Royce Value Trust (RVT) N-CSRS Certified semi-annual shareholder report (management investment company)

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM N-CSR

CERTIFIED SHAREHOLDER REPORT
OF
REGISTERED MANAGEMENT INVESTMENT COMPANIES

Investment Company Act file number: 811-04875

Name of Registrant: Royce Value Trust, Inc.

Address of Registrant: 1414 Avenue of the Americas
New York, NY 10019

Name and address of agent for service:	John E. Denneen, Esquire
	1414 Avenue of the Americas
	New York, NY 10019

Registrant’s telephone number, including area code: (212) 486-1445
Date of fiscal year end: December 31
Date of reporting period: January 1, 2006 - June 30, 2006

Item 1: Reports to Shareholders

		S E M I A N N U A L  R E V I E W
Royce Value Trust Royce Micro-Cap Trust Royce Focus Trust www.roycefunds.com	AND R E P O R T   T O  S T O C K H O L D E R S 2006
	TheRoyceFunds
	VALUE INVESTING IN SMALL COMPANIES FOR MORE THAN 30 YEARS

A FEW WORDS ON CLOSED-END FUNDS

Royce & Associates, LLC manages three closed-end funds: Royce Value Trust, the first small-cap value closed-end fund offering; Royce Micro-Cap Trust, the only micro-cap closed-end fund; and Royce Focus Trust, a closed-end fund that invests in a limited number of primarily small-cap companies. A closed-end fund is an investment company whose shares are listed on a stock exchange or are traded in the over-the-counter market. Like all investment companies, including open-end mutual funds, the assets of a closed-end fund are professionally managed in accordance with the investment objectives and policies approved by the fund’s Board of Directors. A closed-end fund raises cash for investment by issuing a fixed number of shares through initial and other public offerings that may include periodic rights offerings. Proceeds from the offerings are invested in an actively managed portfolio of securities. Investors wanting to buy or sell shares of a publicly traded closed-end fund after the offerings must do so on a stock exchange or the Nasdaq market, as with any publicly traded stock. This is in contrast to open-end mutual funds, in which the fund sells and redeems its shares on a continuous basis.
A CLOSED-END FUND OFFERS SEVERAL DISTINCT ADVANTAGES NOT AVAILABLE FROM AN OPEN-END FUND STRUCTURE
•	Since a closed-end fund does not issue redeemable securities or offer its securities on a continuous basis, it does not need to liquidate securities or hold uninvested assets to meet investor demands for cash redemptions, as an open-end fund must.
•	In a closed-end fund, not having to meet investor redemption requests or invest at inopportune times is ideal for value managers who attempt to buy stocks when prices are depressed and sell securities when prices are high.
•	A closed-end fund may invest more freely in less liquid portfolio securities because it is not subject to potential stockholder redemption demands. This is particularly beneficial for Royce-managed closed-end funds, which invest in small- and micro-cap securities.
•	The fixed capital structure allows permanent leverage to be employed as a means to enhance capital appreciation potential.
•	Unlike Royce’s open-end funds, our closed-end funds are able to distribute capital gains on a quarterly basis. Each of the Funds has adopted a quarterly distribution policy for its common stock.
We believe that the closed-end fund structure is very suitable for the long-term investor who understands the benefits of a stable pool of capital.

WHY DIVIDEND REINVESTMENT IS IMPORTANT

A very important component of an investor’s total return comes from the reinvestment of distributions. By reinvesting distributions, our investors can maintain an undiluted investment in a Fund. To get a fair idea of the impact of reinvested distributions, please see the charts on pages 13, 15 and 17. For additional information on the Funds’ Distribution Reinvestment and Cash Purchase Options and the benefits for stockholders, please see page 19 or visit our website at www.roycefunds.com.

THIS PAGE IS NOT PART OF THE 2006 SEMIANNUAL REPORT TO STOCKHOLDERS

TABLE OF CONTENTS

Semiannual Review
Performance Table	2
Letter to Our Stockholders	3
Online Update	10
Semiannual Report to Stockholders	11

For more than 30 years, we have used a value approach to invest in smaller-cap securities. We focus primarily on the quality of a company’s balance sheet, its ability to generate free cash flow and other measures of profitability or sound financial condition. At times, we may also look at other factors, such as a company’s unrecognized asset values, its future growth prospects or its turnaround potential following an earnings disappointment or other business difficulties. We then use these factors to assess the company’s current worth, basing the assessment on either what we believe a knowledgeable buyer might pay to acquire the entire company, or what we think the value of the company should be in the stock market.

THIS PAGE IS NOT PART OF THE 2006 SEMIANNUAL REPORT TO STOCKHOLDERS | 1

Charles M. Royce, President When we discuss specific security selection criteria for many of The Royce Funds, four qualities are commonly listed: a strong balance sheet, a history of earnings, high internal rates of return and the ability to generate free cash flow. Each is a critical part of determining both a company’s current quality and the likelihood that it will be able to maintain that quality in the future. They are also in many ways interrelated. For example, previously we discussed the importance of a low- debt, asset-rich balance sheet in helping to maintain or fuel earnings, especially when a business is experiencing earnings trouble. Similarly, a company’s ability to generate free cash flow is often linked to its ability to sustain positive earnings and to generate high internal rates of return. We think that it’s a positive sign Continued on Page 4...
	PERFORMANCE TABLE
	AVERAGE ANNUAL NAV TOTAL RETURNS Through June 30, 2006
		Royce			Royce			Royce			Russell
		Value Trust			Micro-Cap Trust			Focus Trust			2000
	Second Quarter 2006*		-3.86	%		-3.16	%		-4.83	%		-5.02	%
	January - June 2006*		9.64			11.58			8.11			8.21
	One-Year		21.33			20.80			30.73			14.58
	Three-Year		21.33			22.60			27.21			18.70
	Five-Year		11.34			14.02			16.16			8.50
	10-Year		13.88			14.11			n/a			9.05
	15-Year		14.27			n/a			n/a			11.80
	Since Inception		12.85			14.36			14.28			—
	Inception Date		11/26/86			12/14/93			11/1/96**			—
	* Not annualized.
	**  Date Royce & Associates, LLC assumed investment management responsibility for the Fund.
	IMPORTANT PERFORMANCE AND RISK INFORMATION
	All performance information in this Review and Report reflects past performance, is presented on a total return basis and reflects the reinvestment of distributions. Past performance is no guarantee of future results. Performance information does not reflect the deduction of taxes that a stockholder would pay on distributions or on the sale of Fund shares. Investment return and principal value of an investment will fluctuate, so that shares may be worth more or less than their original cost when sold. Current performance may be higher or lower than performance quoted. Current month-end performance may be obtained at www.roycefunds.com. The Royce Funds invest primarily in securities of small-cap and/or micro-cap companies, which may involve considerably more risk than investments in securities of larger-cap companies. The thoughts expressed in this Review and Report to Stockholders concerning recent market movements and future prospects for small company stocks are solely the opinion of Royce at June 30, 2006, and, of course, historical market trends are not necessarily indicative of future market movements. Statements regarding the future prospects for particular securities held in the Funds’ portfolios and Royce’s investment intentions with respect to those securities reflect Royce’s opinions as of June 30, 2006 and are subject to change at any time without notice. There can be no assurance that securities mentioned in this Review and Report to Stockholders will be included in any Royce-managed portfolio in the future.
2  |  THIS PAGE IS NOT PART OF THE 2006 SEMIANNUAL         REPORT TO STOCKHOLDERS

LETTER TO OUR STOCKHOLDERS

Value In Vogue?
After three full decades managing small-cap value portfolios, we thought that we had seen all of the various movements, fads and trends that periodically capture the imaginations (to say nothing of the wallets) of investors. It was always easy for us to be amused at such things. Being value investors, with that term’s inherent sense of caution and conservatism, we have always measured a comfortable distance between the work that we do and anything that smacks of trends in equity investing. With its emphasis on attributes such as patience and diligence, with its demands of long hours of detailed research, value seems by nature not simply unfashionable, but nearly impervious to the short-term mindsets that typically dominate the stock market equivalent of the runways of Paris, Milan and Manhattan. Even earlier in the current decade, when value, especially small-cap value, began scoring high returns and glowing press, it did not appear to capture the investment zeitgeist in quite the same way that large-cap or Technology investments had during the ’90s. This was more than all right with us. After all, we’re not exactly high-fashion material (there’s a reason we always look better in cartoon form), and we did not think that our approach was, either.
     Yet here we are just past the halfway mark of 2006, and in our view small-cap value investing is nearing the end of its stint as domestic investment’s hottest approach. How did our style become so stylish? Its success over the last several years occurred during a period in which few alternatives in the domestic equity universe could compete with its strong results. As measured by the Russell 2000, small-cap bested large-cap (as measured by the S&P 500) for the one-, three-, five-, 10- and 15-year periods ended 6/30/06. In turn, the Russell 2000 Value index outperformed the Russell 2000 for each of these periods as well as the 20- and

The market still awaits Next Year’s Model, but small-cap value’s unexpected turn on the runway should hardly result in obsolescence.

THIS PAGE IS NOT PART OF THE 2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  3

	when earnings and cash flows are closely aligned. Cash flow is usually defined as the amount of net cash that a company brings in that may be used for various company purposes, such as to build assets or pay dividends. (Cash flow can also be negative, in which case there are no funds with which to further capitalize business activities or make payouts to shareholders.) For most businesses, cash flow comes from three activities—operations, investment and financing. Our preference in most cases is for a company that generates the bulk of its net cash flow from operations, from the day-to-day activities of its business. Cash flow from operations is also significant because it may likely affect the other two activities. Although they are similar in that they help us to understand a company’s profitability, cash flow differs from earnings (the profits a company makes) because it also takes into account certain non- cash accounting items, most importantly depreciation. Continued on Page 6...	LETTER TO OUR STOCKHOLDERS 25-year periods ended 6/30/06. These terrific results led to the plainly dressed small-cap value approach attracting speculative dollars from short-term investors, money hungry for the Next Big Thing that probably originated from those whose only experience with smaller stocks would most likely have come on the growth side. It was not long ago that this activity would have been difficult, if not impossible, without considered investments in specific small-cap stocks or astute choices in small-cap value mutual funds. However, with the advent of investment vehicles such as ETFs (Exchange Traded Funds), moving quickly in and out of virtually any equity style index has become more convenient for investors of all tastes, temperaments and time frames.      What becomes of investment approaches when they are no longer considered the most fashionable? We suspect that styles such as ours will manage just fine beyond the glare of the hot lights just as they did before they became trendy. Although the last few years have been wonderful, the rally has been top-heavy with an extended run for energy stocks (that may not be over) and shorter, less stellar bursts in other areas. This leaves ample room for potential growth in those places that have enjoyed only intermittent success or have been mostly left out. The market still awaits Next Year’s Model, but small-cap value’s unexpected turn on the runway should hardly result in obsolescence. Is Large the New Small? Our track record for large-scale stock market prognostication is checkered at best—we like to joke that we’ve called 10 of the last three corrections. Still, the case for emerging large-cap leadership remains compelling to us, even as it’s also important to re-assert our view that any leadership phase in the coming months is likely to be short-lived, whether for large-caps, as measured by the S&P 500, or small-caps, as measured by the Russell 2000. The 10-year period ended 12/31/05 offered an almost eerily symmetrical split between long-term periods first of large-cap, then of small-cap dominance. We do not expect anything resembling the previous 10 years in terms of the time span of asset-class leadership or the breadth in performance spreads. We continue to believe that the stock market will be characterized by frequent leadership rotation and low returns.      After narrowly outperforming small-cap stocks in 2005, large-caps took their by-now-familiar position in the back seat to small-cap during the first half of 2006. The Russell 2000 was up 8.2% for the year-to-date period ended 6/30/06, versus a gain of 2.7% for the S&P 500 (and a loss of 1.5% for the still-struggling Nasdaq Composite). Small-cap’s advantage came primarily from its considerable outperformance in the bullish first quarter, when the Russell 2000 was up 13.9% versus a gain of 4.2% for the S&P 500. When stock prices began to correct in the second quarter, large-cap outperformed (-1.4% for the S&P 500 versus -5.0%
4  |  THIS PAGE IS NOT PART OF THE 2006 SEMIANNUAL        REPORT TO STOCKHOLDERS

for the Russell 2000). The pattern of small-cap leading in brief up-market phases then ceding leadership to large-cap during equally brief downturns dates back to 2003.

     The down-market resilience of large-cap stocks seems to us to be the central story of the recent decline. Our earlier contention, made in our 2005 Annual Review and Report, was that large-cap would lose less during declines, which has been the case so far in 2006. We also surmised that small-cap would have an edge in any subsequent rally, which held true in the first quarter. Yet we are no longer convinced that small-cap will lead in every subsequent bullish phase. An underreported element in the downturn was the tightening of liquidity on a worldwide level. The combination of better near-term down market results for large-cap stocks and the widespread liquidity crunch is likely to draw investors in the short run to cash, bonds and what they perceive to be stable, high-quality equities. In other words, the unfashionable nature of large-cap stocks may be exactly what helps to make them fashionable again.

Value—Always in Style?
Of course, no style has been more fashionable in the current decade than small-cap value. However much we may think of our work as an all-weather strategy—a fashion perennial more akin to a navy blazer or black cocktail dress than the latest creations adorning the windows of boutiques on Rodeo Drive—there’s no denying the recent attraction of small-cap value for investors burdened with what we would describe as the investment equivalent of short attention spans. And its long run in the current decade has indeed been wildly impressive. The Russell 2000 Value index outpaced its small-cap growth counterpart, as measured by the Russell 2000 Growth index, for the one-, three-, five-, 10-, 15-, 20- and 25-year periods ended 6/30/06. One notable aspect of small-cap value’s remarkable run in the current decade has been its absolute and relative strength during the most recent long-term

We do not expect anything resembling the previous 10 years in terms of the time span of asset-class leadership or the breadth in performance spreads. We continue to believe that the stock market will be characterized by frequent leadership rotation and low returns.

THIS PAGE IS NOT PART OF THE 2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  5

		LETTER TO OUR STOCKHOLDERS
	A company’s statement of cash flows is crucial, because it provides a record of how the firm has handled cash inflows and outflows over a given quarterly or annual period. It also helps to reconcile information found on the balance sheet (which shows a firm’s assets and liabilities) and the income statement (which shows all revenue, costs, expenses and earnings). While the balance sheet can be used to determine the increase or decrease in assets and the income statement shows the profits that have made an impact on that growth (or lack thereof), the statement of cash flows gives us an idea of how that growth was financed. It tells the story of where the money came from and where it went. This is especially relevant for capital-intensive businesses such as industrial companies that maintain physical plants and own stores of equipment that will eventually need upgrading or replacing. Continued on Page 8...	up-market period. From the small-cap market trough on 10/9/02 through 6/30/06, the Russell 2000 Value index gained 140.1% versus 123.1% for the Russell 2000 Growth index. Small-cap value’s recent short-term returns were also strong. For the year-to-date period ended 6/30/06, the small-cap value index was up 10.4% versus 6.1% for the small-cap growth index. Although it trailed growth in the first quarter (+13.5% versus +14.4%), it moved ahead in the second, -2.7% versus -7.3%.      Investors can thus be forgiven if they’re a little anxious about small-cap value’s ongoing prospects. Our admittedly biased view is that small-cap value should be all right, even if its days of doing star turns on the most chic runways may be drawing to a close. Although returns for the approach seldom reached the same levels, its performance in the current decade is analogous to some degree to what large-cap stocks were during the mid-to-late ’90s–a fashionable area where people were putting money almost to the exclusion of the rest of the stock market. Now that the attention seems to be waning, we are finally beginning to see valuations come back to what we regard as more sensible levels throughout the small-cap world, although the number of bargains as of this writing is still not as plentiful as we would like. Royce on the Runway While the first six months of 2006 were terrific for the Russell 2000 (and the Russell 2000 Value index), results were slightly more mixed for our three closed-end offerings. All three Funds posted strong net asset value (NAV) results on an absolute basis, but Royce Focus Trust narrowly trailed the Russell 2000 on that basis. However, this was only a small blemish, especially in the wider context of longer-term returns for periods ended 6/30/06. Over market cycle and other long-term time periods, each Fund posted impressive absolute and relative returns on both an NAV and market price basis. These are the time spans that matter most to us in evaluating performance.       Both in our portfolios and the small-cap world as a whole, energy stocks enjoyed a strong first half, as did many Industrial Products and Services companies. However, these were not the only three areas in which Fund performance was strong in the first half. Technology companies also made a sizeable positive contribution to performance. In fact, net
6  |  THIS PAGE IS NOT PART OF THE 2006 SEMIANNUAL         REPORT TO STOCKHOLDERS

losses on a dollar basis were hard to find at the sector level, an impressive, albeit short-term, accomplishment during a volatile six months for equities.

From the Catwalk to the Coal Mine?
Some investors may be concerned that small-cap’s run has been of such long duration that the asset class is poised for a long period of desultory performance, with the recent downturn a harbinger of things to come. We respectfully disagree. The recent decline has been fairly benign as corrections go and hardly catastrophic for small-cap as a whole. In the coming months, we think that micro-cap stocks will be the area to watch most closely as a potential indicator of small-cap movement. They are generally more volatile to begin with, and having enjoyed strong performance over the last few years, they are especially vulnerable to nervous investors looking for safety. For the more fatalistic among us, they are the canary in the small-cap coal mine in that any major decline for our asset class would probably begin with them. However, we’re more confident about the prospects for the entire small-cap area. We do not believe that the recent down-market period marks the beginning of a severe and/or long-term bear market for any asset class, including micro-caps. What we have been seeing lately seems to us less serious and more in line with what has happened historically following successful, speculative periods. The really interesting element in the downturn has been that several typically non-correlated asset categories–small-cap stocks, natural resources stocks and commodities, real estate and emerging markets–were coming off strong long-term performances and then began to correct at more or less the same time in the spring of this year. It’s been an odd confluence of declining performance that we believe has been making the downward move look more severe than it really is.

     We define a correction as a decline of 15% or more from a previous small-cap peak. It remains too early to tell whether the current decline will reach this level (as of this writing it has not). However, like any previous decline, it has presented us with some discrete purchase opportunities, even as it has caused pain for investors. Although a market that steadily climbed year after year would make investors sleep more soundly, it is volatility that helps to create the pricing inefficiencies that attract value investors like ourselves. As any market sell-off worsens, quality companies are often lumped together with weaker ones, as short-term investors rush for the exits. This leaves many worthwhile companies trading for less than our estimate of their intrinsic value, piled among the rubble of companies walloped by the correction. The current decline has begun to create such situations, though not yet in large numbers. At least in the short run, further erosion in stock prices would not be the worst thing that could happen to small-cap stocks.

Although returns for the approach seldom reached the same stratospheric levels, small-caps performance in the current decade is analogous to some degree to what large-cap stocks were during the mid-to-late ’90s–a fashionable area where people were putting money almost to the exclusion of the rest of the stock market.

THIS PAGE IS NOT PART OF THE 2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  7

		LETTER TO OUR STOCKHOLDERS
	Without positive cash flow, these businesses are likely to have trouble keeping up with more profitable, cash-laden competitors. In such businesses, we like to see cash flows that are greater than earnings because it means that the company’s depreciation expenses are healthy. In high-returning businesses, we prefer that cash flows be reinvested at high returns. In all cases, regardless of the type of business, we want to see cash flows used intelligently. To our way of thinking, this means reinvesting in the business or paying dividends to shareholders. As with most things, we think about the longterm picture when it comes to cash flow. We may be willing to buy a firm in a negative cash flow moment if we think the firm is capable of righting itself. However, cash flow problems should be temporary as few factors signal quality more definitively than stable, growing cash flows.	Five Years of Fashion Most small-cap market cycles have been much shorter than the current cycle’s nearly six-year time span, with the average length of the eight completed cycles in the history of the Russell 2000 being 3.3 years. The shortest was little more than one-and-a-quarter years (2/8/80-6/15/81), while the longest lasted approximately six-and-a-half years (10/9/89-5/22/96). If the current cycle were to end soon, it would be the second longest on record. This is one of the reasons why we evaluate Fund performance on an absolute basis over long-term periods, such as five years, in addition to full market cycles. Examining five-year periods is especially useful because they typically include all of or most of a full market cycle, sometimes two. In addition, examining rolling five-year results gives a better picture of long-term market trends, and can also provide insight into what we might expect as the market moves forward.      There have been 269 monthly trailing five-year return periods since the Russell 2000’s inception on 12/31/78. From inception through 6/30/06, the index’s five-year return was less than zero in only 3% of these periods. The index provided positive single-digit returns more than 40% of the time and double-digit returns 56% of the time. Over the entire period, the average of all of the 269 five-year average annual total return periods was 11.6%. In the case of small-cap value, the results are even stronger. The Russell 2000 Value index did not have any negative five-year return periods since its inception and produced positive single-digit returns in 17% of the periods. In an impressive 83% of the periods, the value index produced double-digit five-year average annual total returns, averaging 14.5% for all of the 269 return periods. (Please see the following page for more details.)
8  |  THIS PAGE IS NOT PART OF THE 2006 SEMIANNUAL         REPORT TO STOCKHOLDERS

     The foregoing is in large part why we believe that small-caps continually offer the potential to produce above-average returns over long-term time horizons, and why we regard them as a necessary component in any asset allocation plan. Fashions come and go, but we believe that approaches such as ours, those that patiently strive to build wealth over the long haul, have what it takes to remain successful no matter what happens to be in (or out) of style elsewhere in the investment world.

Sincerely,
Charles M. Royce	W. Whitney George	Jack E. Fockler, Jr.
President	Vice President	Vice President
July 31, 2006
The Russell 2000 Value index did not have any negative five-year return periods since its inception and produced positive single-digit returns in 17% of the periods. In an impressive 83% of the periods, the value index produced double-digit five-year average annual total returns, averaging 14.5% for all of the 269 return periods.

