DREYFUS LAUREL FUNDS TRUST
N-30D, 1995-08-29
Previous: IVY FUND, NSAR-A, 1995-08-29
Next: JEFFERSON PILOT CAPITAL APPRECIATION FUND INC, NSAR-A, 1995-08-29



DESCRIPTION OF ART WORK ON REPORT COVER

Small box above fund name showing a lions face.

DEAR SHAREHOLDER,

We are pleased to provide you with the Dreyfus Special Growth Fund's Semi-
Annual Report for the six months ended June 30, 1995.

In the pages that follow, we have provided you with a description of the
market environment, a commentary on the Fund's investment strategy and de-
tailed financial statements for the past six months.

As you know, the Fund has been integrated into The Dreyfus Family of
Funds. We hope that you found this transition from The Laurel Funds to The
Dreyfus Family of Funds to be a smooth one. The extended family of funds
now offers you more investment alternatives in addition to expanded ser-
vices and privileges to better serve your investment needs.

We would like to extend our appreciation for your support of The Dreyfus
Family of Funds and hope that the Fund will continue to satisfy your in-
vestment needs. As always, we welcome your thoughts and suggestions.

Sincerely,

Marie E. Connolly

Marie E. Connolly
President
The Dreyfus/Laurel Funds Trust --
Dreyfus Special Growth Fund

August 18, 1995


                             TABLE OF CONTENTS

Shareholder Letter                                                     1

Economic Review                                                        3

Portfolio Overview                                                     4

Portfolio of Investments                                               6

Statement of Assets and Liabilities                                   10

Statement of Operations                                               11

Statement of Changes in Net Assets                                    12

Financial Highlights                                                  14

Notes to Financial Statements                                         17


                              ECONOMIC REVIEW

THE ECONOMIC SLOWDOWN IS MARKED BUT NOT RECESSIONARY

The economic slowdown long hoped for by many analysts and strongly pursued
by the Federal Reserve Board finally took hold over the past six months.
In fact, the economy slowed more than expected. The so-called leading in-
dicators posted three consecutive monthly drops, with economic activity
contracting in the spring quarter for the first time in four years. Em-
ployment weakness in April and May signified that the slowdown had begun
to erode the economy's income-generating capacity somewhat, slowing down
the advance in spendable income.

Nonetheless, we are confident that a recession is not underway. First of
all, the economy is not exhibiting the financial stresses and imbalances
that often mark the end of an expansion. For example, business balance
sheets are strong, even at smaller companies. Many firms have also built a
cushion into profit margins by reducing fixed labor costs like health care
benefits. Consumer financial positions are in excellent shape, allowing
leeway to survive a no-growth, low-inflation environment. Rallies in stock
and bond markets have boosted consumer net worth. Meanwhile, borrowing is
vigorous and we believe should remain so, further spurring consumer spend-
ing.

A second comforting factor is the unprecedented speed with which busi-
nesses have adjusted their production schedules to new economic realities.
By limiting the buildup of unwanted inventories, many firms have lowered
their operating rates considerably. Furthermore, business caution is ex-
tending into the third quarter. While this low production may result in
sluggish overall growth during the summer, it should help keep a better
balance between supply and demand.

A BRIGHTER INFLATION OUTLOOK

Economic deceleration is exactly what the Fed wanted to cool rising infla-
tion expectations, and we believe it's working. The abrupt character of
the slowdown has shocked some businesses who now think they cannot raise
prices and keep their customers. Auto incentives are proliferating, and
steel makers have begun to cut prices to win market share. Even basic ma-
terials producers are offering price cuts, as last year's speculative in-
ventory build-ups now seem counterproductive.

In general, lower operating costs are opening a gap between supply and de-
mand that is alleviating price increase pressure. And while the dollar's
decline could be expected to generate higher import prices that would add
to domestic price pressures, import prices are actually not rising any
faster than domestically-produced finished goods. In other words, a selec-
tive and value-conscious consumer has the upper hand with both domestic
and imported suppliers.

STOCK MARKET EXHIBITS EXCEPTIONAL STRENGTH

The U.S. stock market rallied solidly throughout the past six months,
leading world equity markets by a fairly wide margin. Fueled by falling
interest rates, increasing corporate earnings estimates, successful re-
structuring and cost-containment strategies, and a flurry of corporate
mergers and acquisitions, the Standard & Poor's 500 Index and Dow Jones
Industrial Average both hit new, all-time closing highs in June. In fact,
the S&P 500 had its strongest first half showing since 1987. Large capi-
talization stocks outperformed small caps during the period. In terms of
sectors, technology was the clear leader, followed by financial services,
capital goods, health care, and transportation. Consumer services and du-
rables, utilities, and energy issues lagged the general market.

A FED EASE IS LIKELY

With the economy slowing and inflation seemingly at bay, the Fed began
cautiously easing monetary policy this summer with a quarter point inter-
est rate decrease. Forward-looking inflation indicators like the prime
diffusion index and supplier delivery index, both published by the na-
tional purchasing managers, portend smaller inflation increases. These in-
dicators will be particularly important to Fed policymakers seeking to
keep the economic slowdown from turning recessionary.

We believe that the Fed will want to retain market confidence that it is
not abandoning its anti-infation stance and, therefore, any easing of in-
terest rates will be in small increments. This approach will allow the Fed
to assist the economy and still have the time to assess the ongoing stream
of new economic data to determine the effect of its new monetary policy.
And it would finely balance the Fed's genuine uncertainty as to whether
the pause in economic growth will be short-lived.

                            PORTFOLIO OVERVIEW

Dreyfus Special Growth Fund turned in a solid performance during the past
six months, despite a period in which small capitalization growth and
value stocks both performed poorly in comparison with other market sec-
tors. The Fund posted a total return of 14.20%* for the Investor shares
and 14.34%* for Class R shares for the six months ended June 30, 1995.
During the same period, the Russell 2000 Index** provided a total return
of 14.42%.

 * Total return represents the change during the period in a hypothetical
   account with dividends reinvested.
** The Russell 2000 Index is comprised of 2,000 of the smallest stocks (on
   the basis of capitlization) in The Russell 3000 Index. Representing ap-
   proximately 10% of The Russell 3000 total market cap, this is a small
   cap index. The performance reflects the reinvestment of dividends and
   capital gains.

The Fund's positive performance can be traced to solid returns from hold-
ings in several sectors. In natural gas/oil services, our patience paid
off as many trends we had been awaiting finally materialized over the pe-
riod. Services for finding new oil and gas reserves are in short supply
and equipment prices are rising. Natural gas prices are stabilizing and
oil prices have risen much higher than many people expected. In this envi-
ronment, our overweighting in natural gas/oil service stocks rewarded the
Fund with strong returns. One star performer was Sonata Offshore Drilling,
a manufacturer of partially-submersible oil rigs.

A view point contrary to conventional market wisdom led to an overweight-
ing in the telecommunications sector, particularly cable company and cel-
lular phone company stocks, which contributed strongly to Fund performance
over the period. This sector underperformed the market during 1994, but we
believed that regulation would soon be reduced, giving these companies ad-
ditional pricing flexibility that would boost revenues. This development
occurred in the early months of 1995, and these holdings have performed
quite well, particularly our top holding of Viacom Inc.

Biotechnology holdings also boosted Fund returns, with Amgen and Genzyme
turning in particularly strong returns. We have begun to add to the Fund's
airline holdings in recent months, as they are now selling at good valua-
tions relative to asset values and potential earnings. Basic industrial
holdings such as Boise Cascade and Stone Container also did very well for
the Fund as these stocks, which had been shunned during the "go-go con-
sumer spending '80's" have finally regained investor favor.

In the months ahead, we will be monitoring the economy and interest rates
closely for changes that might affect our investment decisions. In gen-
eral, however, we plan to remain fully invested and to continue relying on
the in depth analysis of individual stocks.

                   PORTFOLIO OF INVESTMENTS (UNAUDITED)

DREYFUS SPECIAL GROWTH FUND                                  JUNE 30, 1995
<TABLE>
<CAPTION>
                                                                        VALUE
  SHARES                                                              (NOTE 1)
<S>            <C>                                                   <C>
               COMMON STOCKS -- 92.0%
               ENERGY -- 24.2%

    40,000     Apache Corporation                                    $ 1,095,000

   120,000     Brown, Tom, Inc.+                                       1,785,000

   707,000     Global Marine, Inc.+                                    4,065,250

    60,000     Noble Affiliates, Inc.                                  1,530,000

   268,000     Rowan Companies, Inc.+                                  2,177,500

    90,000     Sonat Offshore Drilling, Inc.                           2,587,500

   247,500     Varco International, Inc.+                              2,041,875

   171,500     Weatherford International, Inc.+                        2,165,188

     2,500     YPF, Inc., ADR                                             47,963

                                                                      17,495,276

               HEALTH CARE -- 13.9%

    64,000     ALZA Corporation+                                       1,496,000

    26,000     Amgen, Inc.+                                            2,091,375

    57,000     Bichem Pharma Inc.                                      1,246,875

    32,000     Biogen, Inc.+                                           1,424,000

    65,000     Centocor, Inc.+                                           930,313

    39,000     Genzyme Corporation+                                    1,560,000

     9,990     Genzyme Corporation Tissue Repair+                         66,184

    60,000     United States Surgical Corporation                      1,252,500

                                                                      10,067,247

               TELECOMMUNICATIONS -- 11.3%

     9,000     Advanced Information Services                             131,983

    32,000     General Instrument Corporation+                         1,228,000

    22,000     Highwaymaster Communications Inc.+                        335,500

    87,125     Tele Communications, Inc., Class A+                     2,041,992

    23,000     Telecom Argentina STET                                    104,216

    14,000     Telecomasia Corporation+                                   52,461

    34,100     Telecomasia Corporation, GDR++                          1,244,650

     3,000     Telecomunicacoes Brasileiras S.A., ADR                    100,125

    42,000     Telefonica De Argentina S.A., Class B                     105,026

    12,000     Telekom Malaysia Berhad                                    91,058

    40,000     Telephone & Data Systems, Inc.                          1,455,000

     3,000     Telmax, ADR                                                88,680

    10,000     Thai Telephone & Telecommunication+                        87,503

    54,000     Turner Broadcasting Systems Inc., Class B               1,107,000

                                                                       8,173,194

               CONSUMER SERVICES -- 9.6%

   108,000     Comcast Corporation, Class A                            1,964,250

    11,100     General Re Corporation                                  1,486,013

    80,000     Hong Kong and Shanghai Hotels                              98,736

    25,000     United Engineers                                          158,942

    61,500     Vanguard Cellular Systems, Inc., Class A+               1,476,000

    38,000     Viacom, Inc., Class B+                                  1,762,250

                                                                       6,946,191

               BASIC INDUSTRIES -- 8.6%

    53,000     Boise Cascade Corporation                               2,146,500

    53,000     Elcor Corporation+                                      1,179,250

   950,000     Mariah International, Inc.+                                47,500

    35,000     Nac Re Corporation                                      1,089,375

     6,000     Sprithai Superware                                         45,331

    80,000     Stone Container Corporation+                            1,700,000

   174,000     Yue Yuen Industrial Holdings                               42,276

                                                                       6,250,232

               CAPITAL GOODS -- 5.4%

     3,100     Nokia AB                                                  181,456

   104,500     Seda Specialty Packaging+                                 822,938

    69,500     Tidewater, Inc.                                         1,746,188

    35,000     Trinity Industry, Inc.                                  1,163,750

                                                                       3,914,332

               TRANSPORTATION -- 5.2%

    15,000     AMR Corporation+                                        1,119,375

    22,000     Delta Airlines Inc.                                     1,622,500

    43,000     Southwest Airlines Company                              1,026,625

                                                                       3,768,500

               TECHNOLOGY -- 4.9%

    44,500     Analog Devices, Inc.+                                   1,513,000

    25,000     Aspen Technology, Inc.+                                   637,500

    30,000     Leader Universal Holdings                                 107,055

    55,000     Network Equipment Technologies+                         1,306,250

                                                                       3,563,805

               FINANCIAL SERVICES -- 4.3%

    10,000     AMMB Holdings Berhad                                      118,950

    10,000     Bangkok Bank Public Company                               110,188

    15,000     Malayan Banking Berhad                                    118,745

    34,000     MGIC Investment Corporation                             1,593,750

    16,000     Overseas Union Bank                                       100,751

    25,000     Trenwick Group, Inc.                                    1,062,500

                                                                       3,104,884

               UTILITIES -- 2.9%

    73,000     Airtouch Communications, Inc.+                          2,080,500

               CONSUMER NON-DURABLES -- 0.2%

    20,500     H.M. Sampoerna                                            161,091

               CONSUMER DURABLES -- 0.1%

     5,000     Ek Chor China Motorcycle Company                           80,625

               OTHER -- 1.4%

    15,000     Aokam Perdana                                              37,223

    12,000     Portucel Industrial S.A.                                   85,713

    25,000     Softkey International Inc.                                796,875

    20,000     Th Loy Industries Berhad+                                  81,214

                                                                       1,001,025

               TOTAL COMMON STOCKS
                (Cost $60,591,034)                                    66,606,902

               CONVERTIBLE PREFERRED -- 0.3% (Cost $103,901)

    10,000     AMMB Holdings Berhad, Convertible                           5,455

     2,000     Philippine Long Distance Telecommunications               128,750

                                                                         134,205

               WARRANTS -- 0.7% (Cost $472,700)

   145,000     Ann Taylor Stores Corporation, Warrant,
               Expire 07/15/1999+                                        525,625


   FACE                                                                 VALUE
  VALUE                                                               (NOTE 1)

               COMMERCIAL PAPER -- 2.8% (Cost $2,046,000)

$2,046,000     General Electric Capital Corporation, Interest
               Bearing Note 6.200% due 07/03/1995                    $ 2,046,000

               TOTAL INVESTMENTS (Cost $63,213,635*)     95.8%        69,312,732

               OTHER ASSETS AND LIABILITIES (NET)         4.2          3,084,841

               NET ASSETS                               100.0%       $72,397,573
<FN>
 * Aggregate cost for Federal tax purposes.
 + Non-income producing security.
++ Security exempt from registration under Rule 144A of the Securities Act
   of 1933. The securities may be resold in transactions exempt from reg-
   istration, normally to qualified institutional buyers.
</FN>
</TABLE>

See Notes to Financial Statements.

                    STATEMENT OF ASSETS AND LIABILITIES

DREYFUS SPECIAL GROWTH FUND                      JUNE 30, 1995 (UNAUDITED)

<TABLE>
<S>                                                     <C>          <C>
ASSETS
Investments, at value (Cost $63,213,635) (Note 1)
  See accompanying schedule                                          $69,312,732
Cash and foreign currency (Cost $1,435,575)                            1,433,783
Receivable for investment securities sold                              2,826,860
Dividends and interest receivable                                         49,310
Receivable for Fund shares sold                                            1,678
TOTAL ASSETS                                                          73,624,363
LIABILITIES:
Payable for investment securities purchased             $961,693
Investment management fee payable (Note 2)               201,585
Payable for Fund shares redeemed                          47,634
Distribution fee payable (Note 3)                         13,488
Accrued Trustees' fees and expenses (Note 2)               2,390
TOTAL LIABILITIES                                                      1,226,790
NET ASSETS                                                           $72,397,573
NET ASSETS consist of:
Accumulated net investment loss earned to date                       $  (132,384)
Accumulated net realized loss on investments, for-
  ward foreign exchange contracts and foreign cur-
  rency transactions                                                  (2,942,909)
Net unrealized appreciation of investments, for-
  ward foreign exchange contract and foreign cur-
  rency                                                                6,097,530
Paid-in capital                                                       69,375,336
TOTAL NET ASSETS                                                     $72,397,573
NET ASSET VALUE
INVESTOR CLASS SHARES:
Net asset value, offering and redemption price per
  share ($66,296,317 / 3,963,698 shares of benefi-
  cial interest outstanding)                                         $     16.73
CLASS R SHARES:
Net asset value, offering and redemption price per
  share ($6,101,256 / 361,032 shares of beneficial
  interest outstanding)                                              $     16.90
</TABLE>

See Notes to Financial Statements.

                          STATEMENT OF OPERATIONS

DREYFUS SPECIAL GROWTH FUND

FOR THE SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)

<TABLE>
<S>                                                     <C>          <C>
INVESTMENT INCOME:
Interest (net of foreign withholding taxes of $74)                   $   185,068
Dividends (net of foreign withholding taxes of
  $6,759)                                                                169,868
TOTAL INVESTMENT INCOME                                                  354,936
EXPENSES:
Investment management fee (Note 2)                      $403,359
Distribution fee (Note 3)                                 80,422
Trustees' fees and expenses (Note 2)                       3,539
TOTAL EXPENSES                                                           487,320
NET INVESTMENT LOSS                                                     (132,384)
REALIZED AND UNREALIZED GAIN/(LOSS) ON INVESTMENTS
  (Notes 1 and 4):
   Net realized gain/(loss) on:
       Securities transactions                                        (2,201,861)
       Forward foreign exchange contracts                                 15,222
       Foreign currency transactions                                      (7,788)
   Net realized loss on investments sold during
     the period                                                       (2,194,427)
   Net change in unrealized appreciation/ (depre-
     ciation) of:
       Securities                                                     11,751,598
       Forward foreign exchange contracts                                    525
       Foreign currencies                                                   (575)
   Net unrealized appreciation of investments
     during the period                                                11,751,548
NET REALIZED AND UNREALIZED GAIN ON INVESTMENTS                        9,557,121
NET INCREASE IN NET ASSETS RESULTING FROM OPERA-
  TIONS                                                              $ 9,424,737
</TABLE>

See Notes to Financial Statements.

                    STATEMENT OF CHANGES IN NET ASSETS

DREYFUS SPECIAL GROWTH FUND

<TABLE>
<CAPTION>
                                                          SIX
                                                        MONTHS          YEAR
                                                         ENDED         ENDED
                                                        6/30/95       12/31/94
                                                      (UNAUDITED)
<S>                                                   <C>           <C>
Net investment loss                                   $  (132,384)  $   (440,961)
Net realized loss on investments, forward foreign
  exchange contracts and currency transactions
  during the period                                    (2,194,427)      (633,633)
Net unrealized appreciation/(depreciation) on in-
  vestments, forward foreign exchange contracts,
  foreign currency during the period                   11,751,548    (18,173,370)
Net increase/(decrease) in net assets resulting
  from operations                                       9,424,737    (19,247,964)
Distributions to shareholders from net realized
  gains on investments:
   Investor Shares                                        --            (228,089)
   Class R Shares                                         --             (28,254)
Distributions to shareholders in excess of net re-
  alized gain on investments:
   Investor Shares                                        --                (184)
   Class R Shares                                         --                 (23)
Net decrease in net assets from Fund share trans-
  actions (Note 5):
   Investor Shares                                     (7,118,022)   (21,633,955)
   Class R Shares                                      (1,532,223)    (5,807,720)
Net increase/(decrease) in net assets                     774,492    (46,946,189)
NET ASSETS:
Beginning of period                                    71,623,081    118,569,270
End of period                                         $72,397,573   $ 71,623,081
</TABLE>

See Notes to Financial Statements.













                   [This Page Intentionally Left Blank]













                           FINANCIAL HIGHLIGHTS

DREYFUS SPECIAL GROWTH FUND

FOR AN INVESTOR SHARE OUTSTANDING THROUGHOUT EACH PERIOD.*

<TABLE>
<CAPTION>
                                  SIX
                                MONTHS
                                 ENDED         YEAR          YEAR         YEAR
                               06/30/95        ENDED         ENDED       ENDED
                              (UNAUDITED)   12/31/94##    12/31/93+++   12/31/92
<S>                           <C>           <C>           <C>           <C>
Net asset value, beginning
  of period                     $ 14.65       $ 17.97       $ 16.45     $ 14.59
Income from investment op-
  erations:
Net investment in-
  come/(loss)#                    (0.03)        (0.09)        (0.20)      (0.10)
Net realized and unreal-
  ized gain/(loss) on in-
  vestments                        2.11         (3.18)         3.51        3.77
Total from investment op-
  erations                         2.08         (3.27)         3.31        3.67
Less distributions:
Dividends from net invest-
  ment income                     --            --            --          --
Distributions in excess of
  net investment income           --            --            --          (0.19)
Distributions from net re-
  alized capital gains            --            (0.05)        (1.79)      (1.62)
Distributions in excess of
  net realized gains on
  investments                     --            (0.00)(1)     --          --
Total distributions               --            (0.05)        (1.79)      (1.81)
Net asset value, end of
  period                        $ 16.73       $ 14.65       $ 17.97     $ 16.45
Total return+                     14.20%       (18.22)%       20.01%      26.19%
Ratios to average net as-
  sets/supplemental data:
Net assets, end of period
  (in 000's)                    $66,296       $64,839       $83,879     $64,071
Ratio of operating ex-
  penses to average net
  assets++                         1.40%**       1.42%         1.73%       1.57%
Ratio of net investment
  income/(loss) to average
  net assets+++                   (0.40)%**     (0.51)%       (1.09)%     (0.71)%
Portfolio turnover
  rate++++                           25%          133%           94%        112%
<FN>
 * On February 1 ,1993 existing shares of the Fund were designated the Re-
   tail class and the Fund began offering the Institutional Class and the
   Investment Class of shares. Effective April 4, 1994 the Retail and In-
   stitutional Classes were reclassified as a single class of shares known
   as Investor shares. The amounts shown for the year ended December 31,
   1994 were calculated using the performance of a Retail Class share out-
   standing from January 1, 1994 to April 3, 1994, and the performance of
   an Investor Share outstanding from April 4, 1994 to December 31, 1994.
   The Financial Highlights for the year ended December 31, 1993 and prior
   years are based upon a Retail Class share outstanding.
** Annualized.
 + Total return represents aggregate total return for the periods indi-
   cated.
++ Without the voluntary reimbursement of expenses and/or waiver of fees
   by the investment adviser the annualized ratio of expenses to average
   net assets for the year ended December 31,1993 would have been 1.79%.
</FN>
</TABLE>

See Notes to Financial Statements.

<TABLE>
<CAPTION>
  YEAR         YEAR         YEAR       YEAR        YEAR       YEAR        YEAR
  ENDED       ENDED        ENDED       ENDED      ENDED       ENDED      ENDED
12/31/91   12/31/90+++    12/31/89   12/31/88    12/31/87   12/31/86    12/31/85

<S>        <C>            <C>        <C>         <C>        <C>         <C>
 $ 13.56     $ 14.28      $ 14.27     $ 12.02    $ 17.21     $ 20.95    $ 15.87

   (0.05)       0.03         0.14        0.37       0.63        0.13       0.36
    3.90       (0.72)        2.49        2.22      (0.91)       1.40       5.07
    3.85       (0.69)        2.63        2.59      (0.28)       1.53       5.43

   --          (0.03)       (0.25)      (0.34)     (0.81)      (0.31)     (0.35)
   --          --           --          --         --          --         --
   (2.82)      --           (2.37)      --         (4.10)      (4.96)     --
   --          --           --          --         --          --         --
   (2.82)      (0.03)       (2.62)      (0.34)     (4.91)      (5.27)     (0.35)
 $ 14.59     $ 13.56      $ 14.28     $ 14.27    $ 12.02     $ 17.21    $ 20.95
   29.22%      (4.84)%      18.83%      21.49%     (3.81)%      7.66%     34.80%

 $41,522     $43,591      $39,759     $35,277    $30,678     $35,860    $53,562
    1.70%       1.62%        1.72%       1.58%      1.49%       1.32%      1.35%
   (0.34)%      0.19%        0.82%       2.70%      3.25%       1.16%      1.96%
     141%        222%         184%        180%       322%        192%       257%
<FN>
 +++ Per share amounts have been calculated using the monthly average
     share method.
++++ In accordance with the Securities and Exchange Commission's July 1985
     rules amendment, the rates for 1986 and later periods include U.S.
     Government long-term securities which were excluded from the calcula-
     tions in prior years.
   # Without the voluntary waiver of fees and/or reimbursement of expenses
     by the investment adviser, net investment loss for the year ended De-
     cember 31, 1993 would have been ($0.21).
  ## Prior to April 4, 1994, The Boston Company Advisors, Inc. served as
     the Fund's investment adviser. From April 4, 1994 through October 16,
     1994, Mellon Bank, N.A. served as the Fund's investment manager. Ef-
     fective October 17, 1994, The Dreyfus Corporation serves as the Fund's
     investment manager.
 (1) Amount represents less than $0.01 per share.
</FN>
</TABLE>

See Notes to Financial Statements.

                           FINANCIAL HIGHLIGHTS

DREYFUS SPECIAL GROWTH FUND

FOR A CLASS R SHARE OUTSTANDING THROUGHOUT EACH PERIOD.*

<TABLE>
<CAPTION>
                                              SIX
                                             MONTHS
                                             ENDED          YEAR         PERIOD
                                          06/30/95+++      ENDED         ENDED
                                          (UNAUDITED)   12/31/94##    12/31/93*+++
<S>                                       <C>           <C>           <C>
Net asset value, beginning of period         $14.78       $ 18.06       $ 17.31
Income from investment operations:
Net investment income/(loss)#                 (0.01)        (0.02)        (0.10)
Net realized and unrealized gain/(loss)
  on investments                               2.13         (3.21)         2.64
Total from investment operations               2.12         (3.23)         2.54
Less distributions:
Distributions from net realized capital
  gains                                        --           (0.05)        (1.79)
Distributions in excess of net realized
  gains on investments                         --           (0.00)(1)     --
Total distributions                            --           (0.05)        (1.79)
Net asset value, end of period               $16.90       $ 14.78       $ 18.06
Total return+                                 14.34%       (17.91)%       15.78%
Ratios to average net assets/supplemen-
  tal data:
Net assets, end of period (in 000's)         $6,101       $ 6,784       $14,941
Ratio of operating expenses to average
  net assets++                                 1.15%**       1.15%         1.19%**
Ratio of net investment loss to average
  net assets+++                               (0.15)%**     (0.24)%       (0.55)%**
Portfolio turnover rate++++                      25%          133%           94%
<FN>
  * On February 1 ,1993, the Fund commenced selling Investment shares. Ef-
    fective April 4, 1994 the Investment Class were reclassified as Trust
    shares and on October 17, 1994 were reclassified as Class R shares.
 ** Annualized.
  + Total return represents aggregate total return for the periods indi-
    cated.
 ++ Without the voluntary reimbursement of expenses and/or waiver of fees
    by the investment adviser, the ratio of expenses to average net assets
    for the period ended December 31, 1993 would have been 1.25%.
+++ Per share amounts have been calculated using the monthly average share
    method.
  # Without the voluntary waiver of fees and/or reimbursement of expenses
    by the investment adviser, net investment loss for the for the year
    ended December 31, 1993 would have been ($0.11).
 ## Prior to April 4, 1994, The Boston Company Advisors, Inc. served as
    the Fund's investment adviser. From April 4, 1994 through October 16,
    1994, Mellon Bank, N.A. served as the Fund's investment manager. Ef-
    fective October 17, 1994, The Dreyfus Corporation serves as the Fund's
    investment manager.
(1) Amount represents less than $0.01 per share.
</FN>
</TABLE>

See Notes to Financial Statements.

