DREYFUS LAUREL FUNDS TRUST
N-30D, 1995-03-03
Previous: DREYFUS LAUREL FUNDS TRUST, N-30D, 1995-03-03
Next: DREYFUS LAUREL FUNDS TRUST, N-30D, 1995-03-03





<PAGE>

ANNUAL REPORT


                               -----------
                               The DREYFUS

             [Small box above fund name showing a lion's face]

                                 FAMILY
                                of FUNDS
                               -----------





                                   ---

                         DREYFUS CORE VALUE FUND

                                   ---




                             DECEMBER 31, 1994


<PAGE>

DEAR SHAREHOLDER,

   We are pleased to provide you with performance and portfolio information for
   the Dreyfus Core Value Fund for the year ended December 31, 1994.

   As you know from recent correspondence, The Laurel Funds are integrating with
   The Dreyfus Family of Funds. As a result of this integration, the Laurel
   Capital Appreciation Fund is now known, and publicly listed, as the Dreyfus
   Core Value Fund. Please be assured that the new name does not affect the
   value of your account or the investment objective or strategy of your Fund.

   In the pages that follow, we have provided detailed financial statements, a
   description of the market environment over the last twelve months and a
   commentary on your Fund's investment management strategy and portfolio
   changes for the reporting period.

   We would like to extend our appreciation for your support and hope that you
   will find that the Dreyfus Core Value Fund, which is now part of The Dreyfus
   Family of Funds, 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 --
   Dreyfus Core Value Fund
   February 17, 1995

                                                                               1

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

<PAGE>

<TABLE>

TABLE OF CONTENTS
...............................................................................

<S>                                                   <C>
Shareholder Letter................................     1

Economic Review...................................     3

Portfolio Overview................................     5

Performance Summary...............................     6

Portfolio of Investments..........................     9

Statement of Assets and Liabilities...............    17

Statement of Operations...........................    18

Statement of Changes in Net Assets................    19

Financial Highlights..............................    20

Notes to Financial Statements.....................    25

Independent Auditors' Report......................    33

Tax Information...................................    34
</TABLE>

2

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

<PAGE>

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

ECONOMIC STRENGTH, MARKET WEAKNESS

   Following several years of stop-and-start recovery, the U.S. economy finally
   established a steady pace of expansion in 1994. Initially, this helped to
   propel the stock market upward, but as the economy continued to expand, the
   market stumbled. Broad market averages such as the S&P 500 posted minimal
   declines of 2-3% for the year, although many individual stocks lost up to 50%
   of their value. The market was also volatile, with investors volleying
   between elation and alarm in response to each new government economic report
   and interest rate move.

   Sector performance varied widely. Basic industrial stocks led performance for
   the first three quarters, before beginning to sell off somewhat toward year
   end. High technology, especially PC-related stocks, had an exceptional run
   during the summer and continued strong as the year drew to a close. After two
   dismal years, health care began to come back, benefiting from the de facto
   defeat of Washington's reform legislation and several important mergers and
   acquisitions of health care-related companies. Transportation, consumer
   durables such as autos, utilities and finance sectors fared worse.

RISING INTEREST RATES DAMPENED EQUITY PERFORMANCE

   Beginning in February, the Federal Reserve Board signaled its intention to
   thwart potential inflation by raising short-term interest rates a total of
   six times over the next eleven months. The first few hikes sent bond, and
   then equity markets, reeling. Investors already felt the equity market could
   be somewhat overvalued. The rise in interest rates provided sufficient fuel
   for many investors to sell, thereby driving down equity prices. While later
   increases had a less dramatic effect, a kind of catch-22 scenario began to
   emerge. Although corporate profits remained strong, investors started to
   discount them, believing these profits to be the last of a good thing because
   the economy would soon begin to slow significantly in response to the Fed's
   monetary tightening actions.

   The Fed's first actions were prompted by concerns that the economy had begun
   to grow too quickly, and that inflation would surely follow. Later, inflation
   did begin to emerge at the producer level. Although consumer prices had yet
   to rise, commodity prices were up, and the Fed felt these increases would
   eventually flow through to the retail level unless interest rates rose.
   Rapidly developing foreign recoveries were, and continue to be, another
   concern for the Fed, since international growth creates demand for U.S. goods
   and services that puts inflationary pressure on our economy.

MIXED SIGNALS AHEAD

   Our outlook for the stock market remains one of cautious long-term optimism,
   tempered by the knowledge that things really could go either way in the
   period just ahead. While the equity market is not expensive at present,
   neither do we believe is it cheap enough to provide compelling values that
   would entice new investors to buy in and fuel a rally. On one hand, investors
   could begin to sell equities, deciding that rising rates have made

                                                                               3

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

<PAGE>

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

   bonds a better relative investment. On the other hand, U.S. economic growth
   may moderate some, but it is unlikely to slow significantly given the
   strengthening of economies abroad. If the bond market stabilizes, then the
   equity market could rise on the strength of good economic fundamentals.


4
................................................................................

<PAGE>

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

   Amid the challenging investment environment of fiscal 1994, the Fund
   performed relatively well, posting a total return of 0.38% for the Investor
   Class shares and 0.49% for the Institutional Class shares, respectively,
   during the period from January 1, 1994 to December 31, 1994 and an aggregate
   total return of (2.31)% for the R Class shares for the period from August 4,
   1994 (inception date of Class R Shares) to December 31, 1994. The Fund's
   benchmark, the S&P 500, closed the year up 1.31% for the period from January
   1, 1994 to December 31, 1994 and 5.30% for the period from March 31, 1994 to
   December 31, 1994. The Fund sought to provide shareholders with better
   returns than an investment matching the benchmark, as the Fund maintained
   lower price-to-earnings and price-to-book ratios than the benchmark despite
   investing in smaller companies (as measured by weighted average
   capitalization).

   The Fund achieved its returns by adhering closely to its underlying
   investment philosophy of seeking stocks which combined value and sound
   economic fundamentals with a measure of positive business momentum. We found
   this combination in several paper company stocks and some selected high
   technology stocks which boosted Fund performance considerably. The Fund
   particularly benefited from holdings in Philips NV, Continental Bank and
   Tandy.

   Looking ahead, we intend to remain fully invested in the market and to retain
   roughly the same portfolio weightings in various sectors. The Fund has found
   value in finance and consumer services stocks, and recently capitalized on
   some excellent values in its retailing position.

   Given the difficult-to-gauge market environment, we will continue to watch
   the economy and the Federal Reserve Board carefully as we seek to ensure the
   continued value of your mutual fund investment.


                                                                               5
................................................................................

<PAGE>
PERFORMANCE SUMMARY
................................................................................

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

<TABLE>
CHANGE IN VALUE OF $10,000 INVESTED FROM JANUARY 1, 1985 -- DECEMBER 31, 1994+

A line graph depicting the total growth (including reinvestment of dividends and capital gains) of a
hypothetical investment of $10,000 in Dreyfus Core Value Fund Investor shares on December 31, 1984
through December 31, 1994 as compared with the growth of a $10,000 investment in the Standard & Poor's
500 Stock Price Index and Lipper Growth & Income Fund Index.  The plot points used to draw the line
graph were as follows:

<CAPTION>
                                                       GROWTH OF $10,000
                                                       INVESTMENT IN THE         GROWTH OF $10,000
                             GROWTH OF $10,000         STANDARD & POOR'S         INVESTMENT IN THE
                       INVESTED IN INVESTOR SHARES         500 STOCK              LIPPER GROWTH &
MONTH ENDED                     OF THE FUND               PRICE INDEX            INCOME FUND INDEX

