DREYFUS LAUREL FUNDS TRUST
N-30D, 1999-03-04
Previous: IVY FUND, 24F-2NT, 1999-03-04
Next: LILLY ELI & CO, DEF 14A, 1999-03-04







YEAR 2000 ISSUES (UNAUDITED)

  The  fund  could  be  adversely  affected  if the computer systems used by The
Dreyfus  Corporation  and  the  fund' s  other service providers do not properly
process  and  calculate date-related information from and after January 1, 2000.
The  Dreyfus  Corporation  is working to avoid Year 2000-related problems in its
systems  and  to  obtain  assurances  from other service providers that they are
taking  similar  steps.  In  addition,  issuers  of securities in which the fund
invests may be adversely affected by Year 2000-related problems. This could have
an impact on the value of the fund's investments and its share price.

DREYFUS PREMIER LIMITED TERM HIGH INCOME FUND
- -----------------------------------------------------------------------------

LETTER TO SHAREHOLDERS

Dear Shareholder:

   We  are  pleased  to  report the performance for Dreyfus Premier Limited Term
High  Income  Fund  for the 12-month period ended December 31, 1998, as shown in
the following table:
<TABLE>
<CAPTION>
                                                                         Approximate                  Distribution Rate

                                         Total Return*                Income Dividends                   Per Share**
                                         ___________                   _______________                  ______________
  <S>                                       <C>                            <C>                              <C>
  Class A Shares                            -0.10%                         $1.140                           9.62%

  Class B Shares                            -0.61%                         $1.079                           9.52%

  Class C Shares                            -0.93%                         $1.048                           9.25%

  Class R Shares                            -0.14%                         $1.170                          10.34%

  Merrill Lynch High Yield

    Master II Index***                      -2.95%
</TABLE>

ECONOMIC REVIEW

   During  1998,  the  main  regions  of  the  world had very different economic
fundamentals.  The  U.S.  entered  the  year with a strong economy and near full
employment, with unemployment only slightly above 4%. The tight labor market led
the  Federal  Reserve  Board (the "Fed") to contemplate a rise in interest rates
early  in  the  year,  but  world  economic  weakness  generated  such  powerful
anti-inflation  forces  that  the  Fed acted instead to ease credit beginning in
September.  After many years of subpar economic growth, continental Europe moved
into  a  sustained economic expansion. The overall European economy benefited as
interest rates in peripheral countries such as Spain and Italy fell, approaching
the  lower  levels  established  by Germany, on the eve of currency unification.
Unlike  the U.S., Europe has substantial excess capacity of productive plant and
labor. In Asia, weak economies were pervasive as a result of a financial crisis.
The  Latin  American economies weakened in turn as the financial stresses spread
throughout  that  region.  On  balance, there was a substantial weakening of the
world  economy  over  the  course  of  1998  moderated  mainly  by  the American
consumer's role as "spender of last resort."

   A  main  influence  on  the  U.S.  economy  during  the  year was the foreign
financial  crisis  and  consequent  cooling  of  the world economy. The positive
effects  hit  first.  Actual inflation and expected inflation dropped, causing a
decline in long-term Treasury bond yields and mortgage rates. This caused a boom
in  housing.  The  fall  in inflation left more of the growth in consumer income
with  which  to  buy  goods  and  services.  Thus,  consumers  benefited  from a
combination of good growth in income after inflation, a strong labor market, and
increases  in  the prices of assets they owned, including bonds, stocks and real
estate.  In  a  sense,  1998  was a year of disinflationary boom in the U.S., as
above-trend economic growth coincided with negligible inflation.

   The  negative effect of Asian weakness was felt in the industrial sector more
than  in  the consumer sector. Corporate profits weakened, especially in sectors
affected  by  the Asian crisis such as world-traded commodities (oil, metals and
paper) and exports.

   Evidence  of  a weaker world economy accumulated during 1998 as the financial
stresses  continued.  A  worsened  financial crisis occurred between the Russian
default  in  mid-August  and  the  fallout from the Long-Term Capital Management
hedge  fund crisis through early October. However, energetic steps were taken to
stabilize the Japanese banks, design a support package for Brazil, ease monetary
policy,   and  help  overinvested  financial  institutions  rebuild  their  cash
reserves.  Indications of a calming of financial fears were evident in the final
months  of  the  year.  In  any  case, there appears to have been a shift in the
priorities   of   key   policymakers   from   fighting  potential  inflation  to
restimulating future world economic growth.

   The  global  economy  survived  a triple financial crisis in 1998 from Japan,
emerging  market  countries  and  overextended  financial  institutions.  Excess
capacity  persists  in  many  worldwide  industries  after years of high capital
spending  followed by the onset of a worldwide weakening in demand. Fortunately,
the  U.S.  has led the world in making the transition from the old manufacturing
industries  to  the  new  growth  industries,  such  as biotechnology, software,
computer   hardware   and  the  Internet.  This  contributed  to  the  favorable
combination  of low unemployment and low inflation in the U.S., and may yet lead
toward more efficient allocation of capital elsewhere in the world.

As 1998 ended, interest rates set by central banks remained in a downtrend in
most  parts  of the world including Europe and the U.S. A similar trend had even
begun in many emerging countries, as the stresses of financial crisis relaxed.

MARKET OVERVIEW

   The  high-yield  market  had  an extremely volatile year in 1998. The Merrill
Lynch  High Yield Master II Index was up over 5% on the year late in July as the
market  rallied  and  fears  that  the  1997 Asian crisis would expand subsided.
However,  the Russian financial crisis triggered a global flight to quality that
roiled  the  equity,  high-yield,  and  emerging  markets. The Index sank to its
lowest  point  in  mid-October  at  -3.7% on the year, and finished 1998 up only
approximately 3% as the markets began their recovery.

   Spreads  over  treasuries  for  all  the  major high-yield indices widened in
October to levels not seen since the high-yield market meltdown in 1990. At that
time  the  high-yield market suffered several strong and simultaneous shocks: 1)
the demise of Drexel Burnham Lambert, the predominant market maker of high-yield
securities;  2)  the incarceration of Michael Milkin, frequently credited as the
founder  of the modern high-yield market; 3) bankruptcy rates around 10%; and 4)
regulatory   changes   that   forced   insurance  funds  and  savings  and  loan
institutions,  the  largest  holders  of  high-yield debt at the time, to unload
their high-yield assets.

   What  is  significant about this level of volatility in the high-yield market
in 1998 is that it is largely the result of external events, financial crises in
Russia  and  Southeast  Asia,  rather than domestic credit deterioration that is
both  fundamental  and  widespread.  In  our  opinion,  there was not a surge in
bankruptcy  rates or a slew of credit rating downgrades to justify the depths to
which  the  high-yield  market sank in October. It could be said that the market
was trading too rich last Spring, but then it could also be said that the market
was too cheap in the Fall.

There was a rebound in November as money flowed into high-yield mutual funds.
It  was followed by a slight early December correction as too many issuers tried
to  complete  bond offerings before the holiday break. We think that the balance
between  cash  inflow  and new issue supply should continue to dominate the high
yield  market.  In  our opinion, the two main concerns will be the potential for
too much supply and for future worldwide economic shocks.

PORTFOLIO OVERVIEW

   The  Fund' s  focus  on  high-yield  assets  with  relatively short effective
maturities--inside three years on average--insulated it somewhat from the recent
high-yield market gyrations.

   The  major factors that helped reduce the Fund's total return were the Fund's
average  portfolio  credit  rating of single B and its holdings of yield-to-call
bonds.  Essentially  all  high-yield  bonds  suffered  from investors' flight to
quality  in  the third quarter of 1998. The higher-rated BB bonds tended to fare
better  than lower-rated, high-yield bonds, however. They were also the first to
rebound  in  November.  In  addition,  bonds that the market had priced with the
expectation  of  a  call  in the near future suffered from lower expectations of
credit availability.

   Two  factors that helped the Fund were its relatively short average effective
maturity  and  low exposure to emerging market volatility. Emerging market bonds
comprised  less  than 3% of total assets at the end of the reporting period, and
that is not expected to increase at this time.

   While  the high-yield market seems to have stabilized at the end of 1998, its
sharp   reaction   to   economic  affairs  in  Russia  revealed  its  underlying
skittishness. Further economic upsets in other emerging markets are possible and
their  effects would be difficult to forecast at this time. High-yield investors
concerned  about  worldwide economic stability can consider higher-rated credits
or those with short effective maturities as defensive investments.

               Sincerely,


               [Roger King signature]



               Roger King

               Portfolio Manager

January 22, 1999

New York, N.Y.

*Total  return  includes reinvestment of dividends and any capital gains paid,
and  does  not  take  into consideration the maximum initial sales charge in the
case  of  Class  A  shares  or  the  contingent deferred sales charge imposed on
redemptions in the case of Class B and Class C shares.

**Distribution  rate  per share is based upon dividends per share paid from net
investment  income  during  the period divided by the maximum offering price per
share  at  the end of the period in the case of Class A shares, or the net asset
value per share in the case of Class B, Class C and Class R shares.

***SOURCE:  MERRILL  LYNCH,  PIERCE,  FENNER AND SMITH, INC. The Merrill Lynch
High  Yield  Master II Index is a market-capitalization weighted index including
all  domestic  and Yankee high yield bonds with at least $100 million par amount
outstanding and greater than or equal to one year to maturity. All dividends and
capital  gain distributions are reinvested. The Index does not take into account
charges, fees and other expenses.


DREYFUS PREMIER LIMITED TERM HIGH INCOME FUND               DECEMBER 31, 1998
- -----------------------------------------------------------------------------

COMPARISON OF CHANGE IN VALUE OF $10,000 INVESTMENT IN DREYFUS PREMIER LIMITED
TERM HIGH INCOME FUND CLASS A SHARES, CLASS B SHARES, CLASS C SHARES AND CLASS R
            SHARES AND THE MERRILL LYNCH HIGH YIELD MASTER II INDEX

$11,176

Merrill Lynch High Yield Master II Index*

                                    Dollars

$10,559

Dreyfus Premier Limited Term High Income Fund (Class R Shares)

$10,399

Dreyfus Premier Limited Term High Income Fund (Class C Shares)

$10,078

Dreyfus Premier Limited Term High Income Fund (Class B Shares)

$10,053
<TABLE>
<CAPTION>

Dreyfus Premier Limited Term High Income Fund (Class A Shares)

*Source: Merrill Lynch, Pierce, Fenner and Smith Inc.

Average Annual Total Returns
- -----------------------------------------------------------------------------

           Class A Shares                          Class B Shares

_______________________________________________________  _______________________
__________________________________

                                                                                                             % Return Reflecting

                                               % Return                                                     Applicable Contingent

                                              Reflecting                                      % Return         Deferred Sales

                        % Return Without    Maximum Initial                                  Assuming No         Charge Upon

Period Ended 12/31/98     Sales Charge    Sales Charge (4.5%)     Period Ended 12/31/98      Redemption          Redemption*

___________________       ____________     ________________       _________________          __________       _________________
<S>                         <C>               <C>                  <C>                        <C>                <C>
1 Year                      -0.10%            -4.62%               1 Year                     -0.61%             -4.24%

From Inception (6/2/97)      3.30              0.33                From Inception (6/2/97)     2.77               0.49%

                       Class C Shares                                                    Class R Shares

_______________________________________________________           _________________________________________________________


                                          % Return Reflecting

                                         Applicable Contingent

                             % Return       Deferred Sales

                             Assuming         Charge Upon

Period Ended 12/31/98      No Redemption     Redemption**         Period Ended 12/31/98

___________________       ____________    __________________      _________________

1 Year                       -0.93%            -1.84%             1 Year                        0.14%

From Inception (6/2/97)       2.51              2.51              From Inception (6/2/97)       3.50
- ------------------------
</TABLE>

Past performance is not predictive of future performance.

The above graph compares a $10,000 investment made in each of the Class A, Class
B,  Class  C and Class R shares of Dreyfus Premier Limited Term High Income Fund
on  6/2/97  (Inception  Date)  to a $10,000 investment made in the Merrill Lynch
High  Yield Master II Index on that date. For comparative purposes, the value of
the index on 5/31/97 is used as the beginning value on 6/2/97. All dividends and
capital gain distributions are reinvested.

The Fund seeks to achieve its objective by investing in lower rated fixed-income
securities and by maintaining an effective average portfolio maturity of 4 years
or  less  and  an  effective  average  duration of 3.5 years or less. The Fund's
performance shown in the line graph takes into account the maximum initial sales
charge  on Class A shares, the maximum contingent deferred sales charge on Class
B  and Class C shares and all other applicable fees and expenses on all classes.
The Merrill Lynch High Yield Master II Index is a market capitalization weighted
index  including  all  domestic  and  Yankee high-yield bonds with at least $100
million  par  amount  outstanding  and  greater  than  or  equal  to one year to
maturity.  Both  interest  and  price  changes  are calculated daily based on an
accrued  schedule  and  trader  pricing.  The  Index  does not take into account
charges,   fees  and  other  expenses.  Further  information  relating  to  Fund
performance,  including  expense  reimbursements, if applicable, is contained in
the Financial Highlights section of the Prospectus and elsewhere in this report

*The  maximum  contingent deferred sales charge for Class B shares is 4% and is
reduced to 0% after six years.

**The  maximum  contingent  deferred sales charge for Class C shares is 1% for
shares redeemed within one year of the date of purchase.
<TABLE>
<CAPTION>

DREYFUS PREMIER LIMITED TERM HIGH INCOME FUND
- -----------------------------------------------------------------------------

STATEMENT OF INVESTMENTS                                    DECEMBER 31, 1998

                                                                                                Principal

Bonds and Notes--94.4%                                                                           Amount               Value
- -------------------------------------------------------                                       _______________    _______________

Aircraft & Aerospace--4.0%  AM General, Ser. B,
                                        <S>                                                     <C>               <C>
                                        Sr. Notes, 12.875%, 2002 . . . . . . . . . . . . .      $..13,000,000     $  11,765,000

                                    Aircraft Lease Portfolio Securitisation 96-1

                                        Pass Through Trust, Ctfs.,

                                        Cl. D, 12.75%, 2006  . . . . . . . . . . . . . . .            906,620           874,888

                                    American Pacific,

                                        Sr. Notes, 9.25%, 2005 . . . . . . . . . . . . . .          7,000,000         6,965,000

                                    Burke Industries,

                                        Sr. Notes, 9.719%, 2007  . . . . . . . . . . . . .          7,000,000 (a)     6,510,000

                                    Level 3 Communications,

                                        Sr. Sub. Notes, 10.375%, 2007  . . . . . . . . . .          8,000,000         8,820,000

                                    Sequa,

                                        Sr. Sub. Notes, 9.375%, 2003 . . . . . . . . . . .          1,500,000         1,546,875

                                                                                                                  _____________

                                                                                                                     36,481,763

                                                                                                                  _____________

                  Automotive--2.8%  Aetna Industries,

                                        Sr. Notes, 11.875%, 2006 . . . . . . . . . . . . .         11,000,000        11,605,000

                                    Hayes Lemmerz International,

                                        Sr. Sub. Notes, 11%, 2006  . . . . . . . . . . . .          7,000,000         7,805,000

                                    Penda, Ser. B,

                                        Sr. Notes, 10.75%, 2004  . . . . . . . . . . . . .          5,913,000         5,883,435

                                                                                                                  _____________

                                                                                                                     25,293,435

                                                                                                                  _____________

                      Banking--.2%  Republic National Bank of New York,

                                        Deb., 9.65%, 2003  . . . . . . . . . . . . . . . .          2,000,000 (b)     1,483,982

                                                                                                                  _____________

                Broadcasting--3.9%  Azteca Holdings, S.A. de C.V.,

                                        Sr. Secured Notes, 11%, 2002 . . . . . . . . . . .          5,500,000         4,675,000

                                    Capstar Broadcasting Partners,

                                        Sr. Discount Notes, Zero Coupon, 2002  . . . . . .          1,750,000 (c)     1,426,250

                                    Lin Holdings,

                                        Sr. Discount Notes, Zero Coupon, 2003  . . . . . .         12,000,000 (c)     8,460,000

                                    Paxson Communications,

                                        Sr. Sub. Notes, 11.625%, 2002  . . . . . . . . . .          8,000,000         8,240,000

                                    Scandinavian Broadcasting System,

                                        Conv. Sub. Notes., 7%, 2004  . . . . . . . . . . .          4,700,000 (b)     4,993,750

                                    Spanish Broadcasting,

                                        Sr. Notes, 12.5%, 2002 . . . . . . . . . . . . . .          5,300,000         5,750,500

                                    Univision Network Holding,

                                        Sub. Notes, 7%, 2002 . . . . . . . . . . . . . . .          2,550,575         1,837,500

                                                                                                                _____________

                                                                                                                     35,383,000

                                                                                                                _____________

            Cable Television--9.1%  Diamond Cable Communications,

                                        Sr. Discount Notes, Zero coupon, 2000  . . . . . .          9,950,000 (c)     8,283,375

                                    Digital Television Service/Capital, Ser. B,

                                        Sr. Sub. Notes, 12.5%, 2007  . . . . . . . . . . .         14,500,000        15,877,500

                                    EchoStar Communications,

                                        Sr. Discount Notes, Zero Coupon, 1999  . . . . . .          4,000,000 (c)     4,140,000

                                    EchoStar DBS,

                                        Sr. Notes, 12.5%, 2002 . . . . . . . . . . . . . .          5,500,000         6,352,500

DREYFUS PREMIER LIMITED TERM HIGH INCOME FUND
- -----------------------------------------------------------------------------

STATEMENT OF INVESTMENTS (CONTINUED)                        DECEMBER 31, 1998

                                                                                                 Principal

Bonds and Notes (continued)                                                                       Amount               Value
- -------------------------------------------------------                                       _______________    _______________

      Cable Television (continued)  EchoStar Satellite Broadcast,

                                        Sr. Discount Notes, Zero Coupon, 2000  . . . . . .     $....6,250,000 (c)   $ 6,218,750

                                    Galaxy Telecom,

                                        Sr. Sub. Notes, 12.375%, 2005  . . . . . . . . . .         10,400,000        11,596,000

                                    Kabelmedia Holdings GMBH,

                                        Sr. Discount Notes, Zero Coupon, 2001  . . . . . .          6,000,000 (c)     5,070,000

                                    NTL, Senior Discount Notes:

                                        Zero Coupon, 2000  . . . . . . . . . . . . . . . .          7,000,000 (c)     5,950,000

                                        Ser. A, Zero Coupon, 2000  . . . . . . . . . . . .          5,500,000 (c)     5,005,000

                                        Ser. B, Zero Coupon, 2001  . . . . . . . . . . . .          2,364,000 (c)     1,950,300

                                    Pegasus Media & Communications, Ser. B,

                                        Sr. Sub. Notes, 12.5%, 2005  . . . . . . . . . . .         10,000,000        11,050,000

                                                                                                                  _____________

                                                                                                                     81,493,425

                                                                                                                  _____________

            Casinos & Gaming--1.4%  Hollywood Casino,

                                        Sr. Secured Notes, 12.75%, 2003  . . . . . . . . .          7,176,000         7,642,440

                                    Majestic Star Casino,

                                        Sr. Exchange Secured Notes, 12.75%, 2003 . . . . .          3,500,000         3,648,750

                                    Waterford Gaming/Finance,

                                        Sr. Notes, 12.75%, 2003  . . . . . . . . . . . . .          1,419,000         1,560,900

                                                                                                                  _____________

                                                                                                                     12,852,090

                                                                                                                  _____________

         Commercial Mortgage

           Pass-Through Ctfs.--.7%  Nomura Depositor Trust:

                                        Ser. 1998 ST I, Cl. B-2, 9.797%, 2003  . . . . . .          5,000,000 (a,b)   4,336,719

                                        Ser. 1998 ST IA, Cl. B-2A, 9.797%, 2003  . . . . .          2,000,000 (a,b)   1,734,688

                                                                                                                _____________

                                                                                                                      6,071,407

                                                                                                                  _____________

                 Construction--.6%  ICF Kaiser International:

                                        Sr. Sub. Notes, 13%, 2003  . . . . . . . . . . . .          9,550,000         4,822,750

                                        Sr. Sub. Notes, 13%, 2003 (Units)  . . . . . . . .          1,500,000 (d)       712,500

                                                                                                                  _____________

                                                                                                                      5,535,250

                                                                                                                  _____________

                    Consumer--6.4%  BPC Holding, Ser. B,

                                        Sr. Secured Notes, 12.5%, 2006 . . . . . . . . . .          4,998,000         5,222,910

                                    Graham Packaging/GPC Capital, Ser. B,

                                        Floating Interest Rate Sub. Term
                                        Securities, 9.375%, 2008 . . . . . . . . . . . . .          1,500,000 (a)     1,477,500

                                    Hosiery Corp. of America,

                                        Sr. Sub. Exchange Notes, 13.75%, 2002  . . . . . .         12,000,000        12,360,000

                                    Loewen Group,

                                        Putable Asset Trust Securities, 6.7%, 1999 . . . .         30,250,000 (b)    29,191,250

                                    Sharp Do Brazil,

                                        Medium-Term Notes, 9.625%, 2000  . . . . . . . . .          3,500,000 (e)     1,710,625

                                    Sweetheart Cup,

                                        Gtd. Sr. Notes, 9.625%, 2000 . . . . . . . . . . .          9,000,000         8,145,000

                                                                                                                  _____________

                                                                                                                     58,107,285

                                                                                                                  _____________

DREYFUS PREMIER LIMITED TERM HIGH INCOME FUND
- -----------------------------------------------------------------------------

STATEMENT OF INVESTMENTS (CONTINUED)                        DECEMBER 31, 1998

                                                                                                 Principal

Bonds and Notes (continued)                                                                       Amount               Value
- -------------------------------------------------------                                       _______________    _______________

                       Energy--3.1% Clark USA, Ser. B,

                                        Sr. Notes, 10.875%, 2005 . . . . . . . . . . . . .     $....5,386,000    $    4,982,050

                                    DeepTech International,

                                        Sr. Secured Notes, 11%, 2000 . . . . . . . . . . .          3,000,000 (b)     3,037,500

                                    Gerrity Oil & Gas,

                                        Sr. Sub. Notes, 11.75%, 2004 . . . . . . . . . . .          2,960,000         3,004,400

                                    Kelly Oil & Gas,

                                        Conv. Sub. Notes, 7.875%, 1999 . . . . . . . . . .          4,996,000         4,858,610

                                    Rutherford-Moran Oil,

                                        Sr. Sub. Notes, 10.75%, 2004 . . . . . . . . . . .          9,940,000        11,778,900

                                                                                                                  _____________

                                                                                                                     27,661,460

                                                                                                                  _____________

               Entertainment--5.7%  American Skiing, Ser. B,

                                        Sr. Sub. Notes, 12%, 2006  . . . . . . . . . . . .         20,915,000        21,856,175

                                    Discovery Zone:

                                        Sr. Secured Notes, 13.5%, 2002 . . . . . . . . . .          4,000,000         1,020,000

                                        Sr. Secured Notes, 13.5%, 2002 (Units) . . . . . .          2,200,000 (d)     2,211,000

                                    Intermedia Communications,

                                        Sr. Discount Notes, Zero Coupon, 2001  . . . . . .         15,000,000 (c)    11,812,500

                                    Premier Parks, Ser. A,

                                        Sr. Notes, 12%, 2003 . . . . . . . . . . . . . . .          1,500,000         1,638,750

                                    Six Flags Theme Parks, Ser. A,

                                        Sr. Sub. Notes, 12.25%, 2005 . . . . . . . . . . .          5,000,000         5,575,000

                                    United Artists Theatres, Ser. B,

                                        Floating Rate Sr. Sub. Notes, 9.75%, 2007  . . . .          8,000,000 (a)     7,400,000

                                                                                                                  _____________

                                                                                                                     51,513,425

                                                                                                                  _____________

       Financial/Asset-Backed--.2%  Commercial Loan Funding Trust I,

                                        Floating Rate Sub. Notes,

                                        Cl. D1, 18%, 2005  . . . . . . . . . . . . . . . .          4,500,000 (f)     1,350,000

                                    Imperial Credit Capital Trust I, Ser. A,

                                        Remarketed Par Securities, 10.25%, 2002  . . . . .            500,000           380,223

                                                                                                                  _____________

                                                                                                                      1,730,223

                                                                                                                  _____________

            Food & Beverages--5.1%  Chiquita Brands International:

                                        Conv. Sub. Notes, 7%, 2001 . . . . . . . . . . . .          5,500,000 (b)     5,005,000

                                        Conv. Sub. Notes, 7%, 2001 . . . . . . . . . . . .          2,450,000         2,229,500

                                    Envirodyne Industries:

                                        Ser. B, Sr. Secured Notes, 12%, 2000 . . . . . . .            905,000           909,525

                                        Sr. Notes, 10.25%, 2001  . . . . . . . . . . . . .         14,000,000        11,270,000

                                    Pilgrims Pride,

                                        Sr. Notes, 10.875%, 2003 . . . . . . . . . . . . .          2,000,000         2,070,000

                                    RC/Arbys,

                                        Sr. Secured Notes, 9.75%, 2000 . . . . . . . . . .          2,485,000         2,447,725

                                    Sun World International, Ser. B,

                                        First Mortgage, 11.25%, 2004 . . . . . . . . . . .         21,000,000        22,365,000

                                                                                                                  _____________

                                                                                                                     46,296,750

                                                                                                                  _____________

DREYFUS PREMIER LIMITED TERM HIGH INCOME FUND
- -----------------------------------------------------------------------------

STATEMENT OF INVESTMENTS (CONTINUED)                        DECEMBER 31, 1998

                                                                                                 Principal

Bonds and Notes (continued)                                                                       Amount               Value
- -------------------------------------------------------                                       _______________    _______________

               Forest Products--7.9% Maxxam Group Holdings,

                                        Sr. Secured Notes, 12%, 2003 . . . . . . . . . . .      $..45,115,000     $  45,340,575

                                    Stone Container:

                                        Sr. Notes, 9.875%, 2001  . . . . . . . . . . . . .          3,500,000         3,561,250

                                        Sr. Sub. Deb., 12.25%, 2002 (UNITS)  . . . . . . .         10,925,000 (d)    11,006,937

                                        Sr. Sub. Notes, 11%, 1999  . . . . . . . . . . . .            500,000           510,000

                                    Stone Container Finance,

                                        Gtd. Sr. Notes, 11.5%, 2006  . . . . . . . . . . .         10,000,000 (b)    10,450,000

                                                                                                                  _____________

                                                                                                                     70,868,762

                                                                                                                  _____________

                   Healthcare--.3%  Eye Care Centers of America,

                                        Floating Interest Rate Sub.