                 NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

1. SIGNIFICANT ACCOUNTING POLICIES

The Dreyfus/Laurel Funds Trust (the "Trust") (formerly The Boston Company
Fund), The Dreyfus/Laurel Tax-Free Municipal Funds, The Dreyfus/Laurel
Funds, Inc. and The Dreyfus/ Laurel Investment Series are all registered
open-end investment companies that are now a part of The Dreyfus Family
Funds. The Trust is an investment company which consists of four funds:
Premier Limited Term Government Securities Fund, Dreyfus Core Value Fund,
Premier Managed Income Fund and Dreyfus Special Growth Fund. These finan-
cial statements report on Dreyfus Special Growth Fund (the "Fund"). The
Trust is a Massachusetts business trust and is registered with the Securi-
ties and Exchange Commission under the Investment Company Act of 1940, as
amended (the "1940 Act"), as a diversified, open-end management investment
company. The Fund currently offers two classes of shares: Investor and
Class R shares. Investor shares are sold primarily to the retail investors
through financial intermediaries and bear a distribution fee. Class R
shares are sold primarily to bank trust departments and other financial
service providers (including Mellon Bank, N.A. ("Mellon Bank") and its af-
filiates) acting on behalf of customers having a qualified trust or in-
vestment account or relationship at such institution and bear no distribu-
tion fee. Each class of shares has identical rights and privileges except
with respect to the distribution fees and voting rights on matters affect-
ing a single class. The following is a summary of significant accounting
policies consistently followed by the Fund in the preparation of its fi-
nancial statements.

(A) PORTFOLIO VALUATION

Investments in securities traded on a national securities exchange are
valued at the last reported sales price or, in the absence of a recorded
sale, at the mean of the closing bid and asked prices. Over-the-counter
securities are valued at the closing bid price at the close of business
each day, or, if market quotations for such securities are not readily
available, at fair value, as determined in good faith by the Board of
Trustees. Options are generally valued at the last sale price or, in the
absence of a last sale price, the last bid price. Bonds are valued through
valuations obtained from a commercial pricing service or at the most re-
cent mean of the bid and asked prices provided by investment dealers in
accordance with procedures established by the Board of Trustees. Debt se-
curities with maturities of 60 days or less from the valuation day are
valued on the basis of amortized cost. Foreign securities are generally
valued at the preceding closing values of such securities on their respec-
tive exchanges, except that when an occurrence subsequent to the time a
value was so established is likely to have changed such value, then the
fair value of those securities will be determined by consideration of
other factors by or under the direction of the Board of Trustees or its
delegates.

(B) FORWARD FOREIGN CURRENCY CONTRACTS

The Fund uses forward foreign currency contracts to hedge risks on foreign
currency denominated transactions and holdings. The Fund generally enters
into forward contracts as a hedge, in connection with the purchase or sale
of a security denominated in foreign currency. Forward contracts may also
be used to shift portfolio currency risks, though the Fund does not employ
forwards for this purpose at the present time.

Forward foreign currency contracts are valued at the forward rate and are
marked-to- market daily. The change in market value is recorded by the
Fund as an unrealized gain or loss. When the contract is closed, the fund
records a realized gain or loss equal to the difference between the value
of the contract at the time it was opened and at the value at the time it
was closed.

The use of forward foreign currency contracts does not eliminate fluctua-
tions in the underlying process of the Fund's investment securities, but
it does establish a rate of exchange that can be achieved in the future.
Although forward foreign currency contracts limit the risk of loss due to
a decline in the value of the hedged currency, they also limit any poten-
tial gain that might result should the value of the currency increase. In
addition, the Fund could be exposed to risks if the counterparties to the
contracts are unable to meet the terms of their contracts.

(C) FOREIGN CURRENCY

The books and records of the Fund are maintained in the United States
(U.S.) dollars. Foreign currencies, investments and other assets and lia-
bilities are translated into U.S. dollars at the exchange rates prevailing
at the end of the period, and purchase and sales of investment securities,
income and expenses are translated on the respective dates of such trans-
actions. Unrealized gains and losses which result from changes in the for-
eign currency exchange rates have been included in the unrealized appreci-
ation/(depreciation) of investments and net other assets. Net realized
foreign currency gains and losses resulting from changes in exchange rates
include foreign currency gains and losses between trade date and settle-
ment date on investment securities transactions, foreign currency transac-
tions and the difference between the amounts of interest and dividends re-
corded on the books of the Fund and the amount actually received. The por-
tion of foreign currency gains and losses related to fluctuation in
exchange rates between the initial purchase trade date and subsequent sale
trade date is included in realized gains and losses on investment securi-
ties sold.

(D) REPURCHASE AGREEMENT

The Fund may engage in repurchase agreement transactions. Under the terms
of a typical repurchase agreement, the Fund, through its custodian, takes
possession of an underlying debt obligation subject to an obligation of
the seller to repurchase, and the Fund to resell, the obligation at an
agreed-upon price and time, thereby determining the yield during the
Fund's holding period. This arrangement results in a fixed rate of return
that is not subject to market fluctuations during the Fund's holding pe-
riod. The value of the collateral is at least equal at all times to the
total amount of the repurchase obligations, including interest. In the
event of counterparty default, the fund has the right to use the collat-
eral to offset losses incurred. There is potential loss to the Fund in the
event the Fund is delayed or prevented from exercising its rights to dis-
pose of the collateral securities including the risk of a possible decline
in the value of the underlying securities during the period while the Fund
seeks to assert its rights. The Fund's investment manager, acting under
the supervision of the Board of Trustees, review the value of the collat-
eral and the creditworthiness of those banks and dealers with which the
Fund enters into repurchase agreements to evaluate potential risks.

(E) OPTION CONTRACTS

The Fund may enter into option transactions. Upon the purchase of a put
option or a call option by the Fund, the premium paid is recorded as an
investment, the value of which is marked-to-market daily. When a purchased
option expires, the Fund will realize a loss in the amount of the cost of
the option. When the Fund enters into a closing sale transaction, the Fund
will realize a gain or loss depending on whether the sales proceeds from
the closing sale transaction are greater or less than the cost of the op-
tion. When the Fund exercises a put option, it will realize a gain or loss
from the sale of the underlying security and the proceeds from such sale
will be decreased by the premium originally paid. When the Fund exercises
a call option, the cost of the security which the Fund purchases upon ex-
ercise will be increased by the premium originally paid.

When a Fund writes a call option or a put option, an amount equal to the
premium received by the Fund is recorded as a liability, the value of
which is marked-to-market daily. When a written option expires the Fund
realizes a gain equal to the amount of the premium received. When the Fund
enters into a closing purchase transaction, the Fund realizes a gain (or
loss if the cost of the closing purchase transaction exceeds the premium
received when the option was sold) without regard to any unrealized gain
or loss on the underlying security, and the liability related to such op-
tion is eliminated. When a call option is exercised, the Fund realizes a
gain or loss from the sale of the underlying security and the proceeds
from such sale are increased by the premium originally received. When a
put option is exercised, the amount of the premium originally received
will reduce the cost of the security which the Fund purchased upon exer-
cise.

The risk associated with purchasing options is limited to the premium
originally paid. The risk in writing a call option is that the Fund may
forego the opportunity of profit if the market price of the underlying se-
curity increases and the option is exercised. The risk in writing a put
option is that the Fund may incur a loss if the market price of the under-
lying security decreases and the option is exercised. In addition, there
is the risk the Fund may not be able to enter into a closing transaction
because of an illiquid secondary market.

(F) EXPENSE ALLOCATION

Expenses of the Fund not directly attributable to the operations of any
class of shares are prorated between the classes based upon the relative
average daily net assets of each class. Distribution expense is directly
attributable to a particular class of shares and is charged only to that
class' operations.

(G) SECURITIES TRANSACTIONS AND INVESTMENT INCOME

Securities transactions are recorded as of the trade date. Dividend income
is recorded on the ex-dividend date. Interest income is recorded on the
accrual basis. Realized gains or losses on sales of investments are deter-
mined on the basis of identified cost. Investment income and realized
gains and losses are allocated based upon relative net assets of each
class of shares.

(H) DISTRIBUTIONS TO SHAREHOLDERS

Distributions from net investment income, if any, of the Fund are declared
quarterly on a class level and paid annually. The Fund distributes any net
realized capital gains on a Fund level annually. Distributions to share-
holders are recorded on the ex-dividend date. Additional distributions of
net investment income and capital gains for the Fund may be made at the
discretion of the Board of Trustees in order to avoid the 4.00% non-
deductible Federal excise tax. Income distributions and capital gain dis-
tributions on a Fund level are determined in accordance with income tax
regulations which may differ from generally accepted accounting princi-
ples. These differences are primarily due to differing treatments of in-
come and gains on various investment securities held by the Fund, timing
differences and differing characterization of distributions made by the
Fund as a whole.

(I) FEDERAL TAXES

It is the Fund's policy to qualify as a regulated investment company, if
such qualification is in the best interest of its shareholders, by comply-
ing with the requirements of the Internal Revenue Code applicable to regu-
lated investment companies and by distributing all of its taxable income
to its shareholders. Therefore, no Federal income tax provision is re-
quired.

2. INVESTMENT MANAGEMENT FEE, TRUSTEE'S FEES AND OTHER PARTY TRANSACTIONS

The Trust has an investment management agreement with The Dreyfus Corpora-
tion (the "Manager"), a wholly-owned subsidiary of Mellon Bank. The Man-
ager provides, or arranges for one or more third parties to provide, in-
vestment advisory, administrative, custody, fund accounting and transfer
agency services to the Trust. The Manager also directs the investments of
the Fund in accordance with its investment objectives, policies and limi-
tations. For these services, the Fund is contractually obligated to pay
the Manager a fee, calculated daily and paid monthly, at the annual rate
of 1.15% of the value of the Fund's average daily net assets. Out of its
fee, the Manager pays all of the expenses of the Fund except brokerage
fees, taxes, interest, Rule 12b-1 distribution fees and expenses, fees and
expenses of non-interested trustees (including counsel fees) and extraor-
dinary expenses. In addition, the Manager is required to reduce its fee in
an amount equal to the Fund's allocable portion of fees and expenses of
the non-interested trustees (including counsel).

Premier Mutual Fund Services, Inc. ("Premier") serves as the Trust's dis-
tributor. Premier also serves as the Trust's sub-administrator and, pursu-
ant to a sub-administration agreement with the Manager, provides various
administrative and corporate secretarial services to the Trust.

No officer or employee of Premier (or of any parent, subsidiary or affili-
ate thereof) receives any compensation from the Trust, The Dreyfus/Laurel
Funds, Inc., The Dreyfus/ Laurel Tax-Free Municipal Funds and The Dreyfu-
s/Laurel Investment Series (collectively, "The Dreyfus/Laurel Funds") for
serving as an officer, Director or Trustee of The Dreyfus/Laurel Funds. In
addition, no officer or employee of the Manager (or of any parent, subsid-
iary or affiliate thereof) serves as an officer, Director or Trustee of
The Dreyfus/Laurel Funds. The Dreyfus/Laurel Funds pay each Director or
Trustee who is not an officer or employee of Premier (or any parent, sub-
sidiary or affiliate thereof) or of the Manager, $27,000 per annum, $1,000
for each Board meeting attended and $750 for each Audit Committee meeting
attended, and reimburse each Director or Trustee for travel and out-of-
pocket expenses.

3. DISTRIBUTION PLAN

Investor Shares are subject to a distribution plan (the "Plan") adopted
pursuant to Rule 12b-1 of the 1940 Act. Under the Plan the Fund may pay
annually up to .25% of the value of the average daily net assets attribut-
able to its Investor shares to compensate Premier and Dreyfus Service Cor-
poration, an affiliate of the Manager, for shareholder servicing activi-
ties and Premier for activities primarily intended to result in the sale
of Investor shares. The Class R Shares bear no distribution fee.

Under its terms, the Plan shall remain in effect from year to year, pro-
vide such continuance is approved annually by a vote of a majority of the
Trustees and a majority of the Trustees who are not "interested person" of
the Trust and who have no direct or indirect financial interest in the op-
eration of the Plan or in any agreement related to the Plan.

4. SECURITIES TRANSACTIONS

Cost of purchases and proceeds from sales of securities, excluding short-
term investments and U.S. government securities, for the six months ended
June 30, 1995 were $15,935,078 and $22,322,886, respectively.

At June 30, 1995, aggregate gross unrealized appreciation for all securi-
ties in which there is an excess of value over tax cost and aggregate
gross unrealized depreciation for all securities in which there is an ex-
cess of tax cost over value were $10,878,076 and $4,778,979, respectively.

5. SHARES OF BENEFICIAL INTEREST

The Trust has the authority to issue an unlimited number of shares of ben-
eficial interest of four separate investment portfolios, without par
value. The Fund offers two classes of shares.

<TABLE>
<CAPTION>
                                               SIX MONTHS ENDED               YEAR ENDED
                                                JUNE 30, 1995             DECEMBER 31, 1994**
                                            SHARES        AMOUNT        SHARES+       AMOUNT++
<S>                                       <C>          <C>             <C>          <C>
INVESTOR SHARES:
Sold                                         559,652   $  8,632,462     1,941,895   $ 32,031,183
Issued as reinvestment of dividends and
  distributions                               --            --             14,090        217,665
Redeemed                                  (1,020,346)   (15,750,484)   (3,294,141)   (53,882,803)
Net decrease                                (460,694)  $ (7,118,022)   (1,338,056)  $(21,633,955)
</TABLE>



<TABLE>
<CAPTION>
                                             SIX MONTHS ENDED             YEAR ENDED
                                               JUNE 30, 1995         DECEMBER 31, 1994**#
                                            SHARES        AMOUNT      SHARES        AMOUNT
<S>                                       <C>        <C>            <C>        <C>
CLASS R SHARES:
Sold                                        55,967   $   869,346      82,480   $ 1,390,092
Issued as reinvestment of dividends and
  distributions                              --          --            1,624        25,347
Redeemed                                  (153,805)   (2,401,569)   (452,409)   (7,223,159)
Net decrease                               (97,838)  $(1,532,223)   (368,305)  $(5,801,720)
<FN>
 # Effective October 17, 1994, the Trust Shares were reclassified as Class
   R shares.
 + Number of shares includes 157,588 of subscriptions and 477,271 of re-
   demptions for the Institutional Class up to April 4, 1994.
++ Amounts include 2,791,543 of subscriptions and 8,392,173 of redemptions
   for the Institutional Class up to April 4, 1994.
** Effective April 4, 1994, the Retail and Institutional Classes of shares
   were reclassified as a single class of shares known as Investor Shares
   and the Investment Class shares were reclassified as Trust shares.
</FN>
</TABLE>

6. FOREIGN SECURITIES

The Fund may purchase securities of foreign issuers. Investing in securi-
ties of foreign companies and foreign governments involves special risks
and considerations not typically associated with investing in U.S. compa-
nies and the U.S. government. These risks include revaluation of curren-
cies and future adverse political and economic developments. Moreover, se-
curities of many foreign companies and foreign governments and their mar-
kets may be less liquid and their prices more volatile than those of
securities of comparable U.S. companies and the U.S. government.



<PAGE>
S   |
    |
E   |
    |
M   |
    |                              --------------------------
I   |                                        The
    |                                      DREYFUS
|   |
    |                              [SMALL BOX ABOVE FUND NAME
A   |                                SHOWING A LION'S FACE]
    |
N   |                                       FAMILY
    |                                      OF FUNDS
N   |                              --------------------------
    |
U   |
    |
A   |
    |
L   |
    |
    |                                DREYFUS CORE VALUE FUND
R   |
    |
E   |
    |
P   |
    |
O   |
    |
R   |
    |
T   |                                    JUNE 30, 1995


<PAGE>

DEAR SHAREHOLDER,

   We are pleased to provide you with the Dreyfus Core Value Fund's Semi-Annual
   Report for the six months ended June 30, 1995.

   In the pages that follow, we have provided you with a description of the
   market environment, a commentary on the Fund's investment strategy and
   detailed financial statements for the past six months.

   As you know, the Fund has been integrated into The Dreyfus Family of Funds.
   We hope that you found the transition from The Laurel Funds to The Dreyfus
   Family of Funds to be a smooth one. The extended family of funds now offers
   you more investment alternatives in addition to expanded services and
   privileges to better serve your investment needs.

   We would like to extend our appreciation for your support of The Dreyfus
   Family of Funds and hope that the Fund will continue to satisfy your
   investment needs. As always, we welcome your thoughts and suggestions.

   Sincerely,

   [SIGNATURE]

   Marie E. Connolly
   President
   The Dreyfus/Laurel Funds Trust --
   Dreyfus Core Value Fund
   August 18, 1995

                                      1

        ..............................................................

<PAGE>

<TABLE>
TABLE OF CONTENTS
 ..............................................................

<S>                                                     <C>
Shareholder Letter...................................    1
Economic Review......................................    3
Portfolio Overview...................................    4
Portfolio of Investments.............................    6
Statement of Assets and Liabilities..................   15
Statement of Operations..............................   16
Statement of Changes in Net Assets...................   17
Financial Highlights.................................   18
Notes to Financial Statements........................   23
</TABLE>

                             2

 ..............................................................

<PAGE>

ECONOMIC REVIEW
 ..............................................................

ECONOMIC SLOWDOWN IS MARKED BUT NOT RECESSIONARY

   The economic slowdown long hoped for by many analysts and strongly pursued by
   the Federal Reserve Board finally took hold over the past six months. In
   fact, the economy slowed more than expected. The so-called leading indicators
   posted three consecutive monthly drops, with economic activity contracting in
   the spring quarter for the first time in four years. Employment weakness in
   April and May signified that the slowdown had begun to erode the economy's
   income-generating capacity somewhat, slowing down the advance in spendable
   income.

   Nonetheless, we are confident that a recession is not underway. First of all,
   the economy is not exhibiting the financial stresses and imbalances that
   often mark the end of an expansion. For example, business balance sheets are
   strong, even at smaller companies. Many firms have also built a cushion into
   profit margins by reducing fixed labor costs like health care benefits.
   Consumer financial positions are in excellent shape, allowing leeway to
   survive a no-growth, low-inflation environment. Rallies in stock and bond
   markets have boosted consumer net worth. Meanwhile, borrowing is vigorous and
   we believe should remain so, further spurring consumer spending.

   A second comforting factor is the unprecedented speed with which businesses
   have adjusted their production schedules to new economic realities. By
   limiting the buildup of unwanted inventories, many firms have lowered their
   operating rates considerably. Furthermore, business caution is extending into
   the third quarter. While this low production may result in sluggish overall
   growth during the summer, it should help keep a better balance between supply
   and demand.

A BRIGHTER INFLATION OUTLOOK

   Economic deceleration is exactly what the Fed wanted to cool rising inflation
   expectations, and we believe it's working. The abrupt character of the
   slowdown has shocked some businesses who now think they cannot raise prices
   and keep their customers. Auto incentives are proliferating, and steel makers
   have begun to cut prices to win market share. Even basic materials producers
   are offering price cuts, as last year's speculative inventory build-ups now
   seem counterproductive.

   In general, lower operating costs are opening a gap between supply and demand
   that is alleviating price increase pressure. And while the dollar's decline
   could be expected to generate higher import prices that would add to domestic
   price pressures, import prices are actually not rising any faster than
   domestically-produced finished goods. In other words, a selective and
   value-conscious consumer has the upper hand with both domestic and imported
   suppliers.

                                      3

        ..............................................................

<PAGE>

ECONOMIC REVIEW (CONTINUED)
 ..............................................................

STOCK MARKET EXHIBITS EXCEPTIONAL STRENGTH

   The U.S. stock market rallied solidly throughout the past six months, leading
   world equity markets by a fairly wide margin. Fueled by falling interest
   rates, increasing corporate earnings estimates, successful restructuring and
   cost-containment strategies, and a flurry of corporate mergers and
   acquisitions, the Standard & Poor's 500 Index and Dow Jones Industrial
   Average both hit new, all-time closing highs in June. In fact, the S&P 500
   had its strongest first half showing since 1987. Large capitalization stocks
   outperformed small caps during the period. In terms of sectors, technology
   was the clear leader, followed by financial services, capital goods, health
   care, and transportation. Consumer services and durables, utilities, and
   energy issues lagged the general market.

A FED EASE IS LIKELY

   With the economy slowing and inflation seemingly at bay, the Fed began
   cautiously easing monetary policy this summer with a quarter-point
   interest-rate decrease. Forward-looking inflation indicators like the price
   diffusion index and supplier delivery index, both published by the national
   purchasing managers, portend smaller inflation increases. These indicators
   will be particularly important to Fed policymakers seeking to keep the
   economic slowdown from turning recessionary.

   We believe that the Fed will want to retain market confidence that it is not
   abandoning its anti-inflation stance and, therefore, any easing of interest
   rates will be small increments. This approach will allow the Fed to assist
   the economy and still have the time to assess the ongoing stream of new
   economic data to determine the effect of its new monetary policy. And it
   would finely balance the Fed's genuine uncertainty as to whether the pause in
   economic growth will be short-lived.

PORTFOLIO OVERVIEW
 ..............................................................

   Dreyfus Core Value Fund provided solid, competitive performance for the
   semi-annual period ended June 30, 1995. Amid rising stock market conditions,
   the Fund's portfolio performed well, providing a total return of 18.95%* for
   Investor Class shares, 18.98%* for Institutional class shares, and 19.02%*
   for Class R shares, respectively, for the six month period ended June 30,
   1995. In comparison, the S&P 500 Composite Stock Price Index** posted a total
   return of 20.19% for the same period.

- ------------
 * Total return represents the change during the period in a hypothetical
   account with dividends reinvested.
** The Standard and Poor's Composite Stock Price Index is an unmanaged index of
   stock market performance. The performance reflects the reinvestment of
   dividends and capital gains.

                                      4

        ..............................................................

<PAGE>

PORTFOLIO OVERVIEW (CONTINUED)
 ..............................................................

   The Fund enjoyed particularly strong returns from its holdings in the
   financial services and capital goods sectors, which were among the
   top-performing sectors in the Standard & Poor's 500 Index for the period.
   First Chicago Corporation, Chase Manhattan Bank, Phillips Electronics NV, and
   Lockheed Martin Corporation were particularly stellar performers in these
   sectors. Technology issues also contributed to Fund returns, although the
   portfolio was underweighted in this area due to difficulties in finding good
   values amid these exceptionally expensive stocks. Two of our star high-tech
   performers were IBM and Sun Microsystems.

   Lower returns from health care issues and stocks of consumer non-durable
   companies in food and clothing manufacturing industries kept Fund performance
   from being stronger, although these holdings posted positive returns.

   Going forward, we currently plan to keep the portfolio fully invested. While
   we cannot expect the stock market to continue the pace of its recent
   acceleration forever, we believe market conditions remain positive. The most
   often-debated issues among economists, analysts, and the Federal Reserve
   Board surround the direction of the U.S. dollar, equity market volatility,
   and whether or not the economy will be able to sustain its "soft landing" or
   slip into further deceleration. We will continue to monitor all of these
   macro issues, although we remain committed to our growth and value investment
   management approach.

                                      5

        ..............................................................

<PAGE>
<TABLE>
PORTFOLIO OF INVESTMENTS (UNAUDITED)
 ..............................................................


- --------------------------------------------------------------------------------
  DREYFUS CORE VALUE FUND                                        JUNE 30, 1995

<CAPTION>
                                                                       VALUE
  SHARES                                                              (NOTE 1)
<C>                <S>                                              <C>
                   COMMON STOCKS -- DOMESTIC -- 85.7%
                   FINANCIAL SERVICES -- 16.7%
    32,700         Aetna Life & Casualty Company                    $  2,056,013
   227,000         American Express Company                            7,973,375
    30,700         American International Group Inc.                   3,499,800
   175,000         Bank Of Boston Corporation                          6,562,500
    75,930         Bankamerica Corporation                             3,995,816
   148,300         Chase Manhattan Corporation                         6,970,100
    25,000         Crestar Financial Corporation                       1,225,000
   134,000         Dean Witter, Discover & Company                     6,298,000
   135,000         First Chicago Corporation                           8,083,125
    35,500         First Tenn National Corporation                     1,646,313
   161,500         Fleet Financial Group Inc.                          5,995,688
    33,000         Mercantile Bancorp Inc.                             1,480,875
    64,700         Morgan (JP) & Company Inc.                          4,537,088
    37,000         Republic New York Corporation                       2,072,000
    73,700         Shawmut National Corporation                        2,349,188
   117,000         St. Paul Companies Inc.                             5,762,250
    33,000         TRW Inc.                                            2,635,875
                                                                    ------------
                                                                      73,143,006
                                                                    ------------
                   CONSUMER SERVICES -- 13.3%
   102,000         American Stores Company                             2,868,750
   182,500         Conner Peripherals Inc.                             2,258,438
   200,000         Dillard Department Stores Inc., Class A             5,875,000
     6,600         King World Productions Inc.+                          267,300
   153,500         Kroger Company+                                     4,125,313
   249,200         Limited Inc.                                        5,482,400
   157,200         Liz Claiborne Inc.                                  3,340,500
    49,100         Loews Corporation                                   5,941,100
    83,000         May Dept Stores Company                             3,454,875
    50,600         Melville Corporation                                1,733,050
    42,500         Penney (J.C.) Inc.                                  2,040,000
   182,000         Rite Aid Corporation                                4,663,750
</TABLE>

                      See Notes to Financial Statements.