<S>                              <C>                       <C>                          <C>
12/84                            $10,000                   $10,000                      $10,000
 3/85                            $10,869                   $10,918                      $10,816
 6/85                            $11,604                   $11,720                      $11,485
 9/85                            $11,655                   $11,240                      $11,124
12/85                            $13,500                   $13,174                      $12,769
 3/86                            $15,773                   $15,032                      $14,468
 6/86                            $16,467                   $15,919                      $15,082
 9/86                            $15,558                   $14,808                      $14,227
12/86                            $16,535                   $15,634                      $14,832
 3/87                            $19,252                   $18,973                      $17,503
 6/87                            $19,495                   $19,924                      $18,140
 9/87                            $20,682                   $21,239                      $19,162
12/87                            $16,579                   $16,457                      $15,299
 3/88                            $18,259                   $17,391                      $16,610
 6/88                            $19,251                   $18,548                      $17,679
 9/88                            $19,512                   $18,611                      $17,853
12/88                            $19,819                   $19,183                      $18,276
 3/89                            $21,451                   $20,542                      $19,458
 6/89                            $22,719                   $22,354                      $20,802
 9/89                            $24,472                   $24,743                      $22,490
12/89                            $24,765                   $25,252                      $22,408
 3/90                            $23,765                   $24,493                      $21,744
 6/90                            $24,749                   $26,032                      $22,694
 9/90                            $20,311                   $22,458                      $19,753
12/90                            $21,438                   $24,468                      $21,164
 3/91                            $24,219                   $28,015                      $24,060
 6/91                            $23,652                   $27,948                      $24,039
 9/91                            $24,888                   $29,441                      $25,043
12/91                            $26,340                   $31,906                      $26,899
 3/92                            $25,656                   $31,101                      $27,011
 6/92                            $25,777                   $31,690                      $27,451
 9/92                            $26,313                   $32,691                      $28,232
12/92                            $27,402                   $34,335                      $29,857
 3/93                            $29,297                   $35,835                      $31,630
 6/93                            $29,626                   $36,005                      $32,025
 9/93                            $31,565                   $36,934                      $33,472
12/93                            $31,927                   $37,792                      $34,297
 3/94                            $31,513                   $36,364                      $33,149
 6/94                            $31,633                   $36,513                      $33,343
 9/94                            $32,817                   $38,295                      $34,722
12/94                            $32,049                   $38,286                      $34,049

</TABLE>

<TABLE>
AVERAGE ANNUAL TOTAL RETURN -- INVESTOR SHARES
- --------------------------------------------------------------------------------
<S>                                                                       <C>
YEAR ENDED 12/31/94                                                        0.38%
- --------------------------------------------------------------------------------
FIVE YEARS ENDED 12/31/94                                                  5.29%
- --------------------------------------------------------------------------------
TEN YEARS ENDED 12/31/94                                                  12.35%
- --------------------------------------------------------------------------------
<FN>
+ Hypothetical illustration of $10,000 invested in Investor Shares of January
1, 1985 and reinvestment of dividends and capital gains at net asset value
through December 31, 1994.

The Standard & Poor's 500 Stock Index is a market capitalization index composed
of 500 widely held common stocks listed on the New York Stock Exchange,
American Stock Exchange and over-the-counter market.  Because the index is not
a managed portfolio, there are no advisory fees or internal management expenses
refleted in theindex's performance.

The Lipper Growth & Income Fund Index is a net asset value weighted index of
the 30 largest funds within the Growth & Income Investment objective.  It is
calculated daily with adjustments for income dividends and capital gains
distributions as of the ex-dividend dates.

Index information is available at month-end only, therefore, the closest
month-end to inception date of the Fund has been used.

This period was one in which common stock prices fluctuated and the results
should not be considered as representative of dividend income or capital gain
or loss which may be realized from an investment in the Fund today.  No
adjustment has been made for a shareholder's tax liability on dividends or
capital gains.

Further information relating to Fund perfromance, including fee waivers and/or
expense reimbursements, is contained in the Financial Highlights section of the
Prospectus and elsewhere in the report.

NOTE:  All figures cited here and on the following pages represent past
performance and do not guarantee future results.  Investment return and
principal value of an investment will fluctuate so that an investor's shares
upon redemption may be worth more or less than original cost.

</TABLE>




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

<PAGE>

PERFORMANCE SUMMARY (CONTINUED)
................................................................................

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

<TABLE>
CHANGE IN VALUE OF $10,000 INVESTED FROM FEBRUARY 1, 1993 -- DECEMBER 31, 1994+

A line graph depicting the total growth (including reinvestment of dividends and capital gains) of a
hypothetical investment of $10,000 in Dreyfus Core Value Fund Intitutional shares on February 1, 1993
through December 31, 1994 as compared with the growth of a $10,000 investment in the Standard & Poor's
500 Stock Price Index and Lipper Growth & Income Fund Index.  The plot points used to draw the line
graph were as follows:

<CAPTION>
                                                       GROWTH OF $10,000
                                                       INVESTMENT IN THE         GROWTH OF $10,000
                             GROWTH OF $10,000         STANDARD & POOR'S         INVESTMENT IN THE
                        INVESTED IN INSTITUTIONAL          500 STOCK              LIPPER GROWTH &
MONTH ENDED                 SHARES OF THE FUND            PRICE INDEX            INCOME FUND INDEX

<S>                              <C>                       <C>                          <C>
   1/93                                -                   $10,000                      $10,000
2/01/93                          $10,000                         -                            -
   2/93                          $10,085                   $10,136                      $10,158
   3/93                          $10,485                   $10,350                      $10,424
   6/93                          $10,609                   $10,399                      $10,554
   9/93                          $11,302                   $10,667                      $11,031
  12/93                          $11,438                   $10,915                      $11,303
   3/94                          $11,290                   $10,503                      $10,925
   6/94                          $11,336                   $10,546                      $10,988
   9/94                          $11,763                   $11,060                      $11,443
  12/94                          $11,494                   $11,058                      $11,221
</TABLE>

<TABLE>
AVERAGE ANNUAL TOTAL RETURN -- INSTITUTIONAL SHARES
- --------------------------------------------------------------------------------
<S>                                                                        <C>
YEAR ENDED 12/31/94                                                        0.49%
- --------------------------------------------------------------------------------
INCEPTION (2/1/93) THROUGH 12/31/94                                        7.55%
- --------------------------------------------------------------------------------
<FN>
+ Hypothetical illustration of $10,000 invested in Institutional Shares at inception
  (February 1, 1993) and reinvestment of dividends and capital gains at net asset
  value through December 31, 1994.

  The Standard & Poor's 500 Stock Index is a market capitalization index composed
  of 500 widely held common stocks listed on the New York Stock Exchange, American
  Stock Exchange and over-the-counter market.  Because the index is not a managed
  portfolio, there are no advisory fees or internal management expenses refleted
  in the index's performance.

  The Lipper Growth & Income Fund Index is a net asset value weighted index of
  the 30 largest funds within the Growth & Income Investment objective.  It is
  calculated daily with adjustments for income dividends and capital gains
  distributions as of the ex-dividend dates.

  Index information is available at month-end only, therefore, the closest
  month-end to inception date of the Fund has been used.

  This period was one in which common stock prices fluctuated and the results
  should not be considered as representative of dividend income or capital gain
  or loss which may be realized from an investment in the Fund today.  No
  adjustment has been made for a shareholder's tax liability on dividends or
  capital gains.

  Further information relating to Fund perfromance, including fee waivers and/or
  expense reimbursements, is contained in the Financial Highlights section of the
  Prospectus and elsewhere in the report.

  NOTE:  All figures cited here and on the following pages represent past
  performance and do not guarantee future results.  Investment return and
  principal value of an investment will fluctuate so that an investor's shares
  upon redemption may be worth more or less than original cost.

</TABLE>


                                                                               7
................................................................................

<PAGE>

PERFORMANCE SUMMARY (CONTINUED)
................................................................................


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

<TABLE>
CHANGE IN VALUE OF $10,000 INVESTED FROM AUGUST 4, 1994 -- DECEMBER 31, 1994+

A line graph depicting the total growth (including reinvestment of dividends and capital gains) of a
hypothetical investment of $10,000 in Dreyfus Core Value Fund Class R shares on August 4, 1994
through December 31, 1994 as compared with the growth of a $10,000 investment in the Standard & Poor's
500 Stock Price Index and Lipper Growth & Income Fund Index.  The plot points used to draw the line
graph were as follows:

<CAPTION>
                                                       GROWTH OF $10,000
                                                       INVESTMENT IN THE         GROWTH OF $10,000
                             GROWTH OF $10,000         STANDARD & POOR'S         INVESTMENT IN THE
                       INVESTED IN CLASS R SHARES          500 STOCK              LIPPER GROWTH &
MONTH ENDED                     OF THE FUND               PRICE INDEX            INCOME FUND INDEX

<S>                              <C>                       <C>                          <C>
7/84                                   -                   $10,000                      $10,000
8/04/94                          $10,000                         -                            -
8/94                             $10,313                   $10,409                      $10,380
9/94                             $ 9,994                   $10,155                      $10,136
12/94                            $ 9,769                   $10,153                      $ 9,939

</TABLE>

<TABLE>
AGGREGATE TOTAL RETURN -- CLASS R SHARES
- --------------------------------------------------------------------------------
<S>                                                                      <C>
INCEPTION (8/4/94) THROUGH 12/31/94                                      (2.31%)
- --------------------------------------------------------------------------------
<FN>
+ Hypothetical illustration of $10,000 invested in Class R Shares at inception
  (August 4, 1994) reinvestment of dividends and capital gains at net asset value
  through December 31, 1994.