THIS PAGE IS NOT PART OF THE 2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  9

ONLINE UPDATE

10  |  THIS PAGE IS NOT PART OF THE 2006 SEMIANNUAL REPORT TO STOCKHOLDERS

TABLE OF CONTENTS
Semiannual Report to Stockholders
Managers’ Discussions of Fund Performance
Royce Value Trust	12
Royce Micro-Cap Trust	14
Royce Focus Trust	16
History Since Inception	18
Distribution Reinvestment and Cash Purchase Options	19
Schedules of Investments and Other Financial Statements
Royce Value Trust	20
Royce Micro-Cap Trust	33
Royce Focus Trust	46
Board Approval of Investment Advisory Agreements	54
Other Important Information	56

2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  11

ROYCE VALUE TRUST

AVERAGE ANNUAL NAV TOTAL RETURNS Through 6/30/06						Manager’s Discussion The first-half results for Royce Value Trust’s (RVT) diversified portfolio of small- and micro-cap stocks fully reflected the schizoid nature of the first six months of 2006. For the year-to-date period ended 6/30/06, the Fund was up 9.6% on a net asset value (NAV) basis and 0.7% on a market price basis versus an 8.2% return for the Russell 2000 and a 7.7% result for the S&P 600. On an NAV basis, RVT stayed ahead of both of its small-cap benchmarks, although its market price return trailed by a substantial margin. Much of the Fund’s market price lag can be attributed to its relative lack of participation in the dynamic rally that characterized the first quarter, in which RVT’s market price return was 6.1%. During the same period, the Russell 2000 was up 13.9% and the S&P 600 gained 12.8%, while RVT gained 14.0% on an NAV basis. When stock prices fell in the second quarter, RVT lost 3.9% on an NAV basis and 5.1% on a market price basis. The Russell 2000 declined 5.0% and the S&P 600 lost 4.6% in the second quarter.      The Fund’s solid first-half NAV return contributed to its strong absolute and relative results over market-cycle and other long-term periods. From the small-cap market peak on 3/9/00 through 6/30/06, RVT gained 112.3% versus 29.5% for the Russell 2000 and 77.8% for the S&P 600. During the more bullish phase from the small-cap market trough on 10/9/02 through 6/30/06, the Fund was up 141.8% compared to a gain of 131.8% for the Russell 2000 and 128.0% for the S&P 600. On an NAV basis, RVT also held a performance advantage over each of its benchmarks for the one-, three-, five-, 10-, 15-year and since inception (11/26/86) periods ended 6/30/06. The Fund outperformed the Russell 2000 on a market price basis for each of these periods except the one year interval and bested the S&P 600 for all but the one-and three-year periods. RVT’s average annual NAV total return since inception was 12.9%.      Each of the Fund’s equity sectors posted positive net gains during the first half. On a dollar basis, the leading sectors were Industrial Products, Industrial Services and Natural Resources. Within Industrial Products, more than 40% of the sector’s dollar-based gains came from holdings in the machinery industry, including the portfolio’s top gainer–and top-ten position–Lincoln Electric Holdings, a security that we have owned in RVT’s portfolio since 1998. What has attracted us over the years to this welding and cutting products maker were its strong balance sheet, history of positive earnings and ability to generate positive cash flow from operating activities. Its cyclical industrial business was one that attracted quality-seeking value investors like ourselves. We were pleasantly surprised by its impressive first half, as the worldwide demand for its products continued to grow at a torrid pace. The firm announced record revenues in February for both the fiscal year and fourth quarter ended 12/31/05. Record revenues were also reported in April for the fiscal first quarter of 2006. In between, the company was added to the S&P 400 MidCap index.      We have owned shares of another Industrial Products business, Kimball International, since 1989. The firm, whose low debt and consistent dividend helped maintain our attraction, makes
Second Quarter 2006*				-3.86	%
Jan - June 2006*				9.64
One-Year				21.33
Three-Year				21.33
Five-Year				11.34
10-Year				13.88
15-Year				14.27
Since Inception (11/26/86)				12.85
* Not annualized.
CALENDAR YEAR NAV TOTAL RETURNS
Year	RVT		Year	RVT
2005	8.4	%	1996	15.5	%
2004	21.4		1995	21.1
2003	40.8		1994	0.1
2002	-15.6		1993	17.3
2001	15.2		1992	19.3
2000	16.6		1991	38.4
1999	11.7		1990	-13.8		All performance information in this Report reflects past performance, is presented on a total return basis and reflects the reinvestment of distributions. Past performance is no guarantee of future results. Investment return and principal value of an investment will fluctuate, so that shares may be worth more or less than their original cost when sold. Current performance may be higher or lower than performance quoted. Current month-end performance may be obtained at www.roycefunds.com. The Funds’ P/E ratio calculations exclude companies with zero or negative earnings.
1998	3.3		1989	18.3
1997	27.5		1988	22.7
TOP 10 POSITIONS % of Net Assets Applicable to Common Stockholders
AllianceBernstein Holding L.P.				1.9	%
Ritchie Bros. Auctioneers				1.5
Lincoln Electric Holdings				1.3
Sotheby’s				1.1
SEACOR Holdings				1.1
Plexus Corporation				1.0
Ash Grove Cement Company Cl. B				0.9
Forward Air				0.9
Newport Corporation				0.9
Brady Corporation Cl. A				0.8
PORTFOLIO SECTOR BREAKDOWN % of Net Assets Applicable to Common Stockholders
Technology				21.6	%
Industrial Products				18.0
Industrial Services				14.1
Natural Resources				9.8
Financial Intermediaries				8.9
Health				7.4
Financial Services				7.4
Consumer Services				5.7
Consumer Products				4.6
Utilities				0.2
Diversified Investment Companies				0.1
Miscellaneous				1.6
Bond & Preferred Stocks				0.3
Cash and Cash Equivalents				20.2

12  |   2006 SEMIANNUAL REPORT TO STOCKHOLDERS

Performance and Portfolio Review

GOOD IDEAS THAT WORKED   Net Realized and Unrealized Gain Through 6/30/06		wood furniture and cabinets, as well as electronic assembly products. Better-than-expected fiscal third-quarter earnings and new opportunities for its electronics division seemed to attract more investors. Unlike many stocks in the first half, Kimball’s price climbed relatively late, not really taking off until May. Oregon Steel Mills specializes in steel plate and pipe products. A resurgent steel industry and recent earnings increases helped its stock price to climb and prompted us to trim our position in the first quarter. Outside of the Industrial Products sector, the Fund had success with two top-ten holdings. The price of fine art, antique and collectibles auction house Sotheby’s rose on news of higher profits in its fiscal fourth quarter. Steady, better-than-	PORTFOLIO DIAGNOSTICS
Lincoln Electric Holdings	$4,900,103
			Average Market Capitalization		$1,055 million
Kimball International Cl. B	3,971,411
			Weighted Average P/E Ratio		20.7x
Sotheby’s	3,828,228
			Weighted Average P/B Ratio		2.2x
Plexus Corporation	3,735,779
			Weighted Average Yield		0.8%
Ritchie Bros. Auctioneers	3,392,672
			Fund Net Assets		$1,108 million
expected earnings, as well as a promising outlook, seemed to create excitement for the shares of industrial equipment auctioneer Ritchie Bros. Auctioneers.
MAXIMUS provides consulting, as well as systems and operations management, to federal, state and local government agencies and privatesector clients. Its price plummeted amidst a now-settled lawsuit, a large contract problem and some			Turnover Rate		8%
		management decisions that left investors scratching their heads as they were selling its shares. We held a position at the end of June, hopeful that the firm was capable of righting itself. We also held a small position in PXRE Group. Its share price collapsed in the wake of fiscal fourth-quarter losses resulting from the damage wrought by Hurricanes Katrina, Rita and Wilma.
GOOD IDEAS AT THE TIME   Net Realized and Unrealized Loss Through 6/30/06			Net Leverage†		0%
MAXIMUS	$1,731,766		Symbol
			Market Price		RVT
PXRE Group	1,538,931		NAV		XRVTX
			† Net leverage is the percentage, in excess of 100%, of the total value of equity type investments, divided by net assets, applicable to Common Stockholders.
HealthSouth Corporation	1,230,400
Foundry Networks	1,176,210
			CAPITAL STRUCTURE   Publicly Traded Securities Outstanding at 6/30/06 at   NAV or Liquidation Value
Fleetwood Enterprises	1,126,983
			55.9 million shares of Common Stock			$1,108 million
			5.90% Cumulative Preferred Stock			$220 million
			RISK/RETURN COMPARISON   Three-Year Period Ended 6/30/06
				Average Annual Total Return	Standard Deviation	Return Efficiency*
			RVT (NAV)	21.3%	14.1	1.51
			S&P 600	20.5	13.7	1.50
			Russell 2000	18.7	14.6	1.28
			* Return Efficiency is the average annual total return divided by the annualized standard deviation over a designated time period.
1 Reflects the cumulative total return of an investment made by a stockholder who purchased one share at inception ($10.00 IPO), reinvested all annual distributions as indicated and fully participated in primary subscriptions of the Fund’s rights offerings.
2  Reflects the actual market price of one share as it traded on the NYSE.

2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  13

ROYCE MICRO-CAP TRUST

AVERAGE ANNUAL NAV TOTAL RETURNS Through 6/30/06						Manager’s Discussion During the first half of 2006, the diversified portfolio of Royce Micro-Cap Trust (RMT) posted solid results on both an absolute and relative basis. For the year-to-date period ended 6/30/06, RMT gained 11.6% on a net asset value (NAV) basis and 4.5% on a market price basis versus a return of 8.2% for the Russell 2000, the Fund’s small-cap benchmark. In the bullish opening quarter, RMT’s portfolio fully participated in the dynamic up market with a gain of 15.2% versus the Russell 2000’s return of 13.9%, while on a market price basis the Fund lagged, gaining 7.0%. Even better news was the Fund’s stronger relative down-market showing in the second quarter, a more bearish time span that saw stock prices fall. From April through the end of June, RMT was down 3.2% on an NAV basis and 2.3% on a market price basis, both results ahead of the Russell 2000’s 5.0% decline. For the even shorter-term downturn from the most recent small-cap market high on 5/5/06 through 6/30/06, the Fund was down 6.1% on an NAV basis and 5.4% on a market price basis, both results again better then the small-cap index’s return of -7.1%. Although short-term performance periods are typically not of great interest or concern, we were pleased with RMT’s near-term down market results considering the volatility and vulnerability of the micro-cap asset class.      We were also pleased with the Fund’s NAV full market cycle and other long-term results on both an absolute and relative basis. These are the periods that we believe matter most in any evaluation of the portfolio’s merits. From the small-cap market peak on 3/9/00 through 6/30/06, RMT gained 125.2% on an NAV basis (+174.3% on a market price basis) versus 29.5% for the Russell 2000. Arguably even more impressive was the Fund’s gain during the more bullish phase that ran from the small-cap market trough on 10/9/02 through 6/30/06, a period in which RMT was up 160.7% on an NAV basis (+191.5% on a market price basis) compared to the Russell 2000’s gain of 131.8%. The Fund also outperformed its benchmark for the one-, three-, five, 10-year and since inception (12/14/93) periods on both an NAV and market price basis. RMT’s average annual NAV total return since inception was 14.4%.      All but one of the Fund’s equity sectors posted net gains during the first half, and losses at the individual company level were relatively small. Multi-business holding company BB Holdings spun off a subsidiary that trades in the U.S., but the prospect of its own domestic de-listing sent investors fleeing; its stock continues to trade overseas. Small pharmaceuticals companies have endured tough times recently, even conservatively capitalized businesses such as Momenta Pharmaceuticals. The firm experienced net losses as it waited for new drugs to be approved, which led many investors to go cold turkey on its stock. After selling some shares in March, we repurchased the stock in April. At the end of June, we held a position in American Bank Note Holographics, a firm that produces holograms for currency, credit card identification and document security. Its shares dropped 60% in March on news that a major credit card company
Second Quarter 2006*				-3.16	%
Jan - June 2006*				11.58
One-Year				20.80
Three-Year				22.60
Five-Year				14.02
10-Year				14.11
Since Inception (12/14/93)				14.36
* Not annualized.
CALENDAR YEAR NAV TOTAL RETURNS
Year	RMT		Year	RMT
2005	6.8	%	1999	12.7	%
2004	18.7		1998	-4.1
2003	55.6		1997	27.1
2002	-13.8		1996	16.6
2001	23.4		1995	22.9
2000	10.9		1994	5.0
						All performance information in this Report reflects past performance, is presented on a total return basis and reflects the reinvestment of distributions. Past performance is no guarantee of future results. Investment return and principal value of an investment will fluctuate, so that shares may be worth more or less than their original cost when sold. Current performance may be higher or lower than performance quoted. Current month-end performance may be obtained at www.roycefunds.com. The Funds’ P/E ratio calculations exclude companies with zero or negative earnings.
TOP 10 POSITIONS % of Net Assets Applicable to Common Stockholders
ASA Bermuda				1.5	%
Universal Truckload Services				1.4
Transaction Systems Architects Cl. A				1.3
Seneca Foods				1.2
PAREXEL International				1.1
Pason Systems				1.0
First Acceptance				0.9
Forrester Research				0.9
MVC Capital				0.9
Weyco Group				0.9
PORTFOLIO SECTOR BREAKDOWN % of Net Assets Applicable to Common Stockholders
Technology				22.5	%
Industrial Products				14.6
Health				14.4
Industrial Services				13.1
Natural Resources				8.8
Financial Intermediaries				8.4
Consumer Services				6.4
Consumer Products				5.0
Financial Services				2.0
Diversified Investment Companies				2.1
Miscellaneous				4.0
Preferred Stock				0.5
Cash and Cash Equivalents				16.9

14  |   2006 SEMIANNUAL REPORT TO STOCKHOLDERS

Performance and Portfolio Review

GOOD IDEAS THAT WORKED   Net Realized and Unrealized Gain Through 6/30/06		would no longer be using the firm’s security stripe.    Industrial Products made the largest positive dollar-based contribution to performance. Insteel Industries manufactures concrete reinforcing metal products. The firm reported highly improved earnings for the fiscal first quarter of 2006, as well as strong operating cash flow results, developments that helped its stock price to soar earlier in the year. Insteel then announced even stronger fiscal second-quarter results, but also said that it was giving up its well-regarded industrial-wire business and closing the plant where these operations took place, which led to a 19% decline in its stock price. The announcement of a two-for-one stock split in May helped its share price to recover a bit. We reduced our position	PORTFOLIO DIAGNOSTICS
Volt Information Sciences	$1,744,138
			Average Market Capitalization		$273 million
Dril-Quip	1,702,095
			Weighted Average P/E Ratio		17.9x*
Universal Truckload Services	1,493,254
			Weighted Average P/B Ratio		2.9x
Insteel Industries	1,492,665
			Weighted Average Yield		0.7%
Transactions Systems Architects Cl. A	1,433,301
			Fund Net Assets		$321 million
between February and early April, then began to repurchase shares later that month.      Elsewhere in the portfolio, the share price of staffing, computer system and telephone services business Volt Information Sciences climbed on news of better-than-expected fiscal second quarter earnings in June, when we began to reduce our position. During March and April, we sold a little more than half our shares of Dril-Quip, which manufactures offshore drilling
			Turnover Rate		16%
		and production equipment. Strong results for fiscal 2005 and the fiscal first quarter of 2006 helped its stock price to rise. Top-ten holding Universal Truckload Services saw its increased revenues and steady earnings drive increasing numbers of investors towards its stock. We trimmed our stake in February, but otherwise saw solid prospects for growth.	Net Leverage†		2%
GOOD IDEAS AT THE TIME   Net Realized and Unrealized Loss Through 6/30/06
			Symbol
BB Holdings	$1,161,864		Market Price		RMT
			NAV		XOTX
American Bank Note Holographics	692,692		* Excludes 17% of portfolio holdings with zero or negative earnings as of 6/30/06. † Net leverage is the percentage, in excess of 100%, of the total value of equity type investments, divided by net assets, applicable to Common Stockholders.
Momenta Pharmaceuticals	594,939
Herley Industries	583,094		CAPITAL STRUCTURE   Publicly Traded Securities Outstanding at 6/30/06 at   NAV or Liquidation Value
Stein Mart	498,815		22.4 million shares of Common Stock			$321 million
			6.00% Cumulative Preferred Stock			$60 million
			RISK/RETURN COMPARISON   Three-Year Period Ended 6/30/06
				Average Annual Total Return	Standard Deviation	Return Efficiency*
			RMT (NAV)	22.6%	14.2	1.59
			Russell 2000	18.1	14.6	1.28
			*Return Efficiency is the average annual total return divided by the annualized standard deviation over a designated time period.
1 Reflects the cumulative total return of an investment made by a stockholder who purchased one share at inception ($7.50 IPO), reinvested distributions as indicated and fully participated in the primary subscription of the 1994 rights offering.
2 Reflects the actual market price of one share as it traded on the Nasdaq and, beginning on 12/1/03, on the NYSE.

2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  15

ROYCE FOCUS TRUST

AVERAGE ANNUAL NAV TOTAL RETURNS Through 6/30/06						Manager’s Discussion We were pleased with the first-half results for Royce Focus Trust (FUND) on an absolute basis, even if the Fund’s net asset value (NAV) returns came up short by a hair’s breadth on a relative basis. For the year-to-date period ended 6/30/06, FUND gained 8.1% on an NAV basis and 10.6% on a market price basis versus a return of 8.2% for its small-cap benchmark, the Russell 2000. In hindsight, the Fund’s NAV results in the year’s first six months went as we would expect—a solid up-market turn and better relative down-market performance. During the bullish first quarter, the Fund was up 13.6% on an NAV basis and 18.4% on a market price basis, compared to a 13.9% gain for the Russell 2000. The second quarter saw stock prices decline, and the Fund lost 4.8% on an NAV basis (-6.5% on a market price basis), while the Russell 2000 declined 5.0%.      These historically characteristic performances helped FUND to post strong absolute and superior relative results over market-cycle and other long-term performance periods. From the most recent small-cap market peak on 3/9/00 through 6/30/06, the Fund gained 179.3% on an NAV basis (+233.4% on a market price basis) versus 29.5% for the Russell 2000. In the mostly up-market phase from the small-cap market trough on 10/9/02 through 6/30/06, FUND’s NAV return was 193.6% (+210.9% on a market price basis) versus a gain of 131.8% for its small-cap benchmark. On both an NAV and market price basis, FUND outperformed the Russell 2000 for the one-, three-, five-year and since inception of Royce’s management (11/1/96) periods ended 6/30/06. The Fund’s average annual NAV total return since inception was 14.3%.      Each of the Fund’s sectors posted net gains during the first half, led on a dollar basis by its three largest, Industrial Products, Natural Resources and Technology. Net losses at the individual company level were relatively minor, however disappointing. Orchid Cellmark has a dominant position in DNA testing, a promising niche business that we liked a great deal. However, it struggled with losses and meeting new regulations and the resulting accounting difficulties left us uncertain about the firm’s future prospects. Multi-business holding company BB Holdings spun off a subsidiary that trades in the U.S., but the prospect of its own domestic de-listing sent investors fleeing; its stock continues to trade overseas.      Within Industrial Products, several holdings posted impressive net gains. We have owned shares of welding and cutting products maker Lincoln Electric Holdings since shortly after we assumed management of FUND’s portfolio, drawn to its strong business, low-debt balance sheet, history of earnings and steady dividend. The firm’s business has recently undergone explosive growth, reporting record sales for the fiscal year and fiscal fourth quarter of 2005, as well as the first fiscal quarter of 2006. It was a top-ten holding at the end of June. In the metal fabrication and distribution industry, we enjoyed success with Metal Management, in which we took some gains during April and May, as well as Reliance Steel & Aluminum, Canadian steel producer and
Second Quarter 2006*				-4.83	%
Jan - June 2006*				8.11
One-Year				30.73
Three-Year				27.21
Five-Year				16.16
Since Inception (11/1/96)†				14.28
* Not annualized.
† Royce & Associates assumed investment management responsibility for the Fund on 11/1/96.
CALENDAR YEAR NAV TOTAL RETURNS
Year	RFT		Year	RFT
2005	13.3	%	2000	20.9	%
2004	29.2		1999	8.7
2003	54.3		1998	-6.8
2002	-12.5		1997	20.5
2001	10.0
						All performance information in this Report reflects past performance, is presented on a total return basis and reflects the reinvestment of distributions. Past performance is no guarantee of future results. Investment return and principal value of an investment will fluctuate, so that shares may be worth more or less than their original cost when sold. Current performance may be higher or lower than performance quoted. Current month-end performance may be obtained at www.roycefunds.com. The Funds’ P/E ratio calculations exclude companies with zero or negative earnings.
TOP 10 POSITIONS* % of Net Assets Applicable to Common Stockholders
New Zealand Government 6.00% Bond				3.9	%
Athena Neurosciences Finance 7.25% Bond				3.9
IPSCO				3.7
Canadian Government 3.00% Bond				3.5
Endo Pharmaceuticals Holdings				3.2
Lincoln Electric Holdings				3.1
Thor Industries				2.8
Simpson Manufacturing				2.8
Reliance Steel & Aluminum				2.7
Tesco Corporation				2.7
* Does not include U.S. Government securities.
PORTFOLIO SECTOR BREAKDOWN % of Net Assets Applicable to Common Stockholders
Industrial Products				23.8	%
Natural Resources				22.9
Technology				8.0
Consumer Products				6.1
Health				5.9
Consumer Services				4.4
Industrial Services				3.6
Financial Intermediaries				3.4
Financial Services				3.1
Bonds				11.4
Treasuries, Cash and Cash Equivalents				23.7

16  |   2006 SEMIANNUAL REPORT TO STOCKHOLDERS

Performance and Portfolio Review

GOOD IDEAS THAT WORKED   Net Realized and Unrealized Gain Through 6/30/06		fabricator IPSCO, Schnitzer Steel Industries and Harris Steel Group. The once-thriving steel industry underwent a long period of consolidation and reorganization earlier in the decade after falling on tough times. It seems to us that neither the positive effects of these efforts nor the steady worldwide demand for steel products have yet been fully grasped by investors, which in turn allowed us to find what we thought were attractively valued, conservatively capitalized firms.      In the Natural Resources sector, holdings in the precious metals and mining industry posted significant net gains on a dollar basis. We began to establish positions in certain precious metals companies between 2002 and 2005 as the industry struggled to rebound. Throughout this period, we	PORTFOLIO DIAGNOSTICS
Lincoln Electric Holdings	$1,724,250
			Average Market Capitalization		$1,675 million
Glamis Gold	1,299,161
			Weighted Average P/E Ratio		13.3x
Meridian Gold	1,231,308
			Weighted Average P/B Ratio		2.1x
Metal Management	1,185,559
			Weighted Average Yield		1.4%
Lowrance Electronics	1,120,055
			Fund Net Assets		$154 million
remained patient, in part because of our belief that the close-to-20-year bear market for precious metals prices was likely to end, but mostly because we thought that the individual company qualities we held in such high regard would eventually be recognized by other investors. At times, we took advantage of further stock price declines by building positions. Commodity and stock prices finally began to recover during 2005. By the end of last year, the industry’s rebound was well under way, and the first half of 2006
			Turnover Rate		17%
		saw further recovery. We reduced our stake in Glamis Gold during the first half and trimmed our position in Meridian Gold.	Net Leverage*		0%
GOOD IDEAS AT THE TIME   Net Realized and Unrealized Loss Through 6/30/06
			Symbol
BB Holdings	$760,536		Market Price		FUND
			NAV		XFUNX
Orchid Cellmark	721,500		* Net leverage is the percentage, in excess of 100%, of the total value of equity type investments, divided by net assets applicable to Common Stockholders.
Trican Well Service	559,191
Nu Skin Enterprises Cl. A	546,000		CAPITAL STRUCTURE   Publicly Traded Securities Outstanding at 6/30/06 at   NAV or Liquidation Value
International Coal Group	453,678		14.9 million shares of Common Stock			$154 million
			6.00% Cumulative Preferred Stock			$25 million
			RISK/RETURN COMPARISON   Three-Year Period Ended 6/30/06
				Average Annual Total Return	Standard Deviation	Return Efficiency*
			FUND (NAV)	27.2%	15.1	1.80
			Russell 2000	18.7	14.6	1.28
			* Return Efficiency is the average annual total return divided by the annualized standard deviation over a designated time period.
1 Royce & Associates assumed investment management responsibility for the Fund on 11/1/96.
2 Reflects the cumulative total return of a continuous common stockholder who reinvested all distributions as indicated and fully participated in the primary subscription of the 2005 rights offering. 3 Reflects the actual market price of one share as it traded on the Nasdaq.

2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  17

HISTORY SINCE INCEPTION

The following table details the share accumulations by an initial investor in the Funds who reinvested all distributions (including fractional shares) and participated fully in primary subscriptions for each of the rights offerings. Full participation in distribution reinvestments and rights offerings can maximize the returns available to a long-term investor. This table should be read in conjunction with the Performance and Portfolio Reviews of the Funds.

		Amount		Purchase			NAV		Market
History		Invested		Price*		Shares	Value**		Value**
Royce Value Trust
11/26/86	Initial Purchase	$	10,000	$	10.000	1,000	$	9,280	$	10,000
10/15/87	Distribution $0.30				7.000	42
12/31/87	Distribution $0.22				7.125	32		8,578		7,250
12/27/88	Distribution $0.51				8.625	63		10,529		9,238
9/22/89	Rights Offering		405		9.000	45
12/29/89	Distribution $0.52				9.125	67		12,942		11,866
9/24/90	Rights Offering		457		7.375	62
12/31/90	Distribution $0.32				8.000	52		11,713		11,074
9/23/91	Rights Offering		638		9.375	68
12/31/91	Distribution $0.61				10.625	82		17,919		15,697
9/25/92	Rights Offering		825		11.000	75
12/31/92	Distribution $0.90				12.500	114		21,999		20,874
9/27/93	Rights Offering		1,469		13.000	113
12/31/93	Distribution $1.15				13.000	160		26,603		25,428
10/28/94	Rights Offering		1,103		11.250	98
12/19/94	Distribution $1.05				11.375	191		27,939		24,905
11/3/95	Rights Offering		1,425		12.500	114
12/7/95	Distribution $1.29				12.125	253		35,676		31,243
12/6/96	Distribution $1.15				12.250	247		41,213		36,335
1997	Annual distribution total $1.21				15.374	230		52,556		46,814
1998	Annual distribution total $1.54				14.311	347		54,313		47,506
1999	Annual distribution total $1.37				12.616	391		60,653		50,239
2000	Annual distribution total $1.48				13.972	424		70,711		61,648
2001	Annual distribution total $1.49				15.072	437		81,478		73,994
2002	Annual distribution total $1.51				14.903	494		68,770		68,927
1/28/03	Rights Offering		5,600		10.770	520
2003	Annual distribution total $1.30				14.582	516		106,216		107,339
2004	Annual distribution total $1.55				17.604	568		128,955		139,094
2005	Annual distribution total $1.61				18.739	604		139,808		148,773
2006	Year-to-date distribution total $0.84				19.114	329
6/30/06		$	21,922			7,738	$	153,290	$	149,808
Royce Micro-Cap Trust
12/14/93	Initial Purchase	$	7,500	$	7.500	1,000	$	7,250	$	7,500
10/28/94	Rights Offering		1,400		7.000	200
12/19/94	Distribution $0.05				6.750	9		9,163		8,462
12/7/95	Distribution $0.36				7.500	58		11,264		10,136
12/6/96	Distribution $0.80				7.625	133		13,132		11,550
12/5/97	Distribution $1.00				10.000	140		16,694		15,593
12/7/98	Distribution $0.29				8.625	52		16,016		14,129
12/6/99	Distribution $0.27				8.781	49		18,051		14,769
12/6/00	Distribution $1.72				8.469	333		20,016		17,026
12/6/01	Distribution $0.57				9.880	114		24,701		21,924
2002	Annual distribution total $0.80				9.518	180		21,297		19,142
2003	Annual distribution total $0.92				10.004	217		33,125		31,311
2004	Annual distribution total $1.33				13.350	257		39,320		41,788
2005	Annual distribution total $1.85				13.848	383		41,969		45,500
2006	Year-to-date distribution total $0.63				13.725	145
6/30/06		$	8,900			3,270	$	46,826	$	47,546
Royce Focus Trust
10/31/96	Initial Purchase	$	4,375	$	4.375	1,000	$	5,280	$	4,375
12/31/96								5,520		4,594
12/5/97	Distribution $0.53				5.250	101		6,650		5,574
12/31/98								6,199		5,367
12/6/99	Distribution $0.145				4.750	34		6,742		5,356
12/6/00	Distribution $0.34				5.563	69		8,151		6,848
12/6/01	Distribution $0.14				6.010	28		8,969		8,193
12/6/02	Distribution $0.09				5.640	19		7,844		6,956
12/8/03	Distribution $0.62				8.250	94		12,105		11,406
2004	Annual distribution total $1.74				9.325	259		15,639		16,794
5/6/05	Rights offering		2,669		8.340	320
2005	Annual distribution total $1.21				9.470	249		21,208		20,709
2006	Year-to-date distribution total $0.24				9.897	53
6/30/06		$	7,044			2,226	$	22,928	$	22,906

*	Beginning with the 1997 (RVT), 2002 (RMT) and 2004 (FUND) distributions, the purchase price of distributions is a weighted average of the distribution reinvestment prices for the year.
**	Other than for initial purchase and June 30, 2006, values are stated as of December 31 of the year indicated, after reinvestment of distributions.

