DREYFUS LAUREL FUNDS TRUST
N-30D, 2000-02-25
Previous: IVY FUND, NSAR-B, 2000-02-25
Next: DREYFUS LAUREL FUNDS TRUST, 497, 2000-02-25



Dreyfus Premier
Core Value Fund

ANNUAL REPORT December 31, 1999

(reg.tm)





The  views  expressed herein are current to the date of this report. These views
and  the  composition  of the fund's portfolio are subject to change at any time
based on market and other conditions.

   * Not FDIC-Insured
   * Not Bank-Guaranteed
   * May Lose Value

Year 2000 Issues (Unaudited)

The fund could be adversely affected if the computer systems used by Dreyfus and
the fund's other service providers do not properly process and calculate
date-related information from and after January 1, 2000. Dreyfus has taken steps
designed to avoid year 2000-related problems in its systems and to monitor the
readiness  of other service providers.  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.


                                 Contents

                                 THE FUND
- --------------------------------------------------

                             2   Letter from the President

                             3   Discussion of Fund Performance

                             6   Fund Performance

                             8   Statement of Investments

                            12   Statement of Assets and Liabilities

                            13   Statement of Operations

                            14   Statement of Changes in Net Assets

                            17   Financial Highlights

                            23   Notes to Financial Statements

                            29   Independent Auditors' Report

                            30   Important Tax Information

                                 FOR MORE INFORMATION
- ---------------------------------------------------------------------------

                                 Back Cover

                                                                       The Fund

                                                Dreyfus Premier Core Value Fund

LETTER FROM THE PRESIDENT

Dear Shareholder:

We  are  pleased  to  present  this annual report for Dreyfus Premier Core Value
Fund,  covering  the  12-month  period from January 1, 1999 through December 31,
1999.  Inside,  you'll find valuable information about how the fund was managed,
including a discussion with the fund's portfolio manager, Valerie J. Sill.

The  past year has been both highly volatile and rewarding for many investors in
U.S.  stocks.  On  December  31,  the last trading day of 1999, most major stock
market indices hit new highs, including the Dow Jones Industrial Average, the S&
P 500 Index of large-cap stocks, the technology-heavy Nasdaq 100 and the Russell
2000 Index of small-capitalization stocks.

These  simultaneous highs masked the remarkable narrowness of the stock market's
advance  in 1999, however. Following the trend established over the past several
years,  growth-oriented  stocks  handily  outperformed  value-oriented  stocks.
Indeed,   until  a  more  broad-based  rally  in  the  fourth  quarter,  stellar
performance  was  generally limited to a handful of highly valued technology and
telecommunications companies. In our view, many fundamentally sound companies in
other market sectors may be selling at attractive valuations.

We  appreciate  your  confidence over the past year, and we look forward to your
continued participation in Dreyfus Premier Core Value Fund.

Sincerely,


Stephen E. Canter
President and Chief Investment Officer
The Dreyfus Corporation
January 14, 2000




DISCUSSION OF FUND PERFORMANCE

Valerie J. Sill, Portfolio Manager

How did Dreyfus Premier Core Value Fund  perform relative to its benchmark?

For the 12-month period ended December 31, 1999, Dreyfus Premier Core Value Fund
produced a total return of 17.29% for its Class A shares, 16.37% for its Class B
shares,  16.41%  for its Class C shares, 17.41% for its Institutional shares and
17.59%  for  its  Class  R  shares.(1)  In  comparison,  the  Standard  & Poor's
500((reg.tm) ) Composite  Stock  Price  Index ("S&P 500 Index") produced a total
return  of  21.03%  and  the  Standard & Poor's 500/BARRA Value Index produced a
total return of 12.72% for the same period.(2

For the period from its August 16, 1999 inception through December 31, 1999, the
fund's Class T shares produced a total return of 4.10%.(1)

Generally  speaking,  the growth style of investing outperformed the value style
during  1999, and that is the primary reason why the fund underperformed the S&P
500  Index, which contains a high percentage of growth stocks. However, the fund
significantly  outperformed  the  S& P 500/BARRA Value Index, a measure of value
stocks.

What is the fund's investment approach?

The fund invests primarily in companies that are considered undervalued based on
traditional  measures  such  as price-to-earnings ratios. In choosing stocks, we
use  a  "bottom-up"  stock  selection approach, focusing on individual companies
rather than a "top-down" approach that forecasts market trends. We also focus on
a  company's relative value, financial strength, sales and earnings momentum and
likely catalysts that could ignite the stock price.

What other factors influenced performance?

The  stock  market  ended 1999 at record levels, having nearly quadrupled during
the decade. To be sure, the overall bull market for stocks was a major influence
on our results for the period. However, much
                                                                        The Fund


DISCUSSION OF FUND PERFORMANCE (CONTINUED)

of  the  market's  performance  was dominated by the growth style of investing,
while the value style generally lagged.

Last  spring,  it  appeared  as  if  value  investing would dominate in terms of
performance.  As  the  global  recovery  took hold, value stocks, which had been
depressed,  staged  an  impressive albeit short-lived rally. The value rally was
cut  short  when  inflation  fears  resurfaced  after  years  on  the sidelines,
prompting  the  Federal  Reserve  Board (the "Fed") to shift towards a policy of
higher  interest  rates.  In  such  an environment, value stocks, such as banks,
began  to perform poorly as their profit margins were squeezed. And economically
cyclical  stocks, another value category, began to retreat over concern that the
Fed's stance would slow the economy.

Investors  turned  their  attention  back  to technology companies, particularly
Internet-related  shares,  whose  growth  was  not  dependent  on  the economy's
fortunes.  Other strong groups included energy, which benefited from soaring oil
prices,  and stock brokerage firms, which generated enormous trading volume from
the    bull    market.

Our  quantitative screening process identified many economically cyclical stocks
at  the  beginning  of  1999 that were attractively valued at the time. Examples
include:  duPont  (E.I.) de Nemours, which has benefited from improving chemical
prices,  and  Dow  Chemical, which is expected to generate efficiencies after it
combines with Union Carbide.

We  also  have  been investing in more typical value industries, such as energy,
which  was  a  strong  performer during 1999 as oil prices rebounded from $10 to
reach $25 per barrel. The portfolio's investment in Mobil benefited from Mobil's
merger  with  Exxon,  a  combination  that is likely to generate tremendous cost
savings.

What is the fund's current strategy?

Our current  strategy is to continue to search for value in all  industries
- -- including such hot areas of the market as telecommunications  and technology,
which are normally  associated  exclusively  with growth  investing.  Two of the
fund's  strongest  performers  during  1999  were Sun  Microsystems  and  Nortel
Networks,   both  of  which  appeared  undervalued  when  they  were  originally
purchased.   Sun   Microsystems   is  a  company  that  is  helping   build  the
infrastructure  of the Internet.  Nortel  Networks is a leading  manufacturer of
telecommunications  equipment.  In addition,  we still see  Hewlett-Packard as a
value stock because it is trading at a low  price-earnings  multiple compared to
other technology companies.

As  of  the  end  of  the period, we saw significant value in the pharmaceutical
sector,  where we believe investors overreacted to Congressional debate over the
expansion  of  Medicare to cover prescription drugs. The drug companies continue
to  introduce  an  impressive  array  of  new  products  while generating strong
earnings growth.

In  short,  we  believe  that  the  portfolio  continues to hold stocks that are
undervalued  --  and  that these companies have catalysts in place that have the
potential to unlock strong performance.

January 14, 2000

(1)  TOTAL RETURN INCLUDES REINVESTMENT OF DIVIDENDS AND ANY CAPITAL GAINS PAID,
     AND DOES NOT TAKE INTO  CONSIDERATION  THE MAXIMUM INITIAL SALES CHARGES IN
     THE  CASE  OF  CLASS A OR  CLASS T  SHARES,  OR THE  APPLICABLE  CONTINGENT
     DEFERRED  SALES CHARGES  IMPOSED ON  REDEMPTIONS IN THE CASE OF CLASS B AND
     CLASS C SHARES.  HAD THESE CHARGES BEEN REFLECTED,  RETURNS WOULD HAVE BEEN
     LOWER. PAST PERFORMANCE IS NO GUARANTEE OF FUTURE RESULTS.  SHARE PRICE AND
     INVESTMENT  RETURN  FLUCTUATE SUCH THAT UPON  REDEMPTION FUND SHARES MAY BE
     WORTH MORE OR LESS THAN THEIR ORIGINAL COST.

(2)  SOURCE:  LIPPER ANALYTICAL  SERVICES,  INC.  --REFLECTS THE REINVESTMENT OF
     INCOME DIVIDENDS AND, WHERE  APPLICABLE,  CAPITAL GAIN  DISTRIBUTIONS.  THE
     STANDARD & POOR'S  500((reg.tm))  COMPOSITE  STOCK  PRICE INDEX IS A WIDELY
     ACCEPTED,  UNMANAGED  INDEX  OF  U.S.  STOCK  MARKET  PERFORMANCE.  THE S&P
     500/BARRA VALUE INDEX IS A CAPITALIZATION-WEIGHTED  INDEX OF ALL THE STOCKS
     IN THE STANDARD & POOR'S 500((reg.tm))  COMPOSITE PRICE INDEX THAT HAVE LOW
     PRICE-TO-BOOK RATIOS.

                                                                        The Fund

FUND PERFORMANCE

Comparison of change in value of $10,000 investment in Dreyfus Premier Core
Value Fund Class A shares with the Standard & Poor's 500 Composite Stock Price
Index and the Standard & Poor's 500 Barra Value Index

((+))  SOURCE: LIPPER ANALYTICAL SERVICES, INC.

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 12/31/89 TO A $10,000 INVESTMENT MADE ON THAT DATE IN
THE STANDARD & POOR'S 500 BARRA VALUE INDEX AND THE STANDARD & POOR'S 500
COMPOSITE STOCK PRICE INDEX ("S&P 500""). ALL DIVIDENDS AND CAPITAL GAIN
DISTRIBUTIONS ARE REINVESTED. PERFORMANCE FOR CLASS B, CLASS C, CLASS R, CLASS T
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. THIS IS THE FIRST YEAR IN WHICH COMPARATIVE PERFORMANCE IS BEING SHOWN
FOR THE STANDARD & POOR'S 500 BARRA VALUE INDEX, WHICH HAS BEEN SELECTED AS THE
PRIMARY INDEX FOR COMPARING THE FUND'S PERFORMANCE BASED ON THE FUND'S AND THE
INDEX'S VALUE ORIENTATION. THE STANDARD & POOR'S 500 BARRA VALUE INDEX IS A
CAPITALIZATION-WEIGHTED INDEX OF ALL THE STOCKS IN THE S&P 500 THAT HAVE LOW
PRICE-TO-BOOK RATIOS. THE S&P 500 IS A WIDELY ACCEPTED, UNMANAGED INDEX OF U.S.
STOCK MARKET PERFORMANCE. PERFORMANCE FOR THIS INDEX WILL NOT BE PROVIDED WITH
THE NEXT ANNUAL REPORT, BUT IS PROVIDED HEREWITH PURSUANT TO APPLICABLE
REGULATIONS.

NEITHER OF THE FOREGOING INDICES 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.



Average Annual Total Returns AS OF 12/31/99
<TABLE>

                                                           Inception                                                       From
                                                             Date          1 Year          5 Years       10 Years        Inception
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>            <C>              <C>           <C>

CLASS A SHARES
WITH SALES CHARGE (5.75%)                                   2/6/47         10.56%          19.52%         12.18%            --
WITHOUT SALES CHARGE                                        2/6/47         17.29%          20.95%         12.84%            --

CLASS B SHARES
WITH REDEMPTION*                                            1/16/98        12.37%            --             --            11.73%
WITHOUT REDEMPTION                                          1/16/98        16.37%            --             --            13.55%

CLASS C SHARES
WITH REDEMPTION**                                           1/16/98        15.41%            --             --            13.57%
WITHOUT REDEMPTION                                          1/16/98        16.41%            --             --            13.57%

CLASS R SHARES                                              8/4/94         17.59%          21.21%           --            18.94%

INSTITUTIONAL SHARES                                        2/1/93         17.41%          21.06%           --            17.17%
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Actual Aggregate Total Returns AS OF 12/31/99
<TABLE>

                                                           Inception                                                       From
                                                             Date          1 Year          5 Years       10 Years        Inception
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>             <C>              <C>           <C>            <C>

CLASS T SHARES
WITH SALES CHARGE (4.5%)                                    8/16/99          --              --             --           (0.58)%
WITHOUT SALES CHARGE                                        8/16/99          --              --             --             4.10%
</TABLE>


PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.

((+))     THE MAXIMUM CONTINGENT DEFERRED SALES CHARGE FOR CLASS B SHARES IS 4%
          AND IS REDUCED TO 0% AFTER SIX YEARS, AT WHICH TIME CLASS B SHARES
          CONVERT TO CLASS A SHARES.

((+)(+))  THE MAXIMUM CONTINGENT DEFERRED SALES CHARGE FOR CLASS C SHARES IS 1%
          FOR SHARES REDEEMED WITHIN ONE YEAR OF THE DATE OF PURCHASE.

                                                                        The Fund



STATEMENT OF INVESTMENTS
<TABLE>

December 31, 1999

COMMON STOCKS--96.4%                                                                            Shares               Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                             <C>                   <C>

AEROSPACE & DEFENSE--.5%

Boeing                                                                                          83,600               3,474,625

British Aerospace                                                                                   83                     550

                                                                                                                      3,475,175

APPLIANCES--2.6%

Koninklijke (Royal) Philips Electronics, ADR                                                    127,782               17,250,570

BANKING--2.0%

Bank of America                                                                                 268,086               13,454,566

Barclays                                                                                             20                      576

Dexia                                                                                               461  (a)              73,917

Dexia, Strips                                                                                       461  (a)                   9

Kookmin Bank, ADS                                                                                   328  (b)               4,764

                                                                                                                      13,533,832

BASIC INDUSTRIES--5.9%

Dow Chemical                                                                                      82,400              11,010,700

duPont(EI)deNemours                                                                              222,144              14,633,736

Georgia--Pacific                                                                                 141,700               7,191,275

Union Carbide                                                                                     89,900               6,000,825

                                                                                                                      38,836,536

BEVERAGES & TOBACCO--1.3%

Philip Morris Cos.                                                                               376,900               8,739,369

CAPITAL GOODS--6.5%

Caterpillar                                                                                       70,000               3,294,375

Deere                                                                                             79,000               3,426,625

Delphi Automotive Systems                                                                        351,100               5,529,825

Eaton                                                                                             47,600               3,456,950

Ingersoll-Rand                                                                                    65,700               3,617,606

Tyco International                                                                                90,200               3,506,525

United Technologies                                                                              225,300              14,644,500

Waste Management                                                                                 330,112               5,673,800

                                                                                                                      43,150,206

CONSUMER DURABLES--1.0%

Ford Motor                                                                                       125,000               6,679,688

CONSUMER NON-DURABLES--3.1%

Kimberly-Clark                                                                                   157,200              10,257,300

NIKE, Cl. B                                                                                      169,300               8,390,931

Tommy Hilfiger                                                                                   67,200  (a)           1,566,600

                                                                                                                      20,214,831


COMMON STOCKS (CONTINUED)                                                                        Shares                Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------

CONSUMER SERVICES--8.0%

Abercrombie & Fitch, Cl. A                                                                            2  (a)                  53

Cendant                                                                                         202,400  (a)           5,376,250

Disney (Walt)                                                                                   488,100               14,276,925

Federated Department Stores                                                                     193,700  (a)           9,793,956

First Data                                                                                      294,500               14,522,531

Kmart                                                                                           201,900  (a)           2,031,619

TJX Cos.                                                                                        108,100                2,209,294

Tricon Global Restaurants                                                                       130,400  (a)           5,036,700

                                                                                                                      53,247,328

ENERGY--10.8%

Coastal                                                                                          93,900                3,327,581

Conoco, Cl. B                                                                                   581,420               14,462,827

Exxon Mobil                                                                                     252,516               20,343,328

Schlumberger                                                                                    133,700                7,520,625

Texaco                                                                                          234,250               12,722,703

Tosco                                                                                           225,000                6,117,188

Total Fina, ADR                                                                                   1,608                  111,354

Transocean Sedco Forex                                                                          117,384                3,954,384

Unocal                                                                                           94,000                3,154,875

                                                                                                                      71,714,865

FINANCIAL SERVICES--21.1%

Aetna                                                                                            34,900                1,947,856

Allmerica Financial                                                                              52,900                2,942,563

Allstate                                                                                          2,900                   69,600

American General                                                                                 64,100                4,863,587

American International Group                                                                    196,762               21,274,891

Astoria Financial                                                                                81,300                2,474,569

Beni Stabili                                                                                      2,508  (a)                 884

Chase Manhattan                                                                                 189,900               14,752,856

Citigroup                                                                                       429,700               23,875,206

Federal National Mortgage Association                                                           147,800                9,228,263

FleetBoston Financial                                                                           402,747               14,020,630

Golden State Bancorp                                                                            326,500  (a)           5,632,125

Goldman Sachs Group                                                                              83,400                7,855,237

Marsh & McLennan                                                                                 79,300                7,588,019

Morgan Stanley Dean Witter                                                                       83,300               11,891,075