                                        Term Securities, 8.95%, 2008 . . . . . . . . . . .          3,000,000 (b)     2,842,500

                                                                                                                  _____________

                  Industrial--4.7%  Anacomp, Ser. C,

                                        Sr. Notes, 10.875%, 2004 . . . . . . . . . . . . .          5,000,000         5,175,000

                                    Applied Extrusion Technology, Ser. B,

                                        Sr. Notes, 11.5%, 2002 . . . . . . . . . . . . . .         11,380,000        11,920,550

                                    HCC Industries,

                                        Gtd. Sr. Sub. Notes, 10.75%, 2007  . . . . . . . .          6,360,000         6,137,400

                                    Interlake,

                                        Sr. Sub. Deb. 12.125%, 2002  . . . . . . . . . . .         10,000,000        10,250,000

                                    Petro Stopping Centers/Financial,

                                        Sr. Notes, 10.5%, 2007 . . . . . . . . . . . . . .          7,800,000         8,190,000

                                    Vicap, S.A. de C.V.,

                                        Gtd. Sr. Notes, 10.25%, 2002 . . . . . . . . . . .            500,000           467,500

                                                                                                                  _____________

                                                                                                                     42,140,450

                                                                                                                  _____________

                      Metals--5.2%  Kaiser Aluminum & Chemical,

                                        Sr. Notes, 9.875%, 2002  . . . . . . . . . . . . .          5,000,000         4,975,000

                                    Northwestern Steel & Wire,

                                        Sr. Notes, 9.5%, 2001  . . . . . . . . . . . . . .          5,000,000         3,025,000

                                    Renco Metals,

                                        Sr. Notes, 11.5%, 2003 . . . . . . . . . . . . . .         13,495,000        13,967,325

                                    Republic Engineered Steels,

                                        First Mortgage, 9.875%, 2001 . . . . . . . . . . .          6,290,000         6,462,975

                                    Russel Metals,

                                        Sr. Notes, 10.25%, 2000  . . . . . . . . . . . . .         18,500,000        18,407,500

                                                                                                                  _____________

                                                                                                                     46,837,800

                                                                                                                  _____________

                       Other--1.2%  Pierce Leahy,

                                        Sr. Notes, 11.125%, 2006 . . . . . . . . . . . . .         10,000,000        11,100,000

                                                                                                                  _____________

                  Publishing--1.4%  American Media Operations,

                                        Sr. Sub. Notes, 11.625%, 2004  . . . . . . . . . .          7,350,000         7,533,750

                                    Day International Group, Ser. B,

                                        Sr. Notes, 11.125%, 2005 . . . . . . . . . . . . .          5,200,000         5,512,000

                                                                                                                  _____________

                                                                                                                     13,045,750

                                                                                                                  _____________

DREYFUS PREMIER LIMITED TERM HIGH INCOME FUND
- -----------------------------------------------------------------------------

STATEMENT OF INVESTMENTS (CONTINUED)                        DECEMBER 31, 1998

                                                                                                 Principal

Bonds and Notes (continued)                                                                       Amount               Value
- -------------------------------------------------------                                       _______________    _______________

                       Retail--3.6% Cafateria Operators

                                        (Gtd. by Furrs/Bishops Specialty Group),

                                        Sr. Secured Notes, 12%, 2001 . . . . . . . . . . .     $....7,481,649    $    7,668,691

                                    Corporate Express,

                                        Conv. Notes, 4.5%, 2000  . . . . . . . . . . . . .         20,590,000        17,810,350

                                    Michaels Stores,

                                        Conv. Sr. Notes, 6.75%, 2003 . . . . . . . . . . .          7,750,000         6,897,500

                                                                                                                  _____________

                                                                                                                     32,376,541

                                                                                                                  _____________

                     Shipping--.6%  Gearbulk Holding,

                                        Sr. Notes, 11.25%, 2004  . . . . . . . . . . . . .          2,000,000         2,120,000

                                    Stena AB,

                                        Sr. Notes, 10.5%, 2005 . . . . . . . . . . . . . .          3,500,000         3,631,250

                                                                                                                  _____________

                                                                                                                      5,751,250

                                                                                                                  _____________

                  Technology--2.6%  LAM Research,

                                        Conv. Notes, 5%, 2002  . . . . . . . . . . . . . .          6,750,000         5,332,500

                                    Samsung Electronics of America,

                                        Gtd. Notes, 9.75%, 2003  . . . . . . . . . . . . .          3,000,000 (b)     2,895,000

                                    The Learning Company,

                                        Conv. Sr. Notes, 5.5%, 2000  . . . . . . . . . . .         10,065,000         9,976,931

                                    Viasystems,

                                        Sr. Sub. Notes, 9.75%, 2007  . . . . . . . . . . .          5,750,000         5,405,000

                                                                                                                  _____________

                                                                                                                     23,609,431

                                                                                                                  _____________

Telecommunications/Carriers--7.5%   Call-Net Enterprises,

                                        Sr. Discount Notes, Zero Coupon, 1999  . . . . . .         11,600,000 (c)    11,310,000

                                    GST USA,

                                        Sr. Discount Notes, Zero Coupon, 2000  . . . . . .          2,500,000 (c)     1,806,250

                                    Hermes Europe Railtel,

                                        Sr. Notes, 11.5%, 2007 . . . . . . . . . . . . . .         14,750,000        15,708,750

                                    Intelcom Group (USA),

                                        Gtd. Secured Discount Notes,

                                        Zero Coupon, 2001  . . . . . . . . . . . . . . . .          1,770,000 (c)     1,327,500

                                    MJD Communications,

                                        Floating Rate Notes, 9.16%, 2008 . . . . . . . . .          9,000,000 (a)     8,775,000

                                    Mobile Telecommunications Technology,

                                        Sr. Notes, 13.5%, 2002 . . . . . . . . . . . . . .          4,800,000         5,460,000

                                    NEXTEL Communications,

                                        Sr. Notes, Zero Coupon, 2000 . . . . . . . . . . .          6,000,000 (c)     5,850,000

                                    Qwest Communications International, Ser. B,

                                        Sr. Notes, 10.875%, 2007 . . . . . . . . . . . . .          8,000,000         9,360,000

                                    Worldport International,

                                        Sr. Notes, 11.688%, 1999 . . . . . . . . . . . . .         10,000,000 (a,b)   8,000,000

                                                                                                                  _____________

                                                                                                                     67,597,500

                                                                                                                  _____________

DREYFUS PREMIER LIMITED TERM HIGH INCOME FUND
- -----------------------------------------------------------------------------

STATEMENT OF INVESTMENTS (CONTINUED)                        DECEMBER 31, 1998

                                                                                                 Principal

Bonds and Notes (continued)                                                                       Amount               Value
- -------------------------------------------------------                                       _______________    _______________

                      Textiles--.7% Sassco Fashions,

                                        Sr. Notes, 12.75%, 2004  . . . . . . . . . . . . .     $....5,700,000    $    5,671,500

                                    Texfi Industries,

                                        Sr. Sub. Deb., 8.75%, 1999 . . . . . . . . . . . .          5,100,000           484,500

                                                                                                                  _____________

                                                                                                                      6,156,000

                                                                                                                  _____________

              Transportation--3.7%  Atlantic Coast Airlines,

                                        Gtd. Pass-Through Ctfs.,

                                        Ser. 1977-1D, 7.97%, 2000  . . . . . . . . . . . .          1,540,219 (b)     1,547,920

                                    Eletson Holdings,

                                        First Pfd. Ship Mortgage Notes, 9.25%, 2003  . . .          1,750,000         1,671,250

                                    MTL,

                                        Floating Interest Rate Sub. Term

                                        Securities, 10.5%, 2006  . . . . . . . . . . . . .          5,000,000 (a,b)   4,850,000

                                    Midway Airlines,

                                        Pass-Through Ctfs.,

                                        Ser. 1998-1, Cl. D, 8.86%, 2003  . . . . . . . . .          4,502,000 (b)     4,513,255

                                    Moran Transportation, Ser. B,

                                        First Pfd. Ship Mortgage Notes, 11.75%, 2004 . . .          8,285,000         8,906,375

                                    USAir,

                                        Ser. 1993-A, Cl. A-2,

                                        Pass-Through Ctfs., 9.625%, 2003 . . . . . . . . .          3,855,000         4,173,180

                                    Union Pacific,

                                        Sub. Deb., 5.5%, 2033  . . . . . . . . . . . . . .          4,348,000         3,711,941

                                    ValuJet,

                                        Sr. Notes, 10.25%, 2001  . . . . . . . . . . . . .          7,675,000         4,259,625

                                                                                                                  _____________

                                                                                                                     33,633,546

                                                                                                                  _____________

                   Utilities--1.0%  Hidroelectrica Alicura,

                                        Deb., 8.375%, 1999 . . . . . . . . . . . . . . . .          3,000,000 (b)     2,970,000

                                    Hidroelectrica Piedra Aquila,

                                        Medium-Term Notes, 10.625%, 2001 . . . . . . . . .          7,000,000         5,687,500

                                                                                                                  _____________

                                                                                                                      8,657,500

                                                                                                                  _____________

    Wireless Communications--10.8%  Cencall Communications,

                                        Sr. Discount Notes, Zero Coupon, 1999  . . . . . .          3,000,000 (c)     2,955,000

                                    Clearnet Communications,

                                        Sr. Discount Notes, Zero Coupon, 2000  . . . . . .         14,100,000 (c)    12,126,000

                                    Comunicacion Celular,

                                        Sr. Discount Notes, Zero Coupon, 2000  . . . . . .         13,250,000 (c)     8,711,875

                                    Dial Call Communications,

                                        Sr. Discount Notes, 10.25%, 2005 . . . . . . . . .          3,000,000 (c)     3,007,500

                                    Microcell Telecommunications, Ser. B,

                                        Sr. Discount Notes, Zero Coupon, 2001  . . . . . .         10,000,000 (c)     7,475,000

                                    Occidente y Caribe Celular, Ser. B,

                                        Sr. Discount Notes, Zero Coupon, 2001  . . . . . .         11,000,000 (c)     8,167,500

                                    Omnipoint Communications,

                                        Floating Rate Notes, 8.53%, 2006 . . . . . . . . .          4,983,369 (a)     4,372,906

                                    Orion Network Systems,

                                        Sr. Discount Notes, Zero Coupon, 2002  . . . . . .         32,045,000 (c)    20,188,350

DREYFUS PREMIER LIMITED TERM HIGH INCOME FUND
- -----------------------------------------------------------------------------

STATEMENT OF INVESTMENTS (CONTINUED)                        DECEMBER 31, 1998

                                                                                                 Principal

Bonds and Notes (continued)                                                                       Amount               Value
- -------------------------------------------------------                                       _______________    _______________

Wireless Communications (continued) Pagemart Nationwide,

                                        Sr. Discount Notes, Zero Coupon, 2000  . . . . . .      $..13,500,000 (c)  $ 12,015,000

                                    WinStar Communications,

                                        Sr. Discount Notes, Zero Coupon, 2000  . . . . . .         23,000,000 (c)    16,445,000

                                    WinStar Equipment,

                                        Gtd. Notes, 12.5%, 2004  . . . . . . . . . . . . .          2,000,000         2,040,000

                                                                                                                  _____________

                                                                                                                     97,504,131

                                                                                                                  _____________

                                    TOTAL BONDS AND NOTES

                                        (cost $917,478,734)  . . . . . . . . . . . . . . .                         $852,024,656

                                                                                                                  _____________


Equity-Related Securities--3.3%                                                                   Shares
- -------------------------------------------------------------------------------------------    _______________

Preferred Stocks--3.1%
- -------------------------------------------------------

   Broadcasting--1.5% Spanish Broadcasting System,

                                        Ser. A, Cum., $142.50  . . . . . . . . . . . . . .             13,931     $  14,209,620

                                                                                                                  _____________

                Entertainment--.6%  Newscorp Overseas,

                                        Ser. A, Cum., $2.15625 . . . . . . . . . . . . . .            216,973         5,383,643

                                                                                                                  _____________

            Food & Beverages--1.0%  RJR Nabisco Holdings Capital Trust,

                                        Cum., $2.50  . . . . . . . . . . . . . . . . . . .            350,000         8,793,750

                                                                                                                  _____________

                                    TOTAL PREFERRED STOCKS . . . . . . . . . . . . . . . .                           28,387,013

                                                                                                                  _____________

Warrants--.2%
- -------------------------------------------------------

            Cable Television--0.0%  United International Holdings  . . . . . . . . . . . .               100 (g)         1,513

                                                                                                                  _____________

               Entertainment--0.0%  Discovery Zone . . . . . . . . . . . . . . . . . . . .             4,000 (g)            4

                                                                                                                  _____________

      Wireless Communications--.2%  Comunicacion Celular . . . . . . . . . . . . . . . . .             1,750 (g)        105,219

                                    Worldport Communications . . . . . . . . . . . . . . .           161,871 (g)      1,335,766

                                                                                                                  _____________

                                                                                                                      1,440,985

                                                                                                                  _____________

                                    TOTAL WARRANTS . . . . . . . . . . . . . . . . . . . .                            1,442,502

                                                                                                                  _____________

                                    TOTAL EQUITY-RELATED SECURITIES

                                        (cost $29,243,844) . . . . . . . . . . . . . . . .                        $  29,829,515
                                                                                                                  _____________

                                                                                                 Principal

Short-Term Investments--.4%                                                                       Amount
- -----------------------------------------------------------------------------------------     _______________

           U.S. Government Agency;  Federal Home Loan Banks,

                                        4.3%, 1/4/1999

                                        (cost $3,664,686)  . . . . . . . . . . . . . . . .      $....3,666,000   $    3,664,686
                                                                                                                  _____________

TOTAL INVESTMENTS (cost $950,387,264). . . . . . . . . . . . . . . . . . . . . . . . . . .              98.1%      $885,518,857
                                                                                                      _______     _____________

CASH AND RECEIVABLES (NET) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               1.9%     $  17,339,145
                                                                                                      _______     _____________

NET ASSETS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             100.0%      $902,858,002
                                                                                                      _______     _____________

</TABLE>

DREYFUS PREMIER LIMITED TERM HIGH INCOME FUND
- -----------------------------------------------------------------------------


Notes to Statements of Investments:
- -----------------------------------------------------------------------------

(a)  Variable rate security-interest rate subject to periodic change.

(b)Securities  exempt  from registration under Rule 144A of the Securities Act
 of   1933.   These  securities  may  be  resold  in  transactions  exempt  from
registration, normally to qualified institutional buyers. At December 31, 1998,
 these securities amounted to $87,851,564 or 9.7% of net assets.

(c)Zero  coupon  until  year  shown at which time a stated coupon rate becomes
 effective.

(d)  With warrants to purchase common stock.

(e)Reflects  date  security  can  be  redeemed  at holder's option; the stated
 maturity date is 10/30/2005.

(f)  Non-income producing--security in default.

(g)  Non-income producing security.
<TABLE>
<CAPTION>

                      SEE NOTES TO FINANCIAL STATEMENTS.

DREYFUS PREMIER LIMITED TERM HIGH INCOME FUND
- -----------------------------------------------------------------------------

STATEMENT OF ASSETS AND LIABILITIES                         DECEMBER 31, 1998

                                                                                                   Cost              Value
                                                                                               ______________     _____________
<S>                              <C>                                                             <C>               <C>
ASSETS:                          Investments in securities--See Statement of Investments . .     $950,387,264      $885,518,857

                                 Interest and dividends receivable . . . . . . . . . . . .                           21,459,074

                                 Receivable for shares of Beneficial Interest subscribed . .                          5,643,526

                                                                                                                  _____________

                                                                                                                    912,621,457

                                                                                                                  _____________

LIABILITIES:                     Due to The Dreyfus Corporation and affiliates . . . . . .                              564,259

                                 Due to Distributor  . . . . . . . . . . . . . . . . . . .                              514,040

                                 Cash overdraft due to Custodian . . . . . . . . . . . . .                              654,632

                                 Payable for investment securities purchased . . . . . . .                            5,156,180

                                 Payable for shares of Beneficial Interest redeemed  . . .                            2,830,812

                                 Interest payable--Note 4  . . . . . . . . . . . . . . . .                               43,532

                                                                                                                  _____________

                                                                                                                      9,763,455

                                                                                                                  _____________

NET ASSETS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                         $902,858,002

                                                                                                                  _____________


REPRESENTED BY:                  Paid-in capital . . . . . . . . . . . . . . . . . . . . .                         $984,370,815

                                 Accumulated undistributed investment income--net  . . . .                              999,673

                                 Accumulated net realized gain (loss) on investments . . .                         (17,644,079)

                                 Accumulated net unrealized appreciation
                                   (depreciation) on investments--Note 3 . . . . . . . . .                         (64,868,407)

                                                                                                                  _____________

NET ASSETS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                         $902,858,002
                                                                                                                  _____________

</TABLE>
<TABLE>
<CAPTION>
                           NET ASSET VALUE PER SHARE
                              --------------------

                                                           Class A              Class B            Class C          Class R
                                                        ______________       ______________     ______________    ______________
<S>                                                       <C>                  <C>                <C>                  <C>
Net Assets . . . . . . . . . . . . . . . . . . . . .      $147,131,418         $551,415,317       $204,183,963         $127,304

Shares Outstanding . . . . . . . . . . . . . . . . .        12,987,900           48,685,143         18,019,906           11,247

NET ASSET VALUE PER SHARE. . . . . . . . . . . . . .            $11.33               $11.33             $11.33           $11.32

                                                               _______               ______            _______          _______

</TABLE>
<TABLE>
<CAPTION>
                      SEE NOTES TO FINANCIAL STATEMENTS.

DREYFUS PREMIER LIMITED TERM HIGH INCOME FUND
- -----------------------------------------------------------------------------

STATEMENT OF OPERATIONS                          YEAR ENDED DECEMBER 31, 1998

INVESTMENT INCOME
<S>                              <C>                                                             <C>               <C>
INCOME:                          Interest  . . . . . . . . . . . . . . . . . . . . . . . .       $ 67,949,834

                                 Cash dividends  . . . . . . . . . . . . . . . . . . . . .          1,434,206

                                                                                              _______________

                                    Total Income . . . . . . . . . . . . . . . . . . . . .                         $ 69,384,040

EXPENSES:                        Management fee--Note 2(a) . . . . . . . . . . . . . . . .          4,630,486

                                 Distribution and service fees--Note 2(b)  . . . . . . . .          4,788,857

                                 Interest expense--Note 4  . . . . . . . . . . . . . . . .            116,786

                                                                                              _______________

                                    Total Expenses . . . . . . . . . . . . . . . . . . . .                            9,536,129

                                                                                                                 _______________

INVESTMENT INCOME--NET . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                           59,847,911

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS--Note 3:

                                 Net realized gain (loss) on investments . . . . . . . . .      $(17,497,235)

                                 Net unrealized appreciation (depreciation) on investments . .   (62,388,806)

                                                                                              _______________

NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS . . . . . . . . . . . . . . . . . .                         (79,886,041)

                                                                                                                 _______________

NET (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS . . . . . . . . . . . . . . . . . .                        $(20,038,130)

                                                                                                                 _______________


                      SEE NOTES TO FINANCIAL STATEMENTS.

DREYFUS PREMIER LIMITED TERM HIGH INCOME FUND
- -----------------------------------------------------------------------------

STATEMENT OF CHANGES IN NET ASSETS

                                                                                        Year Ended            Year Ended

                                                                                     December 31, 1998    December 31, 1997*
                                                                                     __________________    __________________

OPERATIONS:

  Investment income--net . . . . . . . . . . . . . . . . . . . . . . . . . . . .        $   59,847,911  $         6,988,442

  Net realized gain (loss) on investments  . . . . . . . . . . . . . . . . . . .           (17,497,235)             (146,844)

  Net unrealized appreciation (depreciation) on investments  . . . . . . . . . .           (62,388,806)           (2,479,601)

                                                                                         _____________          _____________

       Net Increase (Decrease) in Net Assets Resulting from Operations . . . . .           (20,038,130)            4,361,997

                                                                                         _____________          _____________

DIVIDENDS TO SHAREHOLDERS FROM:

 Investment income--net:

    Class A shares . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           (10,382,991)           (1,398,344)

    Class B shares . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           (35,300,767)           (4,057,554)

    Class C shares . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           (13,155,121)           (1,509,642)

    Class R shares . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               (12,480)              (19,781)

                                                                                         _____________          _____________

       Total Dividends . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           (58,851,359)           (6,985,321)

                                                                                         _____________          _____________

BENEFICIAL INTEREST TRANSACTIONS:

 Net proceeds from shares sold:

    Class A shares . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           127,961,825            76,591,614

    Class B shares . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           440,097,645           201,321,431

    Class C shares . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           184,901,944            69,859,568

    Class R shares . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .              --                     503,000

  Dividends reinvested:

    Class A shares . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             6,262,565               814,604

    Class B shares . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             9,117,590              1,172,298

    Class C shares . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             3,905,817                518,369

    Class R shares . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                12,480                 19,780

  Cost of shares redeemed:

    Class A shares . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           (40,179,581)          (11,289,662)

    Class B shares . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           (48,434,992)           (2,850,872)

    Class C shares . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           (33,282,236)           (2,252,352)

    Class R shares . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                  (10)              (400,010)

                                                                                         _____________          _____________

       Increase (Decrease) in Net Assets from Beneficial Interest Transactions . .         650,363,047            334,007,768

                                                                                         _____________          _____________

         Total Increase (Decrease) in Net Assets . . . . . . . . . . . . . . . .           571,473,558            331,384,444

NET ASSETS:

  Beginning of Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           331,384,444               ---

                                                                                         _____________          _____________

  End of Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          $902,858,002           $331,384,444

                                                                                         _____________          _____________

UNDISTRIBUTED INVESTMENT INCOME-NET. . . . . . . . . . . . . . . . . . . . . . .       $       999,673  $           3,121
                                                                                         _____________          _____________
- -----------------------------

* From May 30, 1997 (commencement of operations) to December 31, 1997.

                      SEE NOTES TO FINANCIAL STATEMENTS.

DREYFUS PREMIER LIMITED TERM HIGH INCOME FUND
- -----------------------------------------------------------------------------

STATEMENT OF CHANGES IN NET ASSETS (CONTINUED)


                                                                                                       Shares
                                                                                        _______________________________________

                                                                                        Year Ended            Year Ended

                                                                                     December 31, 1998    December 31, 1997*
                                                                                     __________________    __________________

CAPITAL SHARE TRANSACTIONS:

  Class A

  ________

   Shares sold . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           10,556,558             6,104,546

   Shares issued for dividends reinvested  . . . . . . . . . . . . . . . . . . .              523,771                65,046

   Shares redeemed . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           (3,364,705)             (897,316)

                                                                                          ___________            ___________

                    Net Increase (Decrease) in Shares Outstanding  . . . . . . .            7,715,624             5,272,276

                                                                                          ___________            ___________

   Class B

   ________

   Shares sold . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           36,142,877            16,027,425

   Shares issued for dividends reinvested  . . . . . . . . . . . . . . . . . . .              764,857                93,658

   Shares redeemed . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           (4,116,604)             (227,070)

                                                                                          ___________            ___________

                    Net Increase (Decrease) in Shares Outstanding  . . . . . . .           32,791,130            15,894,013
                                                                                          ___________            ___________


   Class C

   ________

   Shares sold . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           15,092,226             5,552,164

   Shares issued for dividends reinvested  . . . . . . . . . . . . . . . . . . .              327,575                41,378

   Shares redeemed . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           (2,814,091)             (179,346)

                                                                                          ___________            ___________

                    Net Increase (Decrease) in Shares Outstanding  . . . . . . .           12,605,710             5,414,196
                                                                                          ___________            ___________

   Class R

   ________

   Shares sold . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               ------                40,237

   Shares issued for dividends reinvested  . . . . . . . . . . . . . . . . . . .                1,035                 1,571

   Shares redeemed . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               ---                  (31,596)

                                                                                          ___________            ___________

                    Net Increase (Decrease) in Shares Outstanding  . . . . . . .                1,035                10,212
                                                                                          ___________            ___________
- -----------------------------
</TABLE>
<TABLE>
<CAPTION>

*  From May 30, 1997 (commencement of operations) to December 31, 1997.

                      SEE NOTES TO FINANCIAL STATEMENTS.

DREYFUS PREMIER LIMITED TERM HIGH INCOME FUND
- -----------------------------------------------------------------------------

FINANCIAL HIGHLIGHTS

   Contained  below  is  per  share  operating  performance  data for a share of
Beneficial  Interest outstanding, total investment return, ratios to average net
assets  and  other supplemental data for each period indicated. This information
has been derived from the Fund's financial statements.

                                                                          Class A Shares                   Class B Shares
                                                                    ___________________________      ___________________________

                                                                  Year Ended      Period Ended       Year Ended    Period Ended

                                                                 December 31,    December 31,      December 31,   December 31,

                                                                     1998            1997(1)            1998          1997(1)
                                                                _____________     _____________    ____________    ____________

PER SHARE DATA:
   <S>                                                               <C>             <C>              <C>             <C>
   Net asset value, beginning of period  . . . . . . . . . .         $12.46          $12.50           $12.46          $12.50
                                                                     ______          ______           ______          ______

   Investment Operations:

   Investment income--net  . . . . . . . . . . . . . . . . .           1.15             .71             1.09             .66

   Net realized and unrealized gain (loss)

       on investments  . . . . . . . . . . . . . . . . . . .          (1.14)           (.04)           (1.14)           (.04)
                                                                     ______          ______           ______          ______


   Total from Investment Operations  . . . . . . . . . . . .            .01             .67             (.05)            .62
                                                                     ______          ______           ______          ______


   Distributions:

   Dividends from investment income--net . . . . . . . . . .          (1.14)           (.71)           (1.08)           (.66)
                                                                     ______          ______           ______          ______


   Net asset value, end of period  . . . . . . . . . . . . .         $11.33          $12.46           $11.33           12.46
                                                                     ______          ______           ______          ______


TOTAL INVESTMENT RETURN (2). . . . . . . . . . . . . . . . .           (.10%)          9.16%(3)         (.61%)          8.57%(3)

RATIOS/SUPPLEMENTAL DATA:

   Ratio of operating expenses to average net assets . . . .            .95%            .95%(3)         1.45%           1.45%(3)

   Ratio of interest expense to average net assets . . . . .            .02%            .08%(3)          .02%            .09%(3)

   Ratio of net investment income

       to average net assets . . . . . . . . . . . . . . . .           9.55%           9.34%(3)         9.02%           8.73%(3)

   Portfolio Turnover Rate . . . . . . . . . . . . . . . . .          45.34%          28.83%           45.34%          28.83%

   Net Assets, end of period (000's Omitted) . . . . . . . .       $147,131         $65,705         $551,415        $198,057
</TABLE>
- -----------------------------

(1)  From May 30, 1997 (commencement of operations) to December 31, 1997.

(2)  Exclusive of sales load.

(3)  Annualized.

                      SEE NOTES TO FINANCIAL STATEMENTS.

DREYFUS PREMIER LIMITED TERM HIGH INCOME FUND
- -----------------------------------------------------------------------------
<TABLE>
<CAPTION>
FINANCIAL HIGHLIGHTS (CONTINUED)

   Contained  below  is  per  share  operating  performance  data for a share of
Beneficial  Interest outstanding, total investment return, ratios to average net
assets  and  other supplemental data for each period indicated. This information
has been derived from the Fund's financial statements.

                                                                        Class C Shares                   Class R Shares
                                                                   ___________________________      ___________________________

                                                                   Year Ended    Period Ended       Year Ended    Period Ended

                                                                  December 31,   December 31,      December 31,   December 31,

                                                                      1998          1997(1)            1998          1997(1)
                                                                  _____________   _____________    ____________    ____________

PER SHARE DATA:
   <S>                                                               <C>             <C>              <C>             <C>
   Net asset value, beginning of period  . . . . . . . . . .         $12.47          $12.50           $12.45          $12.50
                                                                     ______          ______           ______          ______
______

   Investment Operations:

   Investment income--net  . . . . . . . . . . . . . . . . .           1.06             .65             1.25             .81

   Net realized and unrealized gain (loss)

       on investments  . . . . . . . . . . . . . . . . . . .          (1.15)           (.03)           (1.21)           (.14)
                                                                     ______          ______           ______          ______

   Total from Investment Operations  . . . . . . . . . . . .           (.09)            .62             .04              .67
                                                                     ______          ______           ______          ______

   Distributions:

   Dividends from investment income--net . . . . . . . . . .          (1.05)           (.65)           (1.17)           (.72)
                                                                     ______          ______           ______          ______

   Net asset value, end of period  . . . . . . . . . . . . .         $11.33          $12.47           $11.32          $12.45
                                                                     ______          ______           ______          ______

TOTAL INVESTMENT RETURN (2). . . . . . . . . . . . . . . . .           (.93%)          8.47%(3)          .14%           9.26%(3)

RATIOS/SUPPLEMENTAL DATA:

   Ratio of operating expenses to average net assets . . . .           1.70%           1.70%(3)          .70%            .75%(3)

   Ratio of interest expense to average net assets . . . . .            .02%            .09%(3)          .03%            .05%(3)

   Ratio of net investment income

       to average net assets . . . . . . . . . . . . . . . .           8.77%           8.54%(3)        10.41%          10.08%(3)

   Portfolio Turnover Rate . . . . . . . . . . . . . . . . .          45.34%          28.83%           45.34%          28.83%

   Net Assets, end of period (000's Omitted) . . . . . . . .       $204,184         $67,495             $127            $127
</TABLE>
- -----------------------------

(1)  From May 30, 1997 (commencement of operations) to December 31, 1997.

(2)  Exclusive of sales load.

(3)  Annualized.

                      SEE NOTES TO FINANCIAL STATEMENTS.

DREYFUS PREMIER LIMITED TERM HIGH INCOME FUND
- -----------------------------------------------------------------------------

NOTES TO FINANCIAL STATEMENTS

NOTE 1--SIGNIFICANT ACCOUNTING POLICIES:

   Dreyfus  Premier  Limited  Term  High  Income  Fund  (the "Fund") is separate
diversified  series  of  The  Dreyfus/Laurel  Funds Trust (the "Trust") which is
registered  under the Investment Company Act of 1940, as amended (the "Act"), as
an  open-end  management  investment  company  and  operates as a series company
currently  offering  three  series  including  the  Fund.  The Fund's investment
objective  is  to  provide  high  current  income.  The Dreyfus Corporation (the
" Manager" ) serves  as  the  Fund's investment manager. The Manager is a direct
subsidiary of Mellon Bank, N.A. ("Mellon Bank").