  The Standard & Poor's 500 Stock Index is a market capitalization index composed
  of 500 widely held common stocks listed on the New York Stock Exchange,
  American Stock Exchange and over-the-counter market.  Because the index is not
  a managed portfolio, there are no advisory fees or internal management expenses
  refleted in theindex's performance.

  The Lipper Growth & Income Fund Index is a net asset value weighted index of
  the 30 largest funds within the Growth & Income Investment objective.  It is
  calculated daily with adjustments for income dividends and capital gains
  distributions as of the ex-dividend dates.

  Index information is available at month-end only, therefore, the closest
  month-end to inception date of the Fund has been used.

  This period was one in which common stock prices fluctuated and the results
  should not be considered as representative of dividend income or capital gain
  or loss which may be realized from an investment in the Fund today.  No
  adjustment has been made for a shareholder's tax liability on dividends or
  capital gains.

  Further information relating to Fund perfromance, including fee waivers and/or
  expense reimbursements, is contained in the Financial Highlights section of the
  Prospectus and elsewhere in the report.

  NOTE:  All figures cited here and on the following pages represent past
  performance and do not guarantee future results.  Investment return and
  principal value of an investment will fluctuate so that an investor's shares
  upon redemption may be worth more or less than original cost.

</TABLE>


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

<PAGE>

PORTFOLIO OF INVESTMENTS
................................................................................

- --------------------------------------------------------------------------------
  DREYFUS CORE VALUE FUND                                    DECEMBER 31, 1994
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                       VALUE
  SHARES                                                              (NOTE 1)
 <S>               <C>                                              <C>
                   COMMON STOCKS -- DOMESTIC -- 86.6%
                   FINANCIAL SERVICES -- 19.1%
    88,700         Aetna Life & Casualty Company                    $  4,179,988
    68,000         Ahmanson H F & Company                              1,096,500
   327,000         American Express Company                            9,646,500
    42,000         American International Group Inc.                   4,116,000
   175,000         Bank Of Boston Corporation                          4,528,125
    79,930         BankAmerica Corporation                             3,157,235
   137,300         Chase Manhattan Corporation                         4,719,686
    30,000         Crestar Financial Corporation                       1,128,750
    71,000         Dean Witter, Discover & Company                     2,405,125
    40,700         Federal National Mortgage Association               2,966,013
   124,000         First Chicago Corporation                           5,921,000
    39,500         First Tennessee National Corporation                1,609,625
   161,500         Fleet Financial Group Inc.                          5,248,750
    19,700         Lincoln National Corporation                          689,500
    33,000         Mercantile Bancorp Inc.                             1,031,250
    45,000         Merrill Lynch & Company Inc.                        1,608,750
    67,000         Mid Ocean Limited+                                  1,825,750
    79,000         Morgan (JP) & Company Inc.                          4,424,000
   117,000         St. Paul Companies Inc.                             5,235,750
    89,400         Student Loan Marketing Association                  2,905,500
    70,000         Sunamerica Inc.                                     2,537,500
    43,800         Travelers Inc.                                      1,423,500
                                                                    ------------
                                                                      72,404,797
                                                                    ------------
                   CONSUMER NON-DURABLES -- 11.3%
    97,500         American Brands Inc.                                3,656,250
   271,200         Archer Daniels Midland Company                      5,593,500
    35,500         Dean Foods Company                                  1,029,500
   149,000         Dial Corporation                                    3,166,250
    85,500         Liz Claiborne Inc.                                  1,442,813
    57,000         Loews Corporation                                   4,951,875
    38,298         Nike Inc., Class B                                  2,857,988
   136,000         Philip Morris Companies Inc.                        7,820,000
   518,000         RJR Nabisco Holdings Corporation+                   2,849,000
   137,000         Seagram Company, Limited                            4,041,500
    45,000         Sherwin Williams Company                            1,490,625
     4,000         Unilever N V, ADR                                     466,000
   186,200         United States Shoe Corporation                      3,491,250
                                                                    ------------
                                                                      42,856,551
                                                                    ------------
                   CONSUMER SERVICES -- 11.2%
   132,000         American Greetings Corporation, Class A             3,564,000
   102,000         American Stores Company                             2,741,250
</TABLE>

                       See Notes to Financial Statements.                      9
................................................................................

<PAGE>

PORTFOLIO OF INVESTMENTS (CONTINUED)
................................................................................

- --------------------------------------------------------------------------------
  DREYFUS CORE VALUE FUND                                    DECEMBER 31, 1994
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                       VALUE
  SHARES                                                              (NOTE 1)
  <S>              <C>                                              <C>
                   COMMON STOCKS -- DOMESTIC (continued)
                   CONSUMER SERVICES (CONTINUED)
    50,000         Caldor Corporation+                              $  1,112,500
   179,000         Dillard Department Stores Inc., Class A             4,788,250
    15,000         Hanson Plc, ADR                                       270,000
    40,000         King World Productions Inc.+                        1,380,000
    57,000         Knight Ridder Inc.                                  2,878,500
   153,500         Kroger Company+                                     3,703,188
    85,000         Limited Inc.                                        1,540,625
    83,000         May Dept Stores Company                             2,801,250
    70,500         Penney (J.C.) Inc.                                  3,146,063
   122,000         Rite Aid Corporation                                2,851,750
    70,000         Sears, Roebuck & Company                            3,220,000
   147,500         Tandy Corporation                                   7,393,437
    55,500         Waban Inc.+                                           985,125
                                                                    ------------
                                                                      42,375,938
                                                                    ------------
                   CAPITAL GOODS -- 9.8%
    86,000         General Electric Company                            4,386,000
   126,200         Honeywell Inc.                                      3,975,300
    54,600         ITT Corporation                                     4,838,925
    55,700         Litton Industries, Inc.+                            2,060,900
   117,000         Martin Marietta Corporation                         5,191,875
   285,300         Philips Electronics N.V.                            8,380,688
   130,000         Rockwell International Corporation                  4,647,500
    95,000         Varity Corporation+                                 3,443,750
                                                                    ------------
                                                                      36,924,938
                                                                    ------------
                   ENERGY -- 7.5%
    35,000         Amerada Hess Corporation                            1,596,875
    79,000         Chevron Corporation                                 3,525,375
   113,000         Exxon Corporation                                   6,864,750
   160,000         Horsham Corporation                                 2,040,000
    30,000         MAPCO Inc.                                          1,537,500
    35,000         Mobil Corporation                                   2,948,750
    32,800         Royal Dutch Petroleum Company ADR                   3,526,000
    30,000         Schlumberger Limited                                1,511,250
    68,500         Tosco Corporation                                   1,995,063
   197,000         Transcanada Pipeline Limited                        2,388,625
    12,400         Ypf Sociedad Anonima, ADR                             265,050
                                                                    ------------
                                                                      28,199,238
                                                                    ------------
                   BASIC INDUSTRIES -- 6.2%
    60,000         Abitibi Price Inc.+                                   817,500
    28,700         AK Steel Holdings Corporation+                        882,525
</TABLE>

10                     See Notes to Financial Statements.
................................................................................

<PAGE>

PORTFOLIO OF INVESTMENTS (CONTINUED)
................................................................................