                                       6
        ..............................................................

<PAGE>
<TABLE>
PORTFOLIO OF INVESTMENTS (UNAUDITED) (CONTINUED)
 ..............................................................


- --------------------------------------------------------------------------------
  DREYFUS CORE VALUE FUND                                        JUNE 30, 1995

<CAPTION>
                                                                       VALUE
  SHARES                                                              (NOTE 1)
<C>                <S>                                              <C>
                   COMMON STOCKS -- DOMESTIC (continued)
                   CONSUMER SERVICES (CONTINUED)
    70,000         Sears, Roebuck & Company                         $  4,191,250
   141,500         Tandy Corporation                                   7,340,313
   152,300         Toys R Us Inc.                                      4,454,775
                                                                    ------------
                                                                      58,036,814
                                                                    ------------
                   TECHNOLOGY -- 9.4%
    56,000         Advanced Micro Devices Inc.                         2,037,000
    64,800         Apple Computer Inc.                                 3,009,150
    57,700         Digital Equipment Corporation                       2,351,275
    19,300         Harris Corporation                                    996,363
   140,000         International Business Machines Corporation        13,440,000
   308,300         Philips Electronics N.V                            13,179,825
   128,000         Sun Microsystems Inc.+                              6,208,000
                                                                    ------------
                                                                      41,221,613
                                                                    ------------
                   ENERGY -- 7.7%
    35,000         Amerada Hess Corporation                            1,710,625
   111,000         Exxon Corporation                                   7,839,375
   234,500         Horsham Corporation                                 3,165,750
    68,000         MAPCO Inc.                                          3,944,000
    34,500         Mobil Corporation                                   3,312,000
   137,100         Oryx Energy Company                                 1,883,750
    85,000         Praxair Inc.                                        2,125,000
    30,000         Schlumberger Limited                                1,863,750
   113,500         Tosco Corporation                                   3,617,813
   194,000         Transcanada Pipeline Limited                        2,594,750
    53,200         Western Resources Inc.                              1,642,550
                                                                    ------------
                                                                      33,699,363
                                                                    ------------
                   UTILITIES -- 7.4%
    77,400         AT & T Corporation                                  4,111,875
   179,300         CMS Energy Corporation                              4,415,263
   183,000         GTE Corporation                                     6,244,875
   104,100         Illinova Corporation                                2,641,538
   274,000         MCI Communications Corporation                      6,028,000
</TABLE>

                       See Notes to Financial Statements.

                                      7

        ..............................................................

<PAGE>
<TABLE>
PORTFOLIO OF INVESTMENTS (UNAUDITED) (CONTINUED)
 ..............................................................


- --------------------------------------------------------------------------------
  DREYFUS CORE VALUE FUND                                        JUNE 30, 1995

<CAPTION>
                                                                       VALUE
  SHARES                                                              (NOTE 1)
<C>                <S>                                              <C>
                   COMMON STOCKS -- DOMESTIC (continued)
                   UTILITIES (CONTINUED)
   117,100         NYNEX Corporation                                $  4,713,275
    85,000         Pinnacle West Capital Corporation                   2,082,500
    75,000         Unicom Corporation                                  1,996,875
                                                                    ------------
                                                                      32,234,201
                                                                    ------------
                   CONSUMER NON-DURABLES -- 6.9%
   150,200         Archer Daniels Midland Company                      2,797,475
   132,400         Dial Corporation                                    3,276,900
   149,500         Fruit of the Loom Inc., Class A                     3,158,188
   161,000         Philip Morris Companies Inc.                       11,974,375
   233,600         RJR Nabisco Hldgs Corporation+                      6,511,600
    71,300         Sherwin Williams Company                            2,540,063
                                                                    ------------
                                                                      30,258,601
                                                                    ------------
                   HEALTH CARE -- 5.6%
    60,000         Baxter International Inc.                           2,182,500
    54,560         Columbia/ HCA Healthcare Corporation                2,359,720
    73,500         Lilly (Eli) & Company                               5,769,750
    13,812         Nu Med, Inc+**                                              0
    69,060         Progressions Health Systems Inc.                       77,693
   106,000         Schering Plough Corporation                         4,677,250
   361,500         Tenet Healthcare Corporation                        5,196,563
   114,000         Upjohn Corporation                                  4,317,750
                                                                    ------------
                                                                      24,581,226
                                                                    ------------
                   CAPITAL GOODS -- 5.3%
    84,500         General Electric Company                            4,763,688
    54,600         ITT Corporation                                     6,415,500
    55,700         Litton Industries, Inc.+                            2,053,938
   128,000         Rockwell International Corporation                  5,856,000
    93,000         Varity Corporation+                                 4,092,000
                                                                    ------------
                                                                      23,181,126
                                                                    ------------
                   BASIC INDUSTRIES -- 4.8%
    60,000         Abitibi Price Inc.                                    975,000
    50,000         Boise Cascade Corporation                           2,025,000
</TABLE>

                      See Notes to Financial Statements.

                                      8
        ..............................................................

<PAGE>
<TABLE>
PORTFOLIO OF INVESTMENTS (UNAUDITED) (CONTINUED)
 ..............................................................


- --------------------------------------------------------------------------------
  DREYFUS CORE VALUE FUND                                        JUNE 30, 1995

<CAPTION>
                                                                       VALUE
  SHARES                                                              (NOTE 1)
<C>                <S>                                              <C>
                   COMMON STOCKS -- DOMESTIC (continued)
                   BASIC INDUSTRIES (CONTINUED)
    52,000         Bowater Inc.                                     $  2,333,500
    94,000         Champion International Corporation                  4,899,750
   126,400         Grace W R & Company                                 7,757,800
    83,300         James River Corporation                             2,301,163
    25,625         Rayonier Inc.                                         909,688
                                                                    ------------
                                                                      21,201,901
                                                                    ------------
                   TRANSPORTATION -- 4.6%
   488,500         Canadian Pacific Limited                            8,487,688
    55,000         Illinois Central Corporation, Series A              1,897,500
   129,400         Lockheed Martin Corporation                         8,168,375
    65,000         Pittston Services Group                             1,560,000
     9,000         Volvo Aktie Bolget                                    172,125
                                                                    ------------
                                                                      20,285,688
                                                                    ------------
                   CONSUMER DURABLES -- 2.6%
   105,783         Black & Decker Corporation                          3,266,050
    46,100         Fleetwood Enterprises Inc.                            910,475
   250,000         Ford Motor Company                                  7,437,500
                                                                    ------------
                                                                      11,614,025
                                                                    ------------
                   REAL ESTATE -- 1.2%
    70,700         Associated Estates Realty Corporation               1,493,538
    97,000         Avalon Properties Inc.                              1,927,875
    83,333         Camden Property Trust                               1,822,909
                                                                    ------------
                                                                       5,244,322
                                                                    ------------
                   COMMUNICATION -- 0.2%
    14,000         Tele Danmark, ADR+                                    392,000
                                                                    ------------
                   TOTAL COMMON STOCKS -- DOMESTIC
                   (Cost $340,119,789)                               375,093,886
                                                                    ------------
                   COMMON STOCKS -- FOREIGN -- 10.5%
                   JAPAN -- 1.7%
     9,450         Chudenko Corporation                                  374,633
</TABLE>

                       See Notes to Financial Statements.

                                      9
        ..............................................................

<PAGE>
<TABLE>
PORTFOLIO OF INVESTMENTS (UNAUDITED) (CONTINUED)
 ..............................................................


- --------------------------------------------------------------------------------
  DREYFUS CORE VALUE FUND                                        JUNE 30, 1995

<CAPTION>
                                                                       VALUE
  SHARES                                                              (NOTE 1)
<C>                <S>                                              <C>
                   COMMON STOCKS -- FOREIGN (continued)
                   JAPAN (CONTINUED)
    60,000         Dai-Tokyo Fire & Marine Insurance Company        $    424,754
    20,000         Fuji Photo Film Limited                               474,308
     6,000         Hituchi Koki                                           52,644
    10,000         Ito-Yokado                                            527,403
    40,000         Kao Corporation                                       481,388
     9,000         Mabuchi Motor                                         620,140
    40,000         Mikuni Coca Cola                                      519,143
    50,000         Mitsubishi Heavy Industries                           339,803
    15,400         Murata Manufacturing Company                          565,088
    50,000         Nishimatsu Construction Company                       589,936
    15,000         Nomura Securities Company                             261,931
    40,000         Sekisui House                                         495,546
    35,000         Sumitomo Corporation                                  318,801
       300         Taihei Dengyo Kaisha Limited                            4,566
    21,000         Tokai Rubber Industries                               203,174
    25,000         Toyota Motor Company                                  495,546
    19,000         Yamanouchi Pharmaceutical Company                     428,175
    35,000         Yamato Transport                                      409,734
                                                                    ------------
                                                                       7,586,713
                                                                    ------------
                   GREAT BRITAIN -- 1.6%
    40,000         Abbey National+                                       297,751
    65,000         Blue Circle Industries+                               289,997
    70,000         Boots Company                                         566,713
    25,000         British Airways Ord                                   163,827
     3,000         British Airways Plc, ADR                              201,750
    70,000         British Gas                                           322,325
    71,837         BTR Ord                                               365,062
    23,000         Hanson Plc, ADR                                       405,375
    90,000         Laird Group Plc+                                      503,886
    57,102         National Westminster Bank                             496,351
    60,000         Powergen Ord                                          461,896
    80,862         Scapa Group+                                          299,666
    30,825         Severn Trent                                          266,226
</TABLE>

                      See Notes to Financial Statements.

                                      10
        ..............................................................

<PAGE>
<TABLE>
PORTFOLIO OF INVESTMENTS (UNAUDITED) (CONTINUED)
 ..............................................................


- --------------------------------------------------------------------------------
  DREYFUS CORE VALUE FUND                                        JUNE 30, 1995

<CAPTION>
                                                                       VALUE
  SHARES                                                              (NOTE 1)
<C>                <S>                                              <C>
                   COMMON STOCKS -- FOREIGN (continued)
                   GREAT BRITAIN (CONTINUED)
    50,000         Smithkline Beecham, Plc, ADR                     $  2,262,500
                                                                    ------------
                                                                       6,903,325
                                                                    ------------
                   SPAIN -- 1.1%
    16,000         Corporacion Bancaria De Espana                        294,000
    60,000         Iberdrola SA                                          451,765
     8,000         Repsol SA                                             251,641
   124,600         Repsol SA, ADR                                      3,940,475
                                                                    ------------
                                                                       4,937,881
                                                                    ------------
                   SWITZERLAND -- 1.1%
       750         Ciba-Geigy AG                                         549,718
       450         Magazine Zum Globus                                   316,544
       300         Nestle SA                                             312,375
   118,000         Pharmacia AB, ADR                                   2,596,000
       400         Sandoz AG                                             275,814
     1,200         Schweizerischer Banksverein                           425,185
       350         Zurich Versicherungs                                  439,210
                                                                    ------------
                                                                       4,914,846
                                                                    ------------
                   SWEDEN -- 0.9%
    29,000         AGA AB, Series B                                      342,865
    98,500         Astra AB, Class A, ADR+                             3,053,500
     4,500         Mo Och Domsjo, Series B                               259,520
    13,000         Pharmacia AB, Series A                                285,056
                                                                    ------------
                                                                       3,940,941
                                                                    ------------
                   NETHERLANDS -- 0.8%
    14,953         ABN Amro Holdings                                     577,082
     4,786         Internationale Nederland                              264,705
    15,300         Royal Dutch Petroleum Company ADR                   1,864,688
    13,790         Stad Rotterdam CVA                                    375,565
     4,000         Unilever N V, ADR                                     520,500
                                                                    ------------
                                                                       3,602,540
                                                                    ------------
</TABLE>

                       See Notes to Financial Statements.

                                      11
        ..............................................................

<PAGE>
<TABLE>
PORTFOLIO OF INVESTMENTS (UNAUDITED) (CONTINUED)
 ..............................................................


- --------------------------------------------------------------------------------
  DREYFUS CORE VALUE FUND                                        JUNE 30, 1995

<CAPTION>
                                                                       VALUE
  SHARES                                                              (NOTE 1)
<C>                <S>                                              <C>
                   COMMON STOCKS -- FOREIGN (continued)
                   BERMUDA -- 0.6%
    89,500         Ace Limited ADR                                  $  2,595,500
                                                                    ------------
                   FRANCE -- 0.6%
     1,535         Alcatel Alsthom                                       138,208
    14,100         Alcatel Alsthom, ADR                                  255,562
     1,600         Chargeurs                                             311,671
    10,000         C.S.F. (Thompson)+                                    224,065
     2,038         Danone                                                342,800
     5,000         Elf Auitaine, ADR                                     186,250
     1,000         Guyenne & Gascogne                                    288,585
     4,246         Societe Generale                                      496,260
     3,095         Societe Nationale Elf Equitiane                       228,715
                                                                    ------------
                                                                       2,472,116
                                                                    ------------
                   ARGENTINA -- 0.5%
   115,000         Ypf Sociedad Anonima, ADR                           2,170,625
                                                                    ------------
                   GERMANY -- 0.4%
     2,000         Bayer AG                                              497,522
    10,000         Deutsche Bank AG                                      485,952
     1,000         Siemens AG                                            347,506
     1,400         Veba AG                                               353,725
                                                                    ------------
                                                                       1,684,705
                                                                    ------------
                   AUSTRALIA -- 0.3%
    54,000         Amcor Limited                                         399,157
   120,000         Boral                                                 296,809
   263,043         Goodman Fielder Limited                               218,741
   100,000         Southcorp Holdings Limited                            199,721
    85,635         Westpac Banking Corporation                           310,412
                                                                    ------------
                                                                       1,424,840
                                                                    ------------
                   HONG KONG -- 0.2%
   150,000         Cathay Pacific Airways                                219,055
</TABLE>

                     See Notes to Financial Statements.

                                      12
        ..............................................................

<PAGE>
<TABLE>
PORTFOLIO OF INVESTMENTS (UNAUDITED) (CONTINUED)
 ..............................................................


- --------------------------------------------------------------------------------
  DREYFUS CORE VALUE FUND                                        JUNE 30, 1995

<CAPTION>
                                                                       VALUE
  SHARES                                                              (NOTE 1)
<C>                <S>                                              <C>
                   COMMON STOCKS -- FOREIGN (continued)
                   HONG KONG (CONTINUED)
    40,000         Cheung Kong (Holdings)                           $    197,988
    27,060         HSBC Ord (Holdings)                                   347,088
   650,000         Yue Yue Industrial (Holdings)                         157,925
                                                                    ------------
                                                                         922,056
                                                                    ------------
                   MALAYSIA -- 0.2%
   106,666         Malaysian International Shipping Corporation          315,228
   100,000         Sime Darby Berhad                                     277,639
                                                                    ------------
                                                                         592,867
                                                                    ------------
                   ITALY -- 0.2%
    45,000         Fiat Spa Ord                                          158,759
    15,000         Istituto Mobiliare Italiano, ADR                      277,500
   150,000         Stet, Di Risp (Non Cnv)                               333,384
                                                                    ------------
                                                                         769,643
                                                                    ------------
                   AUSTRIA -- 0.1%
     2,600         Evn Energ Versorg Aush 100                            364,054
                                                                    ------------
                   PORTUGAL -- 0.1%
     9,000         Espirito Santo Financial Holdings S.A.                104,625
    12,000         Portugal Telcom S.A., ADR                             228,000
                                                                    ------------
                                                                         332,625
                                                                    ------------
                   BELGIUM -- 0.1%
     1,500         Electrabel Com Npv                                    316,916
                                                                    ------------
                   MEXICO -- 0.0%
   120,000         Telefonos De Mexico, Series L                         176,640
                                                                    ------------
                   NEW ZEALAND -- 0.0%
    47,000         Air New Zealand Limited                               136,685
                                                                    ------------
                   TOTAL COMMON STOCKS -- FOREIGN
                   (Cost $18,279,768)                                 45,845,518
                                                                    ------------
</TABLE>

                       See Notes to Financial Statements.

                                      13
        ..............................................................

<PAGE>
<TABLE>
PORTFOLIO OF INVESTMENTS (UNAUDITED) (CONTINUED)
 ..............................................................


- --------------------------------------------------------------------------------
  DREYFUS CORE VALUE FUND                                        JUNE 30, 1995
<CAPTION>
                                                                       VALUE
  SHARES                                                              (NOTE 1)
<C>                <S>                                              <C>
                   WARRANTS -- 0.0%
                   (Cost $3,671)
       534         Chase Manhattan Corporation, Warrants,
                   Expire 06/30/96+                                 $      6,942
                                                                    ------------
                   PREFERRED STOCK -- FOREIGN -- 0.1%
                   (Cost $418,818)
     1,800         RWE-AG Non Voting Preferred Dm50                      495,150
                                                                    ------------
<CAPTION>
PRINCIPAL
  AMOUNT
<C>                <S>                                              <C>
                   COMMERCIAL PAPER -- 1.0%
                   (Cost $4,326,000)
$4,326,000         General Electric Capital Corporation,
                   6.200% due 7/3/95                                   4,326,000
                                                                    ------------
                   TOTAL INVESTMENTS
                   (Cost $363,148,046*)                97.3%         425,767,496
                   OTHER ASSETS AND LIABILITIES
                   (NET)                                2.7           11,581,640
                                                      -----         ------------
                   NET ASSETS                         100.0%        $437,349,136
                                                      =====         ============
<FN>
- --------------------------------------------------------------------------------
 * Aggregate cost for Federal tax purposes.

** Security valued at fair value as determined by the Board of Trustees.
 + Non-income producing security.
ADR -- American Depository Receipt
</TABLE>
<TABLE>
                 SCHEDULE OF FORWARD FOREIGN EXCHANGE CONTRACTS

<CAPTION>
                                                         CONTRACT        VALUE
                                                        VALUE DATE      (NOTE 1)
<S>                                                     <C>             <C>
Forward Foreign Exchange Contracts to Buy
(Contract Amount $104,324)                               07/03/95       $104,623
65,777 British Pound
</TABLE>

                     See Notes to Financial Statements.

                                      14
        ..............................................................

<PAGE>
<TABLE>
STATEMENT OF ASSETS AND LIABILITIES
 ..............................................................

- --------------------------------------------------------------------------------
  DREYFUS CORE VALUE FUND                            JUNE 30, 1995 (UNAUDITED)

<S>                                                     <C>            <C>
ASSETS:
Investments, at value (Cost $363,148,046) (Note 1)
    See accompanying schedule                                          $425,767,496
Cash and foreign currency (Cost $978,839)                                   977,926
Receivable for investment securities sold                                11,159,368
Dividends and interest receivable                                         1,415,720
Forward foreign exchange contracts to buy, at value
  (Contract cost $104,324) (Note 1)
    See accompanying schedule                                               104,623
Receivable for Fund shares sold                                              30,490
                                                                       ------------
TOTAL ASSETS                                                            439,455,623
                                                                       ------------
LIABILITIES:
Investment management fee payable (Note 2)              $918,039
Payable for investment securities purchased              729,069
Payable for Fund shares redeemed                         258,129
Payable for forward foreign exchange contracts to buy    104,324
Distribution fee payable (Note 3)                         82,492
Accrued Trustees' fees and expenses (Note 2)              14,434
                                                        --------
TOTAL LIABILITIES                                                         2,106,487
                                                                       ------------
NET ASSETS                                                             $437,349,136
                                                                       ============
NET ASSETS consist of:
Undistributed net investment income                                    $  2,681,394
Accumulated net realized gain on securities, forward
  foreign exchange contracts and foreign currency
  transactions                                                           17,060,202
Net unrealized appreciation of securities, forward
  foreign exchange and foreign currency transactions                     62,625,964
Paid-in capital                                                         354,981,576
                                                                       ------------
TOTAL NET ASSETS                                                       $437,349,136
                                                                       ============
NET ASSET VALUE
INVESTOR SHARES:
Net asset value, offering and redemption price per
    share
    ($365,173,807 / 12,543,136 shares of beneficial
    interest outstanding)                                                    $29.11
                                                                             ======
INSTITUTIONAL SHARES:
Net asset value, offering and redemption price per
    share ($68,399,260 / 2,349,334 shares of beneficial
    interest outstanding)                                                    $29.11
                                                                             ======
CLASS R SHARES:
Net asset value, offering and redemption price per
    share ($3,776,069 / 129,695 shares of beneficial
    interest outstanding)                                                    $29.11
                                                                             ======
</TABLE>

                       See Notes to Financial Statements.

                                      15
        ..............................................................

<PAGE>
<TABLE>
STATEMENT OF OPERATIONS
 ..............................................................

- --------------------------------------------------------------------------------
  DREYFUS CORE VALUE FUND

  FOR THE SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)

<S>                                                     <C>             <C>
INVESTMENT INCOME:
Dividends (net of foreign withholding taxes
  of $144,594)                                                          $ 5,492,085
Interest                                                                    389,287
                                                                        ------------
TOTAL INVESTMENT INCOME                                                   5,881,372
                                                                        ------------
EXPENSES:
Investment management fee (Note 2)                      $1,792,060
Distribution fee (Note 3)                                  471,641
Trustees' fees and expenses (Note 2)                        20,364
Fees waived by the investment manager (Note 2)             (20,402)
                                                          --------
TOTAL EXPENSES                                                            2,263,663
                                                                        ------------
NET INVESTMENT INCOME                                                     3,617,709
                                                                        ------------
REALIZED AND UNREALIZED GAIN/(LOSS) ON INVESTMENTS
  (Notes 1 and 4):
    Net realized gain/(loss) on:
        Securities transactions                                          12,836,994
        Forward foreign exchange contracts                                   (3,482)
        Foreign currencies                                                  113,260
                                                                        ------------
    Net realized gain on investments during the
      period                                                             12,946,772
                                                                        ------------
    Net change in unrealized appreciation of:
        Securities                                                       54,898,367
        Forward foreign exchange contracts                                      299
        Foreign currencies                                                    4,506
                                                                        ------------
    Net unrealized appreciation of investments
      during the period                                                  54,903,172
                                                                        ------------
NET REALIZED AND UNREALIZED GAIN ON INVESTMENTS                          67,849,944
                                                                        ------------
NET INCREASE IN NET ASSETS RESULTING FROM
  OPERATIONS                                                            $71,467,653
                                                                        ============
</TABLE>

                     See Notes to Financial Statements.

                                      16
        ..............................................................

<PAGE>
<TABLE>
STATEMENT OF CHANGES IN NET ASSETS
 ..............................................................

- --------------------------------------------------------------------------------
  DREYFUS CORE VALUE FUND

<CAPTION>
                                                        SIX MONTHS
                                                          ENDED            YEAR
                                                         6/30/95          ENDED
                                                       (UNAUDITED)      12/31/94
                                                       -----------      ---------
<S>                                                    <C>            <C>
Net investment income                                  $  3,617,709   $  6,090,607
Net realized gain on securities, forward foreign
  exchange contracts and foreign currency
  transactions during the period                         12,946,772     38,921,441
Net unrealized appreciation/(depreciation) on
  securities, forward foreign exchange contracts
  and foreign currencies during the period               54,903,172    (42,542,693)
                                                       ------------   ------------
Net increase in net assets resulting from
  operations                                             71,467,653      2,469,355
Distributions to shareholders from net investment
  income:
    Investor Shares (formerly Retail Class)              (1,237,595)    (4,790,982)
    Institutional Shares                                   (272,763)    (1,036,131)
    Class R Shares (formerly Trust Shares)                  (17,882)       (14,497)
Distribution to shareholders from net realized
  gains on investments:
    Investor Shares (formerly Retail Class)                 --         (35,173,927)
    Institutional Shares                                    --          (7,027,785)
    Class R Shares (formerly Trust Shares)                  --            (147,807)
Net increase/(decrease) in net assets from Fund
  share transactions (Note 5):
    Investor Shares (formerly Retail Class)             (10,510,861)     6,323,234
    Institutional Shares                                 (2,606,036)   (12,960,250)
    Class R Shares (formerly Trust Shares)                2,153,098      1,263,580
                                                       ------------   ------------
Net increase/(decrease) in net assets                    58,975,614    (51,095,210)

NET ASSETS:
Beginning of period                                     378,373,522    429,468,732
                                                       ------------   ------------
End of period (including undistributed net
  investment income of $2,681,394 and $591,925,
  respectively)                                        $437,349,136   $378,373,522
                                                       ============   ============
</TABLE>

                       See Notes to Financial Statements.

                                      17
        ..............................................................

<PAGE>
<TABLE>
FINANCIAL HIGHLIGHTS
 ..............................................................

- -------------------------------------------------------------------------------------------
  DREYFUS CORE VALUE FUND

  FOR AN INVESTOR CLASS SHARE OUTSTANDING THROUGHOUT EACH PERIOD.*

<CAPTION>
                                                              SIX MONTHS
                                                                ENDED               YEAR
                                                               6/30/95              ENDED
                                                             (UNAUDITED)         12/31/94##
                                                             -----------         ----------
<S>                                                          <C>                   <C>
Net asset value, beginning of period                           $  24.56            $  27.80
                                                               --------            --------
Income from investment operations:
Net investment income#                                             0.24                0.42
Net realized and unrealized gain/(loss) on
 investments                                                       4.41               (0.29)
                                                               --------            --------
Total from investment operations                                   4.65                0.13
                                                               --------            --------
Less distributions:
Distributions from net investment income                          (0.10)              (0.40)
Distributions from net realized capital gains                        --               (2.97)
                                                               --------            --------
Total Distributions:                                              (0.10)              (3.37)
                                                               --------            --------
Net asset value, end of period                                 $  29.11            $  24.56
                                                               ========            ========
Total return+                                                     18.95%               0.38%
                                                               ========            ========
Ratios to average net assets/
 supplemental data:
Net assets, end of period (in 000's)                           $365,174            $317,868
Ratio of operating expenses to average
 net assets++                                                      1.13%**             1.11%
Ratio of net investment income to average
 net assets                                                        1.76%**             1.47%
Portfolio turnover rate++++                                          31%                 73%
<FN>
- --------------------------------------------------------------------------------
*      On February 1, 1993 existing shares of the Fund were designated the Retail Class
       and the Fund began offering the Institutional Class shares. Effective April 4,
       1994 the Retail Class shares were reclassified as Investor Shares.
**     Annualized.
+      Total return represents aggregate total return for the periods indicated.
++     Without the voluntary reimbursement of expenses and/or waiver of fees by the
       investment adviser the annualized ratio of operating expenses to average net
       assets for the six months ended June 30, 1995 and for the years ended December
       31, 1994 and 1993 would have been 1.15%, 1.12% and 1.16%, respectively.
+++    Per share amounts have been calculated using the monthly average share method,
       which more appropriately presents the per share data for this year since the use
       of the undistributed net investment income method did not accord with results of
       operations.
</TABLE>

                      See Notes to Financial Statements.