   Premier  Mutual Fund Services, Inc. (the "Distributor") is the distributor of
the Fund's shares. The Fund is authorized to issue an unlimited number of shares
of  Beneficial  Interest  in  the following classes of shares: Class A, Class B,
Class  C  and Class R. Class A, Class B and Class C shares are sold primarily to
retail  investors  through  financial intermediaries and bear a distribution fee
and/or  service  fee.  Class A shares are sold with a front-end sales charge and
bear  a  distribution  fee,  while  Class  B and Class C shares are subject to a
contingent  deferred  sales  charge ("CDSC") and a distribution and service 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  or  service  fees. Class R shares are
offered  without  a  front-end  sales  load  or  CDSC.  Each class of shares has
identical rights and privileges, except with respect to distribution and service
fees and voting rights on matters affecting a single class.

   Investment  income,  net of expenses (other than class specific expenses) and
realized  and  unrealized  gains and losses are allocated daily to each class of
shares based upon the relative proportion of net assets of each class.

   The  Fund' s  financial  statements are prepared in accordance with generally
accepted accounting principles which may require the use of management estimates
and assumptions. Actual results could differ from those estimates.

   (A)  PORTFOLIO  VALUATION:  Investments  in  securities (excluding short-term
investments  other  than U.S. Treasury Bills) are valued each business day by an
independent  pricing  service  (" Service" ) approved  by the Board of Trustees.
Investments   for  which  quoted  bid  prices  are  readily  available  and  are
representative  of the bid side of the market in the judgment of the Service are
valued  at  the  mean  between the quoted bid prices (as obtained by the Service
from  dealers in such securities) and asked prices (as calculated by the Service
based  upon its evaluation of the market for such securities). Other investments
(which  constitute  a  majority of the portfolio securities) are carried at fair
value as determined by the Service, based on methods which include consideration
of:  yields  or prices of securities of comparable quality, coupon, maturity and
type;  indications  as  to  values  from dealers; and general market conditions.
Securities  for  which  there are no such valuations are valued at fair value as
determined  in  good  faith  under  the  direction  of  the  Board  of Trustees.
Short-term investments, other than U.S. Treasury Bills, are carried at amortized
cost,  which  approximates  value. Investments denominated in foreign currencies
are translated into U.S. dollars at the prevailing rates of exchange.

   (B)  SECURITIES  TRANSACTIONS  AND INVESTMENT INCOME: Securities transactions
are  recorded  on  a  trade  date  basis. Realized gain and loss from securities
transactions  are  recorded  on  the  identified  cost basis. Dividend income is
recognized  on  the  ex-dividend  date  and  interest  income,  including, where
applicable,  amortization  of  discount  on  investments,  is  recognized on the
accrual basis.

   (C)  DISTRIBUTIONS  TO  SHAREHOLDERS: It is the policy of the Fund to declare
dividends  daily  from  net  investment income. Such dividends are paid monthly.
Dividends  from  net  realized  capital  gain  are  normally  declared  and paid
annually, but the Fund may make distributions on a more frequent basis to comply
with  the  distribution  requirements  of  the Internal Revenue Code of 1986, as
amended (the "Code"). To the extent that net realized capital gain can be offset
by  capital  loss  carryovers,  if  any,  it  is  the  policy of the Fund not to
distribute such gain.

DREYFUS PREMIER LIMITED TERM HIGH INCOME FUND
- -----------------------------------------------------------------------------

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(D) FEDERAL INCOME TAXES: It is the policy of the Fund to continue to qualify
as  a  regulated  investment  company,  if  such  qualification  is  in the best
interests  of  its  shareholders, by complying with the applicable provisions of
the  Code,  and to make distributions of taxable income sufficient to relieve it
from substantially all Federal income and excise taxes.

   The  Fund  has  an  unused capital loss carryover of approximately $8,327,000
available  for  Federal  income  tax  purposes  to be applied against future net
securities  profits,  if  any,  realized  subsequent  to  December 31, 1998. The
carryover  does not include net realized securities losses from November 1, 1998
through December 31, 1998 which are treated, for Federal income tax purposes, as
arising in fiscal 1999. If not applied, the carryover expires in fiscal 2006.

NOTE 2--INVESTMENT MANAGEMENT FEE AND OTHER TRANSACTIONS WITH AFFILIATES:

(A) INVESTMENT MANAGEMENT FEE: Pursuant to an Investment Management agreement
with the Manager, the Manager provides or arranges for one or more third parties
and/or  affiliates to provide investment advisory, administrative, custody, fund
accounting  and  transfer  agency services to the Fund. 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 .70% of the value of the Fund's average daily net assets. Out of
its fee, the Manager pays all of the expenses of the Fund except brokerage fees,
taxes,  interest,  commitment  fees,  Rule 12b-1 distribution fees and expenses,
service  fees,  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). Effective July 1, 1998, each
Trustee  receives  $40,000 per year, plus $5,000 for each joint Board meeting of
The Dreyfus/Laurel Funds, Inc., The Dreyfus/Laurel Tax-Free Municipal Funds, and
The Dreyfus/Laurel Funds Trust (the "Dreyfus/Laurel Funds") attended, $2,000 for
separate  committee  meetings  attended which are not held in conjunction with a
regularly  scheduled  board  meeting  and  $500  for Board meetings and separate
committee  meetings  attended  that are conducted by telephone and is reimbursed
for  travel  and  out-of-pocket  expenses. The Chairman of the Board receives an
additional 25% of such compensation (with the exception of reimbursable amounts)
 .  In  the  event  that there is a joint committee meeting of the Dreyfus/Laurel
Funds  and  the  Dreyfus  High  Yield  Strategies  Fund,  the $2,000 fee will be
allocated between the Dreyfus/Laurel Funds and the Dreyfus High Yield Strategies
Fund.  These fees and expenses are charged and allocated to each series based on
net  assets.  Amounts  required  to  be  paid  by  the  Trust  directly  to  the
non-interested  Trustees,  that  would  be  applied  to  offset a portion of the
management  fee payable to the Manager, are in fact paid directly by the Manager
to the non-interested Trustees.

Prior to July 1, 1998 each Trustee received $27,000 per year, $1,000 for each
Board  meeting  attended  and $750 for each Audit Committee meeting attended and
was  reimbursed for travel and out-of-pocket expenses. The Chairman of the Board
received  an  additional annual fee of $25,000 per year. These fees pertained to
the  Dreyfus/Laurel  Funds.  (The  $1,000  attendance  fee  and reimbursement of
meeting expenses were also borne pro rata by Dreyfus High Yield Strategies Fund)
 . These fees and expenses were charged and allocated to each series based on net
assets.  Amounts required to be paid by the Trust directly to the non-interested
Trustees,  that  would  be  applied  to  offset  a portion of the management fee
payable  to  the  Manager,  were  in  fact  paid  directly by the Manager to the
non-interested Trustees.

   (B)  DISTRIBUTION  AND SERVICE PLAN: Under the Distribution Plan (the "Plan")
adopted  pursuant to Rule 12b-1 under the Act, Class A shares pay annually up to
 . 25%  of  the value of the average daily net assets attributable to its Class A
shares  to  compensate  the  Distributor  and  Dreyfus  Service  Corporation, an
affiliate   of  the  Manager,  for  shareholder  servicing  activities  and  the
Distributor for activities and expenses primarily intended to result in the sale
of  Class  A  shares.  Under  the  Plan,  Class  B  and  Class  C shares pay the
Distributor  for  distributing  the  Fund' s  Class  B  and Class C shares at an
aggregate  annual  rate  of  .50% and .75% of the value of the average daily net
assets  of  Class B and Class C shares, respectively. Class B and Class C shares
are  also  subject to a service plan adopted pursuant to Rule 12b-1, under which
Class B and Class C shares DREYFUS PREMIER LIMITED TERM HIGH INCOME FUND
- -----------------------------------------------------------------------------

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

pay  Dreyfus  Service  Corporation  or  the  Distributor  for  providing certain
services  to the holders of their shares a fee at the annual rate of .25% of the
value  of  the  average  daily net assets of Class B and Class C shares. Class R
shares bear no distribution or service fee. During the period ended December 31,
1998,  Class A, Class B and Class C shares were charged $276,562, $1,990,285 and
$1,145,150,  respectively,  pursuant  to the Plan and Class B and Class C shares
were charged $995,143 and $381,717 respectively, pursuant to the service plan.

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

NOTE 3--SECURITIES TRANSACTIONS:

   The  aggregate  amount  of  purchases  and  sales  of  investment securities,
excluding  short-term  securities,  during  the  period ended December 31, 1998,
amounted to $873,727,733 and $280,654,213, respectively.

   At  December 31, 1998, accumulated net unrealized depreciation on investments
was  $64,868,407,  consisting  of  $6,188,132  gross unrealized appreciation and
$71,056,539 gross unrealized depreciation.

At December 31, 1998, the cost of investments for Federal income tax purposes
was substantially the same as the cost for financial reporting purposes (see the
Statement of Investments).

NOTE 4--BANK LINE OF CREDIT:

   The  Fund  may  borrow  up  to  $10  million  for leveraging purposes under a
short-term  unsecured line of credit and participates with other Dreyfus-managed
funds  in  a  $100 million unsecured line of credit primarily to be utilized for
temporary  or  emergency  purposes,  including  the  financing  of  redemptions.
Interest  is charged to the Fund at rates which are related to the Federal Funds
rate in effect at the time of borrowings.

   The  average  daily  amount of borrowings outstanding during the period ended
December  31,  1998 was approximately $1,980,000 with a related weighted average
annualized interest rate of 5.91%.


DREYFUS PREMIER LIMITED TERM HIGH INCOME FUND
- -----------------------------------------------------------------------------

INDEPENDENT AUDITOR'S REPORT

THE BOARD OF DIRECTORS AND SHAREHOLDERS

THE DREYFUS/LAUREL FUNDS TRUST:

   We  have  audited  the  accompanying  statement  of  assets  and liabilities,
including  the  statement  of  investments, of Dreyfus Premier Limited Term High
Income  Fund  of The Dreyfus/Laurel Funds Trust as of December 31, 1998, and the
related  statement  of  operations  for  the  year then ended, the statements of
changes  in  net  assets,  and  the financial highlights for each of the periods
presented  herein.  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
audits.

   We  conducted  our  audits  in  accordance  with  generally accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable  assurance  about  whether  the  financial  statements  and financial
highlights  are free of material misstatement. An audit includes examining, on a
test  basis,  evidence  supporting  the amounts and disclosures in the financial
statements  and  financial  highlights.  Our procedures included confirmation of
securities  owned  as of December 31, 1998, 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  audits  provide  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
Dreyfus  Premier Limited Term High Income Fund of The Dreyfus/Laurel Funds Trust
as  of December 31, 1998, the results of its operations for the year then ended,
the  changes in its net assets, and financial highlights for each of the periods
presented herein, in conformity with generally accepted accounting principles.





New York, New York

February 19, 1999

IMPORTANT TAX INFORMATION (UNAUDITED)

   For  Federal  tax  purposes  the Fund hereby designates 1.67% of the ordinary
dividends  paid during the fiscal year ended December 31, 1998 as qualifying for
dividends received deduction.


DREYFUS PREMIER LIMITED TERM

HIGH INCOME FUND

200 Park Avenue

New York, NY 10166

MANAGER

The Dreyfus Corporation

200 Park Avenue

New York, NY 10166

CUSTODIAN

Mellon Bank, N.A.

One Mellon Bank Center

Pittsburgh, PA 15258

TRANSFER AGENT &

DIVIDEND DISBURSING AGENT

Dreyfus Transfer, Inc.

P.O. Box 9671

Providence, RI 02940












Printed in U.S.A.                                         029/759AR9812

                                 ANNUAL REPORT
- -------------------------------------------------------------------------------

                                DREYFUS PREMIER

                                 LIMITED TERM

                               HIGH INCOME FUND
- -------------------------------------------------------------------------------

                               DECEMBER 31, 1998


[reg.tm logo]

[Dreyfus lion/2hres logo]





YEAR 2000 ISSUES (UNAUDITED)

  The  fund  could  be  adversely  affected  if the computer systems used by The
Dreyfus  Corporation  and  the  fund' s  other service providers do not properly
process  and  calculate date-related information from and after January 1, 2000.
The  Dreyfus  Corporation  is working to avoid Year 2000-related problems in its
systems  and  to  obtain  assurances  from other service providers that they are
taking  similar  steps.  In  addition,  issuers  of securities in which the fund
invests may be adversely affected by Year 2000-related problems. This could have
an impact on the value of the fund's investments and its share price.

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

LETTER TO SHAREHOLDERS

Dear Shareholder:
<TABLE>
<CAPTION>


  The  following  table  shows  the  performance  of the Dreyfus Premier Managed
Income Fund for its annual reporting period ended December 31, 1998:

                                                                         Approximate                    Distribution

                                         Total Return*                Income Dividends                   Per Share**

                                         ___________               _____________________             _________________
<S>                                          <C>                           <C>                              <C>
Class A                                      4.90%$                        0.739                            6.52%

Class B                                      4.10%                         $0.653                           6.04%

Class C                                      4.17%                         $0.652                           6.02%

Class R                                      5.26%                         $0.766                           7.09%

Lehman Brothers
Aggregate Bond Index***                      8.69%
</TABLE>

THE ECONOMY

  During  1998,  the  main  regions  of  the  world  had very different economic
fundamentals.  The  U.S.  entered  the  year  with  a  strong  economy near full
employment, with unemployment only slightly above 4%. The tight labor market led
the  Federal  Reserve  Board (the "Fed") to contemplate a rise in interest rates
early  in  the  year,  but  world  economic  weakness  generated powerful enough
disinflationary  forces  that  the Fed acted instead to ease credit beginning in
September.  After many years of subpar economic growth, continental Europe moved
into  a  sustained economic expansion. The overall European economy benefited as
interest rates in peripheral countries such as Spain and Italy fell, approaching
the  lower  levels  established  by Germany, on the eve of currency unification.
Unlike  the U.S., Europe has substantial excess capacity of productive plant and
labor. In Asia, weak economies were pervasive as a result of a financial crisis.
The  Latin  American economies weakened in turn as the financial stresses spread
throughout  that  region.  On  balance, there was a substantial weakening of the
world  economy  over  the  course  of  1998  moderated  mainly  by  the American
consumer's role as "spender of last resort."

A main influence on the U.S. economy during the year was the foreign financial
crisis  and  consequent  cooling  of the world economy. The positive effects hit
first.  Actual  inflation  and  expected inflation dropped, causing a decline in
long-term  Treasury  bond  yields  and  mortgage  rates.  This  caused a boom in
housing.  The  fall in inflation left more of the growth in consumer income with
which to buy goods and services. Thus, consumers benefited from a combination of
good  growth  in income after inflation, a strong labor market, and increases in
the  prices  of assets they owned, including bonds, stocks and real estate. In a
sense,  1998  was  a  year  of  disinflationary boom in the U.S., as above-trend
economic growth coincided with negligible inflation.

  The  negative  effect of Asian weakness was felt in the industrial sector more
than  in  the consumer sector. Corporate profits weakened, especially in sectors
affected  by  the Asian crisis such as world-traded commodities (oil, metals and
paper) and exports.

  Evidence  of  a  weaker world economy accumulated during 1998 as the financial
stresses  continued.  A  worsened  financial crisis occurred between the Russian
default  in  mid-August  and  the  fallout from the Long Term Capital Management
hedge  fund crisis through early October. However, energetic steps were taken to
stabilize the Japanese banks, design a support package for Brazil, ease monetary
policy,   and  help  overinvested  financial  institutions  rebuild  their  cash
reserves.  Indications of a calming of financial fears were evident in the final
months  of  the  year.  In  any  case, there appears to have been a shift in the
priorities   of   key   policymakers   from   fighting  potential  inflation  to
restimulating future world economic growth.

  The  global  economy  survived  a  triple financial crisis in 1998 from Japan,
emerging  market  countries  and  overextended  financial  institutions.  Excess
capacity  persists  in  many  worldwide  industries  after years of high capital
spending  followed by the onset of a worldwide weakening in demand. Fortunately,
the  U.S.  has  led  the  world  in  making  the  transition  away  from the old
manufacturing  industries  to  the new growth industries, such as biotechnology,
software,  computer hardware and the Internet. This contributed to the favorable
combination  of low unemployment and low inflation in the U.S., and may yet lead
toward more efficient allocation of capital elsewhere in the world.

  As  1998 ended, interest rates set by central banks remained in a downtrend in
most  parts  of the world including Europe and the U.S. A similar trend had even
begun in many emerging countries, as the stresses of financial crisis relaxed.

MARKET ENVIRONMENT/PORTFOLIO ACTIVITY

  For  calendar  year 1998, intermediate and longer-term interest rates declined
from  approximately  three-quarters of a percentage point to over one percentage
point.  In  response  to  slowing international economic growth rates and stable
domestic inflation, the Federal Reserve lowered the Federal Funds rates on three
separate  occasions  from  5.50% to 4.75% the last four months of the year. (The
Federal  Funds  rate  is  the  rate  that  banks charge each other for overnight
loans.)

  Concerns  over  global  economic  weakness  and  benign  inflation in the U.S.
economy accelerated demand for fixed-income securities over the last six months.
The  collapse  of  the  Russian  debt  and currency markets in August, continued
economic  weakness  in  Japan  and other Asian economies, and fears of spillover
into  Brazil  served  as  catalysts  for  investors  to  seek the safety of U.S.
Treasury  securities.  This resulted in sharp price advances for this sector. In
addition,  global  commodity  deflation  provided investors with confidence that
inflation  would  likely remain tame, thus providing a crucial support to higher
bond valuations.

  Because  of  investor demand for quality, commonly referred to as a "flight to
quality,"  there was an unusual performance disparity in the bond market between
U.S.  Government  bonds  and corporate issues. While interest rates on these two
sectors  usually move in tandem, investor demand for credit safety pushed prices
of  Treasuries  higher,  driving  their  yields significantly lower. At the same
time,  many  corporate bond prices were declining and their yields rising. While
this  trend  moderated  during  the final two months of the year, corporate bond
yields  were  still at a historically wide gap relative to Government bond rates
at    year-end.

  During  the  Fund's reporting period, the Fund continued its strategy of being
overweighted  in the corporate sector compared to the Fund's benchmark index. We
believe  that  the attractive valuation level of these securities, combined with
favorable  economic  conditions,  provide  the  potential  for  strong  relative
returns.  Furthermore,  we  continue  to  expect the market to favor the debt of
large,  liquid, domestic-oriented companies with strong cash flows. However, the
flight  to  quality  caused  Treasuries  to outperform corporate issues, and the
Fund' s overweighting in this area caused the Fund to underperform its benchmark
index during the reporting period.

  Within  the  below-investment-grade  sector  of  the  portfolio,  we increased
holdings  in telecommunications and media companies because of the strong growth
in  demand  for  wireless  communications  as  well as the expansion in Internet
usage.  Because  of  the  attractive  fundamentals  present in these securities,
several  investment-grade  companies  acquired the securities of companies whose
ratings  had  been  lowered,  resulting  in an improvement in credit quality. We
currently  expect this investment trend to continue. By the end of the reporting
period, the portfolio had a 30% allocation in below-investment-grade securities.

  Mortgage   securities   also   rebounded   during  the  fourth  quarter  after
underperforming Treasuries earlier in the reporting period. We currently believe
that  mortgages  can continue to benefit from investor optimism that prepayments
may  not  accelerate  sharply since interest rates have risen. During the fourth
quarter, commercial mortgages also experienced renewed investor interest. In the
asset-backed  sector, we feel that home equity issues appear the most attractive
given  their  yield  advantage  over  Treasuries.  The  portfolio maintained its
overweighted  position  in  commercial mortgage and asset-backed securities; its
position    in    residential    mortgage   securities   increased   modestly.

We continue to focus on relative value among the various fixed income sectors,
while  emphasizing  security  selection  as  our  primary means of adding value.
Included  in  this  report  is a series of detailed statements about your Fund's
holdings  and its financial condition. We hope they are informative. Please know
that  we  appreciate  greatly  your  continued confidence in the Fund and in The
Dreyfus Corporation.

               Very truly yours,


               [Arthur J. MacBride signature]


               Arthur J. MacBride

               Portfolio Manager

January 15, 1999

New York, N.Y.

*Total  return  includes  reinvestment of dividends and any capital gains paid,
and  does  not  take  into consideration the maximum initial sales charge in the
case  of  Class  A  shares  or  the  applicable contingent deferred sales charge
imposed on redemptions in the case of Class B and Class C shares.

**Distribution  rate  per  share  is  based  upon dividends per share from net
investment  income paid during the period, divided by the maximum offering price
per  share  at  the end of the period in the case of Class A shares or net asset
value per share in the case of Class B, Class C and Class R shares.

***SOURCE:  LEHMAN  BROTHERS--The  Lehman  Brothers  Aggregate Bond Index is a
widely  accepted,  unmanaged  index  of  corporate,  U.S.  government  and  U.S.
government  agency debt instruments, mortgage-backed securities and asset-backed
securities.



DREYFUS PREMIER MANAGED INCOME FUND                         DECEMBER 31, 1998
- -----------------------------------------------------------------------------

COMPARISON OF CHANGE IN VALUE OF $10,000 INVESTMENT IN DREYFUS PREMIER MANAGED
    INCOME FUND CLASS A SHARES AND THE LEHMAN BROTHERS AGGREGATE BOND INDEX

                                    Dollars

$24,240

Lehman Brothers  Aggregate Bond Index*

$20,338
<TABLE>
<CAPTION>

Dreyfus Premier Managed Income Fund (Class A Shares)

*Source: Lehman Brothers

Average Annual Total Returns
- -----------------------------------------------------------------------------

                     Class A Shares                                                    Class B Shares
      _______________________________________________________          __________________________________________________________

                                                                                                             % Return Reflecting

                                               % Return                                                     Applicable Contingent

                                              Reflecting                                      % Return         Deferred Sales

                        % Return Without    Maximum Initial                                  Assuming No         Charge Upon

Period Ended 12/31/98     Sales Charge    Sales Charge (4.5%)     Period Ended 12/31/98      Redemption          Redemption*

___________________       ____________     ________________       ________________           __________       _________________
<S>                         <C>               <C>                 <C>                         <C>                <C>
1 Year                      4.90%             0.17%               1 Year                      4.10%              0.17%

5 Years                     5.80              4.82                From Inception (12/19/94)   7.69               7.29

10 Years                    7.85              7.36

                       Class C Shares                                                    Class R Shares
</TABLE>
<TABLE>
<CAPTION>

_______________________________________________________           __________________________________________________________

                                          % Return Reflecting

                                         Applicable Contingent

                             % Return       Deferred Sales

                             Assuming         Charge Upon

Period Ended 12/31/98      No Redemption     Redemption**         Period Ended 12/31/98

___________________       ____________    __________________      _________________
<S>                         <C>               <C>                 <C>                         <C>
1 Year                      4.17%             3.19%               1 Year                      5.26%

From Inception (12/19/94)   7.69              7.69                5 Years                     6.06

                                                                  From Inception (2/1/93)     7.24
- ------------------------
</TABLE>

Past performance is not predictive of future performance.

The  above graph compares a $10,000 investment made in Class A shares of Dreyfus
Premier  Managed  Income  Fund  on  12/31/88 to a $10,000 investment made in the
Lehman  Brothers  Aggregate  Bond  Index on that date. All dividends and capital
gain  distributions are reinvested. Performance for Class B, Class C and Class R
shares  will  vary  from  the  performance of Class A shares shown above, due to
differences in charges and expenses.

Dreyfus  Premier  Managed  Income Fund seeks high current income consistent with
what  is believed to be prudent risk of capital primarily through investments in
investment-grade  corporate  and  U.S. Government obligations and in obligations
having  maturities of 10 years or less. The Fund's performance shown in the line
graph  takes into account the maximum initial sales charge on Class A shares and
all other applicable fees and expenses. The Lehman Brothers Aggregate Bond Index
is  a  widely  accepted,  unmanaged index of corporate, U.S. government and U.S.
government agency debt instruments, mortgage-backed securities, and asset-backed
securities.  The  Index  does  not  take  into  account  charges, fees and other
expenses.  Further  information  relating to Fund performance, including expense
reimbursements,  if applicable, is contained in the Financial Highlights section
of the Prospectus and elsewhere in this report.

*   The maximum contingent deferred sales charge for Class B shares is 4% and is
reduced to 0% after six years.

** The  maximum  contingent deferred sales charge for Class C shares is 1% for
shares redeemed within one year of the date of purchase.
<TABLE>
<CAPTION>

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

STATEMENT OF INVESTMENTS                                    DECEMBER 31, 1998

                                                                                                Principal

Bonds and Notes--98.2%                                                                           Amount                Value
- -----------------------------------------------------                                         _____________         _____________

                 Aerospace--1.6%    BE Aerospace, Ser. B
                                        <S>                                                       <C>                   <C>
                                        Sr. Notes, 9.875%, 2006  . . . . . . . . . . .    $       300,000       $       313,500

                                    Compass Aerospace,

                                        Sr. Sub. Notes, 10.125%, 2005  . . . . . . . .            635,000  (a)          619,125

                                    Goodrich (BF),

                                        Notes, 7%, 2038  . . . . . . . . . . . . . . .            240,000               246,423

                                    Pacific Aerospace & Electronics,

                                        Sr. Sub. Notes, 11.25%, 2005 . . . . . . . . .            690,000  (a)          520,950

                                                                                                                 _______________

                                                                                                                      1,699,998

                                                                                                                 _______________


          Asset-Backed Ctfs.--8.9%  Access Financial Manufactured Housing

                                        Contract Trust,

                                        Ser. 1995-1, Cl. A-2, 6.375%, 2021 . . . . . .            750,000               766,710

                                    Amresco Residential Securities Mortgage

                                        Loan Trust,

                                        Ser. 1998-2, Cl. A8, 5.779%, 2028  . . . . . .            572,941  (b)          572,941

                                    Associates Manufactured Housing Trust,

                                        Ser. 1997-2, Cl. A4, 6.475%, 2028  . . . . . .            316,000               320,988

                                    CIT RV Trust 1997-A,

                                        Cl. A-4, 6.20%, 2006 . . . . . . . . . . . . .          1,241,000             1,253,329

                                    Capital One Master Trust,

                                        Ser. 1998-4, Cl. A, 5.43%, 2007  . . . . . . .            791,000  (b)          791,247

                                    Case Equipment Loan Trust,

                                        Ser. 1998-C, Cl. A-4, 5.610%, 2005 . . . . . .            251,000               251,235

                                    Citibank Credit Card Master Trust I,

                                        Ser. 1998-9, Cl. A, 5.30%, 2006  . . . . . . .            511,000               504,133

                                    EQCC Home Equity Loan Trust,

                                        Ser. 1998-2, Cl. A-3F, 6.229%, 2013  . . . . .          1,968,000             1,957,737

                                    Fleetwood Credit 1997-A Grantor Trust,

                                        Cl. A, 6.64%, 2012 . . . . . . . . . . . . . .            346,161               352,595

                                    Ford Credit Auto Loan Master Trust,

                                        Ser. 1995-1, Cl. A, 6.50%, 2002  . . . . . . .            756,000               767,091

                                    The Money Store Home Equity Trust:

                                        Ser. 1996-C, Cl. A-6, 7.69%, 2024  . . . . . .            637,000               660,977

                                        Ser. 1997-A, Cl. A-4, 6.89%, 2016  . . . . . .            236,000               243,571

                                        Ser. 1998-B, Cl. AF-4, 6.115%, 2021  . . . . .            229,000               229,286

                                    Oakwood Mortgage Investors,

                                        Ser. 1998-A, Cl. A3, 6.05%, 2028 . . . . . . .            612,000               614,133

                                                                                                                 _______________

                                                                                                                      9,285,973

                                                                                                                 _______________


                     Automotive--.6% Advanced Accessory Systems,

                                        Sr. Sub. Notes, 9.75%, 2007  . . . . . . . . .            580,000               580,000

                                                                                                                 _______________


                      Banking--2.8% CitiCorp,

                                        Notes, 8%, 2003  . . . . . . . . . . . . . . .            205,000               222,343

                                    First National Bank of Boston,

                                        Sub. Notes, 7.375%, 2006 . . . . . . . . . . .            758,000               809,857

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

STATEMENT OF INVESTMENTS (CONTINUED)            DECEMBER 31,  1998

                                                                                                Principal

Bonds and Notes (continued)                                                                      Amount                Value
- -----------------------------------------------------                                         _____________         _____________

                Banking (continued) First Security,

                                        Sr. Notes, 6.875%, 2006  . . . . . . . . . . .    $       380,000       $       404,228

                                    Great Western Financial Trust II, Ser. A,

                                        Gtd. Capital Securities, 8.206%, 2027  . . . .            550,000               602,760

                                    NationsBank,

                                        Sub. Notes, 6.80%, 2028  . . . . . . . . . . .            285,000               295,753

                                    U.S. Bank,

                                        Sub. Notes, 5.70%, 2008  . . . . . . . . . . .            630,000               626,712