- --------------------------------------------------------------------------------
  DREYFUS CORE VALUE FUND                                    DECEMBER 31, 1994
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                       VALUE
  SHARES                                                              (NOTE 1)
<S>                <C>                                              <C>
                   COMMON STOCKS -- DOMESTIC (continued)
                   BASIC INDUSTRIES (CONTINUED)
    52,000         Bowater Inc.                                     $  1,384,500
    97,000         Champion International Corporation                  3,540,500
    23,000         Georgia Pacific Corporation                         1,644,500
   132,300         Grace W R & Company                                 5,110,087
     8,000         Grupo Simec S.A., ADR+                                121,000
    63,700         IMC Global Inc.                                     2,755,025
    23,000         International Paper Company                         1,733,625
   112,000         James River Corporation                             2,268,000
    90,000         Louisiana Pacific Corporation                       2,452,500
    25,625         Rayonier Inc.                                         781,563
                                                                    ------------
                                                                      23,491,325
                                                                    ------------
                   UTILITIES -- 5.3%
    34,400         AT & T Corporation                                  1,728,600
   180,000         CMS Energy Corporation                              4,117,500
    57,000         GTE Corporation                                     1,731,375
   104,100         Illinova Corporation                                2,264,175
   149,000         MCI Communications Corporation                      2,737,875
    49,000         NYNEX Corporation                                   1,800,750
    90,000         Pacific Enterprises                                 1,912,500
    85,000         Pinnacle West Capital Corporation                   1,678,750
     7,061         U S West Inc.                                         251,548
    75,000         Unicom Corporation                                  1,800,000
                                                                    ------------
                                                                      20,023,073
                                                                    ------------
                   TECHNOLOGY -- 4.3%
    92,000         Apple Computer Inc.                                 3,588,000
    27,000         Harris Corporation                                  1,147,500
    28,000         Intel Corporation                                   1,788,500
   138,000         Sun Microsystems Inc.+                              4,899,000
    50,000         Xerox Corporation                                   4,950,000
                                                                    ------------
                                                                      16,373,000
                                                                    ------------
                   HEALTH CARE -- 4.1%
    11,900         Genetics Institute Inc.+                              428,400
   112,000         Healthtrust -- The Hospital Company+                3,556,000
    55,500         Lilly (Eli) & Company                               3,642,187
   118,500         National Medical Enterprises Inc.+                  1,673,813
    48,000         Schering Plough Corporation                         3,552,000
    34,000         Warner Lambert Company                              2,618,000
                                                                    ------------
                                                                      15,470,400
                                                                    ------------
                   TRANSPORTATION -- 3.3%
    32,000         AMR Corporation+                                    1,704,000
</TABLE>

                       See Notes to Financial Statements.                     11
................................................................................

<PAGE>

PORTFOLIO OF INVESTMENTS (CONTINUED)
................................................................................

- --------------------------------------------------------------------------------
  DREYFUS CORE VALUE FUND                                    DECEMBER 31, 1994
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                       VALUE
  SHARES                                                              (NOTE 1)
<S>                <C>                                              <C>
                   COMMON STOCKS -- DOMESTIC (continued)
                   TRANSPORTATION (CONTINUED)
   120,000         Canadian Pacific Limited                         $  1,800,000
    36,800         Conrail Inc.                                        1,858,400
    45,000         Illinois Central Corporation, Series A              1,383,750
   140,000         Southern Pacific Rail Corporation+                  2,537,500
    60,970         Volkswagen AG, ADR                                  3,338,108
                                                                    ------------
                                                                      12,621,758
                                                                    ------------
                   CONSUMER DURABLES -- 2.9%
    57,783         Black & Decker Corporation                          1,372,346
    46,100         Fleetwood Enterprises Inc.                            864,375
   250,000         Ford Motor Company                                  7,000,000
    75,000         Masco Corporation                                   1,696,875
                                                                    ------------
                                                                      10,933,596
                                                                    ------------
                   REAL ESTATE -- 1.5%
    70,700         Associated Estates Realty Corporation               1,484,700
    97,000         Avalon Properties Inc.                              2,231,000
    83,333         Camden Property Trust                               2,072,908
                                                                    ------------
                                                                       5,788,608
                                                                    ------------
                   COMMUNICATION -- 0.1%
     7,000         Tele Danmark, ADR+                                    178,500
                                                                    ------------
                   TOTAL COMMON STOCKS -- DOMESTIC
                   (Cost $319,823,880)                               327,641,722
                                                                    ------------
                   COMMON STOCKS -- FOREIGN -- 8.0%
                   JAPAN -- 1.9%
    12,000         Chudenko Corporation                                  439,538
    60,000         Dai-Tokyo Fire & Marine Insurance Company             437,130
    20,000         Fuji Photo Film Limited                               463,623
    30,000         Kao Corporation                                       340,191
    50,000         Mitsubishi Heavy Industries                           381,335
    15,400         Murata Manufacturing Company                          591,892
    50,000         Nishimatsu Construction Company                       521,826
    15,000         Nomura Securities Company                             311,591
    22,000         Rinnai Corporation                                    461,415
    22,000         Sanyo Coca Cola Company                               328,951
    40,000         Sekisui House                                         445,559
    35,000         Sumitomo Corporation                                  358,254
    13,000         Taihei Dengyo Kaisha Limited                          310,487
    20,000         Tokai Rubber Industries                               337,180
    25,000         Toyota Motor Company                                  526,844
</TABLE>

12                     See Notes to Financial Statements.
................................................................................

<PAGE>

PORTFOLIO OF INVESTMENTS (CONTINUED)
................................................................................

- --------------------------------------------------------------------------------
  DREYFUS CORE VALUE FUND                                    DECEMBER 31, 1994
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                       VALUE
  SHARES                                                              (NOTE 1)
<S>                <C>                                              <C>
                   COMMON STOCKS -- FOREIGN (continued)
                   JAPAN (CONTINUED)
    19,000         Yamanouchi Pharmaceutical Company                $    390,868
    35,000         Yamato Transport                                      432,012
                                                                    ------------
                                                                       7,078,696
                                                                    ------------
                   GREAT BRITAIN -- 1.1%
    65,000         Abbey National+                                       437,347
    80,000         Blue Circle Industries+                               354,259
    50,000         Boots Company                                         393,535
    70,000         British Gas                                           341,741
    70,000         BTR                                                   322,026
    15,000         Laird Group New+                                       80,741
    75,000         Laird Group Plc+                                      406,053
    55,479         National Westminster Bank                             447,944
    50,000         Powerscreen International                             183,858
   100,000         Scapa Group+                                          297,303
    50,000         Severn Trent                                          415,441
    50,781         United Newspapers                                     375,844
                                                                    ------------
                                                                       4,056,092
                                                                    ------------
                   SWEDEN -- 0.9%
    29,000         AGA AB, Series B                                      267,396
   100,000         Astra AB, Class A, ADR+                             2,587,500
    25,000         Pharmacia AB, Series A                                400,455
    10,000         Skanska AB, Series B                                  230,177
                                                                    ------------
                                                                       3,485,528
                                                                    ------------
                   FRANCE -- 0.6%
     1,535         Alcatel Alsthom                                       131,054
    12,100         Alcatel Alsthom, ADR                                  205,700
    10,000         C.S.F.(Thompson)+                                     299,195
     2,900         Danone                                                406,684
     1,000         Guyenne & Gascogne                                    252,762
     4,246         Societe Generale                                      445,985
     3,095         Societe Nationale Elf Equitiane                       217,826
     5,225         Total, Class B                                        303,463
                                                                    ------------
                                                                       2,262,669
                                                                    ------------
                   BERMUDA -- 0.6%
    91,000         Ace Limited ADR                                     2,127,125
                                                                    ------------
                   GERMANY -- 0.5%
     2,300         Bayer AG                                              538,906
     1,000         Deutsche Bank AG                                      464,741
</TABLE>

                       See Notes to Financial Statements.                     13
................................................................................

<PAGE>

PORTFOLIO OF INVESTMENTS (CONTINUED)
................................................................................