                                      18
        ..............................................................

<PAGE>
<TABLE>
FINANCIAL HIGHLIGHTS (CONTINUED)
 ..............................................................

     -----------------------------------------------------------------------
<CAPTION>
       YEAR            YEAR           YEAR            YEAR           YEAR
       ENDED           ENDED         ENDED           ENDED          ENDED
    12/31/93+++      12/31/92       12/31/91      12/31/90+++      12/31/89
      <S>             <C>           <C>            <C>             <C>
     -----------------------------------------------------------------------
      $  25.46        $  27.40      $  23.20       $  27.49        $  28.65
      --------        --------      --------       --------        --------
          0.31            0.36          0.39           0.55            0.87
          3.86            0.70          4.88          (4.23)           6.12
      --------        --------      --------       --------        --------
          4.17            1.06          5.27          (3.68)           6.99
      --------        --------      --------       --------        --------
         (0.30)          (0.36)        (0.50)         (0.55)          (0.55)
         (1.53)          (2.64)        (0.57)         (0.06)          (7.60)
      --------        --------      --------       --------        --------
         (1.83)          (3.00)        (1.07)         (0.61)          (8.15)
      --------        --------      --------       --------        --------
      $  27.80        $  25.46      $  27.40       $  23.20        $  27.49
      ========        ========      ========       ========        ========
         16.51%           4.03%        22.87%        (13.44)%         24.96%
      ========        ========      ========       ========        ========
      $349,813        $423,286      $508,971       $474,998        $640,116
          1.15%           1.22%         1.20%          1.26%           1.23%
          1.13%           1.33%         1.61%          1.96%           2.75%
            75%             66%          157%           180%            111%
<FN>
- ---------------------------------------------------------------------------------------
++++ In accordance with the Securities and Exchange Commission's July 1985 rules
     amendment, the rates for 1986 and later periods include U.S. Government
     long-term securities which were excluded from the calculations in prior years.
#    Without voluntary waiver of fees and/or reimbursement of expenses by the
     investment adviser, net investment income for the six months ended June 30, 1995
     and for the years ended December 31, 1994 and 1993 would have been $0.24, $0.42
     and $0.31, respectively.
##   Prior to April 4, 1994, The Boston Company Advisors, Inc. served as the Fund's
     investment adviser. From April 4, 1994 through October 16, 1994, Mellon Bank,
     N.A. served as the Fund's investment manager. Effective October 17, 1994, The
     Dreyfus Corporation serves as the Fund's investment manager.

</TABLE>

                      See Notes to Financial Statements.

                                      19
        ..............................................................

<PAGE>
<TABLE>
FINANCIAL HIGHLIGHTS (CONTINUED)
 ..............................................................

- ----------------------------------------------------------------------------------------
  DREYFUS CORE VALUE FUND

  FOR AN INVESTOR CLASS SHARE OUTSTANDING THROUGHOUT EACH PERIOD.*

<CAPTION>
                                                 YEAR       YEAR       YEAR       YEAR
                                                ENDED      ENDED      ENDED      ENDED
                                               12/31/88   12/31/87   12/31/86   12/31/85
<S>                                           <C>        <C>        <C>        <C>
- ----------------------------------------------------------------------------------------
Net asset value, beginning of period          $  26.07   $  32.40   $  32.11   $  25.91
                                              --------   --------   --------   --------
Income from investment operations:
Net investment income#                            0.54       0.76       0.90       1.00
Net realized and unrealized gain/(loss) on
 investments                                      4.51      (0.41)      5.69       7.50
                                              --------   --------   --------   --------
Total from investment operations                  5.05       0.35       6.59       8.50
                                              --------   --------   --------   --------
Less distributions:
Distributions from net investment income         (0.59)     (1.32)     (0.50)     (0.74)
Distributions from net realized capital gains    (1.88)     (5.36)     (5.80)     (1.56)
                                              --------   --------   --------   --------
Total Distributions:                             (2.47)     (6.68)     (6.30)     (2.30)
                                              --------   --------   --------   --------
Net asset value, end of period                $  28.65   $  26.07   $  32.40   $  32.11
                                              ========   ========   ========   ========
Total return+                                    19.54%      0.27%     22.48%     35.00%
                                              ========   ========   ========   ========
Ratios to average net assets/
 supplemental data:
Net assets, end of period (in 000's)          $542,510   $431,630   $452,863   $369,610
Ratio of operating expenses to average
 net assets++                                     1.31%      0.95%      0.95%      0.96%
Ratio of net investment income to average
 net assets                                       2.14%      2.16%      2.65%      3.60%
Portfolio turnover rate+++                          24%        46%        37%        59%
<FN>
- ----------------------------------------------------------------------------------------
*      On February 1, 1993 existing shares of the Fund were designated the Retail Class
       and the Fund began offering the Institutional Class shares. Effective April 4,
       1994 the Retail Class shares were reclassified as Investor Shares.
**     Annualized.
+      Total return represents aggregate total return for the periods indicated.
++     Without the voluntary reimbursement and/or waiver of fees by the investment
       adviser the annualized ratio of expenses to average net assets for the years
       ended December 31, 1994 and 1993 would have been 1.12% and 1.16%, respectively.
+++    In accordance with the Securities and Exchange Commission's July 1985 rules
       amendment, the rates for 1986 and later periods include U.S. Government
       long-term securities which were excluded from the calculations in prior years.
#      Without voluntary waiver of fees or reimbursement of expenses by investment
       adviser, net investment income for the years ended December 31, 1994 and 1993
       would have been $0.42 and $0.31, respectively.
</TABLE>

                      See Notes to Financial Statements.

                                      20
        ..............................................................

<PAGE>
<TABLE>
FINANCIAL HIGHLIGHTS
 ..............................................................

- --------------------------------------------------------------------------------
  DREYFUS CORE VALUE FUND

  FOR AN INSTITUTIONAL CLASS SHARE OUTSTANDING THROUGHOUT EACH PERIOD.*

<CAPTION>
                                          SIX MONTHS
                                            ENDED         YEAR         PERIOD
                                           6/30/95       ENDED         ENDED
                                          (UNAUDITED)  12/31/94##   12/31/93+++
<S>                                         <C>          <C>           <C>
- ---------------------------------------------------------------------------------
Net asset value, beginning of period        $ 24.56      $ 27.80       $ 25.96
                                            -------      -------       -------
Income from investment operations:
Net investment income#                         0.26         0.47          0.32
Net realized and unrealized gain/(loss)
  on investments                               4.39        (0.31)         3.38
                                            -------      -------       -------
Total from investment operations               4.65         0.16          3.70
                                            -------      -------       -------
Less distributions:
Distributions from net investment income      (0.10)       (0.43)        (0.33)
Distributions from net realized capital
  gains                                      --            (2.97)        (1.53)
                                            -------      -------       -------
Total Distributions:                          (0.10)       (3.40)        (1.86)
                                            -------      -------       -------
Net asset value, end of period              $ 29.11      $ 24.56       $ 27.80
                                            =======      =======       =======
Total return+                                 18.98%        0.49%        14.38%
                                            =======      =======       =======
Ratios to average net assets/
  supplemental data:
Net assets, end of period (in 000's)        $68,399      $59,435       $79,656
Ratio of operating expenses to average
  net assets++                                 1.03%**      1.02%         1.04%**
Ratio of net investment loss to average
  net assets                                   1.86%**      1.57%         1.24%**
Portfolio turnover rate++++                      31%          73%           75%
<FN>
- --------------------------------------------------------------------------------
*     On February 1 ,1993, the Fund commenced selling Institutional shares.
**    Annualized.
+     Total return represents aggregate total return for the periods indicated.
++    Without the voluntary reimbursement of expenses and/or waiver of fees by the
      investment adviser and/or investment manager the annualized ratio of expenses to
      average net assets for the six months ended June 30, 1995 and for the year ended
      December 31, 1994 and for the period ended December 31, 1993 would have been
      1.05%, 1.03% and 1.04%, respectively.
+++   Per share amounts have been calculated using the monthly average share method,
      which more appropriately presents the per share data for this year since the use
      of the undistributed net investment income method did not accord with results of
      operations.
++++  In accordance with the Securities and Exchange Commission's July 1985 rules
      amendment, the rates for 1986 and later periods include U.S. Government
      long-term securities which were excluded from the calculations in prior years.
#     Net investment income before the voluntary waiver of fees and/or reimbursement
      of expenses by the investment adviser and/or investment manager for the year
      ended December 31, 1994 and for the period ended December 31, 1993 would have
      been $0.26, $0.46 and $0.31, respectively.
##    Prior to April 4, 1994, The Boston Company Advisors, Inc. served as the Fund's
      investment adviser. From April 4, 1994 through October 16, 1994, Mellon Bank,
      N.A. served as the Fund's investment manager. Effective October 17, 1994, The
      Dreyfus Corporation serves as the Fund's investment manager.
</TABLE>

                      See Notes to Financial Statements.

                                      21
        ..............................................................

<PAGE>
<TABLE>
FINANCIAL HIGHLIGHTS
 ..............................................................

- --------------------------------------------------------------------------------
  DREYFUS CORE VALUE FUND

  FOR A CLASS R SHARE OUTSTANDING THROUGHOUT EACH PERIOD.*

<CAPTION>
                                                       SIX MONTHS
                                                          ENDED         PERIOD
                                                         6/30/95         ENDED
                                                       (UNAUDITED)    12/31/94##
<S>                                                       <C>            <C>
- ---------------------------------------------------------------------------------
Net asset value, beginning of period                      $24.56         $28.45
                                                          ------         ------
Income from investment operations:
Net investment income#                                      0.26           0.29
Net realized and unrealized gain/(loss) on
  investments                                               4.40          (0.83)
                                                          ------         ------
Total from investment operations                            4.66          (0.54)
                                                          ------         ------
Less distributions:
Distributions from net investment income                   (0.11)         (0.38)
Distributions from net realized capital gains               --            (2.97)
                                                          ------         ------
Total Distributions:                                       (0.11)         (3.35)
                                                          ------         ------
Net asset value, end of period                            $29.11         $24.56
                                                          ======         ======
Total return+                                              19.02%         (2.31)%
                                                          ======         ======
Ratios to average net assets/supplemental data:
Net assets, end of period (in 000's)                      $3,776         $1,070
Ratio of operating expenses to average net assets++         0.88%**        0.86%**
Ratio of net investment income to average net assets        2.01%**        1.72%**
Portfolio turnover rate                                       31%            73%
<FN>
- --------------------------------------------------------------------------------
*     On April 4, 1994, the Fund commenced selling Trust shares. Effective October 17,
      1994 the Trust shares were reclassified as Class R shares.
**    Annualized.
+     Total return represents aggregate total return for the periods indicated.
++    Without the voluntary reimbursement of expenses and/or waiver of fees by the
      investment manager, the ratio of expenses to average net assets for the six
      months ended June 30, 1995 and for the period ended December 31, 1994 would have
      been 0.90% and 0.88%, respectively.
#     Net investment income before the voluntary waiver of fees by the investment
      manager for the period ended December 31, 1994 would have been $0.26 and $0.29,
      respectively.
##    From April 4, 1994 through October 16, 1994, Mellon Bank, N.A. served as the
      Fund's investment manager. Effective October 17, 1994 The Dreyfus Corporation
      serves as the Fund's investment manager.
</TABLE>

                      See Notes to Financial Statements.

                                      22
        ..............................................................

<PAGE>

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
 ..............................................................

1. SIGNIFICANT ACCOUNTING POLICIES

   The Dreyfus/Laurel Funds Trust (the "Trust") (formerly The Boston Company
   Fund), The Dreyfus/Laurel Tax-Free Municipal Funds, The Dreyfus/Laurel Funds,
   Inc. and The Dreyfus/Laurel Investment Series are all registered open-end
   investment companies that are now a part of The Dreyfus Family Funds. The
   Trust is an investment company which consists of four funds: Premier Limited
   Term Government Securities Fund, Dreyfus Core Value Fund, Premier Managed
   Income Fund and Dreyfus Special Growth Fund. These financial statements
   report on Dreyfus Core Value Fund ("the Fund"). The Trust is a Massachusetts
   business trust and is registered with the Securities and Exchange Commission
   under the Investment Company Act of 1940, as amended (the "1940 Act"), as a
   diversified, open-end management investment company. The Fund currently
   offers three classes of shares: Investor, Institutional and Class R shares.
   Investor shares are sold primarily to retail investors and bear a
   distribution fee. Institutional shares are offered only to those customers of
   certain financial planners and investment advisers who held shares of a
   predecessor class of the Fund as of April 4, 1994, and bear a distribution
   fee. Class R shares are sold primarily to bank trust departments and other
   financial service providers (including Mellon Bank N.A. ("Mellon Bank") and
   its affiliates) acting on behalf of customers having a qualified trust or
   investment account or relationship at such institution and bear no
   distribution fee.. Each class of shares has identical rights and privileges
   except with respect to the distribution fees and voting rights on matters
   affecting a single class. The following is a summary of significant
   accounting policies consistently followed by the Fund in the preparation of
   its financial statements.

   (A) PORTFOLIO VALUATION

   Investments in securities traded on a national securities exchange are valued
   at the last reported sales price or, in the absence of a recorded sale, at
   the mean of the closing bid and asked prices. Over-the-counter securities are
   valued at the mean of the closing bid and asked prices. When market
   quotations for securities are not readily available, the securities are
   valued at fair value, as determined in good faith by the Board of Trustees.
   Options are generally valued at the last sale price or, in the absence of a
   last sale price, the last bid price. Bonds are valued through valuations
   obtained from a commercial pricing service or at the most recent mean of the
   bid and asked prices provided by investment dealers in accordance with
   procedures established by the Board of Trustees. Debt securities with
   maturities of 60 days or less from the valuation day are valued on the basis
   of amortized cost which approximates market value. Foreign securities are
   generally valued at the preceding closing values of such securities on their
   respective exchanges, except that when an occurrence subsequent to the time a
   value was so established is likely to have changed such value. Then the fair
   value of those securities will be determined by consideration of other
   factors by or under the direction of the Board of Trustees or its delegates.

                                      23

        ..............................................................

<PAGE>

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)
 ..............................................................

   (B) REPURCHASE AGREEMENTS

   The Fund may engage in repurchase agreement transactions. Under the terms of
   a typical repurchase agreement, the Fund through its custodian, takes
   possession of an underlying debt obligation subject to an obligation of the
   seller to repurchase, and the Fund to resell, the obligation at an
   agreed-upon price and time, thereby determining the yield during the Fund's
   holding period. This arrangement results in a fixed rate of return that is
   not subject to market fluctuations during the Fund's holding period. The
   value of the collateral is at least equal at all times to the total amount of
   the repurchase obligations, including interest. In the event of counterparty
   default, the Fund has the right to use the collateral to offset losses
   incurred. There is potential loss to the Fund in the event the Fund is
   delayed or prevented from exercising its rights to dispose of the collateral
   securities including the risk of a possible decline in the value of the
   underlying securities during the period while the Fund seeks to assert its
   rights. The Fund's investment manager, acting under the supervision of the
   Board of Trustees, reviews the value of the collateral and the
   creditworthiness of those banks and dealers with which the Fund enters into
   repurchase agreements to evaluate potential risks.

   (C) FORWARD FOREIGN CURRENCY CONTRACTS

   The Fund uses forward foreign currency contracts to hedge risks on foreign
   currency denominated transactions and holdings. The Fund generally enters
   into forward contracts as a hedge, in connection with the purchase or sale of
   a security denominated in foreign currency. Forward contracts may also be
   used to shift portfolio currency risks, though the Fund does not employ
   forwards for this purpose at the present time.

   Forward foreign currency contracts are valued at the forward rate and are
   marked-to-market daily. The change in market value is recorded by the Fund as
   an unrealized gain or loss. When the contract is closed, the fund records a
   realized gain or loss equal to the difference between the value of the
   contract at the time it was opened and at the value at the time it was
   closed.

   The use of forward foreign currency contracts does not eliminate fluctuations
   in the underlying process of the Fund's investment securities, but it does
   establish a rate of exchange that can be achieved in the future. Although
   forward foreign currency contracts limit the risk of loss due to a decline in
   the value of the hedged currency, they also limit any potential gain that
   might result should the value of the currency increase. In addition, the Fund
   could be exposed to risks if the counterparties to the contracts are unable
   to meet the terms of their contracts.

   (D) FOREIGN CURRENCY

   The books and records of the Fund are maintained in the United States (U.S.)
   dollars. Foreign currencies, investments and other assets and liabilities are
   translated into U.S. dollars at the exchange rates prevailing at the end of
   the period, and purchase and sales of investment securities, income and
   expenses are translated on the respective dates of

                                      24

        ..............................................................

<PAGE>

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)
 ..............................................................

   such transactions. Unrealized gains and losses which result from changes in
   the foreign currency exchange rates have been included in the unrealized
   appreciation/(depreciation) of investments and net other assets. Net realized
   foreign currency gains and losses resulting from changes in exchange rates
   include foreign currency gains and losses between trade date and settlement
   date on investment securities transactions, foreign currency transactions and
   the difference between the amounts of interest and dividends recorded on the
   books of the Fund and the amount actually received. The portion of foreign
   currency gains and losses related to fluctuation in exchange rates between
   the initial purchase trade date and subsequent sale trade date is included in
   realized gains and losses on investment securities sold.

   (E) OPTION CONTRACTS

   The Fund may enter into option transactions. The Fund generally purchases put
   options or writes covered call options to hedge against adverse movements in
   the value of the portfolio holdings. When the Fund purchases a put option or
   a call option, the premium paid is recorded as an investment, the value of
   which is marked-to-market daily. When a purchased option expires, the Fund
   will realize a loss in the amount of the cost of the option. When the Fund
   enters into a closing sale transaction, the Fund will realize a gain or loss
   depending on whether the sales proceeds from the closing sale transaction are
   greater or less than the cost of the option. When the Fund exercises a put
   option, it will realize a gain or loss from the sale of the underlying
   security and the proceeds from such sale will be decreased by the premium
   originally paid. When the Fund exercises a call option, the cost of the
   security which the Fund purchases upon exercise will be increased by the
   premium originally paid.

   When a Fund writes a call option or a put option, an amount equal to the
   premium received by the Fund is recorded as a liability, the value of which
   is marked-to-market daily. When a written option expires the Fund realizes a
   gain equal to the amount of the premium received. When the Fund enters into a
   closing purchase transaction, the Fund realizes a gain (or loss if the cost
   of the closing purchase transaction exceeds the premium received when the
   option was sold) without regard to any unrealized gain or loss on the
   underlying security, and the liability related to such option is eliminated.
   When a call option is exercised, the Fund realizes a gain or loss from the
   sale of the underlying security and the proceeds from such sale are increased
   by the premium originally received. When a put option is exercised, the
   amount of the premium originally received will reduce the cost of the
   security which the Fund purchased upon exercise.

   The risk associated with purchasing options is limited to the premium
   originally paid. The risk in writing a call option is that the Fund may
   forego the opportunity of profit if the market price of the underlying
   security increases and the option is exercised. The risk in writing a put
   option is that the Fund may incur a loss if the market price of the
   underlying security decreases and the option is exercised. In addition, there
   is the risk

                                      25

        ..............................................................

<PAGE>

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)
 ..............................................................

   the Fund may not be able to enter into a closing transaction because of an
   illiquid secondary market.

   (F) EXPENSE ALLOCATION

   Expenses of the Fund not directly attributable to the operations of any class
   of shares are prorated among the classes based upon the relative average
   daily net assets of each class. Distribution expense is directly attributable
   to a particular class of shares and is charged only to that class'
   operations.

   (G) SECURITIES TRANSACTIONS AND INVESTMENT INCOME

   Securities transactions are recorded as of the trade date. Dividend income is
   recorded on the ex-dividend date. Interest income is recorded on the accrual
   basis. Realized gains or losses on sales of investments are determined on the
   basis of identified cost. Investment income and realized gains and losses are
   allocated based upon relative net assets of each class of shares.

   (H) DISTRIBUTIONS TO SHAREHOLDERS

   Distributions from net investment income, if any, of the Fund are determined
   on a class level and are declared and paid four times yearly. The Fund
   distributes any net realized capital gains on a Fund level annually.
   Distribution to shareholders are recorded on the ex-dividend dates.
   Additional distributions of net investment income and capital gains for the
   Fund may be made at the discretion of the Board of Trustees in order to avoid
   the 4.00% nondeductible Federal excise tax. Income distributions and capital
   gain distributions on a Fund level are determined in accordance with income
   tax regulations which may differ from generally accepted accounting
   principles. These differences are primarily due to differing treatments of
   income and gains on various investment securities held by the Fund, timing
   differences and differing characterization of distributions made by the Fund
   as a whole.

   (I) FEDERAL TAXES

   It is the Fund's policy to qualify as a regulated investment company, if such
   qualification is in the best interest of its shareholders, by complying with
   the requirements of the Internal Revenue Code applicable to regulated
   investment companies and by distributing all of its taxable income to its
   shareholders. Therefore, no Federal income tax provision is required.

2. INVESTMENT MANAGEMENT FEE, TRUSTEES' FEES AND OTHER PARTY TRANSACTIONS

   The Trust has an investment management agreement with The Dreyfus Corporation
   (the "Manager"), a wholly-owned subsidiary of Mellon Bank. The Manager
   provides, or arranges for one or more third parties to provide, investment
   advisory, administrative, custody, fund accounting and transfer agency
   services to the Trust. The Manager also directs the investments of the Fund
   in accordance with its investment objective, policies

                                      26

        ..............................................................

<PAGE>

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)
 ..............................................................

   and limitations. For these services, the Fund is contractually obligated to
   pay the Manager a fee, calculated daily and paid monthly, at the annual rate
   of 0.90% of the value of the Fund's average daily net assets. The Manager has
   voluntarily agreed to waive this fee to 0.88% of the Fund's average daily net
   assets excluding certain fees outlined below. For the six months ended June
   30, 1995, the investment manager waived $20,402. Out of its fee, the Manager
   pays all of the expenses of the Fund except brokerage fees, taxes, interest,
   Rule 12b-1 distribution fees and expenses, fees and expenses of
   non-interested trustees (including counsel fees) and extraordinary expenses.
   In addition, the Manager is required to reduce its fee in an amount equal to
   the Fund's allocable portion of fees and expenses of the non-interested
   trustees (including counsel).

   Premier Mutual Fund Services, Inc. ("Premier") serves as the Trust's
   distributor. Premier also serves as the Trust's sub-administrator and,
   pursuant to a sub-administration agreement with the Manager, provides various
   administrative and corporate secretarial services to the Trust.

   No officer or employee of Premier (or of any parent, subsidiary or affiliate
   thereof) receives any compensation from The Dreyfus/Laurel Funds, Inc., the
   Trust, The Dreyfus/Laurel Tax-Free Municipal Funds or The Dreyfus/Laurel
   Investment Series (collectively, "The Dreyfus/Laurel Funds") for serving as
   an officer or Director or Trustee of The Dreyfus/Laurel Funds. In addition,
   no officer or employee of the Manager (or of any parent, subsidiary or
   affiliate thereof) serves as an officer or Director or Trustee of The
   Dreyfus/Laurel Funds. The Dreyfus/Laurel Funds pay each Director or Trustee
   who is not an officer or employee of Premier (or any parent, subsidiary or
   affiliate thereof), $27,000 per annum, $1,000 for each Board meeting attended
   and $750 for each Audit Committee meeting attended, and reimburse each
   Director or Trustee for travel and out-of-pocket expenses.

3. DISTRIBUTION PLAN

   Investor and Institutional shares are subject to a distribution plan (the
   "Plan") adopted pursuant to Rule 12b-1 of the 1940 Act. Under the Plan, the
   Fund may pay up to 0.25% of the value of the average daily net assets of
   Investor shares and up to 0.15% of the value of the average daily net assets
   of Institutional shares to compensate Premier for activities primarily
   intended to result in the sale of the respective class of shares and Premier
   and Dreyfus Service Corporation, an affiliate of the Manager, for shareholder
   servicing activities. The Class R shares bear no distribution fee.

   For the six months ended June 30, 1995, the distribution fees for Investor
   and Institutional shares were $420,881 and $50,760, respectively.

                                      27

        ..............................................................

<PAGE>

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)
 ..............................................................

   Under its terms, the Plan shall remain in effect from year to year, provide
   such continuance is approved annually by a vote of a majority of the Trustees
   and a majority of the Trustees who are not "interested person" of the Trust
   and who have no direct or indirect financial interest in the operation of the
   Plan or in any agreement related to the Plan.

4. SECURITIES TRANSACTIONS

   Cost of purchases and proceeds from sales of securities, excluding short-term
   investments and U.S. government securities, for the six months ended June 30,
   1995 were $120,919,006 and $134,027,849, respectively.

   At June 30, 1995, aggregate gross unrealized appreciation for all securities
   in which there is an excess of value over tax cost and aggregate gross
   unrealized depreciation for all securities in which there is an excess of tax
   cost over value were $68,872,983 and $6,253,533, respectively.

<TABLE>
5. SHARES OF BENEFICIAL INTEREST

   The Trust has the authority to issue an unlimited number of shares of
   beneficial interest of four separate investment portfolios, without par
   value. The Fund offers three classes of shares.