                                                                                                                 _______________

                                                                                                                      2,961,653

                                                                                                                 _______________

        Broadcasting & Media--3.4%  Adelphia Communications, Ser. B,

                                        Sr. Notes, 8.125%, 2003  . . . . . . . . . . .            500,000               514,375

                                    Avalon Cable Holdings,

                                        Sr. Discount Notes, Zero Coupon, 2003  . . . .            480,000  (a,c)        269,400

                                    Avalon Cable of Michigan,

                                        Sr. Sub. Notes, 9.375%, 2008 . . . . . . . . .            135,000  (a)          138,712

                                    Brill Media:

                                        Sr. Notes, 7.50%, 2007 . . . . . . . . . . . .            540,000  (b)          483,300

                                        Sr. Sub. Appreciation Notes, 7.50%, 2007 . . .             15,429  (b)                2

                                    Century Communications,

                                        Sr. Notes, 9.50%, 2000 . . . . . . . . . . . .            115,000               119,600

                                    Chancellor Media,

                                        Sr. Sub. Notes, 9.375%, 2004 . . . . . . . . .            400,000               422,000

                                    Cumulus Media,

                                        Sr. Notes, 10.375%, 2008 . . . . . . . . . . .            530,000               564,450

                                    LodgeNet Entertainment,

                                        Sr. Notes, 10.25%, 2006  . . . . . . . . . . .            300,000               298,500

                                    United International Holdings, Ser. B,

                                        Sr. Discount Notes, Zero Coupon, 2003  . . . .          1,290,000  (c)          703,050

                                                                                                                 _______________

                                                                                                                      3,513,389

                                                                                                                 _______________

           Building Materials--.1%  Associated Materials,

                                        Sr. Notes, 9.25%, 2008 . . . . . . . . . . . .            135,000               135,675

                                                                                                                 _______________

                   Chemicals--1.4%  Brunner Mond Group,

                                        Sr. Sub. Notes, 11%, 2008  . . . . . . . . . .            670,000  (a)          619,750

                                    Octel Developments,

                                        Sr. Notes, 10%, 2006 . . . . . . . . . . . . .            600,000               627,000

                                    Pioneer Americas Acquisition, Ser. B,

                                        Sr. Secured Notes, 9.25%, 2007 . . . . . . . .            230,000               185,150

                                                                                                                 _______________

                                                                                                                      1,431,900

                                                                                                                 _______________

        Commercial Mortgage

          Pass-Through Ctfs.--5.4%  Asset Securitization:

                                        Ser. 1996-MD VI, Cl. A-1A, 6.72%, 2026 . . . .            224,311               228,167

                                        Ser. 1996-MD VI, Cl. A-1C, 7.04%, 2026 . . . .            780,000               839,502

                                        Ser. 1997-D IV, Cl. A-1D, 7.49%, 2029  . . . .            693,000               754,036

                                    CS First Boston Mortgage Securities,

                                        Ser. 1998-C2, Cl. A2, 6.30%, 2008  . . . . . .          1,012,000             1,030,343

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

STATEMENT OF INVESTMENTS (CONTINUED)            DECEMBER 31,  1998

                                                                                                Principal

Bonds and Notes (continued)                                                                      Amount                Value
- -----------------------------------------------------                                         _____________         _____________

                Commercial Mortgage First Union-Lehman Brothers Commercial

    Pass-Through Ctfs. (continued)      Mortgage Trust,

                                        Ser. 1997-C1, Cl. IO, 1.487%, 4/18/2027

                                        (Interest Only Obligation) . . . . . . . . . .     $    8,909,328  (b,d)   $    592,693

                                    Lehman Brothers Commercial Conduit

                                        Mortgage Trust,

                                        Ser. 1998-C1, Cl. A2, 6.40%, 2007  . . . . . .            765,000               791,618

                                    Morgan Stanley Capital I:

                                        Ser. 1997-C1, Cl. A1C, 7.63%, 2020 . . . . . .            978,000             1,049,888

                                        Ser. 1998-WF1, Cl. A2, 6.55%, 2007 . . . . . .            381,000               396,954

                                                                                                                 _______________

                                                                                                                      5,683,201

                                                                                                                 _______________

                    Consumer--5.5%  Amazon.Com,

                                        Sr. Discount Notes, Zero Coupon, 2003  . . . .            350,000  (c)          232,750

                                    Biovail International,

                                        Sr. Notes, 10.875%, 2005 . . . . . . . . . . .            400,000  (a)          404,000

                                    Dominos,

                                        Sr. Sub. Notes, 10.375%, 2009  . . . . . . . .            450,000  (a)          453,375

                                    Federated Department Stores,

                                        Notes, 8.125%, 2002  . . . . . . . . . . . . .            125,000               135,099

                                    Finlay Enterprises,

                                        Gtd. Sr. Notes, 9%, 2008 . . . . . . . . . . .            335,000               296,475

                                    Hilton Hotels,

                                        Sr. Notes, 7.375%, 2002  . . . . . . . . . . .            152,000               153,261

                                    ICN Pharmaceuticals, Ser. B,

                                        Sr. Notes, 9.25%, 2005 . . . . . . . . . . . .            300,000               309,000

                                    KinderCare Learning Centers,

                                        Sr. Sub. Notes, 9.50%, 2009  . . . . . . . . .            630,000               630,000

                                    Lamar Advertising,

                                        Gtd. Sr. Sub. Notes, 8.625%, 2007  . . . . . .            250,000               263,750

                                    Loewen Group International, Ser. 3,

                                        Gtd. Sr. Notes, 7.75%, 2001  . . . . . . . . .            250,000               220,000

                                    Muzak/Capital,

                                        Sr. Notes, 10%, 2003 . . . . . . . . . . . . .            400,000               416,000

                                    Prime Succession Acquisition,

                                        Sr. Sub. Notes, 10.75%, 2004 . . . . . . . . .            130,000               129,350

                                    Protection One Alarm Monitoring,

                                        Sr. Discount Notes, 13.625%, 2005  . . . . . .            358,000               409,910

                                    Rayovac, Ser. B,

                                        Sr. Sub. Notes, 10.25%, 2006 . . . . . . . . .            195,000               215,475

                                    Reliant Building Products, Ser. B,

                                        Sr. Sub. Notes, 10.875%, 2004  . . . . . . . .            570,000               493,050

                                    Royal Caribbean Cruises,

                                        Deb., 7.50%, 2027  . . . . . . . . . . . . . .            430,000               421,976

                                    Standard Commercial Tobacco,

                                        Gtd. Sr. Notes, 8.875%, 2005 . . . . . . . . .            580,000               565,500

                                                                                                                _______________

                                                                                                                      5,748,971

                                                                                                                _______________

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

STATEMENT OF INVESTMENTS (CONTINUED)            DECEMBER 31,  1998

                                                                                                Principal

Bonds and Notes (continued)                                                                      Amount                Value
- -----------------------------------------------------                                         _____________         _____________

                       Energy--1.8% Calenergy,

                                        Notes, 8.48%, 2028 . . . . . . . . . . . . . .    $       250,000       $       282,204

                                    Chesapeake Energy, Ser. B,

                                        Sr. Notes, 7.875%, 2004  . . . . . . . . . . .            425,000               337,875

                                    Coastal,

                                        Sr. Notes, 8.125%, 2002  . . . . . . . . . . .            420,000               450,173

                                    HS Resources,

                                        Sr. Sub. Notes, 9.25%, 2006  . . . . . . . . .            205,000               193,725

                                    Noble Drilling,

                                        Sr. Notes, 9.125%, 2006  . . . . . . . . . . .             98,000               109,325

                                    Norcen Energy Resources,

                                        Deb., 7.375%, 2006 . . . . . . . . . . . . . .            165,000               173,319

                                    Oryx Energy,

                                        Notes, 10%, 2001 . . . . . . . . . . . . . . .             80,000                85,875

                                    Williams,

                                        Notes, 6.20%, 2002 . . . . . . . . . . . . . .            280,000               280,921

                                                                                                                 _______________

                                                                                                                      1,913,417

                                                                                                                 _______________


                Entertainment--1.3% Imax,

                                        Sr. Notes, 7.875%, 2005  . . . . . . . . . . .            295,000               299,425

                                    Silver Cinemas,

                                        Sr. Sub. Notes, 10.50%, 2005 . . . . . . . . .            510,000               349,350

                                    Six Flags Entertainment,

                                        Gtd. Sr. Notes, 8.875%, 2006 . . . . . . . . .            375,000               386,719

                                    United Artists Theatres, Ser. B,

                                        Sr. Sub. Notes, 9.75%, 2008  . . . . . . . . .            300,000               288,000

                                                                                                                 _______________

                                                                                                                      1,323,494

                                                                                                                 _______________


                 Environmental--1.1% Allied Waste North America,

                                        Sr. Notes:

                                          7.375%, 2004 . . . . . . . . . . . . . . . .            180,000  (a)          182,700

                                          7.625%, 2006 . . . . . . . . . . . . . . . .            120,000  (a)          121,200

                                    USA Waste Services,

                                        Sr. Notes, 7.125%, 2007  . . . . . . . . . . .            340,000               363,261

                                    WMX Technologies:

                                        Notes:

                                           6.625%, 2002  . . . . . . . . . . . . . . .            135,000               139,166

                                           7.70%, 2002 . . . . . . . . . . . . . . . .            360,000               381,741

                                                                                                                 _______________

                                                                                                                      1,188,068

                                                                                                                 _______________


                    Financial--9.6% AvalonBay Communities,

                                        Sr. Notes, 6.50%, 2003 . . . . . . . . . . . .            305,000               300,684

                                    Dollar Financial Group, Ser. A,

                                        Sr. Notes, 10.875%, 2006 . . . . . . . . . . .            300,000               304,500

                                    Equitable Life Assurance Society of the U.S.,

                                        Surplus Notes, 7%, 2028  . . . . . . . . . . .            415,000               428,030

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

STATEMENT OF INVESTMENTS (CONTINUED)            DECEMBER 31,  1998

                                                                                                Principal

Bonds and Notes (continued)                                                                      Amount                Value
- -----------------------------------------------------                                         _____________         _____________

              Financial (continued) Finova Capital,

                                        Medium-Term Notes, 6.22%, 2000 . . . . . . . .    $       810,000       $       812,600

                                    GMAC:

                                        Notes:

                                           6.875%, 2001  . . . . . . . . . . . . . . .            275,000               283,515

                                           7.125%, 2001  . . . . . . . . . . . . . . .            115,000               118,887

                                    GS Escrow,

                                        Sr. Notes, 7%, 2003  . . . . . . . . . . . . .            500,000               490,452

                                    Jefferson-Pilot Capital Trust A,

                                        Gtd Capital Securities, 8.14%, 2046  . . . . .            385,000  (a)          418,420

                                    Jefferson-Pilot Capital Trust B, Ser. B,

                                        Gtd. Capital Securities, 8.285%, 2046  . . . .            190,000  (a)          207,904

                                    Lehman Brothers Holdings:

                                        Notes:

                                           6.25%, 2003 . . . . . . . . . . . . . . . .          1,040,000             1,032,081

                                           8.50%, 2007 . . . . . . . . . . . . . . . .            610,000               680,609

                                        Sr. Sub. Notes, 6.125%, 2001 . . . . . . . . .            400,000               399,629

                                    Paine Webber Group:

                                        Medium Term Sr. Notes, Ser. C,

                                           8.06%, 2017 . . . . . . . . . . . . . . . .            730,000               793,263

                                        Sr. Notes, 7.39%, 2017 . . . . . . . . . . . .            675,000               685,915

                                    Safeco Capital Trust I, Ser. B

                                        Gtd. Capital Secuities, 8.072%, 2037 . . . . .            750,000               800,828

                                    Sears Roebuck Acceptance,

                                        Notes, 6%, 2003  . . . . . . . . . . . . . . .            780,000               788,538

                                    Sun Life of Canada (U.S.) Capital Trust I,

                                        Gtd. Cum. Capital Securities, 8.526%, 2049 . .          1,265,000  (a)        1,435,509

                                                                                                                 _______________

                                                                                                                      9,981,364

                                                                                                                 _______________


               Food & Beverage--1.4% Agrilink Foods,

                                        Sr. Sub. Notes, 11.875%, 2008  . . . . . . . .            270,000  (a)          276,075

                                    Favorite Brands International,

                                        Sr. Notes, 10.75%, 2006  . . . . . . . . . . .            600,000  (a)          495,000

                                    Nabisco,

                                        Notes, 6%, 2001  . . . . . . . . . . . . . . .            735,000               731,650

                                                                                                                 _______________

                                                                                                                      1,502,725

                                                                                                                 _______________


                      Foreign--1.5% Canadian Forest Oil,

                                        Sr. Sub. Notes, 8.75%, 2007  . . . . . . . . .            525,000               496,125

                                    Canadian National Railway,

                                        Notes, 6.90%, 2028 . . . . . . . . . . . . . .            370,000               382,816

                                    Embotelladora Andina, Ser. A,

                                        Notes, 7%, 2007  . . . . . . . . . . . . . . .            490,000               415,433

                                    Rogers Communications,

                                        Conv. Sub. Deb., 2%, 2005  . . . . . . . . . .            475,000               310,531

                                                                                                                 _______________

                                                                                                                      1,604,905

                                                                                                                 _______________


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

STATEMENT OF INVESTMENTS (CONTINUED)            DECEMBER 31,  1998

                                                                                                Principal

Bonds and Notes (continued)                                                                      Amount                Value
- -----------------------------------------------------                                         _____________         _____________

                    Healthcare--.2% Global Health Sciences,

                                        Sr. Notes, 11%, 2008 . . . . . . . . . . . . .    $       265,000       $       176,225

                                                                                                                  _______________


                   Industrial--6.3% Alliance Laundry Systems,

                                        Sr. Sub. Notes, 9.625%, 2008 . . . . . . . . .            355,000  (a)          342,575

                                    Axia,

                                        Notes, 10.75%, 2008  . . . . . . . . . . . . .            350,000               357,000

                                    Delco Remy International,

                                        Sr. Notes, 8.625%, 2007  . . . . . . . . . . .            325,000               333,125

                                    Eagle-Picher:

                                        Holdings, Ser. B,

                                           Sr. Discount Notes, Zero Coupon, 2003 . . .            600,000  (c)          304,500

                                        Industries,

                                           Sr. Sub. Notes, 9.375%, 2008  . . . . . . .            375,000               354,375

                                    Ingersoll-Rand,

                                        Sr. Notes, 6.255%, 2001  . . . . . . . . . . .            875,000               886,119

                                    Lockheed Martin,

                                        Gtd. Deb., 7.75%, 2026 . . . . . . . . . . . .            930,000             1,070,389

                                    Numatics,

                                        Sr. Sub. Notes, 9.625%, 2008 . . . . . . . . .            140,000               131,600

                                    Plastic Containers, Ser. B,

                                        Sr. Secured Notes, 10%, 2006 . . . . . . . . .            325,000               339,625

                                    Raytheon,

                                        Notes, 5.95%, 2001 . . . . . . . . . . . . . .            600,000               607,534

                                    Regional,

                                        Sr. Notes, 10.50%, 2008  . . . . . . . . . . .            535,000               543,025

                                    Sony,

                                        Notes, 6.125%, 2003  . . . . . . . . . . . . .            130,000               133,447

                                    Steel Heddle Manufacturing,

                                        Sr. Sub. Notes, 10.625%, 2008  . . . . . . . .            600,000               471,000

                                    Verio,

                                        Sr. Notes, 11.25%, 2008  . . . . . . . . . . .            410,000  (a)          414,100

                                    Wesco Distribution, Ser. B,

                                        Sr. Sub. Notes, 9.125%, 2008 . . . . . . . . .            300,000               301,500

                                                                                                                 _______________

                                                                                                                      6,589,914

                                                                                                                 _______________


                         Metals--.4% U.S. Can, Ser. B,

                                        Sr. Sub.Notes, 10.125%, 2006 . . . . . . . . .            350,000               360,500

                                                                                                                  _______________


                      Retailers--.6% Fedders North America,

                                        Gtd. Sr. Sub. Notes, 9.375%, 2007  . . . . . .            600,000               607,500

                                                                                                                 _______________


                    Technology--1.5% Amphenol,

                                        Sr. Sub. Notes, 9.875%, 2007 . . . . . . . . .            330,000               338,250

                                    DynCorp,

                                        Sr. Sub. Notes, 9.50%, 2007  . . . . . . . . .            520,000               522,600

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

STATEMENT OF INVESTMENTS (CONTINUED)            DECEMBER 31,  1998

                                                                                                Principal

Bonds and Notes (continued)                                                                      Amount                Value
- -----------------------------------------------------                                         _____________         _____________

            Technology (continued)  Iron Mountain,

                                        Sr. Notes, 10.125%, 2006 . . . . . . . . . . .    $       600,000       $       648,000

                                                                                                                 _______________

                                                                                                                      1,508,850

                                                                                                                 _______________

          Telecommunications--7.8%  21st Century Telecom Group,

                                        Sr. Discount Notes, Zero Coupon, 2003  . . . .          1,040,000  (c)          442,000

                                    Comcast Cable Communications,

                                        Notes, 6.20%, 2008 . . . . . . . . . . . . . .            615,000               627,485

                                    Comcast Cellular,

                                        Sr. Notes, 9.50%, 2007 . . . . . . . . . . . .            300,000               319,500

                                    Dobson Wireline,

                                        Sr. Notes, 12.25%, 2008  . . . . . . . . . . .            700,000               651,000

                                    E. Spire Communications,

                                        Sr. Discount Notes, Zero Coupon, 2003  . . . .            500,000  (c)          197,500

                                    Echostar Communications,

                                        Sr. Secured Discount Notes, Zero Coupon, 1999  .          325,000  (c)          334,750

                                    GCI,

                                        Sr. Notes, 9.75%, 2007 . . . . . . . . . . . .            400,000               398,000

                                    Iridium/Capital,

                                        Sr. Notes, 11.25%, 2005  . . . . . . . . . . .            800,000               692,000

                                    Level 3 Communications,

                                        Sr. Notes, 9.125%, 2008  . . . . . . . . . . .            550,000               545,875

                                    McLeod USA,

                                        Sr. Notes, 9.25%, 2007 . . . . . . . . . . . .            350,000               367,500

                                    Nextel Communications,

                                        Sr. Discount Notes, Zero Coupon, 2002  . . . .          1,150,000  (c)          701,500

                                    Orion Network Systems,

                                        Sr. Notes, 11.25%, 2007 (Units)  . . . . . . .            550,000  (e)          528,000

                                    Paging Network,

                                        Sr. Sub. Notes, 8.875%, 2006 . . . . . . . . .            770,000               719,950

                                    Price Communications Wireless,

                                        Sr. Notes, 9.125%, 2006  . . . . . . . . . . .            430,000  (a)          436,450

                                    Splitrock Services, Ser. B,

                                        Gtd. Sr. Notes, 11.75%, 2008 . . . . . . . . .            500,000               435,000

                                    Telehub Communications,

                                        Sr. Discount Notes, Zero Coupon, 2001(Units) .            400,000  (a,c,e)      214,000

                                    Time Warner Telecommunications,

                                        Sr. Notes, 9.75%, 2008 . . . . . . . . . . . .            505,000               532,775

                                                                                                                 _______________

                                                                                                                      8,143,285

                                                                                                                 _______________

                     Textiles--.5%  Burlington Industries,

                                        Deb., 7.25%, 2007  . . . . . . . . . . . . . .            506,000               516,950

                                                                                                                 _______________

                   Utilities--1.2%  Avon Energy Partners Holdings,

                                        Sr. Notes, 6.73%, 2002 . . . . . . . . . . . .            950,000  (a)          976,935

                                    Niagara Mohawk Power, Ser. C,

                                        Sr. Notes, 7.125%, 2001  . . . . . . . . . . .            230,000               234,724

                                                                                                                 _______________

                                                                                                                      1,211,659

                                                                                                                 _______________

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

STATEMENT OF INVESTMENTS (CONTINUED)            DECEMBER 31,  1998

                                                                                                Principal

Bonds and Notes (continued)                                                                      Amount                Value
- -----------------------------------------------------                                         _____________         _____________

         U.S. Government Agencies/

            Mortgage Backed--22.5%  Federal Home Loan Mortgage Corp.:

                                        7.50%, 9/1/2012  . . . . . . . . . . . . . . .    $       815,658       $       841,906

                                        9.50%, 7/25/2022 . . . . . . . . . . . . . . .            413,286               440,406

                                    Federal National Mortgage Association:

                                        6%, 8/1/2010-2/15/2029 . . . . . . . . . . . .          3,309,480  (f)        3,293,979

                                        6.50%, 11/1/2003-1/15/2029 . . . . . . . . . .          4,721,496  (f)        4,793,215

                                        7%, 7/1/2022-7/1/2023  . . . . . . . . . . . .            736,762               756,605

                                        7.50%, 4/1/2005  . . . . . . . . . . . . . . .             33,483                33,483

                                        7.536%, 6/1/2016 . . . . . . . . . . . . . . .            945,746             1,050,249

                                        Gtd. REMIC Pass-Through Ctfs.,

                                           Ser. 1996-M7, Cl. B, 6.839%, 6/17/2011  . .            320,000  (b)          330,462

                                    Government National Mortgage Association I:

                                        6.50%, 1/15/2029 . . . . . . . . . . . . . . .          1,967,000  (g)        1,987,280

                                        7%, 12/15/2025-6/15/2028 . . . . . . . . . . .          3,280,793             3,370,357

                                        7.50%, 12/15/2023-10/15/2028 . . . . . . . . .          5,569,190             5,750,934

                                        8%, 7/15/2027  . . . . . . . . . . . . . . . .            809,598               842,735

                                                                                                                 _______________

                                                                                                                     23,491,611

                                                                                                                 _______________

            U.S. Government--10.8%  U.S. Treasury Bonds,

                                        7.25%, 8/15/2022 . . . . . . . . . . . . . . .          2,570,000             3,196,052

                                    U.S. Treasury Notes:

                                        5.375%, 1/31/2000  . . . . . . . . . . . . . .          6,311,000             6,361,362

                                        6.375%, 8/15/2002  . . . . . . . . . . . . . .            658,000               694,868

                                    U.S. Treasury Principal Strips,

                                        Zero Coupon, 8/15/2022 . . . . . . . . . . . .          3,800,000             1,050,358

                                                                                                                 _______________

                                                                                                                     11,302,640

                                                                                                                 _______________

                                    TOTAL BONDS AND NOTES

                                        (cost $102,882,245)  . . . . . . . . . . . . . . .                         $102,463,867
                                                                                                                  _____________


Short-Term Investments--9.2%
- -----------------------------------------------------

                  Commercial Paper; Ford Motor Credit,

                                        5%, 1/4/1999 . . . . . . . . . . . . . . . . . . .  $    5,200,000       $    5,200,000

                                    General Electric Credit,

                                        5%, 1/4/1999 . . . . . . . . . . . . . . . . . . .      4,347,000             4,347,000

                                                                                                                 _______________

                                    TOTAL SHORT-TERM INVESTMENTS

                                        (cost $9,547,000)  . . . . . . . . . . . . . . . .                        $    9,547,000

                                                                                                                   _____________


TOTAL INVESTMENTS (cost $112,429,245). . . . . . . . . . . . . . . . . . . . . . . . . . .         107.4%          $112,010,867

                                                                                                  _______        _______________

LIABILITIES, LESS CASH AND RECEIVABLES   . . . . . . . . . . . . . . . . . . . . . . . . .         (7.4%)       $   (7,708,139)
                                                                                                  _______        _______________

NET ASSETS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         100.0%          $104,302,728
                                                                                                  _______        _______________

</TABLE>
DREYFUS PREMIER MANAGED INCOME FUND
- -----------------------------------------------------------------------------

Notes to Statement of Investments:
- -----------------------------------------------------------------------------

(a)  Securities exempt from registration under Rule 144A of the Securities Act
of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers.  At December 31, 1998,
these securities amounted to $8,546,180 or 8.2% of net assets.

(b)  Variable rate security--interest rate subject to change.

(c)  Zero Coupon until year shown at which time a stated coupon rate becomes
effective.

(d)  Notional face amount shown.

(e)  With warrants to purchase common stock.

(f)  Partially purchased on a forward commitment basis.

(g)  Purchased on a forward commitment basis.




<TABLE>
<CAPTION>

                      SEE NOTES TO FINANCIAL STATEMENTS.

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

STATEMENT OF ASSETS AND LIABILITIES                         DECEMBER 31, 1998

                                                                                                    Cost             Value
                                                                                                _____________    ______________
<S>                              <C>                                                             <C>               <C>
ASSETS:                          Investments in securities--See Statement of Investments . .     $112,429,245      $112,010,867

                                 Cash  . . . . . . . . . . . . . . . . . . . . . . . . . .                            1,283,951

                                 Receivable for investment securities sold . . . . . . . .                            1,811,608

                                 Interest receivable . . . . . . . . . . . . . . . . . . .                            1,587,670

                                 Receivable for shares of Beneficial Interest subscribed . .                            166,041

                                                                                                                 ______________

                                                                                                                    116,860,137

                                                                                                                 ______________


LIABILITIES:                     Due to The Dreyfus Corporation and affiliates . . . . . .                               75,882

                                 Due to Distributor  . . . . . . . . . . . . . . . . . . .                               19,596

                                 Payable for investment securities purchased . . . . . . .                           10,426,307

                                 Payable for shares of Beneficial Interest redeemed  . . .                            2,035,624

                                                                                                                 ______________

                                                                                                                     12,557,409

                                                                                                                 ______________


NET ASSETS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                         $104,302,728

                                                                                                                 ______________



REPRESENTED BY:                  Paid-in capital . . . . . . . . . . . . . . . . . . . . .                         $111,104,012

                                 Accumulated distributions in excess of investment
                                   income--net . . . . . . . . . . . . . . . . . . . . . .                              (71,225)

                                 Accumulated net realized gain (loss) on investments . . .                           (6,311,681)

                                 Accumulated net unrealized appreciation (depreciation)
                                   on investments--Note 3  . . . . . . . . . . . . . . . .                             (418,378)

                                                                                                                 ______________


 NET ASSETS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                         $104,302,728

                                                                                                                 ______________



</TABLE>
<TABLE>
<CAPTION>

                           NET ASSET VALUE PER SHARE
                              --------------------

                                                             Class A           Class B            Class C           Class R
                                                          ______________   _______________  ______________       ______________
<S>                                                          <C>               <C>                 <C>              <C>
Net Assets . . . . . . . . . . . . . . . . . . . . . .       $71,901,965       $16,324,732         $5,368,908       $10,707,123

Shares Outstanding . . . . . . . . . . . . . . . . . .         6,649,729         1,509,632            496,184           990,243


 NET ASSET VALUE PER SHARE . . . . . . . . . . . . . .            $10.81            $10.81             $10.82            $10.81
                                                                 _______           _______            _______           _______


</TABLE>
<TABLE>
<CAPTION>

                      SEE NOTES TO FINANCIAL STATEMENTS.

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

STATEMENT OF OPERATIONS                          YEAR ENDED DECEMBER 31, 1998

INVESTMENT INCOME
<S>                              <C>                                                       <C>                   <C>
INCOME                           Interest Income . . . . . . . . . . . . . . . . .                               $  7,343,282

EXPENSES:                        Management fee--Note 2(a) . . . . . . . . . . . .         $    680,914

                                 Distribution and service fees--Note 2(b)  . . . .              311,712

                                 Loan commitment fees--Note 4  . . . . . . . . . .                  533

                                                                                           ____________

                                    Total Expenses . . . . . . . . . . . . . . . .                                    993,159

                                                                                                                _____________

INVESTMENT INCOME--NET . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                                  6,350,123

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS--Note 3:

                                 Net realized gain (loss) on investments . . . . .          $ 1,022,323

                                 Net unrealized appreciation (depreciation)
                                    on investments . . . . . . . . . . . . . . . .           (2,710,587)

                                                                                           ____________

NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS . . . . . . . . . . . . . .                                (1,688,264)

                                                                                                                _____________

NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS . . . . . . . . . . . . . . .                               $  4,661,859

                                                                                                                _____________











                      SEE NOTES TO FINANCIAL STATEMENTS.