18  |  2006 SEMIANNUAL REPORT TO STOCKHOLDERS

DISTRIBUTION REINVESTMENT AND CASH PURCHASE OPTIONS

Why should I reinvest my distributions?
By reinvesting distributions, a stockholder can maintain an undiluted investment in the Fund. The regular reinvestment of distributions has a significant impact on stockholder returns. In contrast, the stockholder who takes distributions in cash is penalized when shares are issued below net asset value to other stockholders.

How does the reinvestment of distributions from the Royce closed-end funds work?
The Funds automatically issue shares in payment of distributions unless you indicate otherwise. The shares are generally issued at the lower of the market price or net asset value on the valuation date.

How does this apply to registered stockholders?
If your shares are registered directly with a Fund, your distributions are automatically reinvested unless you have otherwise instructed the Funds’ transfer agent, Computershare, in writing. A registered stockholder also has the option to receive the distribution in the form of a stock certificate or in cash if Computershare is properly notified.

What if my shares are held by a brokerage firm or a bank?
If your shares are held by a brokerage firm, bank, or other intermediary as the stockholder of record, you should contact your brokerage firm or bank to be certain that it is automatically reinvesting distributions on your behalf. If they are unable to reinvest distributions on your behalf, you should have your shares registered in your name in order to participate.

What other features are available for registered stockholders?
The Distribution Reinvestment and Cash Purchase Plans also allow registered stockholders to make optional cash purchases of shares of a Fund’s common stock directly through Computershare on a monthly basis, and to deposit certificates representing your Fund shares with Computershare for safekeeping. The Funds’ investment adviser is absorbing all commissions on optional cash purchases under the Plans through December 31, 2006.

How do the Plans work for registered stockholders?
Computershare maintains the accounts for registered stockholders in the Plans and sends written confirmation of all transactions in the account. Shares in the account of each participant will be held by Computershare in non-certificated form in the name of the participant, and each participant will be able to vote those shares at a stockholder meeting or by proxy. A participant may also send other stock certificates held by them to Computershare to be held in non-certificated form. There is no service fee charged to participants for reinvesting distributions. If a participant elects to sell shares from a Plan account, Computershare will deduct a $2.50 fee plus brokerage commissions from the sale transaction. If a nominee is the registered owner of your shares, the nominee will maintain the accounts on your behalf.

How can I get more information on the Plans?
You can call an Investor Services Representative at (800) 221-4268 or you can request a copy of the Plan for your Fund from Computershare. All correspondence (including notifications) should be directed to: [Name of Fund] Distribution Reinvestment and Cash Purchase Plan, c/o Computershare, PO Box 43010, Providence, RI 02940-3010, telephone (800) 426-5523.

2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  19

ROYCE VALUE TRUST

      Schedule of Investments

	SHARES		VALUE		SHARES		VALUE
COMMON STOCKS – 99.4%				Restaurants and Lodgings - 1.0%
				Applebee’s International	63,000	$	1,210,860
Consumer Products – 4.6%				Benihana Cl. A a	6,600		179,124
Apparel and Shoes - 1.9%				CEC Entertainment a, c	121,400		3,899,368
Kenneth Cole Productions Cl. A	35,000	$	781,550	IHOP Corporation	93,400		4,490,672
Columbia Sportswear Company a, c	34,600		1,565,996	Ryan’s Restaurant Group a, c	7,200		85,752
Jones Apparel Group	81,500		2,590,885	Steak n Shake Company (The) a	92,600		1,401,964
K-Swiss Cl. A	105,000		2,803,500
Oakley	94,900		1,599,065				11,267,740
Polo Ralph Lauren Cl. A	58,200		3,195,180
Tandy Brands Accessories	16,900		175,084	Retail Stores - 2.0%
Timberland Company Cl. A a	60,000		1,566,000	Big Lots a	255,300		4,360,524
Weyco Group	307,992		7,151,574	CarMax a, c	84,000		2,978,640
				Children’s Place Retail Stores a, c	13,670		820,883
			21,428,834	Claire’s Stores	189,800		4,841,798
				Cost Plus a, c	80,500		1,180,130
Collectibles - 0.1%				Fred’s Cl. A	50,000		667,500
Enesco Group a, c	174,800		92,644	Gander Mountain Company a, c	53,300		308,074
				Hot Topic a, c	44,100		507,591
Food/Beverage/Tobacco - 0.2%				Krispy Kreme Doughnuts a, c	85,000		691,900
Hain Celestial Group a, c	37,800		973,728	99 Cents Only Stores a, c	95,000		993,700
Hershey Creamery Company	709		1,418,000	Stein Mart	142,800		2,113,440
				Urban Outfitters a, c	27,000		472,230
			2,391,728	West Marine a	131,100		1,767,228
				Wet Seal (The) Cl. A a	162,000		790,560
Home Furnishing and Appliances - 0.3%
Aaron Rents	4,500		120,960				22,494,198
Ethan Allen Interiors	35,800		1,308,490
†Jacuzzi Brands a, c	145,000		1,276,000	Other Consumer Services - 2.4%
La-Z-Boy c	68,200		954,800	Corinthian Colleges a, c	106,500		1,529,340
				ITT Educational Services a	106,000		6,975,860
			3,660,250	Laureate Education a, c	75,000		3,197,250
				MoneyGram International	74,900		2,542,855
Publishing - 0.3%				Sotheby’s a, c	485,200		12,736,500
Scholastic Corporation a, c	130,000		3,376,100
							26,981,805
Sports and Recreation - 0.4%
Coachmen Industries	47,700		569,538	Total (Cost $44,547,555)			63,100,488
Monaco Coach	161,050		2,045,335
Nautilus	2,000		31,420	Diversified Investment Companies – 0.1%
Thor Industries	26,100		1,264,545	Closed-End Mutual Funds - 0.1%
				Central Fund of Canada Cl. A	111,500		958,900
			3,910,838
				Total (Cost $589,526)			958,900
Other Consumer Products - 1.4%
Blyth	14,700		271,362	Financial Intermediaries – 8.9%
Burnham Holdings Cl. B	36,000		693,000	Banking - 3.2%
Fossil a, c	82,800		1,491,228	BOK Financial	129,327		6,423,672
Lazare Kaplan International a	103,600		854,700	Bank of NT Butterfield	62,500		3,562,500
Leapfrog Enterprises a, c	175,000		1,767,500	CFS Bancorp	260,000		3,858,400
Matthews International Cl. A	166,000		5,722,020	Cadence Financial	30,300		674,781
RC2 Corporation a	132,600		5,126,316	Commercial National Financial	44,900		865,223
				Exchange National Bancshares	50,400		1,491,840
			15,926,126	Farmers & Merchants Bank of Long Beach	1,266		7,311,150
				Heritage Financial	12,915		340,181
Total (Cost $32,213,286)			50,786,520	HopFed Bancorp	25,000		410,500
				Jefferson Bancshares	25,000		322,500
Consumer Services – 5.7%				Mechanics Bank	200		3,900,000
Direct Marketing - 0.1%				NetBank	70,000		464,100
FTD Group a, c	55,000		742,500	Old Point Financial	20,000		587,400
				Partners Trust Financial Group	100,000		1,141,000
Leisure and Entertainment - 0.1%				Sun Bancorp a, c	44,100		716,184
Gemstar-TV Guide International a, c	201,100		707,872	Tompkins Trustco	17,545		754,435
Shuffle Master a, c	15,000		491,700	Whitney Holding	40,500		1,432,485
Steiner Leisure a, c	2,100		83,013	Wilber Corporation	31,700		332,850
			1,282,585
Media and Broadcasting - 0.1%
Cox Radio Cl. A a	23,000		331,660

20  |  2006 SEMIANNUAL REPORT TO STOCKHOLDERS THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.

JUNE 30, 2006 (Unaudited)

	SHARES		VALUE			SHARES		VALUE
Financial Intermediaries (continued)				National Financial Partners		22,000	$	974,820
Banking (continued)				U.S.I. Holdings a, c		40,000		536,400
Wilmington Trust	31,000	$	1,307,580
Yadkin Valley Financial	3,800		53,808					13,184,667
			35,950,589	Investment Management - 3.8%
				ADDENDA Capital		81,000		1,861,193
Insurance - 3.6%				AllianceBernstein Holding L.P.	��	353,100		21,588,534
Alleghany Corporation a	11,097		3,066,767	BKF Capital Group a		7,500		46,875
Aspen Insurance Holdings	64,000		1,490,560	Eaton Vance		140,400		3,504,384
Commerce Group	89,000		2,629,060	Federated Investors Cl. B		121,900		3,839,850
Erie Indemnity Company Cl. A	139,900		7,274,800	GAMCO Investors Cl. A		158,600		5,830,136
IPC Holdings	27,000		665,820	Nuveen Investments Cl. A		138,600		5,966,730
Leucadia National	86,442		2,523,242
Markel Corporation a, c	4,200		1,457,400					42,637,702
Montpelier Re Holdings	66,000		1,141,140
NYMAGIC	85,200		2,475,060	Other Financial Services - 0.5%
Navigators Group a	83,200		3,645,824	†AmeriCredit Corporation a, c		18,870		526,850
Ohio Casualty	107,000		3,181,110	CharterMac		59,600		1,115,116
ProAssurance Corporation a, c	38,070		1,834,213	Credit Acceptance a		50,000		1,357,000
PXRE Group a	166,551		619,570	Municipal Mortgage & Equity		40,300		1,094,548
RLI	99,724		4,804,702	Van der Moolen Holding ADR		21,362		154,874
21st Century Insurance Group	62,000		892,800	World Acceptance a, c		21,700		770,784
Wesco Financial	4,750		1,809,750
								5,019,172
			39,511,818
				Total (Cost $55,307,350)				81,673,633
Real Estate Investment Trusts - 0.4%
Gladstone Commercial	34,700		650,972	Health – 7.4%
Government Properties Trust	50,000		474,500	Commercial Services - 1.2%
Opteum Cl. A	347,500		3,134,450	First Consulting Group a		560,900		4,958,356
				PAREXEL International a, c		313,700		9,050,245
			4,259,922
								14,008,601
Securities Brokers - 0.8%
Dundee Wealth Management	50,000		485,980	Drugs and Biotech - 1.8%
First Albany Companies a	350,100		1,575,450	Affymetrix a		10,000		256,000
Investment Technology Group a, c	30,400		1,546,144	Antigenics a, c		99,300		210,516
Knight Capital Group Cl. A a, c	229,700		3,498,331	Cerus Corporation a, c		21,700		154,721
optionsXpress Holdings	53,000		1,235,430	Connetics Corporation a, c		14,300		168,168
				DUSA Pharmaceuticals a		79,700		450,305
			8,341,335	Endo Pharmaceuticals Holdings a		229,800		7,578,804
				Gene Logic a, c		365,000		492,750
Other Financial Intermediaries - 0.9%				Hi-Tech Pharmacal a, c		1,650		27,340
International Securities Exchange Cl. A	75,000		2,855,250	Hollis-Eden Pharmaceuticals a, c		44,000		210,760
MCG Capital	138,000		2,194,200	Human Genome Sciences a, c		90,000		963,000
MVC Capital	353,900		4,756,416	K-V Pharmaceutical Company Cl. A a, c		51,500		960,990
MarketAxess Holdings a	67,000		737,670	†Martek Biosciences a, c		12,500		361,875
				Medicines Company (The) a, c		20,000		391,000
			10,543,536	Millennium Pharmaceuticals a, c		100,000		997,000
				Myriad Genetics a, c		50,000		1,262,500
Total (Cost $67,981,553)			98,607,200	Perrigo Company		186,750		3,006,675
				QLT a, c		114,070		807,616
Financial Services – 7.4%				SFBC International a, c		10,000		151,600
Information and Processing - 1.9%				Telik a		33,000		544,500
eFunds Corporation a, c	126,875		2,797,594	VIVUS a		163,300		628,705
FactSet Research Systems	35,350		1,672,055
Global Payments	137,000		6,651,350					19,624,825
Interactive Data a	134,300		2,698,087
PRG-Schultz International a, c	247,000		111,150	Health Services - 1.8%
SEI Investments Company	141,200		6,901,856	Albany Molecular Research a		85,000		907,800
				Covance a, c		52,700		3,226,294
			20,832,092	Cross Country Healthcare a, c		30,000		545,700
				Eclipsys Corporation a, c		20,000		363,200
Insurance Brokers - 1.2%				Gentiva Health Services a		30,150		483,304
Crawford & Company Cl. A	289,200		1,911,612	HMS Holdings a		50,000		536,000
Crawford & Company Cl. B	162,300		1,165,314
Gallagher (Arthur J.) & Company	111,200		2,817,808
Hilb Rogal & Hobbs Company	155,050		5,778,713

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.
2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  21

ROYCE VALUE TRUST

      Schedule of Investments

	SHARES		VALUE		SHARES		VALUE
Health (continued)				Intermagnetics General a, c	6,525	$	176,044
Health Services (continued)				PerkinElmer	135,000		2,821,500
†HealthSouth Corporation a, c	1,000,000	$	3,830,000	Powell Industries a, c	92,400		2,211,132
Lincare Holdings a, c	52,562		1,988,946	II-VI a	13,500		247,050
MedQuist a, c	73,893		886,716	Woodhead Industries	45,400		868,956
National Home Health Care	20,000		195,000
On Assignment a	425,400		3,909,426				15,064,829
Paramount Acquisition (Units) a	280,000		1,904,000
Quovadx a	3,000		7,740	Machinery - 6.0%
†Res-Care a, c	65,460		1,309,200	Baldor Electric	62,900		1,968,141
				Coherent a, c	243,500		8,213,255
			20,093,326	Exco Technologies	91,000		285,317
				Federal Signal	58,600		887,204
Medical Products and Devices - 2.3%				Franklin Electric	84,200		4,348,088
Allied Healthcare Products a	197,700		1,146,660	Graco	96,825		4,452,013
Arrow International	195,728		6,433,579	Hardinge	278,893		4,308,897
ArthroCare Corporation a, c	10,000		420,100	IDEX Corporation	36,000		1,699,200
Bruker BioSciences a	370,200		1,984,272	Intermec a, c	3,000		68,820
CONMED Corporation a, c	81,500		1,687,050	Lincoln Electric Holdings	228,680		14,326,802
IDEXX Laboratories a, c	79,000		5,935,270	Nordson Corporation	172,200		8,468,796
Invacare Corporation	103,100		2,565,128	PAXAR Corporation a, c	267,500		5,502,475
Novoste Corporation a	16,625		44,056	Rofin-Sinar Technologies a	128,000		7,356,160
STERIS Corporation	98,600		2,253,996	†Williams Controls a	37,500		450,000
Young Innovations	62,550		2,203,636	Woodward Governor Company	154,800		4,722,948
Zoll Medical a, c	20,200		661,752
							67,058,116
			25,335,499
				Metal Fabrication and Distribution - 2.5%
Personal Care - 0.3%				Commercial Metals Company	36,600		940,620
Helen of Troy a, c	81,600		1,501,440	CompX International Cl. A	292,300		5,232,170
Nutraceutical International a	22,800		349,524	Gerdau Ameristeel	61,100		613,444
USANA Health Sciences a, c	38,900		1,474,310	Harris Steel Group	100,000		2,530,682
				IPSCO	14,500		1,387,505
			3,325,274	Kaydon Corporation	208,700		7,786,597
				NN	127,100		1,569,685
Total (Cost $59,740,646)			82,387,525	Novamerican Steel a	10,800		437,076
				Oregon Steel Mills a	107,100		5,425,686
Industrial Products – 18.0%				Reliance Steel & Aluminum	12,960		1,075,032
Automotive - 0.6%				Schnitzer Steel Industries Cl. A	34,000		1,206,320
IMPCO Technologies a	45,000		480,150
LKQ Corporation a, c	256,000		4,864,000				28,204,817
Quantam Fuel Systems Technologies
Worldwide a, c	15,500		52,700	Paper and Packaging - 0.1%
Superior Industries International	52,000		951,080	Peak International a, c	408,400		1,266,040
			6,347,930	Specialty Chemicals and Materials - 1.9%
				Aceto Corporation	78,410		542,597
Building Systems and Components - 1.1%				Bairnco Corporation	43,000		504,390
Decker Manufacturing	6,022		219,803	Balchem Corporation	11,250		253,125
Preformed Line Products Company	91,600		3,471,640	CFC International a	74,200		1,219,848
Simpson Manufacturing	250,800		9,041,340	Cabot Corporation	102,300		3,531,396
				Hawkins	206,878		2,897,326
			12,732,783	Lydall a, c	35,500		327,310
				MacDermid	264,131		7,606,973
Construction Materials - 1.8%				Schulman (A.)	143,100		3,275,559
Ash Grove Cement Company Cl. B	50,518		10,002,564	Sensient Technologies	22,000		460,020
ElkCorp	2,000		55,540
Florida Rock Industries	85,175		4,230,642				20,618,544
Heywood Williams Group a	958,837		1,533,716
Synalloy Corporation a, b	345,000		4,443,600	Textiles - 0.1%
				Unifi a, c	165,100		478,790
			20,266,062
				Other Industrial Products - 2.5%
Industrial Components - 1.4%				Brady Corporation Cl. A	248,800		9,165,792
Barnes Group	4,000		79,800	Diebold	85,000		3,452,700
Bel Fuse Cl. A	2,000		54,300	Distributed Energy Systems a	32,000		165,440
C & D Technologies c	345,700		2,599,664	Kimball International Cl. B	437,380		8,620,760
CLARCOR	83,500		2,487,465	Maxwell Technologies a	21,500		422,045
Donaldson Company	92,800		3,143,136	Myers Industries	30,499		524,278
GrafTech International a	64,790		375,782

22  |  2006 SEMIANNUAL REPORT TO STOCKHOLDERS THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.

JUNE 30, 2006 (Unaudited)

	SHARES		VALUE		SHARES		VALUE
Industrial Products (continued)				Strategic Distribution a	115,000	$	1,610,000
Other Industrial Products (continued)
Peerless Manufacturing a, b	158,600	$	3,798,470				23,895,532
Solar Integrated Technologies a	75,000		126,901
†Waters Corporation a, c	25,990		1,153,956	Printing - 0.1%
				Bowne & Co.	68,100		973,830
			27,430,342
				Transportation and Logistics - 4.6%
Total (Cost $105,829,978)			199,468,253	Alexander & Baldwin	60,000		2,656,200
				Arkansas Best	1,200		60,252
Industrial Services – 14.1%				Atlas Air Worldwide Holdings a, c	17,000		833,680
Advertising and Publishing - 0.6%				C. H. Robinson Worldwide	80,000		4,264,000
Interpublic Group of Companies a, c	510,000		4,258,500	Continental Airlines Cl. B a, c	100,000		2,980,000
Lamar Advertising Company Cl. A a, c	24,000		1,292,640	EGL a, c	123,125		6,180,875
MDC Partners Cl. A a	60,000		491,400	Forward Air	234,750		9,561,367
ValueClick a, c	45,000		690,750	Frozen Food Express Industries a, c	286,635		3,158,718
				Grupo Aeroportuario del Sureste ADR	36,900		1,239,471
			6,733,290	Hub Group Cl. A a	174,400		4,278,032
				Landstar System	11,200		528,976
Commercial Services - 4.5%				Patriot Transportation Holding a	96,300		8,356,914
ABM Industries	134,800		2,305,080	Railpower Technologies a	67,000		144,047
Allied Waste Industries a	188,800		2,144,768	UTI Worldwide	105,000		2,649,150
Anacomp Cl. A a	26,000		269,100	Universal Truckload Services a	115,100		3,928,363
BB Holdings a	194,900		738,839
Bennett Environmental a	20,900		59,774				50,820,045
Central Parking	18,300		292,800
Convergys Corporation a	121,000		2,359,500	Other Industrial Services - 0.5%
Copart a, c	158,100		3,882,936	Landauer	117,900		5,647,410
First Advantage Cl. A a, c	5,000		116,300
Global Imaging Systems a, c	50,000		2,064,000	Total (Cost $85,506,325)			155,665,543
Hewitt Associates Cl. A a, c	164,620		3,700,658
Iron Mountain a, c	156,175		5,837,821	Natural Resources – 9.8%
Learning Tree International a, c	53,400		468,318	Energy Services - 3.4%
MPS Group a	564,600		8,502,876	Atwood Oceanics a, c	29,400		1,458,240
Manpower	105,800		6,834,680	Carbo Ceramics	148,400		7,290,892
New Horizons Worldwide a	228,600		160,020	Core Laboratories a	10,000		610,400
RHJ International a	157,500		3,340,048	Environmental Power a, c	326,000		2,135,300
RemedyTemp Cl. A a	160,700		2,730,293	Global Industries a, c	54,500		910,150
Renaissance Learning	15,000		203,250	Hanover Compressor Company a, c	260,000		4,882,800
Rollins	130,500		2,563,020	Helmerich & Payne	40,300		2,428,478
Spherion Corporation a, c	53,000		483,360	Input/Output a	544,100		5,141,745
TRC Companies a	3,600		37,908	TETRA Technologies a, c	68,000		2,059,720
Viad Corporation	9,025		282,482	Universal Compression Holdings a, c	105,000		6,611,850
Wright Express a, c	30,000		862,200	Willbros Group a, c	207,600		3,931,944
			50,240,031				37,461,519
Engineering and Construction - 1.1%				Oil and Gas - 3.0%
Dycom Industries a	47,700		1,015,533	Bill Barrett a, c	50,000		1,480,500
Fleetwood Enterprises a	234,300		1,766,622	†Carrizo Oil & Gas a, c	41,700		1,305,627
Insituform Technologies Cl. A a, c	174,300		3,989,727	Cimarex Energy	193,990		8,341,570
Washington Group International a	100,000		5,334,000	†FX Energy a, c	20,000		92,400
				Falcon Oil & Gas a	360,000		1,238,377
			12,105,882	†Hornbeck Offshore Services a, c	33,000		1,172,160
				Particle Drilling Technologies a, c	61,500		216,480
Food and Tobacco Processors - 0.5%				Penn Virginia	16,440		1,148,827
American Italian Pasta Company Cl. A a	10,000		85,600	Pioneer Drilling Company a, c	1,800		27,792
MGP Ingredients	127,400		2,958,228	Remington Oil & Gas a	78,500		3,451,645
Performance Food Group a, c	10,000		303,800	SEACOR Holdings a, c	153,500		12,602,350
Seneca Foods Cl. A a	69,600		1,598,712	†Storm Cat Energy a, c	330,800		744,300
Seneca Foods Cl. B a	13,251		303,183	W &T Offshore	25,000		972,250
			5,249,523				32,794,278
Industrial Distribution - 2.2%				Precious Metals and Mining - 2.7%
Central Steel & Wire	7,662		4,827,060	Agnico-Eagle Mines	34,000		1,124,720
MSC Industrial Direct Company Cl. A	20,000		951,400	Bema Gold a, c	248,000		1,244,960
Ritchie Bros. Auctioneers	310,400		16,507,072	Cambior a	311,000		836,590
				Constellation Copper a	186,900		425,267

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.
2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  23