Nichiei                                                                                              80                    1,738

                                                                                                                         The Fund

STATEMENT OF INVESTMENTS (CONTINUED)

COMMON STOCKS (CONTINUED)                                                                       Shares                Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------

FINANCIAL SERVICES (CONTINUED)

Washington Mutual                                                                               88,986                2,313,636

Wells Fargo                                                                                    235,600                9,527,075

                                                                                                                    140,259,810

FOODS & RELATED PRODUCTS--.0%

Goodman Fielder                                                                                    571                     509

HEALTH CARE--8.1%

Abbott Laboratories                                                                             493,300              17,912,956

American Home Products                                                                          310,700              12,253,231

Columbia/HCA Healthcare                                                                         378,200              11,085,988

Medeva                                                                                              229                     643

Pharmacia & Upjohn                                                                              198,300                8,923,500

Wellpoint Health Networks                                                                        56,000  (a)           3,692,500

                                                                                                                      53,868,818

INSURANCE--.9%

CIGNA                                                                                            70,200                5,655,487

Royal & Sun Alliance Insurance                                                                      268                    2,041

                                                                                                                       5,657,528

MERCHANDISING--.4%

Toys R Us                                                                                       187,200  (a)           2,679,300

METALS--.0%

China Steel, ADR                                                                                      7  (b)                 110

MULTI INDUSTRY--.0%

First Philippine Holdings                                                                         8,400                    7,191

TECHNOLOGY--14.5%

Cabletron Systems                                                                               240,300  (a)           6,247,800

Computer Associates International                                                               161,400               11,287,912

Computer Sciences                                                                                43,700  (a)           4,135,112

Compuware                                                                                       151,400  (a)           5,639,650

Electronic Data Systems                                                                         158,200               10,589,513

Hewlett-Packard                                                                                 118,800               13,535,775

International Business Machines                                                                  71,600                7,732,800

Motorola                                                                                         93,800               13,812,050

Nortel Networks                                                                                 101,300               10,231,300

Novell                                                                                          153,300  (a)           6,122,419

Sun Microsystems                                                                                 91,200  (a)           7,062,300

                                                                                                                      96,396,631

TELECOMMUNICATIONS--.0%

SK Telecom                                                                                            3                   10,753

SK Telecom, ADR                                                                                     278                   10,672


COMMON STOCKS (CONTINUED)                                                                        Shares                 Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------

TELECOMMUNICATIONS (CONTINUED)

Telefonos de Mexico, ADR                                                                            246                   27,675

                                                                                                                          49,100

TRANSPORTATION--1.8%

British Airways                                                                                       1                        7

Southwest Airlines                                                                              175,900                 2,847,381

Union Pacific                                                                                   216,300                 9,436,088

                                                                                                                       12,283,476

UTILITIES--7.9%

AT&T                                                                                                  1                       51

Bell Atlantic                                                                                      1,200                  73,875

CMS Energy                                                                                        76,500               2,385,844

Duke Energy                                                                                      202,000              10,125,250

Edison International                                                                             160,700               4,208,331

GTE                                                                                              149,400              10,542,038

MCI WorldCom                                                                                    183,600  (a)           9,742,275

SBC Communications                                                                              183,900                8,965,125

ScottishPower, ADR                                                                              216,746                6,068,888

                                                                                                                      52,111,677

TOTAL COMMON STOCKS

   (cost $544,134,081)                                                                                               640,156,550
- ------------------------------------------------------------------------------------------------------------------------------------

PREFERRED STOCKS--2.0%
- ------------------------------------------------------------------------------------------------------------------------------------

MISCELLANEOUS;

News, ADR

   (cost $6,332,904)                                                                            393,900               13,171,031
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                              Principal
SHORT-TERM INVESTMENTS--1.5%                                                                 Amount ($)                Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------

COMMERCIAL PAPER;

Associates Corporation of North America,

  4%, 1/3/00

   (cost $10,070,000)                                                                        10,070,000               10,070,000
- ------------------------------------------------------------------------------------------------------------------------------------

TOTAL INVESTMENTS (cost $560,536,985)                                                             99.9%              663,397,581

CASH AND RECEIVABLES (NET)                                                                          .1%                  730,464

NET ASSETS                                                                                       100.0%              664,128,045

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  INSTITITIONAL BUYERS. AT DECEMBER 31,
     1999, THESE SECURITIES AMOUNTED TO $4,874.
</TABLE>

SEE NOTES TO FINANCIAL STATEMENTS.

                                                                        The Fund

STATEMENT OF ASSETS AND LIABILITIES

December 31, 1999

                                                             Cost         Value
- --------------------------------------------------------------------------------

ASSETS ($):

Investments in securities--See Statement of
Investments                                           560,536,985    663,397,581

Cash                                                                    999,456

Dividends and interest receivable                                       797,507

Receivable for shares of Beneficial Interest subscribed                 388,300

                                                                    665,582,844
- --------------------------------------------------------------------------------

LIABILITIES ($):

Due to The Dreyfus Corporation and affiliates                           627,000

Due to Distributor                                                       11,299

Payable for shares of Beneficial Interest redeemed                      815,500

Loan commitment fees payable--Note 4                                      1,000

                                                                      1,454,799
- --------------------------------------------------------------------------------

NET ASSETS ($)                                                      664,128,045
- --------------------------------------------------------------------------------

COMPOSITON OF NET ASSETS ($):

Paid-in capital                                                     546,650,944

Accumulated undistributed investment income-net                         296,213

Accumulated net realized gain (loss) on investments
   and foreign currency transactions                                 14,321,057

Accumulated net unrealized appreciation (depreciation)

   on investments and foreign currency transactions                 102,859,831
- --------------------------------------------------------------------------------

NET ASSETS ($)                                                      664,128,045

NET ASSET VALUE PER SHARE
<TABLE>

                                        Class A          Class B           Class C         Class R      Institutional       Class T
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                    <C>               <C>              <C>               <C>            <C>

Net Assets ($)                      590,129,160         6,792,001        1,192,215         884,863         65,111,476         18,330

Shares Outstanding                   19,138,842           221,698           38,909          28,706          2,113,197        594.317
- ------------------------------------------------------------------------------------------------------------------------------------

NET ASSET VALUE

   PER SHARE ($)                          30.83            30.64            30.64            30.82             30.81           30.84
</TABLE>


SEE NOTES TO FINANCIAL STATEMENTS.


STATEMENT OF OPERATIONS

Year Ended December 31, 1999

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

INVESTMENT INCOME ($):

INCOME:

Cash dividends (net of $90,186 foreign taxes withheld at source)     9,435,374

Interest                                                               696,375

TOTAL INCOME                                                        10,131,749

EXPENSES:

Management fee--Note 2(a)                                            5,855,197

Distribution and service fees--Note 2(b)                             1,589,977

Loan commitment fees--Note 4                                             5,365

TOTAL EXPENSES                                                       7,450,539

INVESTMENT INCOME--NET                                               2,681,210
- --------------------------------------------------------------------------------

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

Net realized gain (loss) on investments and

   foreign currency transactions                                    73,579,706

Net realized gain (loss) on forward currency

   exchange contracts                                                 (10,047)

NET REALIZED GAIN (LOSS)                                            73,569,659

Net unrealized appreciation (depreciation) on investments

   and foreign currency transactions                                25,962,579

NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS              99,532,238

NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS               102,213,448

SEE NOTES TO FINANCIAL STATEMENTS.

                                                                        The Fund

STATEMENT OF CHANGES IN NET ASSETS

                                                      Year Ended December 31,
                                                  ------------------------------
                                                  1999(b)              1998(a)
- --------------------------------------------------------------------------------

OPERATIONS ($):

Investment income--net                          2,681,210            4,095,836

Net realized gain (loss) on investments        73,569,659           48,836,827

Net unrealized appreciation (depreciation)
   on investments                              25,962,579          (8,172,759)

NET INCREASE (DECREASE) IN NET ASSETS
   RESULTING FROM OPERATIONS                  102,213,448           44,759,904
- --------------------------------------------------------------------------------

DIVIDENDS TO SHAREHOLDERS FROM ($):

From investment income--net:

Class A shares                                (2,263,666)          (3,168,010)

Class B shares                                        -                  (377)

Class C shares                                        -                   (52)

Class R shares                                    (5,230)              (6,978)

Institutional shares                            (342,052)            (528,055)

Class T shares                                        (7)                  -

From net realized gain on investments:

Class A shares                               (57,683,237)         (51,737,780)

Class B shares                                  (578,477)            (143,476)

Class C shares                                  (101,695)             (15,130)

Class R shares                                   (83,515)             (78,806)

Institutional shares                          (6,349,211)          (6,909,155)

Class T shares                                      (999)                  -

TOTAL DIVIDENDS                              (67,408,089)         (62,587,819)
- --------------------------------------------------------------------------------

BENEFICIAL INTEREST TRANSACTIONS ($):

Net proceeds from shares sold:

Class A shares                                125,569,592          95,520,325

Class B shares                                  5,359,943           2,307,043

Class C shares                                  1,594,686             235,931

Class R shares                                    318,525             276,835

Institutional shares                            7,236,827           6,947,289

Class T shares                                     18,242                 -


                                                    Year Ended December 31,
                                                 ------------------------------
                                                  1999(b)             1998(a)
- --------------------------------------------------------------------------------

BENEFICIAL INTEREST TRANSACTIONS ($) (CONTINUED):

Dividends reinvested:

Class A shares                                 51,250,587         45,635,415

Class B shares                                    461,361            113,872

Class C shares                                     60,348             10,479

Class R shares                                     88,719             85,711

Institutional shares                            6,550,537           7,196,240

Class T shares                                      1,006                 -

Cost of shares redeemed:

Class A shares                              (173,863,271)        (155,282,068)

Class B shares                                  (964,803)            (236,332)

Class C shares                                  (603,822)             (34,016)

Class R shares                                  (411,172)            (363,657)

Institutional shares                         (26,333,926)         (18,513,042)

Class T shares                                      (462)                  -

INCREASE (DECREASE) IN NET ASSETS FROM
   BENEFICIAL INTEREST TRANSACTIONS           (3,667,083)         (16,099,975)

TOTAL INCREASE (DECREASE) IN NET ASSETS       31,138,276          (33,927,890)
- --------------------------------------------------------------------------------

NET ASSETS ($):

Beginning of Period                           632,989,769          666,917,659

END OF PERIOD                                 664,128,045          632,989,769

Undistributed investment income--net              296,213              225,958

     (A)  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.

     (B)  FROM AUGUST 16, 1999  (COMMENCEMENT  OF INITIAL  OFFERING) TO DECEMBER
          31, 1999 FOR CLASS T SHARES.

SEE NOTES TO FINANCIAL STATEMENTS.

                                                                        The Fund

STATEMENT OF CHANGES IN NET ASSETS (continued)

                                                     Year Ended December 31,
                                                 -----------------------------
                                                  1999(b)             1998(a)
- --------------------------------------------------------------------------------

CAPITAL SHARE TRANSACTIONS:

CLASS A

Shares sold                                     3,919,514           3,027,578

Shares issued for dividends reinvested          1,710,386           1,522,707

Shares redeemed                               (5,490,601)          (4,997,829)

NET INCREASE (DECREASE) IN SHARES OUTSTANDING     139,299            (447,544)
- --------------------------------------------------------------------------------
CLASS B

Shares sold                                       167,221              73,785

Shares issued for dividends reinvested             15,532               3,915

Shares redeemed                                  (30,690)              (8,065)

NET INCREASE (DECREASE) IN SHARES OUTSTANDING     152,063               69,635
- --------------------------------------------------------------------------------

CLASS C

Shares sold                                        48,625                7,514

Shares issued for dividends reinvested              2,032                  358

Shares redeemed                                  (18,428)              (1,192)

NET INCREASE (DECREASE) IN SHARES OUTSTANDING      32,229                6,680
- --------------------------------------------------------------------------------

CLASS R

Shares sold                                        10,421                9,127

Shares issued for dividends reinvested              2,960                2,869

Shares redeemed                                  (13,453)             (12,007)

NET INCREASE (DECREASE) IN SHARES OUTSTANDING        (72)                 (11)
- --------------------------------------------------------------------------------

INSTITUTIONAL SHARES

Shares sold                                       223,113              232,611

Shares issued for dividends reinvested            218,558              240,213

Shares redeemed                                 (861,568)            (611,875)

NET INCREASE (DECREASE) IN SHARES OUTSTANDING   (419,897)            (139,051)
- --------------------------------------------------------------------------------

CLASS T

Shares sold                                           576                   -

Shares issued for dividends reinvested                 34                   -

Shares redeemed                                      (16)                   -

NET INCREASE (DECREASE) IN SHARES OUTSTANDING         594                   -

     (A)  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.

     (B)  FROM AUGUST 16, 1999  (COMMENCEMENT  OF INITIAL  OFFERING) TO DECEMBER
          31, 1999 FOR CLASS T SHARES.

SEE NOTES TO FINANCIAL STATEMENTS.


FINANCIAL HIGHLIGHTS

The  following  tables  describe  the  performance  for each share class for the
fiscal  periods  indicated. Certain information reflects financial results for a
single fund share. Total return shows how much your investment in the fund would
have increased (or decreased) during each period assuming you had reinvested all
dividends  and  distributions.  These  figures have been derived from the fund's
financial statements.

<TABLE>

                                                                                           Year Ended December 31,
                                                                 -------------------------------------------------------------------
CLASS A SHARES                                                   1999           1998           1997           1996          1995
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                               <C>          <C>            <C>            <C>           <C>

PER SHARE DATA ($):

Net asset value, beginning of period                            29.26          30.11          30.40          30.13         24.56

Investment Operations:

Investment income-net                                             .13(a)         .19            .22            .31           .41

Net realized and unrealized gain (loss)

   on investments                                                4.78           1.95           6.98           6.03          8.24

Total from Investment Operations                                 4.91           2.14           7.20           6.34          8.65

Distributions:

Dividends from investment income-net                             (.13)          (.17)          (.23)          (.30)         (.45)

Dividends in excess of
   investment income--net                                          --            --            (.01)            --            --

Dividends from net realized
   gain on investments                                          (3.21)         (2.82)         (7.25)         (5.77)        (2.63)

Total Distributions                                             (3.34)         (2.99)         (7.49)         (6.07)        (3.08)

Net asset value, end of period                                  30.83          29.26          30.11          30.40         30.13
- ------------------------------------------------------------------------------------------------------------------------------------

TOTAL RETURN (%)                                                17.29(b)        7.06(b)       25.21          21.44         35.56
- ------------------------------------------------------------------------------------------------------------------------------------

RATIOS/SUPPLEMENTAL DATA (%):

Ratio of expenses to average net assets                          1.15           1.15           1.14           1.13          1.13

Ratio of net investment income

   to average net assets                                          .41            .61            .64            .96          1.43

Decrease reflected in above expense ratios

   due to undertakings
   by The Dreyfus Corporation                                      --            --             .01            .02           .02

Portfolio Turnover Rate                                         91.22          84.32          92.99          88.46         54.42
- ------------------------------------------------------------------------------------------------------------------------------------

Net Assets, end of period
   ($ X 1,000)                                                590,129        555,863        585,624        486,816       401,674

A   BASED ON AVERAGE SHARES OUTSTANDING AT EACH MONTH END.

B   EXCLUSIVE OF SALES CHARGE.
</TABLE>

SEE NOTES TO FINANCIAL STATEMENTS.

                                                                        The Fund

FINANCIAL HIGHLIGHTS (continued)

                                                         Year Ended December 31,
                                                         -----------------------
CLASS B SHARES                                               1999        1998(a)
- --------------------------------------------------------------------------------

PER SHARE DATA ($):

Net asset value, beginning of period                        29.19       29.04

Investment Operations:

Investment income-net

Investment (loss)                                           (.10)(b)    (.02)

Net realized and unrealized gain (loss)

   on investments                                           4.76        3.00

Total from Investment Operations                            4.66        2.98

Distributions:

Dividends from investment income-net                          -         (.01)

Dividends from net realized gain on investments            (3.21)      (2.82)

Total Distributions                                        (3.21)      (2.83)

Net asset value, end of period                             30.64       29.19
- -------------------------------------------------------------------------------

TOTAL RETURN (%) (C)                                       16.37       10.24(d)
- -------------------------------------------------------------------------------

RATIOS/SUPPLEMENTAL DATA (%)

Ratio of expenses to average net assets                     1.90        1.82(d)

Ratio of net investment income (loss)

   to average net assets                                    (.33)       (.14)(d)

Portfolio Turnover Rate                                    91.22       84.32
- --------------------------------------------------------------------------------

Net Assets, end of period ($ X 1,000)                      6,792       2,033

(A) FROM JANUARY 16, 1998 (COMMENCEMENT OF INITIAL OFFERING) TO DECEMBER 31,
    1998.

(B) BASED ON AVERAGE SHARES OUTSTANDING AT EACH MONTH END.

(C) EXCLUSIVE OF SALES CHARGE.

(D) NOT ANNUALIZED.

SEE NOTES TO FINANCIAL STATEMENTS.