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

STATEMENT OF CHANGES IN NET ASSETS

                                                                                             Year Ended         Year Ended

                                                                                         December 31, 1998   December 31, 1997
                                                                                          _________________   _________________

OPERATIONS:

   Investment income--net  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      $    6,350,123       $    6,300,051

   Net realized gain (loss) on investments . . . . . . . . . . . . . . . . . . . . .           1,022,323              919,974

   Net unrealized appreciation (depreciation) on investments . . . . . . . . . . . .          (2,710,587)           1,470,433

                                                                                           _____________        _____________

          Net Increase (Decrease) in Net Assets Resulting from Operations  . . . . .           4,661,859            8,690,458

                                                                                           _____________        _____________


DIVIDENDS TO SHAREHOLDERS FROM:

  Investment income--net:

       Class A shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          (4,912,986)          (4,956,835)

       Class B shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            (615,010)            (351,138)

       Class C shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            (146,175)             (45,681)

       Class R shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            (787,520)            (906,054)

                                                                                           _____________        _____________

          Total Dividends  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          (6,461,691)          (6,259,708)

                                                                                           _____________        _____________


BENEFICIAL INTEREST TRANSACTIONS:

  Net proceeds from shares sold:

       Class A shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           9,151,854            9,538,076

       Class B shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          12,907,066            3,306,776

       Class C shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           5,118,598              704,099

       Class R shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          10,863,405            4,188,843

   Dividends reinvested:

       Class A shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           3,841,225            3,927,349

       Class B shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             301,251              165,637

       Class C shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .              30,245               20,653

       Class R shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             668,194              805,637

   Cost of shares redeemed:

       Class A shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         (12,634,036)         (19,780,145)

       Class B shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          (3,590,805)          (1,719,546)

       Class C shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            (732,720)            (160,373)

       Class R shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         (11,633,078)          (6,881,617)

                                                                                           _____________        _____________

          Increase (Decrease) in Net Assets from Beneficial Interest Transactions  .          14,291,199           (5,884,611)

                                                                                           _____________        _____________

             Total Increase (Decrease) in Net Assets . . . . . . . . . . . . . . . .          12,491,367           (3,453,861)


NET ASSETS:

   Beginning of Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          91,811,361           95,265,222

                                                                                           _____________        _____________

   End of Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        $104,302,728        $  91,811,361

                                                                                           _____________        _____________

UNDISTRIBUTED INVESTMENT INCOME (DISTRIBUTIONS IN EXCESS OF INVESTMENT INCOME)--NET. .  $       (71,225)    $         40,343

                                                                                           _____________        _____________

                      SEE NOTES TO FINANCIAL STATEMENTS.

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

STATEMENT OF CHANGES IN NET ASSETS (CONTINUED)

                                                                                                        Shares
                                                                                            _______________________________

                                                                                             Year Ended         Year Ended

                                                                                         December 31, 1998   December 31, 1997
                                                                                          _________________   _________________

CAPITAL SHARE TRANSACTIONS:

  Class A
  _______

   Shares sold . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         831,761            885,615

   Shares issued for dividends reinvested  . . . . . . . . . . . . . . . . . . . . . .         349,834            363,709

   Shares redeemed . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      (1,150,108)        (1,837,421)

                                                                                            __________         __________

             Net Increase (Decrease) in Shares Outstanding . . . . . . . . . . . . . .          31,487           (588,097)
                                                                                            __________         __________


  Class B

  _______

   Shares sold . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       1,184,201            306,677

   Shares issued for dividends reinvested  . . . . . . . . . . . . . . . . . . . . . .          27,508             15,300

   Shares redeemed . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        (328,343)          (159,287)
                                                                                            __________         __________

             Net Increase (Decrease) in Shares Outstanding . . . . . . . . . . . . . .         883,366            162,690
                                                                                            __________         __________


  Class C

  _______

   Shares sold . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         469,333             65,104

   Shares issued for dividends reinvested  . . . . . . . . . . . . . . . . . . . . . .           2,760              1,907

   Shares redeemed . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        (67,335)           (14,740)
                                                                                            __________         __________

             Net Increase (Decrease) in Shares Outstanding . . . . . . . . . . . . . .         404,758             52,271
                                                                                            __________         __________


  Class R

  _______

   Shares sold . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         995,589            386,896

   Shares issued for dividends reinvested  . . . . . . . . . . . . . . . . . . . . . .          60,836             74,624

   Shares redeemed . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     (1,068,058)          (631,385)
                                                                                            __________         __________

             Net Increase (Decrease) in Shares Outstanding . . . . . . . . . . . . . .        (11,633)          (169,865)
                                                                                            __________         __________

</TABLE>
<TABLE>
<CAPTION>
                      SEE NOTES TO FINANCIAL STATEMENTS.

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

FINANCIAL HIGHLIGHTS

  Contained  below  is  per  share  operating  performance  data  for a share of
Beneficial  Interest outstanding, total investment return, ratios to average net
assets  and  other supplemental data for each period indicated. This information
has been derived from the Fund's financial statements.

                                                                                        Class A Shares
                                                                        _____________________________________________________

                                                                                    Year Ended December 31,
                                                                        _____________________________________________________

PER SHARE DATA:                                                      1998         1997         1996        1995      1994(1,2)
                                                                    _____        _____       ______       ______     ________
   <S>                                                              <C>          <C>          <C>          <C>         <C>
   Net asset value, beginning of period  . . . . . . . . . .        $11.01       $10.73       $11.08       $10.12      $11.38
                                                                    ______       ______      _______      _______     _______

   Investment Operations:

   Investment income--net  . . . . . . . . . . . . . . . . .           .73          .73          .69          .75        .69(3)

   Net realized and unrealized gain (loss) on investments  .          (.19)         .27         (.35)         .96      (1.26)
                                                                    ______       ______      _______      _______     _______

   Total from Investment Operations  . . . . . . . . . . . .           .54         1.00          .34         1.71       (.57)
                                                                    ______       ______      _______      _______     _______

   Distributions:

   Dividends from investment income--net . . . . . . . . . .          (.74)        (.72)        (.69)        (.75)       (.69)
                                                                    ______       ______      _______      _______     _______

   Net asset value, end of period  . . . . . . . . . . . . .        $10.81       $11.01       $10.73       $11.08      $10.12
                                                                    ______       ______      _______      _______     _______

TOTAL INVESTMENT RETURN(4) . . . . . . . . . . . . . . . . .          4.90%        9.80%        3.42%       17.32%      (5.14%)

RATIOS/SUPPLEMENTAL DATA:

   Ratio of expenses to average net assets . . . . . . . . .           .95%         .95%         .95%         .95%        .98%(5)

   Ratio of net investment income to average net assets  . .          6.62%        6.74%        6.48%        7.08%       6.32%

   Portfolio Turnover Rate . . . . . . . . . . . . . . . . .        238.95%      244.44%      251.66%      236.10%     270.00%

   Net Assets, end of period (000's Omitted) . . . . . . . .       $71,902      $72,878      $77,305      $80,782     $79,548

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

(1)Effective  April  4,  1994,  the  Retail  and  Institutional  Classes  were
reclassified  as  a  single  class  of  shares known as the Investor shares.  On
October  17, 1994, Investor shares were redesignated Class A shares. The amounts
shown for the year ended December 31, 1994 were calculated using the performance
of  a  Retail  Class share outstanding from January 1, 1994 to April 3, 1994 and
the  performance  of  an  Investor (now Class A) share outstanding from April 4,
1994 to December 31, 1994.

(2)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 began serving as the Fund's investment manager.

(3)Net  investment  income before voluntary waiver of fees or reimbursement of
expenses  by  the  investment  adviser  for the year ended December 31, 1994 was
$.69.

(4)  Exclusive of sales load.

(5)Without  the  voluntary  reimbursement of expenses and/or waiver of fees by
the  investment  adviser and/or transfer agent, and/or distributor, the ratio of
expenses  to  average net assets for the year ended December 31, 1994 would have
been .99%.



<TABLE>
<CAPTION>

                      SEE NOTES TO FINANCIAL STATEMENTS.

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

FINANCIAL HIGHLIGHTS (CONTINUED)

  Contained  below  is  per  share  operating  performance  data  for a share of
Beneficial  Interest outstanding, total investment return, ratios to average net
assets  and  other supplemental data for each period indicated. This information
has been derived from the Fund's financial statements.(1)

                                                                                              Class B Shares

                                                                                 ________________________________________________

                                                                                           Year Ended December 31,
                                                                                _________________________________________________

PER SHARE DATA:                                                                 1998          1997         1996         1995
                                                                             ________      _______     _______        _______
   <S>                                                                        <C>          <C>          <C>            <C>
   Net asset value, beginning of period  . . . . . . . . . . . . . . . . .    $11.01       $10.73       $11.08         $10.12
                                                                              ______      _______       ______        _______

   Investment Operations:

   Investment income--net  . . . . . . . . . . . . . . . . . . . . . . . .      .64           .65          .61           .67

   Net realized and unrealized gain (loss) on investments  . . . . . . . .     (.19)          .27         (.35)          .96
                                                                              ______      _______       ______        _______

   Total from Investment Operations  . . . . . . . . . . . . . . . . . . .      .45           .92          .26          1.63
                                                                              ______      _______       ______        _______

   Distributions:

   Dividends from investment income--net . . . . . . . . . . . . . . . . .     (.65)         (.64)        (.61)         (.67)
                                                                              ______      _______       ______        _______

   Net asset value, end of period  . . . . . . . . . . . . . . . . . . . .    $10.81        $11.01      $10.73        $11.08
                                                                              ______      _______       ______        _______

TOTAL INVESTMENT RETURN(2) . . . . . . . . . . . . . . . . . . . . . . . .      4.10%        8.97%        2.54%         16.55%

RATIOS/SUPPLEMENTAL DATA:

   Ratio of expenses to average net assets . . . . . . . . . . . . . . . .      1.70%        1.70%        1.70%          1.69%

   Ratio of net investment income to average net assets  . . . . . . . . .      5.81%        5.98%        5.77%          6.41%

   Portfolio Turnover Rate . . . . . . . . . . . . . . . . . . . . . . . .    238.95%      244.44%      251.66%        236.10%

   Net Assets, end of period (000's Omitted) . . . . . . . . . . . . . . .   $16,325       $6,896       $4,973         $2,236

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

(1)The  Fund commenced offering Class B shares on December 19, 1994. Financial
Highlights  for  the  period  ended December 31, 1994 for Class B shares are not
presented because no shares had been issued to the public as of that date.

(2)  Exclusive of sales load.












                      SEE NOTES TO FINANCIAL STATEMENTS.

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

FINANCIAL HIGHLIGHTS (CONTINUED)

  Contained  below  is  per  share  operating  performance  data  for a share of
Beneficial  Interest outstanding, total investment return, ratios to average net
assets  and  other supplemental data for each period indicated. This information
has been derived from the Fund's financial statements.(1)
<TABLE>
<CAPTION>

                                                                                                 Class C Shares
                                                                                 ________________________________________________

                                                                                              Year Ended December 31,
                                                                                _________________________________________________

PER SHARE DATA:                                                                 1998          1997         1996         1995

                                                                             ________      _______     _______       _______
   <S>                                                                        <C>          <C>          <C>           <C>
   Net asset value, beginning of period  . . . . . . . . . . . . . . . . .    $11.02       $10.73       $11.08        $10.12
                                                                              ______      _______       ______       _______

   Investment Operations:

   Investment income--net  . . . . . . . . . . . . . . . . . . . . . . . .      .64           .64          .61           .67

   Net realized and unrealized gain (loss) on investments  . . . . . . . .     (.19)          .29         (.35)          .96
                                                                              ______      _______       ______       _______

   Total from Investment Operations  . . . . . . . . . . . . . . . . . . .      .45           .93          .26          1.63
                                                                              ______      _______       ______       _______

   Distributions:

   Dividends from investment income--net . . . . . . . . . . . . . . . . .     (.65)        (.64)         (.61)         (.67)
                                                                              ______      _______       ______       _______

   Net asset value, end of period  . . . . . . . . . . . . . . . . . . . .    $10.82       $11.02       $10.73        $11.08
                                                                              ______      _______       ______       _______

TOTAL INVESTMENT RETURN(2) . . . . . . . . . . . . . . . . . . . . . . . .      4.17%        8.96%        2.49%        16.54%

RATIOS/SUPPLEMENTAL DATA:

   Ratio of expenses to average net assets . . . . . . . . . . . . . . . .      1.69%        1.70%        1.68%         1.66%

   Ratio of net investment income to average net assets  . . . . . . . . .      5.74%        5.95%        5.69%         6.03%

   Portfolio Turnover Rate . . . . . . . . . . . . . . . . . . . . . . . .    238.95%      244.44%      251.66%       236.10%

   Net Assets, end of period (000's Omitted) . . . . . . . . . . . . . . .    $5,369       $1,007         $420          $67

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

(1)The  Fund commenced offering Class C shares on December 19, 1994. Financial
Highlights  for  the  period  ended December 31, 1994 for Class C shares are not
presented because no shares had been issued to the public as of that date.

(2)  Exclusive of sales load.
















<TABLE>
<CAPTION>

                      SEE NOTES TO FINANCIAL STATEMENTS.

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

FINANCIAL HIGHLIGHTS (CONTINUED)

  Contained  below  is  per  share  operating  performance  data  for a share of
Beneficial  Interest outstanding, total investment return, ratios to average net
assets  and  other supplemental data for each period indicated. This information
has been derived from the Fund's financial statements.

                                                                                         Class R Shares
                                                                        _____________________________________________________

                                                                                      Year Ended December 31,
                                                                        _____________________________________________________

PER SHARE DATA:                                                     1998          1997         1996        1995      1994(1,2)
                                                                    _____        _____        ______       ______     ________
   <S>                                                              <C>          <C>          <C>          <C>         <C>
   Net asset value, beginning of period  . . . . . . . . . .        $11.01       $10.73       $11.08       $10.12      $11.38
                                                                    ______       ______      _______      _______     _______

   Investment Operations:

   Investment income--net  . . . . . . . . . . . . . . . . .           .74          .76          .72          .78        .72(3)

   Net realized and unrealized gain (loss) on investments  .          (.17)         .27         (.35)         .96      (1.26)
                                                                    ______       ______      _______      _______     _______

   Total from Investment Operations  . . . . . . . . . . . .           .57         1.03          .37         1.74       (.54)
                                                                    ______       ______      _______      _______     _______

   Distributions:

   Dividends from investment income--net . . . . . . . . . .          (.77)        (.75)        (.72)        (.78)       (.72)
                                                                    ______       ______      _______      _______     _______

   Net asset value, end of period  . . . . . . . . . . . . .        $10.81       $11.01       $10.73       $11.08      $10.12
                                                                    ______       ______      _______      _______     _______

TOTAL INVESTMENT RETURN(4) . . . . . . . . . . . . . . . . .          5.26%        9.97%        3.58%       17.71%      (4.88%)

RATIOS/SUPPLEMENTAL DATA:

   Ratio of expenses to average net assets . . . . . . . . .           .70%         .70%         .70%         .70%        .71%(5)

   Ratio of net investment income to average net assets  . .          6.77%        6.99%        6.74%        7.31%       6.59%

   Portfolio Turnover Rate . . . . . . . . . . . . . . . . .        238.95%      244.44%      251.66%      236.10%     270.00%

   Net Assets, end of period (000's Omitted) . . . . . . . .       $10,707      $11,031      $12,567      $11,532      $9,588

- -----------
</TABLE>
(1)Effective  April  4, 1994, the Investment Class shares were redesignated as
the  Trust Shares. On October 17, 1994, the Trust Shares were redesignated Class
R shares.

(2)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.

(3)Net  investment income before voluntary waiver of fees and/or reimbursement
of  expenses  by the investment adviser for the year ended December 31, 1994 was
$.71.

(4)  Exclusive of sales load.

(5)Without  the  voluntary  reimbursement of expenses and/or waiver of fees by
the  investment adviser and transfer agent, the ratio of expenses to average net
assets for the year ended December 31, 1994 would have been .72%.








                      SEE NOTES TO FINANCIAL STATEMENTS.

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

NOTES TO FINANCIAL STATEMENTS

NOTE 1--SIGNIFICANT ACCOUNTING POLICIES:

  Dreyfus  Premier  Managed  Income  Fund (the "Fund") is a separate diversified
series of The Dreyfus/Laurel Funds Trust (the "Trust") which is registered under
the  Investment  Company  Act  of  1940, as amended  (the "Act"), as an open-end
management  investment  company  and  operates  as  a  series  company currently
offering  three  series, including the Fund.  The Fund's investment objective is
to  seek high current income consistent with what is believed to be prudent risk
of  capital primarily through investments in investment-grade corporate and U.S.
Government obligations and in obligations having maturities of 10 years or less.
The Dreyfus Corporation (the "Manager") serves as the Fund's investment manager.
The Manager is a direct subsidiary of Mellon Bank, N.A. ("Mellon Bank").

  Premier  Mutual  Fund Services, Inc. (the "Distributor") is the distributor of
the Fund's shares. The Fund is authorized to issue an unlimited number of shares
of  Beneficial  Interest  in  the following classes of shares: Class A, Class B,
Class  C  and Class R. Class A, Class B and Class C shares are sold primarily to
retail  investors  through  financial intermediaries and bear a distribution fee
and/or service fee. Class A shares are sold with a front-end sales charge, while
Class  B  and  Class  C shares are subject to a contingent deferred sales charge
(" CDSC" ) and a distribution and service 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 or service fees. Class R shares are offered without a front-end
sales  load  or  CDSC. Each class of shares has identical rights and privileges,
except  with respect to distribution fees and voting rights on matters affecting
a single class.

  Investment  income,  net  of  expenses  (other  than class specific expenses),
realized  and  unrealized  gains and losses are allocated daily to each class of
shares based upon the relative proportion of net assets of each class.

  The  Fund' s  financial  statements  are prepared in accordance with generally
accepted accounting principles which may require the use of management estimates
and assumptions.  Actual results could differ from those estimates.

  (A)  PORTFOLIO  VALUATION:  Investments  in  securities  (excluding short-term
investments  other  than U.S. Treasury Bills) are valued each business day by an
independent  pricing  service  (" Service" ) approved  by the Board of Trustees.
Investments   for  which  quoted  bid  prices  are  readily  available  and  are
representative  of the bid side of the market in the judgment of the Service are
valued  at  the  mean  between the quoted bid prices (as obtained by the Service
from  dealers in such securities) and asked prices (as calculated by the Service
based upon its evaluation of the market for such securities).  Other investments
(which  constitute  a  majority of the portfolio securities) are carried at fair
value as determined by the Service, based on methods which include consideration
of:  yields  or prices of securities of comparable quality, coupon, maturity and
type;  indications  as  to  values  from dealers; and general market conditions.
Securities  for  which  there are no such valuations are valued at fair value as
determined  in  good  faith  under  the  direction  of  the  Board  of Trustees.
Short-term  investments, excluding U.S. Treasury Bills, are carried at amortized
cost, which approximates market value.

(B) SECURITIES TRANSACTIONS AND INVESTMENT INCOME: Securities transactions are
recorded  on  a  trade  date  basis.  Realized  gain  and  loss  from securities
transactions  are  recorded  on  the  identified  cost basis. Dividend income is
recorded   on  the  ex-dividend  date  and  interest  income,  including,  where
applicable,  amortization  of  discount  on  investments,  is  recognized on the
accrual basis.

  (C)  DISTRIBUTIONS  TO  SHAREHOLDERS:  It is the policy of the Fund to declare
dividends  daily  from  investment  income-net. Such dividends are paid monthly.
Dividends  from  net  realized  capital  gain  are  normally  declared  and paid
annually, but the Fund may make distributions on a more frequent basis to comply
with the distribution requirements DREYFUS PREMIER MANAGED INCOME FUND
- -----------------------------------------------------------------------------

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

  of  the  Internal Revenue Code of 1986, as amended (the "Code"). To the extent
that  net  realized capital gain can be offset by capital loss carryovers, it is
the policy of the Fund not to distribute such gain.

  (D)  FEDERAL INCOME TAXES: It is the policy of the Fund to continue to qualify
as  a  regulated  investment  company,  if  such  qualification  is  in the best
interests  of  its  shareholders, by complying with the applicable provisions of
the  Code,  and to make distributions of taxable income sufficient to relieve it
from substantially all Federal income and excise taxes.

  The  Fund  has  an  unused  capital loss carryover of approximately $6,300,000
available  for  Federal  income  tax  purposes  to be applied against future net
securities  profits,  if  any,  realized subsequent to December 31, 1998. If not
applied, $4,554,000 of the carryover expires in fiscal 2002, $539,000 expires in
fiscal 2003 and $1,207,000 expires in fiscal 2004.

NOTE 2--INVESTMENT MANAGEMENT FEE AND OTHER TRANSACTIONS WITH AFFILIATES:

  (A)  INVESTMENT MANAGEMENT FEE: Pursuant to an Investment Management agreement
with the Manager, the Manager provides or arranges for one or more third parties
and/or  affiliates to provide investment advisory, administrative, custody, fund
accounting  and  transfer  agency services to the Fund. 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 .70% of the value of the Fund's average daily net assets. Out of
its fee, the Manager pays all of the expenses of the Fund except brokerage fees,
taxes,  interest,  commitment  fees,  Rule 12b-1 distribution fees and expenses,
service  fees,  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). Effective July 1, 1998, each
Trustee  receives  $40,000 per year, plus $5,000 for each joint Board meeting of
The Dreyfus/Laurel Funds, Inc., The Dreyfus/Laurel Tax-Free Municipal Funds, and
The Dreyfus/Laurel Funds Trust (the "Dreyfus/Laurel Funds") attended, $2,000 for
separate  committee  meetings  attended which are not held in conjunction with a
regularly  scheduled  board  meeting  and  $500  for Board meetings and separate
committee  meetings  attended  that are conducted by telephone and is reimbursed
for  travel  and  out-of-pocket expenses.  The Chairman of the Board receives an
additional 25% of such compensation (with the exception of reimbursable amounts)
 .   These fees pertain to the Dreyfus/Laurel Funds and are charged and allocated
to  each  series  based  on  net  assets.   In  the  event that there is a joint
committee  meeting  of  the  Dreyfus/Laurel  Funds  and  the  Dreyfus High Yield
Strategies  Fund,  the  $2,000  fee will be allocated between the Dreyfus/Laurel
Funds  and  the Dreyfus High Yield Strategies Fund.  Amounts required to be paid
by  the  Trust directly to the non-interested Trustees, that would be applied to
offset  a portion of the management fee payable to the Manager, are in fact paid
directly by the Manager to the non-interested Trustees.

  Prior  to July 1, 1998 each Trustee received $27,000 per year, $1,000 for each
Board  meeting  attended  and $750 for each Audit Committee meeting attended and
was reimbursed for travel and out-of-pocket expenses.  The Chairman of the Board
received  an additional annual fee of $25,000 per year.  These fees pertained to
the  Dreyfus/Laurel  Funds.   (The  $1,000  attendance  fee and reimbursement of
meeting expenses were also borne pro rata by Dreyfus High Yield Strategies Fund)
 .   These  fees  and expenses were charged and allocated to each series based on
net  assets.   Amounts  required  to  be  paid  by  the  Trust  directly  to the
non-interested  Trustees,  that  would  be  applied  to  offset a portion of the
management fee payable to the Manager, were in fact paid directly by the Manager
to the non-interested Trustees.

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

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

  Dreyfus  Service  Corporation,  a  wholly-owned  subsidiary  of  the  Manager,
retained  $3,089  during  the  period  ended December 31, 1998, from commissions
earned on sales of the Fund's shares.

  (B)  DISTRIBUTION  AND  SERVICE PLAN: Under the Distribution plan (the "Plan")
adopted  pursuant  to Rule 12b-1 under the  Act, the Fund may pay annually up to
 . 25%  of  the value of its average daily net assets attributable to its Class A
shares  to  compensate  the  Distributor  and  Dreyfus  Service  Corporation, an
affiliate   of  the  Manager,  for  shareholder  servicing  activities  and  the
Distributor for activities and expenses primarily intended to result in the sale
of  Class  A  shares.  Under  the  Plan,  the  Fund  may pay the Distributor for
distributing  the  Fund's Class B and Class C shares at an aggregate annual rate
of  .75%  of  the  value  of the average daily net assets of Class B and Class C
shares.  Class  B  and Class C shares are also subject to a service plan adopted
pursuant to Rule 12b-1, under which the Fund pays Dreyfus Service Corporation or
the  Distributor  for  providing  certain services to the holders of Class B and
Class  C  shares  a  fee  at the annual rate of .25% of the value of the average
daily  net  assets  of  Class  B  and  Class  C  shares.  Class R shares bear no
distribution  fee  or  service  fee.  During the period ended December 31, 1998,
Class  A,  Class B and Class C shares were charged $182,651, $78,057 and $18,739
respectively,  pursuant  to the Plan and Class B and Class C shares were charged
$26,019 and $6,246, respectively, pursuant to the service plan.

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

NOTE 3--SECURITIES TRANSACTIONS:

The aggregate amount of purchases and sales (including paydowns) of investment
securities,  excluding  short-term  securities, during the period ended December
31, 1998 amounted to $236,778,873 and $226,942,658, respectively.

  At  December  31, 1998, accumulated net unrealized depreciation on investments
was  $418,378,  consisting  of  $1,783,438  gross  unrealized  appreciation  and
$2,201,816 gross unrealized depreciation.

  At  December 31, 1998, the cost of investments for Federal income tax purposes
was substantially the same as the cost for financial reporting purposes (see the
Statement of Investments).

NOTE 4--BANK LINE OF CREDIT:

  The  Fund  participates  with  other  Dreyfus-managed  funds in a $600 million
redemption  credit  facility  (the  "Facility" ) to be utilized for temporary or
emergency  purposes,  including  the  financing  of  redemptions.  In connection
therewith, the Fund has agreed to pay commitment fees on its pro rata portion of
the  Facility.   Interest  is  charged  to the Fund at rates based on prevailing
market  rates  in  effect  at  the  time of borrowings.  During the period ended
December 31, 1998, the Fund did not borrow under the Facility.


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

INDEPENDENT AUDITORS' REPORT

THE BOARD OF TRUSTEES AND SHAREHOLDERS

THE DREYFUS/LAUREL FUNDS TRUST:

  We  have  audited  the  accompanying  statement  of  assets  and  liabilities,
including  the  statement of investments, of Dreyfus Premier Managed Income Fund
of  The  Dreyfus/Laurel  Funds  Trust  as  of December 31, 1998, and the related
statement  of  operations  for the year then ended, the statements of changes in
net assets for each of the two years in the period then ended, and the financial
highlights  for each of the periods presented herein. 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 audits.

  We  conducted  our  audits  in  accordance  with  generally  accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable  assurance  about  whether  the  financial  statements  and financial
highlights  are free of material misstatement. An audit includes examining, on a
test  basis,  evidence  supporting  the amounts and disclosures in the financial
statements  and  financial  highlights.  Our procedures included confirmation of
securities  owned  as of December 31, 1998, 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  audits  provide  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
Dreyfus  Premier  Managed  Income  Fund  of The Dreyfus/Laurel Funds Trust as of
December  31,  1998,  the results of its operations for the year then ended, the
changes  in  its  net assets for each of two years in the period then ended, and
its financial highlights for each of the periods presented herein, in conformity
with generally accepted accounting principles.





New York, New York

February 19, 1999


DREYFUS PREMIER MANAGED

INCOME FUND

200 Park Avenue

New York, NY 10166

MANAGER

The Dreyfus Corporation

200 Park Avenue

New York, NY 10166

CUSTODIAN

Mellon Bank, N.A.

One Mellon Bank Center

Pittsburgh, PA 15258

TRANSFER AGENT &

DIVIDEND DISBURSING AGENT

Dreyfus Transfer, Inc.

P.O. Box 9671

Providence, RI 02940











Printed in U.S.A.                                         349/649AR9812

                                 Annual Report
- -------------------------------------------------------------------------------

                                DREYFUS PREMIER

                                MANAGED INCOME

                                     FUND
- -------------------------------------------------------------------------------

                               December 31, 1998

[reg.tm logo]

[Dreyfus lion/2hres logo]




YEAR 2000 ISSUES (UNAUDITED)

  The  fund  could  be  adversely  affected  if the computer systems used by The
Dreyfus  Corporation  and  the  fund' s  other service providers do not properly
process  and  calculate date-related information from and after January 1, 2000.
The  Dreyfus  Corporation  is working to avoid Year 2000-related problems in its
systems  and  to  obtain  assurances  from other service providers that they are
taking  similar  steps.  In  addition,  issuers  of securities in which the fund
invests may be adversely affected by Year 2000-related problems. This could have
an impact on the value of the fund's investments and its share price.