- --------------------------------------------------------------------------------
  DREYFUS CORE VALUE FUND                                    DECEMBER 31, 1994
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                       VALUE
  SHARES                                                              (NOTE 1)
<S>                <C>                                              <C>
                   COMMON STOCKS -- FOREIGN (continued)
                   GERMANY (CONTINUED)
     1,000         Siemens AG                                       $    418,912
     1,400         Veba AG                                               487,978
                                                                    ------------
                                                                       1,910,537
                                                                    ------------
                   SWITZERLAND -- 0.5%
       750         Ciba-Geigy AG                                         447,479
       300         Magazine Zum Globus                                   179,335
       500         Nestle SA                                             476,318
       600         Sandoz AG                                             312,605
     1,600         Schweizerischer Banksverein                           442,475
                                                                    ------------
                                                                       1,858,212
                                                                    ------------
                   AUSTRALIA -- 0.4%
    45,000         Amcor Limited                                         325,140
   120,000         Boral                                                 316,302
   263,043         Goodman Fielder Limited                               232,473
    35,000         National Australia Bank Limited                       280,020
        52         News Corporation Limited+                                 179
   100,000         Southcorp Holdings Limited                            224,823
       104         The News Corporation                                      407
    85,635         Westpac Banking Corporation                           288,790
                                                                    ------------
                                                                       1,668,134
                                                                    ------------
                   SPAIN -- 0.4%
     4,000         Banco Intercontinental Espanol                        330,282
     2,400         Banco Popular Espanol                                 285,313
     5,000         Gas Y Electricidad                                    211,934
    30,000         Iberdrola SA                                          185,043
     8,000         Repsol SA                                             216,947
    21,000         Telefonica De Espana                                  248,053
                                                                    ------------
                                                                       1,477,572
                                                                    ------------
                   NETHERLANDS -- 0.3%
    14,538         ABN Amro Holdings                                     505,007
     6,000         Bols Wessanen (Koninklijke)                           113,716
     6,970         Internationale Nederlanden                            329,247
    13,609         Stad Rotterdam CVA                                    295,558
                                                                    ------------
                                                                       1,243,528
                                                                    ------------
                   ITALY -- 0.2%
    15,000         Istituto Mobiliare Italiano, ADR                      275,625
   160,000         Stet, Di Risp                                         379,402
                                                                    ------------
                                                                         655,027
                                                                    ------------
</TABLE>

14                     See Notes to Financial Statements.
................................................................................

<PAGE>

PORTFOLIO OF INVESTMENTS (CONTINUED)
................................................................................

- --------------------------------------------------------------------------------
  DREYFUS CORE VALUE FUND                                    DECEMBER 31, 1994
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                       VALUE
  SHARES                                                              (NOTE 1)
<S>                <C>                                              <C>
                   COMMON STOCKS -- FOREIGN (continued)
                   MALAYSIA -- 0.1%
   106,666         Malaysian Intern Shipping Corporation            $    300,055
   120,000         Sime Darby Berhad                                     276,638
                                                                    ------------
                                                                         576,693
                                                                    ------------
                   MEXICO -- 0.1%
   120,000         Telefonos De Mexico, Series L                         246,995
    27,000         Tolmex S.A., Class B2                                 227,940
                                                                    ------------
                                                                         474,935
                                                                    ------------
                   AUSTRIA -- 0.1%
     2,600         Evn Energ Versorg                                     338,124
                                                                    ------------
                   HONG KONG -- 0.1%
   100,000         Cathay Pacific Airways                                145,396
    40,000         Cheung Kong(Holdings)                                 162,843
                                                                    ------------
                                                                         308,239
                                                                    ------------
                   SINGAPORE -- 0.1%
    30,000         Singapore Airlines                                    275,815
                                                                    ------------
                   BELGIUM -- 0.1%
     1,500         Electrabel                                            269,430
                                                                    ------------
                   PORTUGAL -- 0.0%
     9,000         Espirito Santo Financial Holdings S.A., ADR           120,376
                                                                    ------------
                   TOTAL COMMON STOCKS -- FOREIGN
                   (Cost $31,041,835)                                 30,186,732
                                                                    ------------
                   WARRANTS -- 0.0%
                   (Cost $3,671)
       534         Chase Manhattan Corporation, Warrants,
                   Expire 06/30/96+                                        2,603
                                                                    ------------
                   CONVERTIBLE PREFERRED STOCK -- 2.2%
    50,000         Cellular Communications Inc., Conv. Pfd., $0.01+    2,675,000
    61,200         Ford Motor Company, Conv. Pfd., Series A, $4.20     5,630,400
                                                                    ------------
                   TOTAL CONVERTIBLE PREFERRED STOCK
                   (Cost $7,017,302)                                   8,305,400
                                                                    ------------
                   PREFERRED STOCK -- FOREIGN -- 0.1%
                   (Cost $418,818)
     1,800         RWE-AG Pfd.                                           407,229
                                                                    ------------
</TABLE>


                       See Notes to Financial Statements.                     15
................................................................................

<PAGE>

PORTFOLIO OF INVESTMENTS (CONTINUED)
................................................................................

- --------------------------------------------------------------------------------
  DREYFUS CORE VALUE FUND                                    DECEMBER 31, 1994
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
PRINCIPAL                                                              VALUE
  AMOUNT                                                              (NOTE 1)
<S>                <C>                                              <C>
                   CONVERTIBLE BONDS -- 0.1%
                   (Cost $713,594)
$  900,000         Nu Med Inc., Sr. Sub. Deb., (in default)
                   13.750% due 09/15/95                             $    203,625
                                                                    ------------
                   COMMERCIAL PAPER -- 2.2%
                   (Cost $8,448,000)
 8,448,000         General Electric Capital Corporation, Note,
                   5.800% due 1/3/95                                   8,448,000
                                                                    ------------
                   TOTAL INVESTMENTS
                   (Cost $367,467,100*)                99.2%         375,195,311
                   OTHER ASSETS AND LIABILITIES (NET)   0.8            3,178,211
                                                      -----         ------------
                   NET ASSETS                         100.0%        $378,373,522
                                                      =====         ============
<FN>
- --------------------------------------------------------------------------------
* Aggregate cost for Federal tax purposes.

+ Non-income producing security.

ADR -- American Depository Receipt
</TABLE>


16                     See Notes to Financial Statements.
................................................................................

<PAGE>

STATEMENT OF ASSETS AND LIABILITIES
................................................................................

- --------------------------------------------------------------------------------
  DREYFUS CORE VALUE FUND                                    DECEMBER 31, 1994
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                   <C>              <C>
ASSETS:
Investments, at value (Cost $367,467,100) (Note 1)
    See accompanying schedule                                          $375,195,311
Cash and foreign currency (Cost $912,899)                                   906,810
Receivable for investment securities sold                                 3,970,332
Dividends and interest receivable                                         1,164,775
Receivable for Fund shares sold                                              48,480
                                                                       ------------
TOTAL ASSETS                                                            381,285,708
                                                                       ------------
LIABILITIES:
Payable for investment securities purchased           $1,768,928
Payable for Fund shares redeemed                         764,723
Investment management fee payable (Note 2)               315,544
Accrued Trustees' fees and expenses (Note 2)              33,249
Distribution fee payable (Note 3)                          9,278
Accrued expenses and other payables                       20,464
                                                      ----------
TOTAL LIABILITIES                                                         2,912,186
                                                                       ------------
NET ASSETS                                                             $378,373,522
                                                                       ============
NET ASSETS consist of:
Undistributed net investment income                                    $    591,925
Accumulated net realized gain on securities,
  forward foreign exchange contracts, and foreign
  currency transactions                                                   4,113,430
Net unrealized appreciation of securities, foreign
  currencies and net other assets                                         7,722,792
Paid-in capital                                                         365,945,375
                                                                       ------------
TOTAL NET ASSETS                                                       $378,373,522
                                                                       ============
NET ASSET VALUE
INVESTOR SHARES:
Net asset value, offering and redemption price per
  share
    ($317,868,349 / 12,943,931 shares of beneficial
    interest outstanding)                                              $      24.56
                                                                       ============
INSTITUTIONAL SHARES:
Net asset value, offering and redemption price per
  share
    ($59,434,739 / 2,420,240 shares of beneficial
    interest outstanding)                                              $      24.56
                                                                       ============
CLASS R SHARES:
Net asset value, offering and redemption price per
  share
    ($1,070,434 / 43,588 shares of beneficial
    interest outstanding)                                              $      24.56
                                                                       ============
</TABLE>

                       See Notes to Financial Statements.                     17
................................................................................