                                                         Year Ended December 31,
                                                        ------------------------
CLASS C SHARES                                              1999         1998(a)
- --------------------------------------------------------------------------------

PER SHARE DATA ($):

Net asset value, beginning of period                        29.19      29.04

Investment Operations:

Investment (loss)                                            (.11)(b)   (.02)

Net realized and unrealized gain (loss)

   on investments                                            4.77       3.00

Total from Investment Operations                             4.66       2.98

Distributions:

Dividends from investment income-net                           -        (.01)

Dividends from net realized gain on investments             (3.21)     (2.82)

Total Distributions                                         (3.21)     (2.83)

Net asset value, end of period                              30.64      29.19
- -----------------------------------------------------------------------------

TOTAL RETURN (%)( C)                                        16.41      10.24(d)
- -----------------------------------------------------------------------------

RATIOS/SUPPLEMENTAL DATA (%)

Ratio of expenses to average net assets                      1.90       1.82(d)

Ratio of net investment income (loss)

   to average net assets                                     (.35)      (.13)(d)

Portfolio Turnover Rate                                     91.22      84.32
- --------------------------------------------------------------------------------

Net Assets, end of period ($ X 1,000)                       1,192        195

(A) FROM JANUARY 16, 1998 (COMMENCEMENT OF INITIAL OFFERING) TO DECEMBER 31,
    1998.

(B) BASED ON AVERAGE SHARES OUTSTANDING AT EACH MONTH END.

(C) EXCLUSIVE OF SALES CHARGE.

(D) NOT ANNUALIZED.

SEE NOTES TO FINANCIAL STATEMENTS.

                                                                        The Fund

FINANCIAL HIGHLIGHTS (continued)
<TABLE>

                                                                                            Year Ended December 31,
                                                                --------------------------------------------------------------------
CLASS R SHARES                                                   1999          1998           1997           1996          1995
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                             <C>           <C>              <C>           <C>                <C>

PER SHARE DATA ($):

Net asset value, beginning of period                            29.25         30.11          30.46          30.18         24.56

Investment Operations:

Investment income-net                                            .20(a)         .26            .33(a)         .36           .62

Net realized and unrealized gain (loss)

   on investments                                               4.79           1.95           6.90           6.08          8.16

Total from Investment Operations                                4.99           2.21           7.23           6.44          8.78

Distributions:

Dividends from investment income-net                            (.21)          (.25)          (.32)          (.39)         (.53)

Dividends in excess of investment income--net                     --            --            (.01)            --            --

Dividends from net realized gain
   on investments                                              (3.21)         (2.82)         (7.25)         (5.77)        (2.63)

Total Distributions                                            (3.42)         (3.07)         (7.58)         (6.16)        (3.16)

Net asset value, end of period                                 30.82          29.25          30.11          30.46         30.18
- ------------------------------------------------------------------------------------------------------------------------------------

TOTAL RETURN (%)                                               17.59           7.01          25.54          21.74         36.05
- ------------------------------------------------------------------------------------------------------------------------------------

RATIOS/SUPPLEMENTAL DATA (%):

Ratio of expenses to average net assets                          .90            .90            .89            .88           .88

Ratio of net investment income

   to average net assets                                         .65            .82            .88           1.23          1.93

Decrease reflected in above expense ratios

   due to undertakings
   by The Dreyfus Corporation                                     --            --             .01            .02           .02

Portfolio Turnover Rate                                        91.22          84.32          92.99          88.46         54.42
- ------------------------------------------------------------------------------------------------------------------------------------

Net Assets, end of period ($ X 1,000)                            885           842            867          11,618           185

A   BASED ON AVERAGE SHARES OUTSTANDING AT EACH MONTH END.


SEE NOTES TO FINANCIAL STATEMENTS.


                                                                                          Year Ended December 31,
                                                                 -------------------------------------------------------------------
INSTITUTIONAL SHARES                                             1999          1998          1997           1996          1995
- ------------------------------------------------------------------------------------------------------------------------------------

PER SHARE DATA ($):

Net asset value, beginning of period                            29.24         30.10         30.38          30.12         24.56

Investment Operations:

Investment income-net                                             .16(a)        .22           .26            .36           .47

Net realized and unrealized gain (loss)

   on investments                                                4.78          1.95          6.98           6.01          8.20

Total from Investment Operations                                 4.94          2.17          7.24           6.37          8.67

Distributions:

Dividends from investment income-net                             (.16)         (.21)         (.26)          (.34)         (.48)

Dividends in excess of
   investment income--net                                          --            --          (.01)            --            --

Dividends from net realized
   gain on investments                                          (3.21)        (2.82)        (7.25)         (5.77)        (2.63)

Total Distributions                                             (3.37)        (3.03)        (7.52)         (6.11)        (3.11)

Net asset value, end of period                                  30.81         29.24         30.10          30.38         30.12
- ------------------------------------------------------------------------------------------------------------------------------------

TOTAL RETURN (%)                                                17.41          7.17         25.34          21.57         35.60
- ------------------------------------------------------------------------------------------------------------------------------------

RATIOS/SUPPLEMENTAL DATA (%):

Ratio of expenses to average net assets                          1.05          1.05          1.04           1.03          1.03

Ratio of net investment income

   to average net assets                                          .50           .71           .74           1.07          1.53

Decrease reflected in above expense ratios

   due to undertakings
   by The Dreyfus Corporation                                      --           --           .01             .02           .02

Portfolio Turnover Rate                                         91.22         84.32        92.99           88.46         54.42
- ------------------------------------------------------------------------------------------------------------------------------------

Net Assets, end of period ($ X 1,000)                          65,111        74,058       80,427          71,894        75,607

A   BASED ON AVERAGE SHARES OUTSTANDING AT EACH MONTH END.
</TABLE>

SEE NOTES TO FINANCIAL STATEMENTS.

                                                                        The Fund


FINANCIAL HIGHLIGHTS (continued)

                                                                  Year Ended
CLASS T SHARES                                          December 31, 1999(a)
- --------------------------------------------------------------------------------

PER SHARE DATA ($):

Net asset value, beginning of period                                  32.45

Investment Operations:

Investment income-net                                                   .01(b)

Net realized and unrealized gain (loss)

  on investments                                                       1.23

Total from Investment Operations                                       1.24

Distributions:

Dividends from investment income-net                                   (.02)

Dividends from net realized gain on investments                       (2.83)

Total Distributions                                                   (2.85)

Net asset value, end of period                                        30.84
- --------------------------------------------------------------------------------

TOTAL RETURN (%) (C)                                                   4.10(d)
- --------------------------------------------------------------------------------

RATIOS/SUPPLEMENTAL DATA (%):

Ratio of expenses to average net assets                                .53(d)

Ratio of net investment income

  to average net assets                                                .05(d)

Portfolio Turnover Rate                                              91.22
- --------------------------------------------------------------------------------

Net Assets, end of period ($ X 1,000)                                    18

(A)  FROM AUGUST 16, 1999 (COMMENCEMENT OF INITIAL OFFERING) TO DECEMBER 31,
1999.

(B)  BASED ON AVERAGE SHARES OUTSTANDING AT EACH MONTH END.

(C)  EXCLUSIVE OF SALES CHARGE.

(D)  NOT ANNUALIZED.

SEE NOTES TO FINANCIAL STATEMENTS.


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" ), which is a wholly-owned
subsidiary of Mellon Financial Corporation.

On July 29, 1999, the Board of Trustees approved the addition of Class T shares,
which became effective August 16, 1999.

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,  Class  R,  Class  T  and Institutional shares. Class A, Class B, Class C and
Class  T  shares  are  sold  primarily  to  retail  investors  through financial
intermediaries and bear a distribution fee and/or service fee. Class A and Class
T  shares  are  subject  to a sales charge, while Class B and Class C shares are
subject  to  a  contingent  deferred  sales charge ("CDSC"). Class B and Class C
shares bear 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  charge  or CDSC. 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.

                                                             The Fund

NOTES TO FINANCIAL STATEMENTS (continued)

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.

(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,  1999, 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
                                                                        The Fund

NOTES TO FINANCIAL STATEMENTS (continued)

" 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  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 fees). 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 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.

Dreyfus  Service Corporation, a wholly-owned subsidiary of the Manager, retained
$37,337  during  the  period ended December 31, 1999, 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%, 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, Class C and Class T
shares  pay the Distributor for distributing their shares at an annual aggregate
rate of .75% of the value of the average daily net assets of Class B and Class C
shares  and .25% of the value of average daily net assets of Class T shares. The
Distributor  may pay one or more agents in respect of advertising, marketing and
other  distribution  services  for Class T shares and determines the amounts, if
any,  to  be paid to agents and the basis on which such payments are made. Class
B,  Class  C  and  Class  T  shares  are  also subject to a Service Plan adopted
pursuant  to  Rule  12b-1,  under  which Class B, Class C and Class T shares pay
Dreyfus Service Corporation or the Distributor for providing certain services to
the  holders  of Class B, Class C and Class T shares a fee at the annual rate of
 . 25% of the value of the average daily net assets of Class B, Class C and Class
T   shares.  During  the  period  ended  December  31,  1999,  Class   The  Fun

NOTES TO FINANCIAL STATEMENTS (continued)

A,  Class  B, Class C, Class T and Institutional shares were charged $1,436,785,
$29,790, $6,060, $7 and $105,379, respectively, pursuant to the Plan. During the
period ended December 31, 1999, Class B, Class C and Class T shares were charged
$9,929, $2,020 and $7, respectively, pursuant to the Service 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 or in any agreement
related to the Plan or service 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,   1999,   amounted  to  $580,960,575  and  $657,051,631,
respectively.

At December 31, 1999, accumulated net unrealized appreciation on investments was
$102,860,596,  consisting  of  $130,791,055  gross  unrealized  appreciation and
$27,930,459 gross unrealized depreciation.

At  December  31,  1999, 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 $500 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, 1999, the fund did not borrow under the Facility.


INDEPENDENT AUDITORS' REPORT

The Board of Trustees and Shareholders The Dreyfus/Laurel Funds Trust:

We  have audited the accompanying statement of assets and liabilities of Dreyfus
Premier  Core  Value  Fund  of  The  Dreyfus/Laurel  Funds  Trust, including the
statement  of investments, as of December 31, 1999, 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 five years in the period then ended. 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 also includes examining,
on  a  test  basis,  evidence  supporting  the  amounts  and  disclosures in the
financial  statements.  Our procedures included confirmation of securities owned
as  of  December  31,  1999, by correspondence with the custodian. 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,  1999, 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 the
financial  highlights  for  each  of the five years in the period then ended, in
conformity with generally accepted accounting principles.


New York, New York

February 9, 2000

                                                             The Fund


IMPORTANT TAX INFORMATION (Unaudited)

For  Federal  tax  purposes  the  fund  hereby designates $1.5090 per share as a
long-term  capital  gain  distribution  paid  on  December  22,  1999  and  also
designates  $.2820  per  share  as a long-term capital gain distribution paid on
March 31, 1999

The fund also designates 40.24% of the ordinary dividends paid during the fiscal
year  ended December 31, 1999 as qualifying for the corporate dividends received
deduction.


NOTES

                        For More Information

                        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

                        Distributor

                        Premier Mutual Fund Services, Inc.
                        60 State Street
                        Boston, MA 02109

To obtain information:

BY TELEPHONE Call your financial representative
 or 1-800-554-4611

BY MAIL  Write to:
The Dreyfus Premier Family of Funds
144 Glenn Curtiss Boulevard
Uniondale, NY 11556-0144

(c) 2000 Dreyfus Service Corporation                                  312AR9912



================================================================================



Dreyfus Premier
Limited Term
High Income Fund

ANNUAL REPORT December 31, 1999

(reg.tm)





The  views  expressed herein are current to the date of this report. These views
and  the  composition  of the fund's portfolio are subject to change at any time
based on market and other conditions.

   * Not FDIC-Insured
   * Not Bank-Guaranteed
   * May Lose Value

Year 2000 Issues (Unaudited)

The fund could be adversely affected if the computer systems used by Dreyfus and
the fund's other service providers do not properly process and calculate
date-related information from and after January 1, 2000. Dreyfus has taken steps
designed to avoid year 2000-related problems in its systems and to monitor the
readiness  of other service providers.  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.


                                 Contents

                                 THE FUND
- --------------------------------------------------

                             2   Letter from the President

                             3   Discussion of Fund Performance

                             6   Fund Performance

                             8   Statement of Investments

                            16   Statement of Assets and Liabilities

                            17   Statement of Operations

                            18   Statement of Changes in Net Assets

                            20   Financial Highlights

                            22   Notes to Financial Statements

                            27   Independent Auditors' Report

                            28   Important Tax Information

                                 FOR MORE INFORMATION
- ---------------------------------------------------------------------------

                                 Back Cover

                                                                       The Fund

                                                                Dreyfus Premier
                                                  Limited Term High Income Fund

LETTER FROM THE PRESIDENT

Dear Shareholder:

We  are  pleased  to present this annual report for Dreyfus Premier Limited Term
High  Income  Fund  covering  the  12-month period from January 1, 1999, through
December  31,  1999. Inside, you'll find valuable information about how the fund
was managed during the reporting period, including a discussion with Roger King,
portfolio manager and member of the Dreyfus Taxable Fixed Income Team.

The  past  year  was  challenging  for  most fixed-income investors. Faster than
expected  economic  growth  in  the  U.S.  and  overseas  fueled  concerns  that
long-dormant  inflationary  pressures  might re-emerge, potentially reducing the
future  value of bonds' interest and principal payments. These concerns prompted
the  Federal  Reserve  Board  to raise key short-term interest rates three times
during  the summer and fall of 1999 in an attempt to prevent a reacceleration of
inflation.

While  U.S.  Treasury and agency securities declined sharply in this environment
during 1999, prices of higher yielding securities -- such as corporate bonds and
mortgage-backed  securities  --  fell less severely. In an environment of robust
economic  growth,  investors  appeared  more  comfortable  owning bonds that are
influenced  primarily  by credit risk, and they avoided securities that are most
affected by interest-rate risk.

We  appreciate  your  confidence over the past year, and we look forward to your
continued  participation  in  Dreyfus  Premier  Limited  Term  High Income Fund

Sincerely,


Stephen E. Canter
President and Chief Investment Officer
The Dreyfus Corporation
January 14, 2000




DISCUSSION OF FUND PERFORMANCE

Roger King, Portfolio Manager Dreyfus Taxable Fixed Income Team

How did Dreyfus Premier Limited Term High Income Fund perform relative to its
benchmark?

For  the  12-month  period  ended  December  31, 1999, the fund achieved a total
return  of 1.99% for Class A shares, 1.48% for Class B shares, 1.23% for Class C
shares and 2.24% for Class R shares.(1) This compares to a total return of 2.51%
for  the fund's benchmark, the Merrill Lynch High Yield Master II Index, for the
same period.(2)

Because  of  its  restricted  maturity  and  duration,  we also gauge the fund's
performance  against  a  shorter term index, the Dreyfus Customized Limited Term
High Yield Index, which produced a total return of 5.23% for the period.(3) This
blended  index is composed of four shorter term sub-indices of the Merrill Lynch
High Yield Master II Index.

We  attribute  the  fund' s  performance  primarily to our continuing efforts to
restructure  the  portfolio  in  order  to improve credit quality. A significant
portion of our holdings are rated B or below. However, the market's strength was
concentrated  in  higher  quality  credits  within  the  high  yield  market, as
investors generally avoided credit risk.

What is the fund's investment approach?

The  fund  seeks  high  current  income  by  investing  primarily in high yield,
fixed-income  securities. We attempt to reduce interest-rate risk by maintaining
an  effective  average portfolio maturity of four years or less and an effective
average  portfolio  duration of three-and-one-half years or less. However, there
is  no  limit  on  the maturity of individual securities. In most cases, shorter
portfolio  maturities  are believed to help reduce interest-rate risk and credit
risk.

We  typically  invest  most  of  the fund's assets in fixed-income securities of
below-investment-grade   credit   quality.   Issuers  of  below-investment-grade
securities may be in the early stages of development or
                                                                        The Fund


DISCUSSION OF FUND PERFORMANCE (CONTINUED)

may  have  highly  leveraged  balance  sheets.  To  compensate buyers for taking
greater  credit risk, these bonds must offer higher yields than those offered by
investment-grade bonds.

Our  investment  approach  is  based  on  careful credit analysis. We thoroughly
analyze  the  business, management and financial strength of the companies whose
bonds we buy, and then project each issuer's ability to repay its debt.

What other factors influenced the fund's performance?

As  1999  began,  it  quickly became apparent that fears of economic weakness in
overseas  markets  were  largely  unfounded. The troubled economies of Japan and
Southeast  Asia  strengthened  while  the  U.S.  economy barreled ahead. In this
environment,  the high yield market recovered from the steep drop it experienced
in  late  1998,  outperforming  most other fixed-income market segments over the
first  three  months of 1999. Such recovery, however, proved short-lived as lack
of investor demand brought negative returns back to the high yield market.

Investor  sentiment  quickly  shifted  away from concerns that the economy might
slow  to  fears  that  it  might  grow too quickly. Concerned that unsustainable
economic growth might reignite inflationary pressures, the Federal Reserve Board
increased  short-term  interest rates three times during the summer and fall. In
response  to  these  rate  hikes,  the fixed-income market experienced a general
decline.

