
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 47,349
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 96,416
<AVERAGE-NET-ASSETS> 37,166,419
<PER-SHARE-NAV-BEGIN> 7.00
<PER-SHARE-NII> 0.05
<PER-SHARE-GAIN-APPREC> 0.16
<PER-SHARE-DIVIDEND> (0.05)
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 7.16
<EXPENSE-RATIO> 2.10
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0000918572
<NAME> STATE STREET RESEARCH SECURITIES TRUST
<SERIES>
<NUMBER> 023
<NAME> STATE STREET RESEARCH STRATEGIC INCOME FUND CLASS C
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> APR-30-1997
<PERIOD-END> OCT-31-1996
<INVESTMENTS-AT-COST> 46,466,885
<INVESTMENTS-AT-VALUE> 47,160,528
<RECEIVABLES> 2,012,486
<ASSETS-OTHER> 79,936
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 49,252,950
<PAYABLE-FOR-SECURITIES> 2,201,518
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 341,625
<TOTAL-LIABILITIES> 2,543,143
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 45,779,150
<SHARES-COMMON-STOCK> 1,296,418
<SHARES-COMMON-PRIOR> 0
<ACCUMULATED-NII-CURRENT> 127,644
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 105,954
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 697,059
<NET-ASSETS> 46,709,807
<DIVIDEND-INCOME> 11,900
<INTEREST-INCOME> 511,595
<OTHER-INCOME> 0
<EXPENSES-NET> 86,972
<NET-INVESTMENT-INCOME> 436,523
<REALIZED-GAINS-CURRENT> 105,954
<APPREC-INCREASE-CURRENT> 697,059
<NET-CHANGE-FROM-OPS> 1,239,536
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> (71,776)
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 1,296,376
<NUMBER-OF-SHARES-REDEEMED> 0
<SHARES-REINVESTED> 42
<NET-CHANGE-IN-ASSETS> 46,709,807
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> 0
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 47,349
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 96,416
<AVERAGE-NET-ASSETS> 37,166,419
<PER-SHARE-NAV-BEGIN> 7.00
<PER-SHARE-NII> 0.05
<PER-SHARE-GAIN-APPREC> 0.16
<PER-SHARE-DIVIDEND> (0.05)
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 7.16
<EXPENSE-RATIO> 2.10
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0000918572
<NAME> STATE STREET RESEARCH SECURITIES TRUST
<SERIES>
<NUMBER> 024
<NAME> STATE STREET RESEARCH STRATEGIC INCOME FUND CLASS D
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> APR-30-1997
<PERIOD-END> OCT-31-1996
<INVESTMENTS-AT-COST> 46,466,885
<INVESTMENTS-AT-VALUE> 47,160,528
<RECEIVABLES> 2,012,486
<ASSETS-OTHER> 79,936
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 49,252,950
<PAYABLE-FOR-SECURITIES> 2,201,518
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 341,625
<TOTAL-LIABILITIES> 2,543,143
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 45,779,150
<SHARES-COMMON-STOCK> 494,261
<SHARES-COMMON-PRIOR> 0
<ACCUMULATED-NII-CURRENT> 127,644
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 105,954
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 697,059
<NET-ASSETS> 46,709,807
<DIVIDEND-INCOME> 11,900
<INTEREST-INCOME> 511,595
<OTHER-INCOME> 0
<EXPENSES-NET> 86,972
<NET-INVESTMENT-INCOME> 436,523
<REALIZED-GAINS-CURRENT> 105,954
<APPREC-INCREASE-CURRENT> 697,059
<NET-CHANGE-FROM-OPS> 1,239,536
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> (15,375)
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 495,566
<NUMBER-OF-SHARES-REDEEMED> (1,452)
<SHARES-REINVESTED> 147
<NET-CHANGE-IN-ASSETS> 46,709,807
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> 0
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 47,349
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 96,416
<AVERAGE-NET-ASSETS> 37,166,419
<PER-SHARE-NAV-BEGIN> 7.00
<PER-SHARE-NII> 0.06
<PER-SHARE-GAIN-APPREC> 0.15
<PER-SHARE-DIVIDEND> (0.05)
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 7.16
<EXPENSE-RATIO> 2.10
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