<PAGE>

STATEMENT OF OPERATIONS
................................................................................

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

  FOR THE YEAR ENDED DECEMBER 31, 1994

<TABLE>
<S>                                                     <C>             <C>
INVESTMENT INCOME:
Dividends (net of foreign withholding taxes
  of $133,434)                                                          $  9,547,039
Interest                                                                   1,011,200
                                                                        ------------
TOTAL INVESTMENT INCOME                                                   10,558,239
                                                                        ------------
EXPENSES:
Investment management fee (Note 2)                      $2,625,878
Distribution fee (Note 3)                                  852,639
Investment advisory fee (Note 2)                           847,797
Transfer agent fees (Note 2)                               110,155
Trustees' fees and expenses (Note 2)                        63,163
Custodian fees (Note 2)                                      9,942
Other                                                       17,737
Fees waived by investment manager (Note 2)                 (59,679)
                                                        ----------
TOTAL EXPENSES                                                             4,467,632
                                                                        ------------
NET INVESTMENT INCOME                                                      6,090,607
                                                                        ------------
REALIZED AND UNREALIZED GAIN/(LOSS) ON INVESTMENTS
  (Notes 1 and 4):
    Net realized gain on:
        Securities transactions                                           38,792,137
        Forward foreign exchange contracts                                    18,673
        Foreign currencies                                                   110,631
                                                                        ------------
    Net realized gain on investments during the
      year                                                                38,921,441
    Net change in unrealized depreciation of:
        Securities                                                       (42,539,989)
        Foreign currencies                                                    (2,704)
                                                                        ------------
    Net unrealized depreciation of investments
      during the year                                                    (42,542,693)
                                                                        ------------
NET REALIZED AND UNREALIZED LOSS ON INVESTMENTS                           (3,621,252)
                                                                        ------------
NET INCREASE IN NET ASSETS RESULTING FROM
  OPERATIONS                                                               2,469,355
                                                                        ============
</TABLE>


18                     See Notes to Financial Statements.
................................................................................

<PAGE>

STATEMENT OF CHANGES IN NET ASSETS
................................................................................

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

<TABLE>
<CAPTION>
                                                           YEAR           YEAR
                                                          ENDED           ENDED
                                                         12/31/94       12/31/93
<S>                                                    <C>            <C>
Net investment income                                  $  6,090,607   $   5,013,674
Net realized gain on investments, forward foreign
  exchange contracts and foreign currency
  transactions during the year                           38,921,441      27,274,319
Net unrealized appreciation/(depreciation) on
  securities and foreign currencies during the year     (42,542,693)     34,564,044
                                                       ------------   -------------
Net increase in net assets resulting from
  operations                                              2,469,355      66,852,037
Distributions to shareholders from net investment
  income:
    Investor Shares (formerly Retail Class)              (4,790,982)     (3,764,596)
    Institutional Shares                                 (1,036,131)     (1,026,635)
    Class R Shares (formerly Trust Shares)                  (14,497)       --
Distribution to shareholders from net realized
  gains on investments:
    Investor Shares (formerly Retail Class)             (35,173,927)    (18,423,800)
    Institutional Shares                                 (7,027,785)     (4,160,736)
    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)               6,323,234    (106,984,501)
    Institutional Shares                                (12,960,250)     73,690,589
    Class R Shares (formerly Trust Shares)                1,263,580        --
                                                       ------------   -------------
Net increase/(decrease) in net assets                   (51,095,210)      6,182,358
NET ASSETS:
Beginning of year                                       429,468,732     423,286,374
                                                       ------------   -------------
End of year (including undistributed net investment
  income of $591,925 and $213,589, respectively)       $378,373,522   $ 429,468,732
                                                       ============   =============
</TABLE>


                       See Notes to Financial Statements.                     19
................................................................................

<PAGE>

FINANCIAL HIGHLIGHTS
................................................................................

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

<TABLE>
  FOR AN INVESTOR SHARE OUTSTANDING THROUGHOUT EACH YEAR.*

<CAPTION>
                                                       YEAR         YEAR         YEAR
                                                      ENDED         ENDED       ENDED
                                                    12/31/94##   12/31/93+++   12/31/92
<S>                                                 <C>          <C>           <C>
- --------------------------------------------------------------------------------------
Net asset value, beginning of year                   $  27.80     $   25.46    $ 27.40
                                                     --------     ---------    -------
Income from investment operations:
Net investment income#                                   0.42          0.31       0.36
Net realized and unrealized gain/(loss) on
 investments                                            (0.29)         3.86       0.70
                                                     --------     ---------    -------
Total from investment operations                         0.13          4.17       1.06
                                                     --------     ---------    -------
Less distributions:
Distributions from net investment income                (0.40)        (0.30)     (0.36)
Distributions from net realized gains on
 investments                                            (2.97)        (1.53)     (2.64)
                                                     --------     ---------    -------
Total Distributions:                                    (3.37)        (1.83)     (3.00)
                                                     --------     ---------    -------
Net asset value, end of year                         $  24.56     $   27.80    $ 25.46
                                                     ========     =========    =======
Total return+                                            0.38%        16.51%      4.03%
                                                     ========     =========    =======
Ratios to average net assets/
 supplemental data:
Net assets, end of year (in 000's)                   $317,868     $ 349,813    $423,286
Ratio of operating expenses to average
 net assets++                                            1.11%         1.15%      1.22%
Ratio of net investment income to average
 net assets                                              1.47%         1.13%      1.33%
Portfolio turnover rate++++                                73%           75%        66%

- ---------------------------------------------------------------------------------------
<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.
+      Total return represents aggregate total return for the years 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 years ended December 31, 1994 and 1993 would have
       been 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 because the
       use of the undistributed 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.
#      Without the voluntary waiver of fees and/or reimbursement of expenses by the
       investment adviser and/or investment manager, net investment income for the
       years ended December 31, 1994 and 1993 would have been $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>


20                     See Notes to Financial Statements.
................................................................................

<PAGE>

FINANCIAL HIGHLIGHTS (CONTINUED)
................................................................................

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

<TABLE>
  FOR AN INVESTOR SHARE OUTSTANDING THROUGHOUT EACH YEAR.*

<CAPTION>
                                                          YEAR         YEAR         YEAR
                                                          ENDED        ENDED        ENDED
                                                        12/31/91     12/31/90+++  12/31/89
- ------------------------------------------------------------------------------------------
<S>                                                     <C>          <C>          <C>
Net asset value, beginning of year                      $   23.20    $  27.49     $  28.65
                                                        ---------    --------     --------
Income from investment operations:
Net investment income#                                       0.39        0.55         0.87
Net realized and unrealized gain/(loss) on
 investments                                                 4.88       (4.23)        6.12
                                                        ---------    --------     --------
Total from investment operations                             5.27       (3.68)        6.99
                                                        ---------    --------     --------
Less distributions:
Distributions from net investment income                    (0.50)      (0.55)       (0.55)
Distributions from net realized gains on investments        (0.57)      (0.06)       (7.60)
                                                        ---------    --------     --------
Total Distributions:                                        (1.07)      (0.61)       (8.15)
                                                        ---------    --------     --------
Net asset value, end of year                            $   27.40    $  23.20     $  27.49
                                                        =========    ========     ========
Total return+                                               22.87%     (13.44)%      24.96%
                                                        =========    ========     ========
Ratios to average net assets/
 supplemental data:
Net assets, end of year (in 000's)                      $ 508,971    $474,998     $640,116
Ratio of operating expenses to average
 net assets++                                                1.20%       1.26%        1.23%
Ratio of net investment income to average
 net assets                                                  1.61%       1.96%        2.75%
Portfolio turnover rate++++                                   157%        180%         111%

- -------------------------------------------------------------------------------------------
<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.
+      Total return represents aggregate total return for the years indicated.
++     Without the voluntary reimbursement of expenses and/or waiver of fees by the the
       investment adviser and/or investment manager, 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.
+++    Per share amounts have been calculated using the monthly average share method,
       which more appropriately presents the per share data for this year because the
       use of the undistributed 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.
#      Without the voluntary waiver of fees and/or reimbursement of expenses by the
       investment adviser and/or investment manager, net investment income for the
       years ended December 31, 1994 and 1993 would have been $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.                     21
................................................................................