A  major  force  driving  the decline was concern over year-end liquidity issues
during the transition from 1999 to 2000. In anticipation of Y2K-related problems
that ultimately proved to be overblown, investors stepped up redemptions of high
yield mutual funds, and fund managers sold securities in order to have more cash
on hand in anticipation of potential further redemptions. At the same time, many
institutional  investors  stopped  buying  and  selling  high  yield securities,
further  reducing  liquidity.  This  created a market in which a large supply of
high  yield issues was met with weak demand. In such a market, prices inevitably
decline.


Other  factors  have  continued  to  put  pressure on the high yield market. The
threat  of  higher  interest  rates  has  had  a  negative influence on investor
psychology  throughout the entire bond market. Default rates have risen, as some
bonds  issued  in  1997  and  1998  have  not met interest payments. While it is
difficult to quantify, many investors who have traditionally participated in the
high  yield  market  appear  to  have  lost  interest,  finding  other  types of
investments that they consider more appealing.

What is the fund's current strategy?

We  have  continued  our  efforts  to  restructure  the portfolio to take better
advantage  of  market  strengths  and  protect  the  portfolio  from a potential
recurrence  of  market  instability.  First,  we  shortened the fund's effective
maturity  and  duration to keep cash available. Second, our focus on bonds rated
double-B  has  improved  the  fund's credit quality. Third, we have continued to
focus  on  defensive  sectors  -- such as broadcasting and entertainment -- that
historically  do  well in all economic environments. These steps are designed to
help us seek to provide shareholders with high levels of current income while at
the same time limiting exposure to broader market risks.

January 14, 2000

(1)  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 CHARGES
IMPOSED ON REDEMPTIONS IN THE CASE OF CLASS B AND CLASS C SHARES. HAD THESE
CHARGES BEEN REFLECTED, RETURNS WOULD HAVE BEEN LOWER. PAST PERFORMANCE IS NO
GUARANTEE OF FUTURE RESULTS. SHARE PRICE, YIELD AND INVESTMENT RETURN FLUCTUATE
SUCH THAT UPON REDEMPTION, FUND SHARES MAY BE WORTH MORE OR LESS THAN THEIR
ORIGINAL COST.

(2)  SOURCE: BLOOMBERG L.P. -- THE MERRILL LYNCH HIGH YIELD MASTER II INDEX IS
AN UNMANAGED PERFORMANCE BENCHMARK COMPOSED OF U.S. DOMESTIC AND YANKEE BONDS
RATED BELOW INVESTMENT GRADE WITH AT LEAST $100 MILLION PAR AMOUNTS OUTSTANDING
AND GREATER THAN OR EQUAL TO ONE YEAR TO MATURITY. ALL DIVIDENDS AND CAPITAL
GAINS ARE REINVESTED.

(3)  SOURCE: BLOOMBERG L.P. -- THE DREYFUS CUSTOMIZED LIMITED TERM HIGH YIELD
INDEX IS COMPOSED OF FOUR SUB-INDICES OF THE MERRILL LYNCH HIGH YIELD MASTER II
INDEX. THESE SUB-INDICES, BLENDED AND MARKET WEIGHTED, ARE (I) BB-RATED, 1-3
YEARS, (II) B-RATED, 1-3 YEARS, (III) BB-RATED, 3-5 YEARS, AND (IV) B-RATED, 3-5
YEARS. UNLIKE THE DREYFUS CUSTOMIZED LIMITED TERM HIGH YIELD INDEX, WHICH IS
COMPOSED OF BONDS RATED NO LOWER THAN "B," THE FUND CAN INVEST IN BONDS WITH
LOWER CREDIT RATINGS THAN "B" AND AS LOW AS "D." ALL DIVIDENDS AND CAPITAL GAINS
ARE REINVESTED.

                                                                        The Fund

FUND PERFORMANCE

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 with the Merrill Lynch High Yield Master II Index and a Customized
Limited Term High Yield Index

((+))  SOURCE: BLOOMBERG L.P.

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 ON THAT DATE IN TWO
DIFFERENT INDICES: (1) THE MERRILL LYNCH HIGH YIELD MASTER II INDEX AND (2) THE
CUSTOMIZED LIMITED TERM HIGH YIELD INDEX WHICH HAS BEEN CONSTRUCTED BY THE
DREYFUS CORPORATION. FOR COMPARATIVE PURPOSES, THE VALUES OF THE INDICES ON
5/31/97 ARE USED AS THE BEGINNING VALUES ON 6/2/97. ALL DIVIDENDS AND CAPITAL
GAIN DISTRIBUTIONS ARE REINVESTED. THE CUSTOMIZED LIMITED TERM HIGH YIELD INDEX
IS CALCULATED ON A YEAR-TO-YEAR BASIS.

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 CHARGES 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 AN UNMANAGED PERFORMANCE
BENCHMARK COMPOSED OF U.S. DOMESTIC AND YANKEE BONDS RATED BELOW INVESTMENT
GRADE WITH AT LEAST $100 MILLION PAR AMOUNTS 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 CUSTOMIZED LIMITED
TERM HIGH YIELD INDEX IS COMPOSED OF FOUR SUB-INDICES OF THE MERRILL LYNCH HIGH
YIELD MASTER II INDEX. THE SUB-INDICES, BLENDED AND MARKET WEIGHTED, ARE (I)
BB-RATED 1-3 YEARS, (II) B-RATED 1-3 YEARS, (III) BB-RATED 3-5 YEARS, AND (IV)
B- RATED 3-5 YEARS. UNLIKE THE CUSTOMIZED LIMITED TERM HIGH YIELD INDEX, WHICH
IS COMPOSED OF BONDS RATED NO LOWER THAN "B", THE FUND CAN INVEST IN BONDS WITH
LOWER CREDIT RATINGS THAN "B" AND AS LOW AS "D."

NEITHER OF THE FOREGOING INDICES 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.


<TABLE>

Average Annual Total Returns AS OF 12/31/99

                                                                                            Inception                  From
                                                                                              Date       1 Year      Inception
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                          <C>         <C>           <C>

CLASS A SHARES
WITH SALES CHARGE (4.5%)                                                                     6/2/97      (2.56)%       0.97%
WITHOUT SALES CHARGE                                                                         6/2/97       1.99%        2.79%

CLASS B SHARES
WITH REDEMPTION((+))                                                                         6/2/97      (2.21)%       1.32%
WITHOUT REDEMPTION                                                                           6/2/97       1.48%        2.27%

CLASS C SHARES
WITH REDEMPTION((+)(+))                                                                      6/2/97       0.31%        2.01%
WITHOUT REDEMPTION                                                                           6/2/97       1.23%        2.01%

CLASS R SHARES                                                                               6/2/97       2.24%        3.01%
</TABLE>


PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.

((+))    THE MAXIMUM  CONTINGENT  DEFERRED SALES CHARGE FOR CLASS B SHARES IS 4%
         AND IS REDUCED TO 0% AFTER SIX YEARS,  AT WHICH TIME CLASS B SHARES
         CONVERT TO CLASS A SHARES.

((+)(+)) THE MAXIMUM CONTINGENT DEFERRED SALES CHARGE FOR CLASS C SHARES IS
          1% FOR SHARES REDEEMED WITHIN ONE YEAR OF THE DATE OF PURCHASE.

                                                                        The Fund


STATEMENT OF INVESTMENTS
<TABLE>

December 31, 1999

                                                                                               Principal
BONDS AND NOTES--94.7%                                                                         Amount($)            Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                            <C>                 <C>

AIRCRAFT & AEROSPACE--6.6%

AM General, Ser. B,

   Sr. Notes, 12.875%, 2002                                                                  11,858,000           10,642,555

Aircraft Lease Portfolio Securitisation 96-1,

  Pass-Through Trust, Ctfs.,

   Cl. D, 12.75%, 2006                                                                          812,929              804,800

Airplanes Pass-Through Trust,

  Pass-Through Ctfs.,

   Ser. 1, Cl. D, 10.875%, 2019                                                              22,000,000           19,043,420

American Pacific,

   Sr. Notes, 9.25%, 2005                                                                     7,000,000            7,070,000

Atlantic Coast Airlines,

  Gtd. Pass through Ctfs.,

   Ser. 1977-1D, 7.97%, 2000                                                                    974,272  (a)         974,901

Burke Industries,

   Sr. Notes, 9.881%, 2007                                                                    7,000,000  (b)       2,695,000

L-3 Communications, Ser. B,

   Sr. Sub. Notes, 10.375%, 2007                                                              9,750,000           10,115,625

Midway Airlines,

  Pass-Through Ctfs.,

   Ser. 1998-1, Cl. D, 8.86%, 2003                                                            4,502,000  (a)       4,420,716

                                                                                                                  55,767,017

AUTOMOTIVE--3.3%

Aetna Industries,

   Sr. Notes, 11.875%, 2006                                                                  12,000,000           11,715,000

Hayes Lemmerz International,

   Sr. Sub. Notes, 11%, 2006                                                                  7,000,000            7,350,000

Penda, Ser. B,

   Sr. Notes, 10.75%, 2004                                                                    8,913,000            8,556,480

                                                                                                                  27,621,480

BROADCASTING--2.9%

Capstar Broadcasting Partners,

   Sr. Discount Notes, 0/12.75%, 2009                                                         1,750,000  (c)       1,566,250

Lin Holdings,

   Sr. Discount Notes, 0/10%, 2008                                                            9,000,000  (c)       6,108,750

Paxson Communications,

   Sr. Sub. Notes, 11.625%, 2002                                                             14,000,000           14,630,000

Univision Network Holding,

   Sub. Notes, 7%, 2002                                                                       2,550,575            1,815,000

                                                                                                                  24,120,000

BUSINESS SERVICES--1.1%

Pierce Leahy,

   Sr. Sub. Notes, 11.125%, 2006                                                              9,000,000            9,585,000

                                                                                               Principal

BONDS AND NOTES (continued)                                                                    Amount($)            Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------

CABLE TELEVISION--9.7%

Adelphia Communications:

   Ser. B, Sr. Notes, 9.5%, 2004                                                              5,000,000            5,025,000

   Sr. Discount Notes, 0%, 2003                                                               5,500,000            3,960,000

   Sr. Notes, 9.25%, 2002                                                                     4,000,000            4,000,000

   Sr. Notes, 9.75%, 2002                                                                     1,700,000            1,717,000

Diamond Cable Communications,

   Sr. Discount Notes, 0/11.75%, 2005                                                         9,950,000  (c)       9,452,500

Galaxy Telecom,

   Sr. Sub. Notes, 12.375%, 2005                                                              9,400,000           10,011,000

NTL:

   Ser. A, Sr. Discount Notes, 0/12.75%, 2005                                                 5,500,000  (c)       5,500,000

   Sr. Discount Notes, 0/11.2%, 2007                                                          7,000,000  (c)       6,702,500

Pegasus Communications, Ser. A,

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

Pegasus Media & Communications, Ser. B,

   Sr. Sub. Notes, 12.5%, 2005                                                               13,540,000           14,690,900

Telewest Communications,

   Sr. Discount Notes, 0/11%, 2007                                                            5,000,000  (c)       4,687,500

                                                                                                                  81,623,900

CASINOS & GAMING--2.3%

Circus Circus Enterprises,

   Sr. Sub. Notes, 6.75%, 2003                                                                1,500,000            1,425,000

Players International,

   Sr. Notes, 10.875%, 2005                                                                  17,040,000           17,977,200

                                                                                                                  19,402,200

CHEMICALS--2.2%

Arco Chemical,

   Deb., 9.9%, 2000                                                                           2,600,000            2,630,750

ISP Holdings:

   Ser. B, Sr. Notes, 9.75%, 2002                                                             5,770,000            5,806,063

   Ser. B, Sr. Notes, 9%, 2003                                                                9,750,000            9,555,000

                                                                                                                  17,991,813

COMMERCIAL MORTGAGE

  PASS-THROUGH CTFS.--1.2%

GS Mortgage Securities II,

   Ser. 1999-FL2A, Cl. G, 8.549%, 2013                                                        4,000,000  (a,b)     3,699,760

Nomura Depositor Trust:

   Ser. 1998-STI, Cl. B2, 9.694%, 2003                                                        5,000,000  (a,b)     4,550,781

   Ser. 1998 STIA, Cl. B2A, 9.694%, 2003                                                      2,000,000  (a,b)     1,820,313

                                                                                                                  10,070,854

                                                                                                     The Fund

STATEMENT OF INVESTMENTS (Unaudited) (CONTINUED)

                                                                                               Principal
BONDS AND NOTES (continued)                                                                    Amount($)            Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------

CONSTRUCTION--1.6%

Aaf-Mcquay,

   Sr. Notes, 8.875%, 2003                                                                    9,000,000             7,976,250

ICF Kaiser International,

   Sr. Sub. Notes, 13%, 2003                                                                 11,050,000  (d)        5,552,625

                                                                                                                   13,528,875

CONSUMER--5.8%

BPC Holding, Ser. B,

   Sr. Secured Notes, 13.25%, 2006                                                            5,329,000  (b)        5,142,485

Coinmachine, Ser. D,

   Sr. Notes, 11.75%, 2005                                                                   15,915,000            16,472,025

Graham Packaging/GPC Capital, Ser. B,

  Floating Interest Rate Sub. Term Securities,

   9.224%, 2008                                                                               1,500,000  (b)        1,402,500

Hosiery Corp. of America,

   Sr. Sub. Notes, 13.75%, 2002                                                              13,000,000            13,585,000

Sharp Do Brazil,

   Medium-Term Notes, 9.625%, 2000                                                            3,500,000  (d,e)        533,750

Sweetheart Cup,

   Sr. Sub. Notes, 9.625%, 2000                                                              11,500,000            11,442,500

                                                                                                                   48,578,260

ENERGY--2.1%

Clark USA, Ser. B,

   Sr. Notes, 10.875%, 2005                                                                   5,386,000             2,181,330

Dual Drilling,

   Sr. Sub. Notes, 9.875%, 2004                                                               3,300,000             3,405,511

Louis Dreyfus Natural Gas,

   Sr. Sub. Notes, 9.25%, 2004                                                                4,000,000             4,004,948

Statia Terminals, Ser. B,

   First Mortgage, 11.75%, 2003                                                               8,000,000             8,190,000

                                                                                                                   17,781,789

ENTERTAINMENT--2.7%

American Skiing, Ser. B,

   Sr. Sub. Notes, 12%, 2006                                                                 22,915,000            21,024,512

United Artists Theatres, Ser. B,

   Floating Rate Sr. Sub. Notes, 10.553%, 2007                                                8,000,000  (d)        1,600,000

                                                                                                                   22,624,512

FINANCIAL--2.0%

Imperial Credit Capital Trust I, Ser. A,

   Remarketed Par Securities, 10.25%, 2002                                                      500,000               387,249

Loomis Fargo & Co.,

   Sr. Notes, 10%, 2004                                                                       5,375,000             5,348,125

                                                                                               Principal
BONDS AND NOTES (continued)                                                                    Amount($)            Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------

FINANCIAL (CONTINUED)

Reliance Group Holdings:

   Sr. Notes, 9%, 2000                                                                        6,500,000             5,768,750

   Sr. Sub. Deb., 9.75%, 2003                                                                 4,700,000             3,677,750

Republic National Bank of New York,

   Deb., 9.65%, 2003                                                                          2,000,000  (a)        1,359,702

                                                                                                                   16,541,576

FOOD & BEVERAGES--5.0%

Chiquita Brands International,

   Conv. Sub. Notes, 7%, 2001                                                                 9,150,000             7,137,000

Envirodyne Industries,

   Sr. Notes, 10.25%, 2001                                                                   14,000,000             8,400,000

Pilgrims Pride,

   Sr. Sub. Notes, 10.875%, 2003                                                              2,000,000             2,030,000

Sun World International, Ser. B,

   First Mortgage, 11.25%, 2004                                                              23,500,000            24,087,500

                                                                                                                   41,654,500

FOREST PRODUCTS--6.3%

Maxxam Group Holdings,

   Sr. Secured Notes, 12%, 2003                                                              45,115,000            42,182,525

Stone Container Finance,

   Sr. Notes, 11.5%, 2006                                                                    10,000,000  (a)       10,650,000

                                                                                                                   52,832,525

HEALTH CARE--1.1%

Eye Care Centers of America,

  Floating Interest Rate Sub. Term Securities,

   10.114%, 2008                                                                              3,000,000  (b)        2,115,000

Tenet Healthcare,

   Sr. Notes, 7.875%, 2003                                                                    7,500,000             7,303,125

                                                                                                                    9,418,125

INDUSTRIAL--3.2%

Anacomp, Ser. D,

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

Applied Extrusion Technology, Ser. B,

   Sr. Notes, 11.5%, 2002                                                                    12,880,000            13,266,400

HCC Industries,

   Sr. Sub. Notes, 10.75%, 2007                                                               6,360,000             3,720,600

Hawk, Ser. B,

   Sr. Notes, 10.25%, 2003                                                                    3,083,000             2,975,095

TEKNI-PLEX, Ser. B,

   Sr. Notes, 11.25%, 2007                                                                    1,185,000             1,285,725

                                                                                                     The Fund

                                                                                               Principal
BONDS AND NOTES (continued)                                                                    Amount($)            Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------

INDUSTRIAL (CONTINUED)

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

   Gtd. Sr. Notes, 10.25%, 2002                                                                 500,000               485,000