DREYFUS PREMIER CORE VALUE FUND

(FORMERLY DREYFUS CORE VALUE FUND)
- -----------------------------------------------------------------------------

LETTER TO SHAREHOLDERS

Dear Shareholder:

  We  are pleased to provide you with the annual report for Dreyfus Premier Core
Value  Fund  for  the fiscal year ended December 31, 1998. The table below shows
the  total  return  of  the  Fund's various classes of shares including two that
began  operations on January 16, 1998. The total return of the Standard & Poor's
500 Composite Stock Price Index is also provided:

                                                             Total Return*

                                                             ____________

      Class A Shares                                             7.06%

      Class B Shares (since inception on 1/16/98)               10.24%

      Class C Shares (since inception on 1/16/98)               10.24%

      Class R Shares                                             7.01%

      Institutional Shares                                       7.17%

      Standard & Poor's 500 Composite
             Stock Price Index**                                28.60%

ECONOMIC REVIEW

  During  1998,  the  main  regions  of  the  world  had very different economic
fundamentals.  The  U.S.  entered  the  year  with  a  strong  economy near full
employment, with unemployment only slightly above 4%. The tight labor market led
the  Federal  Reserve  Board (the "Fed") to contemplate a rise in interest rates
early  in  the  year,  but  world  economic  weakness  generated powerful enough
disinflationary  forces  that  the Fed acted instead to ease credit beginning in
September.  After many years of subpar economic growth, continental Europe moved
into  a  sustained economic expansion. The overall European economy benefited as
interest rates in peripheral countries such as Spain and Italy fell, approaching
the  lower  levels  established  by Germany, on the eve of currency unification.
Unlike  the U.S., Europe has substantial excess capacity of productive plant and
labor. In Asia, weak economies were pervasive as a result of a financial crisis.
The  Latin  American economies weakened in turn as the financial stresses spread
throughout  that  region.  On  balance, there was a substantial weakening of the
world  economy  over  the  course  of  1998,  moderated  mainly  by the American
consumer's role as "spender of last resort."

A main influence on the U.S. economy during the year was the foreign financial
crisis  and  consequent  cooling  of the world economy. The positive effects hit
first.  Actual  inflation  and  expected inflation dropped, causing a decline in
long-term  Treasury  bond  yields  and  mortgage  rates.  This  caused a boom in
housing.  The  fall in inflation left more of the growth in consumer income with
which to buy goods and services. Thus, consumers benefited from a combination of
good  growth  in income after inflation, a strong labor market, and increases in
the  prices  of assets they owned, including bonds, stocks and real estate. In a
sense,  1998  was  a  year  of  disinflationary boom in the U.S., as above-trend
economic growth coincided with negligible inflation.

  The  negative  effect of Asian weakness was felt in the industrial sector more
than  in  the consumer sector. Corporate profits weakened, especially in sectors
affected  by  the Asian crisis such as world-traded commodities (oil, metals and
paper) and exports.

  Evidence  of  a  weaker world economy accumulated during 1998 as the financial
stresses  continued.  A  worsened  financial crisis occurred between the Russian
default  in  mid-August  and  the  fallout from the Long-Term Capital Management
hedge  fund crisis through early October. However, energetic steps were taken to
stabilize the Japanese banks, design a support package for Brazil, ease monetary
policy,   and  help  overinvested  financial  institutions  rebuild  their  cash
reserves.  Indications of a calming of financial fears were evident in the final
months  of  the  year.  In  any  case, there appears to have been a shift in the
priorities   of   key   policymakers   from   fighting  potential  inflation  to
restimulating future world economic growth.

  The  global  economy  survived  a  triple financial crisis in 1998 from Japan,
emerging  market  countries  and  overextended  financial  institutions.  Excess
capacity  persists  in  many  worldwide  industries  after years of high capital
spending  followed by the onset of a worldwide weakening in demand. Fortunately,
the  U.S.  has  led  the  world  in  making  the  transition  away  from the old
manufacturing  industries  to  the new growth industries, such as biotechnology,
software,  computer hardware and the Internet. This contributed to the favorable
combination  of low unemployment and low inflation in the U.S., and may yet lead
toward more efficient allocation of capital elsewhere in the world.

  As  1998 ended, interest rates set by central banks remained in a downtrend in
most  parts of the world, including Europe and the U.S. A similar trend had even
begun in many emerging countries, as the stresses of financial crisis relax.

MARKET    OVERVIEW

  Volatility  was  the  overriding  characteristic of equity markets in the year
ended  December 31. There was stock market strength during the early part of the
year.  Small-cap  indices  started  to  erode  in  the spring and were joined by
large-cap  indices  by  midsummer.  Indices  declined  sharply  until the end of
August,  followed by a rebound and then a renewed decline amidst financial fears
until  early  October.  A  strong rally followed in the last three months of the
year in response to the easing of monetary policy. Over the 12-month period, the
total  return  on  the  Standard  and Poor's 500 Composite Stock Price Index was
28.60% . Returns  on mid-cap and small-cap stock indices continued to be weaker,
with a negative total return on small-cap indices.

  Three  key trends influenced stock market behavior during the year. First, the
Federal  Reserve kept the Federal Funds rate flat at 5.5% for nearly nine months
of  the  year,  but then began a succession of easing moves. Second, weakness in
the  economies  of  emerging countries contributed to declining commodity prices
and  a  drop  in  long-term  Treasury  bond  yields  to multidecade lows. Third,
expectations  for  corporate  profits dropped, first in the sectors sensitive to
Asian  developments  such  as  oil,  basic  materials and exports and then for a
broader list of stocks.

  The  trigger  for  the  sharp  decline  in stocks in August appeared to be the
Russian  default  that  month.  This resulted in deepening concerns about weaker
economic  growth  and  corporate profits. There was also a global margin call on
risky  assets  held  by  hedge funds and financial institutions. This raised the
cost  of  debt  financing  for  many  corporations  and many emerging countries.
Expectations  for  economic  activity  in  emerging  countries in Asia and Latin
America  sank;  those  for  U.S. corporate profits were put on hold. Despite the
fall  in  Treasury  bond  yields, financial stocks led the summer selloff due to
concerns  that financial difficulties might spread among emerging countries, who
might  fail to repay loans. However, in the last three months of the year, these
fears began to ebb in response to Federal Reserve easing moves.

  The  erosion  of  expectations  for corporate profit growth over the last year
contributed  to  an  outperformance by a small group of "supercap" growth stocks
for  much  of the year. Investors had more confidence in the prospect for strong
persistent  earnings  growth  for  this small group of stocks than for the broad
market.  Value stocks, which often have greater cyclical sensitivity to earnings
fluctuations,  lagged  behind these supercap growth stocks. In addition, many of
the  financial  stocks that fall into the value category fell sharply, following
the  Russian default and global margin call concerns, before rebounding strongly
after the Federal Reserve acted.

  The  year  ended  December  31,  1998  was  characterized  by  very  different
performances  of  the  various market sectors. For example, the total return for
the  year  on the Russell 1000 Index, with a heavy large-cap representation, was
27.02%, while the Russell 1000 Growth Index returned 38.71% and the Russell 1000
Value  Index  returned 15.63%. The return on the Russell Midcap Index was 10.09%
while the small-cap Russell 2000 Index return was negative 2.55%.***

  Another  pattern  in 1998 was that high quality assets outperformed medium and
low  quality  assets.  Treasury bonds outperformed junk bonds; U.S. and European
stocks  outperformed  emerging market stocks; blue chip stocks, especially major
growth  stocks, generally rose more than the average stock. In an environment of
concern about financial risks, the high-grade assets were the market leaders.

PORTFOLIO FOCUS

  The  Fund's performance significantly trailed that of the S&P 500 in 1998. The
Fund's value orientation made it challenging to surpass the index's performance,
which  was primarily driven by large-capitalization growth stocks. Growth stocks
in  the  S&P 500 appreciated 42.2%, whereas value stocks returned 14.7% in 1998.
In  fact,  the  top  ten  contributors  to  the S&P 500 Index's returns in 1998,
including  Microsoft, General Electric, Wal-Mart Stores, Lucent Technologies and
Cisco  Systems, generated over 40% of the index's total return. The Fund did not
own  these  securities  because  of their high valuation levels and thus did not
participate  in  this  portion  of the stock market rally. The Fund did not keep
pace  with  the  S& P  Barra  Value  Index(+)  in 1998, primarily because of its
underweighted  position  in telephone utilities and consumer durables throughout
the  reporting period. Performance of this index was even more concentrated than
that  of  the S&P 500, with the top ten stocks accounting for 65% of the index's
1998  return. We owned four of these ten stocks during the reporting period, but
not  the others because, by our stated valuation levels, they did not qualify as
value stocks.

  The  Fund's best performing sectors during 1998 included consumer services and
capital goods. The Fund was overweighted in both of these sectors throughout the
year. The Fund's top five performing stocks were Sun Microsystems, International
Business   Machines,  Alcatel  Alsthom,  ADS,  McDonald' s,  and  Tricon  Global
Restaurants.  Among  the weakest performing sectors in the Fund were health care
and  technology. Due to the high valuation levels of these sectors, the Fund was
underweighted  in  both  of  these  areas  throughout  the  year. Venator Group,
Republic  Industries,  RJR  Nabisco  Holdings,  Bankers  Trust  New York and Lam
Research were the weakest securities in the Fund.

  The  Fund' s  investment  policies remain unchanged. It continues to emphasize
large-cap  value stocks with strong operating fundamentals and positive business
momentum.

  Currently,  the  Fund is overweighted in financial services, consumer services
and  energy  and  underweighted  in  technology and health care. Recent strategy
changes  included  increasing  the  consumer  durables, technology and utilities
weightings and decreasing the basic industries and energy weightings. We believe
that  the  holdings  in  the  Fund  represent  strong value, consistent with our
investment style.

  We appreciate the opportunity to serve your investment needs.

                 Sincerely,


                 [Valerie J. Sill signature]


                 Valerie J. Sill

                 Portfolio Manager

January 22, 1999

New York, N.Y.

*Total  return  includes  reinvestment of dividends and any capital gains paid,
and  does  not  take  into consideration the maximum initial sales charge in the
case  of  Class  A  shares,  or  the applicable contingent deferred sales charge
imposed on redemptions in the case of Class B and Class C shares.

**SOURCE:  LIPPER  ANALYTICAL  SERVICES,  INC.--Reflects  the  reinvestment of
income dividends and, where applicable, capital gain distributions. The Standard
&  Poor' s  Composite  Stock Price Index is a widely accepted unmanaged index of
U.S. stock market performance.

***The  Russell  1000  Index  measures  the  performance  of the 1,000 largest
companies  in  the Russell 3000 Index, which represents approximately 89% of the
total  market  capitalization of the Russell 3000 Index. The Russell 1000 Growth
Index  measures  the  performance  of  those  Russell 1000 companies with higher
price-to-book ratios and higher forecasted growth values. The Russell 1000 Value
Index  measures  the  performance  of  those  Russell  1000 companies with lower
price-to-book  ratios  and  lower  forecasted  growth values. The Russell Midcap
Index  consists of the bottom 800 securities in the Russell 1000 Index as ranked
by  total  market  capitalization and is a widely accepted measure of medium-cap
stock  market  performance.  The  Russell  2000  Index  is composed of the 2,000
smallest companies in the Russell 3000 Index. The Russell 3000 Index is composed
of 3,000 of the largest U.S. companies by market capitalization. All indices are
unmanaged and include reinvested dividends.

(+)SOURCE:  LIPPER  ANALYTICAL  SERVICES,  INC.--Reflects  the reinvestment of
income dividends and, where applicable, capital gain distributions. The Standard
&  Poor' s Barra Value Index (Value Index) is a capitalization-weighted index of
all  the  stocks  in  the Standard & Poor's 500 Composite Stock Price Index (S&P
500)  that  have  low price-to-book ratios. It is designed so that approximately
50% of the S&P 500's market capitalization is in the Value Index.



DREYFUS PREMIER CORE VALUE FUND                             DECEMBER 31, 1998
- -----------------------------------------------------------------------------

  COMPARISON OF CHANGE IN VALUE OF $10,000 INVESTMENT IN DREYFUS PREMIER CORE
 VALUE FUND CLASS A SHARES AND THE STANDARD & POOR'S 500 COMPOSITE STOCK PRICE
                                     INDEX

                                    Dollars

$57,864

Standard & Poor's 500 Composite Stock Price Index*

$33,616
<TABLE>
<CAPTION>

Dreyfus Premier Core Value Fund (Class A Shares)

*Source: Lipper Analytical Services, Inc.

Average Annual Total Returns            Actual Aggregate Total Returns
- -----------------------------------------------------------------------------

                       Class A Shares                                                      Class B Shares
      _______________________________________________________          __________________________________________________________

                                                                                                             % Return Reflecting

                                               % Return                                                     Applicable Contingent

                                              Reflecting                                      % Return         Deferred Sales

                        % Return Without    Maximum Initial                                  Assuming No         Charge Upon

Period Ended 12/31/98     Sales Charge   Sales Charge (5.75%)     Period Ended 12/31/98      Redemption          Redemption*
___________________       ____________     ________________       ________________           __________       _________________
<S>                         <C>               <C>                 <C>                          <C>                  <C>
1 Year                      7.06%             0.89%               From Inception (1/16/98)     10.24%               6.24%

5 Years                    17.23             15.85

10 Years                   13.56             12.89

Actual Aggregate Total Returns                                     Average Annual Total Returns
- ------------------------------------------------------------------------------------------------------------------------------

                       Class C Shares                                                    Class R Shares
_______________________________________________________           __________________________________________________________

                                          % Return Reflecting

                                         Applicable Contingent

                             % Return       Deferred Sales

                             Assuming         Charge Upon

Period Ended 12/31/98      No Redemption     Redemption**         Period Ended 12/31/98
___________________       ____________    __________________      _________________

From Inception (1/16/98)     10.24%            9.24%              1 Year                      7.01%

                                                                  From Inception (8/4/94)    19.25

                                                                                      Institutuional Shares
                                                                  __________________________________________________________


                                                                  Period Ended 12/31/98
                                                                  _________________

                                                                  1 Year                      7.17%

                                                                  5 Years                    17.35%

                                                                  From Inception (2/1/93)    17.12
- ------------------------
</TABLE>

Past performance is not predictive of future performance.

The  above graph compares a $10,000 investment made in Class A shares of Dreyfus
Premier Core Value Fund on 12/31/88 to a $10,000 investment made in the Standard
& Poor's 500 Composite Stock Price Index on that date. All dividends and capital
gain distributions are reinvested. Performance for Class B, Class C, Class R and
Institutional  shares  will  vary  from  the performance of Class A shares shown
above due to differences in charges and expenses.

The  Fund' s  performance shown in the line graph takes into account the maximum
initial  sales  charge  on  Class  A  shares  and  all other applicable fees and
expenses.  The  Standard  & Poor' s  500 Composite Stock Price Index is a widely
accepted,  unmanaged  index  of overall stock market performance, which does not
take into account charges, fees and other expenses. Further information relating
to  Fund  performance,  including  expense  reimbursements,  if  applicable,  is
contained in the Financial Highlights section of the Prospectus and elsewhere in
this report.

*The  maximum  contingent deferred sales charge for Class B shares is 4% and is
reduced to 0% after six years.

**The  maximum  contingent  deferred sales charge for Class C shares is 1% for
shares redeemed within one year of the date of purchase.

<TABLE>
<CAPTION>
DREYFUS PREMIER CORE VALUE FUND

(FORMERLY DREYFUS CORE VALUE FUND)
- -----------------------------------------------------------------------------

STATEMENT OF INVESTMENTS                                    DECEMBER 31, 1998

Common Stocks--97.8%                                                                                 Shares           Value
- -------------------------------------------------------                                          _____________    _____________

       Aerospace &
          <S>                                                                                           <C>       <C>
          Military Technology--.0%  C.S.F. (Thompson)  . . . . . . . . . . . . . . . . . .              3,025     $     129,963
                                                                                                                  _____________


                  Appliances--2.1%  Philips Electronics  . . . . . . . . . . . . . . . . .            189,200        12,806,475

                                    Rinnai . . . . . . . . . . . . . . . . . . . . . . . .              4,300            75,040

                                    Sony . . . . . . . . . . . . . . . . . . . . . . . . .              1,500           109,026
                                                                                                                  _____________

                                                                                                                     12,990,541
                                                                                                                  _____________


                  Automobiles--.1%  Autoliv  . . . . . . . . . . . . . . . . . . . . . . .              2,700            96,704

                                    Honda Motor  . . . . . . . . . . . . . . . . . . . . .              2,000            65,530

                                    Toyota Motor . . . . . . . . . . . . . . . . . . . . .              3,000            81,339

                                    Volkswagen . . . . . . . . . . . . . . . . . . . . . .                850            67,873
                                                                                                                  _____________

                                                                                                                        311,446
                                                                                                                  _____________


                     Banking--2.9%  ABN-Amro . . . . . . . . . . . . . . . . . . . . . . .              4,706            99,050

                                    Australia & New Zealand Banking  . . . . . . . . . . .             11,340            74,181

                                    Banco Pinto & Sotto Mayor  . . . . . . . . . . . . . .              2,360            44,745

                                    Banco Popular Espanol  . . . . . . . . . . . . . . . .              1,100            83,065

                                    BankAmerica  . . . . . . . . . . . . . . . . . . . . .            292,286        17,573,696

                                    Corporacion Bancaria de Espana, ADR  . . . . . . . . .              1,400            72,100

                                    Deutsche Bank  . . . . . . . . . . . . . . . . . . . .              1,200            70,641

                                    Development Bank of Singapore  . . . . . . . . . . . .              7,500            67,686

                                    Dexia France . . . . . . . . . . . . . . . . . . . . .                450            69,358

                                    HSBC . . . . . . . . . . . . . . . . . . . . . . . . .                888            22,122

                                    Istituto Bancario San Paolo di Torino, ADR . . . . . .              1,254  (a)       44,831

                                    Jyske Bank . . . . . . . . . . . . . . . . . . . . . .                500            48,290

                                    Kookmin Bank, ADS  . . . . . . . . . . . . . . . . . .                298  (a,b)      2,414

                                    Societe Generale . . . . . . . . . . . . . . . . . . .                510            82,623

                                    Standard Chartered . . . . . . . . . . . . . . . . . .              7,000            80,831

                                    UBS  . . . . . . . . . . . . . . . . . . . . . . . . .                300            92,140
                                                                                                                  _____________

                                                                                                                     18,527,773
                                                                                                                  _____________


            Basic Industries--2.0%  Bethlehem Steel  . . . . . . . . . . . . . . . . . . .              6,600  (a)       55,275

                                    British Steel, ADS . . . . . . . . . . . . . . . . . .                400             5,850

                                    Broken Hill Property, ADR  . . . . . . . . . . . . . .                200             2,875

                                    Dow Chemical . . . . . . . . . . . . . . . . . . . . .             34,000         3,091,875

                                    Reynolds Metals  . . . . . . . . . . . . . . . . . . .             89,500         4,715,531

                                    Union Carbide  . . . . . . . . . . . . . . . . . . . .            105,000         4,462,500

                                                                                                                  _____________

                                                                                                                     12,333,906

                                                                                                                  _____________


         Beverages & Tobacco--1.9%  Philip Morris Cos. . . . . . . . . . . . . . . . . . .            225,500        12,064,250

                                                                                                                  _____________


    Broadcasting & Publishing--.0%  Singapore Press Holdings . . . . . . . . . . . . . . .              4,000            43,610

                                                                                                                  _____________

DREYFUS PREMIER CORE VALUE FUND

(FORMERLY DREYFUS CORE VALUE FUND)
- -----------------------------------------------------------------------------

STATEMENT OF INVESTMENTS (CONTINUED)                        DECEMBER 31, 1998

Common Stocks (continued)                                                                           Shares           Value
- -------------------------------------------------------                                          _____________    _____________

           Building Materials--.0%  Boral  . . . . . . . . . . . . . . . . . . . . . . . .             26,256     $      37,310

                                    Forbo Holding  . . . . . . . . . . . . . . . . . . . .                160            69,869

                                    Sekisui Chemical . . . . . . . . . . . . . . . . . . .              7,000            46,984
                                                                                                                  _____________

                                                                                                                        154,163
                                                                                                                  _____________


               Capital Goods--9.0%  Federal-Mogul  . . . . . . . . . . . . . . . . . . . .             55,500         3,302,250

                                    Ingersoll-Rand . . . . . . . . . . . . . . . . . . . .             42,400         1,990,150

                                    Lockheed Martin  . . . . . . . . . . . . . . . . . . .             90,900         7,703,775

                                    LucasVarity, ADR . . . . . . . . . . . . . . . . . . .            159,800         5,353,300

                                    Northrop Grumman . . . . . . . . . . . . . . . . . . .             48,100         3,517,313

                                    United States Filter . . . . . . . . . . . . . . . . .            295,900  (a)    6,768,712

                                    United Technologies  . . . . . . . . . . . . . . . . .            133,400        14,507,250

                                    Waste Management . . . . . . . . . . . . . . . . . . .            287,212        13,391,260
                                                                                                                  _____________

                                                                                                                     56,534,010
                                                                                                                  _____________


                    Chemicals--.1%  AKZO Nobel, ADR  . . . . . . . . . . . . . . . . . . .              1,800            80,325

                                    Air Liquide  . . . . . . . . . . . . . . . . . . . . .                537            98,533

                                    Alstom, ADR  . . . . . . . . . . . . . . . . . . . . .              1,905  (a)       44,291

                                    BOC Group  . . . . . . . . . . . . . . . . . . . . . .              5,229            74,512

                                    Bayer  . . . . . . . . . . . . . . . . . . . . . . . .              2,750           114,831
                                                                                                                  _____________

                                                                                                                        412,492
                                                                                                                  _____________


       Construction & Housing--.0%  Hollandsche Beton Groep  . . . . . . . . . . . . . . .              3,182            39,336

                                    Nishimatsu Construction  . . . . . . . . . . . . . . .              8,000            46,631

                                    Tarkett  . . . . . . . . . . . . . . . . . . . . . . .              1,000            12,188
                                                                                                                  _____________

                                                                                                                         98,155
                                                                                                                  _____________


           Consumer Durables--3.2%  Ford Motor . . . . . . . . . . . . . . . . . . . . . .            129,800         7,617,638

                                    Lear . . . . . . . . . . . . . . . . . . . . . . . . .             32,300  (a)    1,243,550

                                    Republic Industries  . . . . . . . . . . . . . . . . .            425,600  (a)    6,277,600

                                    Whirpool . . . . . . . . . . . . . . . . . . . . . . .             95,300         5,277,238
                                                                                                                  _____________

                                                                                                                     20,416,026
                                                                                                                  _____________


       Consumer Non-Durables--8.9%  General Mills  . . . . . . . . . . . . . . . . . . . .             78,000         6,064,500

                                    Harcourt General . . . . . . . . . . . . . . . . . . .            194,200        10,329,012

                                    Hasbro . . . . . . . . . . . . . . . . . . . . . . . .            143,000         5,165,875

                                    Kimberly-Clark . . . . . . . . . . . . . . . . . . . .            272,800        14,867,600

                                    Loews  . . . . . . . . . . . . . . . . . . . . . . . .            158,100        15,533,325

                                    Mattel . . . . . . . . . . . . . . . . . . . . . . . .            121,800         2,778,563

                                    Nike, Cl. B  . . . . . . . . . . . . . . . . . . . . .             42,000         1,703,625

                                    RJR Nabisco Holdings . . . . . . . . . . . . . . . . .              3,500           103,906
                                                                                                                  _____________

                                                                                                                     56,546,406
                                                                                                                  _____________

DREYFUS PREMIER CORE VALUE FUND

(FORMERLY DREYFUS CORE VALUE FUND)
- -----------------------------------------------------------------------------

STATEMENT OF INVESTMENTS (CONTINUED)                        DECEMBER 31, 1998

Common Stocks (continued)                                                                           Shares           Value
- -------------------------------------------------------                                          _____________    _____________

          Consumer Services--13.6%  ACNielsen  . . . . . . . . . . . . . . . . . . . . . .            114,500  (a)   $3,234,625

                                    Abercrombie & Fitch, Cl. A . . . . . . . . . . . . . .                  1  (a)           71

                                    American Stores  . . . . . . . . . . . . . . . . . . .             81,400         3,006,713

                                    Circuit City Stores-Circuit City Group . . . . . . . .            247,700        12,369,519

                                    Deluxe . . . . . . . . . . . . . . . . . . . . . . . .            112,300         4,105,969

                                    Dun & Bradstreet . . . . . . . . . . . . . . . . . . .            144,100         4,548,156

                                    Federated Department Stores  . . . . . . . . . . . . .            234,500  (a)   10,215,406

                                    First Data . . . . . . . . . . . . . . . . . . . . . .            363,600        11,521,575

                                    Limited  . . . . . . . . . . . . . . . . . . . . . . .            355,000        10,339,375

                                    McDonald's . . . . . . . . . . . . . . . . . . . . . .            150,800        11,555,050

                                    Tele-Communications, Cl. A . . . . . . . . . . . . . .            152,000  (a)    8,407,500

                                    Tricon Global Restaurants  . . . . . . . . . . . . . .            136,100  (a)    6,822,012

                                                                                                                  _____________

                                                                                                                     86,125,971

                                                                                                                  _____________


              Data Processing--.0%  Canon  . . . . . . . . . . . . . . . . . . . . . . . .              4,000            85,313

                                                                                                                  _____________


     Electrical & Electronics--.1%  Mabuchi Motor  . . . . . . . . . . . . . . . . . . . .              1,000            76,393

                                    Murata Manufacturing . . . . . . . . . . . . . . . . .              3,000           124,260

                                    Rohm . . . . . . . . . . . . . . . . . . . . . . . . .              1,000            90,877

                                    Siemens  . . . . . . . . . . . . . . . . . . . . . . .              1,900           122,628

                                    Toshiba  . . . . . . . . . . . . . . . . . . . . . . .             10,000            59,437

                                                                                                                  _____________

                                                                                                                        473,595

                                                                                                                  _____________


                     Energy--11.0%  Canadian Pacific . . . . . . . . . . . . . . . . . . .            300,000         5,662,500

                                    Conoco, Cl. A  . . . . . . . . . . . . . . . . . . . .            239,000  (a)    4,989,125

                                    ENI, ADS . . . . . . . . . . . . . . . . . . . . . . .              1,800           121,950

                                    Elf Aquitaine, ADS . . . . . . . . . . . . . . . . . .            103,800         5,877,675

                                    Exxon  . . . . . . . . . . . . . . . . . . . . . . . .             86,900         6,354,563

                                    Mobil  . . . . . . . . . . . . . . . . . . . . . . . .            220,000        19,167,500

                                    Phillips Petroleum . . . . . . . . . . . . . . . . . .            153,600         6,547,200

                                    Repsol, ADR  . . . . . . . . . . . . . . . . . . . . .              2,500           136,563

                                    Schlumberger . . . . . . . . . . . . . . . . . . . . .            141,400         6,522,075

                                    Tosco  . . . . . . . . . . . . . . . . . . . . . . . .            258,400         6,686,100

                                    Unocal . . . . . . . . . . . . . . . . . . . . . . . .            253,000         7,384,438

                                    YPF Sociedad Anonima, ADS  . . . . . . . . . . . . . .              2,300            64,256

                                                                                                                  _____________

                                                                                                                     69,513,945

                                                                                                                  _____________


  Energy Equipment & Services--.0%  Fred Olson Energy  . . . . . . . . . . . . . . . . . .              2,200  (a)       13,547

                                                                                                                  _____________


         Financial Services--16.5%  Aetna  . . . . . . . . . . . . . . . . . . . . . . . .             71,500         5,621,688

                                    Allmerica Financial  . . . . . . . . . . . . . . . . .             97,600         5,648,600

                                    Allstate . . . . . . . . . . . . . . . . . . . . . . .            339,900        13,128,637

                                    American General . . . . . . . . . . . . . . . . . . .             75,000         5,850,000

                                    American International Group . . . . . . . . . . . . .            118,350        11,435,569

                                    Chase Manhattan  . . . . . . . . . . . . . . . . . . .            258,000        17,560,125

DREYFUS PREMIER CORE VALUE FUND

(FORMERLY DREYFUS CORE VALUE FUND)
- -----------------------------------------------------------------------------

STATEMENT OF INVESTMENTS (CONTINUED)                        DECEMBER 31, 1998

Common Stocks (continued)                                                                           Shares           Value
- -------------------------------------------------------                                          _____________    _____________

    Financial Services (continued)  Credit Saison  . . . . . . . . . . . . . . . . . . . .              4,000     $     98,384

                                    Equitable Cos. . . . . . . . . . . . . . . . . . . . .            117,100         6,777,162

                                    Everest Reinsurance Holdings . . . . . . . . . . . . .            162,400         6,323,450

                                    First Union  . . . . . . . . . . . . . . . . . . . . .            220,828        13,429,103

                                    Hartford Financial Services Group  . . . . . . . . . .            107,100         5,877,113

                                    Henderson Investment . . . . . . . . . . . . . . . . .             70,000            41,112

                                    Nichiei  . . . . . . . . . . . . . . . . . . . . . . .              1,380           109,688

                                    Republic New York  . . . . . . . . . . . . . . . . . .            130,000         5,923,125

                                    Washington Mutual  . . . . . . . . . . . . . . . . . .            174,786         6,674,640

                                                                                                                  _____________

                                                                                                                    104,498,396

                                                                                                                  _____________


     Foods & Related Products--.0%  Barry Callebaut  . . . . . . . . . . . . . . . . . . .                169            38,375