<CAPTION>
                                   SIX MONTHS ENDED                YEAR ENDED
                                     June 30, 1995              December 31, 1994
                                 SHARES        AMOUNT        SHARES         AMOUNT
- ---------------------------------------------------------------------------------------
    <S>                        <C>          <C>            <C>           <C>
    INVESTOR SHARES (formerly
      Retail Class):
    Sold                          626,634   $ 16,796,439     1,267,535    $ 35,429,803
    Issued as reinvestment of
      dividends and
      distributions                40,155      1,099,589     1,410,642      35,673,508
    Redeemed                   (1,067,548)   (28,407,947)   (2,315,216)    (64,780,077)
                               ----------   ------------    ----------    ------------
    Net increase/(decrease)      (400,795)  $(10,510,861)      362,961    $  6,323,234
                               ==========   ============    ==========    ============
- ---------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
                                   SIX MONTHS ENDED                YEAR ENDED
                                     June 30, 1995              December 31, 1994
                                 SHARES        AMOUNT        SHARES         AMOUNT
- ---------------------------------------------------------------------------------------
<S>                            <C>          <C>            <C>           <C>
    INSTITUTIONAL SHARES:
    Sold                        1,911,165   $ 50,240,029    12,106,152   $ 342,392,264
    Issued as reinvestment of
      dividends and
      distributions                 9,648        264,545       295,150       7,485,142
    Redeemed                   (1,991,719)   (53,110,610)  (12,845,855)   (362,837,656)
                               ----------   ------------   -----------   -------------
    Net decrease                  (70,906)  $ (2,606,036)     (444,553)  $ (12,960,250)
                               ==========   ============   ===========   =============
- ---------------------------------------------------------------------------------------
</TABLE>

                                      28

        ..............................................................

<PAGE>
<TABLE>
NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)
 ..............................................................

<CAPTION>
                                 SIX MONTHS ENDED               PERIOD ENDED
                                   June 30, 1995             December 31, 1994*
                               SHARES        AMOUNT        SHARES         AMOUNT
- ------------------------------------------------------------------------------------
<S>                             <C>        <C>               <C>          <C>
    CLASS R SHARES:
      (formerly Trust
      Shares:)
    Sold                        136,701    $ 3,559,383        63,627      $1,806,424
    Issued as reinvestment of
      dividends and
      distributions                  19            518         4,890         123,153
    Redeemed                    (50,613)    (1,406,803)      (24,929)       (665,997)
                                -------    -----------       -------      ----------
    Net increase                 86,107    $ 2,153,098        43,588      $1,263,580
                                =======    ===========       =======      ==========
- ------------------------------------------------------------------------------------
<FN>
  * The Fund commenced selling Trust shares on April 4, 1994. Effective October
    17, 1994, the Trust shares were reclassified as Class R shares.
</TABLE>

6. FOREIGN SECURITIES

   The Fund may purchase securities of foreign issuers. Investing in securities
   of foreign companies and foreign governments involves special risks and
   considerations not typically associated with investing in U.S. companies and
   the U.S. government. These risks include revaluation of currencies and future
   adverse political and economic developments. Moreover, securities of many
   foreign companies and foreign governments and their markets may be less
   liquid and their prices more volatile than those of securities of comparable
   U.S. companies and the U.S. government.

                                      29

        ..............................................................

<PAGE>
FOR MORE INFORMATION ON YOUR FUND, INCLUDING:

* General Fund Information.

* Additional Prospectuses - Read the prospectus carefully before you invest.

* Account Information.

* Yield and Share Price Information.


CALL 1-800-645-6561
       24 HOURS A DAY, 7 DAYS A WEEK.


Or write:
The Dreyfus Family of Funds
144 Glenn Curtiss Boulevard
Uniondale, NY  11556-0144




Further information is contained
in the Prospectus, which must
precede or accompany this report.



















The Fund is distributed by:
Premier Mutual Fund Services, Inc.
One Exchange Place 10th floor
Boston, MA  02109                                                 CORESA956



<PAGE>
                               SEMI-ANNUAL REPORT


                       [Photo...small box above fund name
                             showing a lions face.]


                PREMIER LIMITED TERM GOVERNMENT SECURITIES FUND


                                 JUNE 30, 1995

<PAGE>

DEAR SHAREHOLDER,

   We are pleased to provide you with the Premier Limited Term Government
   Securities Fund's Semi-Annual Report for the six months ended June 30, 1995.

   In the pages that follow, we have provided you with a description of the
   market environment, a commentary on the Fund's investment strategy and
   detailed financial statements for the past six months.

   As you know, the Fund has been integrated into The Dreyfus Family of Funds.
   We hope that you found the transition from The Laurel Funds to The Dreyfus
   Family of Funds to be a smooth one. The extended family of funds now offers
   you more investment alternatives in addition to expanded services and
   privileges to better serve your investment needs.

   We would like to extend our appreciation for your support of The Dreyfus
   Family of Funds and hope that the Fund will continue to satisfy your
   investment needs. As always, we welcome your thoughts and suggestions.

   Sincerely,

   /s/  Marie E. Connolly
   ----------------------------------
   Marie E. Connolly
   President
   The Dreyfus/Laurel Funds Trust --
   Premier Limited Term Government Securities Fund

   August 18, 1995

                                                                               1

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

<PAGE>

TABLE OF CONTENTS
- --------------------------------------------------------------------------------

Shareholder Letter..........................................................   1
Economic Review.............................................................   3
Portfolio Overview..........................................................   4
Portfolio of Investments....................................................   6
Statement of Assets and Liabilities........................................... 8
Statement of Operations....................................................... 9
Statement of Changes in Net Assets........................................... 10
Financial Highlights......................................................... 12
Notes to Financial Statements................................................ 15

2

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


<PAGE>

ECONOMIC REVIEW
- --------------------------------------------------------------------------------

GROWTH SLOWDOWN IS MARKED BUT NOT RECESSIONARY

   The economic slowdown long hoped for by many analysts and strongly pursued by
   the Federal Reserve Board finally took hold over the past six months. In
   fact, the economy slowed more than expected. The so-called leading indicators
   posted three consecutive monthly drops, with economic activity contracting in
   the spring quarter for the first time in four years. Employment weakness in
   April and May signified that the slowdown had begun to erode the economy's
   income-generating capacity somewhat, slowing down the advance in spendable
   income.

   Nonetheless, we are confident that a recession is not underway. First of all,
   the economy is not exhibiting the financial stresses and imbalances that
   often mark the end of an expansion. For example, business balance sheets are
   strong, even at smaller companies. Many firms have also built a cushion into
   profit margins by reducing fixed labor costs like health care benefits.
   Consumer financial positions are in excellent shape, allowing leeway to
   survive a no-growth, low-inflation environment. Rallies in stock and bond
   markets have boosted consumer net worth. Meanwhile, borrowing is vigorous and
   we believe should remain so, further spurring consumer spending.

   A second comforting factor is the unprecedented speed with which businesses
   have adjusted their production schedules to the new economic realities. By
   limiting the buildup of unwanted inventories, businesses have lowered their
   operating rates considerably. Furthermore, business caution is extending into
   the third quarter. While this low production may result in sluggish overall
   growth during the summer, it should help keep a better balance between supply
   and demand.

   A BRIGHTER INFLATION OUTLOOK

   Economic deceleration is exactly what the Fed wanted to cool rising inflation
   expectations, and we believe it's working. The abrupt character of the
   slowdown has shocked some businesses who now think they cannot raise prices
   and keep their customers. Auto incentives are proliferating, and now steel
   makers have begun to cut prices to win market share. Even basic materials
   producers are offering price cuts, as last year's speculative inventory
   build-ups now seem counterproductive.

   In general, lower operating costs are opening a gap between supply and demand
   that is alleviating price increase pressure, and while the dollar's decline
   could be expected to generate higher import prices that would add to domestic
   price pressures, import prices are actually not rising any faster than
   domestically-produced finished goods. In other words, a selective and
   value-conscious consumer has the upper hand with both domestic and imported
   suppliers.

                                                                               3

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


<PAGE>

ECONOMIC REVIEW (CONTINUED)
- --------------------------------------------------------------------------------

BOND MARKET GAINS CONTINUE

   With inflation seemingly in check and the economy slowing down nicely, bond
   market investors reaped benefits in the form of exceptional returns. In fact,
   the second quarter of 1995 posted the market's largest quarterly gain since
   1989. The main benchmark index of corporate, government, and mortgage-backed
   securities, the Lehman Brothers Government/Corporate Bond Index was up over
   6% for the quarter. Corporate bonds provided the best returns, followed
   closely by Treasury securities. Mortgage-backed securities were up but lagged
   the other two sectors largely based on speculation that low 30-year mortgage
   rates may soon spur another round of homeowner refinancing.

   By and large, the economy's unanticipated weakness drove the market's rise.
   Fourth quarter 1994 GDP growth was 5%; first quarter GDP growth was just
   2.7%. Lots of data substantiated the deceleration, including slower home
   sales, lower durable goods orders, lower industrial production numbers and in
   particular, weak employment statistics. Early second quarter statistics
   continued to show some economic weakness, although improved spring retail
   activity and new home sales were among the signs that a pickup could get
   underway soon.

FED BEGINS TO EASE

   Against this backdrop, the Fed began to ease monetary policy cautiously in
   July by cutting the Federal funds rate 25 basis points. With the inflation
   picture improving and economic growth at a stand still, policymakers decided
   to take back a small portion of the restraining measures they had engineered
   since early 1994. Markets are now wary, because if economic statistics
   continue to improve, the Fed may be less likely to institute additional
   interest-rate declines. However, we believe the Fed will probably view the
   economic outlook as sufficiently uncertain to consider more easing moves.
   Inflation pressures are abating and keeping the Fed funds rate steady in this
   situation could in fact restrict additional economic growth. For this reason,
   we anticipate additional incremental interest-rate declines leading to a Fed
   funds rate of near 5% by year end.

PORTFOLIO OVERVIEW
- --------------------------------------------------------------------------------

   For the six month period ended June 30, 1995, the Premier Limited Term
   Government Securities Fund provided a total return of 9.79%* for Class A
   shares and 9.52%* for Class B shares. This compares with a total return of
   9.66% for the Fund's benchmark, the Lipper Intermediate U.S. Government
   Funds.**

   During the period, the Fund invested primarily in U.S. Treasury securities
   with maturities ranging between three and eight years. This intermediate
   sector of the government securities market performed quite well on a relative
   basis, as yields on short-term securities declined more than those on
   long-term securities.

4

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


<PAGE>

PORTFOLIO OVERVIEW (CONTINUED)
- --------------------------------------------------------------------------------

   Anticipating the bond market's strong rally in the first and second quarters
   of 1995, we also extended the Fund's duration slightly to capture the
   market's appreciation potential. This resulted in higher returns for the
   portfolio with a longer average duration.

   Going forward, we will be monitoring the Federal Reserve Board and the
   economy carefully for signs of change. At present, we intend to continue our
   current course of maintaining a slightly longer portfolio duration and
   emphasizing intermediate government securities.
- ---------------
 * Total return represents the change during the period in a hypothetical
   account with dividends reinvested, without taking into account the maximum
   front-end sales load of 3.0% in the case of Class A shares and the applicable
   contingent deferred sales charge ("CDSC") in the case of Class B shares. With
   the sales charge and CDSC, the total return for the Class A and Class B
   shares would have been 6.49% and 6.52%, respectively.

** Lipper Intermediate U.S. Government Funds Average is the average cumulative
   total reinvestment performance of funds which invest at least 65% of assets
   in securities issued or guaranteed by the U.S. Government, its agencies or
   instrumentalities with dollar-weighted average maturities of 5 to 10 years.

                                                                               5

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


<PAGE>

PORTFOLIO OF INVESTMENTS (UNAUDITED)
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
  PREMIER LIMITED TERM GOVERNMENT SECURITIES FUND                JUNE 30, 1995
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
PRINCIPAL                                     INTEREST    MATURITY       VALUE
  AMOUNT                                        RATE        DATE       (NOTE 1)
<S>           <C>                             <C>         <C>         <C>
              U.S. GOVERNMENT & AGENCY
                OBLIGATIONS -- 92.4%
              U.S. TREASURY NOTES -- 91.5%
$3,500,000    U.S Treasury Notes                7.125     10/15/98    $ 3,624,740
 3,000,000    U.S Treasury Notes                7.000     04/15/99      3,104,910
 3,000,000    U.S Treasury Notes                7.750     01/31/00      3,205,980
   100,000    U.S Treasury Notes                7.125     02/29/00        104,498
 3,000,000    U.S Treasury Notes                5.500     04/15/00      2,941,740
   470,000    U.S Treasury Notes                5.875     02/15/04        458,960
 1,106,000    U.S Treasury Notes                6.500     05/15/05      1,130,089
                                                                       ----------
                                                                       14,570,917
                                                                       ----------
              U.S. GOVERNMENT AGENCY
                OBLIGATIONS -- 0.9%
   136,434    Small Business Administration     9.875     04/25/03        140,527
                                                                       ----------
              TOTAL U.S. GOVERNMENT &
                AGENCY OBLIGATIONS
                (Cost $14,203,542)                                     14,711,444
                                                                       ----------
              MORTGAGE-BACKED
                SECURITIES -- 5.9%
                GOVERNMENT NATIONAL MORTGAGE
                ASSOCIATION (GNMA)
                CERTIFICATES -- 5.8%
    11,533    GNMA                              9.000     02/15/19         12,096
   366,419    GNMA                              9.000     02/15/20        384,131
   220,302    GNMA                              9.000     09/15/21        230,784
    70,687    GNMA                              9.500     10/15/09         74,730
    74,823    GNMA                             10.000     05/15/19         81,010
    30,517    GNMA                             10.500     02/15/14         33,297
    61,307    GNMA                             10.500     04/15/16         66,903
    33,628    GNMA                             11.500     12/15/15         37,315
                                                                         --------
                                                                          920,266
                                                                         --------
</TABLE>

6                      See Notes to Financial Statements.

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

<PAGE>

PORTFOLIO OF INVESTMENTS (UNAUDITED) (CONTINUED)
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
  PREMIER LIMITED TERM GOVERNMENT SECURITIES FUND                JUNE 30, 1995
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
PRINCIPAL                                                INTEREST    MATURITY       VALUE
  AMOUNT                                                   RATE        DATE       (NOTE 1)
<S>           <C>                                        <C>         <C>         <C>
              MORTGAGE-BACKED SECURITIES (continued)
              FEDERAL HOME LOAN MORTGAGE CORPORATION
                (FHLMC) CERTIFICATES -- 0.1%
$    6,273    FHLMC, (Group #17-0147)                     11.000     11/01/15    $     6,844
                                                                                 -----------
              TOTAL MORTGAGE-BACKED
                SECURITIES
                (Cost $889,483)                                                      927,110
                                                                                 -----------
              TOTAL INVESTMENTS
                (Cost $15,093,025*)                                    98.3%      15,638,554
              OTHER ASSETS AND LIABILITIES (NET)                        1.7          275,827
                                                                      -----      -----------
              NET ASSETS                                              100.0%     $15,914,381
                                                                      =====      ===========
</TABLE>

- --------------------------------------------------------------------------------
 * Aggregate cost for Federal tax purposes.

                    See Notes to Financial Statements.                         7

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

<PAGE>

STATEMENT OF ASSETS AND LIABILITIES
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
  PREMIER LIMITED TERM GOVERNMENT SECURITIES FUND    JUNE 30, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------
<TABLE>
<S>                                                          <C>        <C>
ASSETS:
Investments, at value (Cost $15,093,025) (Note 1)
    See accompanying schedule                                           $15,638,554
Cash                                                                         23,580
Interest receivable                                                         259,431
Receivable for Fund shares sold                                              50,000
Receivable for investment securities sold                                        89
Receivable from investment advisor                                               73
                                                                        -----------
TOTAL ASSETS                                                             15,971,727
                                                                        -----------
LIABILITIES:
Investment management fee payable (Note 2)                   $23,839
Payable for Fund shares redeemed                              21,247
Dividends payable                                              8,383
Distribution fee payable (Note 3)                              3,314
Accrued Trustees' fees and expenses (Note 2)                     541
Service fee payable (Note 3)                                      22
                                                             -------
TOTAL LIABILITIES                                                            57,346
                                                                        -----------
NET ASSETS                                                              $15,914,381
                                                                        ===========
NET ASSETS consist of:
Undistributed net investment income                                     $     2,388
Accumulated net realized loss on investments sold                          (478,376)
Unrealized appreciation of investments                                      545,529
Paid-in capital                                                          15,844,840
                                                                        -----------
TOTAL NET ASSETS                                                        $15,914,381
                                                                        ===========
NET ASSET VALUE:
CLASS A SHARES:
Net asset value and redemption price per share
  ($15,760,969 - 1,245,031 shares of beneficial interest
  outstanding)                                                               $12.66
                                                                             ======

Maximum offering price per share ($12.66 - .97)
  (based on sales charge of 3.0% of the offering price
  at June 30, 1995)                                                          $13.05
                                                                             ======
CLASS B SHARES:

Net asset value and offering price per share(+)
  ($153,380 - 12,117 shares of beneficial interest
  outstanding)                                                               $12.66
                                                                             ======
CLASS C SHARES:

Net asset value and offering price per share(+)
  ($16.21 - 1.280 shares of beneficial interest
  outstanding)                                                               $12.66
                                                                             ======
CLASS R SHARES

Net asset value and offering and redemption price per
  share
  ($15.50 - 1.224 shares of beneficial interest
  outstanding)                                                               $12.66
                                                                             ======
</TABLE>

- --------------------------------------------------------------------------------
 (+)  Redemption price per share is equal to Net Asset Value less any applicable
      contingent deferred sales charge.


8                      See Notes to Financial Statements.

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

<PAGE>

STATEMENT OF OPERATIONS
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
  PREMIER LIMITED TERM GOVERNMENT SECURITIES FUND
- --------------------------------------------------------------------------------

  FOR THE SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)

<TABLE>
<S>                                                      <C>             <C>
INVESTMENT INCOME:
Interest                                                                 $  594,916
                                                                         ----------
EXPENSES:
Investment management fee (Note 2)                       $49,627
Distribution fee (Note 3)                                 21,088
Trustees' fees and expenses (Note 2)                         841
Service fee (Note 3)                                          70
                                                         -------
TOTAL EXPENSES                                                               71,626
                                                                         ----------
NET INVESTMENT INCOME                                                       523,290
                                                                         ----------
REALIZED AND UNREALIZED GAIN/(LOSS) ON
  INVESTMENTS (Notes 1 and 4):
      Net realized loss on investments sold during
        the period                                                         (284,195)
                                                                         ----------
      Net change in unrealized appreciation of
        investments during the period                                     1,345,207
                                                                         ----------
NET REALIZED AND UNREALIZED GAIN
  ON INVESTMENTS                                                          1,061,012
                                                                         ----------
NET INCREASE IN NET ASSETS RESULTING
  FROM OPERATIONS                                                        $1,584,302
                                                                         ==========
</TABLE>

                       See Notes to Financial Statements.                      9

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

<PAGE>

STATEMENT OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
  PREMIER LIMITED TERM GOVERNMENT SECURITIES FUND
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                    SIX MONTHS
                                                       ENDED               YEAR
                                                      6/30/95              ENDED
                                                    (UNAUDITED)          12/31/94
<S>                                                 <C>                 <C>
Net investment income                               $   523,290         $ 1,122,433
Net realized loss on investments sold during
  the period                                           (284,195)           (183,515)
Net unrealized appreciation/(depreciation)
  on investments during the period                    1,345,207          (1,875,149)
                                                    -----------         -----------
Net increase/(decrease) in net assets
  resulting from operations                           1,584,302            (936,231)
Distributions to shareholders from net
  investment income:
    Class A                                            (521,805)           (942,903)
    Institutional Class                                 --                 (179,530)
    Class B                                              (1,485)            --
Net increase/(decrease) in net assets from
  Fund share transactions (Note 5):
    Class A                                          (2,981,466)         (2,811,350)
    Class B                                             149,985                  15
    Class C                                             --                       15
    Class R                                             --                       15
                                                    -----------         -----------
Net decrease in net assets                           (1,770,469)         (4,869,969)
NET ASSETS:
Beginning of period                                  17,684,850          22,554,819
                                                    -----------         -----------
End of period (including undistributed net
  investment income of $2,388 and $2,388,
  respectively)                                     $15,914,381         $17,684,850
                                                    ===========         ===========
</TABLE>

10                     See Notes to Financial Statements.

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

<PAGE>

                     [THIS PAGE INTENTIONALLY LEFT BLANK.]

                                                                              11

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

<PAGE>

FINANCIAL HIGHLIGHTS
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
  PREMIER LIMITED TERM GOVERNMENT FUND
- --------------------------------------------------------------------------------

  FOR CLASS A SHARE OUTSTANDING THROUGHOUT EACH PERIOD.*

<TABLE>
<CAPTION>
                                           SIX MONTHS
                                              ENDED         YEAR        YEAR
                                            06/30/95       ENDED       ENDED
                                           (UNAUDITED)   12/31/94#    12/31/93
- ------------------------------------------------------------------------------
<S>                                        <C>           <C>          <C>
Net asset value, beginning of period         $ 11.89      $  13.14     $12.76
                                             -------       -------     ------
Income from investment operations:
Net investment income +++                       0.38          0.68       0.75
Net realized and unrealized gain/(loss) on
  investments                                   0.77         (1.23)      0.40
                                             -------       -------     ------
Total from investment operations                1.15         (0.55)      1.15
                                             -------       -------     ------
Less distributions:
Dividends from net investment income           (0.38)        (0.70)     (0.74)
Distributions from net realized capital
  gains                                       --            --          (0.03)
Distributions in excess of net realized
  gains                                       --            --          (0.00)**
Distributions from capital                    --            --          --
                                             -------       -------     ------
Total Distributions:                           (0.38)        (0.70)     (0.77)
                                             -------       -------     ------
Net asset value, end of period               $ 12.66      $  11.89     $13.14
                                             =======       =======     ======
Total return##                                  9.79%        (4.24)%     9.10%
                                             =======       =======     ======
Ratios to average net assets/
  supplemental data:
Net assets, end of period (in 000's)         $15,761      $ 17,685     $8,776
Ratio of operating expenses to
  average net assets                            0.85%+        1.02%      1.40%
Ratio of net investment income to
  average net assets++                          6.23%+        5.59%      5.56%
Portfolio turnover rate                          137%          165%        74%
</TABLE>

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

   *  The Fund commenced operations on March 3, 1986. On February 1, 1993
      existing shares of the Fund were designated the Retail Class and the Fund
      began offering the Institutional Class of shares. Effective April 4, 1994
      the Retail and Institutional Classes were reclassified as a single class
      of shares known as the Investor Shares and the Fund began offering Trust
      Shares. On October 17, 1994 Investor shares were redesignated Class A
      shares and Trust Shares were redesignated Class R shares. The amounts
      shown for the year ended December 31, 1994 were calculated using the
      performance of a Retail Share outstanding from January 1, 1994 to April 3,
      1994, and the performance of an Investor (now Class A) Share outstanding
      from April 4, 1994 to December 31, 1994. The Financial Highlights for the
      year ended December 31, 1993 and prior years are based upon a Retail Share
      outstanding.

  **  Amount represents less than $0.01 per share.

   #  Prior to April 4, 1994, The Boston Company Advisors, Inc. served as the
      Fund's investment adviser. From April 4, 1994 through October 16, 1994,
      Mellon Bank, N.A., served as the Fund's investment manager. Effective
      October 17, 1994, The Dreyfus Corporation serves as the Fund's
      investment manager.

12                     See Notes to Financial Statements.

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

<PAGE>

FINANCIAL HIGHLIGHTS (CONTINUED)
- --------------------------------------------------------------------------------

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

<TABLE>
<CAPTION>
                          YEAR         YEAR         YEAR         YEAR         YEAR         YEAR        PERIOD
                         ENDED        ENDED        ENDED        ENDED        ENDED        ENDED        ENDED
                        12/31/92     12/31/91     12/31/90     12/31/89     12/31/88     12/31/87     12/31/86
                        -----------------------------------------------------------------------------
<S>                     <C>          <C>          <C>          <C>          <C>          <C>          <C>
                        $ 12.81      $ 11.99      $ 11.97      $ 11.66      $ 11.75      $ 12.63      $ 12.50
                        -------      -------      -------      -------      -------      -------      -------
                           0.72         0.74         0.81         0.90         0.81         0.99         0.88
                          (0.05)        0.82         0.02         0.33        (0.09)       (0.88)        0.13
                        -------      -------      -------      -------      -------      -------      -------
                           0.67         1.56         0.83         1.23         0.72         0.11         1.01
                        -------      -------      -------      -------      -------      -------      -------
                          (0.72)       (0.74)       (0.81)       (0.91)       (0.81)       (0.99)       (0.88)
                          --           --           --           --           --           --           --
                          --           --           --           --           --           --           --
                          --           --           --           (0.01)       --           --           --
                        -------      -------      -------      -------      -------      -------      -------
                          (0.72)       (0.74)       (0.81)       (0.92)       (0.81)       (0.99)       (0.88)
                        -------      -------      -------      -------      -------      -------      -------
                        $ 12.76      $ 12.81      $ 11.99      $ 11.97      $ 11.66      $ 11.75      $ 12.63
                        =======      =======      =======      =======      =======      =======      =======
                           5.47%       13.51%        7.29%       10.89%        6.25%        1.01%        8.39%
                        =======      =======      =======      =======      =======      =======      =======
                        $22,914      $15,797      $15,526      $13,841      $13,759      $13,618      $15,434
                           1.67%        1.91%        1.92%        1.85%        1.63%        1.04%        0.65%+
                           5.70%        6.09%        6.87%        7.61%        6.91%        8.20%        8.21%+
                             30%          50%         300%         321%          65%         122%          85%
</TABLE>

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

    ##  Total return represents aggregate total return for the periods
        indicated and does not reflect any applicable sales charge.

     +  Annualized.

    ++  Without the voluntary reimbursement and/or waiver of fees by the
        investment adviser and transfer agent, the ratio of expenses to average
        net assets for the years ended December 31, 1994, 1993 and 1987 would
        have been 1.09%, 1.74%, and 1.57%, respectively, and 1.30% for the
        period ended December 31, 1986.

   +++  Net investment income before voluntary waiver of fees and/or
        reimbursement of expenses by the investment adviser for the year ended
        December 31, 1994 was $0.67. Net investment income before waiver of fees
        and or reimbursement of expenses by the investment adviser, transfer
        agent, and distributor, for the years ended December 31, 1993 and 1987,
        and for the period ended December 31, 1986 were $0.70, $0.93, and $0.81,
        respectively.