                                                                                                                   26,732,820

METALS--2.2%

Northwestern Steel & Wire,

   Sr. Notes, 9.5%, 2001                                                                      5,000,000             2,275,000

Renco Metals,

   Sr. Notes, 11.5%, 2003                                                                    18,870,000            15,945,150

                                                                                                                   18,220,150

PUBLISHING--.7%

Day International Group, Ser. B,

   Sr. Sub. Notes, 11.125%, 2005                                                              5,200,000             5,356,000

REAL ESTATE--1.5%

Meditrust:

   Conv. Notes, 7.5%, 2001                                                                    1,000,000               827,500

   Medium-Term Notes, 7.77%, 2002                                                             7,250,000             5,978,705

Rockefeller Center Properties,

   Conv. Deb., 0%, 2000                                                                       7,255,000             6,094,200

                                                                                                                   12,900,405

RETAIL--2.2%

Cafeteria Operators

  (Gtd. by Furrs/Bishops Specialty Group),

   Sr. Secured Notes, 12%, 2001                                                               7,481,650             7,444,242

Core-Mark International,

   Sr. Notes, 11.375%, 2003                                                                   3,180,000             3,040,875

Petro Stopping Centers/Financial,

   Sr. Notes, 10.5%, 2007                                                                     7,800,000             7,273,500

Woolworth,

   Notes, 7%, 2000                                                                            1,000,000               991,413

                                                                                                                   18,750,030

SHIPPING--.6%

Gearbulk Holdings,

   Sr. Notes, 11.25%, 2004                                                                    2,000,000             2,065,000

Stena AB,

   Sr. Notes, 10.5%, 2005                                                                     3,500,000             3,202,500

                                                                                                                    5,267,500

SUPERMARKETS--1.0%

Pathmark Stores,

   Notes, 10.75%, 2003                                                                        4,000,000               500,000

                                                                                               Principal
BONDS AND NOTES (continued)                                                                    Amount($)            Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------

SUPERMARKETS (CONTINUED)

Shoppers Food Warehouse,

   Sr. Notes, 9.75%, 2004                                                                     7,400,000             7,881,000

                                                                                                                    8,381,000

TECHNOLOGY--1.4%

Baan,

   Conv. Sub. Notes, 4.5%, 2001                                                              10,000,000             8,975,000

Viasystems,

   Sr. Sub. Notes, 9.75%, 2007                                                                5,750,000             3,076,250

                                                                                                                   12,051,250

TELECOMMUNICATIONS/CARRIERS--8.9%

GST USA,

   Sr. Discount Notes, 0/13.875%, 2005                                                        2,500,000  (c)        1,862,500
Hermes Europe Railtel,

   Sr. Notes, 11.5%, 2007                                                                    14,750,000            15,266,250

Intermedia Communications,

   Sr. Discount Notes, 0/12.5%, 2006                                                         14,500,000  (c)       12,760,000

MJD Communications,

   Floating Rate Notes, 10.321%, 2008                                                         9,000,000  (b)        8,428,500

NEXTEL Communications,

   Sr. Notes, 9.75%, 2004                                                                     9,500,000             9,832,500

Qwest Communications International, Ser. B,

   Sr. Notes, 10.875%, 2007                                                                  15,000,000            16,875,000

WorldPort Communications,

   Sr. Notes, 11.688%, 2000                                                                  10,000,000  (a,d)     10,000,000

                                                                                                                   75,024,750

TEXTILES--.7%

Sassco Fashions,

   Sr. Notes, 12.75%, 2004                                                                    5,700,000            5,329,500

Texfi Industries,

   Sr. Sub. Deb., 8.75%, 2000                                                                 5,100,000  (d)         204,000

                                                                                                                   5,533,500

TRANSPORTATION--3.6%

Eletson Holdings,

   First Pfd. Ship Mortgage, 9.25%, 2003                                                      1,750,000            1,618,750

MTL, Ser. B,

  Floating Interest Rate Sub. Term Securities,

   10.931%, 2006                                                                              5,000,000  (b)       4,468,750

US Airways,

  Pass-Through Ctfs.:

      Ser. 1993-A, Cl. A2, 9.625%, 2003                                                       3,855,000            3,770,063

      Ser. 1993-A, Cl. A3, 10.375%, 2013                                                     11,000,000           10,734,867

                                                                                                     The Fund

                                                                                              Principal
BONDS AND NOTES (CONTINUED)                                                                   Amount($)                Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------

TRANSPORTATION (CONTINUED)

Union Pacific,

   Sub. Deb, 5.5%, 2033                                                                       4,348,000             3,016,261

ValuJet,

   Sr. Notes, 10.25%, 2001                                                                    7,675,000             6,667,656

                                                                                                                   30,276,347

UTILITIES--.5%

Hidroelectrica Piedra del Aguila:

   Notes, 8%, 2009                                                                            3,500,000  (a)        2,135,000

   Notes, 8.25%, 2009                                                                         3,500,000  (a)        2,170,000

                                                                                                                    4,305,000

WIRELESS COMMUNICATIONS--12.3%

Cencall Communications,

   Sr. Notes, 10.125%, 2004                                                                   7,500,000             7,800,000

Clearnet Communications,

   Sr. Discount Notes, 0/14.75%, 2005                                                        19,600,000  (c)       19,330,500

Comunicacion Celular,

   Sr. Discount Notes, 0/14.125%, 2005                                                       13,250,000  (a,c)      6,360,000

Microcell Telecommunications, Ser. B,

   Sr. Discount Notes, 0/14%, 2006                                                           10,000,000  (c)        8,875,000

Occidente y Caribe Celular, Ser. B,

   Sr. Discount Notes, 0/14%, 2004                                                           11,000,000  (c)        4,950,000

Omnipoint Communications,

   Floating Rate Notes, 9.254%, 2006                                                          4,844,553  (a,b)      4,754,299

Orion Network Systems,

   Sr. Discount Notes, 0/12.5%, 2007                                                         32,045,000  (c)       14,900,925

Pagemart Nationwide,

   Sr. Discount Notes, 0/15%, 2005                                                           13,500,000  (c)       12,082,500

WinStar Communications,

   Sr. Discount Notes, 0/14%, 2005                                                           23,000,000  (c)       22,425,000

WinStar Equipment,

   Sr. Notes, 12.5%, 2004                                                                     2,000,000             2,150,000

                                                                                                                  103,628,224

TOTAL BONDS AND NOTES

   (cost $918,456,193)                                                                                            795,569,402
- ------------------------------------------------------------------------------------------------------------------------------------



COMMON STOCKS--.1%                                                                               Shares             Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------

BROADCASTING--.1%

Spanish Broadcasting System, Cl. A                                                               21,400  (a,f)        522,160

UnitedGlobalCom, Cl. A                                                                              906  (f)           63,986

                                                                                                                      586,146




COMMON STOCKS (CONTINUED)                                                                               Shares  Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------

ENTERTAINMENT--.0%

Discovery Zone (warrants)                                                                         4,000  (a,f)             4

Discovery Zone, Cl. A (warrants)                                                                 37,400  (a,f)            37

Discovery Zone, Cl. B (warrants)                                                                 37,400  (a,f)            37

                                                                                                                          78

TELECOMMUNICATIONS/CARRIERS--.0%

Worldport Communications (warrants)                                                             277,493  (a,f)         2,775

WIRELESS COMMUNICATIONS--.0%

Comunicacion Celular (warrants)                                                                   1,750  (a,f)        87,719

TOTAL COMMON STOCKS

   (cost $558,359)                                                                                                   676,718
- ------------------------------------------------------------------------------------------------------------------------------------

PREFERRED STOCKS--.6%
- ------------------------------------------------------------------------------------------------------------------------------------

PUBLISHING

Newscorp Overseas,

  Ser. A, Cum., $2.15625

   (cost $5,454,716)                                                                            216,973             4,664,920
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                              Principal
SHORT-TERM INVESTMENTS--3.3%                                                                  Amount($)                Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------

COMMERCIAL PAPER--1.2%

Halliburton,

   7.25%, 2000                                                                               10,000,000             9,995,972

U.S. TREASURY BILLS--2.1%

   4.96%, 3/30/2000                                                                          17,945,000            17,721,226

TOTAL SHORT-TERM INVESTMENTS

   (cost $27,720,927)                                                                                              27,717,198
- ------------------------------------------------------------------------------------------------------------------------------------

TOTAL INVESTMENTS (cost $952,190,195)                                                             98.7%           828,628,238

CASH AND RECEIVABLES (NET)                                                                         1.3%            11,275,840

NET ASSETS                                                                                       100.0%           839,904,078

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, 1999, THESE
SECURITIES AMOUNTED TO $69,385,704 OR 8.3% OF NET ASSETS.

B    VARIABLE RATE SECURITY--INTEREST RATE SUBJECT TO PERIODIC CHANGE.

C    ZERO  COUPON  UNTIL A SPECIFIED  DATE AT WHICH TIME THE STATED  COUPON RATE
     BECOMES EFFECTIVE UNTIL MATURITY.

D    NON-INCOME PRODUCING--SECURITY IN DEFAULT.

E    REFLECTS  DATE  SECURITY  CAN BE REDEEMED AT  HOLDER'S  OPTION;  THE STATED
     MATURITY IS 10/30/2005.

F    NON-INCOME PRODUCING.
</TABLE>

SEE NOTES TO FINANCIAL STATEMENTS.

                                                             The Fund


STATEMENT OF ASSETS AND LIABILITIES

December 31, 1999

                                                             Cost          Value
- --------------------------------------------------------------------------------

ASSETS ($):

Investments in securities--See Statement of
Investments                                           952,190,195   828,628,238

Interest and dividends receivable                                    21,887,511

Receivable for shares of Beneficial Interest subscribed               1,823,441

                                                                    852,339,190
- --------------------------------------------------------------------------------

LIABILITIES ($):

Due to The Dreyfus Corporation and affiliates                           926,968

Due to Distributor                                                      124,952

Cash overdraft due to Custodian                                       4,488,430

Payable for shares of Beneficial Interest redeemed                    6,894,762

                                                                     12,435,112
- --------------------------------------------------------------------------------

NET ASSETS ($)                                                      839,904,078
- --------------------------------------------------------------------------------

COMPOSITION OF NET ASSETS ($):

Paid-in capital                                                     996,807,773

Accumulated undistributed investment income-net                       2,504,477

Accumulated net realized gain (loss) on investments                 (35,846,215)

Accumulated net unrealized appreciation (depreciation)

   on investments--Note 3                                          (123,561,957)

NET ASSETS ($)                                                      839,904,078

<TABLE>


NET ASSET VALUE PER SHARE

                                                            Class A      Class B      Class C          Class R
- -----------------------------------------------------------------------------------------------------------------------
<S>                                                       <C>           <C>         <C>                  <C>

Net Assets ($)                                          106,959,437  562,604,605   170,011,283          328,753

Shares Outstanding                                       10,235,192   53,843,701    16,262,197           31,483
- -----------------------------------------------------------------------------------------------------------------------

NET ASSET VALUE PER SHARE ($)                                 10.45        10.45         10.45            10.44
</TABLE>


SEE NOTES TO FINANCIAL STATEMENTS.



STATEMENT OF OPERATIONS

Year Ended December 31, 1999

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

INVESTMENT INCOME ($):

INCOME:

Interest                                                            99,624,971

Cash dividends                                                       4,870,053

TOTAL INCOME                                                       104,495,024

EXPENSES:

Management fee--Note 2(a)                                            6,557,372

Distribution and service fees--Note 2(b)                             6,863,122

Interest expense--Note 4                                                68,831

TOTAL EXPENSES                                                      13,489,325

INVESTMENT INCOME--NET                                              91,005,699
- --------------------------------------------------------------------------------

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

Net realized gain (loss) on investments                            (18,202,136)

Net unrealized appreciation (depreciation) on investments          (58,693,550)

NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS             (76,895,686)

NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS                14,110,013

SEE NOTES TO FINANCIAL STATEMENTS.

                                                                        The Fund


STATEMENT OF CHANGES IN NET ASSETS

                                                     Year Ended December 31,
                                               ---------------------------------
                                                     1999                1998
- --------------------------------------------------------------------------------

OPERATIONS ($):

Investment income--net                         91,005,699           59,847,911

Net realized gain (loss) on investments       (18,202,136)         (17,497,235)

Net unrealized appreciation (depreciation)

   on investments                             (58,693,550)         (62,388,806)

NET INCREASE (DECREASE) IN NET ASSETS

   RESULTING FROM OPERATIONS                   14,110,013          (20,038,130)
- --------------------------------------------------------------------------------

DIVIDENDS TO SHAREHOLDERS FROM ($):

Investment income--net:

Class A shares                                (13,467,432)         (10,382,991)

Class B shares                                (57,065,809)         (35,300,767)

Class C shares                                (18,945,063)         (13,155,121)

Class R shares                                    (22,591)             (12,480)

TOTAL DIVIDENDS                               (89,500,895)         (58,851,359)
- --------------------------------------------------------------------------------

BENEFICIAL INTEREST TRANSACTIONS ($)

Net proceeds from shares sold:

Class A shares                                129,666,728          127,961,825

Class B shares                                178,313,048          440,097,645

Class C shares                                 65,677,422          184,901,944

Class R shares                                    209,810                  --

Dividends reinvested:

Class A shares                                  6,252,511           6,262,565

Class B shares                                 15,659,923           9,117,590

Class C shares                                  5,791,684           3,905,817

Class R shares                                     13,585              12,480

Cost of shares redeemed:

Class A shares                               (165,607,547)        (40,179,581)

Class B shares                               (134,189,892)        (48,434,992)

Class C shares                                (89,350,304)        (33,282,236)

Class R shares                                       (10)                (10)

INCREASE (DECREASE) IN NET ASSETS FROM

   BENEFICIAL INTEREST TRANSACTIONS           12,436,958          650,363,047

TOTAL INCREASE (DECREASE) IN NET ASSETS      (62,953,924)         571,473,558
- --------------------------------------------------------------------------------

NET ASSETS ($):

Beginning of Period                           902,858,002         331,384,444

END OF PERIOD                                 839,904,078         902,858,002

Undistributed investment income--net            2,504,477             999,673

SEE NOTES TO FINANCIAL STATEMENTS.



                                                     Year Ended December 31,
                                               ---------------------------------
                                                     1999                1998
- --------------------------------------------------------------------------------

CAPITAL SHARE TRANSACTIONS:

CLASS A (A)

Shares sold                                    11,720,706           10,556,558

Shares issued for dividends reinvested            570,644              523,771

Shares redeemed                               (15,044,058)          (3,364,705)

NET INCREASE (DECREASE) IN SHARES OUTSTANDING   (2,752,708)          7,715,624
- --------------------------------------------------------------------------------

CLASS B (A)

Shares sold                                    16,090,888           36,142,877

Shares issued for dividends reinvested          1,437,007              764,857

Shares redeemed                               (12,369,337)          (4,116,604)

NET INCREASE (DECREASE) IN SHARES OUTSTANDING   5,158,558           32,791,130
- --------------------------------------------------------------------------------

CLASS C

Shares sold                                     5,912,749           15,092,226

Shares issued for dividends reinvested            530,024              327,575

Shares redeemed                                (8,200,482)          (2,814,091)

NET INCREASE (DECREASE) IN SHARES OUTSTANDING  (1,757,709)          12,605,710
- --------------------------------------------------------------------------------

CLASS R

Shares sold                                        18,989                  --

Shares issued for dividends reinvested              1,248               1,035

Shares redeemed                                        (1)                 --

NET INCREASE (DECREASE) IN SHARES OUTSTANDING      20,236               1,035

(A)  DURING  THE  PERIOD  ENDED   DECEMBER  31,  1999,   6,007  CLASS  B  SHARES
     REPRESENTING $62,981 WERE AUTOMATICALLY CONVERTED TO 6,010 CLASS A SHARES.

SEE NOTES TO FINANCIAL STATEMENTS.

                                                             The Fund


FINANCIAL HIGHLIGHTS

The  following  tables  describe  the  performance  for each share class for the
fiscal  periods  indicated.  All  information  (except  portfolio turnover rate)
reflects  financial results for a single fund share. Total return shows how much
your  investment  in  the  fund  would have increased (or decreased) during each
period,  assuming  you  had  reinvested  all  dividends and distributions. These
figures have been derived from the fund's financial statements.