                                    Bongrain . . . . . . . . . . . . . . . . . . . . . . .                140            62,654

                                    Kao  . . . . . . . . . . . . . . . . . . . . . . . . .              4,000            90,082

                                                                                                                  _____________

                                                                                                                        191,111

                                                                                                                  _____________


      Forest & Paper Products--.6%  Buhrmann . . . . . . . . . . . . . . . . . . . . . . .              3,040            54,427

                                    Fletcher Challenge Paper . . . . . . . . . . . . . . .             47,061            31,450

                                    Fort James . . . . . . . . . . . . . . . . . . . . . .             86,000         3,440,000

                                                                                                                  _____________

                                                                                                                      3,525,877

                                                                                                                  _____________


                 Health Care--4.5%  Amgen  . . . . . . . . . . . . . . . . . . . . . . . .              1,600  (a)      167,300

                                    Columbia/HCA Healthcare  . . . . . . . . . . . . . . .            265,500         6,571,125

                                    Hoechst  . . . . . . . . . . . . . . . . . . . . . . .              1,900            78,824

                                    Johnson & Johnson  . . . . . . . . . . . . . . . . . .             75,000         6,290,625

                                    Medeva . . . . . . . . . . . . . . . . . . . . . . . .             13,000            23,061

                                    Merck KGaA . . . . . . . . . . . . . . . . . . . . . .              2,100            94,561

                                    Pharmacia & Upjohn . . . . . . . . . . . . . . . . . .            153,200         8,674,950

                                    Tenet Healthcare . . . . . . . . . . . . . . . . . . .            243,000  (a)    6,378,750

                                    Yamanouchi Pharmaceutical  . . . . . . . . . . . . . .              3,000            96,441

                                                                                                                  _____________

                                                                                                                     28,375,637

                                                                                                                  _____________


        Industrial Components--.0%  LucasVarity, ADS . . . . . . . . . . . . . . . . . . .             19,020            63,224

                                    Michelin . . . . . . . . . . . . . . . . . . . . . . .              1,018            40,729

                                    Minebea  . . . . . . . . . . . . . . . . . . . . . . .              8,000            91,425

                                    Morgan Crucible  . . . . . . . . . . . . . . . . . . .             13,222            60,501

                                                                                                                  _____________

                                                                                                                        255,879

                                                                                                                  _____________


                   Insurance--2.3%  CIGNA  . . . . . . . . . . . . . . . . . . . . . . . .            188,500        14,573,406

                                    Dai-Tokyo Fire & Marine Insurance  . . . . . . . . . .             14,000            49,457

                                    Royal & Sun Alliance Insurance . . . . . . . . . . . .             11,502            93,582

                                                                                                                  _____________

                                                                                                                     14,716,445

                                                                                                                  _____________

DREYFUS PREMIER CORE VALUE FUND

(FORMERLY DREYFUS CORE VALUE FUND)
- -----------------------------------------------------------------------------

STATEMENT OF INVESTMENTS (CONTINUED)                        DECEMBER 31, 1998

Common Stocks (continued)                                                                           Shares           Value
- -------------------------------------------------------                                          _____________    _____________

            Leisure & Tourism--.0%  NAMCO  . . . . . . . . . . . . . . . . . . . . . . . .              2,000     $      40,095

                                    Stakis . . . . . . . . . . . . . . . . . . . . . . . .             40,000            66,316

                                                                                                                  _____________

                                                                                                                        106,411

                                                                                                                  _____________


                    Machinery--.1%  Fuji Machine Manufacturing . . . . . . . . . . . . . .              2,000            63,057

                                    GEA  . . . . . . . . . . . . . . . . . . . . . . . . .              2,100            63,419

                                    Laird Group  . . . . . . . . . . . . . . . . . . . . .             11,400            30,807

                                    Mitsubishi Heavy Industries  . . . . . . . . . . . . .             13,000            50,517

                                    Scania AB  . . . . . . . . . . . . . . . . . . . . . .              1,800            33,010

                                    Stork  . . . . . . . . . . . . . . . . . . . . . . . .              2,250            51,433

                                    Sulzer . . . . . . . . . . . . . . . . . . . . . . . .                120            73,013

                                                                                                                  _____________

                                                                                                                        365,256

                                                                                                                  _____________


                Merchandising--.6%  Guyenne et Gascogne  . . . . . . . . . . . . . . . . .                170            76,263

                                    Ito-Yokado . . . . . . . . . . . . . . . . . . . . . .              1,000            69,769

                                    Matsumotokiyoshi . . . . . . . . . . . . . . . . . . .              2,000            77,188

                                    Safeway  . . . . . . . . . . . . . . . . . . . . . . .             19,688            98,575

                                    Storehouse . . . . . . . . . . . . . . . . . . . . . .             26,026            58,682

                                    Venator Group  . . . . . . . . . . . . . . . . . . . .            577,200  (a)    3,715,725

                                                                                                                  _____________

                                                                                                                      4,096,202

                                                                                                                  _____________


                       Metals--.0%  China Steel, ADR . . . . . . . . . . . . . . . . . . .                  7  (a,b)         88

                                    KM Europa Metal  . . . . . . . . . . . . . . . . . . .                400            23,055

                                    Pechiney A . . . . . . . . . . . . . . . . . . . . . .              1,100            35,937

                                    Rio Tinto  . . . . . . . . . . . . . . . . . . . . . .              7,000            81,121

                                    Usinor . . . . . . . . . . . . . . . . . . . . . . . .              4,300            47,763

                                                                                                                  _____________

                                                                                                                        187,964

                                                                                                                  _____________


      Miscellaneous Materials--.0%  Bunzl  . . . . . . . . . . . . . . . . . . . . . . . .             19,000            74,025

                                                                                                                  _____________


               Multi-Industry--.0%  First Philippine Holdings  . . . . . . . . . . . . . .              8,400             4,535

                                    Hunter Douglas . . . . . . . . . . . . . . . . . . . .              2,428            80,472

                                    Orkla AS-B . . . . . . . . . . . . . . . . . . . . . .              2,400            31,287

                                    Pacific Dunlop . . . . . . . . . . . . . . . . . . . .             27,686            44,768

                                    Tomkins  . . . . . . . . . . . . . . . . . . . . . . .             25,164           118,275

                                                                                                                  _____________

                                                                                                                        279,337

                                                                                                                  _____________


                   Recreation--.0%  Sankyo . . . . . . . . . . . . . . . . . . . . . . . .              2,000            33,383

                                                                                                                  _____________


                  Technology--7.5%  Compaq Computer  . . . . . . . . . . . . . . . . . . .            204,900         8,592,994

                                    Hewlett-Packard  . . . . . . . . . . . . . . . . . . .            145,600         9,946,300

                                    International Business Machines  . . . . . . . . . . .             64,100        11,842,475

                                    Learning Co. . . . . . . . . . . . . . . . . . . . . .            114,900  (a)    2,980,219

                                    Sun Microsystems . . . . . . . . . . . . . . . . . . .            161,100  (a)   13,794,188

                                                                                                                  _____________

                                                                                                                     47,156,176

                                                                                                                  _____________

DREYFUS PREMIER CORE VALUE FUND

(FORMERLY DREYFUS CORE VALUE FUND)
- -----------------------------------------------------------------------------

STATEMENT OF INVESTMENTS (CONTINUED)                        DECEMBER 31, 1998

Common Stocks (continued)                                                                           Shares           Value
- -------------------------------------------------------                                          _____________    _____________

           Telecommunications--.1%  Hellenic Tellecommunication Organization . . . . . . .              3,888  (a)   $   51,516

                                    Royal PTT Nederland, ADS . . . . . . . . . . . . . . .              2,013           101,153

                                    SK Telecom . . . . . . . . . . . . . . . . . . . . . .                  6             4,448

                                    Swisscom . . . . . . . . . . . . . . . . . . . . . . .                150  (a)       62,773

                                    TNT Post Group . . . . . . . . . . . . . . . . . . . .              1,076            34,970

                                    Telecom Italia . . . . . . . . . . . . . . . . . . . .             21,000           131,977

                                    Telefonica del Peru, ADS . . . . . . . . . . . . . . .              2,900            36,794

                                                                                                                  _____________

                                                                                                                        423,631

                                                                                                                  _____________


              Transportation--1.4%  British Airways  . . . . . . . . . . . . . . . . . . .              1,911            12,839

                                    British Airways, ADR . . . . . . . . . . . . . . . . .                360            24,413

                                    Deutsche Lufthansa . . . . . . . . . . . . . . . . . .              2,900            64,073

                                    Union Pacific  . . . . . . . . . . . . . . . . . . . .            190,800         8,597,925

                                                                                                                  _____________

                                                                                                                      8,699,250

                                                                                                                  _____________


                   Utilities--9.3%  AT&T . . . . . . . . . . . . . . . . . . . . . . . . .             96,400         7,254,100

                                    Bell Atlantic  . . . . . . . . . . . . . . . . . . . .              1,200            63,600

                                    CMS Energy . . . . . . . . . . . . . . . . . . . . . .            165,000         7,992,188

                                    Duke Energy  . . . . . . . . . . . . . . . . . . . . .             51,500         3,299,219

                                    Edison International . . . . . . . . . . . . . . . . .            202,300         5,639,113

                                    Endesa . . . . . . . . . . . . . . . . . . . . . . . .              4,200           111,450

                                    Entergy  . . . . . . . . . . . . . . . . . . . . . . .            220,900         6,875,513

                                    GTE  . . . . . . . . . . . . . . . . . . . . . . . . .             96,500         6,507,719

                                    Gas Y Electridad . . . . . . . . . . . . . . . . . . .              1,022           102,419

                                    Hongkong Electric Holdings . . . . . . . . . . . . . .             24,000            72,801

                                    Illinova . . . . . . . . . . . . . . . . . . . . . . .              4,400           110,000

                                    Pinnacle West Capital  . . . . . . . . . . . . . . . .            126,900         5,377,388

                                    PowerGen . . . . . . . . . . . . . . . . . . . . . . .              9,221           120,771

                                    SBC Communications . . . . . . . . . . . . . . . . . .            160,600         8,612,175

                                    Southern . . . . . . . . . . . . . . . . . . . . . . .            229,700         6,675,656

                                    VEBA . . . . . . . . . . . . . . . . . . . . . . . . .              2,450           146,653

                                    Viag . . . . . . . . . . . . . . . . . . . . . . . . .                 40            23,463

                                                                                                                  _____________

                                                                                                                     58,984,228

                                                                                                                  _____________


      Wholesale &

          International Trade--.0%  Kesko  . . . . . . . . . . . . . . . . . . . . . . . .              4,500            67,099

                                    Marubeni . . . . . . . . . . . . . . . . . . . . . . .             22,000            37,693

                                                                                                                  _____________

                                                                                                                        104,792

                                                                                                                  _____________

                                    TOTAL COMMON STOCKS

                                        (cost $545,529,463)  . . . . . . . . . . . . . . .                         $618,849,112

                                                                                                                  _____________


DREYFUS PREMIER CORE VALUE FUND

(FORMERLY DREYFUS CORE VALUE FUND)
- -----------------------------------------------------------------------------

STATEMENT OF INVESTMENTS (CONTINUED)                        DECEMBER 31, 1998

Preferred Stocks--1.8%                                                                              Shares           Value
- -------------------------------------------------------                                          _____________    _____________

       Areospace &

          Military Technology--.0%  Rheinmetall  . . . . . . . . . . . . . . . . . . . . .              1,500     $      28,188

                                                                                                                  _____________


               Miscellaneous--1.8%  News . . . . . . . . . . . . . . . . . . . . . . . . .            458,000        11,306,875

                                                                                                                  _____________


           Textiles & Apparel--.0%  Hugo Boss  . . . . . . . . . . . . . . . . . . . . . .                 12            23,235

                                                                                                                  _____________

                                    TOTAL  PREFERRED STOCKS

                                        (cost $7,782,138)  . . . . . . . . . . . . . . . .                        $  11,358,298

                                                                                                                  _____________


TOTAL INVESTMENTS (cost $553,311,601). . . . . . . . . . . . . . . . . . . . . . . . . . .              99.6%      $630,207,410
                                                                                                      _______     _____________

CASH AND RECEIVABLES (NET) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                .4%     $    2,782,359
                                                                                                      _______     _____________

NET ASSETS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             100.0%      $632,989,769
                                                                                                      _______     _____________

Notes to Statement of Investments:
- -----------------------------------------------------------------------------

(a) Non-income producing.

(b) Securities exempt from registration under Rule 144A of the Securities Act of
 1933.  These securities may be resold in transactions exempt from registration,
 normally  to  qualified  institutional  buyers.  At  December  31,  1998, these
 securities amounted to $2,502.

                      SEE NOTES TO FINANCIAL STATEMENTS.

DREYFUS PREMIER CORE VALUE FUND

(FORMERLY DREYFUS CORE VALUE FUND)
- -----------------------------------------------------------------------------

STATEMENT OF ASSETS AND LIABILITIES                         DECEMBER 31, 1998

                                                                                                      Cost             Value
                                                                                                 _____________     _____________

ASSETS:                          Investments in securities--See Statement of Investments . .      $553,311,601     $630,207,410

                                 Cash  . . . . . . . . . . . . . . . . . . . . . . . . . .                            4,378,092

                                 Cash denominated in foreign currencies  . . . . . . . . .            439,328           438,739

                                 Receivable for investment securities sold . . . . . . . .                            6,010,469

                                 Dividends receivable  . . . . . . . . . . . . . . . . . .                              796,789

                                 Receivable for shares of Beneficial Interest subscribed . .                             68,879

                                                                                                                  _____________

                                                                                                                    641,900,378

                                                                                                                  _____________

LIABILITIES:                     Due to The Dreyfus Corporation and affiliates . . . . . .                              596,046

                                 Due to Distributor  . . . . . . . . . . . . . . . . . . .                                8,210

                                 Payable for investment securities purchased . . . . . . .                            6,876,416

                                 Payable for shares of Beneficial Interest redeemed  . . .                            1,428,937

                                 Loan commitment fees payable--Note 4  . . . . . . . . . .                                1,000

                                                                                                                  _____________

                                                                                                                      8,910,609

                                                                                                                  _____________

NET ASSETS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                         $632,989,769

                                                                                                                  _____________

                                                                                                                  _____________

REPRESENTED BY:                  Paid-in capital . . . . . . . . . . . . . . . . . . . . .                         $550,318,027

                                 Accumulated undistributed investment income--net  . . . .                              225,958

                                 Accumulated net realized gain (loss) on investments . . .                            5,548,532

                                 Accumulated net unrealized appreciation (depreciation)
                                   on investments and foreign currency transactions  . . .                           76,897,252

                                                                                                                  _____________

 NET ASSETS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                         $632,989,769
                                                                                                                  _____________

</TABLE>
<TABLE>
<CAPTION>

                           NET ASSET VALUE PER SHARE
                              --------------------

                                                 Class A           Class B           Class C          Class R     Institutional
                                               _____________     ___________        _________        _________     ___________
<S>                                              <C>               <C>                <C>             <C>           <C>
Net Assets . . . . . . . . . . . . . . . . .     $555,862,705      $2,032,806         $195,003        $841,651      $74,057,604

Shares Outstanding . . . . . . . . . . . . .       18,999,543          69,635            6,680          28,778        2,533,094

NET ASSET VALUE PER SHARE. . . . . . . . . .           $29.26          $29.19           $29.19          $29.25           $29.24
                                                      _______         _______          _______         _______          _______
</TABLE>
<TABLE>
<CAPTION>

                      SEE NOTES TO FINANCIAL STATEMENTS.

DREYFUS PREMIER CORE VALUE FUND

(FORMERLY DREYFUS CORE VALUE FUND)
- -----------------------------------------------------------------------------

STATEMENT OF OPERATIONS                          YEAR ENDED DECEMBER 31, 1998

INVESTMENT INCOME
<S>                              <C>                                                        <C>                 <C>
INCOME:                          Cash dividends (net of $215,646 foreign taxes
                                    withheld at source)  . . . . . . . . . . . . .          $10,874,955

                                 Interest    . . . . . . . . . . . . . . . . . . .              758,516

                                                                                          _____________

                                        Total Income . . . . . . . . . . . . . . .                                $11,633,471

EXPENSES:                        Management fee--Note 2(a) . . . . . . . . . . . .            5,950,806

                                 Distribution and service fees--Note 2(b)  . . . .            1,582,709

                                 Loan commitment fees--Note 4  . . . . . . . . . .                4,120

                                                                                          _____________

                                        Total Expenses . . . . . . . . . . . . . .                                  7,537,635

                                                                                                                 ____________

INVESTMENT INCOME--NET . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                                  4,095,836

                                                                                                                 ____________

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS--Note 3:

                                 Net realized gain (loss) on investments and
                                    foreign currency transactions  . . . . . . . .          $48,918,026

                                 Net realized gain (loss) on forward currency
                                    exchange contracts . . . . . . . . . . . . . .              (81,199)

                                                                                          _____________

                                        Net Realized Gain (Loss) . . . . . . . . .                                 48,836,827

                                 Net unrealized appreciation (depreciation) on
                                    investments and foreign currency transactions  .                               (8,172,759)

                                                                                                                 ____________

NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS . . . . . . . . . . . . . .                                 40,664,068

                                                                                                                 ____________

NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS . . . . . . . . . . . . . . .                                $44,759,904

                                                                                                                 ____________











                      SEE NOTES TO FINANCIAL STATEMENTS.

DREYFUS PREMIER CORE VALUE FUND

(FORMERLY DREYFUS CORE VALUE FUND)
- -----------------------------------------------------------------------------

STATEMENT OF CHANGES IN NET ASSETS

                                                                                        Year Ended            Year Ended

                                                                                    December 31, 1998(1)   December 31, 1997(2)
                                                                                       _________________     _________________

OPERATIONS:

   Investment income--net  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    $    4,095,836      $     4,258,431

   Net realized gain (loss) on investments . . . . . . . . . . . . . . . . . . . . .        48,836,827          134,796,722

   Net unrealized appreciation (depreciation) on investments . . . . . . . . . . . .        (8,172,759)           2,183,414

                                                                                         _____________        _____________

       Net Increase (Decrease) in Net Assets Resulting from Operations . . . . . . .        44,759,904          141,238,567

                                                                                         _____________        _____________

DIVIDENDS TO SHAREHOLDERS:

  From investment income--net:

       Class A shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        (3,168,010)          (3,766,094)

       Class B shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .              (377)             ---

       Class C shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               (52)             ---

       Class R shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            (6,978)            (124,133)

       Institutional shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . .          (528,055)            (593,353)

   In excess of investment income--net:

       Class A shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          ---                  (139,777)

       Class R shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          ---                    (4,607)

       Institutional shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . .          ---                   (22,022)

   From net realized gain on investments:

       Class A shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       (51,737,780)        (117,738,346)

       Class B shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          (143,476)             ---

       Class C shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           (15,130)             ---

       Class R shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           (78,806)          (2,973,474)

       Institutional shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . .        (6,909,155)         (16,088,315)
                                                                                         _____________        _____________

          Total Dividends  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       (62,587,819)        (141,450,121)

                                                                                         _____________        _____________


DREYFUS PREMIER CORE VALUE FUND

(FORMERLY DREYFUS CORE VALUE FUND)
- -----------------------------------------------------------------------------

STATEMENT OF CHANGES IN NET ASSETS (CONTINUED)

                                                                                             Year Ended         Year Ended

                                                                                       December 31, 1998(1) December 31, 1997(2)
                                                                                         _________________  _________________

BENEFICIAL INTEREST TRANSACTIONS:

  Net proceeds from shares sold:

       Class A shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        95,520,325          145,936,701

       Class B shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         2,307,043             ---
       Class C shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           235,931             ---

       Class R shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           276,835            1,897,752

       Institutional shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . .         6,947,289           22,101,585

   Dividends reinvested:

       Class A shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        45,635,415          104,964,016

       Class B shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           113,872             ---

       Class C shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            10,479             ---

       Class R shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            85,711            3,102,096

       Institutional shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . .         7,196,240           16,151,789

   Cost of shares redeemed:

       Class A shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      (155,282,068)        (152,159,333)

       Class B shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          (236,332)             ---

       Class C shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           (34,016)             ---

       Class R shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          (363,657)         (15,558,384)

       Institutional shares  . . . . . . . . . . . . . . . . . . . . . . . . . . . .       (18,513,042)         (29,635,346)

                                                                                         _____________        _____________

          Increase (Decrease) in Net Assets from Beneficial Interest Transactions  .       (16,099,975)          96,800,876
                                                                                         _____________        _____________

             Total Increase (Decrease) in Net Assets . . . . . . . . . . . . . . . .       (33,927,890)          96,589,322

NET ASSETS:

   Beginning of Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       666,917,659          570,328,337

                                                                                         _____________        _____________

   End of Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      $632,989,769         $666,917,659
                                                                                         _____________        _____________

 UNDISTRIBUTED INVESTMENT INCOME (DISTRIBUTIONS IN EXCESS OF INVESTMENT INCOME)--NET .   $    225,958       $      (166,406)

                                                                                         _____________        _____________
- ------------------------

(1)  Effective  January  16,  1998, Investor shares were redesignated as Class A
shares,  Restricted  shares  were  redesignated  as  Class R shares and the Fund
commenced selling Class B and Class C shares.

(2)  Effective  August  15, 1997, Class R shares were redesignated as Restricted
shares.

                      SEE NOTES TO FINANCIAL STATEMENTS.

DREYFUS PREMIER CORE VALUE FUND

(FORMERLY DREYFUS CORE VALUE FUND)
- -----------------------------------------------------------------------------


STATEMENT OF CHANGES IN NET ASSETS (CONTINUED)

                                                                                             Year Ended         Year Ended

                                                                                       December 31, 1998(1) December 31, 1997(2)
                                                                                         _________________  _________________


CAPITAL SHARE TRANSACTIONS:

  Class A Shares

  _______________

   Shares sold . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        3,027,578           4,295,680

   Shares issued for dividends reinvested  . . . . . . . . . . . . . . . . . . . . . .        1,522,707           3,583,594

   Shares redeemed . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       (4,997,829)         (4,447,295)

                                                                                             __________          __________

                                 Net Increase (Decrease) in Shares Outstanding . . . .         (447,544)          3,431,979

                                                                                             __________          __________

   Class B Shares

   _______________

   Shares sold . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           73,785              --

   Shares issued for dividends reinvested  . . . . . . . . . . . . . . . . . . . . . .            3,915              --

   Shares redeemed . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          (8,065)              --

                                                                                             __________          __________

                                 Net Increase (Decrease) in Shares Outstanding . . . .           69,635              --

                                                                                             __________          __________

   Class C Shares

   ______________

   Shares sold . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            7,514              --

   Shares issued for dividends reinvested  . . . . . . . . . . . . . . . . . . . . . .              358              --

   Shares redeemed . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          (1,192)              --

                                                                                             __________          __________

                                 Net Increase (Decrease) in Shares Outstanding . . . .            6,680              --
                                                                                             __________          __________

   Class R Shares

   ______________

   Shares sold . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            9,127              54,551

   Shares issued for dividends reinvested  . . . . . . . . . . . . . . . . . . . . . .            2,869             105,597

   Shares redeemed . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          (12,007)           (512,826)

                                                                                             __________          __________

                                 Net Increase (Decrease) in Shares Outstanding . . . .              (11)           (352,678)
                                                                                             __________          __________

   Institutional Shares

   ___________________

   Shares sold . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          232,611             629,753

   Shares issued for dividends reinvested  . . . . . . . . . . . . . . . . . . . . . .          240,213             551,297

   Shares redeemed . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         (611,875)           (875,068)

                                                                                             __________          __________

                                 Net Increase (Decrease) in Shares Outstanding . . . .         (139,051)            305,982
                                                                                             __________          __________
- -----------------------------

(1) Effective January 16, 1998, Investor shares were redesignated as Class A
shares, Restricted shares were redesignated as Class R shares and the Fund
commenced selling Class B and Class C shares.

(2)  Effective  August  15, 1997, Class R shares were redesignated as Restricted
shares.
</TABLE>
<TABLE>
<CAPTION>
                      SEE NOTES TO FINANCIAL STATEMENTS.

DREYFUS PREMIER CORE VALUE FUND

(FORMERLY DREYFUS CORE VALUE FUND)
- -----------------------------------------------------------------------------

FINANCIAL HIGHLIGHTS

  Contained  below  is  per  share  operating  performance  data  for a share of
Beneficial  Interest outstanding, total investment return, ratios to average net
assets  and  other supplemental data for each period indicated. This information
has been derived from the Fund's financial statements.

                                                                                        Class A Shares(1)
                                                                        ______________________________________________________

                                                                                     Year Ended December 31,
                                                                        ______________________________________________________

PER SHARE DATA:                                                      1998         1997         1996          1995        1994(2)
                                                                   _______      _______      _______       _______      _______
   <S>                                                              <C>          <C>          <C>           <C>          <C>
   Net asset value, beginning of period  . . . . . . . . . .        $30.11       $30.40       $30.13        $24.56       $27.80
                                                                   _______      _______      _______       _______      _______

   Investment Operations:

   Investment income--net  . . . . . . . . . . . . . . . . .           .19          .22          .31           .41          .42

   Net realized and unrealized gain (loss) on investments  .          1.95         6.98         6.03          8.24        (.29)
                                                                   _______      _______      _______       _______      _______


   Total from Investment Operations  . . . . . . . . . . . .          2.14         7.20         6.34          8.65          .13
                                                                   _______      _______      _______       _______      _______

   Distributions:

   Dividends from investment income--net . . . . . . . . . .         (.17)        (.23)        (.30)         (.45)        (.40)

   Dividends in excess of investment income--net . . . . . .            --        (.01)           --            --           --

   Dividends from net realized gain on investments . . . . .        (2.82)       (7.25)       (5.77)        (2.63)       (2.97)
                                                                   _______      _______      _______       _______      _______

   Total Distributions . . . . . . . . . . . . . . . . . . .        (2.99)       (7.49)       (6.07)        (3.08)       (3.37)
                                                                   _______      _______      _______       _______      _______

   Net asset value, end of period  . . . . . . . . . . . . .        $29.26       $30.11       $30.40        $30.13       $24.56
                                                                   _______      _______      _______       _______      _______

TOTAL INVESTMENT RETURN. . . . . . . . . . . . . . . . . . .          7.06%(3)    25.21%       21.44%        35.56%         .38%

RATIOS/SUPPLEMENTAL DATA:

   Ratio of expenses to average net assets . . . . . . . . .          1.15%        1.14%        1.13%         1.13%        1.11%

   Ratio of net investment income to average net assets  . .           .61%         .64%         .96%         1.43%        1.47%

   Decrease reflected in above expense ratios
       due to undertakings by the Manager  . . . . . . . . .            --          .01%         .02%          .02%         .01%

   Portfolio Turnover Rate . . . . . . . . . . . . . . . . .         84.32%       92.99%       88.46%        54.42%       73.00%

   Net Assets, end of period (000's Omitted) . . . . . . . .      $555,863     $585,624     $486,816      $401,674     $317,868
- -----------------------------
</TABLE>

(1) On February 1, 1993 existing shares of the Fund were designated the Retail
Class and effective April 4, 1994 the Retail Class shares were reclassified as
Investor Shares. Effective January 16, 1998, Investor Shares were redesignated
as Class A shares.

(2)  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.

(3) Exclusive of sales load.
<TABLE>
<CAPTION>

                      SEE NOTES TO FINANCIAL STATEMENTS.

DREYFUS PREMIER CORE VALUE FUND

(FORMERLY DREYFUS CORE VALUE FUND)
- -----------------------------------------------------------------------------

FINANCIAL HIGHLIGHTS (CONTINUED)

  Contained  below  is  per  share  operating  performance  data  for a share of
Beneficial  Interest outstanding, total investment return, ratios to average net
assets  and  other  supplemental  data  for  the  period  from  January 16, 1998
(commencement  of  initial  offering) to December 31, 1998. This information has
been derived from the Fund's financial statements.


                                                                                                             Class B Shares
                                                                                                            _________________
                                                                                                              Period Ended

PER SHARE DATA:                                                                                             December 31, 1998
                                                                                                            _________________
   <S>                                                            <C>                                              <C>
   Net asset value, beginning of period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           $29.04

                                                                                                                 ________

   Investment Operations:

   Investment (loss) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             (.02)

   Net realized and unrealized gain (loss) on investments  . . . . . . . . . . . . . . . . . . . . . . .             3.00

                                                                                                                 ________

   Total from Investment Operations  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             2.98

                                                                                                                 ________

   Distributions:

   Dividends from investment income--net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            (.01)

   Dividends from net realized gain on investments . . . . . . . . . . . . . . . . . . . . . . . . . . .           (2.82)

                                                                                                                 ________

   Total Distributions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           (2.83)

                                                                                                                 ________

   Net asset value, end of period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           $29.19

                                                                                                                 ________

TOTAL INVESTMENT RETURN(1) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            10.24%(2)

RATIOS/SUPPLEMENTAL DATA:

   Ratio of expenses to average net assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             1.82%(2)

   Ratio of investment (loss) to average net assets  . . . . . . . . . . . . . . . . . . . . . . . . . .            (.14%)(2)

   Portfolio Turnover Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           84.32%

   Net Assets, end of period (000's Omitted) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          $2,033
- -----------------------------

(1)  Exclusive of sales load.