ROYCE VALUE TRUST

      Schedule of Investments

	SHARES		VALUE		SHARES		VALUE
Natural Resources (continued)				Power-One a, c	10,000	$	66,000
Precious Metals and Mining (continued)				REMEC a	143,387		157,726
Entree Gold a	90,000	$	86,400	Radiant Systems a, c	32,500		343,525
Etruscan Resources a	675,900		2,028,366	Richardson Electronics	237,700		1,747,095
Gammon Lake Resources a	188,300		2,596,657	SafeNet a, c	36,240		642,173
Glamis Gold a	212,480		8,044,493	Symbol Technologies	99,389		1,072,407
Golden Star Resources a	135,000		399,600	TTM Technologies a, c	221,400		3,203,658
Hecla Mining Company a, c	598,000		3,139,500	Technitrol	311,200		7,204,280
IAMGOLD Corporation	170,000		1,513,000	Tektronix	159,680		4,697,786
Ivanhoe Mines a, c	140,000		954,800	UQM Technologies a, c	50,000		145,000
Meridian Gold a, c	111,000		3,516,480	Vishay Intertechnology a, c	186,000		2,925,780
Miramar Mining a, c	245,000		906,500	Zebra Technologies Cl. A a	76,525		2,614,094
Pan American Silver a, c	41,000		737,590
QGX a	30,000		53,211				77,070,317
Randgold Resources ADR a	53,000		1,113,000
Stillwater Mining Company a, c	10,780		136,690	Distribution - 1.6%
Yamana Gold a, c	80,000		789,600	Agilysys	165,125		2,972,250
				Anixter International a	61,795		2,932,791
			29,647,424	Benchmark Electronics a, c	208,200		5,021,784
				Solectron Corporation a	1,170,100		4,001,742
Real Estate - 0.6%				Tech Data a, c	86,500		3,313,815
Alico	27,000		1,487,970
Consolidated-Tomoka Land	13,564		747,919				18,242,382
The St. Joe Company	53,100		2,471,274
Trammell Crow Company a, c	46,500		1,635,405	Internet Software and Services - 1.5%
				Arbinet-thexchange a, c	87,200		489,192
			6,342,568	CMGI a, c	1,305,000		1,579,050
				CNET Networks a, c	155,400		1,240,092
Other Natural Resources - 0.1%				CryptoLogic	137,000		3,318,140
PICO Holdings a	55,200		1,780,200	CyberSource Corporation a, c	10,000		117,000
				EarthLink a, c	55,200		478,032
Total (Cost $57,119,311)			108,025,989	eResearch Technology a, c	121,000		1,101,100
				Internap Network Services a	1,448,900		1,521,345
Technology – 21.6%				Internet Security Systems a, c	40,000		754,000
Aerospace and Defense - 0.6%				†j2 Global Communications a, c	43,420		1,355,572
Allied Defense Group (The) a	45,700		1,004,943	Lionbridge Technologies a	37,500		207,375
Armor Holdings a, c	11,410		625,610	RSA Security a	14,000		380,660
Astronics Corporation a	52,400		701,112	RealNetworks a, c	245,400		2,625,780
Axsys Technologies a	10,000		150,700	S1 Corporation a	20,000		96,000
Ducommun a	117,200		2,170,544	SupportSoft a	220,000		866,800
Hexcel Corporation a	47,500		746,225
Integral Systems	49,800		1,336,134				16,130,138
			6,735,268	IT Services - 3.8%
				answerthink a	655,000		2,639,650
Components and Systems - 7.0%				BearingPoint a, c	788,800		6,602,256
Adaptec a, c	167,000		724,780	Black Box	47,000		1,801,510
American Power Conversion	151,200		2,946,888	CACI International Cl. A a, c	10,000		583,300
Analogic Corporation	40,135		1,870,692	CIBER a, c	10,000		65,900
Belden CDT	57,800		1,910,290	Cogent Communications Group a, c	226,900		2,126,053
Checkpoint Systems a	56,060		1,245,092	Computer Task Group a	101,100		505,500
Dionex Corporation a	81,000		4,427,460	Covansys Corporation a, c	238,900		3,002,973
Electronics for Imaging a, c	25,000		522,000	DiamondCluster International a	80,400		636,768
Energy Conversion Devices a, c	105,500		3,843,365	Forrester Research a	40,300		1,127,594
Excel Technology a	168,500		5,041,520	Gartner a	126,000		1,789,200
Hutchinson Technology a, c	47,500		1,027,425	Keane a	468,000		5,850,000
Imation Corporation	15,700		644,485	MAXIMUS	127,900		2,960,885
InFocus Corporation a	228,100		652,366	Perot Systems Cl. A a, c	165,100		2,390,648
KEMET Corporation a	95,600		881,432	Sapient Corporation a, c	806,602		4,274,991
Kronos a, c	38,775		1,404,043	Syntel	152,679		3,123,812
Methode Electronics	50,000		525,500	TriZetto Group (The) a, c	215,200		3,182,808
Metrologic Instruments a, c	15,000		225,150
Newport Corporation a, c	592,200		9,546,264				42,663,848
On Track Innovations a, c	40,000		466,800
Perceptron a	397,400		3,203,044	Semiconductors and Equipment - 2.2%
Plexus Corporation a, c	325,700		11,142,197	BE Semiconductor Industries a, c	58,000		330,020
				Brooks Automation a, c	28,500		336,300

24  |  2006 SEMIANNUAL REPORT TO STOCKHOLDERS THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.

JUNE 30, 2006 (Unaudited)

	SHARES		VALUE			SHARES		VALUE
Technology (continued)				IDT Corporation Cl. B a, c		65,000	$	896,350
Semiconductors and Equipment (continued)				Level 3 Communications a, c		400,000		1,776,000
Cabot Microelectronics a	131,200	$	3,976,672	PECO II a, c		93,600		173,160
Catalyst Semiconductor a	200		726	Time Warner Telecom Cl. A a, c		179,000		2,658,150
CEVA a	31,666		183,029	Tollgrade Communications a, c		20,000		194,000
Cognex Corporation	55,300		1,439,459	USA Mobility c		97,500		1,618,500
Conexant Systems a, c	11,980		29,950	†Vonage Holdings a, c		100,000		859,000
Credence Systems a, c	53,600		187,600	Yak Communications a		20,000		59,400
DSP Group a, c	115,000		2,857,750
DTS a, c	64,100		1,248,668					17,214,989
Dolby Laboratories Cl. A a	83,900		1,954,870
Exar Corporation a, c	181,976		2,414,821	Total (Cost $175,467,409)				239,429,703
Fairchild Semiconductor International a, c	51,200		930,304
International Rectifier a	20,000		781,600	Utilities – 0.2%
Intevac a, c	57,450		1,245,516	CH Energy Group		44,500		2,136,000
†IXYS Corporation a, c	10,000		96,000	Southern Union		11,576		313,246
Kulicke & Soffa Industries a, c	105,800		783,978
MEMC Electronic Materials a	2,000		75,000	Total (Cost $2,127,413)				2,449,246
Novellus Systems a, c	12,000		296,400
Pericom Semiconductor a, c	58,000		481,400	Miscellaneous(e)– 1.6%
Power Integrations a, c	49,000		856,520	Total (Cost $18,109,257)				18,222,245
Sanmina-SCI Corporation a	100,000		460,000
Semitool a, c	50,000		451,000	TOTAL COMMON STOCKS
Staktek Holdings a	184,700		897,642	(Cost $704,539,609)				1,100,775,245
Veeco Instruments a, c	65,000		1,549,600
				PREFERRED STOCKS – 0.2%
			23,864,825	Aristotle Corporation 11.00% Conv.		4,800		39,024
				Seneca Foods Conv. a		300		6,300
Software - 3.4%				Seneca Foods Conv. a, d		85,000		1,757,205
Advent Software a	116,800		4,212,976
ANSYS a, c	20,000		956,400	TOTAL PREFERRED STOCKS
Aspen Technology a	27,100		355,552	(Cost $1,316,015)				1,802,529
†Avid Technology a, c	20,000		666,600
†BEA Systems a, c	65,610		858,835			PRINCIPAL
†Borland Software a, c	240,000		1,267,200			AMOUNT
†Epicor Software a, c	79,900		841,347	CORPORATE BONDS – 0.1%
iPass a, c	268,400		1,503,040	Dixie Group 7.00%
JDA Software Group a, c	99,900		1,401,597	Conv. Sub. Deb. due 5/15/12	$	397,000		373,180
MRO Software a, c	46,000		923,220
ManTech International Cl. A a, c	119,400		3,684,684	TOTAL CORPORATE BONDS
Manugistics Group a	49,200		123,000	(Cost $321,402)				373,180
NAVTEQ Corporation a, c	20,000		893,600
†NetIQ Corporation a, c	60,000		731,400	REPURCHASE AGREEMENTS – 20.6%
PLATO Learning a	149,642		930,773	State Street Bank & Trust Company,
Progress Software a, c	30,500		714,005	5.10% dated 6/30/06, due 7/3/06,
SPSS a	179,600		5,772,344	maturity value $103,601,012 (collateralized
Sybase a, c	82,600		1,602,440	by obligations of various U.S. Government
†THQ a, c	20,000		432,000	Agencies, valued at $106,146,600)
Transaction Systems Architects Cl. A a, c	203,150		8,469,323	(Cost $103,557,000)				103,557,000
Verint Systems a, c	40,000		1,167,600
				Lehman Brothers (Tri-Party),
			37,507,936	4.85% dated 6/30/06, due 7/3/06,
				maturity value $125,050,521 (collateralized
Telecommunications - 1.5%				by obligations of various U.S. Government
ADTRAN	65,000		1,457,950	Agencies, valued at $127,555,538)
Broadwing Corporation a	1,000		10,350	(Cost $125,000,000)				125,000,000
Catapult Communications a, c	87,100		949,390
Covad Communications Group a, c	35,000		70,350	TOTAL REPURCHASE AGREEMENTS
Foundry Networks a, c	373,400		3,980,444	(Cost $228,557,000)				228,557,000
Globecomm Systems a, c	233,700		1,741,065
IDT Corporation a	58,400		770,880

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.
2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  25

ROYCE VALUE TRUST	JUNE 30, 2006 (Unaudited)
Schedule of Investments

		PRINCIPAL AMOUNT		VALUE
COLLATERAL RECEIVED FOR SECURITIES
LOANED – 11.3%
U.S. Treasury Bonds
6.00%-7.125%
due 8/15/22-2/15/26	$	25,585	$	28,143
U.S. Treasury Notes
4.00% due 11/15/12		19,272		18,148
U.S. Treasury Strip-Interest
due 11/15/18		11,997		6,209
Money Market Funds
State Street Navigator Securities Lending
Prime Portfolio (7 day yield-5.0651%)				125,736,199
TOTAL COLLATERAL RECEIVED FOR
SECURITIES LOANED
(Cost $125,788,699)				125,788,699
TOTAL INVESTMENTS – 131.6%
(Cost $1,060,522,725)				1,457,296,653
LIABILITIES LESS CASH
AND OTHER ASSETS – (11.7)%				(129,709,286	)
PREFERRED STOCK – (19.9)%				(220,000,000	)
NET ASSETS APPLICABLE TO
COMMON STOCKHOLDERS – 100.0%			$	1,107,587,367

a	Non-income producing.
b	At June 30, 2006, the Fund owned 5% or more of the Company’s outstanding voting securities thereby making the Company an Affiliated Company as that term is defined in the Investment Company Act of 1940.
c	A portion of these securities were on loan at June 30, 2006.
d	A security for which market quotations are no longer readily available represents 0.2% of net assets. This security has been valued at its fair value under procedures established by the Fund’s Board of Directors.
e	Includes securities first acquired in 2006 and less than 1% of net assets applicable to Common Stockholders.
†	New additions in 2006.
	Bold indicates the Fund’s largest 20 equity holdings in terms of June 30, 2006 market value.
INCOME TAX INFORMATION: The cost of total investments for Federal income tax purposes was $1,062,163,481. At June 30, 2006, net unrealized appreciation for all securities was $395,133,172, consisting of aggregate gross unrealized appreciation of $436,662,692 and aggregate gross unrealized depreciation of $41,529,520. The primary differences in book and tax basis cost is the timing of the recognition of losses on securities sold.

26  |  2006 SEMIANNUAL REPORT TO STOCKHOLDERS THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.

ROYCE VALUE TRUST	JUNE 30, 2006 (Unaudited)
Statement of Assets and Liabilities

ASSETS:
Investments at value (including collateral on loaned securities) *
Non-Affiliates (cost $829,348,057)	$	1,220,497,583
Affiliated Companies (cost $2,617,668)		8,242,070
Total investments at value		1,228,739,653
Repurchase agreements (at cost and value)		228,557,000
Cash		11,119
Receivable for investments sold		142,437
Receivable for dividends and interest		975,158
Total Assets		1,458,425,367
LIABILITIES:
Payable for collateral on loaned securities		125,788,699
Payable for investments purchased		3,441,345
Payable for investment advisory fee		932,681
Preferred dividends accrued but not yet declared		288,452
Accrued expenses		386,823
Total Liabilities		130,838,000
PREFERRED STOCK:
5.90% Cumulative Preferred Stock - $0.001 par value, $25 liquidation value per share; 8,800,000 shares outstanding		220,000,000
Total Preferred Stock		220,000,000
NET ASSETS APPLICABLE TO COMMON STOCKHOLDERS	$	1,107,587,367
ANALYSIS OF NET ASSETS APPLICABLE TO COMMON STOCKHOLDERS:
Common Stock paid-in capital - $0.001 par value per share; 55,920,647 shares outstanding (150,000,000 shares authorized)	$	687,492,004
Undistributed net investment income (loss)		3,405,424
Accumulated net realized gain (loss) on investments		72,897,346
Net unrealized appreciation (depreciation) on investments		396,773,928
Quarterly and accrued distributions		(52,981,335	)
Net Assets applicable to Common Stockholders (net asset value per share - $19.81)	$	1,107,587,367
*Investments at identified cost (including $125,788,699 of collateral on loaned securities)	$	831,965,725
Market value of loaned securities	$	122,676,304

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.
2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  27

ROYCE VALUE TRUST	SIX MONTHS ENDED JUNE 30, 2006 (Unaudited)
Statement of Opreations

INVESTMENT INCOME:
Income:
Dividends
Non-Affiliates	$	5,051,854
Interest		5,019,063
Securities lending		233,214
Total income		10,304,131
Expenses:
Investment advisory fees		6,629,595
Stockholder reports		227,291
Custody and transfer agent fees		114,634
Directors’ fees		63,736
Administrative and office facilities expenses		51,734
Professional fees		29,312
Other expenses		107,647
Total expenses		7,223,949
Compensating balance credits		(3,830	)
Net expenses		7,220,119
Net investment income (loss)		3,084,012
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
Net realized gain (loss) on investments
Non-Affiliates		66,039,704
Net change in unrealized appreciation (depreciation) on investments		35,867,224
Net realized and unrealized gain (loss) on investments		101,906,928
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM INVESTMENT OPERATIONS		104,990,940
DISTRIBUTIONS TO PREFERRED STOCKHOLDERS		(6,490,000	)
NET INCREASE (DECREASE) IN NET ASSETS APPLICABLE TO COMMON STOCKHOLDERS
RESULTING FROM INVESTMENT OPERATIONS	$	98,500,940

28  |  2006 SEMIANNUAL REPORT TO STOCKHOLDERS THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.

ROYCE VALUE TRUST

      Statement of Changes in Net Assets

	Six months ended 6/30/06 (unaudited)			Year ended 12/31/05
INVESTMENT OPERATIONS:
Net investment income (loss)	$	3,084,012		$	321,412
Net realized gain (loss) on investments		66,039,704			99,178,811
Net change in unrealized appreciation (depreciation) on investments		35,867,224			(4,983,024	)
Net increase (decrease) in net assets resulting from investment operations		104,990,940			94,517,199
DISTRIBUTIONS TO PREFERRED STOCKHOLDERS:
Net realized gain on investments		–			(12,980,000	)
Quarterly distributions *		(6,490,000	)		–
Total distributions to Preferred Stockholders		(6,490,000	)		(12,980,000	)
NET INCREASE (DECREASE) IN NET ASSETS APPLICABLE TO COMMON STOCKHOLDERS
RESULTING FROM INVESTMENT OPERATIONS		98,500,940			81,537,199
DISTRIBUTIONS TO COMMON STOCKHOLDERS:
Net realized gain on investments		–			(85,780,292	)
Quarterly distributions *		(46,202,886	)		–
Total distributions to Common Stockholders		(46,202,886	)		(85,780,292	)
CAPITAL STOCK TRANSACTIONS:
Reinvestment of distributions to Common Stockholders		23,169,227			43,058,750
Total capital stock transactions		23,169,227			43,058,750
NET INCREASE (DECREASE) IN NET ASSETS APPLICABLE TO COMMON STOCKHOLDERS		75,467,281			38,815,657
NET ASSETS APPLICABLE TO COMMON STOCKHOLDERS:
Beginning of period		1,032,120,086			993,304,429
End of period (including undistributed net investment income of $3,405,424 at 6/30/06
and $321,412 at 12/31/05)	$	1,107,587,367		$	1,032,120,086
*To be allocated to net investment income and capital gains at year end.

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.
2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  29

ROYCE VALUE TRUST

      Financial Highlights

This table is presented to show selected data for a share of Common Stock outstanding throughout each period, and to assist stockholders in evaluating the Fund’s performance for the periods presented.

	Six months ended			Years ended December 31,
	June 30, 2006
	(unaudited)			2005		2004		2003		2002		2001
NET ASSET VALUE, BEGINNING OF PERIOD		$18.87		$18.95		$17.03		13.22		$17.31		$16.56
INVESTMENT OPERATIONS:
Net investment income (loss)		0.06		0.01		(0.08	)	(0.05	)	(0.02	)	0.05
Net realized and unrealized gain (loss) on investments		1.84		1.75		3.81		5.64		(2.25	)	2.58
Total investment operations		1.90		1.76		3.73		5.59		(2.27	)	2.63
DISTRIBUTIONS TO PREFERRED STOCKHOLDERS:
Net investment income		–		–		–		–		(0.01	)	(0.01	)
Net realized gain on investments		–		(0.24	)	(0.26	)	(0.26	)	(0.28	)	(0.30	)
Quarterly distributions *		(0.12	)	–		–		–		–		–
Total distributions to Preferred Stockholders		(0.12	)	(0.24	)	(0.26	)	(0.26	)	(0.29	)	(0.31	)
NET INCREASE (DECREASE) IN NET ASSETS APPLICABLE TO COMMON STOCKHOLDERS RESULTING FROM INVESTMENT OPERATIONS		1.78		1.52		3.47		5.33		(2.56	)	2.32
DISTRIBUTIONS TO COMMON STOCKHOLDERS:
Net investment income		–		–		–		–		(0.07	)	(0.05	)
Net realized gain on investments		–		(1.61	)	(1.55	)	(1.30	)	(1.44	)	(1.44	)
Quarterly distributions *		(0.84	)	–		–		–		–		–
Total distributions to Common Stockholders		(0.84	)	(1.61	)	(1.55	)	(1.30	)	(1.51	)	(1.49	)
CAPITAL STOCK TRANSACTIONS:
Effect of reinvestment of distributions by Common Stockholders		(0.00	)	0.01		0.00		(0.00	)	(0.02	)	(0.08	)
Effect of rights offering and Preferred Stock offering		–		–		–		(0.22	)	–		–
Total capital stock transactions		(0.00	)	0.01		0.00		(0.22	)	(0.02	)	(0.08	)
NET ASSET VALUE, END OF PERIOD		$19.81		$18.87		$18.95		$17.03		$13.22		$17.31
MARKET VALUE, END OF PERIOD		$19.36		$20.08		$20.44		$17.21		$13.25		$15.72
TOTAL RETURN (a):
Market Value		0.69	% ***	6.95	%	29.60	%	41.96	%	(6.87	)%	20.03	%
Net Asset Value		9.64	% ***	8.41	%	21.42	%	40.80	%	(15.61	)%	15.23	%
RATIOS BASED ON AVERAGE NET ASSETS APPLICABLE TO COMMON STOCKHOLDERS:
Total expenses ( b, c)		1.30	% **	1.49	%	1.51	%	1.49	%	1.72	%	1.61	%
Management fee expense (d)		1.19	% **	1.37	%	1.39	%	1.34	%	1.56	%	1.45	%
Other operating expenses		0.11	% **	0.12	%	0.12	%	0.15	%	0.16	%	0.16	%
Net investment income (loss)		0.55	% **	0.03	%	(0.50	)%	(0.36	)%	(0.09	)%	0.35	%
SUPPLEMENTAL DATA:
Net Assets Applicable to Common Stockholders, End of Period (in thousands)		$1,107,587		$1,032,120		$993,304		$850,773		$560,776		$689,141
Liquidation Value of Preferred Stock, End of Period (in thousands)		$220,000		$220,000		$220,000		$220,000		$160,000		$160,000
Portfolio Turnover Rate		8	%	31	%	30	%	23	%	35	%	30	%
PREFERRED STOCK:
Total shares outstanding		8,800,000		8,800,000		8,800,000		8,800,000		6,400,000		6,400,000
Asset coverage per share		$150.86		$142.29		$137.88		$121.68		$112.62		$132.68
Liquidation preference per share		$25.00		$25.00		$25.00		$25.00		$25.00		$25.00
Average market value per share (e):
5.90% Cumulative		$23.77		$24.75		$24.50		$25.04		–		–
7.80% Cumulative		–		–		–		$25.87		$26.37		$25.70
7.30% Tax-Advantaged Cumulative		–		–		–		$25.53		$25.82		$25.37

(a)	The Market Value Total Return is calculated assuming a purchase of Common Stock on the opening of the first business day and a sale on the closing of the last business day of each period reported. Dividends and distributions, if any, are assumed for the purposes of this calculation to be reinvested at prices obtained under the Fund’s Distribution Reinvestment and Cash Purchase Plan. Net Asset Value Total Return is calculated on the same basis, except that the Fund’s net asset value is used on the purchase and sale dates instead of market value.
(b)	Expense ratios based on total average net assets including liquidation value of Preferred Stock were 1.09%, 1.22%, 1.21%, 1.19%, 1.38% and 1.30% for the periods ended June 30, 2006 and December 31, 2005, 2004, 2003, 2002 and 2001, respectively.
(c)	Expense ratios based on average net assets applicable to Common Stockholders before waiver of fees by the investment adviser would have been 1.62%, 1.82% and 1.65% for the periods ended December 31, 2003, 2002 and 2001, respectively.
(d)	The management fee is calculated based on average net assets over a rolling 60-month basis, while the above ratios of Management fee expenses are based on average net assets applicable to Common Stockholders over an annualized six-month basis.
(e)	The average of month-end market values during the period that the Preferred Stock was outstanding.
*	To be allocated to net investment income and capital gains at year end.
**	Annualized.
***	Not annualized.

30  |  2006 SEMIANNUAL REPORT TO STOCKHOLDERS THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.

ROYCE VALUE TRUST

      Notes to Financial Statements (Unaudited)

Summary of Significant Accounting Policies:
    Royce Value Trust, Inc. (“the Fund”) was incorporated under the laws of the State of Maryland on July 1, 1986 as a diversified closed-end investment company. The Fund commenced operations on November 26, 1986.

    The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of income and expenses during the reporting period. Actual results could differ from those estimates.

Valuation of Investments:
    Securities are valued as of the close of trading on the New York Stock Exchange (generally 4:00 p.m. Eastern time) on the valuation date. Securities that trade on an exchange or Nasdaq, and securities traded on Nasdaq’s Electronic Bulletin Board, are valued at their last reported sales price or Nasdaq official closing price taken from the primary market in which each security trades or, if no sale is reported for such day, at their bid price. Other over-the-counter securities for which market quotations are readily available are valued at their bid price. Securities for which market quotations are not readily available are valued at their fair value under procedures established by the Fund’s Board of Directors. Bonds and other fixed income securities may be valued by reference to other securities with comparable ratings, interest rates and maturities, using established independent pricing services. Investments in money market funds are valued at net asset value per share.

Investment Transactions and Related Investment Income:
    Investment transactions are accounted for on the trade date. Dividend income is recorded on the ex-dividend date and any non-cash dividend income is recorded at the fair market value of the securities received. Interest income is recorded on an accrual basis. Realized gains and losses from investment transactions are determined on the basis of identified cost for book and tax purposes.

Expenses:
    The Fund incurs direct and indirect expenses. Expenses directly attributable to the Fund are charged to the Fund’s operations, while expenses applicable to more than one of the Royce Funds are allocated in an equitable manner. Allocated personnel and occupancy costs related to The Royce Funds are included in administrative and office facilities expenses. The Fund has adopted a deferred fee agreement that allows the Fund’s Directors to defer the receipt of all or a portion of Directors’ Fees otherwise payable. The deferred fees are invested in certain Royce Funds until distributed in accordance with the agreement.

Compensating Balance Credits:
    The Fund has an arrangement with its custodian bank, whereby a portion of the custodian’s fee is paid indirectly by credits earned on the Fund’s cash on deposit with the bank. This deposit arrangement is an alternative to purchasing overnight investments. Taxes:
    As a qualified regulated investment company under Subchapter M of the Internal Revenue Code, the Fund is not subject to income taxes to the extent that it distributes substantially all of its taxable income for its fiscal year. The Schedule of Investments includes information regarding income taxes under the caption “Income Tax Information”.

Distributions:
    The Fund currently has a policy of paying quarterly distributions on the Fund’s Common Stock. Distributions are currently being made at the annual rate of 9% of the rolling average of the prior four calendar quarter-end NAVs of the Fund’s Common Stock, with the fourth quarter distribution being the greater of 2.25% of the rolling average or the distribution required by IRS regulations. Distributions to Preferred Stockholders are accrued daily and paid quarterly. The Fund is required to allocate long-term capital gain distributions and other types of income proportionately to distributions made to holders of shares of Common Stock and Preferred Stock. To the extent that distributions are not paid from long-term capital gains, net investment income or net short-term capital gains, they will represent a return of capital. Distributions are determined in accordance with income tax regulations that may differ from accounting principles generally accepted in the United States of America. Permanent book and tax basis differences relating to stockholder distributions will result in reclassifications within the capital accounts. Undistributed net investment income may include temporary book and tax basis differences, which will reverse in a subsequent period. Any taxable income or gain remaining undistributed at fiscal year end is distributed in the following year.