                       See Notes to Financial Statements.                     13

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

<PAGE>

FINANCIAL HIGHLIGHTS
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
  PREMIER LIMITED TERM GOVERNMENT FUND
- --------------------------------------------------------------------------------

  FOR A CLASS B SHARE OUTSTANDING THROUGHOUT THE PERIOD.*

<TABLE>
<CAPTION>
                                                                        PERIOD
                                                                         ENDED
                                                                       06/30/95
                                                                      (UNAUDITED)
- ---------------------------------------------------------------------------------
<S>                                                                   <C>
Net asset value, beginning of period                                    $ 11.89
                                                                         ------
Income from investment operations:
Net investment income                                                      0.36
Net realized and unrealized gain on investments                            0.76
                                                                         ------
Total from investment operations                                           1.12
Less distributions:
Dividends from net investment income                                      (0.35)
                                                                         ------
Total Distributions:                                                      (0.35)
                                                                         ------
Net asset value, end of period                                          $ 12.66
                                                                         ======
Total return+                                                              9.52%
                                                                         ======
Ratios to average net assets/supplemental data:
Net assets, end of year (in 000's)                                         $153
Ratio of operating expenses to average net assets                          1.35%++
Ratio of net investment income to average net assets                       5.73%++
Portfolio turnover rate                                                     137%
</TABLE>

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

   *  On December 19, 1994, the Fund commenced offering Class B shares.

   +  Total return represents aggregate total return for the period indicated
      and does not reflect any applicable sales charge.

  ++  Annualized.

14                     See Notes to Financial Statements.

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


<PAGE>

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
- --------------------------------------------------------------------------------

1. SIGNIFICANT ACCOUNTING POLICIES

   The Dreyfus/Laurel Funds Trust (the "Trust") (formerly The Boston Company
   Fund), The Dreyfus/Laurel Tax-Free Municipal Funds, The Dreyfus/Laurel Funds,
   Inc. and The Dreyfus/Laurel Investment Series are all registered open-end
   investment companies that are now part of The Dreyfus Family of Funds. The
   Trust is an investment company which consists of four funds: Premier Managed
   Income Fund, Dreyfus Core Value Fund, Dreyfus Special Growth Fund and Premier
   Limited Term Government Securities Fund (the "Fund"). The Trust is a
   Massachusetts business trust and is registered with the Securities and
   Exchange Commission under the Investment Company Act of 1940, as amended (the
   "1940 Act"), as a diversified, open-end management investment company. The
   Fund currently offers four classes of shares: Class A, Class B, Class C and
   Class R shares. Class A, Class B and Class C shares are sold primarily to
   retail investors through financial intermediaries and bear a distribution
   fee. Class A shares are sold with a front-end sales charge and are subject to
   distribution fees, while Class B and Class C shares are subject to a
   contingent deferred sales charge and distribution and service fees. Class R
   shares are sold primarily to bank trust departments and other financial
   service providers (including Mellon Bank N.A. ("Mellon Bank") and its
   affiliates) acting on behalf of customers having a qualified trust or
   investment account or relationship at such institution, and bear no
   distribution fee or sales charge. Each class of shares has identical rights
   and privileges except with respect to the distribution and service fees and
   voting rights on matters affecting a single class. The following is a summary
   of significant accounting policies consistently followed by the Fund in the
   preparation of its financial statements.

   (A) PORTFOLIO VALUATION

   Investments in securities which are traded on a national securities exchange
   are valued at the last reported sales price or, in the absence of a recorded
   sale, at the mean of the closing bid and asked prices. Over-the-counter
   securities are valued at the mean of the closing bid and asked price at the
   close of business each day. When market quotations for such securities are
   not readily available, securities are valued at fair value, as determined in
   good faith by the Board of Trustees. Bonds are valued through valuations
   obtained from a commercial pricing service or at the most recent mean of the
   bid and asked prices provided by investment dealers in accordance with
   procedures established by the Board of Trustees. Debt securities with
   maturities of 60 days or less from the valuation day are valued on the basis
   of amortized cost which approximates market value.

   (B) SECURITIES TRANSACTIONS AND INVESTMENT INCOME

   Securities transactions are recorded as of the trade date. Interest income is
   recorded on the accrual basis. Realized gains and losses on sales of
   investments are determined on the basis of identified cost. Investment income
   and realized and unrealized gains and losses are allocated based upon the
   relative daily net assets of each class of shares.

                                                                              15

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


<PAGE>

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)
- --------------------------------------------------------------------------------

   (C) EXPENSE ALLOCATION

   Expenses of the Fund not directly attributable to the operations of any class
   of shares are prorated among the classes based upon the relative average
   daily net assets of each class. Distribution expense is directly attributable
   to a particular class of shares and is charged only to the class' operations.

   (D) DISTRIBUTIONS TO SHAREHOLDERS

   Distributions from net investment income, if any, of the Fund are determined
   on a class level and are declared each day the Fund is open for business and
   are paid on the last business day of the month. The Fund distributes any net
   realized capital gains on a Fund level annually. Distributions to
   shareholders are recorded on the ex-dividend date. Additional distributions
   of net investment income and capital gains for the Fund may be made at the
   discretion of the Board of Trustees in order to avoid the 4% nondeductible
   Federal excise tax. Income distributions and capital gain distributions on a
   Fund level are determined in accordance with income tax regulations which may
   differ from generally accepted accounting principles. These differences are
   primarily due to differing treatments of income and gains on various
   investment securities held by the Fund, timing differences and differing
   characterization of distributions made by the Fund as a whole.

   (E) REPURCHASE AGREEMENTS

   The Fund may engage in repurchase agreement transactions. Under the terms of
   a typical repurchase agreement, the Fund through its custodian, takes
   possession of an underlying debt obligation subject to an obligation of the
   seller to repurchase, and the Fund to resell, the obligation at an
   agreed-upon price and time, thereby determining the yield during the Fund's
   holding period. This arrangement results in a fixed rate of return that is
   not subject to market fluctuations during the Fund's holding period. The
   value of the collateral is at least equal at all times to the total amount of
   the repurchase obligations, including interest. In the event of counterparty
   default, the Fund has the right to use the collateral to offset losses
   incurred. There is potential loss to the Fund in the event the Fund is
   delayed or prevented from exercising its rights to dispose of the collateral
   securities including the risk of a possible decline in the value of the
   underlying securities during the period while the Fund seeks to assert its
   rights. The Fund's investment manager, acting under the supervision of the
   Board of Trustees, reviews the value of the collateral and the
   creditworthiness of those banks and dealers with which the Fund enters into
   repurchase agreements to evaluate potential risks.

   (F) FEDERAL TAXES

   It is the Fund's policy to qualify as a regulated investment company, if such
   qualification is in the best interest of its shareholders, by complying with
   the requirements of the Internal Revenue Code applicable to regulated
   investment companies and by distributing all of its taxable income to its
   shareholders. Therefore, no Federal income tax provision is required.

16

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


<PAGE>

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)
- --------------------------------------------------------------------------------

2. INVESTMENT MANAGEMENT FEE, TRUSTEES' FEES AND OTHER PARTY TRANSACTIONS

   The Trust entered into an investment management agreement with The Dreyfus
   Corporation (the "Manager"), a wholly-owned subsidiary of Mellon Bank, N.A.
   ("Mellon Bank"). The Manager provides, or arranges for one or more third
   parties to provide, investment advisory, administrative, custody, fund
   accounting and transfer agency services to the Trust. The Manager also
   directs the investments of the Fund in accordance with its investment
   objectives, policies and limitations. For these services, the Fund is
   contractually obligated to pay the Manager a fee, calculated daily and paid
   monthly, at the annual rate of 0.60% of the value of the Fund's average daily
   net assets. Out of its fee, the Manager pays all of the expenses of the Fund
   except brokerage fees, taxes, interest, Rule 12b-1 distribution fees and
   expenses, fees and expenses of non-interested trustees (including counsel
   fees) and extraordinary expenses. In addition, the Manager is required to
   reduce its fee in an amount equal to the Fund's allocable portion of fees and
   expenses of the non-interested trustees (including counsel).

   Premier Mutual Fund Services, Inc. ("Premier") serves as the Trust's
   distributor. Premier also serves as the Trust's sub-administrator and,
   pursuant to a sub-administration agreement with the Manager, provides various
   administrative and corporate secretarial services to the Trust.

   For the six months ended June 30, 1995, Premier received commissions (sales
   charges) of $679 from investors on sales of Class A shares.

   A CDSC is generally payable by a shareholder in connection with the
   redemption of certain Class A, Class B and Class C shares. In circumstances
   in which the CDSC is imposed, the amount of the charge will vary depending on
   the number of years since the date of purchase. For the six months ended June
   30, 1995, Premier received CDSC from Class B investors of $240.

   No officer or employee of Premier (or of any parent, subsidiary or affiliate
   thereof) receives any compensation from the Trust, The Dreyfus/Laurel Funds,
   Inc., The Dreyfus/Laurel Tax-Free Municipal Funds or The Dreyfus/Laurel
   Investment Series (collectively, "The Dreyfus/Laurel Funds") for serving as
   an officer or Director or Trustee of The Dreyfus/Laurel Funds. In addition,
   no officer or employee of the Manager (or of any parent, subsidiary or
   affiliate thereof) serves as an officer or Director or Trustee of The
   Dreyfus/Laurel Funds. The Dreyfus/Laurel Funds pay each Director or Trustee
   who is not an officer or employee of Premier (or any parent, subsidiary or
   affiliate thereof), or of the Manager $27,000 per annum, $1,000 for each
   Board meeting attended and $750 for each Audit Committee meeting attended,
   and reimburse each Director or Trustee for travel and out-of-pocket expenses.

                                                                              17

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


<PAGE>

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)
- --------------------------------------------------------------------------------

3. DISTRIBUTION PLAN

   Class A shares are subject to a distribution plan (the "Plan") adopted
   pursuant to Rule 12b-1 of the 1940 Act. Under the Plan, the Fund may pay
   annually up to 0.25% of the value of the average daily net assets of Class A
   shares to compensate Premier and Dreyfus Service Corporation, an affiliate of
   the Manager, for shareholder servicing activities and Premier for activities
   and expenses primarily intended to result in the sale of Class A shares.
   Class B and Class C shares are subject to a distribution plan adopted
   pursuant to Rule 12b-1, pursuant to which the Fund pays Premier for
   distributing the Fund's Class B and Class C shares at an annual rate of 0.50%
   of the value of the average daily net assets of Class B and Class C shares.
   Class B and Class C shares are also subject to a service plan adopted
   pursuant to Rule 12b-1 pursuant to which the Fund pays Dreyfus Service
   Corporation or Premier for the provision of certain services to the holders
   of Class B and C shares a fee at the annual rate of 0.25% of the value of the
   average daily net assets of Class B and C. Class R shares bear no
   distribution fee.

   For the six months ended June 30, 1995, the distribution fees for Class A and
   Class B were $20,947 and $141, respectively. For the six months ended June
   30, 1995, the service fees for Class B were $70.

   Under its terms, the Plan shall remain in effect from year to year, provided
   such continuance is approved annually by a vote of a majority of the Trustees
   and a majority of the Trustees who are not "interested persons" of the Trust
   and who have no direct or indirect financial interest in the operation of the
   Plan or in any agreement related to the Plan.

4. SECURITIES TRANSACTIONS

   Proceeds from sales of securities, excluding short-term investment and U.S.
   government securities for the six months ended June 30, 1995 were $30,514.
   There were no purchases of securities other than long-term U.S. government
   securities for the six months ended June 30, 1995.

   Purchases and proceeds from sales of long-term U.S. government securities for
   the six months ended June 30, 1995 were $22,183,060 and $25,001,953,
   respectively.

   At June 30, 1995, aggregate gross unrealized appreciation for all securities
   in which there is an excess of value over tax cost and aggregate gross
   unrealized depreciation for all securities in which there is an excess of tax
   cost over value were $546,041 and $512, respectively.

18

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


<PAGE>

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)
- --------------------------------------------------------------------------------

5. SHARES OF BENEFICIAL INTEREST

   The Trust has the authority to issue an unlimited number of shares of
   beneficial interest of each class in each separate series, without par value.
   The Trust offers four classes of shares of the Fund.

<TABLE>
<CAPTION>
                                 SIX MONTHS ENDED                  YEAR ENDED
                                   June 30, 1995               December 31, 1994*
                              SHARES         AMOUNT         SHARES+        AMOUNT++
- ------------------------------------------------------------------------------------
<S>                          <C>           <C>              <C>          <C>
CLASS A SHARES:
Sold                            95,411     $ 1,154,654       671,131     $  8,436,807
Issued as reinvestment of
  dividends and
  distributions                 37,687         462,780        83,300        1,029,275
Redeemed                      (375,695)     (4,598,900)     (983,069)     (12,277,432)
                              --------     -----------      --------      -----------
Net decrease                  (242,597)    $(2,981,466)     (228,638)    $ (2,811,350)
                              ========     ===========      ========      ===========
</TABLE>

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

<TABLE>
<CAPTION>
                                     PERIOD ENDED
                                   June 30, 1995**
                                 SHARES        AMOUNT
- ------------------------------------------------------
<S>                             <C>           <C>
CLASS B SHARES:
Sold                               12,744     $157,697
Issued as reinvestment of
  dividends and distributions          36          451
Redeemed                             (663)      (8,163)
                                 --------     --------
Net decrease                       12,117     $149,985
                                 ========     ========
</TABLE>

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

    *  Effective April 4, 1994, Retail shares and Institutional shares were
       redesignated Investor shares. On October 17, 1994 Investor shares were
       redesignated as Class A shares.
   **  The Fund commenced offering Class B shares on December 19, 1994. As of
       December 31, 1994, the Fund had issued 1.256 Class B shares.
    +  Number of shares includes 257,667 of subscriptions, 12,997 of
       reinvestments and 292,971 of redemptions for the Institutional Class up
       to April 4, 1994.
   ++  Amounts include $3,344,448 of subscriptions, $168,039 of reinvestments
       and $3,798,430 of redemptions for the Institutional Class up to April 4,
       1994.

   As of June 30, 1995, the Fund had issued 1.28 Class C shares and 1.224 Class
   R shares in the amount of $16.21 and $15.50, respectively.

6. CAPITAL LOSS CARRYFORWARD

   At December 31, 1994, the Fund had available for Federal tax purposes and
   unused capital carryforward of $174,952 to offset future net capital gains
   expiring in 2002.

                                                                              19

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


<PAGE>

FOR MORE INFORMATION ON YOUR FUND, INCLUDING:

- - General Fund Information.

- - Additional Prospectuses - Read the prospectus carefully before you invest.

- - Account Information.

- - Yield and Share Price Information.

Call 1-800-645-6561
     24 hours a day, 7 days a week.

Or write:
The Premier Family of Funds
144 Glenn Curtiss Boulevard
Uniondale, NY 11556-0144


Further information is contained
in the Prospectus, which must
precede or accompany this report.




The Fund is distributed by:
Premier Mutual Fund Services, Inc.
One Exchange Place 10th floor
Boston, MA 02109

<PAGE>
DREYFUS/LAUREL FUNDS TRUST
PREMIER MANAGED INCOME FUND

[GRAPHIC]

Small box above fund name showing a lions face.
<PAGE>
DEAR SHAREHOLDER,

  We are pleased to provide you with the Premier Managed Income Fund's
  Semi-Annual Report for the six months ended June 30, 1995.

  In the pages that follow, we have provided you with a description of the
  market environment, a commentary on the Fund's investment strategy and
  detailed financial statements for the past six months.

  As you know, the Fund has been integrated into The Dreyfus Family of Funds. We
  hope that you found the transition from The Laurel Funds to The Dreyfus Family
  of Funds to be a smooth one. The extended family of funds now offers you more
  investment alternatives in addition to expanded services and privileges to
  better serve your investment needs.

  We would like to extend our appreciation for your support of The Dreyfus
  Family of Funds and hope that the Fund will continue to satisfy your
  investment needs. As always, we welcome your thoughts and suggestions.

  Sincerely,

  Marie E. Connolly
  President
  The Dreyfus/Laurel Funds Trust
  Premier Managed Income Fund
  August 18, 1995

                                                                               1

 ................................................................................
<PAGE>
TABLE of CONTENTS
 ................................................................................

<TABLE>
<S>                                                         <C>
Shareholder Letter........................................          1
Economic Review...........................................          3
Portfolio Overview........................................          5
Portfolio of Investments..................................          6
Statement of Assets and Liabilities.......................         10
Statement of Operations...................................         11
Statement of Changes in Net Assets........................         12
Financial Highlights......................................         13
Notes to Financial Statements.............................         19
</TABLE>

2

 ................................................................................
<PAGE>
ECONOMIC REVIEW
 ................................................................................

ECONOMIC SLOWDOWN IS MARKED BUT NOT RECESSIONARY

  The economic slowdown long hoped for by many analysts and strongly pursued by
  the Federal Reserve Board finally took hold over the past six months. In fact,
  the economy slowed more than expected. The so-called leading indicators posted
  three consecutive monthly drops, with economic activity contracting in the
  spring quarter for the first time in four years. Employment weakness in April
  and May signified that the slowdown had begun to erode the economy's
  income-generating capacity somewhat, slowing down the advance in spendable
  income.

  Nonetheless, we are confident that a recession is not underway. First of all,
  the economy is not exhibiting the financial stresses and imbalances that often
  mark the end of an expansion. For example, business balance sheets are strong,
  even at smaller companies. Many firms have also built a cushion into profit
  margins by reducing fixed labor costs like health care benefits. Consumer
  financial positions are in excellent shape, allowing leeway to survive a
  no-growth, low-inflation environment. Rallies in stock and bond markets have
  boosted consumer net worth. Meanwhile, borrowing is vigorous and we believe
  should remain so, further spurring consumer spending.

  A second comforting factor is the unprecedented speed with which businesses
  have adjusted their production schedules to the new economic realities. By
  limiting the buildup of unwanted inventories, businesses have lowered their
  operating rates considerably. Furthermore, business caution is extending into
  the third quarter. While this low production may result in sluggish overall
  growth during the summer, it should help keep a better balance between supply
  and demand.

A BRIGHTER INFLATION OUTLOOK

  Economic deceleration is exactly what the Fed wanted to cool rising inflation
  expectations, and we believe it's working. The abrupt character of the
  slowdown has shocked some businesses who now think they cannot raise prices
  and keep their customers. Auto incentives are proliferating, and now steel
  makers have begun to cut prices to win market share. Even basic materials
  producers are offering price cuts, as last year's speculative inventory
  build-ups now seem counterproductive.

  In general, lower operating costs are opening a gap between supply and demand
  that is alleviating price increase pressure. And while the dollar's decline
  could be expected to generate higher import prices that would add to domestic
  price pressures, import prices are actually not rising any faster than
  domestically-produced finished goods. In other words, a selective and
  value-conscious consumer has the upper hand with both domestic and imported
  suppliers.

                                                                               3

 ................................................................................
<PAGE>
ECONOMIC REVIEW (continued)
 ................................................................................

BOND MARKET GAINS CONTINUE

  With inflation seemingly in check and the economy slowing down nicely, bond
  market investors reaped benefits in the form of exceptional returns. In fact,
  the second quarter of 1995 posted the market's largest quarterly gain since
  1989. The main benchmark index of corporate, government, and mortgage-backed
  securities, the Lehman Brothers Government/Corporate Bond Index was up over 6%
  for the quarter. Corporate bonds provided the best returns, followed closely
  by Treasury securities. Mortgage-backed securities were up but lagged the
  other two sectors largely based on speculation that low 30-year mortgage rates
  may soon spur another round of homeowner refinancing.

  By and large, the economy's unanticipated weakness drove the market's rise.
  Fourth quarter 1994 GDP growth was 5%; first quarter GDP growth was just 2.7%.
  Lots of data substantiated the deceleration, including slower home sales,
  lower durable goods orders, lower industrial production numbers and in
  particular, weak employment statistics. Early second quarter statistics
  continued to show some economic weakness, although improved spring retail
  activity and new home sales were among the signs that a pickup could get
  underway soon.

FED BEGINS TO EASE

  Against this backdrop, the Fed began to ease monetary policy cautiously in
  July by cutting the Federal funds rate 25 basis points. With the inflation
  picture improving and economic growth at a standstill, policymakers decided to
  take back a small portion of the restraining measures they had engineered
  since early 1994. Markets are now wary, because if economic statistics
  continue to improve, the Fed may be less likely to institute additional
  interest-rate declines. However, we believe the Fed will probably view the
  economic outlook as sufficiently uncertain to consider more easing moves.
  Inflation pressures are abating and keeping the Fed funds rate steady in this
  situation could in fact restrict additional economic growth. For this reason,
  we anticipate additional incremental interest-rate declines leading to a Fed
  funds rate of near 5% by year end.

4

 ................................................................................
<PAGE>
PORTFOLIO OVERVIEW
 ................................................................................

  For the six month period ended June 30, 1995, Premier Managed Income Fund
  provided a total return of 10.46%* for Class A shares, 10.60% for Class R
  shares and 10.06%* for Class B and Class C shares. This compares with a total
  return of 10.22% for the Lipper Intermediate Investment Grade Debt Funds.**

  Anticipating the bond market's strong rally in the first and second quarters
  of 1995, we extended the Fund's duration slightly to capture the market's
  appreciation potential. This resulted in good returns for the portfolio with a
  longer average duration. We also moved to lessen share price volatility by
  scaling back the Fund's corporate bond holdings, particularly in the
  high-yield category. High demand for these securities had narrowed their yield
  advantage over U.S. Treasury securities to historically low levels, making
  them less desirable. We also believed that a slower economy and potentially
  lower interest rates ahead would spell less favorable conditions for corporate
  bond performance in the months to come.

  Other portfolio adjustments over the period included profit-taking on most of
  the Fund's convertible bond holdings, and reinvestment of the proceeds into
  Treasuries. We also sold most of the Fund's collateralized mortgage
  obligations (CM0s), taking advantage of their relative performance to realize
  gains for the Fund. Increased bond market volatility and fears that low
  30-year mortgage rates might spur homeowners to launch another wave of
  refinancing we believe reduces the opportunity for appreciation in the
  mortgage sector going forward.

  In the months ahead, we intend to stay on our current course while watching
  the Federal Reserve Board and the economy carefully for signs that changing
  market conditions warrant an adjustment in portfolio strategy.
  -----------

 * TOTAL RETURN REPRESENTS THE CHANGE DURING THE PERIOD IN A HYPOTHETICAL
   ACCOUNT WITH DIVIDENDS REINVESTED, WITHOUT TAKING INTO ACCOUNT THE MAXIMUM
   FRONT-END SALES LOAD OF 4.5% IN THE CASE OF CLASS A SHARES AND THE APPLICABLE
   CONTINGENT DEFERRED SALES CHARGES ("CDSC") IN THE CASE OF CLASS B AND CLASS C
   SHARES. WITH THE SALES CHARGE OR CDSC, THE TOTAL RETURN FOR THE CLASS A,
   CLASS B AND CLASS C SHARES FOR THE SAME PERIOD WOULD HAVE BEEN 5.49%, 6.06%
   AND 9.06%, RESPECTIVELY.
** THE LIPPER INTERMEDIATE INVESTMENT GRADE DEBT FUNDS AVERAGE IS THE AVERAGE
   CUMULATIVE TOTAL REINVESTMENT PERFORMANCE OF FUNDS THAT INVEST AT LEAST 65%
   OF ASSETS IN INVESTMENT GRADE DEBT ISSUES (RATED IN TOP 4 GRADES) WITH
   DOLLAR-WEIGHTED AVERAGE MATURITIES OF 5 TO 10 YEARS.

                                                                               5

 ................................................................................
<PAGE>
PORTFOLIO of INVESTMENTS (unaudited)
 ................................................................................

- --------------------------------------------------------------------------------
 PREMIER MANAGED INCOME FUND                                      JUNE 30, 1995

<TABLE>
<CAPTION>
 PRINCIPAL                                        COUPON   MATURITY     VALUE
   AMOUNT                                          RATE      DATE     (NOTE 1)
             DOMESTIC CORPORATE OBLIGATIONS -- 25.5%
 <C>         <S>                                  <C>      <C>       <C>

             Industrial -- 5.4%
 $  950,000  ADT Operations Inc., Sr. Note        8.250%   08/01/00  $   973,750
  1,100,000  American Standard Inc.               10.875   05/15/99    1,186,625
  1,073,000  Lear Seating Corporation, Sub. Note  8.250    02/01/02    1,012,644
    360,000  Nabisco Inc.                         6.700    06/15/02      356,400
  1,100,000  Penn Traffic, Sr. Note               8.625    12/15/03    1,028,500
    440,000  Valassis Inserts Inc., Sr. Sub.
               Note                               9.375    03/15/99      463,100
                                                                     -----------
                                                                       5,021,019
                                                                     -----------

             Banking And Finance -- 4.9%
    710,000  First U.S.A. Bank, Medium Term Note  8.100    02/21/97      728,638
    600,000  Midland Bank, Sub. Notes             8.625    12/15/04      671,250
    570,000  Paine Webber Group Inc.              6.250    06/15/98      558,600
  1,375,000  Paine Webber Group Inc.              6.310    07/22/99    1,330,313
    225,000  Paine Webber Group Inc.              7.750    09/01/02      227,250
  1,000,000  Smith Barney Holdings Inc.           7.875    10/01/99    1,037,500
                                                                     -----------
                                                                       4,553,551
                                                                     -----------

             Technology -- 4.1%
  1,135,000  Comcast Corporation                  9.375    05/15/05    1,146,350
    900,000  Jones Intercable Inc.                9.625    03/15/02      940,500
  1,040,000  Paging Network Inc., Sr. Sub. Note   8.875    02/01/06      955,500
    225,000  Rogers Cablesystems                  9.625    08/01/02      226,406
    525,000  Rogers Cablesystems++                10.000   03/15/05      542,063
                                                                     -----------
                                                                       3,810,819
                                                                     -----------

             Insurance -- 3.0%
  1,200,000  Kemper Corporation Note++            6.875    09/15/03    1,137,000
    770,000  Lincoln National Corporation         7.250    05/15/05      785,400
    900,000  Prudential Insurance                 7.650    07/01/07      896,625
                                                                     -----------
                                                                       2,819,025
                                                                     -----------

             Oil, Gas And Coal -- 2.4%
  2,000,000  Consolidation Coal Company++         8.300    03/06/02    2,237,500
                                                                     -----------

             Healthcare -- 2.2%
  1,000,000  American Home Products Corporation   7.900    02/15/05    1,081,250
    870,000  National Medical Enterprises         9.625    09/01/02      924,375
                                                                     -----------
                                                                       2,005,625
                                                                     -----------
</TABLE>

6                      SEE NOTES TO FINANCIAL STATEMENTS.

 ................................................................................
<PAGE>
PORTFOLIO of INVESTMENTS (unaudited) (continued)
 ................................................................................