<PAGE>

FINANCIAL HIGHLIGHTS (CONTINUED)
................................................................................

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

<TABLE>
  FOR AN INVESTOR SHARE OUTSTANDING THROUGHOUT EACH YEAR.*

<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 year          $  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 gains
 on investments                                (1.88)      (5.36)      (5.80)      (1.56)
                                            --------    --------    --------    --------
Total Distributions:                           (2.47)      (6.68)      (6.30)      (2.30)
                                            --------    --------    --------    --------
Net asset value, end of year                $  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 year (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.
+      Total return represents aggregate total return for the years 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 years ended December 31, 1994 and 1993 would have
       been 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 because the
       use of the undistributed 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.
#      Without the voluntary waiver of fees and/or reimbursement of expenses by the
       investment adviser and/or investment manager, net investment income for the
       years ended December 31, 1994 and 1993 would have been $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>

22                     See Notes to Financial Statements.
................................................................................

<PAGE>

FINANCIAL HIGHLIGHTS (CONTINUED)
................................................................................

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

<TABLE>
  FOR AN INSTITUTIONAL CLASS SHARE OUTSTANDING THROUGHOUT EACH YEAR.*

<CAPTION>
                                                          YEAR        PERIOD
                                                         ENDED         ENDED
                                                       12/31/94##   12/31/93*+++
- -------------------------------------------------------------------------------
<S>                                                     <C>           <C>
Net asset value, beginning of period                    $  27.80      $  25.96
                                                        --------      --------
Income from investment operations:
Net investment income#                                      0.47          0.32
Net realized and unrealized gain/(loss) on
  investments                                              (0.31)         3.38
                                                        --------      --------
Total from investment operations                            0.16          3.70
                                                        --------      --------
Less distributions:
Distributions from net investment income                   (0.43)        (0.33)
Distributions from net realized gains on investments       (2.97)        (1.53)
                                                        --------      --------
Total Distributions:                                       (3.40)        (1.86)
                                                        --------      --------
Net asset value, end of period                          $  24.56      $  27.80
                                                        ========      ========
Total return+                                               0.49%        14.38%
                                                        ========      ========
Ratios to average net assets/supplemental data:
Net assets, end of period (in 000's)                    $ 59,435      $ 79,656
Ratio of operating expenses to average net assets++         1.02%         1.04%**
Ratio of net investment income to average net assets        1.57%         1.24%**
Portfolio turnover rate                                       73%           75%
</TABLE>

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

<TABLE>
<S>   <C>
*     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 ratio of expenses to average
      net assets for the year ended December 31, 1994 and for the period ended
      December 31, 1993 would have been 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 because the
      use of the undistributed method did not accord with results of operations.
#     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 $0.46 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.                     23
................................................................................

<PAGE>

FINANCIAL HIGHLIGHTS (CONTINUED)
................................................................................

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

<TABLE>
  FOR A CLASS R SHARE OUTSTANDING THROUGHOUT THE PERIOD.

<CAPTION>
                                                                       PERIOD
                                                                        ENDED
                                                                     12/31/94*##
- --------------------------------------------------------------------------------
<S>                                                                    <C>
Net asset value, beginning of period                                   $ 28.45
                                                                       -------
Income from investment operations:
Net investment income#                                                    0.29
Net realized and unrealized loss on investments                          (0.83)
                                                                       -------
Total from investment operations                                         (0.54)
                                                                       -------
Less distributions:
Distributions from net investment income                                 (0.38)
Distributions from net realized gains on investments                     (2.97)
                                                                       -------
Total Distributions:                                                     (3.35)
                                                                       -------
Net asset value, end of period                                         $ 24.56
                                                                       =======
Total return+                                                            (2.31)%
                                                                       =======
Ratios to average net assets/supplemental data:
Net assets, end of period (in 000's)                                   $ 1,070
Ratio of operating expenses to average net assets++                       0.86%**
Ratio of net investment income to average net assets                      1.72%**
Portfolio turnover rate                                                     73%

- --------------------------------------------------------------------------------
<FN>
*     On August 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 period 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 period
      ended December 31, 1994 would have been 0.88%.
#     Net investment income before the voluntary waiver of fees by the investment
      manager for the period ended December 31, 1994 would have been $0.29.
##    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>


24                     See Notes to Financial Statements.
................................................................................

<PAGE>

NOTES TO FINANCIAL STATEMENTS
................................................................................

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 (the "Fund"),
   Premier Managed Income Fund and Dreyfus Special Growth 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. As of
   February 1, 1993 the Trust offered two classes of shares: Retail and
   Institutional. On April 4, 1994, the Retail Class of shares was renamed the
   Investor Shares and the Trust Shares were added as a third class of shares.
   On October 17, 1994, the Trust Shares were redesignated as Class R Shares.
   Investor Shares are sold primarily to retail investors and bear a
   distribution fee. Institutional Shares are designed for clients of certain
   institutional investors, such as financial planners or investment advisers,
   and bear a lower distribution fee. Class R Shares are sold primarily to bank
   trust departments and other financial service providers (including 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, 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.

                                                                              25
................................................................................

<PAGE>

NOTES TO FINANCIAL STATEMENTS (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 risk, 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 the value at the time it was closed.

   The use of forward foreign currency contracts does not eliminate fluctuations
   in the underlying prices 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 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

26
................................................................................

<PAGE>

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

   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 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 based on the proceeds from such sale which 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 the 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 is less than (exceeds) the premium
   received when the option was written, 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 based on the proceeds from such
   sale which 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


                                                                              27
................................................................................

<PAGE>

NOTES TO FINANCIAL STATEMENTS (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 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.
   Permanent differences incurred during the Fund's fiscal year resulting from
   different book and tax accounting for foreign currency have been reclassified
   to undistributed net investment income at year-end.

   (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 RELATED PARTY
       TRANSACTIONS

   Effective as of October 17, 1994, the Trust's investment management agreement
   with Mellon Bank, N.A. ("Mellon Bank") was transferred to The Dreyfus
   Corporation (the "Manager"), a wholly-owned subsidiary of Mellon Bank. The
   Manager provides, or

28
................................................................................

<PAGE>

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

   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 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 year ended December 31, 1994, the Manager waived
   $59,679. 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).

   For the period from April 4, 1994 to October 16, 1994, Mellon Bank served as
   the Trust's investment manager pursuant to the investment management
   agreement described above. Prior to April 4, 1994, the Trust had an
   investment advisory agreement under which the Fund paid The Boston Company
   Advisors Inc., a wholly-owned subsidiary of Mellon Bank, a monthly fee at the
   annual rate of 0.75% of the value of its average daily net assets.

   Prior to April 4, 1994, the Trust had individual contracts, which contained
   specific fee provisions, with Boston Safe Deposit and Trust Company, a
   wholly-owned subsidiary of Mellon Bank, and The Shareholder Services Group,
   Inc. to provide custody and transfer agent services, respectively, to the
   Fund. Effective April 4, 1994, the payment of fees for custody, accounting
   and transfer agent services are covered by the investment management
   agreement described above.

   Operating expenses directly attributable to a particular class of shares are
   charged only to that class' operations. In addition to the distribution fees,
   gross class-specific operating expenses include transfer agent fees. For the
   year ended December 31, 1994, the Investor and Institutional shares incurred
   transfer agent fees of $90,388 and $19,767, respectively.

   For the period from April 4, 1994 to September 23, 1994, Frank Russell
   Investment Management Company (the "Administrator") served as the Fund's
   administrator and provided, pursuant to an administration agreement, various
   administrative and corporate secretarial services to the Fund. For the period
   from April 4, 1994 to September 23, 1994, Mellon Bank, as investment manager,
   paid the Administrator's fee out of the management fee described above.

   Prior to October 17, 1994, the Trust had a contract with Funds Distributor,
   Inc. to serve as distributor of the Trust's shares. Effective as of October
   17, 1994, Premier Mutual Fund Services, Inc. ("Premier") serves as the
   Trust's distributor. Premier also serves as

                                                                              29
................................................................................

<PAGE>

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

   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
   Dreyfus/Laurel Funds 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
   pays each Director or Trustee who is not an officer or employee of Premier
   (or of 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 reimburses each Director or Trustee for
   travel and out-of-pocket expenses.