<TABLE>

                                                            CLASS A SHARES                         CLASS B SHARES
                                                         ----------------------               ----------------------------
                                                            Year Ended December 31,               Year Ended December 31,
                                                         ----------------------------           ----------------------------
                                                           1999     1998     1997(a)               1999    1998       1997(a)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                        <C>       <C>      <C>                 <C>       <C>       <C>

PER SHARE DATA ($):

Net asset value, beginning of period                      11.33    12.46    12.50                 11.33   12.46      12.50

Investment Operations:

Investment income-net                                      1.12     1.15      .71                  1.06    1.09        .66

Net realized and unrealized gain (loss)

   on investments                                          (.90)   (1.14)    (.04)                 (.89)  (1.14)      (.04)

Total from Investment Operations                            .22      .01      .67                   .17    (.05)       .62

Distributions:

Dividends from investment income-net                      (1.10)   (1.14)    (.71)                (1.05)   (1.08)     (.66)

Net asset value, end of period                            10.45    11.33    12.46                 10.45    11.33     12.46
- ------------------------------------------------------------------------------------------------------------------------------------

TOTAL RETURN (%) (B)                                       1.99     (.10)          9.16(c)         1.48     (.61)     8.57(c)
- ------------------------------------------------------------------------------------------------------------------------------------

RATIOS/SUPPLEMENTAL DATA (%):

Ratio of operating expenses to

   average net assets                                       .95      .95     .95(c)                1.45     1.45     1.45(c)

Ratio of interest expense to

   average net assets                                       .01      .02     .08(c)                 .01      .02      .09(c)

Ratio of net investment income

   to average net assets                                  10.19     9.55    9.34(c)                9.70     9.02     8.73(c)

Portfolio Turnover Rate                                   40.79    45.34   28.83(d)               40.79    45.34    28.83(d)
- ------------------------------------------------------------------------------------------------------------------------------------

Net Assets, end of period

   ($ x 1,000)                                          106,959  147,131  65,705                562,605  551,415  198,057

A  FROM MAY 30, 1997 (COMMENCEMENT OF OPERATIONS) TO DECEMBER 31, 1997.

B  EXCLUSIVE OF SALES CHARGE.

C  ANNUALIZED.

D  NOT ANNUALIZED.

SEE NOTES TO FINANCIAL STATEMENTS.



                                                            CLASS C SHARES                         CLASS R SHARES
                                                         ----------------------               ----------------------------
                                                            Year Ended December 31,               Year Ended December 31,
                                                         ----------------------------           ----------------------------
                                                           1999     1998     1997(a)               1999    1998       1997(a)
- ------------------------------------------------------------------------------------------------------------------------------------


PER SHARE DATA ($):

Net asset value, beginning of period                      11.33    12.47    12.50                 11.32   12.45      12.50

Investment Operations:

Investment income-net                                      1.04     1.06      .65                  1.05    1.25        .81

Net realized and unrealized gain (loss)

   on investments                                          (.90)   (1.15)    (.03)                 (.80)   (1.21)     (.14)

Total from Investment Operations                            .14     (.09)     .62                   .25      .04       .67

Distributions:

Dividends from investment income-net                      (1.02)   (1.05)    (.65)                (1.13)   (1.17)     (.72)

Net asset value, end of period                            10.45    11.33    12.47                 10.44    11.32     12.45
- ------------------------------------------------------------------------------------------------------------------------------------

TOTAL RETURN (%) (B)                                       1.23     (.93)    8.47(c)               2.24      .14      9.26(c)
- ------------------------------------------------------------------------------------------------------------------------------------

RATIOS/SUPPLEMENTAL DATA (%):

Ratio of operating expenses to

   average net assets                                      1.70     1.70     1.70(c)                .70      .70       .75(c)

Ratio of interest expense to

   average net assets                                       .01      .02     .09(c)                 .01      .03       .05(c)

Ratio of net investment income

   to average net assets                                   9.45     8.77    8.54(c)               10.65    10.41     10.08(c)

Portfolio Turnover Rate                                   40.79    45.34   28.83(d)               40.79    45.34     28.83(d)
- ------------------------------------------------------------------------------------------------------------------------------------

Net Assets, end of period

   ($ x 1,000)                                          170,011  204,184  67,495                    329  127      127

A  FROM MAY 30, 1997 (COMMENCEMENT OF OPERATIONS) TO DECEMBER 31, 1997.

B  EXCLUSIVE OF SALES CHARGE.

C  ANNUALIZED.

D  NOT ANNUALIZED.
</TABLE>

   SEE NOTES TO FINANCIAL STATEMENTS.

                                                                        The Fund



NOTES TO FINANCIAL STATEMENTS

NOTE 1--Significant Accounting Policies:

Dreyfus  Premier  Limited  Term  High  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  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" ), which is a wholly-owned
subsidiary of Mellon Financial Corporation.

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").
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  charge  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.

(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  investment  income-net. Such dividends are paid monthly.
Dividends from net realized capital gain, if any, 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, 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 pro
                                                                        The Fund

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

visions  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 $35,475,000
available  for  Federal  income  tax  purposes  to be applied against future net
securities  profits,  if  any,  realized subsequent to December 31, 1999. If not
applied,  $8,327,000  of  the  carryover  expires in fiscal 2006 and $27,148,000
expires in fiscal 2007.

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 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 fees). 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.

(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 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, 1999, Class A, Class B and Class C shares were charged
$335,061, $2,994,350 and $1,527,402, respectively pursuant to the Plan and Class
B and Class C shares were charged $1,497,175 and $509,134 respectively, pursuant
to the Service 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 or in any agreement
related to the Plan or Service Plan.

                                                                        The Fund

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

NOTE 3--Securities Transactions:

The  aggregate amount of purchases and sales of investment securities, excluding
short-term  securities,  during  the period ended December 31, 1999, amounted to
$363,864,190 and $369,580,417, respectively.

At December 31, 1999, accumulated net unrealized depreciation on investments was
$123,561,957,   consisting  of  $3,302,526  gross  unrealized  appreciation  and
$126,864,483 gross unrealized depreciation.

At  December  31,  1999, 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 Lines of Credit:

The fund may borrow up to $20 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,  1999 was approximately $1,281,700 with a related weighted average
annualized interest rate of 5.37%.

NOTE 5--Subsequent Event:

In  June  1999,  Worldport Communications ("Worldport") a security in the fund's
portfolio was not redeemed at it's maturity date. Consequently, interest accrual
ceased  at  that  point due to the financial status of Worldport. On January 19,
2000,  the  fund  was able to redeem the security, and proceeds of $12.2 million
was  received. This represented $10 million par amount, $1.2 million of original
interest  accrued and an additional $1.0 million interest and penalties received
that had not been accrued for on the fund's books and records as of December 31,
1999.


INDEPENDENT AUDITORS' REPORT

The Board of Trustees and Shareholders

The Dreyfus/Laurel Funds Trust:

We  have audited the accompanying statement of assets and liabilities of Dreyfus
Premier  Limited  Term  High  Income  Fund  of  The  Dreyfus/Laurel Funds Trust,
including the statement of investments, as of December 31, 1999, 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 also includes examining,
on  a  test  basis,  evidence  supporting  the  amounts  and  disclosures in the
financial  statements.  Our procedures included confirmation of securities owned
as  of  December  31,  1999, by correspondence with the custodian. 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, 1999, 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 the financial highlights for each of the periods presented herein, in
conformity with generally accepted accounting principles.


New York, New York

February 9, 2000

                                                                        The Fund


IMPORTANT TAX INFORMATION (Unaudited)

The  fund designates 5.52% of the ordinary dividends paid during the fiscal year
ended  December  31,  1999  as  qualifying  for the corporate dividends received
deduction.




                        For More Information

                        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

Distributor

Premier Mutual Fund Services, Inc.
60 State Street
Boston, MA 02109

To obtain information:

BY TELEPHONE Call your financial representative
or 1-800-554-4611

BY MAIL  Write to:
The Dreyfus Premier Family of Funds
144 Glenn Curtiss Boulevard
Uniondale, NY 11556-0144

(c) 2000 Dreyfus Service Corporation                                  029AR9912



================================================================================


Dreyfus
Premier Managed
Income Fund

ANNUAL REPORT December 31, 1999

(reg.tm)





The  views  expressed herein are current to the date of this report. These views
and  the  composition  of the fund's portfolio are subject to change at any time
based on market and other conditions.

   * Not FDIC-Insured
   * Not Bank-Guaranteed
   * May Lose Value

Year 2000 Issues (Unaudited)

The fund could be adversely affected if the computer systems used by Dreyfus and
the fund's other service providers do not properly process and calculate
date-related information from and after January 1, 2000. Dreyfus has taken steps
designed to avoid year 2000-related problems in its systems and to monitor the
readiness  of other service providers.  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.


                                 Contents

                                 THE FUND
- --------------------------------------------------

                             2   Letter from the President

                             3   Discussion of Fund Performance

                             6   Fund Performance

                             8   Statement of Investments

                            15   Statement of Assets and Liabilities

                            16   Statement of Operations

                            17   Statement of Changes in Net Assets

                            19   Financial Highlights

                            23   Notes to Financial Statements

                            28   Independent Auditors' Report

                                 FOR MORE INFORMATION
- ---------------------------------------------------------------------------

                                 Back Cover

                                                                       The Fund

                                                                Dreyfus Premier
                                                            Managed Income Fund

LETTER FROM THE PRESIDENT

Dear Shareholder:

We  are pleased to present this annual report for Dreyfus Premier Managed Income
Fund,  covering  the  12-month  period from January 1, 1999 through December 31,
1999.  Inside,  you' ll find valuable information about how the fund was managed
during  the  reporting  period, including a discussion with the fund's portfolio
manager, Arthur J. MacBride.

The  past  year  was  challenging  for  most fixed-income investors. Faster than
expected  economic  growth  in  the  U.S.  and  overseas  fueled  concerns  that
long-dormant  inflationary  pressures  might re-emerge, potentially reducing the
future  value of bonds' interest and principal payments. These concerns prompted
the  Federal  Reserve  Board  to raise key short-term interest rates three times
during  the summer and fall of 1999 in an attempt to prevent a reacceleration of
inflation.

While  U.S.  Treasury and agency securities declined sharply in this environment
during 1999, prices of higher yielding securities -- such as corporate bonds and
mortgage-backed  securities  --  fell less severely. In an environment of robust
economic  growth,  investors  appeared  more  comfortable  owning bonds that are
influenced  primarily  by credit risk, and they avoided securities that are most
affected by interest-rate risk.

We  appreciate  your  confidence over the past year, and we look forward to your
continued participation in Dreyfus  Premier Managed Income Fund.

Sincerely,


Stephen E. Canter
President and Chief Investment Officer
The Dreyfus Corporation
January 14, 2000




DISCUSSION OF FUND PERFORMANCE

Arthur J. MacBride, Portfolio Manager

How did Dreyfus Premier Managed Income Fund perform relative to its benchmark?

For  the 12-month period ended December 31, 1999, Dreyfus Premier Managed Income
Fund  produced  a  total return of -1.75% for Class A shares, -2.48% for Class B
shares,  -2.48%  for  Class  C  shares  and  -1.57%  for  Class  R shares.(1) In
comparison,  the  Lehman  Brothers  Aggregate Bond Index returned -0.82% for the
same  period.(2)  As of December 31, 1999, the fund produced a distribution rate
of  6.07% for Class A shares, 5.58% for Class B shares, 5.58% for Class C shares
and 6.65% for Class R shares.(3)

The  bond market in general produced weak total returns. In 1999, interest rates
rose  steadily  --  and when that happens, bond prices fall. Total return, which
equals  changes  in  bond  prices plus a bond's yield, is likely to be modest or
negative in a rising interest-rate environment.

What is the fund's investment approach?

The  fund  invests at least 65% of total assets in United States government debt
obligations,   mortgage-   and   asset-backed  securities  and  investment-grade
corporate bonds. We do not attempt to match the sector percentages of any index,
nor  do  we  attempt to predict the direction of interest rates by substantially
altering  the portfolio's sensitivity to changes in rates. Instead, the heart of
our  investment  process  is  selecting  individual  securities  which possess a
combination of superior fundamentals and attractive relative valuations.

What other factors influenced the fund's performance?

A  modest  percentage  of  the  fund's assets were invested in high yield bonds,
which  did  not  perform up to expectations. However, our continuing emphasis on
investment-grade  corporate  bonds and mortgage-backed securities was a positive
factor  in  the  fund' s relative performance. Throughout 1999, global economies
recovered while the
                                                                        The Fund


DISCUSSION OF FUND PERFORMANCE (CONTINUED)

U.S.  economy  continued  to  boom,  providing a very strong credit platform for
corporate  bonds.  Meanwhile,  mortgages  also performed well because prepayment
risk  diminished in the rising interest-rate environment. U.S. Treasuries, which
had  benefited  from a flight to quality in 1998, gave back those gains in 1999,
as investors sought higher yields offered elsewhere.

During  the  year,  the  non-Treasury  bond  market  was  impacted by Y2K fears.
Companies accelerated their new issue calendars to the late spring and summer to
avoid having to access the financial markets later in the year, when they feared
liquidity  might  be  a  problem.  This  excess  supply caused bonds to slightly
underperform during the middle of the year, but the situation reversed itself in
the fall, as excess issuance was absorbed. In the end, the overall effect of Y2K
turned out to be minor.

Of  much  more concern was the impact that the direction of interest rates would
have  on  bond  prices.  Gross  domestic product grew by more than 4% in 1999 --
normally  considered  too  fast  to  avoid  inflation.  As a result, the Federal
Reserve Board raised short-term interest rates three times in an attempt to slow
the U.S. economy. Yet despite the U.S. economy's strength, significant inflation
had  not materialized. Although 1999's Consumer Price Index rose faster than the
year  before, inflation is still under 3%. This good news on inflation is due to
productivity  improvements brought on by technology, price competition from free
international  trade,  global deregulation and other factors. As of December 31,
1999,  the  big question facing the bond market was whether interest rates would
have to rise further, given the economy's strength and productivity.

What is the fund's current strategy?

In an environment of strong economic growth and upward pressure on interest
rates, the fund's strategy is a continuing emphasis on corporate bonds. Examples
of our broadly diversified portfolio include such strong corporate performers as
Lehman  Brothers  Holdings,  a brokerage  firm  profiting from the strong global
markets;  United  International  Holding,  a European cable company operating in
Europe's improving economy; and Nextel Communications, which is at the forefront
of the wireless  communication  industry.  We also plan to maintain  significant
weighting to mortgage securities, which provide higher yields than U.S. Treasury
bonds

January 14, 2000

(1)   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. HAD THESE
CHARGES BEEN REFLECTED, RETURNS WOULD HAVE BEEN LOWER. PAST PERFORMANCE IS NO
GUARANTEE OF FUTURE RESULTS. SHARE PRICE, YIELD AND INVESTMENT RETURN FLUCTUATE
SUCH THAT UPON REDEMPTION, FUND SHARES MAY BE WORTH MORE OR LESS THAN THEIR
ORIGINAL COST.

     (2)  SOURCE:  LEHMAN BROTHERS --THE LEHMAN BROTHERS AGGREGATE BOND INDEX IS
          A WIDELY  ACCEPTED,  UNMANAGED  TOTAL RETURN INDEX OF CORPORATE,  U.S.
          GOVERNMENT   AND   U.S.    GOVERNMENT    AGENCY   DEBT    INSTRUMENTS,
          MORTGAGE-BACKED SECURITIES AND ASSET-BACKED SECURITIES WITH AN AVERAGE
          MATURITY OF 1-10 YEARS.  REFLECTS THE  REINVESTMENT  OF DIVIDENDS  AND
          CAPITAL GAINS.

     (3)  DISTRIBUTION  RATE PER SHARE IS BASED  UPON  DIVIDENDS  PER SHARE PAID
          FROM NET INVESTMENT  INCOME DURING THE PERIOD DIVIDED BY THE NET ASSET
          VALUE PER SHARE IN THE CASE OF CLASS A SHARES, OR THE MAXIMUM OFFERING
          PRICE PER SHARE IN THE CASE OF CLASS B, CLASS C, AND CLASS R SHARES AT
          THE END OF THE PERIOD.

                                                                        The Fund

FUND PERFORMANCE

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

((+))  SOURCE: LIPPER ANALYTICAL SERVICES, INC.

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 12/31/89 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.



Average Annual Total Returns AS OF 12/31/99
<TABLE>

                                                           Inception                                                       From
                                                             Date           1 Year         5 Years        10 Years      Inception
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                           <C>           <C>            <C>              <C>            <C>

CLASS A SHARES
WITH SALES CHARGE (4.5%)                                     8/1/79         (6.18)%         5.56%           6.59%           --
WITHOUT SALES CHARGE                                         8/1/79         (1.75)%         6.54%           7.08%           --

CLASS B SHARES
WITH REDEMPTION((+))                                       12/19/94         (6.18)%         5.42%            --            5.44%
WITHOUT REDEMPTION                                         12/19/94         (2.48)%         5.74%            --            5.60%

CLASS C SHARES
WITH REDEMPTION((+)(+))                                    12/19/94         (3.40)%         5.74%            --            5.61%
WITHOUT REDEMPTION                                         12/19/94         (2.48)%         5.74%            --            5.61%

CLASS R SHARES                                               2/1/93         (1.57)%         6.79%            --            5.92%

PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.

((+))  THE MAXIMUM CONTINGENT DEFERRED SALES CHARGE FOR CLASS B SHARES IS 4% AND
IS REDUCED TO 0% AFTER SIX YEARS, AT WHICH TIME CLASS B SHARES CONVERT TO CLASS
A SHARES.