- --------------------------------------------------------------------------------
 PREMIER MANAGED INCOME FUND                                      JUNE 30, 1995
<TABLE>
<CAPTION>
 PRINCIPAL                                        COUPON   MATURITY     VALUE
   AMOUNT                                          RATE      DATE     (NOTE 1)
             DOMESTIC CORPORATE OBLIGATIONS -- (continued)
 <C>         <S>                                  <C>      <C>       <C>

             Media -- 1.4%
 $3,000,000      Turner Broadcasting Systems Inc.++ ZERO
                                                  COUPON   02/13/07  $ 1,320,000
                                                                     -----------

             Utilities -- 1.1%
    500,000  Nynex Capital Funding Company        8.100%   11/01/99      526,875
    408,000  Nynex Capital Funding Company        8.750    12/01/04      456,450
                                                                     -----------
                                                                         983,325
                                                                     -----------

             Retail -- 1.0%
    840,000  Federated Department Stores Inc.     10.000   02/15/01      907,200
                                                                     -----------
             TOTAL DOMESTIC CORPORATE OBLIGATIONS (Cost
               $22,869,046)                                           23,658,064
                                                                     -----------
             FOREIGN CORPORATE OBLIGATIONS -- 7.9%

    857,000  Aegeon                               8.000    08/15/06      923,066
    370,000  Carter Holt Harvey Limited, Sr.
               Note                               8.875    12/01/04      418,100
    490,000  Carter Holt Harvey Limited, Sr.
               Note                               8.375    04/15/15      533,488
    950,000  Cemex S.A.                           8.875    06/10/98      821,750
  1,150,000  China International Trust &
               Investment                         9.000    10/15/06    1,236,250
    730,000  Domtar Inc., Sr. Note                11.750   03/15/99      806,650
  2,600,000  Fideicomiso Petacalco++              8.125    12/15/03    1,872,000
  1,450,000    International Semi-Tech, Sr. Note++  ZERO
                                                  COUPON   08/15/03      728,625
                                                                     -----------
             TOTAL FOREIGN CORPORATE OBLIGATIONS (Cost $8,052,515)
                                                                       7,339,929
                                                                     -----------
             FOREIGN GOVERNMENT AND AGENCY OBLIGATIONS -- 1.8%
             (Cost $2,020,000)

  2,000,000  Banco Nacional De Orbas              6.875    10/01/98    1,640,000
                                                                     -----------
             MORTGAGE-BACKED SECURITIES -- 24.4%

             Federal National Mortgage
             Association -- (FNMA) -- 12.7%
     20,950  FNMA 92-G20 Guaranteed Remic (I/O)   422.375(1) 04/25/22     188,551
    159,380  FNMA                                 7.500    03/01/08      161,970
    227,325  FNMA                                 7.500    05/01/09      231,126
  1,972,141  FNMA                                 7.500    06/01/09    2,005,272
  1,265,965  FNMA                                 7.500    07/01/09    1,287,226
     36,170  FNMA                                 7.500    09/01/09       36,777
  1,229,222  FNMA                                 7.500    10/01/09    1,249,873
     60,020  FNMA                                 7.500    11/01/09       61,030
</TABLE>

                       SEE NOTES TO FINANCIAL STATEMENTS.                      7

 ................................................................................
<PAGE>
PORTFOLIO of INVESTMENTS (unaudited) (continued)
 ................................................................................

- --------------------------------------------------------------------------------
 PREMIER MANAGED INCOME FUND                                      JUNE 30, 1995
<TABLE>
<CAPTION>
 PRINCIPAL                                        COUPON   MATURITY     VALUE
   AMOUNT                                          RATE      DATE     (NOTE 1)
             MORTGAGE-BACKED SECURITIES -- (continued)
 <C>         <S>                                  <C>      <C>       <C>
             Federal National Mortgage
             Association -- (FNMA) (continued)
 $   69,062  FNMA                                 7.500%   01/01/10  $    70,220
    518,782  FNMA                                 7.500    03/01/10      527,527
    572,453  FNMA                                 7.500    05/01/10      582,105
  5,337,359  FNMA                                 7.500    04/01/25    5,362,338
     46,165  FNMA                                 14.750   08/01/12       51,043
                                                                     -----------
                                                                      11,815,058
                                                                     -----------

             Government National Mortgage
             Association -- (GNMA) -- 11.6%
  4,835,842  GNMA                                 7.000    09/15/24    4,785,066
  3,690,821  GNMA                                 8.500    12/15/24    3,850,818
  2,027,901  GNMA                                 8.000    01/15/25    2,086,731
                                                                     -----------
                                                                      10,722,615
                                                                     -----------

             Federal Home Loan Mortgage
             Corporation -- (FHLMC) -- 0.1%
     95,014  FHLMC Group #E5-8384                 6.500    04/01/09       93,760
                                                                     -----------
             TOTAL MORTGAGE-BACKED SECURITIES (Cost $21,738,639)
                                                                      22,631,433
                                                                     -----------
             ASSET-BACKED SECURITIES -- 2.0% (Cost $1,916,706)

    860,000  MBNA Master Credit Card              6.450    02/15/08      844,413
  1,060,078  Equa Credit Corporation
               Home Equity Loan                   5.150    09/15/08      999,653
                                                                     -----------
                                                                       1,844,066
                                                                     -----------
             U.S. TREASURY OBLIGATIONS -- 38.2%

             U.S. Treasury Bonds -- 2.5%
  2,258,000  U.S. Treasury Bonds                  7.125    02/15/23    2,380,722
                                                                     -----------
</TABLE>

8                      SEE NOTES TO FINANCIAL STATEMENTS.

 ................................................................................
<PAGE>
PORTFOLIO of INVESTMENTS (unaudited) (continued)
 ................................................................................

- --------------------------------------------------------------------------------
 PREMIER MANAGED INCOME FUND                                      JUNE 30, 1995
<TABLE>
<CAPTION>
 PRINCIPAL                                        COUPON   MATURITY     VALUE
   AMOUNT                                          RATE      DATE     (NOTE 1)
             U.S. TREASURY OBLIGATIONS -- (continued)
 <C>         <S>                                  <C>      <C>       <C>

             U.S. Treasury Notes -- 35.7%
 $4,282,000  U.S. Treasury Notes                  7.375%   05/15/96  $ 4,339,208
  3,000,000  U.S. Treasury Notes                  7.875    01/15/98    3,139,590
 11,760,000  U.S. Treasury Notes                  7.125    02/29/00   12,288,965
  2,000,000  U.S. Treasury Notes                  7.500    01/31/96    2,020,380
  5,052,000  U.S. Treasury Notes                  7.250    08/15/04    5,402,154
  1,047,000  U.S. Treasury Notes                  7.500    02/15/05    1,141,199
  4,722,000  U.S. Treasury Notes                  6.500    05/15/05    4,824,845
                                                                     -----------
                                                                      33,156,341
                                                                     -----------
             TOTAL U.S. TREASURY OBLIGATIONS (Cost $35,142,865)       35,537,063
                                                                     -----------
             TOTAL INVESTMENTS (Cost $91,739,771*)            99.8%   92,650,555
             NET OTHER ASSETS AND LIABILITIES                 0.2        168,088
                                                             ------  -----------
             NET ASSETS                                      100.0%  $92,818,643
                                                             ------
                                                             ------
                                                                     -----------
                                                                     -----------
 -------------------------------------------------------------------------------
   * AGGREGATE COST FOR FEDERAL TAX PURPOSES.
  ++ SECURITY EXEMPT FROM REGISTRATION UNDER RULE 144A OF THE SECURITIES ACT OF
     1933. THE SECURITIES MAY BE RESOLD IN TRANSACTIONS EXEMPT FROM
     REGISTRATION, NORMALLY TO QUALIFIED INSTITUTIONAL BUYERS.
 I/O INTEREST ONLY SECURITY.
  (1) CURRENT YIELD: 20.000%
</TABLE>

                       SEE NOTES TO FINANCIAL STATEMENTS.                      9

 ................................................................................
<PAGE>
STATEMENT of ASSETS and LIABILITIES
 ................................................................................

- --------------------------------------------------------------------------------
 PREMIER MANAGED INCOME FUND                          JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>
ASSETS
<S>                                            <C>           <C>
Investments, at value (Cost $91,739,771)
   (Note 1)
   See accompanying schedule                                 $  92,650,555
Cash                                                               130,077
Receivable for investment securities sold                       14,366,356
Interest receivable                                              1,545,591
Receivable for Fund shares sold                                     48,289
                                                             -------------
Total Assets                                                   108,740,868
                                                             -------------
                                                             -------------
LIABILITIES
Payable for investment securities purchased    $ 15,642,422
Investment management fee payable (Note 2)          155,978
Dividends payable                                   103,469
Distribution fee payable (Note 3)                    17,196
Accrued Trustees' fees and expenses (Note 2)          3,097
Service fee payable (Note 3)                             63
                                               ------------
Total Liabilities                                               15,922,225
                                                             -------------
NET ASSETS                                                   $  92,818,643
                                                             -------------
                                                             -------------
NET ASSETS consist of:
Distributions in excess of net investment
   income earned to date                                     $     (40,538)
Accumulated net investment loss on
   investments sold                                             (7,634,205)
Unrealized appreciation of investments                             910,784
Paid-in capital                                                 99,582,602
                                                             -------------
Total Net Assets                                             $  92,818,643
                                                             -------------
                                                             -------------
NET ASSET VALUE
CLASS A SHARES
Net asset value and redemption price per
   share
   ($81,509,011  DIVIDED BY 7,554,603 shares
   of beneficial interest outstanding)                              $10.79
                                                                    ------
                                                                    ------
Maximum offering price per share ($10.79
    DIVIDED BY .955) (based on sales charge
   of 4.5% of the offering price at June 30,
   1995)                                                            $11.30
                                                                    ------
                                                                    ------
CLASS B SHARES
Net asset value and offering price per share+
   ($536,530  DIVIDED BY 49,727 shares of
   beneficial interest outstanding)                                 $10.79
                                                                    ------
                                                                    ------
CLASS C SHARES
Net asset value and offering price per share+
   ($22,416  DIVIDED BY 2,077 shares of
   beneficial interest outstanding)                                 $10.79
                                                                    ------
                                                                    ------
CLASS R SHARES
Net asset value, offering and redemption price per share
   ($10,750,686  DIVIDED BY 996,418 shares of beneficial
   interest outstanding)                                            $10.79
                                                                    ------
                                                                    ------
- --------------------------------------------------------------------------
+ REDEMPTION PRICE PER SHARE IS EQUAL TO NET ASSET VALUE LESS ANY
  APPLICABLE CONTINGENT DEFERRED SALES CHARGE.
</TABLE>

10                     SEE NOTES TO FINANCIAL STATEMENTS.

 ................................................................................
<PAGE>
STATEMENT of OPERATIONS
 ................................................................................

- --------------------------------------------------------------------------------
 PREMIER MANAGED INCOME FUND

  FOR THE SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)

<TABLE>
<S>                                       <C>       <C>
INVESTMENT INCOME
Interest                                            $3,596,655
Dividends                                               57,500
                                                    ----------
Total Investment Income                              3,654,155
EXPENSES
Investment management fee (Note 2)        $310,144
Distribution fee (Note 3)                  100,447
Trustees' fees and expenses (Note 2)         4,494
Service fee (Note 3)                           378
                                          --------
Total Expenses                                         415,463
                                                    ----------
NET INVESTMENT INCOME                                3,238,692
                                                    ----------
REALIZED AND UNREALIZED GAIN/(LOSS) ON
  INVESTMENTS
  (Notes 1 and 4):
    Net realized loss on securities
    transactions                                      (819,341)
    Net change in unrealized
    appreciation of securities                       6,609,525
                                                    ----------
NET REALIZED AND UNREALIZED GAIN ON
  INVESTMENTS                                        5,790,184
                                                    ----------
NET INCREASE IN NET ASSETS RESULTING
  FROM OPERATIONS                                   $9,028,876
                                                    ----------
                                                    ----------
</TABLE>

                       SEE NOTES TO FINANCIAL STATEMENTS.                     11

 ................................................................................
<PAGE>
STATEMENT of CHANGES in NET ASSETS
 ................................................................................

- --------------------------------------------------------------------------------
 PREMIER MANAGED INCOME FUND

<TABLE>
<CAPTION>
                                                                               SIX MONTHS
                                                                                  ENDED           YEAR
                                                                                 6/30/95         ENDED
                                                                               (unaudited)      12/31/94

 <S>                                                                          <C>             <C>
 Net investment income                                                        $  3,238,692    $  6,214,116
 Net realized loss on investments sold and foreign currency transactions
   during the period                                                              (819,341)     (3,956,546)
 Net unrealized appreciation/(depreciation) on investments and foreign
   currency holdings during the period                                           6,609,525      (7,391,645)
                                                                              -------------   ------------
 Net increase/(decrease) in net assets resulting from operations                 9,028,876      (5,134,075)
 Distributions to shareholders from net investment income:
   Class A                                                                      (2,858,771)     (5,050,079)
   Institutional Class                                                             --             (444,891)
   Class B                                                                          (9,051)        --
   Class R                                                                        (377,134)       (817,994)
 Net increase/(decrease) in net assets from Fund share transactions (Note
   5):
   Class A                                                                      (3,138,490)      3,098,460
   Class B                                                                         512,988              15
   Class C                                                                          22,483              15
   Class R                                                                         502,330        (315,127)
                                                                              -------------   ------------
 Net increase/(decrease) in net assets                                           3,683,231      (8,663,676)
 NET ASSETS:
 Beginning of period                                                            89,135,412      97,799,088
                                                                              -------------   ------------
 End of period (including distributions in excess of net investment income
   of $40,538 and $34,274, respectively)                                      $ 92,818,643    $ 89,135,412
                                                                              -------------   ------------
                                                                              -------------   ------------
</TABLE>

12                     SEE NOTES TO FINANCIAL STATEMENTS.

 ................................................................................
<PAGE>
FINANCIAL HIGHLIGHTS
 ................................................................................

- --------------------------------------------------------------------------------
 PREMIER MANAGED INCOME FUND

  FOR CLASS A SHARE OUTSTANDING THROUGHOUT EACH PERIOD.*

<TABLE>
<CAPTION>
                                                      SIX MONTHS
                                                         ENDED           YEAR           YEAR
                                                        6/30/95         ENDED          ENDED
                                                      (unaudited)     12/31/94**     12/31/93##
 <S>                                                 <C>             <C>            <C>
 ------------------------------------------------------------------------------------
 Net asset value, beginning of period                 $  10.12        $  11.38       $  11.45
                                                     -------------   ------------   ------------
 Income from investment operations:
 Net investment income#                                   0.37            0.69           0.78
 Net realized and unrealized gain/(loss) on
   investments                                            0.67           (1.26)          0.83
                                                     -------------   ------------   ------------
 Total from investment operations                         1.04           (0.57)          1.61
 Less distributions:
 Distributions from net investment income                (0.37)          (0.69)         (0.75)
 Distributions in excess of net investment income       --              --             --
 Distributions from net realized capital gains          --              --              (0.57)
 Distributions in excess of net realized gains          --              --              (0.36)
                                                     -------------   ------------   ------------
 Total Distributions:                                    (0.37)          (0.69)         (1.68)
                                                     -------------   ------------   ------------
 Net asset value, end of period                       $  10.79        $  10.12       $  11.38
                                                     -------------   ------------   ------------
 Total return+                                           10.46%          (5.14)%        14.54%
                                                     -------------   ------------   ------------
                                                     -------------   ------------   ------------
 Ratios to average net assets/supplemental data:
 Net assets, end of period (in 000's)                 $ 81,509        $ 79,548       $ 58,052
 Ratio of operating expenses to average net
   assets+++                                              0.95%++        0.98%           1.14%
 Ratio of net investment income to average net
   assets                                                 7.18%++        6.32%           6.55%
 Portfolio turnover rate++++                               145%           270%            333%
 ------------------------------------------------------------------------------------
   * ON FEBRUARY 1, 1993 EXISTING SHARES OF THE FUND WERE DESIGNATED THE RETAIL CLASS AND THE
     FUND BEGAN OFFERING THE INSTITUTIONAL CLASS AND THE INVESTMENT CLASS OF SHARES. EFFECTIVE
     APRIL 4, 1994 THE RETAIL AND INSTITUTIONAL CLASSES WERE RECLASSIFIED AS A SINGLE CLASS OF
     SHARES KNOWN AS INVESTOR SHARES. ON OCTOBER 17, 1994 INVESTOR SHARES WERE REDESIGNATED
     CLASS A SHARES. THE AMOUNTS SHOWN FOR THE YEAR ENDED DECEMBER 31, 1994 WERE CALCULATED
     USING THE PERFORMANCE OF A RETAIL CLASS SHARE OUTSTANDING FROM JANUARY 1, 1994 TO APRIL 3,
     1994 AND THE PERFORMANCE OF AN INVESTOR (NOW CLASS A) SHARE OUTSTANDING FROM APRIL 4, 1994
     TO DECEMBER 31, 1994. THE FINANCIAL HIGHLIGHTS FOR THE YEAR ENDED DECEMBER 31, 1993 AND
     PRIOR YEARS ARE BASED UPON A RETAIL CLASS SHARE OUTSTANDING.
  ** PRIOR TO APRIL 4, 1994, THE BOSTON COMPANY ADVISORS, INC. SERVED AS THE FUND'S INVESTMENT
     ADVISER. FROM APRIL 4, 1994 THROUGH OCTOBER 16, 1994, MELLON BANK, N.A. SERVED AS THE
     FUND'S INVESTMENT MANAGER. EFFECTIVE OCTOBER 17, 1994, THE DREYFUS CORPORATION SERVES AS
     THE FUND'S INVESTMENT MANAGER.
   # NET INVESTMENT INCOME BEFORE VOLUNTARY WAIVER OF FEES OR REIMBURSEMENT OF EXPENSES BY THE
     INVESTMENT ADVISER FOR THE YEAR ENDED DECEMBER 31, 1994 WAS $0.69. NET INVESTMENT INCOME
     BEFORE WAIVER OF FEES AND/OR REIMBURSEMENT OF EXPENSES BY THE INVESTMENT ADVISER, TRANSFER
     AGENT, AND DISTRIBUTOR, FOR THE YEAR ENDED DECEMBER 31, 1993 WAS $0.77.
  ## PER SHARE AMOUNTS HAVE BEEN CALCULATED USING THE MONTHLY AVERAGE SHARE METHOD, WHICH MORE
     APPROPRIATELY PRESENTS THE PER SHARE DATA FOR THIS YEAR SINCE THE USE OF THE UNDISTRIBUTED
     NET INVESTMENT INCOME METHOD DID NOT ACCORD WITH RESULTS OF OPERATIONS.
   + ANNUALIZED.
  ++ TOTAL RETURN REPRESENTS AGGREGATE TOTAL RETURN FOR THE PERIOD INDICATED AND DOES NOT
     REFLECT ANY APPLICABLE SALES CHARGE.
  +++ WITHOUT THE VOLUNTARY REIMBURSEMENT OF EXPENSES AND/OR WAIVER OF FEES BY THE INVESTMENT
      ADVISER AND/OR TRANSFER AGENT, AND/OR DISTRIBUTOR, THE RATIO OF EXPENSES TO AVERAGE NET
      ASSETS FOR THE YEARS ENDED DECEMBER 31, 1994 AND 1993 WOULD HAVE BEEN 0.99%, AND 1.27%,
      RESPECTIVELY.
 ++++ IN ACCORDANCE WITH THE SECURITIES AND EXCHANGE COMMISSION'S JULY 1985 RULES AMENDMENT, THE
      RATES FOR 1986 AND LATER PERIODS INCLUDE U.S. GOVERNMENT LONG-TERM SECURITIES WHICH WERE
      EXCLUDED FROM THE CALCULATIONS IN PRIOR YEARS.
</TABLE>

                       SEE NOTES TO FINANCIAL STATEMENTS.                     13

 ................................................................................
<PAGE>
FINANCIAL HIGHLIGHTS (continued)
 ................................................................................

- --------------------------------------------------------------------------------
 PREMIER MANAGED INCOME FUND

  FOR CLASS A SHARE OUTSTANDING THROUGHOUT EACH PERIOD.

<TABLE>
<CAPTION>
                                                                YEAR         YEAR
                                                               ENDED        ENDED
                                                              12/31/92     12/31/91
                                                             ----------   ----------
<S>                                                          <C>          <C>
- ------------------------------------------------------------------------------------
Net asset value, beginning of period                         $  11.41     $  10.55
                                                             ----------   ----------
Income from investment operations:
Net investment income#                                           0.87         0.86
Net realized and unrealized gain/(loss) on investments           0.10         0.86
                                                             ----------   ----------
Total from investment operations                                 0.97         1.72
Less distributions:
Distributions from net investment income                        (0.87  )     (0.86  )
Distributions in excess of net investment income                (0.06  )     --
Distributions from net realized capital gains                   --           --
Distributions in excess of net realized gains                   --           --
                                                             ----------   ----------
Total Distributions:                                            (0.93  )     (0.86  )
                                                             ----------   ----------
Net asset value, end of period                               $  11.45     $  11.41
                                                             ----------   ----------
Total return+                                                    8.77%       17.03%
                                                             ----------   ----------
                                                             ----------   ----------
Ratios to average net assets/supplemental data:
Net assets, end of period (in 000's)                         $ 98,207     $ 84,203
Ratio of operating expenses to average net assets+++             1.02%        1.13%
Ratio of net investment income to average net assets             7.58%        7.91%
Portfolio turnover rate++++                                       216%         119%

- ------------------------------------------------------------------------------------
</TABLE>

  # NET INVESTMENT INCOME BEFORE VOLUNTARY WAIVER OF FEES OR REIMBURSEMENT OF
    EXPENSES BY THE INVESTMENT ADVISER FOR THE YEAR ENDED DECEMBER 31, 1994 WAS
    $0.69. NET INVESTMENT INCOME BEFORE WAIVER OF FEES AND/OR REIMBURSEMENT OF
    EXPENSES BY THE INVESTMENT ADVISER, TRANSFER AGENT, AND DISTRIBUTOR, FOR THE
    YEAR ENDED DECEMBER 31, 1993 WAS $0.77.

  + TOTAL RETURN REPRESENTS AGGREGATE TOTAL RETURN FOR THE PERIODS INDICATED AND
    DOES NOT REFLECT ANY APPLICABLE SALES CHARGE.

 +++ WITHOUT THE VOLUNTARY REIMBURSEMENT OF EXPENSES AND/OR WAIVER OF FEES BY
     THE INVESTMENT ADVISER AND/OR TRANSFER AGENT, AND/OR DISTRIBUTOR, THE RATIO
     OF EXPENSES TO AVERAGE NET ASSETS FOR THE YEARS ENDED DECEMBER 31, 1994 AND
     1993 WOULD HAVE BEEN 0.99%, AND 1.27%, RESPECTIVELY.

++++ IN ACCORDANCE WITH THE SECURITIES AND EXCHANGE COMMISSION'S JULY 1985 RULES
     AMENDMENT, THE RATES FOR 1986 AND LATER PERIODS INCLUDE U.S. GOVERNMENT
     LONG-TERM SECURITIES WHICH WERE EXCLUDED FROM THE CALCULATIONS IN PRIOR
     YEARS.

14                     SEE NOTES TO FINANCIAL STATEMENTS.

 ................................................................................
<PAGE>
FINANCIAL HIGHLIGHTS (continued)
 ................................................................................

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

<TABLE>
<CAPTION>
                                                               YEAR       YEAR        YEAR       YEAR       YEAR       YEAR
                                                              ENDED      ENDED       ENDED      ENDED      ENDED      ENDED
                                                             12/31/90   12/31/89    12/31/88   12/31/87   12/31/86   12/31/85
                                                             --------   --------   ----------  --------   --------   --------
<S>                                                          <C>        <C>        <C>         <C>        <C>        <C>
- -----------------------------------------------------------------------------------------------------------------------------
Net asset value, beginning of period                         $11.12     $11.43     $  11.29    $11.91     $11.80     $10.60
                                                             --------   --------   ----------  --------   --------   --------
Income from investment operations:
Net investment income#                                         0.93       0.98         1.01      1.20       0.86       1.20
Net realized and unrealized gain/(loss) on investments        (0.47  )   (0.36  )      0.09     (0.52  )    0.28       0.99
                                                             --------   --------   ----------  --------   --------   --------
Total from investment operations                               0.46       0.62         1.10      0.68       1.14       2.19
Less distributions:
Distributions from net investment income                      (1.03  )   (0.93  )     (0.96  )  (1.20  )   (0.96  )   (0.99  )
Distributions in excess of net investment income               --         --          --         --         --         --
Distributions from net realized capital gains                  --         --          --        (0.10  )   (0.07  )    --
Distributions in excess of net realized gains                  --         --          --         --         --         --
                                                             --------   --------   ----------  --------   --------   --------
Total Distributions:                                          (1.03  )   (0.93  )     (0.96  )  (1.30  )   (1.03  )   (0.99  )
                                                             --------   --------   ----------  --------   --------   --------
Net asset value, end of period                               $10.55     $11.12     $  11.43    $11.29     $11.91     $11.80
                                                             --------   --------   ----------  --------   --------   --------
Total return+                                                  4.40%      5.56%       10.05%     5.96%     10.09%     21.83%
                                                             --------   --------   ----------  --------   --------   --------
                                                             --------   --------   ----------  --------   --------   --------
Ratios to average net assets/supplemental data:
Net assets, end of period (in 000's)                         $71,132    $83,912    $ 65,105    $51,765    $49,272    $16,721
Ratio of operating expenses to average net assets+++           1.19%      1.15%        1.14%     0.94%      0.88%      1.48%
Ratio of net investment income to average net assets           8.65%      8.76%        8.81%    10.30%     10.01%     10.77%
Portfolio turnover rate++++                                     183%       142%         139%      306%        71%       173%

- -----------------------------------------------------------------------------------------------------------------------------
</TABLE>

                       SEE NOTES TO FINANCIAL STATEMENTS.                     15

 ................................................................................
<PAGE>
FINANCIAL HIGHLIGHTS
 ................................................................................