3. DISTRIBUTION PLAN

   The Fund has adopted a distribution plan (the "Plan") pursuant to Rule 12b-1
   under the 1940 Act relating to Investor Shares and Institutional Class
   Shares. Under the Plan, the Fund may pay annually up to .25% of the value of
   the average daily net assets attributable to its Investor Shares and up to
   .15% of the value of the average daily net assets attributable to its
   Institutional Class Shares to compensate Premier and, in the case of Investor
   Shares, Dreyfus Service Corporation, an affiliate of the Manager, for
   shareholder servicing activities and to compensate Premier for activities and
   expenses primarily intended to result in the sale of the respective class of
   shares. The Class R Shares bear no distribution fee.

   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 year ended December 31,
   1994 were $283,296,505 and $319,678,994, respectively.

   At December 31, 1994, 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 $27,092,133 and $19,363,922, respectively.

30
................................................................................

<PAGE>

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

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.

<TABLE>
- -----------------------------------------------------------------------------------------
  DREYFUS CORE VALUE FUND
- -----------------------------------------------------------------------------------------
<CAPTION>
                                          YEAR ENDED                   YEAR ENDED
                                       December 31, 1994           December 31, 1993
                                     SHARES        AMOUNT        SHARES        AMOUNT
- -----------------------------------------------------------------------------------------
<S>                                <C>          <C>            <C>          <C>
    INVESTOR SHARES (formerly
      Retail Class):
    Sold                            1,267,535   $ 35,429,803    2,612,825   $  69,890,338
    Issued as reinvestment of
      dividends and
      distributions                 1,410,642     35,673,508      711,080      19,588,430
    Redeemed                       (2,315,216)   (64,780,077)  (4,117,152)   (112,112,729)
    Exchanged for Institutional
      shares                               --             --   (3,249,249)    (84,350,540)
                                   ----------   ------------   ----------   -------------
    Net increase/(decrease)           362,961   $  6,323,234   (4,042,496)  $(106,984,501)
                                  ===========   ============   ==========   =============
- -----------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
                                       YEAR ENDED                   PERIOD ENDED
                                    December 31, 1994            December 31, 1993*
                                  SHARES         AMOUNT         SHARES         AMOUNT
- -----------------------------------------------------------------------------------------
<S>                            <C>           <C>              <C>           <C>
    INSTITUTIONAL SHARES:
    Sold                        12,106,152   $ 342,392,264     21,699,736   $ 604,517,957
    Issued as reinvestment
      of dividends and
      distributions                295,150       7,485,142        182,512       5,032,162
    Issued in exchange for
      Retail shares                     --              --      3,249,249      84,350,504
    Redeemed                   (12,845,855)   (362,837,656)   (22,266,704)   (620,210,034)
                               -----------   -------------    -----------   -------------
    Net increase/(decrease)       (444,553)  $ (12,960,250)     2,864,793   $  73,690,589
                               ===========   =============    ===========   =============
- -----------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
                                                    PERIOD ENDED
                                                December 31, 1994**
                                               SHARES        AMOUNT
- -------------------------------------------------------------------------------
<S>                                            <C>         <C>
    CLASS R SHARES (formerly Trust Shares):
    Sold                                        63,627     $1,806,424
    Issued as reinvestment of dividends and
      distributions                              4,890        123,153
    Redeemed                                   (24,929)      (665,997)
                                               -------     ----------
    Net increase                                43,588     $1,263,580
                                               =======     ==========
- -------------------------------------------------------------------------------
<FN>
     * The Fund commenced selling Institutional shares on February 1, 1993. Any
       shares outstanding prior to February 1, 1993 were designated the Retail
       Class (now Investor shares).

   ** The Fund commenced selling Trust shares on April 4, 1994. Effective
      October 17, 1994 the Trust shares were reclassified as Class R shares.

</TABLE>
                                                                              31
................................................................................

<PAGE>

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

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 securities of 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.

7. LINE OF CREDIT

   The Fund and several affiliated entities participate in a $20 million line of
   credit provided by Bank of America (formerly Continental Bank N.A.) under a
   Line of Credit Agreement (the "Agreement") dated March 31, 1992, primarily
   for temporary or emergency purposes, including the meeting of redemption
   requests that otherwise might require the untimely disposition of securities.
   Under the Agreement, the Fund may borrow up to the amount specified in its
   Borrowing Base Certificate. Interest is payable either at the bank's Money
   Market Rate or the London Interbank Offered Rate (LIBOR) plus .375% on an
   annualized basis. The Fund and the other affiliated entities are charged an
   aggregate commitment fee of $50,000, which is allocated equally among each of
   the participants. The Agreement requires, among other provisions, each
   participating fund to maintain a ratio of net assets (not including funds
   borrowed pursuant to the Agreement) to aggregate amount of indebtedness
   pursuant to the Agreement of no less than 4 to 1. During the year ended
   December 31, 1994, the Fund did not borrow under the Agreement.

32
................................................................................

<PAGE>

INDEPENDENT AUDITORS' REPORT
................................................................................

[KMPG LOGO]


   The Board of Trustees and Shareholders

   The Dreyfus/Laurel Funds Trust

   We have audited the accompanying statement of assets and liabilities,
   including the portfolio of investments of the Dreyfus Core Value Fund
   (formerly the Capital Appreciation Fund) of The Dreyfus/Laurel Funds Trust
   (formerly The Boston Company Fund) as of December 31, 1994, and the related
   statement of operations and statement of changes in net assets for the year
   then ended and financial highlights for the year then ended for Investor
   Class and Institutional Class shares and for the period from August 4, 1994
   (date of initial public investment) to December 31, 1994 for Class R shares.
   These financial statements and financial highlights are the responsibility of
   the Fund's management. Our responsibility is to express an opinion on these
   financial statements and financial highlights based on our audit. The
   statement of changes in net assets for the year ended December 31, 1993 and
   financial highlights for each of the years or periods in the nine-year period
   ended December 31, 1993 were audited by other auditors whose report thereon,
   dated February 14, 1994, expressed an unqualified opinion on that statement
   and those financial highlights.

   We conducted our audit in accordance with generally accepted auditing
   standards. Those standards require that we plan and perform the audit to
   obtain reasonable assurance about whether the financial statements and
   financial highlights are free of material misstatement. An audit also
   includes examining, on a test basis, evidence supporting the amounts and
   disclosures in the financial statements. Our procedures included confirmation
   of securities owned as of December 31, 1994, by correspondence with the
   custodian and brokers. An audit also includes assessing the accounting
   principles used and significant estimates made by management, as well as
   evaluating the overall financial statement presentation. We believe that our
   audit provides a reasonable basis for our opinion.

   In our opinion, the financial statements and financial highlights referred to
   above present fairly, in all material respects, the financial position of The
   Dreyfus Core Value Fund of The Dreyfus/Laurel Funds Trust, as of December 31,
   1994, the results of its operations, the changes in its net assets and the
   financial highlights for the year or period then ended, in conformity with
   generally accepted accounting principles.
                                                              KPMG Peat Marwick
   LLP
   Pittsburgh, Pennsylvania
   February 17, 1995


                                                                              33
................................................................................

<PAGE>

TAX INFORMATION (UNAUDITED)
................................................................................

DREYFUS CORE VALUE
FISCAL YEAR ENDED DECEMBER 31, 1994

   The amount of long-term capital gains paid by the Fund for the fiscal year
   ended December 31, 1994 was $31,634,195.

   Of the distributions made by the Fund, during the fiscal year ended December
   31, 1994, 46.75% qualify for the dividends-received deduction available to
   corporate shareholders.


34
................................................................................

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

- - General Fund Information - 9:00 a.m. to 5:00 p.m. Monday through Friday.

- - Additional Prospectuses - 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.

CALL 1-800-548-2868

Or write:
The Dreyfus Family of Funds
P.O. Box 9692
Providence, RI  02940-9830


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

















The Funds are distributed by:
Premier Mutual Fund Services, Inc.
One Exchange Place 10th floor
Boston, MA  02109                                                     CORE 1395

<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 1-800-548-2868

     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 Funds are distributed by:
Premier Mutual Fund Services, Inc.
One Exchange Place 10th floor
Boston, MA  02109                                                   312/392AR94



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