((+)(+))  THE MAXIMUM CONTINGENT DEFERRED SALES CHARGE FOR CLASS C SHARES IS 1%
FOR SHARES REDEEMED WITHIN ONE YEAR OF THE DATE OF PURCHASE.
</TABLE>

                                                                        The Fund


STATEMENT OF INVESTMENTS
<TABLE>

December 31, 1999
                                                                                                   Principal
BONDS AND NOTES--98.8%                                                                             Amount($)            Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                <C>                    <C>

AEROSPACE AND AVIATION--.9%

Compass Aerospace,

   Sr. Sub. Notes, 10.125%, 2005                                                                635,000  (a)             352,425

United Technologies,

   Deb., 7.5%, 2029                                                                             480,000                  471,222

                                                                                                                         823,647

ASSET-BACKED SECURITIES--12.3%

Case Equipment Loan Trust,

   Ser. 1998-C, Cl. A-4, 5.61%, 2005                                                            251,000  (b)             244,054

Discover Card Master Trust I,

   Ser. 1999-4, Cl. A, 5.65%, 2004                                                              262,000  (b)             254,985

Distribution Financial Services Trust:

   Ser. 1999-1, Cl. A-5, 5.97%, 2013                                                          1,349,000  (b)           1,302,839

   Ser. 1999-3, Cl. A-4, 6.65%, 2011                                                            186,000  (b)             184,140

EQCC Home Equity Loan Trust:

   Ser. 1999-1, Cl. A-3F, 5.9152%, 2024                                                         197,000  (b)             190,538

   Ser, 1999-3, Cl. A-3F, 7.067%, 2024                                                          426,000  (b)             423,121

First Security Auto Owner Trust,

   Ser. 1999-1, Cl. A-4, 5.74%, 2004                                                          1,041,000  (b)           1,009,791

Green Tree Financial,

   Ser. 1999-2, Cl. A-3, 6.08%, 2030                                                          1,071,000  (b)           1,018,119

MBNA Master Credit Card Trust:

   Ser. 1999-J, Cl. A, 7%, 2012                                                                 477,000  (b)             468,131

   Ser. 1999-I, Cl. A, 6.4%, 2005                                                             2,165,000  (b)           2,145,718

The Money Store Home Equity Trust:

   Ser, 1994-B, Cl. A-5, 8.025%, 2024                                                           310,000  (b)             313,681

   Ser. 1996-C, Cl. A-6, 7.69%, 2024                                                            637,000  (b)             631,643

   Ser. 1997-C, Cl. AF-7, 6.945%, 2039                                                        1,265,000  (b)           1,226,304

Newcourt Equipment Trust Securities,

   Ser. 1999-1, Cl. A-4, 7.18%, 2005                                                            607,000  (b)             609,229

Premier Auto Trust,

   Ser. 1999-1, Cl. A-4, 5.82%, 2003                                                            361,000  (b)             352,708

Sears Credit Account Master Trust,

   Ser. 1996-3, Cl. A, 7%, 2008                                                                 627,000  (b)             625,802

                                                                                                                      11,000,803

AUTOMOTIVE--2.1%

DaimlerChrysler,

   Notes, 7.2%, 2009                                                                            620,000                  609,762

Ford Motor,

   Notes, 7.45%, 2031                                                                           735,000                  708,694

Navistar International,

   Notes, 7%, 2003                                                                              550,000                  529,375

                                                                                                                       1,847,831


                                                                                               Principal
BONDS AND NOTES (CONTINUED)                                                                    Amount($)               Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------

BANKING--5.5%

BankBoston,

   Sr. Notes, 6.125%, 2002                                                                      689,000                  673,178

Chase Manhattan,

   Sub. Notes, 7%, 2009                                                                         320,000                  308,097

Citigroup,

   Sr. Notes, 5.8%, 2004                                                                        625,000                  594,729

First National Bank of Boston,

   Sub. Notes, 7.375%, 2006                                                                     758,000                  747,858

First Union,

   Notes, 6.95%, 2004                                                                           480,000                  471,971

National City,

   Sub. Notes, 5.75%, 2009                                                                      355,000                  311,701

National Westminster Bank,

   Sub. Notes, 7.375%, 2009                                                                     675,000                  660,265

U.S. Bank,

   Sub. Notes, 5.7%, 2008                                                                       630,000                  554,202

Wells Fargo,

   Notes, 6.625%, 2004                                                                          624,000                  610,912

                                                                                                                       4,932,913

BROADCASTING & MEDIA--4.4%

Adelphia Communications, Ser. B,

   Sr. Notes, 8.125%, 2003                                                                      500,000                  482,500

CSC Holdings,

   Sr. Notes, 7.875%, 2004                                                                      205,000                  202,950

Chancellor Media,

   Sr. Sub. Notes, 9.375%, 2004                                                                 400,000                  418,000

Charter Communications Holdings,

   Sr. Notes, 8.25%, 2007                                                                       360,000                  333,900

Comcast Cable Communications,

   Sr. Notes, 6.2%, 2008                                                                        210,000                  190,672

Mcleod USA,

   Sr. Notes, 9.25%, 2007                                                                       635,000                  637,381

Mediacom,

   Sr. Notes, 7.875%, 2011                                                                      500,000                  442,500

TCI Communications,

   Deb., 7.875%, 2026                                                                           275,000                  276,598

Time Warner,

   Sr. Notes, 6.625%, 2009                                                                      485,000                  413,982

United International Holdings, Ser. B,

   Sr. Secured Discount Notes, 0%, 2003                                                         910,000  (c)             586,950

                                                                                                                       3,985,433

                                                                                                     The Fund

STATEMENT OF INVESTMENTS (CONTINUED)


                                                                                               Principal
BONDS AND NOTES (CONTINUED)                                                                    Amount($)               Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------

CHEMICALS--1.3%

Dow Chemical,

   Deb., 7.375%, 2029                                                                           165,000                  158,327

duPont (E.I.) de Nemours,

   Notes, 6.75%, 2004                                                                           218,000                  215,281

Lyondell Chemicals,

   Notes, 9.625%, 2007                                                                          405,000                  416,138

Rohm & Haas,

   Deb., 7.85%, 2029                                                                            400,000                  403,163

                                                                                                                       1,192,909

COMMERCIAL MORTGAGE PASS-THROUGH CTFS.--4.7%

COMM,

   Ser. 1999-1, Cl. A-2, 6.455%, 2008                                                         1,455,000  (b)           1,351,353

CS First Boston Mortgage Securities:

   Ser. 1998-C2, Cl. A-1, 5.96%, 2007                                                           873,227  (b)             830,111

   Ser. 1999-C1, Cl. A-2, 7.29%, 2009                                                           402,000  (b)             394,943

First Union-Lehman Brothers-Bank of America

  Commercial Mortgage Trust,

   Ser. 1998-C2, Cl. A-2, 6.56%, 2008                                                           387,000  (b)             366,138

First Union National Bank Commercial Mortgage,

   Ser. 1999-C4, Cl. A-2, 7.39%, 2009                                                           202,000  (b)             200,264

Morgan Stanley Capital I,

   Ser. 1998-WFI, Cl. A-2, 6.55%, 2007                                                          381,000  (b)             361,857

Nationslink Funding,

   Ser. 1998-2, Cl. A-1, 6%, 2007                                                               742,935  (b)             704,726

                                                                                                                       4,209,392

CONSUMER--2.1%

ICN Pharmaceuticals, Ser. B,

   Sr. Notes, 9.25%, 2005                                                                       470,000                  465,300

KinderCare Learning Centers,

   Sr. Sub. Notes, 9.5%, 2009                                                                   325,000                  318,500

Procter & Gamble,

   Deb., 6.875%, 2009                                                                           215,000                  210,608

Rayovac, Ser. B,

   Sr. Sub. Notes, 10.25%, 2006                                                                 195,000                  199,875

Royal Caribbean Cruises,

   Sr. Notes, 7.5%, 2027                                                                        430,000                  387,603

Standard Commercial,

   Sr. Notes, 8.875%, 2005                                                                      380,000                  299,250

                                                                                                                       1,881,136


                                                                                               Principal

BONDS AND NOTES (CONTINUED)                                                                    Amount($)               Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------

ENERGY--2.5%

Coastal,

   Notes, 6.2%, 2004                                                                            985,000                  940,188

Conoco,

   Sr. Notes, 5.9%, 2004                                                                        606,000                  578,343

Ocean Energy,

   Notes, 8.875%, 2007                                                                          420,000                  417,900

Williams,

   Notes, 6.2%, 2002                                                                            280,000                  273,205

                                                                                                                       2,209,636

ENVIRONMENTAL--.4%

Allied Waste North America,

   Sr. Notes, 7.375%, 2004                                                                      378,000                  350,595

FINANCIAL SERVICES--5.2%

Associates Corp. of North America,

   Sr. Notes, 5.8%, 2004                                                                        860,000                  815,371

Donaldson, Lufkin, Jenrette,

   Sr. Notes, 5.875%, 2002                                                                      750,000                  728,397

Ford Motor Credit,

   Notes, 7.375%, 2009                                                                          398,000                  393,710

GS Escrow,

   Sr. Notes, 7%, 2003                                                                          425,000                  393,522

Goldman Sachs Group,

   Notes, 6.65%, 2009                                                                           465,000                  433,923

Lehman Brothers Holdings,

   Notes, 6.25%, 2003                                                                           685,000                  661,305

Morgan Stanley Dean Witter,

   Notes, 7.125%, 2003                                                                          550,000                  549,699

Paine Webber Group,

   Sr. Notes, 6.375%, 2004                                                                      715,000                  680,606

                                                                                                                       4,656,533

FOOD & BEVERAGES--1.6%

Nabisco,

   Notes, 6%, 2001                                                                              735,000                  725,949

Tricon Global Restaurants,

   Sr. Notes, 7.45%, 2005                                                                       685,000                  659,331

                                                                                                                       1,385,280

HEALTHCARE--.5%

Triad Hospitals Holdings,

   Notes, 11%, 2009                                                                             425,000                  442,000

                                                                                                     The Fund

STATEMENT OF INVESTMENTS (CONTINUED)


                                                                                               Principal
BONDS AND NOTES (CONTINUED)                                                                    Amount($)               Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------

INDUSTRIAL--1.9%

Eagle-Picher Holdings,

   Sr. Discount Notes, 0%, 2003                                                                 600,000  (c)             277,500

Packaging Corp of America,

   Sr. Sub. Notes, 9.625%, 2009                                                                 155,000                  159,069

SCG Holding & Semiconductor,

   Sr. Sub. Notes, 12%, 2009                                                                    425,000  (a)             453,688

Textron,

   Notes, 6.375%, 2004                                                                          860,000                  830,345

                                                                                                                       1,720,602

METALS--.2%

U.S. Can, Ser. B,

   Sr. Sub. Notes, 10.125%, 2006                                                                175,000                  179,375

REAL ESTATE INVESTMENT TRUSTS--.6%

AvalonBay Communities,

   Sr. Notes, 6.5%, 2003                                                                        305,000                  292,766

Spieker Properties Trust,

   Notes, 6.8%, 2004                                                                            265,000                  254,514

                                                                                                                         547,280

RETAIL--.8%

Federated Department Stores,

   Sr. Notes, 8.125%, 2002                                                                      125,000                  127,627

Wal-Mart Stores,

   Sr. Notes, 6.875%, 2009                                                                      640,000                  624,088

                                                                                                                         751,715

TECHNOLOGY--1.7%

DynCorp,

   Sr. Sub. Notes, 9.5%, 2007                                                                   405,000                  357,919

Electronic Data Systems,

   Notes, 6.85%, 2004                                                                           370,000                  365,495

Sun Microsystems,

   Sr. Notes, 7.5%, 2006                                                                        375,000                  377,013

Verio,

   Sr. Notes, 11.25%, 2008                                                                      435,000                  458,925

                                                                                                                       1,559,352

TELECOMMUNICATIONS--3.3%

Centennial Cellular,

   Sr. Sub. Notes, 10.75%, 2008                                                                 210,000                  225,750

Global Crossing Holdings,

   Sr. Notes, 9.125%, 2006                                                                      450,000  (a)             447,188

Logix Communications Enterprises,

   Sr. Notes, 12.25%, 2008                                                                      700,000                  507,500


                                                                                               Principal
BONDS AND NOTES (CONTINUED)                                                                    Amount($)               Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------

TELECOMMUNICATIONS (CONTINUED)

MCI Worldcom,

   Sr. Notes, 6.95%, 2028                                                                       310,000                  283,586

NEXTLINK Communications,

   Sr. Notes, 10.75%, 2009                                                                      465,000                  480,113

Nextel Communications,

   Sr. Notes, 9.375%, 2009                                                                      730,000  (a)             719,050

Time Warner Telecommunications,

   Sr. Notes, 9.75%, 2008                                                                       305,000                  315,675

                                                                                                                       2,978,862

TRANSPORTATION--.6%

Burlington North Santa Fe,

   Deb., 6.75%, 2029                                                                            270,000                  235,583

Union Pacific,

   Notes, 7.25%, 2008                                                                           320,000                  310,223

                                                                                                                         545,806

UTILITIES--2.8%

Avon Energy Partners Holdings,

   Sr. Notes, 6.73%, 2002                                                                       950,000  (a)             933,486

CMS Panhandle Holdings,

   Sr. Notes, 6.125%, 2004                                                                      599,000                  567,297

National Rural Utilities,

   Coll. Trust Ctfs, 5.7%, 2010                                                                 790,000                  696,093

Niagara Mohawk Power,

   First Mortgage Bonds, 8%, 2004                                                               306,000                  310,081

                                                                                                                       2,506,957

FOREIGN--4.3%

Abbey National,

   Sub. Deb, 7.95%, 2029                                                                        378,000                  378,705

Canadian National Railway,

   Notes, 6.9%, 2028                                                                            370,000                  330,197

Diageo Capital,

   Notes, 6.625%, 2004                                                                          960,000                  940,287

Korea Development Bank,

   Bond, 7.375%, 2004                                                                           970,000                  953,498

Province of Quebec:

   Deb., 7.125%, 2024                                                                           165,000                  154,557

   Sr. Notes, 5.75%, 2009                                                                       795,000                  712,034

Republic of Korea,

   Note, 8.875%, 2008                                                                           325,000                  341,971

                                                                                                                       3,811,249

                                                                                                     The Fund

STATEMENT OF INVESTMENTS (CONTINUED)


                                                                                               Principal
BONDS AND NOTES (CONTINUED)                                                                    Amount($)               Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------

U.S. GOVERNMENTS--3.2%

U.S. Treasury Bonds,

   7.25%, 8/15/2022                                                                           2,695,000  (b)           2,843,387

U.S. GOVERNMENT AGENCIES/MORTGAGE-BACKED--35.9%

Federal Home Loan Mortgage Corp.:

   6.5%, 5/1/2029-7/1/2029                                                                    6,426,016  (b)           6,065,385

   7%, 7/1/2029-9/1/2029                                                                      2,541,063                2,462,233

Federal National Mortgage Association:

   5.75%, 2003                                                                                  666,000                  647,166

   6.5%                                                                                      12,653,946  (d)          11,930,267

   7%, 7/1/2022-7/1/2023                                                                        587,597                  573,580

   7.5%                                                                                       5,957,168  (d)           5,893,843

   7.5%, 4/1/2005-10/1/2014                                                                     608,315                  612,041

Government National Mortgage Association I:

   6.5%, 1/15/2029-2/15/2029                                                                  1,923,862                1,807,219

   8%                                                                                         2,198,328  (d)           2,221,674

                                                                                                                      32,213,408

TOTAL BONDS AND NOTES

   (cost ($91,707,376)                                                                                                88,576,101
- ------------------------------------------------------------------------------------------------------------------------------------

SHORT-TERM INVESTMENTS--23.0%
- ------------------------------------------------------------------------------------------------------------------------------------

FINANCIAL SERVICES

Associates Corp. of North America,

  4%, 1/3/2000

   (cost $20,597,000)                                                                        20,597,000  20,597,000
- ------------------------------------------------------------------------------------------------------------------------------------

TOTAL INVESTMENTS (cost $112,304,376)                                                            121.8%              109,173,101

LIABILITIES, LESS CASH AND RECEIVABLES                                                           (21.8%)             (19,547,123)

NET ASSETS                                                                                       100.0%               89,625,978

     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 31,1999,  THESE SECURITIES  AMOUNTED TO $2,905,837 OR 3.2% OF
          NET ASSETS.

     B    SECURITIES  HELD IN WHOLE OR IN PART BY THE  CUSTODIAN IN A SEGREGATED
          ACCOUNT AS COLLATERAL FOR SECURITIES PURCHASED ON A FORWARD COMMITMENT
          BASIS.

     C    ZERO  COUPON  UNTIL  YEAR  AT  WHICH  TIME  A  STATED  COUPON  BECOMES
          EFFECTIVE.

     D    PURCHASED ON A FORWARD COMMITMENT BASIS.
</TABLE>

SEE NOTES TO FINANCIAL STATEMENTS.