Repurchase Agreements:
    The Fund may enter into repurchase agreements with institutions that the Fund’s investment adviser has determined are creditworthy. The Fund restricts repurchase agreements to maturities of no more than seven days. Securities pledged as collateral for repurchase agreements, which are held until maturity of the repurchase agreements, are marked-to-market daily and maintained at a value at least equal to the principal amount of the repurchase agreement (including accrued interest). Repurchase agreements could involve certain risks in the event of default or insolvency of the counter-party, including possible delays or restrictions upon the ability of the Fund to dispose of the underlying securities.

Securities Lending:
    The Fund loans securities to qualified institutional investors for the purpose of realizing additional income. Collateral on all securities loaned for the Fund is accepted in cash and cash equivalents and invested temporarily by the custodian. The collateral is equal to at least 100% of the current market value of the loaned securities. The market value of the loaned securities is determined at the close of business of the Fund and any additional required collateral is delivered to the Fund on the next business day.

2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  31

ROYCE VALUE TRUST

      Notes to Financial Statements (Unaudited) (continued)

Capital Stock:
    The Fund issued 1,209,849 and 2,294,908 shares of Common Stock as reinvestment of distributions by Common Stockholders for the six months ended June 30, 2006 and the year ended December 31, 2005, respectively.
    At June 30, 2006, 8,800,000 shares of 5.90% Cumulative Preferred Stock were outstanding. Commencing October 9, 2008 and thereafter, the Fund, at its option, may redeem the Cumulative Preferred Stock, in whole or in part, at the redemption price. The Cumulative Preferred Stock is classified outside of permanent equity (net assets applicable to Common Stockholders) in the accompanying financial statements in accordance with Emerging Issues Task Force (EITF) Topic D-98, Classification and Measurement of Redeemable Securities, that requires preferred securities that are redeemable for cash or other assets to be classified outside of permanent equity to the extent that the redemption is at a fixed or determinable price and at the option of the holder or upon the occurrence of an event that is not solely within the control of the issuer.
    The Fund is required to meet certain asset coverage tests with respect to the Cumulative Preferred Stock as required by the 1940 Act. In addition, pursuant to the Rating Agency Guidelines established by Moody’s, the Fund is required to maintain a certain discounted asset coverage. If the Fund fails to meet these requirements and does not correct such failure, the Fund may be required to redeem, in part or in full, the Cumulative Preferred Stock at a redemption price of $25.00 per share, plus an amount equal to the accumulated and unpaid dividends, whether or not declared on such shares, in order to meet these requirements. Additionally, failure to meet the foregoing asset coverage requirements could restrict the Fund’s ability to pay dividends to Common Stockholders and could lead to sales of portfolio securities at inopportune times. The Fund has met these requirements since issuing the Cumulative Preferred Stock.

Investment Advisory Agreement:
    As compensation for its services under the Investment Advisory Agreement, Royce & Associates, LLC (“Royce”) receives a fee comprised of a Basic Fee (“Basic Fee”) and an adjustment to the Basic Fee based on the investment performance of the Fund in relation to the investment record of the S&P SmallCap 600 Index (“S&P 600”).
    The Basic Fee is a monthly fee equal to 1/12 of 1% (1% on an annualized basis) of the average of the Fund’s month-end net assets applicable to Common Stockholders, plus the liquidation value of Preferred Stock, for the rolling 60-month period ending with such month (the “performance period”). The Basic Fee for each month is increased or decreased at the rate of 1/12 of .05% for each percentage point that the investment performance of the Fund exceeds, or is exceeded by, the percentage change in the investment record of the S&P 600 for the performance period by more than two percentage points. The performance period for each such month is a rolling 60-month period ending with such month. The maximum increase or decrease in the Basic Fee for any month may not exceed 1/12 of .5%. Accordingly, for each month, the maximum monthly fee rate as adjusted for performance is 1/12 of 1.5% and is payable if the investment performance of the Fund exceeds the percentage change in the investment record of the S&P 600 by 12 or more percentage points for the performance period, and the minimum monthly fee rate as adjusted for performance is 1/12 of .5% and is payable if the percentage change in the investment record of the S&P 600 exceeds the investment performance of the Fund by 12 or more percentage points for the performance period.
    Notwithstanding the foregoing, Royce is not entitled to receive any fee for any month when the investment performance of the Fund for the rolling 36-month period ending with such month is negative. In the event that the Fund’s investment performance for such a performance period is less than zero, Royce will not be required to refund to the Fund any fee earned in respect of any prior performance period.
    Royce has voluntarily committed to waive the portion of its investment advisory fee attributable to an issue of the Fund’s Preferred Stock for any month in which the Fund’s average annual NAV total return since issuance of the Preferred Stock fails to exceed the applicable Preferred Stock’s dividend rate.
    For the six rolling 60-month periods ending June 2006, the investment performance of the Fund exceeded the investment performance of the S&P 600 by 4% to 12%. Accordingly, the investment advisory fee consisted of a Basic Fee of $4,977,939 and an upward adjustment of $1,651,656 for performance of the Fund above that of the S&P 600. For the six months ended June 30, 2006, the Fund accrued and paid Royce advisory fees totaling $6,629,595.

Purchases and Sales of Investment Securities:
    For the six months ended June 30, 2006, the cost of purchases and proceeds from sales of investment securities, other than short-term securities and collateral received for securities loaned, amounted to $91,002,143 and $175,751,874, respectively.

Transactions in Shares of Affiliated Companies:

    An “Affiliated Company”, as defined in the Investment Company Act of 1940, is a company in which a Fund owns 5% or more of the company’s outstanding voting securities. The Fund effected the following transactions in shares of such companies during the six months ended June 30, 2006:

	Shares	Market Value		Cost of	Cost of	Realized	Dividend	Shares	Market Value
Affiliated Company	12/31/05	12/31/05		Purchases	Sales	Gain (Loss)	Income	6/30/06	6/30/06
Peerless Manufacturing	158,600	$	2,775,500	–	–	–	–	158,600	$	3,798,470
Synalloy Corporation	345,000		3,610,080	–	–	–	–	345,000		4,443,600
		$	6,385,580			–	–		$	8,242,070

32  |  2006 SEMIANNUAL REPORT TO STOCKHOLDERS

ROYCE MICRO-CAP TRUST
JUNE 30, 2006 (Unaudited)

Schedule of Investments

	SHARES		VALUE		SHARES		VALUE
COMMON STOCKS – 101.3%				Restaurants and Lodgings - 0.3%
				Benihana Cl. A a	800	$	21,712
Consumer Products – 5.0%				California Pizza Kitchen a, c	2,100		57,708
Apparel and Shoes - 2.2%				Champps Entertainment a	10,000		65,600
Delta Apparel	129,300	$	2,216,202	†Famous Dave’s of America a, c	58,170		773,661
Hartmarx Corporation a, c	50,000		300,000
Kleinert’s a, d	14,200		0				918,681
Steven Madden a	21,750		644,235
Shoe Pavilion a	139,800		1,012,152	Retail Stores - 4.9%
Stride Rite	10,000		131,900	A.C. Moore Arts & Crafts a	47,600		776,356
Weyco Group	120,000		2,786,400	America’s Car-Mart a, c	113,000		2,295,030
				Buckle (The)	25,500		1,067,685
			7,090,889	Cache a	3,200		55,488
				Casual Male Retail Group a	2,000		20,100
Collectibles - 0.4%				Cato Corporation Cl. A	71,850		1,857,322
Topps Company (The)	148,500		1,220,670	Cost Plus a, c	45,077		660,829
				Deb Shops	19,900		479,789
Food/Beverage/Tobacco - 0.3%				Fred’s Cl. A	7,500		100,125
Green Mountain Coffee Roasters a, c	26,600		1,068,522	La Senza Corporation	99,900		2,129,911
Nutrition 21 a, c	20,000		36,400	†PriceSmart a	90,000		901,800
				Shoe Carnival a	11,000		262,460
			1,104,922	Stein Mart	148,900		2,203,720
				United Retail Group a	60,600		939,906
Home Furnishing and Appliances - 0.3%				West Marine a	127,000		1,711,960
Lifetime Brands	42,054		911,310	Wet Seal (The) Cl. A a, c	39,200		191,296
				Wild Oats Markets a, c	3,000		58,800
Publishing - 0.1%
Educational Development	10,600		76,394				15,712,577
Sports and Recreation - 0.5%				Other Consumer Services - 0.3%
Monaco Coach	73,900		938,530	Ambassadors Group	15,000		433,200
National R.V. Holdings a	31,800		172,038	Ambassadors International	6,100		141,825
Orange 21 a	7,400		42,550	Autobytel a, c	20,000		70,600
Sturm, Ruger & Company a	95,000		593,750	Cash America International	5,000		160,000
				Escala Group a, c	26,000		121,680
			1,746,868
							927,305
Other Consumer Products - 1.2%
Burnham Holdings Cl. A	79,500		1,530,375	Total (Cost $13,320,231)			20,636,314
Cobra Electronics	10,000		94,300
Cross (A. T.) Company Cl. A a, c	100,000		530,000	Diversified Investment Companies – 2.1%
JAKKS Pacific a	25,000		502,250	Closed-End Mutual Funds - 2.1%
Lazare Kaplan International a	151,700		1,251,525	ASA Bermuda	73,300		4,680,205
Sonic Solutions a, c	4,000		66,000	Brantley Capital a	56,100		120,615
				Central Fund of Canada Cl. A	207,000		1,780,200
			3,974,450
				Total (Cost $3,941,581)			6,581,020
Total (Cost $10,673,077)			16,125,503
				Financial Intermediaries – 8.4%
Consumer Services – 6.4%				Banking - 2.8%
Direct Marketing - 0.3%				Abigail Adams National Bancorp b	174,400		2,441,600
†Dover Saddlery a, c	9,500		81,012	Arrow Financial	14,322		392,852
FTD Group a, c	55,000		742,500	Bancorp (The) a, c	51,380		1,285,014
Sportsman’s Guide (The) a, c	6,000		183,000	First National Lincoln	40,200		670,415
ValueVision Media Cl. A a, c	5,000		55,150	FirstBank NW	9,860		258,924
				Lakeland Financial	45,000		1,093,050
			1,061,662	Meta Financial Group	44,800		963,200
				Peapack-Gladstone Financial	25,800		667,962
Leisure and Entertainment - 0.4%				Queen City Investments a	948		849,408
†FortuNet a, c	8,000		129,600	Quest Capital	30,000		72,292
IMAX Corporation a, c	25,000		229,000	Sterling Bancorp	22,869		445,946
Multimedia Games a, c	5,000		50,650
New Frontier Media a	60,000		430,200				9,140,663
Progressive Gaming International a	9,500		74,100
Singing Machine Company (The) a, c	5,000		1,600
TiVo a, c	20,000		143,000
†Youbet.com a, c	49,300		238,119
			1,296,269
Media and Broadcasting - 0.2%
Outdoor Channel Holdings a, c	69,750		719,820

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.
2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  33

ROYCE MICRO-CAP TRUST

Schedule of Investments

	SHARES		VALUE		SHARES		VALUE
Financial Intermediaries (continued)				Cardiome Pharma a, c	29,300	$	259,012
Insurance - 2.3%				Cell Genesys a, c	58,000		291,160
American Safety Insurance Holdings a	20,000	$	330,000	Cerus Corporation a, c	82,200		586,086
First Acceptance a	258,405		3,044,011	CollaGenex Pharmaceuticals a, c	25,000		299,500
Independence Holding	33,534		751,497	Corcept Therapeutics a, c	5,000		20,250
NYMAGIC	65,400		1,899,870	†Cytokinetics a, c	5,000		31,450
Navigators Group a, c	17,200		753,704	Dendreon Corporation a, c	12,700		61,468
Wellington Underwriting	444,712		717,511	Discovery Partners International a	35,000		91,000
				Draxis Health a	15,000		66,600
			7,496,593	Durect Corporation a	44,100		170,667
				DUSA Pharmaceuticals a, c	36,700		207,355
Real Estate Investment Trusts - 0.3%				Dyax Corporation a, c	15,000		44,100
Opteum Cl. A	99,000		892,980	Emisphere Technologies a, c	163,200		1,392,096
				†Encysive Pharmaceuticals a, c	10,000		69,300
Securities Brokers - 1.3%				Gene Logic a	234,479		316,547
First Albany Companies a	76,000		342,000	Genitope Corporation a, c	3,000		18,960
International Assets Holding a	149,000		2,451,050	†Halozyme Therapeutics a, c	20,000		54,000
Sanders Morris Harris Group	21,000		317,310	Hi-Tech Pharmacal a	39,830		659,983
Stifel Financial a, c	21,233		749,737	†Idenix Pharmaceuticals a, c	5,000		47,000
TradeStation Group a, c	30,000		380,100	ImmunoGen a, c	44,000		137,720
				†Lannett Company a, c	64,000		364,160
			4,240,197	Mannkind Corporation a, c	42,000		895,020
				Maxygen a	5,000		37,400
Other Financial Intermediaries - 1.7%				Micromet a, c	14,333		61,345
Electronic Clearing House a, c	20,000		269,200	Momenta Pharmaceuticals a, c	65,000		826,150
MVC Capital	211,200		2,838,528	Monogram Biosciences a, c	35,000		69,300
MarketAxess Holdings a, c	123,700		1,361,937	Myriad Genetics a, c	25,000		631,250
NGP Capital Resources Company	58,600		857,318	Nabi Biopharmaceuticals a, c	5,000		28,700
				Nastech Pharmaceutical Company a, c	2,700		42,660
			5,326,983	Neurogen Corporation a, c	30,000		153,600
				Oncolytics Biotech a, c	41,000		116,850
Total (Cost $18,567,765)			27,097,416	Orchid Cellmark a, c	78,000		217,620
				†Origin Agritech a, c	51,000		731,340
Financial Services – 2.0%				Pharmacyclics a	98,000		378,280
Insurance Brokers - 0.1%				SFBC International a, c	25,000		379,000
Crawford & Company Cl. A	50,000		330,500	Sangamo BioSciences a, c	10,000		59,000
				Senesco Technologies a	25,000		47,500
Investment Management - 1.7%				Tercica a, c	69,800		369,242
ADDENDA Capital	48,000		1,102,929	Theragenics Corporation a, c	145,800		497,178
Epoch Holding Corporation a	218,300		1,091,500	Trimeris a, c	30,000		344,700
Hennessy Advisors	16,500		470,250
†Highbury Financial a, c	317,200		1,744,600				14,592,148
†Highbury Financial (Warrants) a	634,400		570,960
Rockwater Capital a	50,000		318,015	Health Services - 2.2%
				ATC Healthcare Cl. A a	35,000		14,350
			5,298,254	Albany Molecular Research a	40,000		427,200
				Bio-Imaging Technologies a	42,400		174,688
Other Financial Services - 0.2%				Covalent Group a	25,000		75,750
†Chardan North China Acquisition a, c	60,800		465,120	Gentiva Health Services a	23,000		368,690
†Chardan North China Acquisition (Warrants) a	93,900		261,042	HMS Holdings a	35,420		379,702
MicroFinancial	10,000		34,500	Healthcare Services Group	2,800		58,660
				†Health Grades a, c	100,000		450,000
			760,662	Hooper Holmes a, c	88,600		270,230
				Horizon Health a	50,000		1,044,000
Total (Cost $5,646,654)			6,389,416	MedCath Corporation a, c	18,000		339,120
				Mediware Information Systems a	55,000		530,750
Health – 14.4%				†National Medical Health Card Systems a, c	54,000		745,200
Commercial Services - 1.9%				On Assignment a	41,100		377,709
First Consulting Group a	274,700		2,428,348	Quovadx a	5,000		12,900
PAREXEL International a, c	121,400		3,502,390	RehabCare Group a, c	22,000		382,360
			5,930,738
Drugs and Biotech - 4.5%
Allos Therapeutics a, c	233,600		817,600
Alnylam Pharmaceuticals a, c	3,000		45,240
AnorMED a	160,600		923,450
Antigenics a, c	70,000		148,400
Axonyx a, c	50,000		42,500
Barrier Therapeutics a, c	11,300		73,902
Cambrex Corporation	16,000		333,280
Caraco Pharmaceutical Laboratories a, c	123,850		1,133,227

34  |  2006 SEMIANNUAL REPORT TO STOCKHOLDERS THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.

JUNE 30, 2006 (Unaudited)

	SHARES		VALUE		SHARES		VALUE
Health (continued)				Building Systems and Components - 1.0%
Health Services (continued)				Aaon	63,700	$	1,634,542
Res-Care a, c	32,000	$	640,000	Craftmade International	20,000		335,000
Sun Healthcare Group a, c	51,000		443,190	Flanders Corporation a, c	1,500		15,045
U.S. Physical Therapy a	10,000		146,400	LSI Industries	63,812		1,084,166
				Modtech Holdings a	3,800		25,726
			6,880,899	Southern Energy Homes a	11,600		77,720
Medical Products and Devices - 5.6%							3,172,199
Adeza Biomedical a, c	23,200		325,264
Allied Healthcare Products a	253,500		1,470,300	Construction Materials - 1.6%
AngioDynamics a, c	14,000		378,700	Ash Grove Cement Company	8,000		1,584,000
Anika Therapeutics a	24,000		232,320	Monarch Cement	50,410		1,380,226
Bruker BioSciences a	187,200		1,003,392	Synalloy Corporation a	161,000		2,073,680
Caliper Life Sciences a	52,400		261,476
Cardiac Science a, c	29,947		236,282				5,037,906
CONMED Corporation a, c	3,900		80,730
Del Global Technologies a	168,279		420,698	Industrial Components - 1.6%
EPIX Pharmaceuticals a, c	49,000		213,150	American Superconducter a, c	67,000		591,610
Endologix a, c	10,500		37,170	Bel Fuse Cl. A	55,200		1,498,680
Exactech a, c	114,100		1,568,875	C & D Technologies c	53,000		398,560
Kensey Nash a, c	25,000		737,500	Ladish Company a	10,000		374,700
Langer a	7,100		29,110	Plug Power a, c	1,370		6,398
Medical Action Industries a, c	83,500		1,844,515	Powell Industries a, c	50,300		1,203,679
Merit Medical Systems a, c	5,700		78,432	Scientific Technologies a, c	10,700		111,280
†Microtek Medical Holdings a, c	122,320		467,262	Tech/Ops Sevcon	76,200		481,584
†Minrad International a, c	12,200		50,508	II-VI a	20,000		366,000
Molecular Devices a, c	25,500		779,280	Woodhead Industries	10,000		191,400
NMT Medical a, c	10,600		106,106
Neurometrix a, c	21,500		654,890				5,223,891
Orthofix International a	28,000		1,067,640
OrthoLogic Corporation a, c	84,000		136,080	Machinery - 3.0%
PLC Systems a	105,200		109,408	Alamo Group	38,600		812,530
Possis Medical a, c	29,900		263,419	Ampco-Pittsburgh	12,900		369,585
Shamir Optical Industry a	7,500		67,500	Astec Industries a, c	40,200		1,371,624
Sirona Dental Systems	25,000		990,500	†Baldwin Technology Company Cl. A a, c	45,000		243,000
STAAR Surgical a	5,000		38,700	Global Power Equipment Group a	87,600		278,568
Synovis Life Technologies a, c	23,000		226,090	Gorman-Rupp Company	3,375		89,775
Urologix a, c	202,000		634,280	Hardinge	97,000		1,498,650
Utah Medical Products	42,300		1,269,423	Hurco Companies a, c	31,500		809,235
Young Innovations	61,450		2,164,884	Keithley Instruments	14,000		178,220
				LeCroy Corporation a, c	2,000		28,700
			17,943,884	Lindsay Manufacturing	10,000		271,200
				MTS Systems	10,000		395,100
Personal Care - 0.2%				Mueller (Paul) Company	9,650		342,575
CCA Industries	9,040		83,349	Sun Hydraulics	38,950		809,381
Helen of Troy a, c	20,000		368,000	Tennant Company	44,100		2,217,348
Nature’s Sunshine Products	7,500		69,000
Nutraceutical International a, c	15,000		229,950				9,715,491
			750,299	Metal Fabrication and Distribution - 2.2%
				Aleris International a, c	4,075		186,839
Total (Cost $35,882,100)			46,097,968	Castle (A.M.) & Company	15,890		512,453
				Encore Wire a, c	15,000		539,100
Industrial Products – 14.6%				Harris Steel Group	50,000		1,265,341
Automotive - 1.0%				Haynes International a	39,370		1,368,108
IMPCO Technologies a, c	13,000		138,710	Insteel Industries	24,200		585,640
LKQ Corporation a, c	11,400		216,600	NN	155,600		1,921,660
Noble International	39,600		567,072	Novamerican Steel a	2,500		101,175
Safety Components International a, c	46,400		638,464	Universal Stainless & Alloy Products a, c	23,230		679,942
Spartan Motors	2,800		43,064
Strattec Security a, c	28,300		1,409,623				7,160,258
Wescast Industries Cl. A	12,900		169,411
				Paper and Packaging - 0.1%
			3,182,944	Mod-Pac Corporation a	23,200		230,840
				Pumps, Valves and Bearings - 0.2%
				CIRCOR International	28,000		853,720

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.
2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  35

ROYCE MICRO-CAP TRUST

Schedule of Investments

	SHARES		VALUE		SHARES		VALUE
Industrial Products (continued)				Insituform Technologies Cl. A a, c	75,300	$	1,723,617
Specialty Chemicals and Materials - 1.9%				Nobility Homes	2,000		54,340
Aceto Corporation	384,919	$	2,663,639	Skyline Corporation	32,100		1,373,238
American Vanguard	3,333		51,595
Balchem Corporation	22,500		506,250				3,654,814
CFC International a, c	30,400		499,776
Hawkins	122,667		1,717,951	Food and Tobacco Processors - 1.2%
NuCo2 a, c	20,000		480,800	Cal-Maine Foods	50,000		343,500
Park Electrochemical	10,000		257,500	Galaxy Nutritional Foods a	176,200		61,670
				ML Macadamia Orchards L.P.	120,200		653,888
			6,177,511	Omega Protein a, c	9,600		55,488
				Seneca Foods Cl. A a	62,500		1,435,625
Textiles - 0.1%				Seneca Foods Cl. B a	42,500		972,400
Unifi a	100,000		290,000	Sunopta a, c	42,780		396,998
Other Industrial Products - 1.9%							3,919,569
Color Kinetics a, c	50,000		945,500
Distributed Energy Systems a	50,000		258,500	Industrial Distribution - 0.7%
Eastern Company (The)	26,500		547,225	Central Steel & Wire	1,088		685,440
Maxwell Technologies a	15,300		300,339	Elamex a	60,200		51,772
Peerless Manufacturing a	42,200		1,010,690	Lawson Products	19,500		768,690
Quixote Corporation	35,500		639,710	Strategic Distribution a	59,690		835,660
Raven Industries	73,000		2,299,500
							2,341,562
			6,001,464
				Printing - 0.9%
Total (Cost $30,809,311)			47,046,224	Bowne & Co.	66,500		950,950
				Champion Industries	23,500		195,990
Industrial Services – 13.1%				Courier Corporation	22,950		918,459
Advertising and Publishing - 0.5%				Ennis	9,700		190,896
Greenfield Online a, c	20,000		148,200	Schawk	38,900		680,750
MDC Partners Cl. A a	84,000		687,960
NetRatings a, c	50,000		694,500				2,937,045
			1,530,660	Transportation and Logistics - 2.9%
				†Dynamex a, c	42,150		919,292
Commercial Services - 5.4%				Forward Air	50,700		2,065,011
Acacia Research-Acacia Technologies a	31,850		447,811	Frozen Food Express Industries a, c	92,000		1,013,840
American Bank Note Holographics a, c	242,200		808,948	MAIR Holdings a, c	8,600		53,406
BB Holdings a	390,000		1,478,436	Marten Transport a, c	4,050		88,047
Carlisle Group a	151,000		256,891	Pacific CMA a, c	200,000		122,000
CBIZ a, c	87,000		644,670	Patriot Transportation Holding a	3,000		260,340
Clark	85,900		1,133,880	Universal Truckload Services a	134,200		4,580,246
Collectors Universe	11,700		163,566	Vitran Corporation Cl. A a	8,000		187,920
CorVel Corporation a, c	31,850		796,250
Exponent a, c	136,600		2,308,540				9,290,102
Geo Group (The) a, c	51,200		1,794,560
Kforce a, c	55,000		851,950	Other Industrial Services - 0.3%
PDI a	15,200		218,728	Landauer	21,300		1,020,270
RCM Technologies a	33,200		166,664	Team a	2,200		55,110
Renaissance Learning	2,365		32,046
SM &A a, c	31,300		190,930				1,075,380
Senomyx a, c	47,000		678,210
†Services Acquisition Corporation				Total (Cost $23,652,978)			42,130,725
International a, c	44,800		443,520
†SITEL Corporation a, c	40,000		156,800	Natural Resources – 8.8%
StarTek	15,000		224,250	Energy Services - 3.7%
TRC Companies a, c	61,100		643,383	Calfrac Well Services	1,000		21,500
Volt Information Sciences a	51,600		2,404,560	Carbo Ceramics	18,750		921,187
Westaff a	362,500		1,537,000	Conrad Industries a	154,000		539,000
				Dawson Geophysical a	2,400		73,848
			17,381,593	Dril-Quip a	27,500		2,267,100
				Enerflex Systems	2,700		67,361
Engineering and Construction - 1.2%				Gulf Island Fabrication	45,400		909,816
Comfort Systems USA	25,600		365,824	GulfMark Offshore a, c	65,200		1,684,116
Devcon International a	21,700		137,795	Input/Output a	43,500		411,075
				Pason Systems	222,400		3,257,404
				StealthGas	4,900		68,355
				TGC Industries a	11,280		121,147

36  |  2006 SEMIANNUAL REPORT TO STOCKHOLDERS THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.

JUNE 30, 2006 (Unaudited)

	SHARES		VALUE		SHARES		VALUE
Natural Resources (continued)				CSP a	122,581	$	876,454
Energy Services (continued)				†DDi Corporation a	52,747		432,525
Valley National Gases a	30,100	$	787,115	Dalsa Corporation a	5,000		65,395
Willbros Group a, c	35,900		679,946	Dot Hill Systems a, c	2,000		6,840
				Excel Technology a	92,900		2,779,568
			11,808,970	Giga-tronics a	3,200		6,112
				Hypercom Corporation a, c	18,010		168,394
Oil and Gas - 2.0%				InFocus Corporation a, c	54,700		156,442
Bonavista Energy Trust	69,700		2,185,344	International DisplayWorks a, c	81,560		424,112
CE Franklin a, c	56,010		811,585	Merix Corporation a	7,000		76,790
Contango Oil & Gas Company a, c	10,000		141,400	Metrologic Instruments a, c	2,900		43,529
Edge Petroleum a	2,000		39,960	Mobility Electronics a, c	1,000		7,260
Exploration Company of Delaware a	5,500		58,630	MOCON	15,600		148,044
Nuvista Energy a	121,000		1,527,269	Neoware a, c	2,600		31,954
Particle Drilling Technologies a, c	7,000		24,640	Performance Technologies a	124,550		859,395
Pioneer Drilling Company a	7,500		115,800	Richardson Electronics	202,100		1,485,435
Savanna Energy Services a	2,500		51,218	Rimage Corporation a, c	20,000		408,400
†Storm Cat Energy a, c	302,270		680,108	SimpleTech a, c	201,600		756,000
VAALCO Energy a, c	79,500		775,920	TTM Technologies a, c	120,700		1,746,529
				TransAct Technologies a	78,600		809,580
			6,411,874	Zomax a	20,000		30,600
Precious Metals and Mining - 1.9%							12,699,637
Aurizon Mines a	237,000		663,600
Brush Engineered Materials a, c	15,500		323,175	Distribution - 0.8%
Cumberland Resources a	220,000		1,056,000	Agilysys	90,000		1,620,000
Gammon Lake Resources a	10,600		146,174	Bell Industries a	85,700		238,246
Gold Reserve a	14,000		80,500	Jaco Electronics a	29,000		108,460
Golden Star Resources a	168,100		497,576	Nu Horizons Electronics a, c	40,000		386,000
Metallica Resources a, c	281,300		869,217	PC Mall a, c	6,000		38,100
Minefinders Corporation a	116,000		947,720	Pomeroy IT Solutions a	6,900		49,680
Nevsun Resources a, c	5,000		14,500
Northern Orion Resources a	51,400		249,804				2,440,486
Northgate Minerals a	270,000		993,600
NovaGold Resources a	13,400		171,788	Internet Software and Services - 2.0%
Spur Ventures a	44,100		37,530	Answers Corporation a, c	4,100		39,032
				†CMGI a, c	552,000		667,920
			6,051,184	Digitas a	88,840		1,032,321
				EDGAR Online a, c	38,700		181,890
Real Estate - 0.3%				†eResearch Technology a, c	90,000		819,000
HomeFed Corporation	11,352		774,774	iGATE Corporation a, c	273,400		1,747,026
Kennedy-Wilson a, c	21,500		370,875	Inforte Corporation a	11,400		54,036
				LookSmart a, c	4,000		12,960
			1,145,649	MIVA a, c	10,000		40,500
				NIC a, c	26,800		193,764
Other Natural Resources - 0.9%				†PFSweb a	7,242		7,314
PICO Holdings a	55,700		1,796,325	Stamps.com a	21,200		589,784
Pope Resources L.P.	33,000		1,027,950	Stellent	15,000		143,250
				Varsity Group a, c	150,400		613,632
			2,824,275	Web.com a	31,800		189,846
Total (Cost $10,941,709)			28,241,952				6,332,275
Technology – 22.5%				IT Services - 5.2%
Aerospace and Defense - 2.3%				CIBER a, c	182,662		1,203,743
Allied Defense Group (The) a, c	78,760		1,731,932	†Cogent Communications Group a, c	32,500		304,525
Astronics Corporation a	26,400		353,232	Computer Task Group a, c	381,100		1,905,500
Axsys Technologies a, c	6,400		96,448	Covansys Corporation a, c	172,500		2,168,325
Ducommun a	72,100		1,335,292	DiamondCluster International a, c	138,100		1,093,752
HEICO Corporation	41,600		1,179,360	Forrester Research a	104,300		2,918,314
HEICO Corporation Cl. A	24,160		573,075	Rainmaker Systems a, c	2,000		10,840
Integral Systems	47,500		1,274,425	Sapient Corporation a, c	500,000		2,650,000
SIFCO Industries a, c	45,800		220,756
TVI Corporation a, c	211,190		745,501
			7,510,021
Components and Systems - 3.9%
AZZ a, c	45,600		1,195,176
Advanced Photonix Cl. A a	117,900		185,103

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.
2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  37

ROYCE MICRO-CAP TRUST

Schedule of Investments

	SHARES		VALUE		SHARES		VALUE
Technology (continued)				Telecommunications - 2.3%
IT Services (continued)				Anaren a	24,300	$	497,907
Syntel	54,300	$	1,110,978	C-COR.net a	5,000		38,600
TechTeam Global a	58,100		531,615	Captaris a	67,800		315,270
TriZetto Group (The) a, c	182,300		2,696,217	Catapult Communications a, c	5,000		54,500
				Centillium Communications a	11,000		30,910
			16,593,809	Channell Commercial a, c	102,825		339,322
				Communications Systems	79,500		814,080
Semiconductors and Equipment - 1.6%				Comtech Group a, c	31,050		345,587
†CalAmp Corporation a, c	36,200		321,818	†Hurray! Holding Company ADR a, c	10,100		55,348
California Micro Devices a	16,700		66,800	Intervoice a, c	2,900		20,648
Cascade Microtech a, c	48,000		550,080	North Pittsburgh Systems	15,700		432,692
Catalyst Semiconductor a	9,200		33,396	Novatel Wireless a, c	9,400		97,572
ESS Technology a	25,000		54,000	PC-Tel a, c	49,600		423,584
Electroglas a, c	281,700		856,368	Radyne ComStream a, c	55,720		634,094
Exar Corporation a, c	41,208		546,830	SpectraLink Corporation a, c	57,000		502,740
Integrated Silicon Solution a, c	15,000		82,650	Symmetricom a, c	24,782		175,209
Intevac a, c	40,550		879,124	UCN a	100,000		265,000
Jinpan International	57,050		447,842	ViaSat a, c	91,812		2,357,732
MIPS Technologies a, c	10,000		60,700
PDF Solutions a, c	29,000		359,890				7,400,795
Photronics a, c	29,750		440,300
QuickLogic Corporation a	20,000		97,800	Total (Cost $46,544,452)			72,342,050
Semitool a, c	25,500		230,010
White Electronic Designs a	10,000		50,800	Miscellaneous(e) – 4.0%
				Total (Cost $12,139,579)			12,853,547
			5,078,408
				TOTAL COMMON STOCKS
Software - 4.4%				(Cost $212,119,437)			325,542,135
Aladdin Knowledge Systems a	27,300		555,555
Altiris a	3,500		63,140	PREFERRED STOCK – 0.5%
Applix a	20,000		147,600	Seneca Foods Conv. a	75,409		1,583,589
AsiaInfo Holdings a, c	50,000		214,500
Descartes Systems Group (The) a, c	56,500		207,920	TOTAL PREFERRED STOCK
DocuCorp International a	100,000		747,000	(Cost $943,607)			1,583,589
Evans & Sutherland Computer a	77,400		387,000
Fundtech a	55,000		539,550	REPURCHASE AGREEMENTS – 17.2%
ILOG ADR a	35,000		460,600	State Street Bank & Trust Company,
Indus International a	19,200		54,912	5.10% dated 6/30/06, due 7/3/06,
InterVideo a, c	24,500		239,365	maturity value $25,511,838 (collateralized
iPass a, c	190,000		1,064,000	by obligations of various U.S. Government
JDA Software Group a, c	59,500		834,785	Agencies, valued at $26,138,650)
Majesco Entertainment Company a	2,500		4,075	(Cost $25,501,000)			25,501,000
MapInfo a, c	5,000		65,250
McDATA Corporation Cl. A a, c	18,199		74,252	Lehman Brothers (Tri-Party),
MetaSolv a, c	5,800		16,356	4.85% dated 6/30/06, due 7/3/06,
MIND C.T.I.	20,000		51,600	maturity value $30,012,125 (collateralized
Moldflow Corporation a	7,500		87,825	by obligations of various U.S. Government
Peerless Systems a, c	61,070		313,289	Agencies, valued at $30,615,940)
Pegasystems c	320,200		2,055,684	(Cost $30,000,000)			30,000,000
Phase Forward a, c	43,000		495,360
SPSS a	41,800		1,343,452	TOTAL REPURCHASE AGREEMENTS
SeaChange International a, c	5,000		34,800	(Cost $55,501,000)			55,501,000
TeleCommunication Systems Cl. A a, c	10,000		23,900
Transaction Systems Architects Cl. A a, c	100,100		4,173,169
Unica Corporation a, c	3,200		31,680
			14,286,619

38  |  2006 SEMIANNUAL REPORT TO STOCKHOLDERS THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.

JUNE 30, 2006 (Unaudited)

		VALUE
COLLATERAL RECEIVED FOR SECURITIES LOANED – 13.1%
Money Market Funds
State Street Navigator Securities Lending
Prime Portfolio (7 day yield-5.0651%)
(Cost $42,080,785)	$	42,080,785
TOTAL INVESTMENTS – 132.1%
(Cost $310,644,829)		424,707,509
LIABILITIES LESS CASH    AND OTHER ASSETS – (13.4)%		(43,231,776	)
PREFERRED STOCK – (18.7)%		(60,000,000	)
NET ASSETS APPLICABLE TO
COMMON STOCKHOLDERS – 100.0%	$	321,475,733

a	Non-income producing.
b	At June 30, 2006, the Fund owned 5% or more of the Company’s outstanding voting securities thereby making the Company an Affiliated Company as that term is defined in the Investment Company Act of 1940.
c	A portion of these securities were on loan at June 30, 2006.
d	A security for which market quotations are no longer readily available represents 0.00% of net assets. This security has been valued at its fair value under procedures established by the Fund’s Board of Directors.
e	Includes securities first acquired in 2006 and less than 1% of net assets applicable to Common Stockholders.
†	New additions in 2006.
	Bold indicates the Fund’s largest 20 equity holdings in terms of June 30, 2006 market value.

INCOME TAX INFORMATION: The cost of total investments for Federal income tax purposes was $311,447,026. At June 30, 2006, net unrealized appreciation for all securities was $113,260,483, consisting of aggregate gross unrealized appreciation of $125,806,222 and aggregate gross unrealized depreciation of $12,545,739. The primary differences in book and tax basis cost is the timing of the recognition of losses on securities sold.

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.
2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  39

ROYCE MICRO-CAP TRUST JUNE 30, 2006 (Unaudited)

Statement of Assets and Liabilities
ASSETS:
Investments at value (including collateral on loaned securities) *
Non-Affiliates (cost $252,353,429)	$	366,764,909
Affiliated Companies (cost $2,790,400)		2,441,600
Total investments at value		369,206,509
Repurchase agreements (at cost and value)		55,501,000
Cash		4,100
Receivable for investments sold		364,950
Receivable for dividends and interest		252,007
Total Assets		425,328,566
LIABILITIES:
Payable for collateral on loaned securities		42,080,785
Payable for investments purchased		1,120,593
Payable for investment advisory fee		421,689
Preferred dividends accrued but not yet declared		80,000
Accrued expenses		149,766
Total Liabilities		43,852,833
PREFERRED STOCK:
6.00% Cumulative Preferred Stock - $0.001 par value, $25 liquidation value per share; 2,400,000 shares outstanding		60,000,000
Total Preferred Stock		60,000,000
NET ASSETS APPLICABLE TO COMMON STOCKHOLDERS	$	321,475,733
ANALYSIS OF NET ASSETS APPLICABLE TO COMMON STOCKHOLDERS:
Common Stock paid-in capital - $0.001 par value per share; 22,456,527 shares outstanding (150,000,000 shares authorized)	$	192,512,057
Undistributed net investment income (loss)		78,015
Accumulated net realized gain (loss) on investments		30,571,167
Net unrealized appreciation (depreciation) on investments		114,062,680
Quarterly and accrued distributions		(15,748,186	)
Net Assets applicable to Common Stockholders (net asset value per share - $14.32)	$	321,475,733
*Investments at identified cost (including $42,080,785 of collateral on loaned securites)	$	255,143,829
Market value of loaned securities	$	41,104,418

40  |  2006 SEMIANNUAL REPORT TO STOCKHOLDERS THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.

ROYCE MICRO-CAP TRUST SIX MONTHS ENDED JUNE 30, 2006 (Unaudited)

Statement of Operations
INVESTMENT INCOME:
Income:
Dividends
Non-Affiliates	$	1,382,968
Affiliated Companies		52,350
Interest		1,172,517
Securities lending		151,655
Total income		2,759,490
Expenses:
Investment advisory fees		2,442,929
Stockholder reports		71,008
Custody and transfer agent fees		69,753
Directors’ fees		29,954
Professional fees		20,665
Administrative and office facilities expenses		14,836
Other expenses		37,097
Total expenses		2,686,242
Compensating balance credits		(5,871	)
Net expenses		2,680,371
Net investment income (loss)		79,119
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
Net realized gain (loss) on investments
Non-Affiliates		28,522,036
Affiliated Companies		(208,963	)
Net change in unrealized appreciation (depreciation) on investments		6,966,400
Net realized and unrealized gain (loss) on investments		35,279,473
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM INVESTMENT OPERATIONS		35,358,592
DISTRIBUTIONS TO PREFERRED STOCKHOLDERS		(1,800,000	)
NET INCREASE (DECREASE) IN NET ASSETS APPLICABLE TO COMMON STOCKHOLDERS RESULTING FROM INVESTMENT OPERATIONS	$	33,558,592

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.
2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  41

ROYCE MICRO-CAP TRUST

    Statement of Changes in Net Assets

	Six months ended
	6/30/06			Year ended
	(unaudited)			12/31/05
INVESTMENT OPERATIONS:
Net investment income (loss)	$	79,119		$	(763,209	)
Net realized gain (loss) on investments		28,313,073			37,754,245
Net change in unrealized appreciation (depreciation) on investments		6,966,400			(14,066,144	)
Net increase (decrease) in net assets resulting from investment operations		35,358,592			22,924,892
DISTRIBUTIONS TO PREFERRED STOCKHOLDERS:
Net realized gain on investments		–			(3,600,000	)
Quarterly distributions *		(1,800,000	)		–
Total distributions to Preferred Stockholders		(1,800,000	)		(3,600,000	)
NET INCREASE (DECREASE) IN NET ASSETS APPLICABLE TO COMMON STOCKHOLDERS RESULTING FROM INVESTMENT OPERATIONS		33,558,592			19,324,892
DISTRIBUTIONS TO COMMON STOCKHOLDERS:
Net realized gain on investments		–			(38,452,900	)
Quarterly distributions *		(13,868,186	)		–
Total distributions to Common Stockholders		(13,868,186	)		(38,452,900	)
CAPITAL STOCK TRANSACTIONS:
Reinvestment of distributions to Common Stockholders		8,066,130			22,483,567
Total capital stock transactions		8,066,130			22,483,567
NET INCREASE (DECREASE) IN NET ASSETS APPLICABLE TO COMMON STOCKHOLDERS		27,756,536			3,355,559
NET ASSETS APPLICABLE TO COMMON STOCKHOLDERS:
Beginning of period		293,719,197			290,363,638
End of period (including undistributed net investment income (loss) of $78,015 at 6/30/06 and $(1,104) at 12/31/05)	$	321,475,733		$	293,719,197
*To be allocated to net investment income and capital gains at year end.

42  |  2006 SEMIANNUAL REPORT TO STOCKHOLDERS THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.

ROYCE MICRO-CAP TRUST

Financial Hightlight

This table is presented to show selected data for a share of Common Stock outstanding throughout each period, and to assist stockholders in evaluating the Fund’s performance for the periods presented.

	Six months ended			Years ended December 31,
	June 30,2006
	(unaudited)			2005			2004			2003			2002			2001
NET ASSET VALUE, BEGINNING OF PERIOD	$	13.43		$	14.34		$	13.33		$	9.39		$	11.83		$	10.14
INVESTMENT OPERATIONS:
Net investment income (loss)		0.00			(0.03	)		(0.08	)		(0.09	)		(0.13	)		(0.05	)
Net realized and unrealized gain (loss) on investments		1.61			1.14			2.62			5.28			(1.29	)		2.57
Total investment operations		1.61			1.11			2.54			5.19			(1.42	)		2.52
DISTRIBUTIONS TO PREFERRED STOCKHOLDERS:
Net investment income		–			–			–			–			–			–
Net realized gain on investments		–			(0.17	)		(0.19	)		(0.18	)		(0.18	)		(0.19	)
Quarterly distributions *		(0.08	)		–			–			–			–			–
Total distributions to Preferred Stockholders		(0.08	)		(0.17	)		(0.19	)		(0.18	)		(0.18	)		(0.19	)
NET INCREASE (DECREASE) IN NET ASSETS APPLICABLE TO COMMON
STOCKHOLDERS RESULTING FROM INVESTMENT OPERATIONS		1.53			0.94			2.35			5.01			(1.60	)		2.33
DISTRIBUTIONS TO COMMON STOCKHOLDERS:
Net investment income		–			–			–			–			–			–
Net realized gain on investments		–			(1.85	)		(1.33	)		(0.92	)		(0.80	)		(0.57	)
Quarterly distributions *		(0.63	)		–			–			–			–			–
Total distributions to Common Stockholders		(0.63	)		(1.85	)		(1.33	)		(0.92	)		(0.80	)		(0.57	)
CAPITAL STOCK TRANSACTIONS:
Effect of reinvestment of distributions by Common Stockholders		(0.01	)		0.00			(0.01	)		(0.04	)		(0.04	)		(0.07	)
Effect of Preferred Stock offering		–			–			–			(0.11	)		–			–
Total capital stock transactions		(0.01	)		0.00			(0.01	)		(0.15	)		(0.04	)		(0.07	)
NET ASSET VALUE, END OF PERIOD	$	14.32		$	13.43		$	14.34		$	13.33		$	9.39		$	11.83
MARKET VALUE, END OF PERIOD	$	14.54		$	14.56		$	15.24		$	12.60		$	8.44		$	10.50
TOTAL RETURN (a):
Market Value		4.50	% ***		8.90	%		33.44	%		63.58	%		(12.70	)%		28.76	%
Net Asset Value		11.58	% ***		6.75	%		18.69	%		55.55	%		(13.80	)%		23.40	%
RATIOS BASED ON AVERAGE NET ASSETS APPLICABLE TO COMMON STOCKHOLDERS:
Total expenses (b, c)		1.67	% **		1.63	%		1.62	%		1.82	%		1.96	%		1.78	%
Management fee expense (d)		1.52	% **		1.43	%		1.43	%		1.59	%		1.59	%		1.57	%
Other operating expenses		0.15	% **		0.20	%		0.19	%		0.23	%		0.37	%		0.21	%
Net investment income (loss)		0.05	% **		(0.27	)%		(0.56	)%		(0.82	)%		(1.23	)%		(0.43	)%
SUPPLEMENTAL DATA:
Net Assets Applicable to Common Stockholders,
End of Period (in thousands)	$	321,476		$	293,719		$	290,364		$	253,425		$	167,571		$	200,443
Liquidation Value of Preferred Stock,
End of Period (in thousands)	$	60,000		$	60,000		$	60,000		$	60,000		$	40,000		$	40,000
Portfolio Turnover Rate		16	%		46	%		32	%		26	%		39	%		27	%
PREFERRED STOCK:
Total shares outstanding		2,400,000			2,400,000			2,400,000			2,400,000			1,600,000			1,600,000
Asset coverage per share	$	158.95		$	147.38		$	145.98		$	130.59		$	129.73		$	150.28
Liquidation preference per share	$	25.00		$	25.00		$	25.00		$	25.00		$	25.00		$	25.00
Average market value per share (e):
6.00% Cumulative	$	23.97		$	24.97		$	24.66		$	25.37			–			–
7.75% Cumulative		–			–			–		$	25.70		$	25.91		$	25.30

(a)	The Market Value Total Return is calculated assuming a purchase of Common Stock on the opening of the first business day and a sale on the closing of the last business day of each period reported. Dividends and distributions, if any, are assumed for the purposes of this calculation to be reinvested at prices obtained under the Fund’s Distribution Reinvestment and Cash Purchase Plan. Net Asset Value Total Return is calculated on the same basis, except that the Fund’s net asset value is used on the purchase and sale dates instead of market value.
(b)	Expense ratios based on total average net assets including liquidation value of Preferred Stock were 1.41%, 1.35%, 1.32%, 1.49%, 1.62% and 1.46% for the periods ended June 30, 2006 and December 31, 2005, 2004, 2003, 2002 and 2001, respectively.
(c)	Expense ratios based on average net assets applicable to Common Stockholders before waiver of fees by the investment adviser would have been 1.92%, 2.04% and 1.81% for the periods ended December 31, 2003, 2002 and 2001, respectively.
(d)	The management fee is calculated based on average net assets over a rolling 36-month basis, while the above ratios of Management fee expenses are based on average net assets applicable to Common Stockholders over an annualized six-month basis.
(e)	The average of month-end market values during the period that the Preferred Stock was outstanding.
*	To be allocated to net investment income and capital gains at year end.
**	Annualized.
***	Not annualized.

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.
2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  43

ROYCE MICRO-CAP TRUST

Notes to Financial Statements (Unaudited)

Summary of Significant Accounting Policies:
       Royce Micro-Cap Trust, Inc. (“the Fund”) was incorporated under the laws of the State of Maryland on September 9, 1993 as a diversified closed-end investment company. The Fund commenced operations on December 14, 1993.
       The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of income and expenses during the reporting period. Actual results could differ from those estimates. Valuation of Investments:
       Securities are valued as of the close of trading on the New York Stock Exchange (generally 4:00 p.m. Eastern time) on the valuation date. Securities that trade on an exchange or Nasdaq, and securities traded on Nasdaq’s Electronic Bulletin Board, are valued at their last reported sales price or Nasdaq official closing price taken from the primary market in which each security trades or, if no sale is reported for such day, at their bid price. Other over-the-counter securities for which market quotations are readily available are valued at their bid price. Securities for which market quotations are not readily available are valued at their fair value under procedures established by the Fund’s Board of Directors. Bonds and other fixed income securities may be valued by reference to other securities with comparable ratings, interest rates and maturities, using established independent pricing services. Investments in money market funds are valued at net asset value per share. Investment Transactions and Related Investment Income:
       Investment transactions are accounted for on the trade date. Dividend income is recorded on the ex-dividend date and any non-cash dividend income is recorded at the fair market value of the securities received. Interest income is recorded on an accrual basis. Realized gains and losses from investment transactions are determined on the basis of identified cost for book and tax purposes. Expenses:
       The Fund incurs direct and indirect expenses. Expenses directly attributable to the Fund are charged to the Fund’s operations, while expenses applicable to more than one of the Royce Funds are allocated in an equitable manner. Allocated personnel and occupancy costs related to The Royce Funds are included in administrative and office facilities expenses. The Fund has adopted a deferred fee agreement that allows the Fund’s Directors to defer the receipt of all or a portion of Directors’ Fees otherwise payable. The deferred fees are invested in certain Royce Funds until distributed in accordance with the agreement. Compensating Balance Credits:
       The Fund has an arrangement with its custodian bank, whereby a portion of the custodian’s fee is paid indirectly by credits earned on the Fund’s cash on deposit with the bank. This deposit arrangement is an alternative to purchasing overnight investments. Taxes:
       As a qualified regulated investment company under Subchapter M of the Internal Revenue Code, the Fund is not subject to income taxes to the extent that it distributes substantially all of its taxable income for its fiscal year. The Schedule of Investments includes information regarding income taxes under the caption “Income Tax Information”. Distributions:
       The Fund currently has a policy of paying quarterly distributions on the Fund’s Common Stock. Distributions are currently being made at the annual rate of 9% of the rolling average of the prior four calendar quarter-end NAVs of the Fund’s Common Stock, with the fourth quarter distribution being the greater of 2.25% of the rolling average or the distribution required by IRS regulations. Distributions to Preferred Stockholders are accrued daily and paid quarterly. The Fund is required to allocate long-term capital gain distributions and other types of income proportionately to distributions made to holders of shares of Common Stock and Preferred Stock. To the extent that distributions are not paid from long-term capital gains, net investment income or net short-term capital gains, they will represent a return of capital. Distributions are determined in accordance with income tax regulations that may differ from accounting principles generally accepted in the United States of America. Permanent book and tax basis differences relating to stockholder distributions will result in reclassifications within the capital accounts. Undistributed net investment income may include temporary book and tax basis differences, which will reverse in a subsequent period. Any taxable income or gain remaining undistributed at fiscal year end is distributed in the following year. Repurchase Agreements:
       The Fund may enter into repurchase agreements with institutions that the Fund’s investment adviser has determined are creditworthy. The Fund restricts repurchase agreements to maturities of no more than seven days. Securities pledged as collateral for repurchase agreements, which are held until maturity of the repurchase agreements, are marked-to-market daily and maintained at a value at least equal to the principal amount of the repurchase agreement (including accrued interest). Repurchase agreements could involve certain risks in the event of default or insolvency of the counter-party, including possible delays or restrictions upon the ability of the Fund to dispose of the underlying securities. Securities Lending:
       The Fund loans securities to qualified institutional investors for the purpose of realizing additional income. Collateral on all securities loaned for the Fund is accepted in cash and cash equivalents and invested temporarily by the custodian. The collateral is equal to at least 100% of the current market value of the loaned securities. The market value of the loaned securities is determined at the close of business of the Fund and any additional required collateral is delivered to the Fund on the next business day.

44  |  2006 SEMIANNUAL REPORT TO STOCKHOLDERS

ROYCE MICRO-CAP TRUST

Notes to Financial Statements (Unaudited) (continued)

Capital Stock:
       The Fund issued 587,476 and 1,625,665 shares of Common Stock as reinvestment of distributions by Common Stockholders for the six months ended June 30, 2006 and the year ended December 31, 2005, respectively.
       At June 30, 2006, 2,400,000 shares of 6.00% Cumulative Preferred Stock were outstanding. Commencing October 16, 2008 and thereafter, the Fund, at its option, may redeem the Cumulative Preferred Stock, in whole or in part, at the redemption price. The Cumulative Preferred Stock is classified outside of permanent equity (net assets applicable to Common Stockholders) in the accompanying financial statements in accordance with Emerging Issues Task Force (EITF) Topic D-98, Classification and Measurement of Redeemable Securities, that requires preferred securities that are redeemable for cash or other assets to be classified outside of permanent equity to the extent that the redemption is at a fixed or determinable price and at the option of the holder or upon the occurrence of an event that is not solely within the control of the issuer.
       The Fund is required to meet certain asset coverage tests with respect to the Cumulative Preferred Stock as required by the 1940 Act. In addition, pursuant to the Rating Agency Guidelines established by Moody’s, the Fund is required to maintain a certain discounted asset coverage. If the Fund fails to meet these requirements and does not correct such failure, the Fund may be required to redeem, in part or in full, the Cumulative Preferred Stock at a redemption price of $25.00 per share, plus an amount equal to the accumulated and unpaid dividends, whether or not declared on such shares, in order to meet these requirements. Additionally, failure to meet the foregoing asset coverage requirements could restrict the Fund’s ability to pay dividends to Common Stockholders and could lead to sales of portfolio securities at inopportune times. The Fund has met these requirements since issuing the Cumulative Preferred Stock. Investment Advisory Agreement:
       As compensation for its services under the Investment Advisory Agreement, Royce & Associates, LLC (“Royce”) receives a fee comprised of a Basic Fee (“Basic Fee”) and an adjustment to the Basic Fee based on the investment performance of the Fund in relation to the investment record of the Russell 2000.        The Basic Fee is a monthly fee equal to 1/12 of 1% (1% on an annualized basis) of the average of the Fund’s month-end net assets applicable to Common Stockholders, plus the liquidation value of Preferred Stock, for the rolling 36-month period ending with such month (the “performance period”). The Basic Fee for each month is increased or decreased at the rate of 1/12 of .05% for each percentage point that the investment performance of the Fund exceeds, or is exceeded by, the percentage change in the investment record of the Russell 2000 for the performance period by more than two percentage points. The performance period for each such month is a rolling 36-month period ending with such month. The maximum increase or decrease in the Basic Fee for any month may not exceed 1/12 of .5%. Accordingly, for each month, the maximum monthly fee rate as adjusted for performance is 1/12 of 1.5% and is payable if the investment performance of the Fund exceeds the percentage change in the investment record of the Russell 2000 by 12 or more percentage points for the performance period, and the minimum monthly fee rate as adjusted for performance is 1/12 of5% and is payable if the percentage change in the investment record of the Russell 2000 exceeds the investment performance of the Fund by 12 or more percentage points for the performance period.
       Royce has voluntarily committed to waive the portion of its investment advisory fee attributable to an issue of the Fund’s Preferred Stock for any month in which the Fund’s average annual NAV total return since issuance of the Preferred Stock fails to exceed the applicable Preferred Stock’s dividend rate.
       For the six rolling 36-month periods ending June 2006, the investment performance of the Fund exceeded the investment performance of the Russell 2000 by 18% to 29%. Accordingly, the investment advisory fee consisted of a Basic Fee of $1,628,619 and an upward adjustment of $814,310 for performance of the Fund above that of the Russell 2000. For the six months ended June 30, 2006, the Fund accrued and paid Royce advisory fees totaling $2,442,929. Purchases and Sales of Investment Securities:
       For the six months ended June 30, 2006, the cost of purchases and proceeds from sales of investment securities, other than short-term securities and collateral received for securities loaned, amounted to $52,230,448 and $77,416,882, respectively.

Transactions in Shares of Affiliated Companies:
       An “Affiliated Company”, as defined in the Investment Company Act of 1940, is a company in which a Fund owns 5% or more of the company’s outstanding voting securities. The Fund effected the following transactions in shares of such companies during the six months ended June 30, 2006:

	Shares		Market Value			Cost of	Cost of			Realized				Dividend			Shares		Market Value
Affiliated Company	12/31/05		12/31/05			Purchases	Sales			Gain (Loss)				Income			6/30/06		6/30/06
Abigail Adams National Bancorp		244,400		$	3,421,624	–		$	1,120,000		$	(208,963	)		$	52,350		174,400		$	2,441,600
				$	3,421,624						$	(208,963	)		$	52,350				$	2,441,600

2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  45

ROYCE FOCUS TRUST

Schedule of Investments

	SHARES		VALUE		SHARES		VALUE
COMMON STOCK – 81.2%				Metal Fabrication and Distribution - 13.6%
				Harris Steel Group	150,000	$	3,796,023
Consumer Products – 6.1%				IPSCO	60,000		5,741,400
Apparel and Shoes - 1.3%				Metal Management	120,000		3,674,400
Timberland Company Cl. A a	75,000	$	1,957,500	Reliance Steel & Aluminum	50,000		4,147,500
				Schnitzer Steel Industries Cl. A	100,000		3,548,000
Sports and Recreation - 4.8%
Thor Industries	90,000		4,360,500				20,907,323
Winnebago Industries	100,000		3,104,000
				Total (Cost $17,877,031)			36,636,318
			7,464,500
				Industrial Services – 3.6%
Total (Cost $7,013,362)			9,422,000	Commercial Services - 1.0%
				BB Holdings a	400,000		1,516,345
Consumer Services – 4.4%
Direct Marketing - 1.9%				Transportation and Logistics - 2.6%
Nu Skin Enterprises Cl. A	200,000		2,970,000	Arkansas Best	80,000		4,016,800
Retail Stores - 1.4%				Total (Cost $4,328,352)			5,533,145
†Buckle (The)	50,100		2,097,687
				Natural Resources – 22.9%
Other Consumer Services - 1.1%				Energy Services - 10.3%
Corinthian Colleges a	120,000		1,723,200	Ensign Energy Services	170,000		3,493,505
				Input/Output a, b	250,000		2,362,500
Total (Cost $6,047,290)			6,790,887	Pason Systems	200,000		2,929,320
				Tesco Corporation a	200,000		4,144,000
Financial Intermediaries – 3.4%				Trican Well Service b	140,000		2,796,739
Banking - 0.9%
†Endeavour Mining Capital	195,400		1,377,585				15,726,064
Securities Brokers - 2.5%				Precious Metals and Mining - 12.6%
†Knight Capital Group Cl. A a, b	250,000		3,807,500	Gammon Lake Resources a	100,000		1,379,000
				Glamis Gold a	100,000		3,786,000
Total (Cost $5,288,616)			5,185,085	†International Coal Group a, b	310,000		2,228,900
				Ivanhoe Mines a, b	400,000		2,728,000
Financial Services – 3.1%				Meridian Gold a, b	100,000		3,168,000
Information and Processing - 2.1%				Pan American Silver a, b	140,000		2,518,600
eFunds Corporation a, b	150,000		3,307,500	Silver Standard Resources a, b	180,000		3,600,000
Investment Management - 1.0%							19,408,500
GAMCO Investors Cl. A	41,500		1,525,540
				Total (Cost $19,436,521)			35,134,564
Total (Cost $3,678,413)			4,833,040
				Technology – 8.0%
Health – 5.9%				Internet Software and Services - 2.4%
Drugs and Biotech - 4.7%				RealNetworks a, b	350,000		3,745,000
Endo Pharmaceuticals Holdings a	150,000		4,947,000
Lexicon Genetics a, b	400,000		1,756,000	IT Services - 0.8%
Orchid Cellmark a	150,000		418,500	Syntel	60,000		1,227,600
			7,121,500	Software - 2.7%
				ManTech International Cl. A a, b	100,000		3,086,000
Medical Products and Devices - 1.2%				PLATO Learning a, b	160,000		995,200
Caliper Life Sciences a	200,000		998,000
Possis Medical a, b	100,000		881,000				4,081,200
			1,879,000	Telecommunications - 2.1%
				Foundry Networks a	300,000		3,198,000
Total (Cost $8,234,381)			9,000,500
				Total (Cost $8,911,099)			12,251,800
Industrial Products – 23.8%
Building Systems and Components - 2.8%				TOTAL COMMON STOCKS
Simpson Manufacturing	120,000		4,326,000	(Cost $80,815,065)			124,787,339
Construction Materials - 2.6%
Florida Rock Industries	80,000		3,973,600
Machinery - 4.8%
Lincoln Electric Holdings	75,000		4,698,750
Woodward Governor Company	89,500		2,730,645
			7,429,395

46  |  2006 SEMIANNUAL REPORT TO STOCKHOLDERS THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.

JUNE 30, 2006 (Unaudited)

		PRINCIPAL
		AMOUNT		VALUE			VALUE
CORPORATE BONDS – 3.9%					REPURCHASE AGREEMENT – 18.3%
Athena Neurosciences Finance 7.25%					State Street Bank & Trust Company,
Senior Note due 2/21/08	$	6,000,000	$	5,955,000	5.10% dated 6/30/06, due 7/3/06,
					maturity value $28,156,962 (collateralized
TOTAL CORPORATE BONDS					by obligations of various U.S. Government
(Cost $5,629,442)				5,955,000	Agencies, valued at $28,850,025)
					(Cost $28,145,000)	$	28,145,000
GOVERNMENT BONDS – 7.5%
(Principal Amount shown					COLLATERAL RECEIVED FOR SECURITIES LOANED – 3.5%
in local currency.)					Money Market Funds
Canadian Government Bond					State Street Navigator Securities Lending
3.00% due 6/1/07		6,150,000		5,437,927	Prime Portfolio (7 day yield-5.0651%)
New Zealand Government Bond					(Cost $5,412,175)		5,412,175
6.00% due 7/18/08		10,000,000		6,043,962
					TOTAL INVESTMENTS – 120.6%
TOTAL GOVERNMENT BONDS					(Cost $141,750,285)		185,411,483
(Cost $11,357,318)				11,481,889
					LIABILITIES LESS CASH AND OTHER ASSETS – (4.3)%		(6,666,366)
U.S. TREASURY OBLIGATIONS – 6.2%					PREFERRED STOCK – (16.3)%		(25,000,000)
U.S. Treasury Notes
Treasury Inflation Index Protection					NET ASSETS APPLICABLE TO
Security 2.00% due 7/15/14		10,000,000		9,630,080	COMMON STOCKHOLDERS – 100.0%	$	153,745,117
TOTAL U.S. TREASURY OBLIGATIONS
(Cost $10,391,285)				9,630,080

a	Non-income producing.
b	A portion of these securities were on loan at June 30, 2006.
†	New additions in 2006.
	Bold indicates the Fund’s largest 20 equity holdings in terms of June 30, 2006 market value.

INCOME TAX INFORMATION: The cost of total investments for Federal income tax purposes was $142,040,342. At June 30, 2006 net unrealized appreciation for all securities was $43,371,141, consisting of aggregate gross unrealized appreciation of $47,365,270 and aggregate gross unrealized depreciation of $3,994,129. The primary differences in book and tax basis cost is the timing of the recognition of losses on securities sold.

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.
2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  47

ROYCE FOCUS TRUST
JUNE 30, 2006 (Unaudited)

Statement of Assets and Liabilities
ASSETS:
Investments at value (including collateral on loaned securities) *	$	157,266,483
Repurchase agreement (at cost and value)		28,145,000
Cash		20,754
Receivable for dividends and interest		501,305
Prepaid expenses		12,605
Total Assets		185,946,147
LIABILITIES:
Payable for collateral on loaned securities		5,412,175
Payable for investments purchased		1,542,059
Payable for investment advisory fee		143,366
Preferred dividends accrued but not yet declared		33,333
Accrued expenses		70,097
Total Liabilities		7,201,030
PREFERRED STOCK:
6.00% Cumulative Preferred Stock - $0.001 par value, $25 liquidation value per share; 1,000,000 shares outstanding		25,000,000
Total Preferred Stock		25,000,000
NET ASSETS APPLICABLE TO COMMON STOCKHOLDERS	$	153,745,117
ANALYSIS OF NET ASSETS APPLICABLE TO COMMON STOCKHOLDERS:
Common Stock paid-in capital - $0.001 par value per share; 14,929,414 shares outstanding (100,000,000 shares authorized)	$	94,890,325
Undistributed net investment income (loss)		511,590
Accumulated net realized gain (loss) on investments		19,002,907
Net unrealized appreciation (depreciation) on investments		43,661,198
Quarterly and accrued distributions		(4,320,903	)
Net Assets applicable to Common Stockholders (net asset value per share -$10.30)	$	153,745,117
*Investments at identified cost (including $5,412,175 of collateral on loaned securities)	$	113,605,285
Market value of loaned securities	$	5,299,032

48  |  2006 SEMIANNUAL REPORT TO STOCKHOLDERS THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.

ROYCE FOCUS TRUST SIX MONTHS ENDED JUNE 30, 2006 (Unaudited)

Statement of Operations
INVESTMENT INCOME:
Income:
Interest	$	1,297,273
Dividends		298,117
Securities lending		12,132
Total income		1,607,522
Expenses:
Investment advisory fees		892,864
Stockholder reports		37,934
Custody and transfer agent fees		37,294
Professional fees		14,294
Directors’ fees		10,938
Administrative and office facilities expenses		6,780
Other expenses		40,727
Total expenses		1,040,831
Compensating balance credits		(738	)
Net expenses		1,040,093
Net investment income (loss)		567,429
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
Net realized gain (loss) on investments		15,168,081
Net change in unrealized appreciation (depreciation) on investments		(3,468,818	)
Net realized and unrealized gain (loss) on investments		11,699,263
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM INVESTMENT OPERATIONS		12,266,692
DISTRIBUTIONS TO PREFERRED STOCKHOLDERS		(750,000	)
NET INCREASE (DECREASE) IN NET ASSETS APPLICABLE TO COMMON STOCKHOLDERS RESULTING FROM INVESTMENT OPERATIONS	$	11,516,692

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.
2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  49

ROYCE FOCUS TRUST

Statement of Changes in Net Assets
	Six months ended 6/30/06 (unaudited)				Year ended 12/31/05
INVESTMENT OPERATIONS:
Net investment income (loss)		$	567,429			$	743,582
Net realized gain (loss) on investments			15,168,081				19,164,839
Net change in unrealized appreciation (depreciation) on investments			(3,468,818	)			1,922,287
Net increase (decrease) in net assets resulting from investment operations			12,266,692				21,830,708
DISTRIBUTIONS TO PREFERRED STOCKHOLDERS:
Net investment income			–				(80,100	)
Net realized gain on investments			–				(1,419,900	)
Quarterly distributions *			(750,000	)			–
Total distributions to Preferred Stockholders			(750,000	)			(1,500,000	)
NET INCREASE (DECREASE) IN NET ASSETS APPLICABLE TO COMMON STOCKHOLDERS RESULTING FROM INVESTMENT OPERATIONS			11,516,692				20,330,708
DISTRIBUTIONS TO COMMON STOCKHOLDERS:
Net investment income			–				(853,787	)
Net realized gain on investments			–				(15,134,720	)
Quarterly distributions *			(3,537,570	)			–
Total distributions to Common Stockholders			(3,537,570	)			(15,988,507	)
CAPITAL STOCK TRANSACTIONS:
Reinvestment of distributions to Common Stockholders			2,522,253				11,288,577
Net proceeds from rights offering			–				21,760,372
Total capital stock transactions			2,522,253				33,048,949
NET INCREASE (DECREASE) IN NET ASSETS APPLICABLE TO COMMON STOCKHOLDERS			10,501,375				37,391,150
NET ASSETS APPLICABLE TO COMMON STOCKHOLDERS:
Beginning of period			143,243,742				105,852,592
End of period (including undistributed net investment income (loss) of $511,590 at 6/30/06 and $(55,839) at 12/31/05)		$	153,745,117			$	143,243,742
*To be allocated to net investment income and capital gains at year end.

50  |  2006 SEMIANNUAL REPORT TO STOCKHOLDERS THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.

ROYCE FOCUS TRUST

Financial Highlights

This table is presented to show selected data for a share of Common Stock outstanding throughout each period, and to assist stockholders in evaluating the Fund’s performance for the periods presented.

	Six months ended				Years ended December 31,
	June 30, 2006
	(unaudited)				2005				2004				2003				2002				2001
NET ASSET VALUE, BEGINNING OF PERIOD		$	9.76			$	9.75			$	9.00			$	6.27			$	7.28			$	6.77
INVESTMENT OPERATIONS:
Net investment income (loss)			0.04				0.06				0.02				0.08				(0.01	)			0.05
Net realized and unrealized gain (loss) on investments			0.79				1.44				2.63				3.57				(0.74	)			0.79
Total investment operations			0.83				1.50				2.65				3.65				(0.75	)			0.84
DISTRIBUTIONS TO PREFERRED STOCKHOLDERS:
Net investment income			–				(0.01	)			(0.00	)			(0.02	)			(0.03	)			(0.04	)
Net realized gain on investments			–				(0.11	)			(0.15	)			(0.14	)			(0.13	)			(0.13	)
Quarterly distributions *			(0.05	)			–				–				–				–				–
Total distributions to Preferred Stockholders			(0.05	)			(0.12	)			(0.15	)			(0.16	)			(0.16	)			(0.17	)
NET INCREASE (DECREASE) IN NET ASSETS APPLICABLE TO COMMON STOCKHOLDERS RESULTING FROM INVESTMENT OPERATIONS			0.78				1.38				2.50				3.49				(0.91	)			0.67
DISTRIBUTIONS TO COMMON STOCKHOLDERS:
Net investment income			–				(0.06	)			(0.02	)			(0.06	)			(0.02	)			(0.03	)
Net realized gain on investments			–				(1.15	)			(1.72	)			(0.56	)			(0.07	)			(0.11	)
Quarterly distributions *			(0.24	)			–				–				–				–				–
Total distributions to Common Stockholders			(0.24	)			(1.21	)			(1.74	)			(0.62	)			(0.09	)			(0.14	)
CAPITAL STOCK TRANSACTIONS:
Effect of reinvestment of distributions by Common Stockholders			(0.00	)			(0.03	)			(0.01	)			(0.03	)			(0.01	)			(0.02	)
Effect of rights offering and Preferred Stock offering			–				(0.13	)			–				(0.11	)			–				–
Total capital stock transactions			(0.00	)			(0.16	)			(0.01	)			(0.14	)			(0.01	)			(0.02	)
NET ASSET VALUE, END OF PERIOD		$	10.30			$	9.76			$	9.75			$	9.00			$	6.27			$	7.28
MARKET VALUE, END OF PERIOD		$	10.29			$	9.53			$	10.47			$	8.48			$	5.56			$	6.65
TOTAL RETURN (a):
Market Value			10.62	% ***			3.03	%			47.26	%			63.98	%			(15.06	)%			19.65	%
Net Asset Value			8.11	% ***			13.31	%			29.21	%			54.33	%			(12.50	)%			10.04	%
RATIOS BASED ON AVERAGE NET ASSETS APPLICABLE TO COMMON STOCKHOLDERS:
Total expenses ( b, c)			1.35	% **			1.48	%			1.53	%			1.57	%			1.88	%			1.47	%
Management fee expense			1.16	% **			1.21	%			1.27	%			1.14	%			1.13	%			1.11	%
Other operating expenses			0.19	% **			0.27	%			0.26	%			0.43	%			0.75	%			0.36	%
Net investment income (loss)			0.74	% **			0.63	%			0.24	%			1.07	%			(0.16	)%			0.70	%
SUPPLEMENTAL DATA:
Net Assets Applicable to Common Stockholders, End of Period (in thousands)		$	153,745			$	143,244			$	105,853			$	87,012			$	57,956			$	66,654
Liquidation Value of Preferred Stock, End of Period (in thousands)		$	25,000			$	25,000			$	25,000			$	25,000			$	20,000			$	20,000
Portfolio Turnover Rate			17	%			42	%			52	%			49	%			61	%			54	%
PREFERRED STOCK:
Total shares outstanding			1,000,000				1,000,000				1,000,000				1,000,000				800,000				800,000
Asset coverage per share		$	178.75			$	168.24			$	130.85			$	112.01			$	97.44			$	108.32
Liquidation preference per share		$	25.00			$	25.00			$	25.00			$	25.00			$	25.00			$	25.00
Average market value per share (d):
6.00% Cumulative		$	24.74			$	25.38			$	24.83			$	25.45				–				–
7.45% Cumulative			–				–				–			$	25.53			$	25.64			$	25.09

(a)	The Market Value Total Return is calculated assuming a purchase of Common Stock on the opening of the first business day and a sale on the closing of the last business day of each period reported. Dividends and distributions, if any, are assumed for the purposes of this calculation to be reinvested at prices obtained under the Fund’s Distribution Reinvestment and Cash Purchase Plan. Net Asset Value Total Return is calculated on the same basis, except that the Fund’s net asset value is used on the purchase and sale dates instead of market value.
(b)	Expense ratios based on total average net assets including liquidation value of Preferred Stock were 1.16%, 1.22%, 1.21%, 1.20%, 1.43% and 1.11% for the periods ended June 30, 2006 and December 31, 2005, 2004, 2003, 2002 and 2001, respectively.
(c)	Expense ratios based on average net assets applicable to Common Stockholders before waiver of fees by the investment adviser would have been 1.73%, 2.06% and 1.69% for the periods ended December 31, 2003, 2002 and 2001, respectively.
(d)	The average of month-end market values during the period that the Preferred Stock was outstanding.
*	To be allocated to net investment income and capital gains at year end.
**	Annualized.
***	Not annualized.

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.
2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  51

ROYCE FOCUS TRUST

Notes to Financial Statements (Unaudited)

Summary of Significant Accounting Policies:	Taxes:
Royce Focus Trust, Inc. (“the Fund”) is a diversified closed-end investment company. The Fund commenced operations on March 2, 1988 and Royce & Associates, LLC (“Royce”) assumed investment management responsibility for the Fund on November 1, 1996.      The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of income and expenses during the reporting period. Actual results could differ from those estimates. Valuation of Investments:      Securities are valued as of the close of trading on the New York Stock Exchange (generally 4:00 p.m. Eastern time) on the valuation date. Securities that trade on an exchange or Nasdaq, and securities traded on Nasdaq’s Electronic Bulletin Board, are valued at their last reported sales price or Nasdaq official closing price taken from the primary market in which each security trades or, if no sale is reported for such day, at their bid price. Other over-the-counter securities for which market quotations are readily available are valued at their bid price. Securities for which market quotations are not readily available are valued at their fair value under procedures established by the Fund’s Board of Directors. Bonds and other fixed income securities may be valued by reference to other securities with comparable ratings, interest rates and maturities, using established independent pricing services. Investments in money market funds are valued at net asset value per share. Investment Transactions and Related Investment Income:      Investment transactions are accounted for on the trade date. Dividend income is recorded on the ex-dividend date and any non-cash dividend income is recorded at the fair market value of the securities received. Interest income is recorded on an accrual basis. Realized gains and losses from investment transactions are determined on the basis of identified cost for book and tax purposes. Expenses:      The Fund incurs direct and indirect expenses. Expenses directly attributable to the Fund are charged to the Fund’s operations, while expenses applicable to more than one of the Royce Funds are allocated in an equitable manner. Allocated personnel and occupancy costs related to The Royce Funds are included in administrative and office facilities expenses. The Fund has adopted a deferred fee agreement that allows the Fund’s Directors to defer the receipt of all or a portion of Directors’ Fees otherwise payable. The deferred fees are invested in certain Royce Funds until distributed in accordance with the agreement. Compensating Balance Credits:      The Fund has an arrangement with its custodian bank, whereby a portion of the custodian’s fee is paid indirectly by credits earned on the Fund’s cash on deposit with the bank. This deposit arrangement is an alternative to purchasing overnight investments.	As a qualified regulated investment company under Subchapter M of the Internal Revenue Code, the Fund is not subject to income taxes to the extent that it distributes substantially all of its taxable income for its fiscal year. The Schedule of Investments includes information regarding income taxes under the caption “Income Tax Information”. Distributions:      The Fund currently has a policy of paying quarterly distributions on the Fund’s Common Stock. Distributions are currently being made at the annual rate of 5% of the rolling average of the prior four calendar quarter-end NAVs of the Fund’s Common Stock, with the fourth quarter distribution being the greater of 1.25% of the rolling average or the distribution required by IRS regulations. Distributions to Preferred Stockholders are accrued daily and paid quarterly. The Fund is required to allocate long-term capital gain distributions and other types of income proportionately to distributions made to holders of shares of Common Stock and Preferred Stock. To the extent that distributions are not paid from long-term capital gains, net investment income or net short-term capital gains, they will represent a return of capital. Distributions are determined in accordance with income tax regulations that may differ from accounting principles generally accepted in the United States of America. Permanent book and tax basis differences relating to stockholder distributions will result in reclassifications within the capital accounts. Undistributed net investment income may include temporary book and tax basis differences, which will reverse in a subsequent period. Any taxable income or gain remaining undistributed at fiscal year end is distributed in the following year. Repurchase Agreements:      The Fund may enter into repurchase agreements with institutions that the Fund’s investment adviser has determined are creditworthy. The Fund restricts repurchase agreements to maturities of no more than seven days. Securities pledged as collateral for repurchase agreements, which are held until maturity of the repurchase agreements, are marked-to-market daily and maintained at a value at least equal to the principal amount of the repurchase agreement (including accrued interest). Repurchase agreements could involve certain risks in the event of default or insolvency of the counter-party, including possible delays or restrictions upon the ability of the Fund to dispose of the underlying securities. Securities Lending:      The Fund loans securities to qualified institutional investors for the purpose of realizing additional income. Collateral on all securities loaned for the Fund is accepted in cash and cash equivalents and invested temporarily by the custodian. The collateral is equal to at least 100% of the current market value of the loaned securities. The market value of the loaned securities is determined at the close of business of the Fund and any additional required collateral is delivered to the Fund on the next business day.
52  |  2006 SEMIANNUAL REPORT TO STOCKHOLDERS

ROYCE FOCUS TRUST

    Notes to Financial Statements (Unaudited) (continued)

Capital Stock:
    The Fund issued 254,747 and 1,191,399 shares of Common Stock as reinvestment of distributions by Common Stockholders for the six months ended June 30, 2006 and the year ended December 31, 2005, respectively.
    On June 10, 2005, the Fund completed a rights offering of Common Stock to its stockholders at the rate of one common share for each 5 rights held by stockholders of record on May 6, 2005. The rights offering was fully subscribed, resulting in the issuance of 2,627,397 common shares at a price of $8.34, and proceeds of $21,912,491 to the Fund prior to the deduction of expenses of $152,119. The net asset value per share of the Fund’s Common Stock was reduced by approximately $0.13 per share as a result of the issuance.
    At June 30, 2006, 1,000,000 shares of 6.00% Cumulative Preferred Stock were outstanding. Commencing October 17, 2008 and thereafter, the Fund, at its option, may redeem the Cumulative Preferred Stock, in whole or in part, at the redemption price. The Cumulative Preferred Stock is classified outside of permanent equity (net assets applicable to Common Stockholders) in the accompanying financial statements in accordance with Emerging Issues Task Force (EITF) Topic D-98, Classification and Measurement of Redeemable Securities, that requires preferred securities that are redeemable for cash or other assets to be classified outside of permanent equity to the extent that the redemption is at a fixed or determinable price and at the option of the holder or upon the occurrence of an event that is not solely within the control of the issuer.
    The Fund is required to meet certain asset coverage tests with respect to the Cumulative Preferred Stock as required by the 1940 Act. In addition, pursuant to the Rating Agency Guidelines established by Moody’s, the Fund is required to maintain a certain discounted asset coverage. If the Fund fails to meet these requirements and does not correct such failure, the Fund may be required to redeem, in part or in full, the Cumulative Preferred Stock at a redemption price of $25.00 per share, plus an amount equal to the accumulated and unpaid dividends, whether or not declared on such shares, in order to meet these requirements. Additionally, failure to meet the foregoing asset coverage requirements could restrict the Fund’s ability to pay dividends to Common Stockholders and could lead to sales of portfolio securities at inopportune times. The Fund has met these requirements since issuing the Cumulative Preferred Stock.

Investment Advisory Agreement:
    The Investment Advisory Agreement between Royce and the Fund provides for fees to be paid at an annual rate of 1.0% of the Fund’s average daily net assets applicable to Common Stockholders plus the liquidation value of Preferred Stock. Royce has voluntarily committed to waive the portion of its investment advisory fee attributable to an issue of the Fund’s Preferred Stock for any month in which the Fund’s average annual NAV total return since issuance of the Preferred Stock fails to exceed the applicable Preferred Stock’s dividend rate. For the six months ended June 30, 2006, the Fund accrued and paid Royce advisory fees totaling $892,864.

Purchases and Sales of Investment Securities:
    For the six months ended June 30, 2006, the cost of purchases and proceeds from sales of investment securities, other than short-term securities and collateral received for securities loaned, amounted to $25,496,847 and $36,628,988, respectively.

2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  53

BOARD APPROVAL OF INVESTMENT ADVISORY AGREEMENTS

     At meetings held on June 7-8, 2006, each of the Funds’ respective Board of Directors, including all of the non-interested directors, approved the continuance of the Investment Advisory Agreements between Royce & Associates, LLC (“R&A”) and each of Royce Value Trust, Royce Micro-Cap Trust and Royce Focus Trust (the “Funds”). In reaching these decisions, the Board reviewed the materials provided by R&A, which included, among other things, information prepared internally by R&A and independently by Morningstar Associates, LLC (“Morningstar”) containing detailed expense ratio and investment performance comparisons for each of the Funds with other funds in their “peer group”, information regarding the past performance of Funds managed by R&A and a memorandum outlining the legal duties of the Board prepared by independent counsel to the non-interested directors. R&A also provided the directors with an analysis of its profitability with respect to providing investment advisory services to each of the Funds. In addition, the Board took into account information furnished throughout the year at regular Board meetings, including reports on investment performance, shareholder services, regulatory compliance, brokerage commissions and research, brokerage and execution products and services provided to the Funds. The Board also considered other matters it deemed important to the approval process such as brokerage commissions paid to R&A affiliates, and other direct and indirect benefits to R&A and its affiliates, from their relationship with the Funds. The directors also met throughout the year with investment advisory personnel from R&A. The Board, in its deliberations, recognized that, for many of the Funds’ shareholders, the decision to purchase Fund shares included a decision to select R&A as the investment adviser and that there was a strong association in the minds of Fund shareholders between R&A and each Fund. In considering factors relating to the approval of the continuance of the Investment Advisory Agreements, the non-interested directors received assistance and advice from, and met separately with, their independent counsel. While the Investment Advisory Agreements for the Funds were considered at the same Board meetings, the directors dealt with each agreement separately. Among other factors, the directors considered the following:

     The nature, extent and quality of services provided by R&A: The directors considered the following factors to be of fundamental importance to their consideration of whether to approve the continuance of the Funds’ Investment Advisory Agreements: (i) R&A’s more than 30 years of small-cap value investing experience and track record; (ii) the history of long-tenured R&A portfolio managers managing the Funds; (iii) R&A’s sole focus on mid-cap, small-cap and micro-cap value investing; (iv) the consistency of R&A’s approach to managing both the Funds and open-end mutual funds over more than 30 years; (v) the integrity and high ethical standards adhered to at R&A; (vi) R&A’s specialized experience in the area of trading small- and micro-cap securities; (vii) R&A’s historical ability to attract and retain portfolio management talent and (viii) R&A’s focus on shareholder interests as exemplified by its voluntary fee waiver policy on preferred stock assets in certain circumstances where the Fund’s total return performance from the issuance of the preferred does not exceed the coupon rate on the preferred, and expansive shareholder reporting and communications. The directors reviewed the services that R&A provides to the Funds, including, but not limited to, managing each Fund’s investments in accordance with the stated policies of each Fund. The directors determined that the services to be provided to each Fund by R&A would be the same as those it previously provided to the Funds. They also took into consideration the histories, reputations and backgrounds of R&A’s portfolio managers for the Funds, finding that these would likely have an impact on the continued success of the Funds. Lastly, the directors noted R&A’s ability to attract quality and experienced personnel. The directors concluded that the services provided by R&A to each Fund compared favorably to services provided by R&A to other R&A client accounts, including other funds, in both nature and quality, and that the scope of services provided by R&A would continue to be suitable for each Fund.

     Investment performance of the Funds and R&A: In light of R&A’s risk-averse approach to investing, the directors believe that risk-adjusted performance continues to be an appropriate measure of each Fund’s investment performance. One measure of risk-adjusted performance the directors have historically used in their review of the Funds’ performance is the Sharpe Ratio. The Sharpe Ratio is a risk-adjusted measure of performance developed by Nobel Laureate William Sharpe. It is calculated by dividing a fund’s annualized excess returns by its annualized standard deviation to determine reward per unit of risk. The higher the Sharpe Ratio, the better a fund’s historical risk-adjusted performance. The Board attaches primary importance to risk-adjusted performance over relatively long periods of time, typically three to five years. Using Morningstar data, Royce Value Trust’s Sharpe Ratio placed in the 2nd quartile for all funds within the small blend category assigned by Morningstar for the three- and five-year periods ended December 31, 2005. Similarly, Royce Micro-Cap Trust’s Sharpe Ratio placed it in the 2nd quartile among funds within the small blend category assigned by Morningstar for the three- and five-year periods. Finally, Royce Focus Trust’s Sharpe Ratio placed it in the top quartile among all funds within the small blend category assigned by Morningstar for the three- and five-year periods. The directors noted that each of the Funds invest in small-cap and micro-cap issuers, and that each had

54  |  2006 SEMIANNUAL REPORT TO STOCKHOLDERS

BOARD APPROVAL OF INVESTMENT ADVISORY AGREEMENTS (CONTINUED)

outperformed the Russell 2000 Index over three- and five-year periods ended 12/31/05. Although the directors recognized that past performance is not necessarily an indicator of future results, they found that R&A had the necessary qualifications, experience and track record in managing small-cap and micro-cap securities to manage the Funds. The directors determined that R&A continued to be an appropriate investment adviser for the Funds and concluded that each Fund’s performance supported the renewal of its Investment Advisory Agreement.

     Cost of the services provided and profits realized by R&A from its relationship with each Fund: The directors considered the cost of the services provided by R&A and profits realized by R&A from its relationship with each Fund. As part of the analysis, the Board discussed with R&A its methodology in allocating its costs to each Fund and concluded that its allocations were reasonable. The directors concluded that R&A’s profits were reasonable in relation to the nature and quality of services provided.

     The extent to which economies of scale would be realized as the Funds grow and whether fee levels would reflect such economies of scale: The directors considered whether there have been economies of scale in respect of the management of the Funds, whether the Funds have appropriately benefited from any economies of scale and whether there is potential for realization of any further economies of scale. The directors noted the time and effort involved in managing portfolios of small- and micro-cap stocks and that they did not involve the same efficiencies as do portfolios of large cap stocks. The directors concluded that the current fee structure for each Fund was reasonable, and that no changes were currently necessary.

     Comparison of services to be rendered and fees to be paid to those under other investment advisory contracts, such as contracts of the same and other investment advisers or other clients: The directors reviewed the investment advisory fee paid by each Fund and compared both the services to be rendered and the fees to be paid under the Investment Advisory Agreements to other contracts of R&A and to contracts of other investment advisers to registered investment companies investing in small- and micro-cap stocks, as provided by Morningstar. The directors noted that, in the case of Royce Value Trust, the 1.00% basic fee is subject to adjustment up or down (up to 50 bps in either direction) based on the Fund’s performance versus the S&P 600 SmallCap Index over a rolling period of sixty months. The fee is charged on average net assets over that rolling period. As a result, in a rising market, the fee will be smaller than a fee calculated on the current year’s average net assets, and vice versa. The directors determined that the performance adjustment feature continued to serve as an appropriate incentive to R&A to manage the Fund for the benefit of its long-term stockholders. The directors noted that R&A had also agreed to waive its management fee on Fund assets in an amount equal to the liquidation preference of the Fund’s outstanding preferred stock if the Fund’s total return from issuance of the preferred on such amount is less than the preferred’s coupon rate. The directors also noted that the fee arrangement, which also includes a provision for no fee in periods where the Fund’s performance is negative, requires R&A to measure the Fund’s performance monthly against the S&P 600, an unmanaged index. Instead of receiving a set fee regardless of its performance, R&A is penalized for poor performance.

     In the case of Royce Micro-Cap Trust, the directors noted that the Fund had a 1.00% basic fee subject to adjustment up or down (up to 50 bps in either direction) based on the Fund’s performance versus the Russell 2000 Index over a rolling 36 month period. The fee is charged on average net assets over that rolling period. As a result, in a rising market, the fee will be smaller than a fee calculated on the current year’s average net assets, and vice versa. The directors determined that the performance adjustment feature continued to serve as an incentive to R&A to manage the Fund for the benefit of its long-term stockholders. The directors also noted R&A’s voluntary waiver of its fee on the liquidation value of the outstanding preferred stock in circumstances where the Fund’s total return performance from the issuance of the preferred is less than the coupon rate on the preferred for each month during the year.

     Finally, in the case of Royce Focus Trust, the directors noted that if the Fund’s expense ratio were based on total average net assets including net assets applicable to Preferred Stock, it would place in the 2nd quartile of its Morningstar peer group. The directors also noted that R&A had agreed to waive its management fee on the liquidation value of the outstanding preferred stock if the Fund’s total return from the issuance of the preferred is less than its coupon rate.

     The directors also considered fees charged by R&A to institutional and other clients and noted that the Funds’ advisory fees compared favorably to those other accounts.

     After the non-interested directors deliberated in executive session, the entire Board, including all the non-interested directors, approved the renewal of the existing Investment Advisory Agreements, concluding that a contract renewal on the existing terms was in the best interest of the shareholders of each Fund and that each investment advisory fee rate was reasonable in relation to the services provided.

2006 SEMIANNUAL REPORT TO STOCKHOLDERS  |  55

NOTES TO PERFORMANCE AND OTHER IMPORTANT INFORMATION

     The thoughts expressed in this Review and Report concerning recent market movements and future prospects for small company stocks are solely the opinion of Royce at June 30, 2006, and, of course, historical market trends are not necessarily indicative of future market movements. Statements regarding the future prospects for particular securities held in the Funds’ portfolios and Royce’s investment intentions with respect to those securities reflect Royce’s opinions as of June 30, 2006 and are subject to change at any time without notice. There can be no assurance that securities mentioned in this Review and Report will be included in any Royce-managed portfolio in the future. The Funds invest primarily in securities of mid-, small- and micro-cap companies, that may involve considerably more risk than investments of larger-cap companies. All publicly released material information is always disclosed by the Funds on the website at www.roycefunds.com.

     Standard deviation is a statistical measure within which a fund’s total returns have varied over time. The greater the standard deviation, the greater a fund’s volatility.

     The Russell 2000, Russell 2000 Value, Russell 2000 Growth, Nasdaq Composite, S&P 500 and S&P 600 are unmanaged indices of domestic common stocks. Returns for the market indices used in this Review and Report were based on information supplied to Royce by Frank Russell and Morningstar. Royce has not independently verified the above described information. The Royce Funds is a service mark of The Royce Funds.

Forward-Looking Statements

This material contains forward-looking statements within the meaning of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), that involve risks and uncertainties, including, among others, statements as to:

• the Funds’ future operating results

• the prospects of the Funds’ portfolio companies

• the impact of investments that the Funds have made or may make

• the dependence of the Funds’ future success on the general economy and its impact on the companies and industries in which the Funds invest, and

• the ability of the Funds’ portfolio companies to achieve their objectives.

     This Review and Report uses words such as “anticipates,” “believes,” “expects,” “future,” “intends,” and similar expressions to identify forward-looking statements. Actual results may differ materially from those projected in the forward-looking statements for any reason.

     The Royce Funds have based the forward-looking statements included in this Review and Report on information available to us on the date of the report, and we assume no obligation to update any such forward-looking statements. Although The Royce Funds undertake no obligation to revise or update any forward-looking statements, whether as a result of new information, future events or otherwise, you are advised to consult any additional disclosures that we may make through future stockholder communications or reports.

Authorized Share Transactions

     Royce Value Trust, Royce Micro-Cap Trust and Royce Focus Trust may each repurchase up to 300,000 shares of its respective common stock and up to 10% of the issued and outstanding shares of its respective preferred stock during the year ending December 31, 2006. Any such repurchases would take place at then prevailing prices in the open market or in other transactions. Common stock repurchases would be effected at a price per share that is less than the share’s then current net asset value, and preferred stock repurchases would be effected at a price per share that is less than the share’s liquidation value.

     Royce Value Trust, Royce Micro-Cap Trust and Royce Focus Trust are also authorized to offer their common stockholders an opportunity to subscribe for additional shares of their common stock through rights offerings at a price per share that may be less than the share’s then current net asset value. The timing and terms of any such offerings are within each Board’s discretion.

Proxy Voting

     A copy of the policies and procedures that The Royce Funds use to determine how to vote proxies relating to portfolio securities and information regarding how each of The Royce Funds voted proxies relating to portfolio securities during the most recent 12-month period ended June 30 is available, without charge, on the Royce Funds’ website at www.roycefunds.com, by calling 1-800-221-4268 (toll-free) and on the website of the Securities and Exchange Commission (“SEC”), at www.sec.gov.

Form N-Q Filing

     The Funds file their complete schedules of investments with the SEC for the first and third quarters of each fiscal year on Form N-Q. The Funds’ Forms N-Q are available on The Royce Funds’ website at www.roycefunds.com and on the SEC’s website at www.sec.gov. The Funds’ Forms N-Q may also be reviewed and copied at the SEC’s Public Reference Room in Washington, D.C. To find out more about this public service, call the SEC at 1-800-732-0330. The Funds’ complete schedules of investments are updated quarterly, and are available at www.roycefunds.com.

56  |  2006 SEMIANNUAL REPORT TO STOCKHOLDERS

POSTSCRIPT

Party People

For members of our investment staff, conversations at parties or other social gatherings usually follow a familiar pattern. Introductions are made, pleasantries are exchanged and soon the talk circles around to what people do for a living. When one of our staff says, “Investment management” or “Mutual funds,” the responses generally include inquiries about which firm we work for or what sort of investments we make.

     Occasionally, when we mention that we manage money for The Royce Funds, people recognize the name—some even know that we’re a small-cap value shop or mention Chuck’s ubiquitous bow ties. Often, though, a few seconds of awkward silence ensues, followed by a quick nod and an attempt at reassurance, as if we’d be crestfallen that someone might not be familiar with one of the hundreds of mutual fund companies that exist today. To puncture the silence, they’ll say something like, “Oh sure, Royce... yes, of course... no, I’ve heard of you, definitely... great company... really terrific... I think my niece owns one of your, uh, funds.” At this, we usually smile politely, nod and reach for the shrimp.
     More recently, however, we were taken aback at a question from a fellow guest who was familiar with the firm: “Why do you people have so many funds if all you do is small-cap value investing?” To be honest, we seldom thought much about this, and at first we were a bit defensive. We wondered—not aloud, fortunately—if managers at Fidelity or Vanguard get these kinds of questions? Are fund managers whose firms offer multiple large-cap or fixed income portfolios ever buttonholed at parties and asked to justify the existence of half their product offerings? Didn’t the person asking this question know that small-cap represents the largest domestic equity class in the U.S., with more than 8,000 publicly traded companies totaling more than $2.7 trillion in total market capitalization?
     But we stopped ourselves before slipping into a lecture on the wondrous variety of our chosen asset class. Taking a deep breath, we relaxed as soon as we realized that it wasn’t facts such as those mentioned above that we were battling; it was the perception that if you do one thing well, there must be only one way to do it. The truth is a little more complicated, and more difficult to explain in the language of light chatter that animates a party.
     We have always thought of small-cap value investing as an approach that encompasses a range of possible styles. Our opportunity to see this theory work in practice came in the late ’90s. Whitney George began to manage portfolios on his own just before Buzz Zaino and Charlie Dreifus joined us early in 1998. Each of their approaches has important differences and similarities to the one Chuck Royce has been refining since 1972. The same holds true for the rest of the talented group of portfolio managers and analysts who work with us today. Each of them brings something unique to the portfolio process, while sharing our overall goal of finding high-quality, undervalued small companies.

     Equally important is the enormous expansion in the number of small-cap companies available for potential investment over the last two decades. In 20 years, the number of companies has nearly doubled and the total market capitalization has increased by more than seven times: At the end of 1985, there were 4,781 companies with market caps less than $500 million (the commonly accepted definition of small-cap at the time) representing $348.7 billion in total market capitalization (Source: FactSet). We have introduced newer portfolios over the last 10 years in response to this extraordinary growth. The rapid expansion of small-cap has allowed us to bring out these new offerings.

Now maybe we can get back to cordial introductions, vacation talk and hors d’oeuvres.

THIS PAGE IS NOT PART OF THE 2006 REPORT TO STOCKHOLDERS

The RoyceFunds Wealth Of Experience With approximately $25.1 billion in open- and closed-end fund assets under management, Royce & Associates is committed to the same small-company investing principles that have served us well for more than 30 years. Charles M. Royce, our Chief Investment Officer, enjoys one of the longest tenures of any active mutual fund manager. Royce’s investment staff includes six other Portfolio Managers, as well as eight assistant portfolio managers and analysts, and six traders. Multiple Funds, Common Focus Our goal is to offer both individual and institutional investors the best available small-cap value portfolios. Unlike a lot of mutual fund groups with broad product offerings, we have chosen to concentrate on small-company value investing by providing investors with a range of funds that take full advantage of this large and diverse sector. Consistent Discipline Our approach emphasizes paying close attention to risk and maintaining the same discipline, regardless of market movements and trends. The price we pay for a security must be significantly below our appraisal of its current worth. This requires a thorough analysis of the financial and business dynamics of an enterprise, as though we were purchasing the entire company. Co-Ownership Of Funds It is important that our employees and shareholders share a common financial goal; our officers, employees and their families currently have approximately $111 million invested in The Royce Funds.
General Information Additional Report Copies and Fund Inquiries (800) 221-4268 Computershare Transfer Agent and Registrar (800) 426-5523	Broker/Dealer Services For Fund Materials and Performance Updates, (800) 59-ROYCE (597-6923) Advisor Services For Fund Materials, Performance Updates or Account Inquiries (800) 33-ROYCE (337-6923)
www.roycefunds.com
CE-REP-0606

Item 2: Code(s) of Ethics – Not applicable to this semi-annual report.

Item 3: Audit Committee Financial Expert – Not applicable to this semi-annual report.

Item 4: Principal Accountant Fees and Services – Not applicable to this semi-annual report.

Item 5: Audit Committee of Listed Registrants – Not applicable to this semi-annual report.

Item 6: Schedule of Investments – See Item 1.

Item 7: Disclosure of Proxy Voting Policies and Procedures for Closed-End Management Investment Companies – Not applicable to this semi-annual report.

Item 8: Portfolio Managers of Closed-End Management Investment Companies – Not applicable to this semi-annual report.

Item 9: Purchases of Equity Securities by Closed-End Management Investment Company and Affiliated Purchasers – Not applicable.

Item 10: Submission of Matters to a Vote of Security Holders – None.

Item 11: Controls and Procedures.

(a) Disclosure Controls and Procedures. The Principal Executive and Financial Officers concluded that the registrant’s Disclosure Controls and Procedures are effective based on their evaluation of the Disclosure Controls and Procedures as of a date within 90 days of the filing date of this report.

(b) Internal Control over Financial Reporting. There were no significant changes in registrant’s internal control over financial reporting or in other factors that could significantly affect this control subsequent to the date of the evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses during the second fiscal quarter of the period covered by this report.

Item 12: Exhibits attached hereto.

(a)(1) Not applicable.

(a)(2) Separate certifications by the Registrant’s Principal Executive Officer and Principal Financial Officer as required by Rule 30a-2(a) under the Investment Company Act of 1940.

(a)(3) Not Applicable

(b) Separate certifications by the Registrant’s Principal Executive Officer and Principal Financial Officer, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and required by Rule 30a-2(b) under the Investment Company Act of 1940.

Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

ROYCE VALUE TRUST, INC.

BY:	/s/ Charles M. Royce
	Charles M. Royce
	President

Date: August 28, 2006

Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

ROYCE VALUE TRUST, INC. ROYCE VALUE TRUST, INC.

BY:	/s/ Charles M. Royce	BY:	/s/ John D. Diederich
	Charles M. Royce		John D. Diederich
	President		Chief Financial Officer
Date: August 28, 2006		Date: August 28, 2006