(2)  Not annualized.

                      SEE NOTES TO FINANCIAL STATEMENTS.

DREYFUS PREMIER CORE VALUE FUND

(FORMERLY DREYFUS CORE VALUE FUND)
- -----------------------------------------------------------------------------

FINANCIAL HIGHLIGHTS (CONTINUED)

  Contained  below  is  per  share  operating  performance  data  for a share of
Beneficial  Interest outstanding, total investment return, ratios to average net
assets  and  other  supplemental  data  for  the  period  from  January 16, 1998
(commencement  of  initial  offering) to December 31, 1998. This information has
been derived from the Fund's financial statements.


                                                                                                             Class C Shares
                                                                                                            _________________
                                                                                                              Period Ended

PER SHARE DATA:                                                                                             December 31, 1998
                                                                                                            _________________

   Net asset value, beginning of period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           $29.04

                                                                                                                 ________

   Investment Operations:

   Investment (loss) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             (.02)

   Net realized and unrealized gain (loss) on investments  . . . . . . . . . . . . . . . . . . . . . . .             3.00

                                                                                                                 ________

   Total from Investment Operations  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             2.98

                                                                                                                 ________

   Distributions:

   Dividends from investment income--net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             (.01)

   Dividends from net realized gain on investments . . . . . . . . . . . . . . . . . . . . . . . . . . .            (2.82)

                                                                                                                 ________

   Total Distributions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            (2.83)

                                                                                                                 ________

   Net asset value, end of period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           $29.19

                                                                                                                 ________

TOTAL INVESTMENT RETURN(1) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            10.24%(2)

RATIOS/SUPPLEMENTAL DATA:

   Ratio of expenses to average net assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             1.82%(2)

   Ratio of investment (loss) to average net assets  . . . . . . . . . . . . . . . . . . . . . . . . . .             (.13%)(2)

   Portfolio Turnover Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            84.32%

   Net Assets, end of period (000's Omitted) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             $195
- -----------------------------

(1)  Exclusive of sales load.

(2)  Not annualized.
</TABLE>
<TABLE>
<CAPTION>

                      SEE NOTES TO FINANCIAL STATEMENTS.

DREYFUS PREMIER CORE VALUE FUND

(FORMERLY DREYFUS CORE VALUE FUND)
- -----------------------------------------------------------------------------

FINANCIAL HIGHLIGHTS (CONTINUED)

  Contained  below  is  per  share  operating  performance  data  for a share of
Beneficial  Interest outstanding, total investment return, ratios to average net
assets  and  other supplemental data for each period indicated. This information
has been derived from the Fund's financial statements.


                                                                                       Class R Shares
                                                                          ____________________________________________________

                                                                                                                  Period Ended

                                                                                 Year Ended December 31,          December 31
                                                                        ______________________________________

PER SHARE DATA:                                                     1998(1)    1997(1,2)     1996        1995      1994(3,4)
                                                                    _______     _______     _______     _______     ________
   <S>                                                               <C>         <C>         <C>         <C>          <C>
   Net asset value, beginning of period  . . . . . . . . . . .       $30.11      $30.46      $30.18      $24.56       $28.45
                                                                    _______     _______     _______     _______     ________

   Investment Operations:

   Investment income--net  . . . . . . . . . . . . . . . . . .          .26         .33         .36         .62          .29

   Net realized and unrealized gain (loss) on investments  . .         1.95        6.90        6.08        8.16         (.83)
                                                                    _______     _______     _______     _______     ________

   Total from Investment Operations  . . . . . . . . . . . . .         2.21        7.23        6.44        8.78         (.54)
                                                                    _______     _______     _______     _______     ________

   Distributions:

   Dividends from investment income--net . . . . . . . . . . .         (.25)       (.32)       (.39)       (.53)        (.38)

   Dividends in excess of investment income--net . . . . . . .          ---       (.01)         ---         ---          ---

   Dividends from net realized gain on investments . . . . . .        (2.82)      (7.25)      (5.77)      (2.63)       (2.97)
                                                                    _______     _______     _______     _______     ________

   Total Distributions . . . . . . . . . . . . . . . . . . . .        (3.07)      (7.58)      (6.16)      (3.16)       (3.35)
                                                                    _______     _______     _______     _______     ________

   Net asset value, end of period  . . . . . . . . . . . . . .       $29.25      $30.11      $30.46      $30.18       $24.56
                                                                    _______     _______     _______     _______     ________

TOTAL INVESTMENT RETURN. . . . . . . . . . . . . . . . . . . .         7.01%      25.54%      21.74%      36.05%       (2.31%)(5)

RATIOS/SUPPLEMENTAL DATA:

   Ratio of expenses to average net assets . . . . . . . . . .          .90%        .89%        .88%        .88%          .35%(5)

   Ratio of net investment income to average net assets  . . .          .82%        .88%       1.23%       1.93%          .70%(5)

   Decrease reflected in above expense ratios
       due to undertakings by the Manager  . . . . . . . . . .           --         .01%        .02%        .02%          .01%(5)

   Portfolio Turnover Rate . . . . . . . . . . . . . . . . . .        84.32%      92.99%      88.46%      54.42%        73.00%

   Net Assets, end of period (000's Omitted) . . . . . . . . .         $842        $867     $11,618        $185       $1,070
- -----------------------------

(1) On August 15, 1997, Class R shares were redesignated as Restricted shares
and effective January 16, 1998, Restricted shares were redesignated as Class R
shares.

(2)  Per  share  amounts  have  been  calculated using the monthly average share
method.

(3)  On  August  4,  1994,  the  Fund  commenced selling Trust shares. Effective
October 17, 1994 the Trust shares were reclassified as Class R shares.

(4)  From  August  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.

(5) Not annualized.
</TABLE>
<TABLE>
<CAPTION>

                      SEE NOTES TO FINANCIAL STATEMENTS.

DREYFUS PREMIER CORE VALUE FUND

(FORMERLY DREYFUS CORE VALUE FUND)
- -----------------------------------------------------------------------------

FINANCIAL HIGHLIGHTS (CONTINUED)

  Contained  below  is  per  share  operating  performance  data  for a share of
Beneficial  Interest outstanding, total investment return, ratios to average net
assets  and  other supplemental data for each period indicated. This information
has been derived from the Fund's financial statements.


                                                                                     Institutional Shares
                                                                         ______________________________________________________

                                                                                     Year Ended December 31,
                                                                          ______________________________________________________

PER SHARE DATA:                                                     1998         1997         1996         1995         1994*
                                                                   _______      _______      _______       _______      _______
   <S>                                                             <C>           <C>          <C>           <C>          <C>
   Net asset value, beginning of period  . . . . . . . . . . .      $30.10       $30.38       $30.12        $24.56       $27.80
                                                                   _______      _______      _______       _______      _______

   Investment Operations:

   Investment income--net  . . . . . . . . . . . . . . . . . .         .22          .26          .36           .47          .47

   Net realized and unrealized gain (loss) on investments  . .        1.95         6.98         6.01          8.20         (.31)
                                                                   _______      _______      _______       _______      _______

   Total from Investment Operations  . . . . . . . . . . . . .        2.17         7.24         6.37          8.67          .16
                                                                   _______      _______      _______       _______      _______

   Distributions:

   Dividends from investment income--net . . . . . . . . . . .        (.21)        (.26)        (.34)         (.48)        (.43)

   Dividends in excess of investment income--net . . . . . . .          --         (.01)          --            --           --

   Dividends from net realized gain on investments . . . . . .       (2.82)       (7.25)       (5.77)        (2.63)       (2.97)
                                                                   _______      _______      _______       _______      _______

   Total Distributions . . . . . . . . . . . . . . . . . . . .       (3.03)       (7.52)       (6.11)        (3.11)       (3.40)
                                                                   _______      _______      _______       _______      _______

   Net asset value, end of period  . . . . . . . . . . . . . .      $29.24       $30.10       $30.38        $30.12       $24.56
                                                                   _______      _______      _______       _______      _______

TOTAL INVESTMENT RETURN. . . . . . . . . . . . . . . . . . . .        7.17%       25.34%       21.57%        35.60%         .49%

RATIOS/SUPPLEMENTAL DATA:

   Ratio of expenses to average net assets . . . . . . . . . .        1.05%        1.04%        1.03%         1.03%        1.02%

   Ratio of net investment income to average net assets  . . .         .71%         .74%        1.07%         1.53%        1.57%

   Decrease reflected in above expense ratios
       due to undertakings by the Manager  . . . . . . . . . .          --          .01%         .02%          .02%         .01%

   Portfolio Turnover Rate . . . . . . . . . . . . . . . . . .       84.32%       92.99%       88.46%        54.42%       73.00%

   Net Assets, end of period (000's Omitted) . . . . . . . . .     $74,058      $80,427      $71,894       $75,607      $59,435
- -----------------------------
</TABLE>

* 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.

                      SEE NOTES TO FINANCIAL STATEMENTS.

DREYFUS PREMIER CORE VALUE FUND

(FORMERLY DREYFUS CORE VALUE FUND)
- -----------------------------------------------------------------------------

NOTES TO FINANCIAL STATEMENTS

NOTE 1--SIGNIFICANT ACCOUNTING POLICIES:

  Dreyfus  Premier Core Value Fund (the "Fund") is a separate diversified series
of  The  Dreyfus/Laurel  Funds Trust (the "Trust") which is registered under the
Investment  Company  Act  of  1940,  as  amended  (the  "Act" ), as  an open-end
management  investment  company  and  operates  as  a  series  company currently
offering  three series including the Fund. The Fund's investment objective is to
seek  long-term  growth  of  capital and current income. The Dreyfus Corporation
(the "Manager") serves as the Fund's investment manager. The Manager is a direct
subsidiary of Mellon Bank, N.A. ("Mellon Bank").

On November 20, 1997, the Fund's Trustees approved a change to the Fund's name
from  "Dreyfus  Core  Value  Fund"  to  "Dreyfus Premier Core Value Fund," which
became effective January 16, 1998.

  Premier  Mutual  Fund Services, Inc. (the "Distributor") is the distributor of
the Fund's shares. Effective January 16, 1998, Investor shares were redesignated
as Class A shares, Restricted shares were redesignated as Class R shares and the
Fund  commenced  selling  Class  B and Class C shares. The Fund is authorized to
issue  an  unlimited  number  of  shares of Beneficial Interest in the following
classes  of shares: Class A, Class B, Class C, Class R and Institutional shares.
Class A shares are subject to a sales charge imposed at the time of purchase and
bear  a  distribution  fee.  Class B shares are subject to a contingent deferred
sales  charge  (" CDSC") imposed on Class B redemptions made within six years of
purchase.  Class  C  shares  are  subject  to a contingent deferred sales charge
("CDSC") imposed on Class C shares redeemed within one year of purchase. Class B
and  Class C shares bear a distribution and service fee. Class R shares are sold
at  net  asset  value  per  share  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. Institutional
shares  are  offered  only  to those customers of certain financial planners and
investment  advisers  who  held  shares of a predecessor class of the Fund as of
April  4,  1994, and bear a distribution fee. Each class of shares has identical
rights  and privileges, except with respect to the distribution and service fees
and voting rights on matters affecting a single class.

  Prior  to  January  16,  1998,  the  Fund was authorized to issue an unlimited
number  of  shares  of  Beneficial  Interest in the following classes of shares:
Investor,  Institutional  and Restricted. Investor shares were sold primarily to
retail  investors  and  bore  a  distribution  fee.  Restricted shares were 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
bore no distribution fee.

  Investment  income,  net  of expenses (other than class specific expenses) and
realized  and  unrealized  gains and losses are allocated daily to each class of
shares based upon the relative proportion of net assets of each class.

  The  Fund' s  financial  statements  are prepared in accordance with generally
accepted accounting principles which may require the use of management estimates
and assumptions. Actual results could differ from those estimates.

  (A)  PORTFOLIO  VALUATION:  Investments  in  securities are valued at the last
sales  price  on  the securities exchange on which such securities are primarily
traded  or at the last sales price on the national securities market. Securities
not  listed  on an exchange or the national securities market, or securities for
which  there  were no transactions, are valued at the average of the most recent
bid  and  asked  prices.  Bid  price  is  used when no asked price is available.
Securities  for  which  there are no such valuations are valued at fair value as
determined  in  good  faith  under  the  direction  of  the  Board  of Trustees.
Investments  denominated in foreign currencies are translated to U.S. dollars at
the prevailing rates of exchange. Forward currency exchange contracts are valued
at the forward rate.

DREYFUS PREMIER CORE VALUE FUND

(FORMERLY DREYFUS CORE VALUE FUND)
- -----------------------------------------------------------------------------

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(B) SECURITIES TRANSACTIONS AND INVESTMENT INCOME: Securities transactions are
recorded  on  a  trade  date  basis.  Realized  gain  and  loss  from securities
transactions  are  recorded  on  the  identified  cost basis. Dividend income is
recognized  on  the  ex-dividend  date  and  interest  income,  including, where
applicable,  amortization  of  discount  on  investments,  is  recognized on the
accrual basis.

  (C)  FOREIGN  CURRENCY TRANSACTIONS: The Fund does not isolate that portion of
the  results  of  operations resulting from changes in foreign exchange rates on
investments  from  the fluctuations arising from changes in the market prices of
securities  held.  Such  fluctuations  are  included  with  the net realized and
unrealized gain or loss from investments.

  Net  realized foreign exchange gains or losses arise from sales and maturities
of  short-term securities, sales of foreign currencies, currency gains or losses
realized  on  securities  transactions  and the difference between the amount of
dividends,  interest, and foreign withholding taxes recorded on the Fund's books
and  the  U.S.  dollar  equivalent of the amounts actually received or paid. Net
unrealized  foreign exchange gains and losses arise from changes in the value of
assets  and  liabilities  other  than  investments in securities, resulting from
changes  in exchange rates. Such gains and losses are included with net realized
and unrealized gain or loss on investments.

(D) FORWARD CURRENCY EXCHANGE CONTRACTS: The Fund enters into forward currency
exchange contracts in order to hedge its exposure to changes in foreign currency
exchange  rates on its foreign portfolio holdings and to settle foreign currency
transactions.  When  executing  forward currency exchange contracts, the Fund is
obligated  to  buy  or  sell a foreign currency at a specified rate on a certain
date  in  the  future.  With  respect  to  sales  of  forward  currency exchange
contracts,  the  Fund  would incur a loss if the value of the contract increases
between  the  date  the  forward  contract  is  opened  and the date the forward
contract  is  closed.  The  Fund  realizes  a  gain if the value of the contract
decreases  between  those  dates.  With respect to purchases of forward currency
exchange  contracts,  the  Fund  would incur a loss if the value of the contract
decreases  between  the  date  the  forward  contract is opened and the date the
forward  contract  is  closed.  The  Fund  realizes  a  gain if the value of the
contract  increases between those dates. The Fund is also exposed to credit risk
associated  with counter party nonperformance on these forward currency exchange
contracts  which  is  typically  limited  to  the  unrealized  gain on each open
contract.  At  December  31,  1998, there were no open forward currency exchange
contracts.

  (E)  DISTRIBUTIONS  TO SHAREHOLDERS: Dividends are recorded on the ex-dividend
date.  Dividends from investment income-net are declared and paid on a quarterly
basis.  Dividends  from net realized capital gain are normally declared and paid
annually, but the Fund may make distributions on a more frequent basis to comply
with  the  distribution  requirements  of  the Internal Revenue Code of 1986, as
amended (the "Code"). To the extent that net realized capital gain can be offset
by  capital  loss  carryovers,  if  any,  it  is  the  policy of the Fund not to
distribute    such    gain.

  (F)  FEDERAL INCOME TAXES: It is the policy of the Fund to continue to qualify
as  a  regulated  investment  company,  if  such  qualification  is  in the best
interests  of  its  shareholders, by complying with the applicable provisions of
the  Code,  and to make distributions of taxable income sufficient to relieve it
from substantially all Federal income and excise taxes.

NOTE 2--INVESTMENT MANAGEMENT FEE AND OTHER TRANSACTIONS WITH AFFILIATES:

  (A)  INVESTMENT MANAGEMENT FEE: Pursuant to an Investment Management agreement
with the Manager, the Manager provides or arranges for one or more third parties
and/or  affiliates to provide investment advisory, administrative, custody, fund
accounting  and  transfer  agency services to the Fund. The Manager also directs
the

DREYFUS PREMIER CORE VALUE FUND

(FORMERLY DREYFUS CORE VALUE FUND)
- -----------------------------------------------------------------------------

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

  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 .90%
of the value of the Fund's average daily net assets. Out of its fee, the Manager
pays  all  of  the  expenses of the Fund except brokerage fees, taxes, interest,
commitment  fees,  Rule 12b-1 distribution fees and expenses, service fees, 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) . Effective  July  1,  1998, each
trustee  receives  $40,000 per year, plus $5,000 for each joint Board meeting of
The Dreyfus/Laurel Funds, Inc., The Dreyfus/Laurel Tax-Free Municipal Funds, and
The Dreyfus/Laurel Funds Trust (the "Dreyfus/Laurel Funds") attended, $2,000 for
separate  committee  meetings  attended which are not held in conjunction with a
regularly  scheduled  board  meeting  and  $500  for Board meetings and separate
committee  meetings  attended  that are conducted by telephone and is reimbursed
for  travel  and  out-of-pocket  expenses. The Chairman of the Board receives an
additional 25% of such compensation (with the exception of reimbursable amounts)
 .  These  fees pertain to the Dreyfus/Laurel Funds and are charged and allocated
to each series based on net assets. In the event that there is a joint committee
meeting  of the Dreyfus/Laurel Funds and the Dreyfus High Yield Strategies Fund,
the  $2,000  fee  will  be  allocated  between  the Dreyfus/Laurel Funds and the
Dreyfus  High  Yield  Strategies  Fund. Amounts required to be paid by the Trust
directly  to  the  non-interested  Trustees,  that  would be applied to offset a
portion  of the management fee payable to the Manager, are in fact paid directly
by the Manager to the non-interested Trustees.

  Prior  to July 1, 1998 each trustee received $27,000 per year, $1,000 for each
Board  meeting  attended  and $750 for each Audit Committee meeting attended and
was  reimbursed for travel and out-of-pocket expenses. The Chairman of the Board
received  an  additional annual fee of $25,000 per year. These fees pertained to
the  Dreyfus/Laurel  Funds.  (The  $1,000  attendance  fee  and reimbursement of
meeting expenses were also borne pro rata by Dreyfus High Yield Strategies Fund)
 . These fees and expenses were charged and allocated to each series based on net
assets.  Amounts required to be paid by the Trust directly to the non-interested
Trustees,  that  would  be  applied  to  offset  a portion of the management fee
payable  to  the  Manager,  were  in  fact  paid  directly by the Manager to the
non-interested Trustees.

  Dreyfus  Service  Corporation,  a  wholly-owned  subsidiary  of  the  Manager,
retained  $29,358  during  the  period ended December 31, 1998, from commissions
earned on sales of the Fund's shares.

  (B)  DISTRIBUTION  AND  SERVICE PLAN: Under the Distribution Plan (the "Plan")
adopted  pursuant  to Rule 12b-1 under the Act, Class A shares and Institutional
shares  may  pay annually up to .25 and .15 of 1%, respectively, of the value of
their average daily net assets to compensate the Distributor and Dreyfus Service
Corporation  for  shareholder  servicing  activities  and  the  Distributor  for
activities  and  expenses  primarily  intended  to result in the sale of Class A
shares  and Institutional shares. Under the Plan, Class B and Class C shares pay
the Distributor for distributing shares at an aggregate annual rate of .75 of 1%
of  the  value  of  the  average daily net assets of Class B and Class C shares.
Class  B  and Class C shares are also subject to a service plan adopted pursuant
to  Rule  12b-1,  under  which  Class  B  and Class C shares pay Dreyfus Service
Corporation  or the Distributor for providing certain services to the holders of
Class B and Class C shares a fee at the annual rate of .25 of 1% of the value of
the  average  daily  net assets of Class B and Class C shares. During the period
ended December 31, 1998, Class A, Class B, Class C and Institutional shares were
charged  $1,406,056,  $8,452, $1,020 and $112,687, respectively, pursuant to the
Plan. During the period ended December 31, 1998, Class B and Class C shares were
charged $2,818 and $340, respectively, pursuant to the service plan.

DREYFUS PREMIER CORE VALUE FUND

(FORMERLY DREYFUS CORE VALUE FUND)
- -----------------------------------------------------------------------------

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

Prior to January 16, 1998, under a prior Distribution Plan adopted pursuant to
Rule  12b-1 under the Act, the Fund paid 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
shares  to  compensate  the  Distributor  and  Dreyfus  Service Corporation, for
shareholder  servicing  activities  and the Distributor for activities primarily
intended  to result in the sale of Investor and Institutional shares. During the
period   from  January  1,  1998  to  January  15,  1998,  Investor  shares  and
Institutional  shares were charged $47,430 and $3,906, respectively, pursuant to
the prior Distribution Plan.

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

NOTE 3--SECURITIES TRANSACTIONS:

   The  aggregate  amount  of  purchases  and  sales  of  investment securities,
excluding  short-term securities and forward currency exchange contracts, during
the  period  ended  December 31, 1998 amounted to $545,729,997 and $619,683,077,
respectively.

  At  December  31, 1998, accumulated net unrealized appreciation on investments
was  $76,895,809,  consisting  of $103,004,088 gross unrealized appreciation and
$26,108,279 gross unrealized depreciation.

  At  December 31, 1998, the cost of investments for Federal income tax purposes
was substantially the same as the cost for financial reporting purposes (see the
Statement of Investments).

NOTE 4--BANK LINE OF CREDIT:

  The  Fund  participates  with  other  Dreyfus-managed  funds in a $600 million
redemption  credit  facility  (" Facility" ) to  be  utilized  for  temporary or
emergency  purposes,  including  the  financing  of  redemptions.  In connection
therewith, the Fund has agreed to pay commitment fees on its pro rata portion of
the  Facility.  Interest  is  charged  to  the Fund at rates based on prevailing
market  rates  in  effect  at  the  time  of borrowings. During the period ended
December 31, 1998, the Fund did not borrow under the Facility.

DREYFUS PREMIER CORE VALUE FUND

(FORMERLY DREYFUS CORE VALUE FUND)
- -----------------------------------------------------------------------------

INDEPENDENT AUDITORS' REPORT

THE BOARD OF TRUSTEES AND SHAREHOLDERS

THE DREYFUS/LAUREL FUNDS TRUST:

  We  have  audited  the  accompanying  statement  of  assets  and  liabilities,
including  the  statement  of investments, of Dreyfus Premier Core Value Fund of
The  Dreyfus/Laurel  Funds  Trust  as  of  December  31,  1998,  and the related
statement  of  operations  for the year then ended, the statements of changes in
net assets for each of the two years in the period then ended, and the financial
highlights  for each of the periods presented herein. 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 audits.

  We  conducted  our  audits  in  accordance  with  generally  accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable  assurance  about  whether  the  financial  statements  and financial
highlights  are free of material misstatement. An audit includes examining, on a
test  basis,  evidence  supporting  the amounts and disclosures in the financial
statements  and  financial  highlights.  Our procedures included confirmation of
securities  owned  as of December 31, 1998, 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  audits  provide  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
Dreyfus Premier Core Value Fund of The Dreyfus/Laurel Funds Trust as of December
31,  1998, the results of its operations for the year then ended, the changes in
its  net  assets  for  each  of  the two years in the period then ended, and its
financial  highlights  for  each  of the periods presented herein, in conformity
with generally accepted accounting principles.





New York, New York

February 19, 1999


DREYFUS PREMIER CORE VALUE FUND

(FORMERLY DREYFUS CORE VALUE FUND)
- -----------------------------------------------------------------------------

IMPORTANT TAX INFORMATION (UNAUDITED)

  For  Federal  Tax  purposes  the  Fund hereby designates $2.086 per share as a
long-term  capital  gain  distribution  paid  on  December  24,  1998  and  also
designates $.567 per share as a long-term capital gain distribution of the $.795
per share paid on March 31, 1998.

The Fund also designates 100% of the ordinary dividends paid during the fiscal
year  ended December 31, 1998 as qualifying for the corporate dividends received
deduction.

                     [This page intentionally left blank]



DREYFUS PREMIER CORE VALUE FUND

200 Park Avenue

New York, NY 10166

MANAGER

The Dreyfus Corporation

200 Park Avenue

New York, NY 10166

CUSTODIAN

Mellon Bank, N.A.

One Mellon Bank Center

Pittsburgh, PA 15258

TRANSFER AGENT &

DIVIDEND DISBURSING AGENT

Dreyfus Transfer, Inc.

P.O. Box 9671

Providence, RI 02940












Printed in U.S.A.                                         312/712AR9812

                                 Annual Report
- -------------------------------------------------------------------------------

                                DREYFUS PREMIER

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

                               December 31, 1998


[reg.tm logo]

[Dreyfus lion/2hres logo]





COMPARISON OF CHANGE IN VALUE OF $10,000 INVESTMENT IN DREYFUS
PREMIER LIMITED TERM HIGH INCOME FUND CLASS A SHARES, CLASS B
SHARES, CLASS C SHARES AND CLASS R SHARES AND THE MERRILL LYNCH
HIGH YIELD MASTER II INDEX

EXHIBIT A:

                    DREYFUS    DREYFUS     DREYFUS     DREYFUS
                    PREMIER    PREMIER     PREMIER     PREMIER
         MERRILL    LIMITED    LIMITED     LIMITED     LIMITED
          LYNCH   TERM HIGH   TERM HIGH   TERM HIGH  TERM HIGH
          HIGH      INCOME      INCOME      INCOME     INCOME
         YIELD       FUND        FUND        FUND       FUND
PERIOD  MASTER II  (CLASS A    (CLASS B    (CLASS C   (CLASS R
         INDEX*     SHARES)    SHARES)     SHARES)     SHARES)

6/2/97     10,000      9,549      10,000      10,000     10,000
6/30/97    10,155      9,620      10,069      10,067     10,076
9/30/97    10,598      9,971      10,422      10,422     10,458
12/31/9    10,856     10,063      10,504      10,497     10,544
3/31/98    11,179     10,449      10,894      10,871     10,956
6/30/98    11,352     10,602      11,039      11,018     11,123
9/30/98    10,876     10,057      10,458      10,423     10,557
12/31/98    11,176     10,053      10,078      10,399     10,559


*Source: Merrill Lynch, Pierce, Fenner and Smith Inc.



COMPARISON OF CHANGE IN VALUE OF $10,000 INVESTMENT IN
DREYFUS PREMIER CORE VALUE FUND CLASS A SHARES AND THE
STANDARD & POOR'S 500 COMPOSITE STOCK PRICE INDEX

 EXHIBIT A:
                DREYFUS
              PREMIER CORE     STANDARD & POOR'S
  PERIOD      VALUE FUND         500 COMPOSITE
           (CLASS A SHARES)    STOCK PRICE INDEX*

 12/31/88              9,424                10,000
 12/31/89             11,776                13,163
 12/31/90             10,194                12,754
 12/31/91             12,526                16,631
 12/31/92             13,031                17,896
 12/31/93             15,182                19,697
 12/31/94             15,234                19,955
 12/31/95             20,652                27,444
 12/31/96             25,079                33,742
 12/31/97             31,401                44,995
 12/31/98             33,616                57,864



*Source: Lipper Analytical Services, Inc.



COMPARISON OF CHANGE IN VALUE OF $10,000 INVESTMENT
IN DREYFUS PREMIER MANAGED INCOME FUND CLASS A SHARES
AND THE LEHMAN BROTHERS AGGREGATE BOND INDEX


EXHIBIT A:

           DREYFUS PREMIER
               MANAGED          LEHMAN BROTHERS
 PERIOD      INCOME FUND           AGGREGATE
           (CLASS A SHARES)       BOND INDEX*

12/31/88               9,549               10,000
12/31/89              10,080               11,453
12/31/90              10,523               12,479
12/31/91              12,315               14,476
12/31/92              13,395               15,548
12/31/93              15,342               17,064
12/31/94              14,554               16,566
12/31/95              17,075               19,626
12/31/96              17,658               20,339
12/31/97              19,388               22,302
12/31/98              20,338               24,240


*Source: Lehman Brothers




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