STATEMENT OF ASSETS AND LIABILITIES

December 31, 1999

                                                             Cost          Value
- --------------------------------------------------------------------------------

ASSETS ($):

Investments in securities--See Statement of
Investments                                           112,304,376   109,173,101

Cash                                                                    216,215

Interest receivable                                                   1,073,024

Receivable for shares of Beneficial Interest subscribed                   9,033

                                                                    110,471,373
- --------------------------------------------------------------------------------

LIABILITIES ($):

Due to The Dreyfus Corporation and affiliates                            79,537

Due to Distributor                                                        4,614

Payable for investment securities purchased                          20,356,858

Payable for shares of Beneficial Interest redeemed                      404,386

                                                                     20,845,395
- --------------------------------------------------------------------------------

NET ASSETS ($)                                                       89,625,978
- --------------------------------------------------------------------------------

COMPOSITION OF NET ASSETS ($):

Paid-in capital                                                     104,204,587

Accumulated undistributed investment income--net                         11,282

Accumulated net realized gain (loss) on investments                 (11,458,616)

Accumulated net unrealized appreciation (depreciation)

   on investments--Note 3                                            (3,131,275

NET ASSETS ($)                                                       89,625,978

NET ASSET VALUE PER SHARE
<TABLE>

                                                            Class A      Class B       Class C        Class R
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>          <C>           <C>            <C>

Net Assets ($)                                           60,755,407    15,905,315     3,694,946      9,270,310

Shares Outstanding                                        6,082,423     1,592,546       369,606        928,857
- ---------------------------------------------------------------------------------------------------------------------

NET ASSET VALUE PER SHARE ($)                                  9.99          9.99         10.00           9.98
</TABLE>


SEE NOTES TO FINANCIAL STATEMENTS.

                                                                        The Fund

STATEMENT OF OPERATIONS

Year Ended December 31, 1999

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

INVESTMENT INCOME ($):

INTEREST INCOME                                                      6,989,176

EXPENSES:

Management fee--Note 2(a)                                              683,834

Distribution and service fees--Note 2(b)                               381,025

Loan commitment fees--Note 4                                               839

TOTAL EXPENSES                                                       1,065,698

INVESTMENT INCOME--NET                                               5,923,478
- --------------------------------------------------------------------------------

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

Net realized gain (loss) on investments                             (5,146,935)

Net unrealized appreciation (depreciation) on investments           (2,712,897)

NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS              (7,859,832)

NET (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS              (1,936,354)

SEE NOTES TO FINANCIAL STATEMENTS.


STATEMENT OF CHANGES IN NET ASSETS

                                                     Year Ended December 31,
                                               ---------------------------------
                                                     1999              1998
- --------------------------------------------------------------------------------

OPERATIONS ($):

Investment income--net                          5,923,478         6,350,123

Net realized gain (loss) on investments        (5,146,935)        1,022,323

Net unrealized appreciation (depreciation)

   on investments                              (2,712,897)       (2,710,587)

NET INCREASE (DECREASE) IN NET ASSETS RESULTING

   FROM OPERATIONS                             (1,936,354)        4,661,859
- --------------------------------------------------------------------------------

DIVIDENDS TO SHAREHOLDERS FROM ($):

Investment income--net:

Class A shares                                 (4,065,094)       (4,912,986)

Class B shares                                   (890,296)         (615,010)

Class C shares                                   (262,662)         (146,175)

Class R shares                                   (622,919)         (787,520)

TOTAL DIVIDENDS                                (5,840,971)       (6,461,691)
- --------------------------------------------------------------------------------

BENEFICIAL INTEREST TRANSACTIONS ($):

Net proceeds from shares sold:

Class A shares                                  5,871,958         9,151,854

Class B shares                                  8,678,168        12,907,066

Class C shares                                  2,251,472         5,118,598

Class R shares                                  2,530,647        10,863,405

Dividends reinvested:

Class A shares                                  3,144,076         3,841,225

Class B shares                                    399,234           301,251

Class C shares                                     48,577            30,245

Class R shares                                    559,559           668,194

Cost of shares redeemed:

Class A shares                                (14,888,410)      (12,634,036)

Class B shares                                 (8,181,002)       (3,590,805)

Class C shares                                 (3,580,979)         (732,720)

Class R shares                                 (3,732,725)      (11,633,078)

INCREASE (DECREASE) IN NET ASSETS FROM

   BENEFICIAL INTEREST TRANSACTIONS            (6,899,425)       14,291,199

TOTAL INCREASE (DECREASE) IN NET ASSETS       (14,676,750)       12,491,367
- --------------------------------------------------------------------------------

NET ASSETS:

Beginning of Period                           104,302,728        91,811,361

END OF PERIOD                                  89,625,978       104,302,728

Undistributed investment income

   (distributions in excess of
    investment income)--net                        11,282          (71,225)

SEE NOTES TO FINANCIAL STATEMENTS.

                                                             The Fund

STATEMENT OF CHANGES IN NET ASSETS (CONTINUED)

                                                     Year Ended December 31,
                                               ---------------------------------
                                                     1999              1998
- --------------------------------------------------------------------------------

CAPITAL SHARE TRANSACTIONS:

CLASS A (A)

Shares sold                                       563,004           831,761

Shares issued for dividends reinvested            303,602           349,834

Shares redeemed                                (1,433,912)       (1,150,108)

NET INCREASE (DECREASE) IN SHARES OUTSTANDING    (567,306)           31,487
- --------------------------------------------------------------------------------

CLASS B (A)

Shares sold                                       832,744         1,184,201

Shares issued for dividends reinvested             38,617            27,508

Shares redeemed                                 (788,447)          (328,343)

NET INCREASE (DECREASE) IN SHARES OUTSTANDING      82,914           883,366
- --------------------------------------------------------------------------------

CLASS C

Shares sold                                       214,283           469,333

Shares issued for dividends reinvested              4,697             2,760

Shares redeemed                                  (345,558)          (67,335)

NET INCREASE (DECREASE) IN SHARES OUTSTANDING    (126,578)          404,758
- --------------------------------------------------------------------------------

CLASS R

Shares sold                                       242,029           995,589

Shares issued for dividends reinvested             54,093            60,836

Shares redeemed                                  (357,508)       (1,068,058)

NET INCREASE (DECREASE) IN SHARES OUTSTANDING     (61,386)          (11,633)

A DURING THE PERIOD ENDED DECEMBER 31, 1999, 3,908 CLASS B SHARES REPRESENTING
$39,354 WERE AUTOMATICALLY CONVERTED TO 3,908 CLASS A SHARES.

SEE NOTES TO FINANCIAL STATEMENTS.


FINANCIAL HIGHLIGHTS

The  following  tables  describe  the  performance  for each share class for the
fiscal  periods  indicated. All information (except portfolio turnover) reflects
financial  results  for  a  single  fund share. Total return shows how much your
investment  in the fund would have increased (or decreased) during each period ,
assuming  you had reinvested all dividends and distributions. These figures have
been derived from the fund's financial statements.

<TABLE>

                                                                             Year Ended December 31,
                                                                  --------------------------------------------
CLASS A SHARES                                                   1999      1998      1997      1996       1995
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                             <C>        <C>       <C>       <C>        <C>

PER SHARE DATA ($):

Net asset value, beginning of period                            10.81     11.01     10.73     11.08      10.12

Investment Operations:

Investment income--net                                            .64       .73       .73       .69        .75

Net realized and unrealized gain (loss)

   on investments                                                (.82)     (.19)      .27      (.35)       .96

Total from Investment Operations                                 (.18)      .54      1.00       .34       1.71

Distributions:

Dividends from investment income--net                            (.64)     (.74)     (.72)     (.69)      (.75)

Net asset value, end of period                                   9.99     10.81     11.01     10.73      11.08
- ---------------------------------------------------------------------------------------------------------------------
TOTAL RETURN (%) (A)                                            (1.75)     4.90      9.80      3.42      17.32
- ---------------------------------------------------------------------------------------------------------------------
RATIOS/SUPPLEMENTAL DATA (%):

Ratio of expenses to average net assets                           .95       .95       .95       .95       .95

Ratio of net investment income

   to average net assets                                         6.21      6.62      6.74      6.48      7.08

Portfolio Turnover Rate                                        309.42    238.95    244.44    251.66    236.10
- ---------------------------------------------------------------------------------------------------------------------
Net Assets, end of period ($ X 1,000)                          60,755    71,902    72,878    77,305    80,782

A  EXCLUSIVE OF SALES CHARGE.

SEE NOTES TO FINANCIAL STATEMENTS.

                                                             The Fund

FINANCIAL HIGHLIGHTS (CONTINUED)

                                                                             Year Ended December 31,
                                                                  --------------------------------------------
CLASS B SHARES                                                   1999      1998      1997      1996          1995
- ---------------------------------------------------------------------------------------------------------------------
PER SHARE DATA ($):

Net asset value, beginning of period                            10.81      11.01    10.73     11.08     10.12

Investment Operations:

Investment income--net                                            .57       .64       .65       .61       .67

Net realized and unrealized gain (loss)

   on investments                                                (.83)     (.19)      .27      (.35)      .96

Total from Investment Operations                                 (.26)      .45       .92       .26      1.63

Distributions:

Dividends from investment income--net                            (.56)     (.65)     (.64)     (.61)     (.67)

Net asset value, end of period                                   9.99     10.81     11.01     10.73     11.08
- ---------------------------------------------------------------------------------------------------------------------

TOTAL RETURN (%) (A)                                            (2.48)     4.10      8.97      2.54     16.55
- ---------------------------------------------------------------------------------------------------------------------

RATIOS/SUPPLEMENTAL DATA (%):

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

Ratio of net investment income

   to average net assets                                         5.44      5.81      5.98      5.77      6.41

Portfolio Turnover Rate                                        309.42    238.95    244.44    251.66    236.10
- ---------------------------------------------------------------------------------------------------------------------

Net Assets, end of period ($ X 1,000)                          15,905    16,325     6,896     4,973     2,236

A   EXCLUSIVE OF SALES CHARGE.

SEE NOTES TO FINANCIAL STATEMENTS.




                                                                          Year Ended December 31,
                                                                  --------------------------------------------
CLASS C SHARES                                                   1999     1998     1997     1996      1995
- ------------------------------------------------------------------------------------------------------------------

PER SHARE DATA ($):

Net asset value, beginning of period                            10.82    11.02    10.73    11.08     10.12

Investment Operations:

Investment income--net                                            .57      .64      .64      .61       .67

Net realized and unrealized gain (loss)

   on investments                                                (.83)    (.19)     .29     (.35)      .96

Total from Investment Operations                                 (.26)     .45      .93      .26      1.63

Distributions:

Dividends from investment income--net                            (.56)    (.65)    (.64)    (.61)     (.67)

Net asset value, end of period                                  10.00    10.82    11.02    10.73     11.08
- ---------------------------------------------------------------------------------------------------------------------

TOTAL RETURN (%) (A)                                            (2.48)    4.17     8.96     2.49     16.54
- ---------------------------------------------------------------------------------------------------------------------


RATIOS/SUPPLEMENTAL DATA (%):

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

Ratio of net investment income

   to average net assets                                         5.46     5.74     5.95     5.69     6.03

Portfolio Turnover Rate                                        309.42   238.95   244.44   251.66   236.10
- ----------------------------------------------------------------------------------------------------------------

Net Assets, end of period ($ X 1,000)                           3,695    5,369    1,007     420        67

A  EXCLUSIVE OF SALES CHARGE.

SEE NOTES TO FINANCIAL STATEMENTS.

                                                             The Fund

FINANCIAL HIGHLIGHTS (CONTINUED)

                                                                                Year Ended December 31,
                                                                     --------------------------------------------
CLASS R SHARES                                                   1999       1998        1997        1996        1995
- --------------------------------------------------------------------------------------------------------------------

PER SHARE DATA ($):

Net asset value, beginning of period                            10.81      11.01       10.73       11.08       10.12

Investment Operations:

Investment income--net                                            .67        .74        .76          .72         .78

Net realized and unrealized gain (loss)

   on investments                                                (.84)      (.17)       .27         (.35)        .96

Total from Investment Operations                                 (.17)       .57       1.03          .37        1.74

Distributions:

Dividends from investment income--net                            (.66)      (.77)      (.75)       (.72)        (.78)

Net asset value, end of period                                   9.98      10.81      11.01       10.73        11.08
- --------------------------------------------------------------------------------------------------------------------

TOTAL RETURN (%) (A)                                            (1.57)      5.26       9.97        3.58        17.71
- ---------------------------------------------------------------------------------------------------------------------

RATIOS/SUPPLEMENTAL DATA (%):

Ratio of expenses to average net assets                           .70        .70        .70         .70          .70

Ratio of net investment income

   to average net assets                                         6.45       6.77       6.99        6.74         7.31

Portfolio Turnover Rate                                        309.42     238.95     244.44      251.66       236.10
- --------------------------------------------------------------------------------------------------------------------

Net Assets, end of period ($ X 1,000)                           9,270     10,707     11,031        12,567     11,532

A  EXCLUSIVE OF SALES CHARGE.
</TABLE>

SEE NOTES TO FINANCIAL STATEMENTS.


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"), which
is a wholly-owned subsidiary of Mellon Financial Corporation.

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").
Class  B  and Class C shares bear 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

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

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  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 $10,733,000
available  for  Federal  income  tax  purposes  to be applied against future net
securities  profits,  if  any,  realized subsequent to December 31, 1999. If not
applied, $4,554,000 of the carryover expires in fiscal 2002, $539,000 expires in
fiscal  2003, $1,207,000 expires in fiscal 2004 and $4,433,000 expires in fiscal
2007.

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 fees). 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
                                                                        The Fund

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

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.

Dreyfus  Service Corporation, a wholly-owned subsidiary of the Manager, retained
$1,125  during  the  period  ended December 31, 1999, 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,  1999,  Class A, Class B and Class C shares were charged $166,005,
$124,609  and $36,656 respectively, pursuant to the Plan and Class B and Class C
shares  were  charged $41,536 and $12,219, respectively, pursuant to the Service
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 or in any agreement
related to the Plan or Service 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, 1999, amounted to $299,555,436 and $305,938,872, respectively.

At December 31, 1999, accumulated net unrealized depreciation on investments was
$3,131,275,  consisting of $136,930 gross unrealized appreciation and $3,268,205
gross unrealized depreciation.

At  December  31,  1999, 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 $500 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, 1999, the fund did not borrow under the Facility.

                                                                        The 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 of Dreyfus
Premier  Managed  Income  Fund  of The Dreyfus/Laurel Funds Trust, including the
statement  of investments, as of December 31, 1999, 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 five years in the period then ended. 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 also includes examining,
on  a  test  basis,  evidence  supporting  the  amounts  and  disclosures in the
financial  statements.  Our procedures included confirmation of securities owned
as  of  December  31,  1999, by correspondence with the custodian. 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,  1999,  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  the  financial  highlights  for  each  of the five years in the period then
ended, in conformity with generally accepted accounting principles.


New York, New York

February 9, 2000



                        For More Information

                        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

Distributor

Premier Mutual Fund Services, Inc.
60 State Street
Boston, MA 02109

To obtain information:

BY TELEPHONE Call your financial representative
or 1-800-554-4611

BY MAIL  Write to:
The Dreyfus Premier Family of Funds
144 Glenn Curtiss Boulevard
Uniondale, NY 11556-0144

(c) 2000 Dreyfus Service Corporation                                  349AR9912



================================================================================



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

EXHIBIT A:

                DREYFUS       STANDARD
                 PREMIER      & POOR'S       STANDARD
                  CORE           500         & POOR'S
                   VALUE      COMPOSITE        500
 PERIOD           FUND          STOCK         BARRA
                (CLASS A        PRICE         VALUE
                SHARES)        INDEX*         INDEX*

12/31/89         9,424         10,000        10,000
12/31/90         8,158          9,689         9,315
12/31/91        10,024         12,634        11,416
12/31/92        10,428         13,596        12,619
12/31/93        12,149         14,964        14,966
12/31/94        12,191         15,160        14,872
12/31/95        16,527         20,849        20,374
12/31/96        20,070         25,634        24,855
12/31/97        25,129         34,183        32,308
12/31/98        26,901         43,959        37,051
12/31/99        31,551         53,205        41,763


*Source: Lipper Analytical Services, Inc.


================================================================================


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 WITH THE MERRILL LYNCH
HIGH YIELD MASTER II INDEX AND A CUSTOMIZED LIMITED TERM HIGH YIELD INDEX

EXHIBIT A:
                            DREYFUS   DREYFUS   DREYFUS     DREYFUS
                            PREMIER   PREMIER   PREMIER     PREMIER
                   CUSTO-   LIMITED   LIMITED   LIMITED     LIMITED
          MERRILL   MIZED     TERM      TERM      TERM        TERM
           LYNCH   LIMITED   HIGH      HIGH      HIGH        HIGH
           HIGH     TERM     INCOME    INCOME    INCOME      INCOME
          YIELD     HIGH      FUND      FUND      FUND        FUND
PERIOD    MASTER    YIELD   (CLASS A  (CLASS B  (CLASS C    (CLASS R
         II INDEX* INDEX *  SHARES)   SHARES)   SHARES)     SHARES)

6/2/97     10,000   10,000     9,549    10,000    10,000      10,000
12/31/97   10,856   10,632    10,063    10,504    10,497      10,544
12/31/98   11,176   11,128    10,053    10,441    10,399      10,559
12/31/99   11,457   11,711    10,253    10,344    10,527      10,795






*Source: Bloomberg L.P.


================================================================================


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*


 12/31/89                      9,553               10,000
 12/31/90                      9,973               10,896
 12/31/91                     11,672               12,639
 12/31/92                     12,695               13,575
 12/31/93                     14,540               14,898
 12/31/94                     13,793               14,463
 12/31/95                     16,183               17,135
 12/31/96                     16,736               17,757
 12/31/97                     18,375               19,470
 12/31/98                     19,275               21,162
 12/31/99                     18,938               20,991

*Source: Lipper Analytical Services, Inc.


================================================================================




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