- --------------------------------------------------------------------------------
 PREMIER MANAGED INCOME FUND

  FOR CLASS B SHARE OUTSTANDING THROUGHOUT THE PERIOD.*

<TABLE>
<CAPTION>
                                                        PERIOD
                                                        ENDED
                                                       6/30/95
                                                     (unaudited)
 <S>                                                 <C>
 ----------------------------------------------------------------
 Net asset value, beginning of period                 $ 10.12
                                                     ------------
 Income from investment operations:
 Net investment income                                   0.35
 Net realized and unrealized gain on investments         0.65
                                                     ------------
 Total from investment operations                        1.03
 Less distributions:
 Dividends from net investment income                   (0.33)
                                                     ------------
 Total Distributions:                                   (0.33)
                                                     ------------
 Net asset value, end of period                       $ 10.79
                                                     ------------
 Total return+                                          10.06%
                                                     ------------
                                                     ------------
 Ratios to average net assets/supplemental data:
 Net assets, end of period (in 000's)                 $   537
 Ratio of operating expenses to average net assets       1.70%**
 Ratio of net investment income to average net
   assets                                                6.43%**
 Portfolio turnover rate                                  145%

 ----------------------------------------------------------------
  * THE FUND COMMENCED OFFERING CLASS B SHARES ON DECEMBER 19,
    1994.
 ** ANNUALIZED.
  ++ TOTAL RETURN REPRESENTS AGGREGATE TOTAL RETURN FOR THE
     PERIOD INDICATED AND DOES NOT REFLECT ANY APPLICABLE SALES
     CHARGE.
</TABLE>

16                     SEE NOTES TO FINANCIAL STATEMENTS.

 ................................................................................
<PAGE>
FINANCIAL HIGHLIGHTS
 ................................................................................

- --------------------------------------------------------------------------------
 PREMIER MANAGED INCOME FUND

  FOR CLASS C SHARE OUTSTANDING THROUGHOUT THE PERIOD.*

<TABLE>
<CAPTION>
                                                        PERIOD
                                                        ENDED
                                                       6/30/95
                                                     (unaudited)
 <S>                                                 <C>
 ----------------------------------------------------------------
 Net asset value, beginning of period                 $ 10.12
                                                     ------------
 Income from investment operations:
 Net investment income                                   0.34
 Net realized and unrealized loss on investments        (0.66)
                                                     ------------
 Total from investment operations                        1.00
 Less distributions:
 Dividends from net investment income                   (0.33)
                                                     ------------
 Total Distributions:                                   (0.33)
                                                     ------------
 Net asset value, end of period                       $ 10.79
                                                     ------------
 Total return+                                          10.06%
                                                     ------------
                                                     ------------
 Ratios to average net assets/supplemental data:
 Net assets, end of period (in 000's)                 $    22
 Ratio of operating expenses to average net assets       1.70%**
 Ratio of net investment income to average net
   assets                                                5.89%**
 Portfolio turnover rate                                  145%

 ----------------------------------------------------------------
  * THE FUND COMMENCED OFFERING CLASS C SHARES ON DECEMBER 19,
    1994.
 ** ANNUALIZED.
  ++ TOTAL RETURN REPRESENTS AGGREGATE TOTAL RETURN FOR THE
     PERIOD INDICATED AND DOES NOT REFLECT ANY APPLICABLE SALES
     CHARGE.
</TABLE>

                       SEE NOTES TO FINANCIAL STATEMENTS.                     17

 ................................................................................
<PAGE>
FINANCIAL HIGHLIGHTS
 ................................................................................

- --------------------------------------------------------------------------------
 PREMIER MANAGED INCOME FUND

  FOR CLASS R SHARE OUTSTANDING THROUGHOUT EACH PERIOD.*

<TABLE>
<CAPTION>
                                                      SIX MONTHS
                                                         ENDED           YEAR           PERIOD
                                                        6/30/95          ENDED           ENDED
                                                      (unaudited)     12/31/94**      12/31/93##
 <S>                                                 <C>             <C>             <C>
 ------------------------------------------------------------------------------------
 Net asset value, beginning of period                 $  10.12        $   11.38       $  11.62
                                                     -------------   -------------   -------------
 Income from investment operations:
 Net investment income#                                   0.38             0.72           0.74
 Net realized and unrealized gain/(loss) on
   investments                                            0.67            (1.26)          0.67
                                                     -------------   -------------   -------------
 Total from investment operations                         1.05            (0.54)          1.41
 Less distributions:
 Dividends from net investment income                    (0.38)           (0.72)         (0.71)
 Distributions from net realized capital gains          --               --              (0.61)
 Distributions in excess of net realized gains          --               --              (0.33)
                                                     -------------   -------------   -------------
 Total Distributions:                                    (0.38)           (0.72)         (1.65)
                                                     -------------   -------------   -------------
 Net asset value, end of period                       $  10.79        $   10.12       $  11.38
                                                     -------------   -------------   -------------
 Total return+                                           10.60%           (4.88)%        12.59%
                                                     -------------   -------------   -------------
                                                     -------------   -------------   -------------
 Ratios to average net assets/supplemental data:
 Net assets, end of period (in 000's)                 $ 10,751        $   9,588       $ 11,338
 Ratio of operating expenses to average net
   assets++                                               0.70%***        0.71%           0.83%++
 Ratio of net investment income to average net
   assets                                                 7.43%***        6.59%           6.86%++
 Portfolio turnover rate                                   145%            270%            333%
 ------------------------------------------------------------------------------------
  * ON FEBRUARY 1, 1993, THE FUND COMMENCED SELLING INVESTMENT CLASS SHARES. EFFECTIVE APRIL 4,
    1994 THE INVESTMENT CLASS WAS REDESIGNATED AS THE TRUST SHARES. ON OCTOBER 17, 1994 THE TRUST
    SHARES WERE REDESIGNATED CLASS R SHARES.
  ** PRIOR TO APRIL 4, 1994, THE BOSTON COMPANY ADVISORS, INC. SERVED AS THE FUND'S INVESTMENT
     ADVISER. FROM APRIL 4, 1994 THROUGH OCTOBER 16, 1994, MELLON BONK, N.A. SERVED AS THE FUND'S
     INVESTMENT MANAGER. EFFECTIVE OCTOBER 17, 1994, THE DREYFUS CORPORATION SERVES AS THE FUND'S
     INVESTMENT MANAGER.
 *** ANNUALIZED.
  + TOTAL RETURN REPRESENTS AGGREGATE TOTAL RETURN FOR THE PERIOD INDICATED.
  ++ WITHOUT THE VOLUNTARY REIMBURSEMENT OF EXPENSES AND/OR WAIVER OF FEES BY THE INVESTMENT
     ADVISER AND TRANSFER AGENT, THE RATIO OF EXPENSES TO AVERAGE NET ASSETS FOR THE YEARS ENDED
     DECEMBER 31, 1994 AND 1993 WOULD HAVE BEEN 0.72%, AND 0.87%, RESPECTIVELY.
  # NET INVESTMENT INCOME BEFORE VOLUNTARY WAIVER OF FEES OR REIMBURSEMENT OF EXPENSES BY THE
    INVESTMENT ADVISER FOR THE YEAR ENDED DECEMBER 31, 1994 WAS $0.71. NET INVESTMENT INCOME
    BEFORE WAIVER OF FEES AND/OR REIMBURSEMENT OF EXPENSES BY THE INVESTMENT ADVISER, TRANSFER
    AGENT, AND DISTRIBUTOR, FOR THE PERIOD ENDED DECEMBER 31, 1993 WAS $0.74.
  ## PER SHARE AMOUNTS HAVE BEEN CALCULATED USING THE MONTHLY AVERAGE SHARE METHOD, WHICH MORE
     APPROPRIATELY PRESENTS THE PER SHARE DATA FOR THIS PERIOD SINCE THE USE OF THE UNDISTRIBUTED
     NET INVESTMENT INCOME METHOD DID NOT ACCORD WITH RESULTS OF OPERATIONS.
</TABLE>

18                     SEE NOTES TO FINANCIAL STATEMENTS.

 ................................................................................
<PAGE>
NOTES to FINANCIAL STATEMENTS (unaudited)
 ................................................................................

1. SIGNIFICANT ACCOUNTING POLICIES

  The Dreyfus/Laurel Funds Trust (the "Trust") (formerly The Boston Company
  Fund), The Dreyfus/Laurel Tax-Free Municipal Funds, The Dreyfus/Laurel Funds,
  Inc. and The Dreyfus/Laurel Investment Series are all registered open-end
  investment companies that are now part of The Dreyfus Family of Funds. The
  Trust is an investment company which consists of four funds: Premier Limited
  Term Government Securities Fund, Dreyfus Core Value Fund, Dreyfus Special
  Growth Fund and Premier Managed Income Fund (the "Fund"). The Trust is a
  Massachusetts business trust and is registered with the Securities and
  Exchange Commission under the Investment Company Act of 1940, as amended (the
  "1940 Act"), as a diversified, open-end management investment company. The
  Fund currently offers four classes of shares: Class A, Class B, Class C and
  Class R shares. Class A, Class B and Class C shares are sold primarily to the
  retail investors through financial intermediaries. Class A shares are sold
  with a front-end sales charge and are subject to a distribution fee, while
  Class B and Class C shares are subject to a contingent deferred sales charge
  ("CDSC") and distribution and service fees. Class R shares are sold primarily
  to bank trust departments and other financial service providers (including
  Mellon Bank N.A. ("Mellon Bank") and its affiliates) acting on behalf of
  customers having a qualified trust or investment account or relationship at
  such institution and bear no distribution fee or sales charge. Each class of
  shares has identical rights and privileges except with respect to the
  distribution fees and voting rights on matters affecting a single class. The
  following is a summary of significant accounting policies consistently
  followed by the Fund in the preparation of its financial statements.

  (A) PORTFOLIO VALUATION
  Investments in securities traded on a national securities exchange are valued
  at the last reported sales price or, in the absence of a recorded sale, at the
  mean of the closing bid and asked prices. Over-the-counter securities are
  valued at the mean of the latest bid and asked prices. If market quotations
  for securities are not readily available, they will be valued at fair value,
  as determined in good faith by the Board of Trustees. Options are generally
  valued at the last sale price or, in the absence of a last sale price, the
  last bid price. Bonds are valued through valuations obtained from a commercial
  pricing service or at the most recent mean of the bid and asked prices
  provided by investment dealers in accordance with procedures established by
  the Board of Trustees. Debt securities with maturities of 60 days or less from
  the valuation day are valued on the basis of amortized cost which approximates
  market value. Foreign securities are generally valued at the preceding closing
  values of such securities on their respective exchanges, except that when an
  occurrence subsequent to the time a value was so established is likely to have
  changed such value, then the fair value of those securities will be determined
  by consideration of other factors by or under the direction of the Board of
  Trustees or its delegates.

                                                                              19

 ................................................................................
<PAGE>
NOTES to FINANCIAL STATEMENTS (unaudited) (continued)
 ................................................................................

  (B) REPURCHASE AGREEMENTS
  The Fund may engage in repurchase agreement transactions. Under the terms of a
  typical repurchase agreement, the Fund, through its custodian, takes
  possession of an underlying debt obligation subject to an obligation of the
  seller to repurchase, and the Fund to resell, the obligation at an agreed-upon
  price and time, thereby determining the yield during the Fund's holding
  period. This arrangement results in a fixed rate of return that is not subject
  to market fluctuations during the Fund's holding period. The value of the
  collateral is at least equal at all times to the total amount of the
  repurchase obligations, including interest. In the event of counterparty
  default, the Fund has the right to use the collateral to offset losses
  incurred. There is potential loss to the Fund in the event the Fund is delayed
  or prevented from exercising its rights to dispose of the collateral
  securities including the risk of a possible decline in the value of the
  underlying securities during the period while the Fund seeks to assert its
  rights. The Fund's investment manager, acting under the supervision of the
  Board of Trustees, reviews the value of the collateral and the
  creditworthiness of those banks and dealers with which the Fund enters into
  repurchase agreements to evaluate potential risks.

  (C) FOREIGN CURRENCY
  The books and records of the Fund are maintained in United States (U.S.)
  dollars. Foreign currencies, investments and other assets and liabilities are
  translated into U.S. dollars at the exchange rates prevailing at the end of
  the period, and purchases and sales of investment securities, income and
  expenses are translated on the respective dates of such transactions.
  Unrealized gains and losses which result from changes in foreign currency
  exchange rates have been included in the unrealized
  appreciation/(depreciation) of investments and net other assets. Net realized
  foreign currency gains and losses resulting from changes in exchange rates
  include foreign currency gains and losses between trade date and settlement
  date on investment securities transactions, foreign currency transactions and
  the difference between the amounts of interest and dividends recorded on the
  books of the Fund and the amount actually received. The portion of foreign
  currency gains and losses related to fluctuation in exchange rates between the
  initial purchase trade date and subsequent sale trade date in included in
  realized gains and losses on investment securities sold.

  (D) EXPENSE ALLOCATION
  Expenses of the Fund not directly attributable to the operations of any class
  of shares are prorated among the classes based upon the relative average daily
  net assets of each class. Distribution expense is directly attributable to a
  particular class of shares and is charged only to that class' operations.

  (E) SECURITIES TRANSACTIONS AND INVESTMENT INCOME
  Securities transactions are recorded as of the trade date. Dividend income is
  recorded on the ex-dividend date. Interest income is recorded on the accrual
  basis. Realized gains and

20

 ................................................................................
<PAGE>
NOTES to FINANCIAL STATEMENTS (unaudited) (continued)
 ................................................................................
  losses on sales of investments are determined on the identified cost basis.
  Investment income and realized and unrealized gains and losses are allocated
  based upon relative daily net assets of each class of shares.

  (F) DISTRIBUTIONS TO SHAREHOLDERS
  Distributions from net investment income, if any, of the Fund are determined
  on a class level, and are declared each day the Fund is open for business and
  paid on the first business day of the following month. The Fund distributes
  any net realized capital gains on a Fund level annually. Distributions to
  shareholders are recorded on the ex-dividend date. Additional distributions of
  net investment income and capital gains for the Fund may be made at the
  discretion of the Board of Trustees in order to avoid the 4.00% nondeductible
  Federal excise tax. Income distributions and capital gain distributions on a
  Fund level are determined in accordance with income tax regulations which may
  differ from generally accepted accounting principles. These differences are
  primarily due to differing treatments of income and gains on various
  investment securities held by the Fund, timing differences and differing
  characterization of distributions made by the Fund as a whole.

  (G) FEDERAL TAXES
  It is the Fund's policy to qualify as a regulated investment company, if such
  qualification is in the best interest of its shareholders, by complying with
  the requirements of the Internal Revenue Code applicable to regulated
  investment companies and by distributing all of its taxable income to its
  shareholders. Therefore, no Federal income tax provision is required.

2. INVESTMENT MANAGEMENT FEE, TRUSTEE'S FEES
     AND OTHER PARTY TRANSACTIONS

  The Trust has an investment management agreement with The Dreyfus Corporation
  (the "Manager"), a wholly-owned subsidiary of Mellon Bank. The Manager
  provides, or arranges for one or more third parties to provide, investment
  advisory, administrative, custody, fund accounting and transfer agency
  services to the Trust. The Manager also directs the investments of the Fund in
  accordance with its investment objectives, policies and limitations. For these
  services, the Fund is contractually obligated to pay the Manager a fee,
  calculated daily and paid monthly, at the annual rate of 0.70% of the value of
  the Fund's average daily net assets. Out of its fee, the Manager pays all of
  the expenses of the Fund except brokerage fees, taxes, interest, Rule 12b-1
  distribution fees and expenses, fees and expenses of non-interested trustees
  (including counsel fees) and extraordinary expenses. In addition, the Manager
  is required to reduce its fee in an amount equal to the Fund's allocable
  portion of fees and expenses of the non-interested trustees (including
  counsel).

                                                                              21

 ................................................................................
<PAGE>
NOTES to FINANCIAL STATEMENTS (unaudited) (continued)
 ................................................................................

  Premier Mutual Fund Services, Inc. ("Premier") serves as the Trust's
  distributor. Premier also serves as the Trust's sub-administrator and,
  pursuant to a sub-administration agreement with the Manager, provides various
  administrative and corporate secretarial services to the Trust.

  For the six months ended June 30, 1995, Premier received commissions (sales
  charges) of $23,193 from investors on sales of Class A shares.

  A CDSC is generally payable by a shareholder in connection with the redemption
  of certain Class A, Class B and Class C shares. In circumstances in which the
  CDSC is imposed, the amount of the charge will vary depending on the number of
  years since the date of purchase.

  No officer or employee of Premier (or of any parent, subsidiary or affiliate
  thereof) receives any compensation from The Dreyfus/Laurel Funds, Inc., the
  Trust, The Dreyfus/ Laurel Tax-Free Municipal Funds or The Dreyfus/Laurel
  Investment Series (collectively, "The Dreyfus/Laurel Funds") for serving as an
  officer or Director or Trustee of The Dreyfus/Laurel Funds. In addition, no
  officer or employee of the Manager (or of any parent, subsidiary or affiliate
  thereof) serves as an officer, Director or Trustee of The Dreyfus/Laurel
  Funds. The Dreyfus/Laurel Funds pay each Director or Trustee who is not an
  officer or employee of Premier (or any parent, subsidiary or affiliate
  thereof), $27,000 per annum, $1,000 for each Board meeting attended and $750
  for each Audit Committee meeting attended, and reimburse each Director or
  Trustee for travel and out-of-pocket expenses.

3. DISTRIBUTION PLAN

  Class A shares are subject to a distribution plan (the "Plan") adopted
  pursuant to Rule 12b-1 of the 1940 Act. Under the Plan, the Fund may pay
  annually up to 0.25% of the value of its average daily net assets attributable
  to Class A shares to compensate Premier and Dreyfus Service Corporation, an
  affiliate of the Manager, for shareholder servicing activities and Premier for
  activities and expenses primarily intended to result in the sale of Class A
  shares. Class B and Class C shares are subject to a distribution plan adopted
  pursuant to Rule 12b-1, pursuant to which the Fund pays Premier for
  distributing the Fund's Class B and C shares at an aggregate annual rate of
  0.75% of the value of the average daily net assets of Class B and C shares,
  respectively. Class B and Class C shares are also subject to a service plan
  adopted pursuant to Rule 12b-1 pursuant to which the Fund pays Dreyfus Service
  Corporation or Premier for the provision of certain services to the holders of
  Class B and Class C shares a fee at the annual rate 0.25% of the value of the
  average daily net assets of Class B and C shares. For the six months ended
  June 30, 1995, the distribution fees for Class A, Class B and Class C were
  $99,310, $1,135 and $2, respectively. For the six months ended June 30, 1995,
  the service fees for Class B and Class C shares were $378 and less than $1,
  respectively. The Class R shares bear no service or distribution fee.

22

 ................................................................................
<PAGE>
NOTES to FINANCIAL STATEMENTS (unaudited) (continued)
 ................................................................................

  Under its terms, the Plan shall remain in effect from year to year, provided
  such continuance is approved annually by a vote of a majority of the Trustees
  and a majority of the Trustees who are not "interested persons" of the Trust
  and who have no direct or indirect financial interest in the operation of the
  Plan or in any agreement related to the Plan.

4. SECURITIES TRANSACTIONS

  Cost of purchases and proceeds from sales of securities, excluding short-term
  investments and U.S. government securities for the six months ended June 30,
  1995, were $19,888,824 and $34,021,968, respectively.

  Cost of purchases and proceeds from sales of long-term U.S. government
  securities for the six months ended June 30, 1995 were $116,411,799 and
  $91,758,639, respectively.

  At June 30, 1995, aggregate gross unrealized appreciation for all securities
  in which there is an excess of value over tax cost and aggregate gross
  unrealized depreciation for all securities in which there is an excess of tax
  cost over value were $2,851,938 and $1,941,154, respectively.

5. SHARES OF BENEFICIAL INTEREST

  The Trust has the authority to issue an unlimited number of shares of
  beneficial interest of each class in each separate series, without par value.
  The Fund has authority to issue four classes of shares (Class A, Class B,
  Class C and Class R). The table below summarizes the transactions in the Fund
  shares for the periods indicated.

<TABLE>
<CAPTION>
                                     Six Months Ended              Year Ended
                                       JUNE 30, 1995           DECEMBER 31, 1994*
                                   Shares       Amount       Shares+      Amount++
 <S>                             <C>         <C>            <C>         <C>
 -----------------------------------------------------------------------------------
 CLASS A SHARES:
 Sold                               600,801  $   6,178,819   4,868,476  $ 51,614,329
 Issued as reinvestment of
   dividends and distributions      217,638      2,272,463     421,059     4,468,073
 Redeemed                        (1,121,370)   (11,589,772) (5,028,074)  (52,983,942)
                                 ----------  -------------  ----------  ------------
 Net increase/(decrease)           (302,931) $  (3,138,490)    261,461  $  3,098,460
                                 ----------  -------------  ----------  ------------
                                 ----------  -------------  ----------  ------------
 -----------------------------------------------------------------------------------
</TABLE>

                                                                              23

 ................................................................................
<PAGE>
NOTES to FINANCIAL STATEMENTS (unaudited) (continued)
 ................................................................................
<TABLE>
<CAPTION>
                                       Period Ended
                                      JUNE 30, 1995**
                                   Shares       Amount
 -----------------------------------------------------------------------------------
 <S>                             <C>         <C>            <C>         <C>
 CLASS B SHARES:
 Sold                                49,146  $     506,859
 Issued as reinvestment of
   dividends and distributions          584          6,171
 Redeemed                                (4)           (42)
                                 ----------  -------------
 Net increase                        49,726  $     512,988
                                 ----------  -------------
                                 ----------  -------------
 -----------------------------------------------------------------------------------
<CAPTION>

                                       Period Ended
                                      JUNE 30, 1995**
                                   Shares       Amount
 <S>                             <C>         <C>            <C>         <C>
 -----------------------------------------------------------------------------------
 CLASS C SHARES:
 Sold                                 2,076  $      22,483
                                 ----------  -------------
 Net increase                         2,076  $      22,483
                                 ----------  -------------
                                 ----------  -------------
 -----------------------------------------------------------------------------------
<CAPTION>

                                     Six Months Ended              Year Ended
                                       JUNE 30, 1995           DECEMBER 31, 1994*
                                   Shares       Amount        Shares       Amount
 <S>                             <C>         <C>            <C>         <C>
 -----------------------------------------------------------------------------------
 CLASS R SHARES:
 Sold                               291,406  $   3,016,062     538,268  $  5,912,410
 Issued as reinvestment of
   dividends and distributions       27,022        283,026      46,123       489,170
 Redeemed                          (269,079)    (2,796,758)   (633,398)   (6,716,707)
                                 ----------  -------------  ----------  ------------
 Net increase/(decrease)             49,349  $     502,330     (49,007) $   (315,127)
                                 ----------  -------------  ----------  ------------
                                 ----------  -------------  ----------  ------------
 -----------------------------------------------------------------------------------
  * EFFECTIVE APRIL 4, 1994, THE RETAIL AND INSTITUTIONAL CLASSES WERE RECLASSIFIED
    AS A SINGLE CLASS OF SHARES KNOWN AS INVESTOR SHARES AND THE INVESTMENT CLASS
    WAS RECLASSIFIED AS TRUST SHARES. ON OCTOBER 17, 1994, INVESTOR AND TRUST SHARES
    WERE REDESIGNATED CLASS A AND CLASS R SHARES, RESPECTIVELY.
 ** THE FUND COMMENCED OFFERING CLASS B SHARES AND CLASS C SHARES ON DECEMBER 19,
    1994.
  + NUMBER OF SHARES INCLUDES 464,962 OF SUBSCRIPTIONS, 35,257 OF REINVESTMENTS AND
    524,902 OF REDEMPTIONS FOR THE INSTITUTIONAL CLASS UP TO APRIL 4, 1994.
  ++ AMOUNTS INCLUDE $5,339,913 OF SUBSCRIPTIONS, $399,392 OF REINVESTMENTS AND
     $6,015,971 OF REDEMPTIONS FOR THE INSTITUTIONAL CLASS UP TO APRIL 4, 1994.
</TABLE>

6. FOREIGN SECURITIES

  The Fund may purchase securities of foreign issuers. Investing in securities
  of foreign companies and foreign governments involves special risks and
  considerations not typically associated with investing in U.S. companies and
  the U.S. government. These risks include

24

 ................................................................................
<PAGE>
NOTES to FINANCIAL STATEMENTS (unaudited) (continued)
 ................................................................................
  revaluation of currencies and future adverse political and economic
  developments. Moreover, securities of many foreign companies and foreign
  governments and their markets may be less liquid and their prices more
  volatile than those of securities of comparable U.S. companies and the U.S.
  government.

7. CAPITAL LOSS CARRYFORWARD

  At December 31, 1994 the Fund had available for Federal tax purposes an unused
  capital loss carryforward of $6,470,191 to offset future net capital gains
  expiring in 2002.

                                                                              25

 ................................................................................
<PAGE>
 ................................................................................

FOR MORE INFORMATION ON THE DREYFUS FAMILY OF FUNDS INCLUDING:
    - FUND INFORMATION - 9:00 a.m. to 5:00 p.m., Monday through Friday
    - ADDITIONAL PROSPECTUS - Read the prospectus carefully before you invest.
    - ACCOUNT INFORMATION - 9:00 a.m. to 5:00 p.m., Monday through Friday
    - YIELD AND SHARE PRICE INFORMATION - 24 hours a day, 7 days a week

<TABLE>
<S>        <C>
           Call 1-800-548-2868
           OR WRITE:
           The Dreyfus Family of Funds
           P.O. Box 9692
           Providence, RI 02940-9830
</TABLE>

The Funds are distributed by:
Premier Mutual Fund Services, Inc.
One Exchange Place
10th Floor
Boston, MA 02109

                                                INT 2104



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission