DREYFUS DEBT & EQUITY FUNDS
N-30D, 1999-12-23
Previous: HARTFORD LIFE INSURANCE COMPANY SEPARATE ACCOUNT TWO, 497, 1999-12-23
Next: BT INVESTMENT FUNDS, 485BPOS, 1999-12-23



Dreyfus
Core Bond Fund

ANNUAL REPORT October 31, 1999

(reg.tm)


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

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

Year 2000 Issues (Unaudited)

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

and its share price.

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


                                 Contents

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

                             2   Letter from the President

                             3   Discussion of Fund Performance

                             6   Fund Performance

                             7   Statement of Investments

                            14   Statement of Financial Futures

                            15   Statement of Assets and Liabilities

                            16   Statement of Operations

                            17   Statement of Changes in Net Assets

                            18   Financial Highlights

                            19   Notes to Financial Statements

                            25   Report of Independent Auditors

                            26   Important Tax Informstion

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

                                 Back Cover

                                                                       The Fund

                                                                        Dreyfus

                                                                 Core Bond Fund

LETTER FROM THE PRESIDENT

Dear Shareholder:

We  are  pleased  to  present  this  annual  report  for Dreyfus Core Bond Fund,
covering  the  12-month  period  from November 1, 1998 through October 31, 1999.
Inside,  you' ll find valuable information about how the fund was managed during
the  reporting period, including a discussion with Michael Hoeh, a member of the
Dreyfus Taxable Fixed Income Team that manages the fund.

The  past  12  months  have  been  highly volatile for most bonds. Although U.S.
Treasury  securities  began  the  reporting period in the wake of a rally caused
primarily  by  a  "flight  to  quality"  amid the spread of the global financial
crisis  in overseas markets, most higher yielding sectors of the bond market had
declined  sharply.  The  Federal Reserve Board responded to the global financial
crisis  last fall by reducing short-term interest rates. Its strategy apparently
was effective, and the U.S. economy remained strong through the remainder of the
reporting period.

Because  inflation  is more likely to rise in a strong economy, the overall bond
market  --  including  U.S.  Treasury securities -- declined during the first 10
months of 1999. To help forestall a rise of inflation, the Federal Reserve Board
raised  short-term  interest  rates twice during the summer of 1999, effectively
reversing  most  of last fall's interest-rate cuts. Higher interest rates led to
some  erosion  of  bond  prices,  especially  among  the  higher yielding market
sectors.  In this environment, however, the yields of many higher yielding bonds
- --  including  corporate  bonds  and  U.S.  government agency securities -- have
recently  been  quite  attractive  compared  to  the  yields  of  U.S.  Treasury
securities of comparable maturity.

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

Sincerely,


Stephen E. Canter

President and Chief Investment Officer

The Dreyfus Corporation

November 15, 1999




DISCUSSION OF FUND PERFORMANCE

Michael Hoeh, Portfolio Manager Dreyfus Taxable Fixed Income Team

How did Dreyfus Core Bond Fund perform  relative to its benchmark?

For  the 12-month period ended October 31, 1999, the fund produced a 6.38% total
return.(1)  This  performance  compares  very  favorably  with  the 0.34% return
provided by the fund's benchmark, the Merrill Lynch Domestic Master Index.(2)

We  attribute  the fund's good relative performance to our sector allocation and
security  selection strategies. Simply put, we owned the right securities in the
right bond market sectors over the past year.

What is the fund's investment approach?

The fund seeks a high total return, which includes both capital appreciation and
current  income.  At  least 65% of the fund must be invested in investment-grade
fixed-income securities, which include U.S. Treasury securities, U.S. government
agency  securities,  corporate bonds, and mortgage- and asset-backed securities.
The  fund  also  invests  in  convertible  securities  and preferred stocks. The
remaining 35% may be invested in bonds of below investment-grade credit quality,
also known as "high yield" securities.

Our    investment    approach    emphasizes:

*FUNDAMENTAL  ECONOMIC  ANALYSIS. Our review of U.S. economic conditions helps
us establish the portfolio's average duration, which is a measure of sensitivity
to  interest-rate  changes.  If  interest  rates  appear  to  be rising, we will
generally  reduce  the  fund' s  average duration to keep cash available for the
purchase  of  higher  yielding  securities as they become available. If interest
rates  appear  to  be  declining, we may increase the fund's average duration to
lock    in    prevailing    yields.

*SECTOR  ALLOCATION.  We  allocate  assets  among  the  various sectors of the
fixed-income  marketplace  according  to  their  relative  attractiveness  under
prevailing    and    expected    economic    conditions.

                                                             The Fund


DISCUSSION OF FUND PERFORMANCE (CONTINUED)

*  SECURITY SELECTION. We choose individual securities according to factors that
include their yields, prices, liquidity and the financial health of the issuer.

What other factors influenced the fund's performance?

When  the annual reporting period began, the U.S. bond market had just completed
a  period  of  heightened  turmoil. The spread of the global credit and currency
crisis from Asia to Russia and the concurrent failure of a large U.S. hedge fund
caused  domestic  and  overseas  investors  to shift assets away from the higher
yielding  sectors  of  the bond market. Sellers of these bonds found few buyers,
causing   their  prices  to  decline  sharply.  Credit-sensitive  securities  --
including  corporate,  mortgage-backed  and asset-backed securities -- were hard
hit,  causing  their  yields  to  widen  dramatically  relative to U.S. Treasury
securities.  The  Federal  Reserve  Board  and many other nations' central banks
responded  by  reducing  key  short-term  interest rates in an effort to restore
liquidity to the financial markets.

The central bankers' strategy evidently worked, because it became apparent early
in 1999 that the credit and currency crisis was easing. Faced with a robust U.S.
economy  and  the  prospect  of  recovery  overseas, investors once again became
comfortable  with  U.S. non-government-guaranteed assets. As a result, prices of
U.S.  Treasury  securities  declined  and the yield differences narrowed between
Treasuries  and  U.S.  government  agency  bonds. During the summer of 1999, the
Federal  Reserve  reversed  course  by  raising short-term interest rates twice,
effectively offsetting most of last fall's rate cuts.

While  these  rising  interest  rates  had  an  adverse  effect on the prices of
fixed-income markets in general, the fund prospered because it took advantage of
depressed  valuations  of  the  corporate and mortgage-backed securities sectors
after last year's financial crisis and held those securities while their markets
recovered  in  1999.  Those  securities that we held participated in this market
environment.

What is the fund's current strategy?

Early in the reporting period, we responded to the changing economic environment
by lowering the fund's average duration, effectively reduc

ing  the  portfolio's sensitivity to rising interest rates. Our asset allocation
strategy  focused primarily on investment-grade corporate securities, high yield
corporate  bonds, mortgage-backed securities and asset-backed securities, all of
which  significantly  outperformed  U.S.  Treasury securities in 1999. Among the
fund' s  most  impressive  performers were our holdings in Niagara Mohawk Power,
Korea  Development  Bank  and  GNMA  Adjustable Rate Mortgage securities (ARMs),
which    all    significantly   outperformed   the   U.S.   Treasury   market.

We  also sought to maximize total return in the rising interest-rate environment
by  adding more floating-rate securities to the portfolio. Because floating-rate
securities  are relatively insensitive to interest-rate changes, they maintained
their principal value while providing attractive levels of income.

Toward  the  end  of  the  reporting period, when we determined that the bulk of
interest-rate  hikes  were  likely  to  be  behind  us, we lengthened the fund's
duration  to  equal  the  duration of the Merrill Lynch Domestic Master Index to
lock   in   prevailing  yields  and  capture  potential  capital  appreciation.

As  of  October  31,  1999,  we  have maintained the fund's high credit quality,
focusing  mainly  on  investment-grade  corporate bonds and GNMA securities that
carry  government  agency  guarantees.  We  have  also emphasized triple-A rated
positions  in  commercial  mortgage-backed and asset-backed securities, which we
believe  are  unusually  attractive  because  of  high  yield  spreads over U.S.
Treasuries,  stable commercial real estate markets, low consumer default levels,
and  the  likely  effects  of  pending bankruptcy reform by Congress. Of course,
liquidity  risk  remains  a primary concern for privately issued mortgage-backed
securities.

November 15, 1999

(1)  TOTAL RETURN INCLUDES REINVESTMENT OF DIVIDENDS AND ANY CAPITAL GAINS PAID.
PAST PERFORMANCE IS NO GUARANTEE OF FUTURE RESULTS. SHARE PRICE, YIELD AND
INVESTMENT RETURN FLUCTUATE SUCH THAT UPON REDEMPTION FUND SHARES MAY BE WORTH
MORE OR LESS THAN THEIR ORIGINAL COST. THE U.S. GOVERNMENT GUARANTEE ON
SECURITIES DOES NOT EXTEND TO THE MARKET VALUE OF THESE SECURITIES, OR TO THE
FUND'S SHARES.

(2)  SOURCE: BLOOMBERG L.P. -- THE MERRILL LYNCH DOMESTIC MASTER INDEX IS AN
UNMANAGED PERFORMANCE BENCHMARK COMPOSED OF U.S. TREASURY AND AGENCY, AND
MORTGAGE AND INVESTMENT-GRADE CORPORATE SECURITIES WITH MATURITIES GREATER THAN
OR EQUAL TO ONE YEAR.

                                                             The Fund

FUND PERFORMANCE

Comparison of change in value of $10,000 investment in Dreyfus Core Bond Fund
and the Merrill Lynch Domestic Master index
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
<S>                                                 <C>                             <C>                           <C>

Average Annual Total Returns AS OF 10/31/99

                                                    1 Year                          5 Years                       10 Years
- -----------------------------------------------------------------------------------------------------------------------------------

FUND                                                 6.38%                           9.27%                          8.73%

((+))  SOURCE: BLOOMBERG L.P.
</TABLE>

PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.

THE ABOVE GRAPH COMPARES A $10,000 INVESTMENT MADE IN DREYFUS CORE BOND FUND ON
10/31/89 TO A $10,000 INVESTMENT MADE IN THE MERRILL LYNCH DOMESTIC MASTER INDEX
ON THAT DATE. ALL DIVIDENDS AND CAPITAL GAIN DISTRIBUTIONS ARE REINVESTED.

THE FUND INVESTS PRIMARILY IN FIXED-INCOME SECURITIES OF DOMESTIC AND FOREIGN
ISSUERS. THE FUND'S PERFORMANCE SHOWN IN THE LINE GRAPH TAKES INTO ACCOUNT ALL
APPLICABLE FEES AND EXPENSES. UNLIKE THE FUND, THE INDEX IS AN UNMANAGED
PERFORMANCE BENCHMARK COMPOSED OF U.S. GOVERNMENT, MORTGAGE AND BBB OR
HIGHER-RATED CORPORATE SECURITIES WITH MATURITIES GREATER THAN OR EQUAL TO ONE
YEAR; U.S. TREASURY SECURITIES IN THE INDEX MUST HAVE PAR AMOUNTS OUTSTANDING
GREATER THAN OR EQUAL TO $1 BILLION AND CORPORATE AND GENERIC MORTGAGE-BACKED
SECURITIES $100 MILLION PER COUPON. THE INDEX DOES NOT TAKE INTO ACCOUNT
CHARGES, FEES AND OTHER EXPENSES. FURTHER INFORMATION RELATING TO FUND
PERFORMANCE, INCLUDING EXPENSE REIMBURSEMENTS, IF APPLICABLE, IS CONTAINED IN
THE FINANCIAL HIGHLIGHTS SECTION OF THE PROSPECTUS AND ELSEWHERE IN THIS REPORT


<TABLE>
<CAPTION>
<S>                                                                                           <C>                      <C>


STATEMENT OF INVESTMENTS

October 31, 1999

                                                                                              Principal
BONDS AND NOTES--101.6%                                                                       Amount ($)               Value ($)
- -----------------------------------------------------------------------------------------------------------------------------------

AIRCRAFT & AEROSPACE--2.4%

America West Airlines Pass-Through Trust,

  Pass-Through Ctfs.,

   Ser. 1997-1, Cl. C, 7.53%, 2004                                                            6,674,410                6,660,828

ASSET-BACKED--1.7%

GE Capital Mortgage Services, Home Equity Loan,

  Asset-Backed Ctfs.,

   Ser. 1996-HE4, Cl. B3, 9.308%, 2026                                                        1,337,815  (a,b)         1,112,058

PPL Transition Bond,

  Asset-Backed Ctfs.,

   Ser. 1999-1, Cl. A6, 6.96%, 2007                                                           3,500,000                3,506,563

                                                                                                                       4,618,621

ASSET-BACKED-AUTO RECEIVABLE BACKED NOTES--3.3%

BMW Vehicle Owner Trust,

   Ser. 1999-A, Cl. A4, 6.54%, 2004                                                           2,200,000                2,199,582

MMCA Auto Owner Trust,

   Ser. 1999-2, Cl. A3, 7%, 2004                                                              6,000,000                6,026,250

WFS Financial Owner Trust,

   Ser. 1999-B, Cl. A3, 6.32%, 2003                                                             860,000                  855,992

                                                                                                                       9,081,824

BANKING--10.3%

Abbey National,

   Sub. Deb, 7.95%, 2029                                                                      5,500,000                5,633,106

Capital One Bank,

   Medium-Term Notes, 6.7%, 2008                                                              5,000,000                4,641,295

Dresdner Funding Trust I,

   Notes, 8.151%, 2031                                                                        6,000,000  (a)           5,651,292

KBC Bank Funding Trust III,

   Trust Preferred Securities, 9.86%, 2049                                                    2,300,000  (a,b)         2,335,342

National Westminster Bank,

   Notes, 7.375%, 2009                                                                        4,400,000                4,386,303

Sanwa Finance Aruba,

   Notes, 8.35%, 2009                                                                         3,000,000                3,053,160

Wachovia,

   Notes, 6.15%, 2009                                                                         2,900,000                2,707,605

                                                                                                                      28,408,103

BUILDING MATERIALS--.9%

ICF Kaiser International,

   Sr. Sub. Notes, 13%, 2003                                                                  4,750,000  (c)           2,392,812


                                                             The Fund

STATEMENT OF INVESTMENTS (CONTINUED)

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

CABLE-SATELLITE--1.5%

British Sky Broadcasting Group,

   Notes, 8.2%, 2009                                                                          4,200,000  (a)           4,093,853

COMMERCIAL MORTGAGE

  PASS-THROUGH CTFS.--11.5%

Asset Securitization,

   Ser. 1997-D5, Cl. A2, 6.816%, 2041                                                         8,000,000  (b)           7,545,000

DLJ Commercial Mortgage:

   Ser. 1998-CF2, Cl. B2, 7.066%, 2031                                                        4,000,000  (b)           3,630,000

   Ser. 1999-CG2, Cl. B-2, 7.607%, 2009                                                       3,457,000  (b)           3,108,059

GS Mortgage Securities II,

   Ser. 1998-C1, Cl. D, 7.243%, 2030                                                          9,000,000  (b)           8,173,710

Structured Asset Securities, REMIC,

   Ser. 1996-CFL, Cl. H, 7.75%, 2028                                                          4,750,000  (a)           3,415,606

TrizecHahn Office Properties Trust,

   Ser. 1999-TOP, Cl. D, 6.58%, 2007                                                          6,000,000  (a,b)         5,949,375

                                                                                                                      31,821,750

COMPUTER PERIPHERALS--1.6%

Xerox,

   Conv. Notes, .57%, 2013                                                                    8,400,000  (d)           4,473,000

COMPUTERS--1.1%

IBM,

   Deb., 7.125%, 2096                                                                         3,100,000                2,931,593

ENERGY--2.1%

Dual Drilling,

   Sr. Sub. Notes, 9.875%, 2004                                                               3,000,000                3,070,119

Perez Companc,

   Notes, 9%, 2006                                                                            3,000,000  (a)           2,707,500

                                                                                                                       5,777,619

FINANCE--4.0%

DLJ,

   Medium-Term Notes, .4%, 2000                                                               7,100,000  (a)           7,096,308

Lehman Brothers Holdings,

   Notes, 7.875%, 2009                                                                        3,800,000                3,852,630

                                                                                                                      10,948,938

FOREIGN--2.1%

Korea Development Bank,

   Notes, 6.625%, 2003                                                                        6,000,000                5,734,866


                                                                                              Principal

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

FOREIGN/GOVERNMENTAL--3.2%

Republic of Argentina,

   Deb., 11.25%, 2004                                                                           794,400                  770,568

Republic of Costa Rica,

   Notes, 9.335%, 2009                                                                        5,000,000  (a)           5,062,500

Province of Quebec, Ser. PD,

   Deb., 7.5%, 2029                                                                           2,900,000                2,914,442

                                                                                                                       8,747,510

INSURANCE--2.3%

Conseco,

   Notes, 9%, 2006                                                                            6,200,000                6,233,778

REAL ESTATE--5.1%

Crescent Real Estate Equities,

   Notes, 7%, 2002                                                                            8,950,000                8,426,971

Reckson Operating Partnership,

   Notes, 7.75%, 2009                                                                         6,000,000                5,665,404

                                                                                                                      14,092,375

RESIDENTIAL MORTGAGE PASS-THROUGH CTFS.--8.1%

Bank of America Mortgage Securities:

   Ser. 1999-6, Cl. B4, 6.25%, 2014                                                             592,891  (a)             430,772

   Ser. 1999-6, Cl. B6, 6.25%, 2014                                                             444,650  (a)              87,818

   Ser. 1999-10, Cl. B4, 6.5%, 2014                                                             300,014  (a)             220,229

   Ser. 1999-10, Cl. B5, 6.5%, 2014                                                             150,505  (a)              94,771

Bear Stearns Mortgage Securities,

   REMIC, Ser. 1995-1, Cl. 2B4, 7.4%, 2010                                                      210,566  (a)             180,560

Chase Mortgage Finance Trust, REMIC:

   Ser. 1994-E, Cl. B5, 6.25%, 2010                                                             145,925  (a)             121,802

   Ser. 1999-S3, Cl. B4, 6.25%, 2014                                                            167,841  (a)             110,319

   Ser. 1999-S6, Cl. B3, 6.25%, 2014                                                            661,433  (a)             495,661

   Ser. 1999-S6, Cl. B4, 6.25%, 2014                                                            330,717  (a)             216,671

   Ser. 1999-S7, Cl. B3, 6.25%, 2014                                                            370,063  (a)             277,432

   Ser. 1999-S13, Cl. B2, 6.5%, 2014                                                            600,000                  518,290

GE Capital Mortgage Services, REMIC:

   Ser. 1993-11, Cl. B4, 6%, 2008                                                               126,393  (a)             112,964

   Ser. 1993-15, Cl. B3, 6%, 2008                                                               373,556  (a)             332,465

   Ser. 1994-21, Cl. B4, 6.5%, 2009                                                             242,871  (a)             205,454

   Ser. 1994-22, Cl. B2, 6%, 2009                                                               154,157                  145,004

   Ser. 1996-10, Cl. B3, 6.75%, 2011                                                            477,589  (a)             415,204

   Ser. 1996-12, Cl. B2, 7.25%, 2011                                                            746,609  (a)             721,644

                                                                                                     The Fund

STATEMENT OF INVESTMENTS (CONTINUED)

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

RESIDENTIAL MORTGAGE PASS-THROUGH CTFS. (CONTINUED)

GE Capital Mortgage Services, REMIC (continued):

   Ser. 1996-12, Cl. B3, 7.25%, 2011                                                            319,607  (a)             283,352

   Ser. 1996-14, Cl. 2B3, 7.25%, 2011                                                           239,773  (a)             212,199

   Ser. 1997-13, Cl. B2, 6.75%, 2012                                                            927,104                  870,709

   Ser. 1998-1, Cl. B2, 6.75%, 2013                                                             465,074                  438,407

   Ser. 1998-10, Cl. 2B4, 6.5%, 2013                                                            214,632  (a)             147,962

MORSERV:

   Ser. 1996-1, Cl. B2, 7%, 2011                                                                725,750                  699,215

   Ser. 1996-1, Cl. B3, 7%, 2011                                                                362,875  (a)             324,887

Norwest Asset Securities:

   Ser. 1997-11, Cl. B3, 7%, 2027                                                               736,440  (a)             579,256

   Ser. 1997-15, Cl. B3, 6.75%, 2012                                                            466,583  (a)             381,140

   Ser. 1998-2, Cl. B3, 6.5%, 2028                                                              491,888                  357,695

   Ser. 1998-9, Cl. B4, 6.5%, 2028                                                              812,283  (a)             600,911

   Ser. 1998-11. Cl. B3, 6.5%, 2013                                                             704,861                  634,262

   Ser. 1998-11, Cl. B4, 6.5%, 2013                                                             845,646  (a)             730,105

   Ser. 1998-13, Cl. B4, 6.25%, 2028                                                            739,574  (a)             520,359

   Ser. 1998-18, Cl. B4, 6.25%, 2028                                                            864,355  (a)             595,460

   Ser. 1999-19, Cl. B4, 6.25%, 2014                                                            493,268  (a)             360,086

PNC Mortgage Securities, REMIC:

   Ser. 1998-2, Cl. III-B4, 6.75%, 2013                                                         454,608  (a)             361,697

   Ser. 1998-2, Cl. III-B5, 6.75%, 2013                                                         363,686  (a)             282,846

   Ser. 1998-2, Cl. IV-B4, 6.75%, 2027                                                          261,672  (a)             229,419

   Ser. 1998-2, Cl. IV-B5, 6.75%, 2027                                                          261,672  (a)             177,084

Prudential Home Mortgage Securities, REMIC:

   Ser. 1996-7, Cl. B2, 6.75%, 2011                                                             651,961                  617,122

   Ser. 1996-7, Cl. B3, 6.75%, 2011                                                           1,695,775  (a)           1,473,205

   Ser. 1996-7, Cl. B4, 6.75%, 2011                                                             782,016  (a)             618,037

Residential Accredit Loans,

   Ser. 1997-QS6, Cl. B1, 7.5%, 2012                                                            337,262                  287,727

Residential Funding Mortgage Securities I, REMIC:

   Ser. 1995-J1, Cl. 2, 9.141%, 2023                                                          1,599,988  (a,b)         1,260,241

   Ser. 1997-S19, Cl. B1, 6.5%, 2012                                                            745,988  (a)             597,723

   Ser. 1997-S19, Cl. B2, 6.5%, 2012                                                            319,683  (a)             227,374

   Ser. 1997-S21, Cl. B1, 6.5%, 2012                                                            430,763  (a)             386,188

   Ser. 1998-S14, Cl. B1, 6.5%, 2013                                                            648,771  (a)             508,677

Structured Asset Securities, REMIC,

  Ser. Greenpoint 1996-A:

      Cl. B1, 8.353%, 2027                                                                    1,725,923  (b)           1,601,333

      Cl. B2, 8.353%, 2027                                                                      689,990  (b)             736,133

      Cl. B4, 8.353%, 2027                                                                      414,184  (a,b)           397,745

                                                                                                                      22,185,616


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

RETAIL--5.3%

Fred Meyer,

   Bonds, 7.375%, 2005                                                                        5,000,000                5,007,960

Saks:

   Notes, 7.25%, 2004                                                                         3,350,000                3,166,708

   Notes, 8.25%, 2008                                                                         4,000,000                3,872,304

Tricon Global Restaurants,

   Sr. Notes, 7.45%, 2005                                                                     2,800,000                2,692,455

                                                                                                                      14,739,427

SPECIAL PURPOSE ENTITY--1.0%

Air 2 US, Ser. A,

   Enhanced Equipment Notes, 8.027%, 2019                                                     2,900,000  (a)           2,900,000

U.S. GOVERNMENT AGENCIES/MORTGAGE BACKED--33.1%

Federal Home Loan Mortgage,

  REMIC, Multiclass Mortgage Participation Ctfs.

  (Interest Only Obligation),

   Ser. 2047, Cl. PJ,  7%, 2/15/2028                                                          3,909,672  (e)           1,475,901

Federal National Mortgage Association, REMIC Trust,

  Gtd. Pass-Through Ctfs. (Collateralized by

  FNMA Pass-Through Ctfs.)

  (Interest Only Obligation):

      Ser. 1996-70, Cl. PL, 7%, 2/25/2026                                                    13,026,753  (e)           2,808,894

      Ser. 1997-56, Cl. PM, 7%, 6/18/2026                                                     3,142,293  (e)             829,377

      Ser. 1997-74, Cl. PK, 7%, 11/18/2027                                                    4,593,642  (e)           1,668,784

Government National Mortgage Association I:

   6.5%, 11/15/2029                                                                           7,000,000  (f)           6,691,510

   7%, 11/15/2029                                                                             3,000,000  (f)           2,943,750

   7.5%, 1/15/2002-7/15/2002                                                                    196,819                  200,192

   Construction Loan:

      6.8%, 7/15/2001                                                                        11,123,564               11,127,012

      6.8%, 5/15/2039                                                                         1,559,536  (f)           1,461,112

   Project Loan:

      6.375%, 1/15/2034                                                                       9,707,098                8,842,567

      6.495%, 7/15/2030                                                                      10,104,790                9,684,734

      6.5%, 9/15/2033                                                                         9,658,552                9,071,068

      6.54%, 7/15/2033                                                                       15,024,187               14,606,214

Government National Mortgage Association II,

  Adjustable Rate Mortgage:

      5%, 11/20/2029                                                                          8,000,000  (f)           7,800,000

      5.5%, 11/1/2029                                                                         7,000,000  (f)           6,897,170

      6%, 11/20/2029                                                                          5,000,000  (f)           4,976,550

                                                                                                                      91,084,835

                                                                                                                         The Fund

STATEMENT OF INVESTMENTS (CONTINUED)

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

UTILITIES-TELEPHONE--1.0%

AT&T Canada,

   Sr. Notes, 7.65%, 2006                                                                     2,700,000  (a)           2,705,532

TOTAL BONDS AND NOTES

   (cost $284,185,734)                                                                                               279,632,880
- ----------------------------------------------------------------------------------------------------------------------------------


COMMON STOCKS--1.2%                                                                              Shares                Value ($)
- ----------------------------------------------------------------------------------------------------------------------------------

BROADCASTING--1.2%

Spanish Broadcasting System, Cl.A                                                                 2,675  (a,g)         3,210,000

TELECOMMUNICATIONS--.0%

Comunicacion Celular (warrants)                                                                   2,500  (a,g)           150,313

TRANSPORTATION--.0%

Golden Ocean Group (warrants)                                                                     5,270  (g)               5,929

TOTAL COMMON STOCKS

   (cost $862,013)                                                                                                     3,366,242
- -----------------------------------------------------------------------------------------------------------------------------------


PREFERRED STOCKS--10.5%
- -----------------------------------------------------------------------------------------------------------------------------------

BROADCASTING--5.0%

Spanish Broadcasting System,

   Cum., $142.50                                                                                 12,889  (a)          13,726,785

ENTERTAINMENT--4.0%

Paxson Communications,

   Cum., $132.50                                                                                 10,150               11,012,750

TELECOMMUNICATIONS--1.5%

Winstar Communications,

   Ser. C, Cum., $142.50                                                                          5,000                4,000,000

TOTAL PREFERRED STOCKS

   (cost $26,434,344)                                                                                                 28,739,535


                                                                                             Principal
SHORT-TERM INVESTMENTS--.2%                                                                  Amount ($)                Value ($)
- -----------------------------------------------------------------------------------------------------------------------------------

U.S. TREASURY BILLS;

  4.49%, 12/9/1999

   (cost $547,395)                                                                              550,000  (h)             547,432
- -----------------------------------------------------------------------------------------------------------------------------------

TOTAL INVESTMENTS (cost $312,029,486)                                                            113.5%              312,286,089

LIABILITIES, LESS CASH AND RECEIVABLES                                                           (13.5%)             (37,170,178)

NET ASSETS                                                                                       100.0%              275,115,911

(A)  SECURITIES EXEMPT FROM REGISTRATION UNDER RULE 144A OF THE SECURITIES ACT
OF 1933. THESE SECURITIES MAY BE RESOLD IN TRANSACTIONS EXEMPT FROM
REGISTRATION, NORMALLY TO QUALIFIED INSTITUTIONAL BUYERS. AT OCTOBER 31, 1999,
THESE SECURITIES AMOUNTED TO $75,396,183 OR 27.4% OF NET ASSETS.

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

(C)  NON-INCOME PRODUCING--SECURITY IN DEFAULT.

(D)  REFLECTS DATE SECURITY CAN BE REDEEMED AT HOLDER'S OPTION; THE STATED
MATURITY IS 4/21/2018.

(E)  NOTIONAL FACE AMOUNT SHOWN.

(F)  PURCHASED ON A FORWARD COMMITMENT BASIS.

(G)  NON-INCOME PRODUCING SECURITY.

(H)  HELD BY THE CUSTODIAN IN A SEGREGATED ACCOUNT AS COLLATERAL FOR OPEN
FINANCIAL FUTURES POSITIONS.

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

                                                                                                                         The Fund

STATEMENT OF FINANCIAL FUTURES

October 31, 1999

                                                                                                   Unrealized
                                                             Market Value                         Appreciation

                                                                  Covered                        (Depreciation)

                                            Contracts     by Contracts ($)       Expiration     at 10/31/99 ($)
- -------------------------------------------------------------------------------------------------------------------------

FINANCIAL FUTURES LONG

U.S. Treasury 5 year Notes                        112           12,090,750     December '99             80,516

U.S. Treasury 20 year Bonds                         7              795,156     December '99             17,062

FINANCIAL FUTURES SHORT

U.S. Treasury 10 year Notes                        97           10,642,719     December '99           (121,141)

                                                                                                       (23,563)

SEE NOTES TO FINANCIAL STATEMENTS.

</TABLE>

STATEMENT OF ASSETS AND LIABILITIES

October 31, 1999

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

ASSETS ($):

Investments in securities--See Statement of
Investments                                           312,029,486   312,286,089

Receivable for investment securities sold                             4,161,149

Dividends and interest receivable                                     3,147,751

Paydowns receivable                                                      21,528

Receivable for shares of Beneficial Interest subscribed                   3,244

Prepaid expenses and other assets                                         7,726

                                                                    319,627,487
- -------------------------------------------------------------------------------

LIABILITIES ($):

Due to The Dreyfus Corporation and affiliates                           183,788

Due to Distributor                                                       57,983

Cash overdraft due to Custodian                                         314,841

Payable for investment securities purchased                          40,264,841

Bank loans payable--Note 2                                            3,300,000

Payable for shares of Beneficial Interest redeemed                      211,763

Interest payable--Note 2                                                 65,240

Payable for futures variation margin                                      9,656

Accrued expenses                                                        103,464

                                                                     44,511,576
- --------------------------------------------------------------------------------

NET ASSETS ($)                                                      275,115,911
- --------------------------------------------------------------------------------

COMPOSITION OF NET ASSETS ($):

Paid-in capital                                                     282,255,960

Accumulated undistributed investment income--net                        286,646

Accumulated net realized gain (loss) on investments
   and forward currency exchange contracts                           (7,659,735)

Accumulated net unrealized appreciation (depreciation)
   on investments [including ($23,563) net unrealized
   depreciation on financial futures]--Note 4(b)                        233,040
- --------------------------------------------------------------------------------

NET ASSETS ($)                                                      275,115,911
- --------------------------------------------------------------------------------

SHARES OUTSTANDING

(Unlimited number of $.001 par value shares
of Beneficial Interest authorized)                                   19,228,164
- --------------------------------------------------------------------------------

NET ASSET VALUE, offering and redemption price per share ($)             14.31

SEE NOTES TO FINANCIAL STATEMENTS.

                                                             The Fund

STATEMENT OF OPERATIONS

Year Ended October 31, 1999

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

INVESTMENT INCOME ($):

INCOME:

Interest                                                            19,142,879

Cash dividends (net of $6,470 foreign taxes withheld at source)      2,904,968

TOTAL INCOME                                                        22,047,847
- --------------------------------------------------------------------------------

EXPENSES:

Management fee--Note 3(a)                                            1,658,341

Shareholder servicing costs--Note 3(b)                                 976,744

Interest expense--Note 2                                               395,881

Professional fees                                                       91,991

Prospectus and shareholders' reports                                    57,339

Custodian fees--Note 3(b)                                               37,673

Trustees' fees and expenses--Note 3(c)                                  18,616

Registration fees                                                       16,683

Miscellaneous                                                           12,211

TOTAL EXPENSES                                                       3,265,479

INVESTMENT INCOME--NET                                              18,782,368
- --------------------------------------------------------------------------------

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS--NOTE 4 ($):

Net realized gain (loss) on investments                             (7,157,101)

Net realized gain (loss) on forward currency exchange contracts
  Short transactions                                                   303,688

Net realized gain (loss) on financial futures                          (64,605)

NET REALIZED GAIN (LOSS)                                            (6,918,018)

Net unrealized appreciation (depreciation) on investments
  and foreign currency transactions (including $264,765
  net unrealized appreciation on financial futures)                  5,353,806

NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS              (1,564,212)

NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS                17,218,156

SEE NOTES TO FINANCIAL STATEMENTS.


STATEMENT OF CHANGES IN NET ASSETS

                                                     Year Ended October 31,
                                                --------------------------------

                                                     1999                 1998
- --------------------------------------------------------------------------------

OPERATIONS ($):

Investment income--net                         18,782,368           19,457,627

Net realized gain (loss) on investments        (6,918,018)           4,228,356

Net unrealized appreciation (depreciation)
   on investments                               5,353,806          (13,705,034)

NET INCREASE (DECREASE) IN NET ASSETS
   RESULTING FROM OPERATIONS                   17,218,156            9,980,949
- --------------------------------------------------------------------------------

DIVIDENDS TO SHAREHOLDERS FROM ($):

INVESTMENT INCOME--NET                        (18,877,503)         (19,635,824)
- --------------------------------------------------------------------------------

BENEFICIAL INTEREST TRANSACTIONS ($):

Net proceeds from shares sold                  66,224,793           69,009,151

Dividends reinvested                           13,963,988           14,364,793

Cost of shares redeemed                       (86,749,648)         (65,900,857)

INCREASE (DECREASE) IN NET ASSETS FROM
   BENEFICIAL INTEREST TRANSACTIONS            (6,560,867)          17,473,087

TOTAL INCREASE (DECREASE) IN NET ASSETS        (8,220,214)           7,818,212
- --------------------------------------------------------------------------------

NET ASSETS ($):

Beginning of Period                           283,336,125          275,517,913

END OF PERIOD                                 275,115,911          283,336,125

Undistributed investment income--net              286,646              381,781
- --------------------------------------------------------------------------------

CAPITAL SHARE TRANSACTIONS (SHARES):

Shares sold                                     4,617,771            4,585,726

Shares issued for dividends reinvested            971,101              958,864

Shares redeemed                                (6,036,959)          (4,404,263)

NET INCREASE (DECREASE) IN SHARES OUTSTANDING    (448,087)           1,140,327

SEE NOTES TO FINANCIAL STATEMENTS.

                                                                     The Fund
<TABLE>
<CAPTION>
<S>                                                              <C>           <C>         <C>            <C>        <C>

FINANCIAL HIGHLIGHTS

The  following table describes the performance for the fiscal periods indicated.
Total  return  shows  how  much your investment in the fund would have increased
(or decreased) during each period, assuming you had reinvested all dividends and
distributions.  These  figures  have  been  derived  from  the  fund's financial
statements.

                                                                                        Year Ended October 31,
                                                                 --------------------------------------------------------------

                                                                 1999          1998         1997          1996        1995
- -----------------------------------------------------------------------------------------------------------------------------------

PER SHARE DATA ($):

Net asset value, beginning of period                            14.40         14.86        14.24          14.22      12.95

Investment Operations:

Investment income--net                                            .98          1.01         1.05            .98        .93

Net realized and unrealized gain (loss)
   on investments                                                (.09)         (.45)         .59            .02       1.27

Total from Investment Operations                                  .89           .56         1.64           1.00       2.20

Distributions:

Dividends from investment income--net                            (.98)        (1.02)       (1.02)          (.98)      (.93)

Net asset value, end of period                                  14.31         14.40        14.86          14.24      14.22
- -----------------------------------------------------------------------------------------------------------------------------------

TOTAL RETURN (%)                                                 6.38          3.74        11.94           7.27      17.57(a)
- -----------------------------------------------------------------------------------------------------------------------------------

RATIOS/SUPPLEMENTAL DATA (%):

Ratio of operating expenses to average
   net assets                                                    1.04          1.02         1.03           1.04       1.04

Ratio of interest expense to average
   net assets                                                     .14           .03          .06            .02        --

Ratio of net investment income
   to average net assets                                         6.80          6.76         7.25           6.89       6.87

Portfolio Turnover Rate                                        284.63        313.40       347.68         214.55     176.59
- -----------------------------------------------------------------------------------------------------------------------------------

Net Assets, end of period ($ X 1,000)                         275,116       283,336      275,518        294,911    320,345

(A)  EXCLUSIVE OF SALES CHARGE.

SEE NOTES TO FINANCIAL STATEMENTS.
</TABLE>


NOTES TO FINANCIAL STATEMENTS

NOTE 1--Significant Accounting Policies:

Dreyfus  Core Bond Fund (the "fund") is a separate diversified series of Dreyfus
Debt  and  Equity Funds (the "Company") which is registered under the Investment
Company  Act  of  1940,  as  amended  (the  "Act" ), as  an  open-end management
investment  company  and  operates  as  a  series company currently offering six
series, including the fund. The fund's investment objective is to maximize total
return,  consisting  of  capital  appreciation  and  current income. The Dreyfus
Corporation (the "Manager") serves as the fund's investment adviser. The Manager
is  a direct subsidiary of Mellon Bank, N.A. ("Mellon"), which is a wholly-owned
subsidiary  of  Mellon Financial Corporation. Premier Mutual Fund Services, Inc.
(the  "Distributor" ) is  the distributor of the fund's shares which are sold to
the public without a sales charge.

The  fund  held  an  adjourned shareholder meeting on November 5, 1998, at which
meeting  shareholders  voted  to  approve  proposals  to  (i)  change the fund's
investment  objective,  from  "maximizing  current  income" to "maximizing total
return" , (ii)  eliminate a credit quality restriction that provided that 95% of
the  fund' s  assets may be invested in debt securities with a credit quality as
low  as CCC/Caa; and (iii) change certain of the fund's investment restrictions,
to  update  them to current applicable law and to reclassify certain fundamental
restrictions as non-fundamental.

The  Company's Board of Trustees approved, effective November 15, 1998, a change
of  the  fund' s name from "Dreyfus Strategic Income Fund" to "Dreyfus Core Bond
Fund".

The  Company  accounts  separately for the assets, liabilities and operations of
each  series.  Expenses directly attributable to each series are charged to that
series'  operations;  expenses  which are applicable to all series are allocated
among them on a pro rata basis.

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

                                                                       The Fund

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

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

(B) FOREIGN CURRENCY TRANSACTIONS: The fund does not isolate that portion of the
results  of  operations  resulting  from  changes  in  foreign exchange rates on
investments  from  the fluctuations arising from changes in the market prices of
securities  held.  Such  fluctuations  are  included  with  the net realized and
unrealized gain or loss on investments.

Net realized foreign exchange gains or losses arise from sales and maturities of
short-term securities, sales of foreign currencies, currency gains or losses
realized on securities transactions and the difference between the amount of
dividends, interest and foreign withholding taxes recorded on the fund's books
and the U.S. dollar equivalent of the amounts actually received or paid. Net
unrealized foreign exchange gains and losses arise from changes in the value of
assets and liabilities other than investments in securities at fiscal year end,
resulting from changes in exchange rates. Such gains and losses are included
with net realized and unrealized gain or loss on investments.

(C)  SECURITIES  TRANSACTIONS AND INVESTMENT INCOME: Securities transactions are
recorded  on  a  trade  date  basis.  Realized  gain  and  loss  from securities
transactions  are  recorded  on  the  identified  cost basis. Dividend income is
recognized  on  the  ex-dividend  date  and  interest  income,  including, where
applicable,  amortization  of  discount  on  investments,  is  recognized on the
accrual  basis.  Under the terms of the custody agreement, the fund received net
earnings  credits  of  $1,641  during the period ended October 31, 1999 based on
available cash balances left on deposit. Income earned under this arrangement is
included in interest income.

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

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

The  fund  has  an  unused  capital  loss  carryover of approximately $7,932,000
available  for  Federal  income  tax  purposes  to be applied against future net
securities  profits,  if  any,  realized  subsequent to October 31, 1999. If not
applied,  $1,064,000  of  the  carryover  expires  in fiscal 2003 and $6,868,000
expires in fiscal 2007.

                                                                      The Fund

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

NOTE 2--Bank Lines of Credit:

The fund may borrow up to $20 million for leveraging purposes under a short-term
unsecured  line of credit and participates with other Dreyfus-managed funds in a
$100  million unsecured line of credit primarily to be utilized for temporary or
emergency  purposes, including the financing of redemptions. Interest is charged
to  the  fund  at rates which are related to the Federal Funds rate in effect at
the time of borrowings.

The  average  daily  amount  of  borrowings  outstanding under both arrangements
during  the  period  ended October 31, 1999 was approximately $7,313,700, with a
related weighted average annualized interest rate of 5.41%.

NOTE 3--Management Fee and Other Transactions  With Affiliates:

(A)  Pursuant  to a management agreement with the Manager, the management fee is
computed  at  the  annual  rate  of .60 of 1% of the value of the fund's average
daily net assets and is payable monthly.

(B)  Under  the  Shareholder Services Plan, the fund pays the Distributor, at an
annual rate of .25 of 1% of the value of the fund's average daily net assets for
the  provision  of  certain services. The services provided may include personal
services  relating  to  shareholder  accounts,  such  as  answering  shareholder
inquiries  regarding  the  fund and providing reports and other information, and
services related to the maintenance of shareholder accounts. The Distributor may
make  payments  to Service Agents (a securities dealer, financial institution or
other  industry  professional)  in  respect  of  these services. The Distributor
determines  the  amounts  to  be paid to Service Agents. During the period ended
October  31,  1999,  the  fund  was charged $690,976 pursuant to the Shareholder
Services Plan.

The  fund  compensates  Dreyfus Transfer, Inc., a wholly-owned subsidiary of the
Manager,   under  a  transfer  agency  agreement  for  providing  personnel  and
facilities    to    perform    transfer    agency    services    for    the

fund.  During  the  period ended October 31, 1999, the fund was charged $206,035
pursuant to the transfer agency agreement.

The  fund  compensates  Mellon under a custody agreement for providing custodial
services  for  the  fund. During the period ended October 31, 1999, the fund was
charged $37,673 pursuant to the custody agreement.

(C)  Each  trustee  who  is  not  an  "affiliated  person" as defined in the Act
receives  from the Company an annual fee of $2,500 and an attendance fee of $500
per  meeting.  The  Chairman  of  the  Board  receives an additional 25% of such
compensation.

NOTE 4--Securities Transactions:

(A)  The  aggregate  amount  of  purchases  and  sales  (including  paydowns) of
investment  securities,  excluding  short-term securities, financial futures and
forward  currency  exchange contracts, during the period ended October 31, 1999,
amounted to $879,566,031 and $832,183,739, respectively.

The  fund  may  enter into forward currency exchange contracts in order to hedge
its  exposure  to  changes  in  foreign  currency  exchange rates on its foreign
portfolio holdings. When executing forward currency exchange contracts, the fund
is  obligated to buy or sell a foreign currency at a specified rate on a certain
date  in  the  future.  With  respect  to  sales  of  forward  currency exchange
contracts,  the  fund  would incur a loss if the value of the contract increases
between  the  date  the  forward  contract  is  opened  and the date the forward
contract  is  closed.  The  fund  realizes  a  gain if the value of the contract
decreases  between  those  dates.  With respect to purchases of forward currency
exchange  contracts,  the  fund  would incur a loss if the value of the contract
decreases  between  the  date  the  forward  contract is opened and the date the
forward  contract  is  closed.  The  fund  realizes  a  gain if the value of the
contract  increases between those dates. The fund is also exposed to credit risk
associated  with counter party nonperformance on these forward currency exchange
contracts    which    is    typically    limited    to    the

                                                                       The Fund

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

unrealized  gain  on each open contract. At October 31, 1999, there were no open
forward currency exchange contracts.

The  fund may invest in financial futures contracts in order to gain exposure to
or  protect against changes in the market. The fund is exposed to market risk as
a  result  of  changes  in  the  value  of the underlying financial instruments.
Investments in financial futures require the fund to "mark to market" on a daily
basis,  which  reflects the change in market value of the contracts at the close
of  each  day' s trading. Accordingly, variation margin payments are received or
made to reflect daily unrealized gains or losses. When the contracts are closed,
the  fund  recognizes a realized gain or loss. These investments require initial
margin  deposits with a custodian, which consist of cash or cash equivalents, up
to  approximately  10%  of  the contract amount. The amount of these deposits is
determined by the exchange or Board of Trade on which the contract is traded and
is  subject  to  change. Contracts open at October 31, 1999 are set forth in the
Statement of Financial Futures.

(B)  At October 31, 1999, accumulated net unrealized appreciation on investments
and  financial  futures  was $233,040, consisting of $8,015,088 gross unrealized
appreciation and $7,782,048 gross unrealized depreciation.

At October 31, 1999, the cost of investments for Federal income tax purposes was
substantially  the  same  as  the cost for financial reporting purposes (see the
Statement of Investments).


REPORT OF INDEPENDENT AUDITORS

Shareholders and Board of Trustees

Dreyfus Core Bond Fund

We  have audited the accompanying statement of assets and liabilities, including
the  statements  of investments and financial futures, of Dreyfus Core Bond Fund
(one  of the funds constituting Dreyfus Debt and Equity Funds) as of October 31,
1999,  and  the  related  statement  of  operations for the year then ended, the
statement  of changes in net assets for each of the two years in the period then
ended,  and  financial highlights for each of the years indicated therein. These
financial  statements  and  financial  highlights  are the responsibility of the
Fund' s  management.  Our  responsibility  is  to  express  an  opinion on these
financial statements and financial highlights based on our audits.

We   conducted  our  audits  in  accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable  assurance  about  whether  the  financial  statements  and financial
highlights  are free of material misstatement. An audit includes examining, on a
test  basis,  evidence  supporting  the amounts and disclosures in the financial
statements  and  financial  highlights.  Our procedures included verification by
examination  of  securities  held  by  the  custodian as of October 31, 1999 and
confirmation  of  securities  not  held  by the custodian by correspondence with
others.  An  audit  also  includes  assessing the accounting principles used and
significant  estimates  made  by  management,  as well as evaluating the overall
financial   statement  presentation.  We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In  our  opinion,  the financial statements and financial highlights referred to
above  present  fairly,  in  all  material  respects,  the financial position of
Dreyfus  Core  Bond  Fund at October 31, 1999, the results of its operations for
the  year then ended, the changes in its net assets for each of the two years in
the  period  then  ended, and the financial highlights for each of the indicated
years, in conformity with generally accepted accounting principles.


New York, New York

December 10, 1999

                                                             The Fund


IMPORTANT TAX INFORMATION (Unaudited)

In  accordance  with  Federal  tax law, the fund hereby designates 14.46% of the
ordinary  dividends  paid  during  the  fiscal  year  ended  October 31, 1999 as
qualifying  for  the  corporate  dividends received deduction. Shareholders will
receive  notification  in  January  2000  of  the  percentage  applicable to the
preparation of their 1999 income tax returns.





NOTES



                                                           For More Information

                        Dreyfus Core Bond Fund
                        200 Park Avenue
                        New York, NY 10166

                        Manager

                        The Dreyfus Corporation
                        200 Park Avenue
                        New York, NY 10166

                        Custodian

                        Mellon Bank, N.A.
                        One Mellon Bank Center
                        Pittsburgh, PA 15258

                        Transfer Agent &
                        Dividend Disbursing Agent

                        Dreyfus Transfer, Inc.
                        P.O. Box 9671
                        Providence, RI 02940

                        Distributor

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

To obtain information:

BY TELEPHONE Call 1-800-645-6561

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

BY E-MAIL  Send your request to [email protected]

ON THE INTERNET  Information can be viewed online or downloaded from:

http://www.dreyfus.com

(c) 1999 Dreyfus Service Corporation                                  031AR9910



Dreyfus Equity
Income Fund

ANNUAL REPORT October 31, 1999

(reg.tm)





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

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

Year 2000 Issues (Unaudited)

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


                                 Contents

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

                             2   Letter from the President

                             3   Discussion of Fund Performance

                             6   Fund Performance

                             7   Statement of Investments

                            10   Statement of Assets and Liabilities

                            11   Statement of Operations

                            12   Statement of Changes in Net Assets

                            13   Financial Highlights

                            14   Notes to Financial Statements

                            19   Report of Independent Auditors

                            20   Important Tax Information

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

                                 Back Cover

                                                                       The Fund

                                                                        Dreyfus

                                                             Equity Income Fund

LETTER FROM THE PRESIDENT

Dear Shareholder:

We  are  pleased  to  present this annual report for Dreyfus Equity Income Fund,
covering  the  12-month  period  from November 1, 1998 through October 31, 1999.
Inside,  you' ll find valuable information about how the fund was managed during
the  reporting period, including a discussion with the fund's portfolio manager,
Timothy M. Ghriskey.

Despite  a  relatively weak third quarter of 1999 for the U.S. stock market, the
past  year  has  been  rewarding  for  most  equity  investors overall. When the
reporting  period  began,  most sectors of the U.S. stock market had completed a
sharp correction caused primarily by concerns regarding the spread of the global
financial  crisis  in  overseas  markets. Soon after the start of 1999, however,
those  fears abated. In fact, the U.S. economy remained strong, characterized by
low  inflation  and high levels of consumer spending. These conditions supported
continued    strength    in    the    stock   market   through   the   spring.

In  the  summer  of  1999,  however, the Federal Reserve Board raised short-term
interest  rates  twice  in  an  effort  to forestall inflationary pressures in a
fast-growing economy. Because higher interest rates tend to increase the cost of
capital  and make fixed-income securities more competitive relative to equities,
most  sectors of the stock market declined. By the end of the 12-month reporting
period,  major stock indices had fallen from the record highs reached during the
summer,  although  stock  prices  generally were still higher than they were one
year earlier.

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

Sincerely,


Stephen E. Canter

President and Chief Investment Officer

The Dreyfus Corporation

November 15, 1999




DISCUSSION OF FUND PERFORMANCE

Timothy M. Ghriskey, Portfolio Manager

How did Dreyfus Equity Income Fund perform  relative to its benchmark?

For  the  12-month  period  ended  October 31, 1999, the fund's total return was
9.87% .  This  compares  with  a  total  return  of  16.52%  for  the fund's new
benchmark,  the  Russell  1000  Value  Index,  for  the  same  period.   Further
discussion  about  this  benchmark  change  follows  the  line-graph  comparison
contained in this annual report.

While the fund's performance was less than that of the benchmark, the fund has a
conservative  investment  style, and we are pleased with the results. We believe
the  fund' s  performance  is  especially noteworthy in light of our distinctive
strategy  and objective, which is designed to cushion investors from declines in
the  stock  market  while providing income from stock dividends and offering the
potential to benefit from advances in the market.

What is the fund's investment approach?

Dreyfus   Equity   Income   Fund   invests  primarily  in  carefully  selected,
value-oriented  companies  that  pay  above-average  dividends  relative  to the
Standard  & Poor's 500 Composite Stock Price Index. We believe that investing in
higher  dividend-paying  stocks  offers  a  more conservative approach to equity
investing  because  the  prices  of high dividend-paying stocks may decline less
than other stocks in falling markets. In effect, the stocks' dividend yields may
provide a cushion against declines that other stocks do not enjoy.

The fund's conservative approach is also reflected in our buy-and-hold strategy,
which targets long-term growth rather than short-term profit. Because we tend to
buy  and  sell relatively few stocks over the course of a single year, we may be
able to minimize investors' tax liabilities and reduce the fund's trading costs

                                                             The Fund


DISCUSSION OF FUND PERFORMANCE (CONTINUED)

We  select  investments  one  stock  and  one  company at a time. Our investment
process   begins   with   computerized,   quantitative   analysis   to  identify
dividend-paying  stocks  that  meet our definition of value -- those that appear
underpriced in relation to the company's intrinsic value. Then, among the stocks
that  have  passed  our value screens, we focus on companies that we believe are
best  positioned  to  grow  in  the  current  market  environment.  Our  team of
experienced  analysts  examines  the  fundamentals of each top-ranked candidate,
providing  additional  information to help the portfolio manager decide which to
purchase, and to decide if any current holdings should be sold.

The  result of our approach during the recent one-year period was a portfolio of
approximately  50  stocks representing a variety of industries. A portfolio with
this  concentration  of investments can be more volatile than a more diversified
fund.

What other factors influenced the fund's performance?

Strong consumer demand in a robust economy boosted shares of the fund's consumer
durable stocks, such as General Motors, and consumer cyclicals, such as Intimate
Brands.  In  the  energy  sector,  holdings  in  companies such as Mobil rose in
response  to industry mergers, growing global industrial activity and production
limits  instituted  by the Organization of Petroleum Exporting Countries (OPEC).
The  communications services sector also showed strong growth, driven by rapidly
increasing demand for cellular services as well as line-based analog and digital
communications.  The  fund  benefited  from  investments  in  key communications
services companies such as Sprint and Bell Atlantic.

The  financial  services  industry,  which represented the fund's single largest
group  of  holdings,  responded  well  to a strong U.S. economy and the apparent
stabilization  of  many  global  economies  during the first half of the period.
However, during the second half of the period, rising interest rates hurt stocks
in  this  interest-rate-sensitive  sector.  While  some  of the fund's financial
holdings,  such  as  Chase  Manhattan,  Wells  Fargo  and  The Bank of New York,
performed  relatively  well,  others  disappointed.  As  a result, the financial
sector was a weak contributor to fund performance.


What is the fund's current strategy?

We continue to believe that dividend-paying stocks may provide investors with an
opportunity  to  benefit from stock market growth while cushioning the impact of
market volatility. Therefore, we remain committed to our disciplined strategy of
investing  in  high  dividend-yielding stocks. Of course, dividend-paying stocks
may  have  less  upside  potential  in  rising  markets,  as  the prior year has
indicated.

Value  stocks  significantly  underperformed  growth  stocks  this past year, as
measured  by  comparison of the Russell 1000 Growth Index and Russell 1000 Value
Index,  which  returned  34.25% and 16.52%, respectively, over the past 12-month
period.(2)  Events  during  the period reminded us about the importance of style
diversification.  Specifically,  in  early April 1999 a powerful shift in market
sentiment  appeared  to  take  place. Precipitated by unexpected strength in the
U.S.  and  global  economies,  investment  dollars abruptly flowed out of growth
stocks  and  into  traditional value sectors such as energy, basic materials and
capital  goods. Although the trend proved short lived, and growth began to again
outperform value, it hinted at the speed with which market sentiment can turn.

We believe our disciplined, quantitatively driven investment strategy provides a
sound  value-oriented  investment,  and  we continue to maintain our disciplined
investment style and our commitment to value.

November 15, 1999

(1)  TOTAL RETURN INCLUDES REINVESTMENT OF DIVIDENDS AND ANY CAPITAL GAINS PAID.
PAST PERFORMANCE IS NO GUARANTEE OF FUTURE RESULTS. SHARE PRICE AND INVESTMENT
RETURN FLUCTUATE SUCH THAT UPON REDEMPTION FUND SHARES MAY BE WORTH MORE OR LESS
THAN THEIR ORIGINAL COST. RETURN FIGURES PROVIDED REFLECT THE ABSORPTION OF FUND
EXPENSES BY THE DREYFUS CORPORATION PURSUANT TO AN AGREEMENT IN EFFECT THROUGH
OCTOBER 31, 2000, AT WHICH TIME IT MAY BE EXTENDED, TERMINATED OR MODIFIED. HAD
THESE EXPENSES NOT BEEN ABSORBED, THE FUND'S RETURNS WOULD HAVE BEEN LOWER.

(2)  SOURCE: LIPPER ANALYTICAL SERVICES, INC. -- REFLECTS THE REINVESTMENT OF
INCOME DIVIDENDS AND, WHERE APPLICABLE, CAPITAL GAIN DISTRIBUTIONS. THE RUSSELL
1000 VALUE INDEX MEASURES THE PERFORMANCE OF THOSE RUSSELL 1000 COMPANIES WITH
LOWER PRICE-TO-BOOK RATIOS AND LOWER FORECASTED GROWTH VALUES. THE RUSSELL 1000
INDEX MEASURES THE PERFORMANCE OF THE 1,000 LARGEST COMPANIES IN THE RUSSELL
3000 INDEX, WHICH REPRESENT APPROXIMATELY 89% OF THE TOTAL MARKET CAPITALIZATION
OF THE RUSSELL 3000 INDEX.

                                                             The Fund

FUND PERFORMANCE

Comparison of change in value of $10,000 investment in Dreyfus Equity Income
Fund with the Russell 1000 Value Index and the Wilshire Large Company Value
Index
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
<S>                                                 <C>                            <C>                            <C>

Average Annual Total Returns AS OF 10/31/99

                                                   Inception                                                        From

                                                     Date                           1 Year                        Inception
- -----------------------------------------------------------------------------------------------------------------------------------

Fund                                               12/29/95                          9.87%                         15.17%

((+))  SOURCE: LIPPER ANALYTICAL SERVICES, INC.
</TABLE>

PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.

THE ABOVE GRAPH COMPARES A $10,000 INVESTMENT MADE IN DREYFUS EQUITY INCOME FUND
ON 12/29/95 (INCEPTION DATE) TO A $10,000 INVESTMENT MADE ON THAT DATE IN THE
RUSSELL 1000 VALUE INDEX AND IN THE WILSHIRE LARGE COMPANY VALUE INDEX WHICH ARE
DESCRIBED BELOW.  ALL DIVIDENDS AND CAPITAL GAIN DISTRIBUTIONS ARE REINVESTED.

THE FUND'S PERFORMANCE SHOWN IN THE LINE GRAPH TAKES INTO ACCOUNT ALL APPLICABLE
FEES AND EXPENSES. THIS IS THE FIRST YEAR IN WHICH COMPARATIVE PERFORMANCE IS
BEING SHOWN FOR THE RUSSELL 1000 VALUE INDEX, WHICH THIS YEAR HAS BEEN SELECTED
AS THE PRIMARY INDEX FOR COMPARING THE FUND'S PERFORMANCE ON AN ONGOING BASIS,
BASED ON THE FUND'S AND THE INDEX'S VALUE ORIENTATION. THE RUSSELL 1000 VALUE
INDEX REPLACES THE WILSHIRE LARGE COMPANY VALUE INDEX, WHICH WAS USED AS THE
FUND'S PRIMARY BENCHMARK LAST YEAR BECAUSE THE FUND'S MANAGER PREFERS THE
INFORMATION MADE AVAILABLE BY RUSSELL. THE RUSSELL 1000 VALUE INDEX USES COMPANY
PRICE-TO-BOOK RATIOS AND LONG-TERM GROWTH RATES TO CALCULATE A COMPOSITE RANKING
WHICH IS USED TO DETERMINE IF A STOCK IS "GROWTH" OR "VALUE." THE WILSHIRE LARGE
COMPANY VALUE INDEX, SELECTED AS THE FUND'S PRIMARY BENCHMARK INDEX LAST YEAR,
IS COMPOSED OF THE LARGEST 750 STOCKS IN THE WILSHIRE 5000 INDEX WHICH MEET
CERTAIN STATISTICAL CRITERIA FOR "VALUE." PURSUANT TO APPLICABLE FEDERAL
REGULATIONS, THE PERFORMANCE OF THE WILSHIRE INDEX WILL BE PROVIDED FOR THIS
FISCAL YEAR 1999, BUT WILL NOT BE PROVIDED IN THE FUTURE. THE INDICES DO NOT
TAKE INTO ACCOUNT CHARGES, FEES AND OTHER EXPENSES. FURTHER INFORMATION RELATING
TO FUND PERFORMANCE, INCLUDING EXPENSE REIMBURSEMENTS, IF APPLICABLE, IS
CONTAINED IN THE FINANCIAL HIGHLIGHTS SECTION OF THE PROSPECTUS AND ELSEWHERE IN
THIS REPORT.


<TABLE>
<CAPTION>
<S>                                                                                             <C>                    <C>


STATEMENT OF INVESTMENTS

October 31, 1999

COMMON STOCKS--97.7%                                                                             Shares                Value ($)
- -----------------------------------------------------------------------------------------------------------------------------------

BANKING--16.8%

Bank of America                                                                                   1,200                   77,250

Bank of New York                                                                                  2,600                  108,875

Chase Manhattan                                                                                   1,600                  139,800

First Tennessee National                                                                          3,000                  102,000

Fleet Boston                                                                                      2,400                  104,700

Morgan (J.P.) & Co.                                                                                 800                  104,700

Wachovia                                                                                          1,000                   86,250

Wells Fargo                                                                                       2,600                  124,475

                                                                                                                         848,050

COMMERCIAL SERVICES--2.3%

Outdoor Systems                                                                                   2,700  (a)             114,412

CONSUMER DURABLES--1.9%

General Motors                                                                                    1,400                   98,350

CONSUMER NON-DURABLES--5.3%

Flowers Industries                                                                                6,100                  102,938

Heinz (H.J.)                                                                                      2,200                  105,050

PepsiCo                                                                                           1,800                   62,437

                                                                                                                         270,425

CONSUMER SERVICES--1.8%

Clear Channel Communications                                                                        600  (a)              48,225

Disney (Walt)                                                                                     1,700                   44,837

                                                                                                                          93,062

ELECTRONIC TECHNOLOGY--8.2%

EMC                                                                                               1,400  (a)             102,200

General Dynamics                                                                                    900                   49,894

International Business Machines                                                                     300                   29,512

Lexmark International Group, Cl. A                                                                  400  (a)              31,225

Lucent Technologies                                                                               1,600                  102,800

Motorola                                                                                          1,000                   97,438

                                                                                                                         413,069

ENERGY MINERALS--6.9%

Atlantic Richfield                                                                                  900                   83,869

Mobil                                                                                             1,500                  144,750

Royal Dutch Petroleum (New York Shares)                                                             900                   53,944

Texaco                                                                                            1,100                   67,512

                                                                                                                         350,075

                                                                                                     The Fund

STATEMENT OF INVESTMENTS (CONTINUED)


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

FINANCE--9.6%

American Express                                                                                    200                   30,800

Citigroup                                                                                         4,800                  259,800

Freddie Mac                                                                                       1,100                   59,469

Merrill Lynch                                                                                       300                   23,550

Morgan Stanley Dean Witter & Co.                                                                  1,000                  110,312

                                                                                                                         483,931

HEALTH SERVICES--2.0%

Columbia/HCA Healthcare                                                                           4,300                  103,738

HEALTH TECHNOLOGY--5.1%

Abbott Laboratories                                                                               1,200                   48,450

Bristol-Myers Squibb                                                                              1,300                   99,856

Warner-Lambert                                                                                    1,400                  111,738

                                                                                                                         260,044

INSURANCE--4.3%

American General                                                                                  1,400                  103,863

American International Group                                                                      1,100                  113,231

                                                                                                                         217,094

NON-ENERGY MINERALS--1.0%

Alcoa                                                                                               800                   48,600

PROCESS INDUSTRIES--5.5%

Dow Chemical                                                                                        800                   94,600

duPont (E.I.) deNemours & Co.                                                                     1,000                   64,438

Olin                                                                                              8,500                  117,406

                                                                                                                         276,444

PRODUCER MANUFACTURING--7.0%

Caterpillar                                                                                         900                   49,725

General Electric                                                                                    900                  122,006

Honeywell International                                                                             900                   94,894

Minnesota Mining & Manufacturing                                                                    900                   85,556

                                                                                                                         352,181

TECHNOLOGY SERVICES--3.9%

Computer Associates International                                                                 1,700                   96,050

Electronic Data Systems                                                                           1,700                   99,450

                                                                                                                         195,500



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

TRANSPORTATION--1.3%

Union Pacific                                                                                     1,200                   66,900

UTILITIES--14.8%

AT&T                                                                                              2,200                  102,850

AT&T - Liberty Media Group, Cl. A                                                                   800  (a)              31,750

Bell Atlantic                                                                                     1,700                  110,394

Duke Energy                                                                                         300                   16,950

Enron                                                                                               600                   23,962

GTE                                                                                                 600                   45,000

Illinova                                                                                          3,000                   95,438

MCI WorldCom                                                                                        500  (a)              42,906

Pinnacle West Capital                                                                             1,300                   47,937

SBC Communications                                                                                1,974                  100,551

Southern                                                                                            600                   15,938

Sprint (FON Group)                                                                                  500                   37,156

Texas Utilities                                                                                   2,000                   77,500

                                                                                                                         748,332
- -----------------------------------------------------------------------------------------------------------------------------------

TOTAL INVESTMENTS (cost $4,300,894)                                                               97.7%                4,940,207

CASH AND RECEIVABLES (NET)                                                                         2.3%                  115,976

NET ASSETS                                                                                       100.0%                5,056,183

(A) NON-INCOME PRODUCING.

SEE NOTES TO FINANCIAL STATEMENTS.
</TABLE>

                                                             The Fund

STATEMENT OF ASSETS AND LIABILITIES

October 31, 1999

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

ASSETS ($):

Investments in securities--See Statement of Investments  4,300,894    4,940,207

Receivable for investment securities sold                               282,989

Dividends receivable                                                      4,985

Prepaid expenses                                                          8,758

                                                                      5,236,939
- --------------------------------------------------------------------------------

LIABILITIES ($):

Due to The Dreyfus Corporation and affiliates                               320

Due to Distributor                                                        1,008

Cash overdraft due to Custodian                                          11,871

Payable for investment securities purchased                             136,043

Accrued expenses                                                         31,514

                                                                        180,756
- --------------------------------------------------------------------------------

NET ASSETS ($)                                                        5,056,183
- --------------------------------------------------------------------------------

COMPOSITION OF NET ASSETS ($):

Paid-in capital                                                       4,146,418

Accumulated undistributed investment income--net                          5,409

Accumulated net realized gain (loss) on investments                     265,043

Accumulated net unrealized appreciation (depreciation)
   on investments--Note 4                                               639,313
- --------------------------------------------------------------------------------

NET ASSETS ($)                                                        5,056,183
- --------------------------------------------------------------------------------

SHARES OUTSTANDING

(unlimited number of $.001 par value shares of Beneficial Interest authorized)
                                                                        302,024

NET ASSET VALUE, offering and redemption price per share ($)              16.74

SEE NOTES TO FINANCIAL STATEMENTS.


STATEMENT OF OPERATIONS

Year Ended October 31, 1999

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

INVESTMENT INCOME ($):

INCOME:

Cash dividends (net of $760 foreign taxes withheld at source)          117,873

Interest                                                                 6,117

TOTAL INCOME                                                           123,990

EXPENSES:

Management fee--Note 3(a)                                               36,753

Auditing fees                                                           20,081

Registration fees                                                       19,300

Shareholder servicing costs--Note 3(b)                                  13,681

Prospectus and shareholders' reports                                     9,679

Custodian fees--Note 3(b)                                                2,840

Trustees' fees and expenses--Note 3(c)                                     475

Legal fees                                                                 408

Loan commitment fees--Note 2                                                20

Miscellaneous                                                            2,163

TOTAL EXPENSES                                                         105,400

Less--expense reimbursement from Manager due to undertaking--Note 3(a) (44,126)

NET EXPENSES                                                            61,274

INVESTMENT INCOME--NET                                                  62,716
- --------------------------------------------------------------------------------

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS--NOTE 4 ($):

Net realized gain (loss) on investments                                273,380

Net unrealized appreciation (depreciation) on investments              110,299

NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS                 383,679

NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS                   446,395

SEE NOTES TO FINANCIAL STATEMENTS.

                                                             The Fund

STATEMENT OF CHANGES IN NET ASSETS

                                                        Year Ended October 31,
                                                     ---------------------------

                                                     1999                 1998
- --------------------------------------------------------------------------------

OPERATIONS ($):

Investment income--net                             62,716               86,382

Net realized gain (loss) on investments           273,380              400,656

Net unrealized appreciation (depreciation)
   on investments                                 110,299             (159,179)

NET INCREASE (DECREASE) IN NET ASSETS
   RESULTING FROM OPERATIONS                      446,395              327,859
- --------------------------------------------------------------------------------

DIVIDENDS TO SHAREHOLDERS FROM ($):

Investment income--net                           (62,584)             (84,192)

Net realized gain on investments                (407,514)            (329,506)

TOTAL DIVIDENDS                                 (470,098)            (413,698)
- --------------------------------------------------------------------------------

BENEFICIAL INTEREST TRANSACTIONS ($):

Net proceeds from shares sold                     531,633              657,588

Dividends reinvested                              452,445              396,607

Cost of shares redeemed                         (370,190)            (816,316)

INCREASE (DECREASE) IN NET ASSETS FROM
   BENEFICIAL INTEREST TRANSACTIONS              613,888               237,879

TOTAL INCREASE (DECREASE) IN NET ASSETS          590,185               152,040
- --------------------------------------------------------------------------------

NET ASSETS ($):

Beginning of Period                             4,465,998            4,313,958

END OF PERIOD                                   5,056,183            4,465,998

Undistributed investment income--net                5,409                5,277
- --------------------------------------------------------------------------------

CAPITAL SHARE TRANSACTIONS (SHARES):

Shares sold                                        31,412               37,863

Shares issued for dividends reinvested             27,856               23,937

Shares redeemed                                  (21,921)             (46,766)

NET INCREASE (DECREASE) IN SHARES OUTSTANDING      37,347               15,034

SEE NOTES TO FINANCIAL STATEMENTS.

<TABLE>
<CAPTION>
<S>                                                                  <C>              <C>            <C>           <C>
FINANCIAL HIGHLIGHTS

The  following table describes the performance for the fiscal periods indicated.
Total return shows how much your investment in the fund would have increased (or
decreased)  during  each  period,  assuming you had reinvested all dividends and
distributions.  These  figures  have  been  derived  from  the  fund's financial
statements.

                                                                                           Year Ended October 31,
                                                                    ------------------------------------------------------------

                                                                     1999             1998             1997          1996(a)
- -----------------------------------------------------------------------------------------------------------------------------------

PER SHARE DATA ($):

Net asset value, beginning of period                                16.87            17.28            13.89            12.50

Investment Operations:

Investment income--net                                                .22(b)           .32              .32              .23

Net realized and unrealized gain (loss)
   on investments                                                    1.38              .87             3.67             1.38

Total from Investment Operations                                     1.60             1.19             3.99             1.61

Distributions:

Dividends from investment income--net                                (.22)            (.31)            (.32)            (.22)

Dividends from net realized gain on
   investments                                                      (1.51)           (1.29)            (.28)               --

Total Distributions                                                 (1.73)           (1.60)            (.60)            (.22)

Net asset value, end of period                                      16.74            16.87            17.28            13.89
- -----------------------------------------------------------------------------------------------------------------------------------

TOTAL RETURN (%)                                                     9.87             7.17            29.34            12.93(c)
- -----------------------------------------------------------------------------------------------------------------------------------

RATIOS/SUPPLEMENTAL DATA (%):

Ratio of expenses to average net assets                              1.25             1.25             1.27             1.08(c)

Ratio of net investment income
   to average net assets                                             1.28             1.82             1.98             1.76(c)

Decrease reflected in above expense ratios
   due to undertakings by the Manager                                 .90              .84             1.36             1.05(c)

Portfolio Turnover Rate                                            159.61           168.02            80.43            98.84(c)
- -----------------------------------------------------------------------------------------------------------------------------------

Net Assets, end of period ($ X 1,000)                               5,056            4,466            4,314            2,858

(A)  FROM DECEMBER 29, 1995 (COMMENCEMENT OF OPERATIONS) TO OCTOBER 31, 1996.

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

(C)  NOT ANNUALIZED.

SEE NOTES TO FINANCIAL STATEMENTS.
</TABLE>

                                                             The Fund

NOTES TO FINANCIAL STATEMENTS

NOTE 1--Significant Accounting Policies:

Dreyfus  Equity  Income  Fund  (the  "fund") is a separate diversified series of
Dreyfus  Debt  and  Equity  Funds  (the "Company") which is registered under the
Investment  Company  Act  of  1940,  as  amended  (the  "Act" ), as  an open-end
management  investment  company  and  operates  as  a  series  company currently
offering  six  series, including the fund. The fund's investment objective is to
maximize  current  income.  Capital  appreciation  is a secondary objective. The
Dreyfus Corporation (the "Manager") serves as the fund's investment adviser. The
Manager  is  a  direct  subsidiary of Mellon Bank, N.A., which is a wholly-owned
subsidiary  of  Mellon Financial Corporation. Premier Mutual Fund Services, Inc.
(the  "Distributor" ) is the distributor of the fund's shares, which are sold to
the public without a sales charge.

The Board of Trustees of the Company approved, effective March 1, 1999, a change
of the fund's name from "Dreyfus Equity Dividend Fund" to "Dreyfus Equity Income
Fund".

The  Company  accounts  separately for the assets, liabilities and operations of
each  series.  Expenses directly attributable to each series are charged to that
series'  operations;  expenses  which are applicable to all series are allocated
among them on a pro rata basis.

As  of  October  31,  1999,  APT Holdings Corporation, an indirect subsidiary of
Mellon Financial Corporation, held 205,496 shares of the fund.

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

(A) PORTFOLIO VALUATION: Investments in securities (including options and
financial futures) are valued at the last sales price on the securities exchange
on which such securities are primarily traded or at the last sales price on the
national securities market. Securities not listed on an exchange or the national
securities market, or securities for which there were no transactions, are
valued at the average of the most recent bid and asked prices, except for open
short positions, where the asked price is used for valuation purposes. Bid price
is used when no asked price is available. Securities for which there are no such
valuations are valued at fair value as determined in good faith under the
direction of the Board of Trustees. Investments denominated in foreign
currencies are translated to U.S. dollars at the prevailing rates of exchange.

(B) FOREIGN CURRENCY TRANSACTIONS: The fund does not isolate that portion of the
results  of  operations  resulting  from  changes  in  foreign exchange rates on
investments  from  the  fluctuations  arising  from  changes in market prices of
securities  held.  Such  fluctuations  are  included  with  the net realized and
unrealized gain or loss from investments.

Net realized foreign exchange gains or losses arise from sales and maturities of
short-term  securities,  sales  of  foreign currencies, currency gains or losses
realized  on  securities  transactions and the difference between the amounts of
dividends,  interest  and foreign withholding taxes recorded on the fund's books
and  the  U.S.  dollar  equivalent of the amounts actually received or paid. Net
unrealized  foreign exchange gains and losses arise from changes in the value of
assets  and  liabilities  other  than  investments in securities, resulting from
changes  in exchange rates. Such gains and losses are included with net realized
and unrealized gain or loss on investments.

(C)  SECURITIES  TRANSACTIONS AND INVESTMENT INCOME: Securities transactions are
recorded  on  a  trade  date  basis.  Realized  gain  and  loss  from securities
transactions  are  recorded  on  the  identified  cost basis. Dividend income is
recognized  on  the  ex-dividend  date  and  interest  income,  including, where
applicable,  amortization  of  discount  on  investments,  is  recognized on the
accrual  basis.  Under the terms of the custody agreement, the fund received net
earnings  credits  of  $377  during  the  period ended October 31, 1999 based on
available cash balances left on deposit. Income earned under this arrangement is
included in interest income.

(D)  DIVIDENDS  TO SHAREHOLDERS: Dividends are recorded on the ex-dividend date.
Dividends    from    investment    income-net    are    declared     The   Fund

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

and  paid  on  a  quarterly  basis. Dividends from net realized capital gain are
normally  declared  and  paid annually, but the fund may make distributions on a
more frequent basis to comply with the distribution requirements of the Internal
Revenue  Code  of 1986, as amended (the "Code"). To the extent that net realized
capital  gain can be offset by capital loss carryovers, if any, it is the policy
of the fund not to distribute such gain.

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

NOTE 2--Bank Line of Credit:

The  fund  participates  with  other  Dreyfus-managed  funds  in  a $500 million
redemption  credit  facility  (the  "Facility" ) to be utilized for temporary or
emergency  purposes,  including  the  financing  of  redemptions.  In connection
therewith, the fund has agreed to pay commitment fees on its pro rata portion of
the  Facility.  Interest  is  charged  to  the fund at rates based on prevailing
market  rates  in  effect  at  the  time  of borrowings. During the period ended
October 31, 1999, the fund did not borrow under the Facility.

NOTE 3--Management Fee and Other Transactions  With Affiliates:

(A) Pursuant to a management agreement with the Manager, the management fee is
computed at the annual rate of .75 of 1% of the value of the fund's average
daily net assets and is payable monthly. The Manager has undertaken from
November 1, 1998 through October 31, 2000 to reduce the management fee paid by,
or reimburse such excess expenses of the fund, to the extent that the fund's
aggregate annual expenses, exclusive of taxes, brokerage fees, interest on
borrowings, commitment fees, Shareholder Services Plan fees and extraordinary
expenses, exceed an annual rate of 1% of the value of the fund' s average daily
net assets. The expense reimbursement, pursuant to the undertaking, amounted to
$44,126 during the period ended October 31, 1999.

(B)  Under  the  Shareholder  Services Plan, the fund pays the Distributor at an
annual rate of .25 of 1% of the value of the fund's average daily net assets for
the  provision  of  certain services. The services provided may include personal
services  relating  to  shareholder  accounts,  such  as  answering  shareholder
inquiries  regarding  the  fund and providing reports and other information, and
services related to the maintenance of shareholder accounts. The Distributor may
make  payments  to Service Agents (a securities dealer, financial institution or
other  industry  professional)  in  respect  of  these services. The Distributor
determines  the  amounts  to  be paid to Service Agents. During the period ended
October  31,  1999,  the  fund  was  charged $12,251 pursuant to the Shareholder
Services Plan.

The  fund  compensates  Dreyfus Transfer, Inc., a wholly-owned subsidiary of the
Manager,   under  a  transfer  agency  agreement  for  providing  personnel  and
facilities  to  perform transfer agency services for the fund. During the period
ended  October  31,  1999,  the fund was charged $1,126 pursuant to the transfer
agency agreement.

The  fund  compensates  Mellon under a custody agreement for providing custodial
services  for  the  fund. During the period ended October 31, 1999, the fund was
charged $2,840 pursuant to the custody agreement.

(C)  Each  trustee  who  is  not  an  "affiliated  person" as defined in the Act
receives  from the Company an annual fee of $2,500 and an attendance fee of $500
per  meeting.  The  Chairman  of  the  Board  receives an additional 25% of such
compensation.

(D) During the period ended October 31, 1999, the fund incurred total brokerage
commissions of $17,210, of which $3,929 was paid to Dreyfus Brokerage Services,
a wholly-owned subsidiary of Mellon Financial Corporation.

                                                             The Fund

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

NOTE 4--Securities Transactions:

The  aggregate amount of purchases and sales of investment securities, excluding
short-term  securities,  during  the  period ended October 31, 1999, amounted to
$7,659,670 and $7,566,019, respectively.

At  October 31, 1999, accumulated net unrealized appreciation on investments was
$639,313, consisting of $661,148 gross unrealized appreciation and $21,835 gross
unrealized depreciation.

At October 31, 1999, the cost of investments for Federal income tax purposes was
substantially  the  same  as  the cost for financial reporting purposes (see the
Statement of Investments).


REPORT OF INDEPENDENT AUDITORS

Shareholders and Board of Trustees

Dreyfus Equity Income Fund

We  have audited the accompanying statement of assets and liabilities, including
the  statement  of  investments, of Dreyfus Equity Income Fund (one of the funds
constituting  Dreyfus  Debt  and  Equity  Funds) as of October 31, 1999, and the
related  statement  of  operations  for  the  year  then ended, the statement of
changes  in  net  assets for each of the two years in the period then ended, and
financial  highlights  for  each of the years indicated therein. These financial
statements  and  financial  highlights  are  the  responsibility  of  the Fund's
management.  Our  responsibility  is  to  express  an opinion on these financial
statements and financial highlights based on our audits.

We   conducted  our  audits  in  accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable  assurance  about  whether  the  financial  statements  and financial
highlights  are free of material misstatement. An audit includes examining, on a
test  basis,  evidence  supporting  the amounts and disclosures in the financial
statements  and  financial  highlights.  Our procedures included verification by
examination  of  securities  held  by  the  custodian as of October 31, 1999 and
confirmation  of  securities  not  held  by the custodian by correspondence with
others.  An  audit  also  includes  assessing the accounting principles used and
significant  estimates  made  by  management,  as well as evaluating the overall
financial   statement  presentation.  We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In  our  opinion,  the financial statements and financial highlights referred to
above  present  fairly,  in  all  material  respects,  the financial position of
Dreyfus  Equity  Income  Fund at October 31, 1999, the results of its operations
for the year then ended, the changes in its net assets for each of the two years
in the period then ended, and the financial highlights for each of the indicated
years, in conformity with generally accepted accounting principles.


New York, New York

December 10, 1999

                                                             The Fund


IMPORTANT TAX INFORMATION (Unaudited)

For Federal tax purposes, the fund hereby designates $1.51 per share as a
long-term capital gain distribution of the $1.55 per share paid on December 28,
1998.

The  fund  also designates 100% of the ordinary dividends paid during the fiscal
year  ended  October 31, 1999 as qualifying for the corporate dividends received
deduction.  Shareholders  will  receive  notification  in  January  2000  of the
percentage applicable to the preparation of their 1999 income tax returns.


                                                           For More Information

                        Dreyfus Equity Income Fund
                        200 Park Avenue
                        New York, NY 10166

                        Manager

                        The Dreyfus Corporation
                        200 Park Avenue
                        New York, NY 10166

                        Custodian

                        Mellon Bank, N.A.
                        One Mellon Bank Center
                        Pittsburgh, PA 15258

                        Transfer Agent &
                        Dividend Disbursing Agent

                        Dreyfus Transfer, Inc.
                        P.O. Box 9671
                        Providence, RI 02940

                        Distributor

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

To obtain information:

BY TELEPHONE Call 1-800-645-6561

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

BY E-MAIL  Send your request to [email protected]

ON THE INTERNET  Information can be viewed online or downloaded from:

http://www.dreyfus.com

(c) 1999 Dreyfus Service Corporation                                  042AR9910



Dreyfus
High Yield
Securities Fund

ANNUAL REPORT October 31, 1999

(reg.tm)



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

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

Year 2000 Issues (Unaudited)

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


                                 Contents

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

                             2   Letter from the President

                             3   Discussion of Fund Performance

                             6   Fund Performance

                             7   Statement of Investments

                            14   Statement of Assets and Liabilities

                            15   Statement of Operations

                            16   Statement of Changes in Net Assets

                            17   Financial Highlights

                            18   Notes to Financial Statements

                            23   Report of Independent Auditors

                            24   Important Tax Information

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

                                 Back Cover

                                                                       The Fund

                                                                        Dreyfus

                                                     High Yield Securities Fund

LETTER FROM THE PRESIDENT

Dear Shareholder:

We  are  pleased to present this annual report for Dreyfus High Yield Securities
Fund,  covering  the  12-month  period from November 1, 1998 through October 31,
1999.  Inside,  you' ll find valuable information about how the fund was managed
during  the  reporting  period, including a discussion with the fund's portfolio
manager, Roger King, a member of the Dreyfus Taxable Fixed Income Team.

The  past  12  months  have  been  highly volatile for most bonds. Although U.S.
Treasury  securities  began  the  reporting period in the wake of a rally caused
primarily  by  a  "flight  to  quality"  amid the spread of the global financial
crisis  in overseas markets, most higher yielding sectors of the bond market had
declined  sharply.  The  Federal Reserve Board responded to the global financial
crisis  last fall by reducing short-term interest rates. Its strategy apparently
was effective, and the U.S. economy remained strong through the remainder of the
reporting    period.

Because  inflation  is more likely to rise in a strong economy, the overall bond
market  --  including  U.S.  Treasury securities -- declined during the first 10
months of 1999. To help forestall a rise of inflation, the Federal Reserve Board
raised  short-term  interest  rates twice during the summer of 1999, effectively
reversing  most  of last fall's interest-rate cuts. Higher interest rates led to
some  erosion  of  bond  prices,  especially  among  the  higher yielding market
sectors.  In this environment, however, the yields of many higher yielding bonds
- --  including  corporate  bonds  and  U.S.  government agency securities -- have
recently  been  quite  attractive  compared  to  the  yields  of  U.S.  Treasury
securities of comparable maturity.

We  appreciate  your  confidence over the past year, and we look forward to your
continued participation in Dreyfus High Yield Securities Fund.

Sincerely,


Stephen E. Canter

President and Chief Investment Officer

The Dreyfus Corporation

November 15, 1999




DISCUSSION OF PERFORMANCE

Roger King, Portfolio Manager Dreyfus Taxable Fixed Income Team

How did Dreyfus High Yield Securities Fund perform  relative to its benchmark?

For the 12-month period ended October 31, 1999, the fund produced a total return
of  19.61% .(1)  This  compares  to a 5.61% return for the fund's benchmark, the
Merrill Lynch High-Yield Master II Index for the same period.(2)

We  attribute  the fund's performance to three principal factors. First, through
the  midpoint  of the fund's fiscal year, the overall high yield market staged a
general  recovery  from the extraordinarily depressed levels reached in the wake
of  the Asian financial crisis. Second, a number of the market segments in which
the   fund   was   most   heavily  invested,  including  telecommunications  and
broadcasting,  showed  exceptional  strength  in the first half of the reporting
period. Third, the fund buys "units" of high yield issuers. These units are high
yield  bonds  that  are  accompanied  by  warrants. This year, the fund achieved
significant gains from the warrants acquired as part of "units." The fund may or
may not experience such results from holdings of warrants in the future.

While  we  were  pleased  with  the  fund's performance, almost all the gain was
achieved  in  the first half of the fiscal year. In the latter part of the year,
liquidity  concerns  have  re-entered  the  high  yield market, putting downward
pressure on high yield bond prices market-wide.

What is the fund's investment approach?

The  fund seeks to maximize total return, consisting of capital appreciation and
current  income.  To  do  so,  we  invest in high yield fixed-income securities.
Issuers  of  below  investment-grade  securities  may  be  in  early  stages  of
development  or  may have highly leveraged balance sheets. To attract buyers and
compensate  them  for  assuming  greater  risks,  the  issuer  must offer higher
interest rates than those offered by more established companies.

                                                             The Fund


DISCUSSION OF FUND PERFORMANCE (CONTINUED)

In  making  our  investment decisions, we review the securities issued by a wide
range of firms, including new companies, companies breaking into new industries,
and  companies  that,  while  fundamentally  sound,  have  experienced financial
difficulty.  Our  approach  to  selecting  individual issues is based on careful
credit analysis -- our projection of each issuer's ability to repay its debt. We
attempt  to  add  balance  to our portfolio by purchasing the securities of more
established  companies,  which  tend  to  operate  in  more  stable markets with
relatively predictable consumer demand.

In  each  case,  our  emphasis  is  on uncovering out-of-favor companies that we
believe  are  undervalued. We search for likely changes in ownership, management
or corporate strategy -- events that could lead the market to discover the value
we have seen and create the potential for price appreciation. By seeking out and
investing  in  out-of-favor  companies,  the  fund  has  increased  total return
potential,   but   also   the  likelihood  of  greater  volatility  of  return.

What other factors influenced the fund's performance?

When  the  reporting  period  began,  fixed-income investors were concerned that
economic  weakness  in  overseas  markets  might reduce earnings growth for many
companies  in  the  United  States,  including  issuers  of high yield bonds. It
quickly  became  apparent,  however, that these fears were largely unfounded. In
fact,  the  troubled  economies  of Japan and Southeast Asia strengthened, while
economic  growth in the U.S. barreled ahead. In this environment, the high yield
market  recovered from the steep drop it experienced in the latter part of 1998,
indeed,  outperforming  most  other  fixed-income market segments over the first
three  months  of 1999. Such recovery, however, proved short-lived, as liquidity
pressures  and  lack  of  demand brought negative returns back to the high yield
market over recent months.

During  May  and  June,  investor sentiment shifted away from a concern that the
economy  might  slow  to  fears  that  it  might  grow  too  quickly  and awaken
inflationary    pressures.    As   a   result   of   inflationary   fears,   th

Federal  Reserve Board increased short-term interest rates twice. In response to
these rate hikes, the fixed-income market experienced a general decline.

Most importantly, pressure on bond prices continued through the third quarter of
1999.  The high yield market has fallen, albeit gradually, to levels seen at the
depth  of the October 1998 financial crisis. The major force driving the decline
has been concern over calendar-year-end liquidity. Anticipating problems that we
believe  will  likely  prove  unfounded,  many  investors  have  stepped  to the
sidelines,  taking  a wait-and-see approach. A large supply of high yield issues
has been met by a weak demand. In such a market, bond prices inevitably decline

What is the fund's current strategy?

The  fund' s  current  strategy  remains  unchanged  --  a focus on total return
utilizing  an  emphasis  on  undervalued  high yield situations. Steps are being
taken to provide sufficient liquidity through the year-end period.

November 15, 1999

(1)  TOTAL RETURN INCLUDES REINVESTMENT OF DIVIDENDS AND ANY CAPITAL GAINS PAID.
PAST PERFORMANCE IS NO GUARANTEE OF FUTURE RESULTS. SHARE PRICE, YIELD AND
INVESTMENT RETURN FLUCTUATE SUCH THAT UPON REDEMPTION, FUND SHARES MAY BE WORTH
MORE OR LESS THAN THEIR ORIGINAL COST.

(2)  SOURCE: BLOOMBERG L.P. -- THE MERRILL LYNCH HIGH-YIELD MASTER II INDEX IS A
MARKET CAPITALIZATION-WEIGHTED INDEX INCLUDING ALL DOMESTIC AND YANKEE HIGH
YIELD BONDS WITH AT LEAST $100 MILLION PAR AMOUNT OUTSTANDING AND GREATER THAN
OR EQUAL TO ONE YEAR TO MATURITY.

                                                             The Fund

FUND PERFORMANCE

Comparison of change in value of $10,000 investment in Dreyfus High Yield
Securities Fund and the Merrill Lynch High Yield Master II Index
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
<S>                                               <C>                              <C>                            <C>

Average Annual Total Returns AS OF 10/31/99

                                                   Inception                                                        From
                                                     Date                           1 Year                        Inception
- -----------------------------------------------------------------------------------------------------------------------------------

FUND                                                3/25/96                         19.61%                          9.74%

((+))  SOURCE: BLOOMBERG L.P.
</TABLE>

PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.

THE ABOVE GRAPH COMPARES A $10,000 INVESTMENT MADE IN DREYFUS HIGH YIELD
SECURITIES FUND ON 3/25/96 (INCEPTION DATE) TO A $10,000 INVESTMENT MADE IN THE
MERRILL LYNCH HIGH YIELD MASTER II INDEX ON THAT DATE. FOR COMPARATIVE PURPOSES,
THE VALUE OF THE INDEX ON 3/31/96 IS USED AS THE BEGINNING VALUE ON 3/25/96. ALL
DIVIDENDS AND CAPITAL GAIN DISTRIBUTIONS ARE REINVESTED.

THE FUND SEEKS TO ACHIEVE ITS OBJECTIVE BY INVESTING IN LOWER RATED FIXED-INCOME
SECURITIES, COMMONLY KNOWN AS "JUNK BONDS." THE FUND'S PERFORMANCE SHOWN IN THE
LINE GRAPH TAKES INTO ACCOUNT ALL APPLICABLE FEES AND EXPENSES. THE MERRILL
LYNCH HIGH YIELD MASTER II INDEX IS A MARKET CAPITALIZATION-WEIGHTED INDEX
INCLUDING ALL DOMESTIC AND YANKEE HIGH-YIELD BONDS WITH AT LEAST $100 MILLION
PAR AMOUNT OUTSTANDING AND GREATER THAN OR EQUAL TO ONE YEAR TO MATURITY. BOTH
INTEREST AND PRICE CHANGES FOR THE INDEX ARE CALCULATED DAILY BASED ON AN
ACCRUED SCHEDULE AND TRADER PRICING. THE INDEX DOES NOT TAKE INTO ACCOUNT
CHARGES, FEES AND OTHER EXPENSES. FURTHER INFORMATION RELATING TO FUND
PERFORMANCE, INCLUDING EXPENSE REIMBURSEMENTS, IF APPLICABLE, IS CONTAINED IN
THE FINANCIAL HIGHLIGHTS SECTION OF THE PROSPECTUS AND ELSEWHERE IN THIS REPORT



<TABLE>
<CAPTION>
<S>                                                                                            <C>                 <C>

STATEMENT OF INVESTMENTS

October 31, 1999

                                                                                              Principal
BONDS AND NOTES--63.7%                                                                       Amount ($)               Value ($)
- -----------------------------------------------------------------------------------------------------------------------------------

AIRCRAFT & AEROSPACE--.6%

Aircraft Lease Portfolio Securitisation 96-1,

  Pass-Through Trust, Ctfs.,

   Cl. D, 12.75%, 2006                                                                          859,787                  851,189

BROADCASTING-1.3%

ACME Intermediate Holdings/Finance, Ser. B,

   Sr. Secured Discount Notes, 0/12%, 2005                                                    1,200,000  (a)             834,000

ACME Television/Finance, Ser. B,

   Sr. Discount Notes, 0/10.875%, 2004                                                        1,100,000  (a)             965,250

                                                                                                                       1,799,250

BUILDING MATERIALS--5.1%

American Eco, Ser. B,

   Sr. Notes, 9.625%, 2008                                                                    4,000,000                2,340,000

FWT,

   Sr. Sub. Notes, 9.875%, 2007                                                               5,000,000  (b)             450,000

ICF Kaiser International,

   Sr. Sub. Notes, 13%, 2003                                                                  9,023,000  (b)           4,545,336

                                                                                                                       7,335,336

BUSINESS SERVICES--1.4%

Sitel,

   Sr. Sub. Notes, 9.25%, 2006                                                                1,000,000                  905,000

U.S. Office Products,

   Sr. Notes, 9.75%, 2008                                                                     2,000,000                1,030,000

                                                                                                                       1,935,000

CABLE TELEVISION--4.0%

Star Choice Communications,

   Sr. Secured Notes, 13%, 2005                                                                 500,000                  500,000

Supercanal Holdings,

   Sr. Notes, 11.5%, 2005                                                                     2,000,000  (b,c)         1,030,000

UIH Australia/Pacific:

   Ser. B, Sr. Discount Notes, 0/14.75%, 2006                                                 4,380,000  (a)           3,569,700

   Ser. D, Sr. Discount Notes, 0/14.75%, 2006                                                   670,000  (a)             546,050

                                                                                                                       5,645,750

CHEMICALS--.7%

Trans-Resources, Ser. B,

   Sr. Discount Notes, 0/12%, 2008                                                            2,000,000  (a)           1,015,000

                                                                                                     The Fund

STATEMENT OF INVESTMENTS (CONTINUED)

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

COMMERCIAL MORTGAGE

  PASS-THROUGH CTFS.--1.1%

Structured Asset Securities, REMIC:

   Ser. Greenpoint 1996-A, Cl. B5, 8.353%, 2027                                                 275,807  (c,d)           210,755

   Ser. Greenpoint 1996-A, Cl. B6, 8.353%, 2027                                                 345,291  (c,d)            82,870

   Ser. 1996-CFL, Cl. H, 7.75%, 2028                                                          1,750,000  (c)           1,258,381

                                                                                                                       1,552,006

CONSUMER--3.0%

Packaging Resources,

   Sr. Notes, 11.625%, 2003                                                                   2,572,850  (d)           2,100,388

Syratech,

   Sr. Notes, 11%, 2007                                                                       3,000,000                2,122,500

                                                                                                                       4,222,888

ENERGY--4.7%

Belden & Blake, Ser. B,

   Sr. Sub. Notes, 9.875%, 2007                                                               4,000,000                2,340,000

Key Energy Services,

   Sr. Sub. Notes, 14%, 2009 (Units)                                                          2,000,000  (c,e)         2,180,000

Michael Petroleum, Ser. B,

   Sr. Notes, 11.5%, 2005                                                                     2,000,000  (b)             910,000

Petsec Energy, Ser. B,

   Sr. Sub. Notes, 9.5%, 2007                                                                 2,600,000                1,261,000

                                                                                                                       6,691,000

ENTERTAINMENT--1.5%

Booth Creek Ski Holdings, Ser. B,

   Sr. Notes, 12.5%, 2007                                                                     3,000,000                2,205,000

FINANCIAL--.8%

Amresco, Ser. 1998-A,

   Sr. Sub. Notes, 9.875%, 2005                                                               2,000,000                1,090,000

FOOD & BEVERAGES--1.0%

Cuddy International,

   Sr. Notes, 10.75%, 2007                                                                    2,000,000                1,412,500

METALS--1.0%

Metal Management,

   Sr. Secured Notes, 12.75%, 2004                                                            1,000,000                  955,000

NSM Steel, Ser. B,

   Sr. Sub. Mortgage Notes, 12.25%, 2008 (Units)                                              1,750,000  (b,c,e)          43,750

Northwestern Steel & Wire,

   Sr. Notes, 9.5%, 2001                                                                        812,000                  361,340

                                                                                                                       1,360,090


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

PUBLISHING--.7%

WAM ! NET,

   Sr. Discount Notes, 0/13.25%, 2005                                                         1,750,000  (a)           1,058,750

RESIDENTIAL MORTGAGE

  PASS-THROUGH CTFS.--2.3%

Chase Mortgage Finance,

   Ser. 1994-E, Cl. B6, 6.25%, 2010                                                             366,314  (c)              98,905

Citicorp Mortgage Services,

   REMIC, Ser. 1994-9, Cl. B2, 5.75%, 2009                                                      426,040  (c)             115,031

GE Capital Mortgage Services:

  Home Equity Loan, Ser. 1996-HE4,

      Cl. B5, 9.308%, 2026                                                                      154,957  (c,d)            27,892

   REMIC:

      Ser. 1993-13, Cl. B5, 6%, 2008                                                            400,541  (c)             108,146

      Ser. 1994-15, Cl. B5, 6%, 2009                                                            646,708  (c)             174,611

      Ser. 1994-21, Cl. B5, 6.5%, 2009                                                          852,285  (c)             230,117

      Ser. 1996-10, Cl. B5, 6.75%, 2011                                                         318,892  (c)              86,101

      Ser. 1996-12, Cl. B5, 7.25%, 2011                                                         374,054  (c)             100,994

      Ser. 1996-14, Cl. 2B5, 7.25%, 2011                                                        222,861  (c)              60,173

      Ser. 1997-11, Cl. B4, 7%, 2027                                                            737,592  (c)             432,067

MORSERV,

   Ser. 1996-1, Cl. B5, 7%, 2011                                                                438,732  (c)             118,458

Norwest Asset Securities:

   Ser. 1996-8, Cl. B4, 7.5%, 2026                                                              122,588  (c)              90,945

   Ser. 1996-8, Cl. B5, 7.5%, 2026                                                              182,699  (c)              49,329

   Ser. 1997-11, Cl. B4, 7%, 2027                                                               244,502  (c)             155,106

   Ser. 1997-11, Cl. B5, 7%, 2027                                                               367,060  (c)              99,106

   Ser. 1997-15, Cl. B4, 6.75%, 2012                                                            389,734  (c)             275,615

   Ser. 1997-15, Cl. B5, 6.75%, 2012                                                            233,625  (c)              63,079

   Ser. 1997-16, Cl. B5, 6.75%, 2027                                                            294,865  (c)              79,614

Prudential Home Mortgage Securites,

   REMIC, Ser. 1996-7, Cl. B5, 6.75%, 2011                                                      783,434  (c)             211,527

Residential Accredit Loans, REMIC:

   Ser. 1997-QS6, Cl. B2, 7.5%, 2012                                                            144,580  (c)             107,441

   Ser. 1997-QS6, Cl. B3, 7.5%, 2012                                                            338,114  (c)              91,291

Residential Funding Mortgage Securities I,

   Ser 1997-S15, Cl. B2, 7%, 2027                                                               769,205                  451,788

                                                                                                                       3,227,336

SHIPPING--2.1%

American President Lines,

   Sr. Notes, 7.125%, 2003                                                                    3,185,000                2,022,223

                                                                                                     The Fund

STATEMENT OF INVESTMENTS (CONTINUED)

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

SHIPPING (CONTINUED)

Holt Group,

   Sr. Notes, 9.75%, 2006                                                                     1,500,000                  986,250

                                                                                                                       3,008,473

TECHNOLOGY--.5%

Entex Information Services,

   Sr. Sub. Notes, 12.5%, 2006                                                                1,850,000                  749,250

TELECOMMUNICATION/CARRIERS--18.9%

Bestel,

   Sr. Discount Notes, 0/12.75%, 2005                                                         5,000,000  (a)           3,175,000

DTI Holdings, Ser. B,

   Sr. Discount Notes, 0/12.5%, 2008                                                          4,750,000  (a)           1,686,250

E. Spire Communications,

   Sr. Discount Notes, 0/12.75%, 2006                                                         3,550,000  (a)           1,863,750

FirstWorld Communications,

   Sr. Discount Notes, 0/13%, 2008                                                            5,500,000  (a)           2,970,000

Globix,

   Sr. Notes, 13%, 2005                                                                       3,000,000                3,015,000

MGC Communications, Ser. B,

   Sr. Secured Notes, 13%, 2004                                                               5,000,000                4,575,000

Northeast Optic Network,

   Sr. Notes, 12.75%, 2008                                                                    2,000,000                2,055,000

Poland Telecom Finance, Ser. B,

   Sr. Notes, 14%, 2007                                                                       6,750,000                6,041,250

Rhythms NetConnections,

   Sr. Discount Notes, 0/13.5%, 2008                                                          3,000,000  (a)           1,503,750

                                                                                                                      26,885,000

TRANSPORTATION--8.2%

Canadian Airlines,

   Sr. Notes, 12.25%, 2006                                                                    4,350,000                2,762,250

Fine Air Services,

   Sr. Notes, 9.875%, 2008                                                                    5,000,000                4,231,250

Terminal Railroad Association,

   First Mortgage, 4%, 2019                                                                      57,000                   42,465

Union Pacific,

   Sub. Deb, 5.5%, 2033                                                                         387,000                  281,816

ValuJet,

   Sr. Notes, 10.25%, 2001                                                                    5,050,000                4,418,750

                                                                                                                      11,736,531

WIRELESS COMMUNICATIONS--4.8%

American Mobile Satellite/AMSC Acquistion, Ser. B,

   Sr. Notes, 12.25%, 2008                                                                      500,000                  282,500


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

WIRELESS COMMUNICATIONS (CONTINUED)

Comunicacion Celular,

   Sr. Discount Notes, 0/14.125%, 2005                                                        3,750,000  (a,c)         1,903,125

Conecel Holdings,

   Sr. Notes, 16.5%, 2000 (Units)                                                             2,000,000  (b,c,e)         230,000

Consorcio Ecuatoriano,

   Notes, 14%, 2002                                                                           1,000,000  (b)             302,500

Ionica,

   Sr. Discount Notes, 0/15%, 2007                                                            2,000,000  (a,b)            40,000

Occidente y Caribe Celular, Ser. B,

   Sr. Discount Notes, 0/14%, 2004                                                            2,910,000  (a)           1,535,025

OrbCommunications Global/Capital,

   Sr. Notes, 14%, 2004                                                                       1,000,000                  825,000

Telesystem International Wireless:

   Ser. B, Sr. Discount Notes, 0/13.25%, 2007                                                 1,400,000  (a)             679,000

   Ser. C, Sr. Discount Notes, 0/10.5%, 2007                                                  2,500,000  (a)           1,037,500

                                                                                                                       6,834,650

TOTAL BONDS AND NOTES

   (cost $122,326,833)                                                                                                90,614,999
- -----------------------------------------------------------------------------------------------------------------------------------

COMMON STOCKS--3.4%                                                                              Shares                Value ($)
- -----------------------------------------------------------------------------------------------------------------------------------

AUTOMOTIVE--.0%

Glasstech (warrants)                                                                              2,000  (f)               1,000

BROADCASTING--1.3%

Pegasus Media & Communications (warrants)                                                         5,000  (f)             325,000

Spanish Broadcasting System, Cl.A                                                                 1,284  (c,f)         1,540,800

                                                                                                                       1,865,800

CABLE TELEVISION--.0%

Star Choice Communications (warrants)                                                            11,580  (c,f)            30,397

CONSUMER--.0%

Discovery Zone (warrants)                                                                         4,500  (c,f)                 5

PAPER & PACKAGING--.0%

SF Holdings Group, Cl. C                                                                            370  (c,f)                 4

PUBLISHING--.0%

WAM ! NET (warrants)                                                                              5,250  (c,f)            42,000

SUPERMARKETS-.0%

Electronic Retailing Systems International (warrants)                                             1,250  (c,f)             1,250

TELECOMMUNICATION/CARRIERS-1.2%

Bell Technology Group (warrants)                                                                  3,000  (c,f)                30

Bestel (warrants)                                                                                 5,000  (c,f)            15,000

                                                                                                     The Fund

STATEMENT OF INVESTMENTS (CONTINUED)

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

DTI Holdings (warrants)                                                                          23,750  (c,f)             2,850

TELECOMMUNICATION/CARRIERS (CONTINUED)

FirstWorld Communications (warrants)                                                              5,500  (c,f)           385,000

Hyperion Telecommunications (warrants)                                                            1,000  (f)             175,000

Loral Orion Network Systems (warrants)                                                            1,000  (f)              12,125

MGC Communications (warrants)                                                                     6,000  (c,f)           900,000

Poland Telecom Finance (warrants)                                                                 6,750  (c,f)            37,125

RSL Communications (warrants)                                                                       880  (f)              69,630

                                                                                                                       1,596,760

TRANSPORTATION--.0%

Golden Ocean Group (warrants)                                                                     3,000  (f)               3,375

Highwaymaster Communications (warrants)                                                           4,000  (c,f)             1,000

Teletrac Holdings (warrants)                                                                        750  (f)                   7

                                                                                                                           4,382

WIRELESS COMMUNICATIONS--.9%

Advanced Radio Telecom (warrants)                                                                30,000  (f)             400,950

American Mobile Satellite (warrants)                                                              2,000  (c,f)            36,250

Comunicacion Celular (warrants)                                                                   1,000  (c,f)            60,125

Iridium (warrants)                                                                                1,000  (c,f)               250

Microcell Telecommunications (warrants)                                                          16,000  (c,f)           684,000

Occidente y Caribe Celular (warrants)                                                             7,640  (c,f)           115,555

                                                                                                                       1,297,130

TOTAL COMMON STOCKS

   (cost $1,114,734)                                                                                                   4,838,728
- -----------------------------------------------------------------------------------------------------------------------------------

PREFERRED STOCKS--27.5%
- -----------------------------------------------------------------------------------------------------------------------------------

BROADCASTING--12.1%

Granite Broadcasting,

   Cum., $127.50                                                                                  2,127                2,164,222

Paxson Communications:

   Cum., $132.50                                                                                  6,482                7,032,970

   Cum., Conv., $975.00                                                                             226  (c)           2,480,350

Pegasus Media & Communications,

   Ser. A, Cum., $127.50                                                                          5,408                5,543,200

                                                                                                                      17,220,742

ENERGY--1.2%

Clark USA,

   Sr. Cum., $115.00                                                                              3,125                1,718,750


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

PAPER & PACKAGING--.3%

SF Holdings Group,

   Cum., $137.50                                                                                  1,180                  359,900

PUBLISHING--2.0%

Day International Group,

   Cum., $122.50                                                                                  3,735                2,913,300

SUPERMARKETS--2.3%

Supermarkets General,

   Cum., $3.52                                                                                   96,000  (f)           3,288,000

TELECOMMUNICATION/CARRIERS--5.2%

Concentric Network,

   Cum., $135.00                                                                                  6,578                6,281,990

Hyperion Telecommunications,

   Ser. B, Cum., $128.75                                                                          1,290                1,180,350

                                                                                                                       7,462,340

WIRELESS COMMUNICATIONS--4.4%

Crown Castle International,

   Cum., $127.50                                                                                  2,195                2,195,000

Winstar Communications,

   Ser. C, Cum., $142.50                                                                          5,000                4,000,000

                                                                                                                       6,195,000

TOTAL PREFERRED STOCKS

   (cost $42,445,732)                                                                                                 39,158,032
- -----------------------------------------------------------------------------------------------------------------------------------

                                                                                              Principal
SHORT-TERM INVESTMENTS--2.8%                                                                 Amount ($)                Value ($)
- -----------------------------------------------------------------------------------------------------------------------------------

U.S. TREASURY BILLS;

  4.5%, 11/4/1999

   (cost $3,998,500)                                                                          4,000,000                3,998,480
- -----------------------------------------------------------------------------------------------------------------------------------

TOTAL INVESTMENTS (COST $169,885,799)                                                             97.4%              138,610,239

CASH AND RECEIVABLES (NET)                                                                         2.6%                3,643,103

NET ASSETS                                                                                       100.0%              142,253,342

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

(B) NON-INCOME PRODUCING--SECURITY IN DEFAULT.

(C)  SECURITIES EXEMPT FROM REGISTRATION UNDER RULE 144A OF THE SECURITIES ACT
OF 1933. THESE SECURITIES MAY BE RESOLD IN TRANSACTIONS EXEMPT FROM
REGISTRATION, NORMALLY TO QUALIFIED INSTITUTIONAL BUYERS. AT OCTOBER 31, 1999,
THESE SECURITIES AMOUNTED TO $16,046,420 OR 11.3% OF NET ASSETS.

(D)  VARIABLE RATE SECURITY-INTEREST RATE SUBJECT TO PERIODIC CHANGE.

(E)  WITH WARRANTS TO PURCHASE COMMON STOCK.

(F)  NON-INCOME PRODUCING SECURITY.

SEE NOTES TO FINANCIAL STATEMENTS.
</TABLE>

                                                             The Fund

STATEMENT OF ASSETS AND LIABILITIES

October 31, 1999

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

ASSETS ($):

Investments in securities--See Statement of
Investments                                           169,885,799   138,610,239

Cash                                                                  2,266,997

Receivable for investment securities sold                             3,874,759

Dividends and interest receivable                                     2,442,476

Receivable for shares of Beneficial Interest subscribed                 218,947

Paydowns receivable                                                     193,387

Prepaid expenses and other assets                                           145

                                                                     147,606,950
- --------------------------------------------------------------------------------

LIABILITIES ($):

Due to The Dreyfus Corporation and affiliates                            92,581

Due to Distributor                                                       30,993

Bank loans payable--Note 2                                            4,700,000

Payable for shares of Beneficial Interest redeemed                      412,213

Interest payable--Note 2                                                 39,038

Accrued expenses                                                         78,783

                                                                      5,353,608
- --------------------------------------------------------------------------------

NET ASSETS ($)                                                      142,253,342
- --------------------------------------------------------------------------------

COMPOSITION OF NET ASSETS ($):

Paid-in capital                                                     182,565,940

Accumulated undistributed investment income--net                      2,492,516

Accumulated net realized gain (loss) on investments                (11,529,554)

Accumulated net unrealized appreciation (depreciation)

   on investments--Note 4(b)                                       (31,275,560)
- --------------------------------------------------------------------------------

NET ASSETS ($)                                                      142,253,342
- --------------------------------------------------------------------------------

SHARES OUTSTANDING

(unlimited number of $.001 par value shares of Beneficial Interest authorized)
                                                                     12,349,106

NET ASSET VALUE, offering and redemption price per share--Note 3(d) ($)
                                                                          11.52

SEE NOTES TO FINANCIAL STATEMENTS.


STATEMENT OF OPERATIONS

Year Ended October 31, 1999

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

INVESTMENT INCOME ($):

INCOME:

Interest                                                            17,819,617

Cash dividends                                                       4,799,568

TOTAL INCOME                                                        22,619,185

EXPENSES:

Management fee--Note 3(a)                                              999,216

Shareholder servicing costs--Note 3(b)                                 489,615

Interest expense--Note 2                                               216,313

Professional fees                                                       59,009

Registration fees                                                       39,342

Prospectus and shareholders' reports                                    29,982

Custodian fees--Note 3(b)                                               16,324

Trustees' fees and expenses--Note 3(c)                                  10,829

Miscellaneous                                                           11,960

TOTAL EXPENSES                                                       1,872,590

INVESTMENT INCOME--NET                                              20,746,595
- --------------------------------------------------------------------------------

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS--NOTE 4 ($):

Net realized gain (loss) on investments and securities sold short:

   Long transactions                                                (8,103,683)

   Short sale transactions                                            3,874,759

NET REALIZED GAIN (LOSS)                                            (4,228,924)

Net unrealized appreciation (depreciation) on investments            10,890,278

NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS                6,661,354

NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS                 27,407,949

SEE NOTES TO FINANCIAL STATEMENTS.

                                                             The Fund

STATEMENT OF CHANGES IN NET ASSETS

                                                       Year Ended October 31,
                                                  ------------------------------

                                                     1999                1998
- --------------------------------------------------------------------------------

OPERATIONS ($):

Investment income--net                         20,746,595           19,868,237

Net realized gain (loss) on investments       (4,228,924)          (7,282,385)

Net unrealized appreciation (depreciation)
   on investments                              10,890,278         (46,390,352)

NET INCREASE (DECREASE) IN NET ASSETS
   RESULTING FROM OPERATIONS                   27,407,949         (33,804,500)
- --------------------------------------------------------------------------------

DIVIDENDS TO SHAREHOLDERS FROM ($):

Investment income--net                       (20,916,521)         (19,328,799)

Net realized gain on investments                     --              (141,121)

TOTAL DIVIDENDS                              (20,916,521)         (19,469,920)
- --------------------------------------------------------------------------------

BENEFICIAL INTEREST TRANSACTIONS ($):

Net proceeds from shares sold                  92,722,277         190,636,895

Dividends reinvested                           14,009,373          13,452,641

Cost of shares redeemed                     (101,278,631)        (141,818,296)

Redemption fee                                     84,838             409,632

INCREASE (DECREASE) IN NET ASSETS FROM
   BENEFICIAL INTEREST TRANSACTIONS             5,537,857          62,680,872

TOTAL INCREASE (DECREASE) IN NET ASSETS        12,029,285           9,406,452
- --------------------------------------------------------------------------------

NET ASSETS ($):

Beginning of Period                           130,224,057          120,817,605

END OF PERIOD                                 142,253,342          130,224,057

Undistributed investment income--net            2,492,516            2,662,442
- --------------------------------------------------------------------------------

CAPITAL SHARE TRANSACTIONS (SHARES):

Shares sold                                     8,142,569           12,746,280

Shares issued for dividends reinvested          1,251,388              957,437

Shares redeemed                               (8,814,025)         (10,120,402)

NET INCREASE (DECREASE) IN SHARES OUTSTANDING     579,932            3,583,315

SEE NOTES TO FINANCIAL STATEMENTS.

<TABLE>
<CAPTION>
<S>                                                               <C>                  <C>             <C>           <C>

FINANCIAL HIGHLIGHTS

The  following table describes the performance for the fiscal periods indicated.
Total return shows how much your investment in the fund would have increased (or
decreased)  during  each  period,  assuming you had reinvested all dividends and
distributions.  These  figures  have  been  derived  from  the  fund's financial
statements.

                                                                                           Year Ended October 31,
                                                                     -----------------------------------------------------------

                                                                     1999             1998             1997          1996(a)
- -----------------------------------------------------------------------------------------------------------------------------------

PER SHARE DATA ($):

Net asset value, beginning of period                                11.06            14.76            13.83            12.50

Investment Operations:

Investment income--net                                               1.55             1.55             1.58              .69

Net realized and unrealized

   gain (loss) on investments                                         .48            (3.69)            1.05             1.19

Total from Investment Operations                                     2.03            (2.14)            2.63             1.88

Distributions:

Dividends from investment income--net                               (1.58)          (1.57)           (1.56)             (.55)

Dividends from net realized
   gain on investments                                                --             (.02)            (.23)               --

Total Distributions                                                 (1.58)          (1.59)           (1.79)             (.55)

Redemption fees added to paid-in capital                              .01(b)          .03(b)           .09(b)             --

Net asset value, end of period                                      11.52           11.06            14.76             13.83
- -----------------------------------------------------------------------------------------------------------------------------------

TOTAL RETURN (%)                                                    19.61          (16.28)           21.13             25.14(c)
- -----------------------------------------------------------------------------------------------------------------------------------

RATIOS/SUPPLEMENTAL DATA (%):

Ratio of operating expenses to
   average net assets                                                1.08            1.06              .71               .02(c)

Ratio of interest expense to average net assets                       .14             .15              .34               .27(c)

Ratio of net investment income

   to average net assets                                            13.50           10.87            11.72             11.33(c)

Decrease reflected in above expense ratios

   due to undertakings by the Manager                                 --              --               .43              1.55(c)

Portfolio Turnover Rate                                             41.72          117.34           252.50            233.62(d)
- -----------------------------------------------------------------------------------------------------------------------------------

Net Assets, end of period ($ x 1,000)                             142,253         130,224          120,818             24,857

(A) FROM MARCH 25, 1996 (COMMENCEMENT OF OPERATIONS) TO OCTOBER 31, 1996.

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

(C) ANNUALIZED.

(D) NOT ANNUALIZED.

SEE NOTES TO FINANCIAL STATEMENTS.
</TABLE>

                                                             The Fund

NOTES TO FINANCIAL STATEMENTS

NOTE 1--Significant Accounting Policies:

Dreyfus High Yield Securities Fund (the "fund") is a separate diversified series
of  Dreyfus  Debt and Equity Funds (the "Company") which is registered under the
Investment  Company  Act  of  1940,  as  amended  (the  "Act" ), as  an open-end
management  investment  company  and  operates  as  a  series  company currently
offering  six  series  including the fund. The fund's investment objective is to
maximize  total  return,  consisting of capital appreciation and current income.
The Dreyfus Corporation (the "Manager") serves as the fund's investment adviser.
The  Manager  is a direct subsidiary of Mellon Bank, N.A. ("Mellon"), which is a
wholly-owned  subsidiary  of  Mellon  Financial  Corporation Premier Mutual Fund
Services,  Inc.  (the  "Distributor" ) is  the distributor of the fund's shares,
which are sold to the public without a sales charge.

The  Company  accounts  separately for the assets, liabilities and operations of
each  series.  Expenses directly attributable to each series are charged to that
series'  operations;  expenses  which are applicable to all series are allocated
among them on a pro rata basis.

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

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

(b)  Securities  transactions and investment income: Securities transactions are
recorded  on  a  trade  date  basis.  Realized  gain  and  loss  from securities
transactions  are  recorded  on  the  identified  cost basis. Dividend income is
recognized  on  the  ex-dividend  date  and  interest  income,  including, where
applicable,  amortization  of  discount  on  investments,  is  recognized on the
accrual  basis.  Under the terms of the custody agreement, the fund received net
earnings  credits  of  $2,169  during the period ended October 31, 1999 based on
available  cash balances left on deposit. Interest earned under this arrangement
is included in interest income.

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

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

The  fund  has  an  unused  capital  loss carryover of approximately $11,526,000
available  for  Federal  income  tax  purposes  to be applied against future net
securities    profits,    if    any,    realized   subsequent   to
                                                                      The  Fund

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

October  31, 1999. If not applied, $7,297,000 of the carryover expires in fiscal
2006 and $4,229,000 expires in fiscal 2007.

NOTE 2--Bank Lines of Credit:

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

The  average  daily  amount  of  borrowings  outstanding under both arrangements
during  the  period  ended October 31, 1999 was approximately $4,060,500, with a
related weighted average annualized interest rate of 5.33%.

NOTE 3--Management Fee and Other Transactions  With Affiliates:

(a)  Pursuant  to a management agreement with the Manager, the management fee is
computed  at  the  annual  rate  of .65 of 1% of the value of the fund's average
daily net assets and is payable monthly.

(b)  Under  the  Shareholder  Services Plan, the fund pays the Distributor at an
annual rate of .25 of 1% of the value of the fund's average daily net assets for
the  provision  of  certain services. The services provided may include personal
services  relating  to  shareholder  accounts,  such  as  answering  shareholder
inquiries  regarding  the  fund and providing reports and other information, and
services related to the maintenance of shareholder accounts. The Distributor may
make  payments  to Service Agents (a securities dealer, financial institution or
other  industry  professional)  in  respect  of  these services. The Distributor
determines  the  amounts  to  be paid to Service Agents. During the period ended
October  31,  1999,  the  fund  was charged $384,314 pursuant to the Shareholder
Services Plan.


The  fund  compensates  Dreyfus Transfer, Inc., a wholly-owned subsidiary of the
Manager,   under  a  transfer  agency  agreement  for  providing  personnel  and
facilities  to  perform transfer agency services for the fund. During the period
ended  October  31,  1999, the fund was charged $47,125 pursuant to the transfer
agency agreement.

The  fund  compensates  Mellon under a custody agreement for providing custodial
services  for  the  fund. During the period ended October 31, 1999, the fund was
charged $16,324 pursuant to the custody agreement.

(c)  Each  trustee  who  is  not  an  "affiliated  person" as defined in the Act
receives  from the Company an annual fee of $2,500 and an attendance fee of $500
per  meeting.  The  Chairman  of  the  Board  receives an additional 25% of such
compensation.

(d)  A  1% redemption fee is charged and retained by the fund on shares redeemed
within  six months following the date of issuance, including redemptions through
the    use    of    the    fund'   s    Exchange    privilege.

NOTE 4--Securities Transactions:

(a)  The  following  summarizes  the  aggregate  amount  of  purchases and sales
(including  paydowns)  of  investment  securities  and  securities  sold  short,
excluding short-term securities, during the period ended October 31, 1999:

                                      Purchases ($)      Sales ($)
- --------------------------------------------------------------------------------

Long transactions                        61,935,037     70,849,930

Short sale transactions                   2,730,591      6,605,350

     TOTAL                               64,665,628     77,455,280

The fund is engaged in short-selling which obligates the fund to replace the
security borrowed by purchasing the security at current market value. The fund
would incur a loss if the price of the security increases between the date of
the short sale and the date on which the fund replaces the borrowed security.
The fund would realize a gain if the price of the security declines between
those dates. The fund' s long
                                                                       The Fund

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

security positions serve as collateral for the open short positions. At October
31, 1999, there were no securities sold short outstanding.

(b)  At October 31, 1999, accumulated net unrealized depreciation on investments
was  $31,275,560,  consisting  of  $8,553,832  gross unrealized appreciation and
$39,829,392 gross unrealized depreciation.

At October 31, 1999, the cost of investments for Federal income tax purposes was
substantially  the  same  as  the cost for financial reporting purposes (see the
Statement of Investments).


REPORT OF INDEPENDENT AUDITORS

Shareholders and Board of Trustees Dreyfus High Yield Securities Fund

We  have audited the accompanying statement of assets and liabilities, including
the  statement of investments, of Dreyfus High Yield Securities Fund (one of the
funds constituting Dreyfus Debt and Equity Funds) as of October 31, 1999 and the
related  statement  of  operations  for  the  year  then ended, the statement of
changes  in  net  assets for each of the two years in the period then ended, and
financial  highlights  for  each of the years indicated therein. These financial
statements  and  financial  highlights  are  the  responsibility  of  the Fund's
management.  Our  responsibility  is  to  express  an opinion on these financial
statements and financial highlights based on our audits.

We   conducted  our  audits  in  accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable  assurance  about  whether  the  financial  statements  and financial
highlights  are free of material misstatement. An audit includes examining, on a
test  basis,  evidence  supporting  the amounts and disclosures in the financial
statements  and  financial  highlights.  Our procedures included verification by
examination  of  securities  held  by  the  custodian as of October 31, 1999 and
confirmation  of  securities  not  held  by the custodian by correspondence with
others.  An  audit  also  includes  assessing the accounting principles used and
significant  estimates  made  by  management,  as well as evaluating the overall
financial   statement  presentation.  We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In  our  opinion,  the financial statements and financial highlights referred to
above  present  fairly,  in  all  material  respects,  the financial position of
Dreyfus  High  Yield  Securities  Fund  at  October 31, 1999, the results of its
operations  for  the  year then ended, the changes in its net assets for each of
the two years in the period then ended, and the financial highlights for each of
the   indicated   years,   in  conformity  with  generally  accepted  accounting
principles.


New York, New York

December 10, 1999

                                                             The Fund


IMPORTANT TAX INFORMATION (Unaudited)

In  accordance  with  Federal  tax law, the fund hereby designates 19.73% of the
ordinary  dividends  paid  during  the  fiscal  year  ended  October 31, 1999 as
qualifying  for  the  corporate  dividends received deduction. Shareholders will
receive  notification  in  January  2000  of  the  percentage  applicable to the
preparation of their 1999 income tax returns.


                                                           For More Information

                        Dreyfus High Yield Securities Fund
                        200 Park Avenue
                        New York, NY 10166

                        Manager

                        The Dreyfus Corporation
                        200 Park Avenue
                        New York, NY 10166

                        Custodian

                        Mellon Bank, N.A.
                        One Mellon Bank Center
                        Pittsburgh, PA 15258

                        Transfer Agent &
                        Dividend Disbursing Agent

                        Dreyfus Transfer, Inc.
                        P.O. Box 9671
                        Providence, RI 02940

                        Distributor

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

To obtain information:

BY TELEPHONE Call 1-800-645-6561

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

BY E-MAIL  Send your request to [email protected]

ON THE INTERNET  Information can be viewed online or downloaded from:

http://www.dreyfus.com

(c) 1999 Dreyfus Service Corporation                                  043AR9910



Dreyfus Premier
High Yield Debt
Plus Equity Fund

ANNUAL REPORT October 31, 1999

(reg.tm)





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

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

Year 2000 Issues (Unaudited)

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


                                 Contents

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

                             2   Letter from the President

                             3   Discussion of Fund Performance

                             6   Fund Performance

                             8   Statement of Investments

                            12   Statement of Assets and Liabilities

                            13   Statement of Operations

                            14   Statement of Changes in Net Assets

                            16   Financial Highlights

                            20   Notes to Financial Statements

                            25   Report of Independent Auditors

                            26   Important Tax Information

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

                                 Back Cover

                                                                       The Fund

                                                                Dreyfus Premier

                                               High Yield Debt Plus Equity Fund

LETTER FROM THE PRESIDENT

Dear Shareholder:

We are pleased to present this annual report for Dreyfus Premier High Yield Debt
Plus  Equity  Fund,  covering  the 12-month period from November 1, 1998 through
October  31,  1999.  Inside, you'll find valuable information about how the fund
was  managed during the reporting period, including a discussion with Roger King
and  John  Koerber,  portfolio managers and members of the Dreyfus Taxable Fixed
Income Team.

The  past  12 months have been highly volatile for stocks and bonds, which began
the  reporting  period in the wake of a sharp correction caused primarily by the
spread  of  the global financial crisis in overseas markets. The Federal Reserve
Board  responded  to the crisis last fall by reducing short-term interest rates.
Its  strategy  apparently  was  effective,  and the U.S. economy remained strong
through the remainder of the reporting period.

Because  inflation  is  more  likely  to rise in a strong economy, the U.S. bond
market  generally declined during the first 10 months of 1999. To help forestall
a  rise of inflation, the Federal Reserve Board raised short-term interest rates
twice  during  the  summer  of  1999,  effectively reversing most of last fall's
interest-rate cuts.

Despite  weakness  in  the  U.S.  stock  market  toward the end of the reporting
period,  these  economic  conditions generally supported stock prices throughout
the  year.  Technology  stocks  and other stocks with high earnings growth rates
provided  the highest overall returns, while value-oriented and small-cap stocks
generally lagged the market averages.

We  appreciate  your  confidence over the past year, and we look forward to your
continued participation in Dreyfus Premier High Yield Debt Plus Equity Fund.

Sincerely,


Stephen E. Canter

President and Chief Investment Officer

The Dreyfus Corporation

November 15, 1999




Discussion of Performance

Roger King and John Koerber, Portfolio Managers Dreyfus Taxable Fixed Income
Team

How did Dreyfus Premier High Yield Debt Plus Equity Fund perform relative to its
benchmark?

For the 12-month period ended October 31, 1999, the fund produced a total return
of  42.76%  for  Class  A  shares, 41.82% for Class B shares, 41.70% for Class C
shares and 42.40% for Class T shares.(1) This compares to a 5.61% return for the
fund' s  benchmark,  the  Merrill  Lynch High-Yield Master II index for the same
period.(2)

We attribute the fund's performance to two principal factors. First, through the
midpoint  of  the  fund' s  fiscal  year, the overall high yield market staged a
general  recovery  from the extraordinarily depressed levels reached in the wake
of  the Asian financial crisis. Second, a number of the market segments in which
the   fund   was   most   heavily  invested,  including  telecommunications  and
broadcasting,  showed  exceptional  strength  in the first half of the reporting
period.

While  we  were  pleased  with  the  fund's performance, almost all the gain was
achieved  in  the  first  half  of  the  fiscal year. A portion of that gain was
recovery from previous underperformance by the fund.

What is the fund's investment approach?

The  fund  seeks  to  maximize  total  return  in  two ways. First, we invest in
fixed-income securities issued by companies with credit ratings below investment
grade.  Second, we purchase stock in companies that issue below investment-grade
debt. Issuers of below investment-grade debt are perceived by the marketplace as
carrying a higher element of risk than more established companies, and therefore
issuers   must   offer   a   higher   yield   to   compensate  for  that  risk.

Our  approach  to  the  selection of individual bonds is based on careful credit
analysis  --  our projection of an issuer's ability to meet its obligations. Our
emphasis   is   on   uncovering  out-of-favor  companies  that  we  believe  are
undervalued.   We   search  for  likely  changes  in  ownership,  man  The  Fun


DISCUSSION OF FUND PERFORMANCE (CONTINUED)

agement  or  business  strategy -- events that could lead the market to discover
the   value   we   see   and  create  the  potential  for  price  appreciation.

Of  the  approximately 2,000 companies issuing high yield bonds, about one-third
also  issue  common  stock.  We  review  these companies to find about one dozen
stocks  that  we believe have the greatest potential for growth. When evaluating
stocks, we look at factors that are similar to those we consider when purchasing
high  yield  bonds. Because stocks have greater return potential, and because we
believe the common equity of all high yield issuers is underfollowed, we believe
that  purchasing  a select portfolio of this asset class potentially can enhance
returns. Of course, equities also can increase share price and investment return
volatility    as    well    as    the    potential    for    losses.

What other factors influenced the fund's performance?

When  the  reporting  period  began,  fixed-income investors were concerned that
economic  weakness  in  overseas  markets  might reduce earnings growth for many
companies  in  the  United  States,  including  issuers  of high yield bonds. It
quickly  became  apparent,  however, that these fears were largely unfounded. In
fact,  the  troubled  economies  of  Japan and Southeast Asia strengthened while
economic  growth in the U.S. barreled ahead. In this environment, the high yield
market recovered from the steep drop it experienced in the latter part of 1998.

During  May  and  June, investor sentiment shifted again from a concern that the
economy  might  slow  to  a  fear that it might grow too quickly. As a result of
inflation  fears,  the Federal Reserve Board increased short-term interest rates
twice.  In response, the fixed-income market experienced a general decline, with
the high yield sector declining more than the bond market as a whole.

Pressure  on  bond  prices continued through the third quarter of 1999. The high
yield  market  has  fallen, albeit gradually, to levels seen at the depth of the
October  1998  financial  crisis.  The  major force driving the decline has been
concern  over  calendar-year-end liquidity. In anticipation of problems which we
believe  will  likely  prove  unfounded,  many  investors  have  stepped  to the
sidelines,    taking    a    wait-and-see

approach.  A large supply of high yield issues has been met by a weak demand. In
such    a    market,    bond    prices    inevitably    decline.

In  addition, the strong performance realized from the fund's holdings of equity
and warrants contributed significantly to the fund's achieving such a high level
of  return.  Such  a  level  of  return  involves  accepting  increased  risk of
volatility,  and such returns cannot be consistently achieved. Also, because the
fund  is  relatively small in size, this level of return is more easily achieved
than in a large fund.

What is the fund's current strategy?

We  have  worked  steadily  to  restructure  the  fund to protect it from market
instability.  In  the  second  half  of  the year, given the difficulties of the
market,  we  have  tended to increasingly favor the income element of high yield
bonds  over  the  high  growth  potential of equities. Thus, we have reduced our
equity  exposure  somewhat.  In  anticipation  of  year-end  bargains,  the fund
increased  its  cash  position in the August-September time frame. We believe we
have made some attractive purchases in the last several weeks, with the emphasis
on increasing our bond exposure. These steps are designed to help us continue to
provide  shareholders  with  high levels of income and the potential for capital
gain,  while attempting to limit exposure to broader market risks. To the extent
the fund continues its greater focus on fixed-income securities, it is much less
likely  that  the fund will be able to achieve returns of the kind achieved over
the past 12 months.

November 15, 1999

(1)  TOTAL RETURN INCLUDES REINVESTMENT OF DIVIDENDS AND ANY CAPITAL GAINS PAID,
AND DOES NOT TAKE INTO CONSIDERATION THE MAXIMUM INITIAL SALES CHARGES IN THE
CASE OF CLASS A AND CLASS T SHARES, OR THE APPLICABLE CONTINGENT DEFERRED SALES
CHARGES IMPOSED ON REDEMPTIONS IN THE CASE OF CLASS B AND CLASS C SHARES. HAD
THESE CHARGES BEEN REFLECTED, RETURNS WOULD HAVE BEEN LOWER. PAST PERFORMANCE IS
NO GUARANTEE OF FUTURE RESULTS. SHARE PRICE, YIELD AND INVESTMENT RETURN
FLUCTUATE SUCH THAT UPON REDEMPTION FUND SHARES MAY BE WORTH MORE OR LESS THAN
THEIR ORIGINAL COST. RETURN FIGURES PROVIDED REFLECT THE ABSORPTION OF FUND
EXPENSES BY THE DREYFUS CORPORATION PURSUANT TO AN AGREEMENT THAT WAS IN EFFECT
THROUGH OCTOBER 31, 1999. HAD THESE EXPENSES NOT BEEN ABSORBED, THE FUND'S
RETURNS WOULD HAVE BEEN LOWER.

(2)  SOURCE: BLOOMBERG L.P. -- THE MERRILL LYNCH HIGH-YIELD MASTER II INDEX IS A
MARKET CAPITALIZATION-WEIGHTED INDEX INCLUDING ALL DOMESTIC AND YANKEE HIGH
YIELD BONDS WITH AT LEAST $100 MILLION PAR AMOUNT OUTSTANDING AND GREATER THAN
OR EQUAL TO ONE YEAR TO MATURITY.

                                                             The Fund

FUND PERFORMANCE

Comparison of change in value of $10,000 investment in Dreyfus Premier High
Yield Debt Plus Equity Fund Class A shares, Class B shares, Class C shares and
Class T shares and the Merrill Lynch High Yield Master II Index

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

PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.

THE ABOVE GRAPH COMPARES A $10,000 INVESTMENT MADE IN EACH OF THE CLASS A, CLASS
B, CLASS C AND CLASS T SHARES OF DREYFUS PREMIER HIGH YIELD DEBT PLUS EQUITY
FUND ON 6/29/98 (INCEPTION DATE) TO A $10,000 INVESTMENT MADE IN THE MERRILL
LYNCH HIGH YIELD MASTER II INDEX ON THAT DATE. FOR COMPARATIVE PURPOSES, THE
VALUE OF THE INDEX ON 6/30/98 IS USED AS THE BEGINNING VALUE ON 6/29/98. ALL
DIVIDENDS AND CAPITAL GAIN DISTRIBUTIONS ARE REINVESTED.

THE FUND'S PERFORMANCE SHOWN IN THE LINE GRAPH TAKES INTO ACCOUNT THE MAXIMUM
INITIAL SALES CHARGE ON CLASS A AND CLASS T SHARES, THE MAXIMUM CONTINGENT
DEFERRED SALES CHARGE ON CLASS B AND CLASS C SHARES AND ALL OTHER APPLICABLE
FEES AND EXPENSES ON ALL CLASSES. THE MERRILL LYNCH HIGH YIELD MASTER II INDEX
IS A MARKET CAPITALIZATION-WEIGHTED INDEX INCLUDING ALL DOMESTIC AND YANKEE
HIGH-YIELD BONDS WITH AT LEAST $100 MILLION PAR AMOUNT OUTSTANDING AND GREATER
THAN OR EQUAL TO ONE YEAR TO MATURITY. BOTH INTEREST AND PRICE CHANGES FOR THE
INDEX ARE CALCULATED DAILY BASED ON AN ACCRUED SCHEDULE AND TRADER PRICING.

THE INDEX DOES NOT TAKE INTO ACCOUNT CHARGES, FEES AND OTHER EXPENSES. FURTHER
INFORMATION RELATING TO FUND PERFORMANCE, INCLUDING EXPENSE REIMBURSEMENTS, IF
APPLICABLE, IS CONTAINED IN THE FINANCIAL HIGHLIGHTS SECTION OF THE PROSPECTUS
AND ELSEWHERE IN THIS REPORT.


<TABLE>
<CAPTION>
<S>                                                                           <C>                   <C>                <C>

Average Annual Total Returns AS OF 10/31/99

                                                                             Inception                                     From
                                                                               Date                 1 Year               Inception
- -----------------------------------------------------------------------------------------------------------------------------------

Class A Shares
WITH SALES CHARGE (5.75%)                                                     6/29/98               34.50%                9.21%
WITHOUT SALES CHARGE                                                          6/29/98               42.76%                14.13%

Class B Shares
WITH REDEMPTION*                                                              6/29/98               37.82%               10.43%
WITHOUT REDEMPTION                                                            6/29/98               41.82%               13.31%

Class C Shares
WITH REDEMPTION**                                                             6/29/98               40.70%               13.24%
WITHOUT REDEMPTION                                                            6/29/98               41.70%               13.24%

Class T Shares
WITH SALES CHARGE (4.5%)                                                      6/29/98               36.04%               10.01%
WITHOUT SALES CHARGE                                                          6/29/98               42.40%               13.86%

PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.

*  THE MAXIMUM CONTINGENT DEFERRED SALES CHARGE FOR CLASS B SHARES IS 4% AND IS
REDUCED TO 0% AFTER SIX YEARS.

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

                                                                                                                         The Fund


STATEMENT OF INVESTMENTS

October 31, 1999

                                                                                              Principal
BONDS AND NOTES--60.9%                                                                       Amount ($)                Value ($)
- -----------------------------------------------------------------------------------------------------------------------------------

BROADCASTING--4.9%

Scandinavian Broadcasting System,

   Conv. Deb., 7%, 2004                                                                         400,000                  537,000

BUSINESS SERVICES--5.7%

Employee Solutions, Ser. B,

   Sr. Notes, 10%, 2004                                                                         500,000                  302,500

Entex Information Services,

   Sr. Sub. Notes, 12.5%, 2006                                                                  150,000                   60,750

U.S. Office Products,

   Sr. Notes, 9.75%, 2008                                                                       500,000                  257,500

                                                                                                                         620,750

CHEMICALS--2.3%

Trans-Resources, Ser. B,

   Sr. Discount Notes, 0/12%, 2008                                                              500,000  (a)             253,750

CONSUMER--2.0%

Revlon Consumer Products,

   Sr. Sub. Notes, 8.625%, 2008                                                                 400,000                  220,000

FINANCIAL--2.3%

Penncorp Financial,

   Sr. Sub. Notes, 9.25%, 2003                                                                  300,000                  253,500

FOOD & BEVERAGES--2.2%

Chiquita Brands International,

   Conv. Sub. Deb., 7%, 2001                                                                    300,000                  240,000

FOREIGN--4.9%

Comunicacion Celular,

   Sr. Discount Notes, 0/14.125%, 2005                                                          250,000  (a,b)           126,875

UIH Australia/Pacific, Ser.B,

   Sr. Discount Notes, 0/14%, 2006                                                              500,000  (a)             407,500

                                                                                                                         534,375

FOREST PRODUCTS--6.3%

Maxxam Group Holdings,

   Sr. Secured Notes, 12%, 2003                                                                 250,000                  252,500

SF Holdings, Ser. B

   Sr. Secured Discount Notes, 0/12.75%, 2008                                                 1,000,000  (a)             435,000

                                                                                                                         687,500

GAMING--2.3%

Jazz Casino,

   Sr. Notes, 5.927%, 2009                                                                      400,000  (c)             253,241


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

INDUSTRIAL--1.4%

Paging Network,

   Sr. Notes, 10%, 2008                                                                         500,000                  152,500

INDUSTRIAL SERVICES--7.8%

American Eco, Ser. B,

   Sr. Notes, 9.625%, 2008                                                                      750,000                  438,750

ICF Kaiser International,

   Sr. Sub. Notes, 13%, 2003                                                                    825,000  (d)             415,594

                                                                                                                         854,344

POLLUTION CONTROL--3.2%

Envirosource,

   Sr. Notes, 9.75%, 2003                                                                       575,000                  347,875

RETAIL--1.5%

J. Crew Group, Ser. B,

   Sr. Discount Notes, 0/13.125%, 2008                                                          350,000  (a)             166,250

SHIPPING--2.4%

Holt Group,

   Sr. Notes, 9.75%, 2006                                                                       400,000                  263,000

STEEL--.1%

Recycling Industries,

   Sr. Sub. Notes, 13%, 2005                                                                    200,000  (d)               7,000

TECHNOLOGY--2.7%

Therma-Wave, Ser. B,

   Sr. Notes, 10.625%, 2004                                                                     400,000                  302,000

TELECOMMUNICATION/CARRIERS--2.9%

FirstWorld Communications,

   Sr. Discount Notes, 0/13%, 2008                                                              600,000  (a)             324,000

TEXTILES--3.5%

Pillowtex, Ser. B,

   Sr. Notes, 9%, 2007                                                                          400,000                  142,000

Sassco Fashions,

   Sr. Notes, 12.75%, 2004                                                                      200,000                  194,000

Texfi Industries,

   Sr. Sub. Deb., 8.75%, 1999                                                                   244,000  (d)              53,680

                                                                                                                         389,680

                                                                                                     The Fund

STATEMENT OF INVESTMENTS (CONTINUED)

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

TRANSPORTATION--2.5%

Terminal Railroad Association,

   First Mortgage, 4%, 2019                                                                     375,000                  279,377

TOTAL BONDS AND NOTES

   (cost $6,792,163)                                                                                                   6,686,142
- ------------------------------------------------------------------------------------------------------------------------------------


COMMON STOCKS--16.0%                                                                             Shares                Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------

BROADCASTING--1.3%

Sinclair Broadcast Group, Cl. A                                                                  15,000  (e)             150,000

BUILDING MATERIALS--2.2%

Associated Materials                                                                             15,000                  241,875

CHEMICALS--1.3%

American Pacific                                                                                 20,000  (e)             140,000

CONSUMER--4.2%

Coinmachine Laundry                                                                              39,000  (e)             458,250

FOREST PRODUCTS--.0%

SF Holdings, Cl. C                                                                                  200  (b,e)                 2

GAMING--1.3%

Isle of Capri Casinos                                                                            12,000  (e)             142,500

INDUSTRIAL SERVICES--.9%

Emcor Group                                                                                       5,000  (e)              93,750

PAGING--.3%

Arch Communication Group (warrants)                                                             120,992  (e)              34,029

RECREATION--1.5%

American Skiing                                                                                  35,000  (e)             164,062

RESTAURANTS--1.5%

Advantica Restaurant Group (warrants)                                                           376,000  (e)             164,500

TELECOMMUNICATION/CARRIERS--1.5%

FirstWorld Communications (warrants)                                                                600  (b,e)            42,000

GST Telecommunications                                                                           18,000  (e)             121,500

                                                                                                                         163,500

TOTAL COMMON STOCKS

   (cost $1,612,769)                                                                                                   1,752,468



PREFERRED STOCKS--8.0%                                                                           Shares                Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------

BROADCASTING--5.0%

Paxson Communications,

   Cum. Conv., $975.00                                                                               50  (b)             548,750

ENERGY--.4%

Contour Energy,

   Cum. Conv., $2.625                                                                            10,000                   40,000

FOOD & BEVERAGES--1.4%

Nebco Evans Holdings,

   Cum., $11.25                                                                                   5,140                  155,485

SUPERMARKETS--1.2%

Supermarkets General,

   Cum., $3.52                                                                                    4,000  (e)             137,000

TOTAL PREFERRED STOCKS

   (cost $886,560)                                                                                                       881,235
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                             Principal
SHORT-TERM INVESTMENTS--16.8%                                                                Amount ($)                Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------

COMMERCIAL PAPER:

American Express Credit,

   5.22%, 11/1/1999                                                                             360,000                  360,000

BMW U.S. Capital,

   5.33%, 11/1/1999                                                                             500,000                  500,000

Dow Chemical,

   5.33%, 11/1/1999                                                                             500,000                  500,000

Transamerica Finance,

   5.34%, 11/1/1999                                                                             485,000                  485,000

TOTAL SHORT-TERM INVESTMENTS

   (cost $1,845,000)                                                                                                   1,845,000
- ------------------------------------------------------------------------------------------------------------------------------------

TOTAL INVESTMENTS (cost $11,136,492)                                                             101.7%               11,164,845

LIABILITIES, LESS CASH AND RECEIVABLES                                                           (1.7%)                (192,814)

NET ASSETS                                                                                       100.0%               10,972,031

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

(B)  SECURITIES EXEMPT FROM REGISTRATION UNDER RULE 144A OF THE SECURITIES ACT
OF 1933. THESE SECURITIES MAY BE RESOLD IN TRANSACTIONS EXEMPT FROM
REGISTRATION, NORMALLY TO QUALIFIED INSTITUTIONAL BUYERS.  AT OCTOBER 31, 1999,
THESE SECURITIES AMOUNTED TO $717,627 OR 6.5% OF NET ASSETS.

(C)  VARIABLE RATE SECURITY-INTEREST RATE SUBJECT TO PERIODIC CHANGE.

(D)  NON-INCOME PRODUCING--SECURITY IN DEFAULT.

(E)  NON-INCOME PRODUCING SECURITY.

SEE NOTES TO FINANCIAL STATEMENTS.
</TABLE>

                                                             The Fund

STATEMENT OF ASSETS AND LIABILITIES

October 31, 1999

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

ASSETS ($):

Investments in securities--See Statement of Investments  11,136,492  11,164,845

Cash                                                                     40,970

Interest and dividends receivable                                       196,569

Receivable for shares of Beneficial Interest subscribed                 120,417

Prepaid expenses and other assets                                        20,540

                                                                     11,543,341
- --------------------------------------------------------------------------------

LIABILITIES ($):

Due to The Dreyfus Corporation                                            1,503

Due to Distributor                                                        6,578

Payable for shares of Beneficial Interest redeemed                      300,000

Payable for investment securities purchased                             220,983

Accrued expenses                                                         42,246

                                                                        571,310
- --------------------------------------------------------------------------------

NET ASSETS ($)                                                       10,972,031
- --------------------------------------------------------------------------------

COMPOSITION OF NET ASSETS ($):

Paid-in capital                                                      10,493,348

Accumulated distributions in excess of investment income--net          (44,270)

Accumulated net realized gain (loss) on investments                     494,600

Accumulated net unrealized appreciation (depreciation)
   on investments--Note 4                                                28,353
- --------------------------------------------------------------------------------

NET ASSETS ($)                                                       10,972,031
<TABLE>
<CAPTION>
<S>                                                        <C>                   <C>                  <C>                  <C>

NET ASSET VALUE PER SHARE

                                                           Class A               Class B              Class C               Class T
- ------------------------------------------------------------------------------------------------------------------------------------

Net Assets ($)                                            3,643,126            5,198,652            1,268,726               861,527

Shares Outstanding                                          285,204              406,469               99,314                67,402
- ------------------------------------------------------------------------------------------------------------------------------------

NET ASSET VALUE PER SHARE ($)                                 12.77                12.79                12.77                 12.78

SEE NOTES TO FINANCIAL STATEMENTS.
</TABLE>


STATEMENT OF OPERATIONS

Year Ended October 31, 1999

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

INVESTMENT INCOME ($):

INCOME:

Interest                                                             1,338,061

Cash dividends                                                         124,579

TOTAL INCOME                                                         1,462,640

EXPENSES:

Management fee--Note 3(a)                                               81,082

Registration fees                                                       86,854

Distribution fees--Note 3(b)                                            45,555

Shareholder servicing costs--Note 3(c)                                  27,746

Auditing fees                                                           20,963

Prospectus and shareholders' reports                                    11,403

Custodian fees--Note 3(c)                                                6,552

Trustees' fees and expenses--Note 3(d)                                     888

Miscellaneous                                                            8,438

TOTAL EXPENSES                                                         289,481

Less--expense reimbursement from the Manager due to

  undertaking--Note 3(a)                                             (135,817)

NET EXPENSES                                                           153,664

INVESTMENT INCOME--NET                                               1,308,976
- --------------------------------------------------------------------------------

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS--NOTE 4 ($):

Net realized gain (loss) on investments                                548,020

Net unrealized appreciation (depreciation) on investments            1,865,042

NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS               2,413,062

NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS                 3,722,038

SEE NOTES TO FINANCIAL STATEMENTS.

                                                             The Fund

STATEMENT OF CHANGES IN NET ASSETS

                                                     Year Ended October 31,
                                               ---------------------------------

                                                     1999               1998(a)
- --------------------------------------------------------------------------------

OPERATIONS ($):

Investment income--net                          1,308,976              207,990

Net realized gain (loss) on investments           548,020             (53,420)

Net unrealized appreciation (depreciation)
   on investments                               1,865,042          (1,836,689)

NET INCREASE (DECREASE) IN NET ASSETS
   RESULTING FROM OPERATIONS                    3,722,038          (1,682,119)
- --------------------------------------------------------------------------------

DIVIDENDS TO SHAREHOLDERS FROM ($):

Investment income--net:

Class A shares                                  (549,069)             (59,567)

Class B shares                                  (604,075)             (52,961)

Class C shares                                  (136,995)             (14,021)

Class T shares                                  (130,308)             (14,240)

TOTAL DIVIDENDS                               (1,420,447)            (140,789)
- --------------------------------------------------------------------------------

BENEFICIAL INTEREST TRANSACTIONS ($):

Net proceeds from shares sold:

Class A shares                                    150,176            4,024,588

Class B shares                                  1,767,475            4,180,616

Class C shares                                    436,285            1,088,000

Class T shares                                         --            1,000,000

Dividends reinvested:

Class A shares                                    544,522               59,567

Class B shares                                    550,326               52,961

Class C shares                                    126,521               13,840

Class T shares                                    130,308               14,240

Cost of shares redeemed:

Class A shares                                (1,323,577)                   --

Class B shares                                (1,575,348)                   --

Class C shares                                  (352,652)             (64,500)

Class T shares                                  (330,000)                   --

INCREASE (DECREASE) IN NET ASSETS FROM
   BENEFICIAL INTEREST TRANSACTIONS              124,036            10,369,312

TOTAL INCREASE (DECREASE) IN NET ASSETS        2,425,627             8,546,404
- --------------------------------------------------------------------------------

NET ASSETS ($):

Beginning of Period                             8,546,404                   --

END OF PERIOD                                  10,972,031            8,546,404

Undistributed investment income (Distributions in
   excess of investment income--net              (44,270)               67,201

(A) FROM JUNE 29, 1998 (COMMENCEMENT OF OPERATIONS) TO OCTOBER 31, 1998.

SEE NOTES TO FINANCIAL STATEMENTS.


                                                      Year Ended October 31,
                                               ---------------------------------

                                                     1999               1998(a)
- --------------------------------------------------------------------------------

CAPITAL SHARE TRANSACTIONS:

CLASS A(B)

Shares sold                                        11,739              321,985

Shares issued for dividends reinvested             44,101                5,722

Shares redeemed                                  (98,343)                   --

NET INCREASE (DECREASE) IN SHARES OUTSTANDING    (42,503)              327,707
- --------------------------------------------------------------------------------

CLASS B(B)

Shares sold                                       139,973              336,268

Shares issued for dividends reinvested             44,405                5,088

Shares redeemed                                 (119,265)                   --

NET INCREASE (DECREASE) IN SHARES OUTSTANDING      65,113              341,356
- --------------------------------------------------------------------------------

CLASS C

Shares sold                                        33,035               87,040

Shares issued for dividends reinvested             10,213                1,331

Shares redeemed                                  (26,305)              (6,000)

NET INCREASE (DECREASE) IN SHARES OUTSTANDING      16,943               82,371
- --------------------------------------------------------------------------------

CLASS T

Shares sold                                            --               80,000

Shares issued for dividends reinvested             10,544                1,368

Shares redeemed                                  (24,510)                   --

NET INCREASE (DECREASE) IN SHARES OUTSTANDING    (13,966)               81,368

(A) FROM JUNE 29, 1998 (COMMENCEMENT OF OPERATIONS) TO OCTOBER 31, 1998.

(B) DURING THE PERIOD ENDED OCTOBER 31, 1999, 4,592 CLASS B SHARES REPRESENTING
$57,015 WERE AUTOMATICALLY CONVERTED TO 4,599 CLASS A SHARES.

SEE NOTES TO FINANCIAL STATEMENTS.

                                                             The Fund

FINANCIAL HIGHLIGHTS

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

                                                     Year Ended October 31,
                                               -----------------------------

CLASS A SHARES                                       1999           1998(a)
- ----------------------------------------------------------------------------

PER SHARE DATA ($):

Net asset value, beginning of period                10.27             12.50

Investment Operations:

Investment income--net                               1.65               .27

Net realized and unrealized gain (loss)
   on investments                                    2.59             (2.31)

Total from Investment Operations                     4.24             (2.04)

Distributions:

Dividends from investment income--net               (1.74)             (.19)

Net asset value, end of period                      12.77             10.27
- ----------------------------------------------------------------------------

TOTAL RETURN (%)(B)                                 42.76            (16.38)(c)
- ----------------------------------------------------------------------------

RATIOS/SUPPLEMENTAL DATA (%):

Ratio of expenses to average net assets              1.00              1.00(d)

Ratio of net investment income
   to average net assets                            12.71              7.07(d)

Decrease reflected in above expense ratios
   due to undertaking by the Manager                 1.26              2.26(d)

Portfolio Turnover Rate                            135.77             42.54(c)
- ----------------------------------------------------------------------------

Net Assets, end of period ($ X 1,000)               3,643             3,364

(A)  FROM JUNE 29, 1998 (COMMENCEMENT OF OPERATIONS) TO OCTOBER 31, 1998.

(B)  EXCLUSIVE OF SALES CHARGE.

(C)  NOT ANNUALIZED.

(D)  ANNUALIZED.

SEE NOTES TO FINANCIAL STATEMENTS.


                                                     Year Ended October 31,
                                               ---------------------------

CLASS B SHARES                                       1999         1998(a)
- --------------------------------------------------------------------------

PER SHARE DATA ($):

Net asset value, beginning of period                10.26          12.50

Investment Operations:

Investment income--net                               1.47            .24

Net realized and unrealized gain (loss)
   on investments                                    2.69          (2.32)

Total from Investment Operations                     4.16          (2.08)

Distributions:

Dividends from investment income--net               (1.63)          (.16)

Net asset value, end of period                      12.79          10.26
- --------------------------------------------------------------------------

TOTAL RETURN (%)(B)                                 41.82         (16.64)(c)
- --------------------------------------------------------------------------

RATIOS/SUPPLEMENTAL DATA (%):

Ratio of expenses to average net assets              1.75           1.75(d)

Ratio of net investment income
   to average net assets                            11.63           6.32(d)

Decrease reflected in above expense ratios
   due to undertaking by the Manager                 1.26           2.26(d)

Portfolio Turnover Rate                            135.77          42.54(c)
- --------------------------------------------------------------------------

Net Assets, end of period ($ X 1,000)               5,199           3,503

(A)  FROM JUNE 29, 1998 (COMMENCEMENT OF OPERATIONS) TO OCTOBER 31, 1998.

(B)  EXCLUSIVE OF SALES CHARGE.

(C)  NOT ANNUALIZED.

(D)  ANNUALIZED.

SEE NOTES TO FINANCIAL STATEMENTS.

                                                             The Fund

FINANCIAL HIGHLIGHTS (CONTINUED)

                                                     Year Ended October 31,
                                               --------------------------------

CLASS C SHARES                                       1999             1998(a)
- -------------------------------------------------------------------------------

PER SHARE DATA ($):

Net asset value, beginning of period                10.25             12.50

Investment Operations:

Investment income--net                               1.48               .25

Net realized and unrealized gain (loss)
   on investments                                    2.67             (2.33)

Total from Investment Operations                     4.15             (2.08)

Distributions:

Dividends from investment income--net               (1.63)             (.17)

Net asset value, end of period                      12.77             10.25
- --------------------------------------------------------------------------------

TOTAL RETURN (%)(B)                                 41.70            (16.64)(c)
- --------------------------------------------------------------------------------

RATIOS/SUPPLEMENTAL DATA (%):

Ratio of expenses to average net assets              1.75              1.75(d)

Ratio of net investment income
   to average net assets                            11.56              6.29(d)

Decrease reflected in above expense ratios
   due to undertaking by the Manager                 1.26              2.26(d)

Portfolio Turnover Rate                            135.77             42.54(c)
- --------------------------------------------------------------------------------

Net Assets, end of period ($ X 1,000)               1,269               844

(A)  FROM JUNE 29, 1998 (COMMENCEMENT OF OPERATIONS) TO OCTOBER 31, 1998.

(B)  EXCLUSIVE OF SALES CHARGE.

(C)  NOT ANNUALIZED.

(D)  ANNUALIZED.

SEE NOTES TO FINANCIAL STATEMENTS.


                                                     Year Ended October 31,
                                               ---------------------------------

CLASS T SHARES                                       1999            1998(a)
- --------------------------------------------------------------------------------

PER SHARE DATA ($):

Net asset value, beginning of period                10.26            12.50

Investment Operations:

Investment income--net                               1.63              .26

Net realized and unrealized gain (loss)
   on investments                                    2.59            (2.32)

Total from Investment Operations                     4.22            (2.06)

Distributions:

Dividends from investment income--net               (1.70)            (.18)

Net asset value, end of period                      12.78            10.26
- --------------------------------------------------------------------------------

TOTAL RETURN (%)(B)                                 42.40           (16.44)(c)
- --------------------------------------------------------------------------------

RATIOS/SUPPLEMENTAL DATA (%):

Ratio of expenses to average net assets              1.25             1.25(d)

Ratio of net investment income
   to average net assets                            12.49             6.82(d)

Decrease reflected in above expense ratios
   due to undertaking by the Manager                 1.26             2.26(d)

Portfolio Turnover Rate                            135.77            42.54(c)
- --------------------------------------------------------------------------------

Net Assets, end of period ($ X 1,000)                862               835

(A)  FROM JUNE 29, 1998 (COMMENCEMENT OF OPERATIONS) TO OCTOBER 31, 1998.

(B)  EXCLUSIVE OF SALES CHARGE.

(C)  NOT ANNUALIZED.

(D)  ANNUALIZED.

SEE NOTES TO FINANCIAL STATEMENTS.

                                                             The Fund

NOTES TO FINANCIAL STATEMENTS

NOTE 1--Significant Accounting Policies:

Dreyfus  Premier  High  Yield  Debt  Plus Equity Fund (the "fund") is a separate
non-diversified series of Dreyfus Debt and Equity Funds (the "Company") which is
registered  under the Investment Company Act of 1940, as amended (the "Act"), as
an  open-end  management  investment  company  and  operates as a series company
currently  offering  six  series,  including  the  fund.  The  fund's investment
objective  is  to  maximize total return, consisting of capital appreciation and
current  income.  The  Dreyfus  Corporation (the "Manager") serves as the fund's
investment  adviser.  The  Manager  is  a direct subsidiary of Mellon Bank, N.A.
("Mellon"), which is a wholly-owned subsidiary of Mellon Financial Corporation.

Premier Mutual Fund Services, Inc. (the "Distributor") is the distributor of the
fund' s shares. The fund is authorized to issue an unlimited number of $.001 par
value  shares  in the following classes of shares: Class A, Class B, Class C and
Class T shares. Class A and Class T shares are subject to a sales charge imposed
at  the  time  of  purchase, Class B shares are subject to a contingent deferred
sales charge ("CDSC") imposed on Class B share redemptions made within six years
of  purchase  and Class C shares are subject to a CDSC imposed on Class C shares
redeemed  within  one  year  of  purchase. Other differences between the classes
include the services offered to and the expenses borne by each class and certain
voting rights.

The  Company  accounts  separately for the assets, liabilities and operations of
each  series.  Expenses directly attributable to each series are charged to that
series'  operations;  expenses  which are applicable to all series are allocated
among them on a pro rata basis.

As  of October 31, 1999, MBC Investments Corp., an indirect subsidiary of Mellon
Financial Corporation, held the following shares:

     Class A . . . . . . . . . . 270,947    Class C  . . . . . . . . . .66,829

     Class B . . . . . . . . . . 267,117    Class T  . . . . . . . . . .67,402


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

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

(B)  SECURITIES  TRANSACTIONS AND INVESTMENT INCOME: Securities transactions are
recorded  on  a  trade  date  basis.  Realized  gain  and  loss  from securities
transactions  are  recorded  on  the  identified  cost basis. Dividend income is
recognized  on  the  ex-dividend  date  and  interest  income,  including, where
applicable,  amortization  of  discount  on  investments,  is  recognized on the
accrual  basis.  Under the terms of the custody agreement, the fund received net
earnings  credits  of  $468  during  the  period ended October 31, 1999 based on
available cash balances left on deposit. Income earned under this arrangement is
included in interest income.

                                                             The Fund

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

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

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

NOTE 2--Bank Line of Credit:

The  fund  participates  with  other  Dreyfus-managed  funds  in  a $100 million
unsecured  line  of  credit  primarily to be utilized for temporary or emergency
purposes,  including  the  financing  of redemptions. Interest is charged to the
fund  at rates which are related to the Federal Funds rate in effect at the time
of borrowings. During the period ended October 31, 1999, the fund did not borrow
under the line of credit.

NOTE 3--Management Fee and Other Transactions  With Affiliates:

(A)  Pursuant  to a management agreement with the Manager, the management fee is
computed  at  the  annual  rate  of .75 of 1% of the value of the fund's average
daily  net  assets  and  is  payable  monthly.  The  Manager had undertaken from
November  1, 1998 through October 31, 2000 to reduce the management fee paid by,
or  reimburse  such  excess  expenses of the fund, to the extent that the fund's
aggregate   annual   expenses,   exclusive  of  taxes,  brokerage,  interest  on
borrowings,  Rule 12b-1 distribution fees and expenses, shareholder services fee
and  extraordinary  expenses,  exceed  an  annual  rate  of  .75  of  1% of the

value  of  the  fund' s  average  daily  net  assets. The expense reimbursement,
pursuant  to  the  undertaking,  amounted  to  $135,817  during the period ended
October 31, 1999.

Dreyfus  Service Corporation, a wholly-owned subsidiary of the Manager, retained
$3,707  during  the  period  ended  October 31, 1999, from commissions earned on
sales of the fund's shares.

(B)  Under  the  Distribution  Plan  (the "Plan") adopted pursuant to Rule 12b-1
under  the  Act, Class B and Class C shares pay the Distributor for distributing
their  shares at an annual rate of .75 of 1% of the value of their average daily
net  assets  and Class T shares pay the Distributor at the annual rate of .25 of
1%  of  the  value of the average daily net assets of Class T shares. During the
period  ended October 31, 1999, Class B, Class C and Class T shares were charged
$35,076, $7,996 and $2,483, respectively, pursuant to the Plan.

(C)  Under  the Shareholder Services Plan, Class A, Class B, Class C and Class T
shares  pay the Distributor at an annual rate of .25 of 1% of the value of their
average  daily  net  assets  for the provision of certain services. The services
provided may include personal services relating to shareholder accounts, such as
answering  shareholder  inquiries  regarding  the fund and providing reports and
other  information,  and  services  related  to  the  maintenance of shareholder
accounts.  The  Distributor  may  make  payments to Service Agents (a securities
dealer,  financial  institution  or  other  industry professional) in respect of
these  services.  The  Distributor  determines the amounts to be paid to Service
Agents.  During the period ended October 31, 1999, Class A, Class B, Class C and
Class  T  shares were charged $10,187, $11,692, $2,665 and $2,483, respectively,
pursuant to the Shareholder Services Plan.

The  fund  compensates  Dreyfus Transfer, Inc., a wholly-owned subsidiary of the
Manager,   under  a  transfer  agency  agreement  for  providing  personnel  and
facilities  to  perform transfer agency services for the fund. During the period
ended  October  31,  1999,  the  fund  was charged $301 pursuant to the transfer
agency agreement.

                                                             The Fund

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

The  fund  compensates  Mellon under a custody agreement for providing custodial
services  for  the  fund. During the period ended October 31, 1999, the fund was
charged $6,552 pursuant to the custody agreement.

(D)  Each  trustee  who  is  not  an  "affiliated  person" as defined in the Act
receives  from the Company an annual fee of $2,500 and an attendance fee of $500
per  meeting.  The  Chairman  of  the  Board  receives an additional 25% of such
compensation.

(E)  During the period ended October 31, 1999, the fund incurred total brokerage
commissions of $8,360, of which $1,370 was paid to Dreyfus Brokerage Services, a
wholly-owned subsidiary of Mellon Financal Corporation.

NOTE 4--Securities Transactions:

The  aggregate amount of purchases and sales of investment securities, excluding
short-term  securities,  during  the  period ended October 31, 1999, amounted to
$12,968,006 and $13,551,610, respectively.

At  October 31, 1999, accumulated net unrealized appreciation on investments was
$28,353, consisting of $933,728 gross unrealized appreciation and $905,375 gross
unrealized depreciation.

At October 31, 1999, the cost of investments for Federal income tax purposes was
substantially  the  same  as  the cost for financial reporting purposes (see the
Statement of Investments).


REPORT OF INDEPENDENT AUDITORS

Shareholders and Board of Trustees

Dreyfus Premier High Yield Debt Plus Equity Fund

We  have audited the accompanying statement of assets and liabilities, including
the  statement  of  investments,  of Dreyfus Premier High Yield Debt Plus Equity
Fund (one of the funds constituting Dreyfus Debt and Equity Funds) as of October
31,  1999,  and the related statement of operations for the year then ended, the
statement  of changes in net assets for each of the two years in the period then
ended,  and  financial highlights for each of the years indicated therein. These
financial  statements  and  financial  highlights  are the responsibility of the
Fund' s  management.  Our  responsibility  is  to  express  an  opinion on these
financial statements and financial highlights based on our audits.

We   conducted  our  audits  in  accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable  assurance  about  whether  the  financial  statements  and financial
highlights  are free of material misstatement. An audit includes examining, on a
test  basis,  evidence  supporting  the amounts and disclosures in the financial
statements  and  financial  highlights.  Our procedures included verification by
examination  of  securities  held  by  the  custodian as of October 31, 1999 and
confirmation  of  securities  not  held  by the custodian by correspondence with
others.  An  audit  also  includes  assessing the accounting principles used and
significant  estimates  made  by  management,  as well as evaluating the overall
financial   statement  presentation.  We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In  our  opinion,  the financial statements and financial highlights referred to
above  present  fairly,  in  all  material  respects,  the financial position of
Dreyfus  Premier  High  Yield  Debt  Plus  Equity  Fund at October 31, 1999, the
results of its operations for the year then ended, the changes in its net assets
for each of the two years in the period then ended, and the financial highlights
for  each  of  the  indicated  years,  in  conformity  with  generally  accepted
accounting principles.


New York, New York

December 10, 1999

                                                             The Fund


IMPORTANT TAX INFORMATION (Unaudited)

In  accordance  with  Federal  tax  law, the fund hereby designates 6.60% of the
ordinary  dividends  paid  during  the  fiscal  year  ended  October 31, 1999 as
qualifying  for  the  corporate  dividends received deduction. Shareholders will
receive  notification  in  January  2000  of  the  percentage  applicable to the
preparation    of    their    1999    income    tax    returns.


NOTES

                                                           For More Information

                        Dreyfus Premier High Yield Debt Plus Equity Fund
                        200 Park Avenue
                        New York, NY 10166

                        Manager

                        The Dreyfus Corporation
                        200 Park Avenue
                        New York, NY 10166

                        Custodian

                        Mellon Bank, N.A.
                        One Mellon Bank Center
                        Pittsburgh, PA 15258

                        Transfer Agent & Dividend Disbursing Agent

                        Dreyfus Transfer, Inc.
                        P.O. Box 9671
                        Providence, RI 02940

                        Distributor

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

To obtain information:

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

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

(c) 1999 Dreyfus Service Corporation                              046/246AR9910



Dreyfus Premier
Real Estate
Mortgage Fund

ANNUAL REPORT October 31, 1999

(reg.tm)





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

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

Year 2000 Issues (Unaudited)

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


                                 Contents

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

                             2   Letter from the President

                             3   Discussion of Fund Performance

                             6   Fund Performance

                             8   Statement of Investments

                            11   Statement of Assets and Liabilities

                            12   Statement of Operations

                            13   Statement of Cash Flows

                            14   Statement of Changes in Net Assets

                            16   Financial Highlights

                            21   Notes to Financial Statements

                            27   Report of Independent Auditors

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

                                 Back Cover

                                                                       The Fund

                                                                Dreyfus Premier

                                                      Real Estate Mortgage Fund

LETTER FROM THE PRESIDENT

Dear Shareholder:

We  are  pleased  to  present this annual report for Dreyfus Premier Real Estate
Mortgage  Fund,  covering  the  12-month  period  from  November 1, 1998 through
October  31,  1999.  Inside, you'll find valuable information about how the fund
was  managed during the reporting period, including a discussion with the fund's
portfolio manager, Michael Hoeh.

The  past  12  months  have  been  highly volatile for most bonds. Although U.S.
Treasury  securities  began  the  reporting period in the wake of a rally caused
primarily  by  a  "flight  to  quality"  amid the spread of the global financial
crisis  in overseas markets, most higher yielding sectors of the bond market had
declined  sharply.  The  Federal Reserve Board responded to the global financial
crisis  last fall by reducing short-term interest rates. Its strategy apparently
was effective, and the U.S. economy remained strong through the remainder of the
reporting    period.

Because  inflation  is more likely to rise in a strong economy, the overall bond
market  --  including  U.S.  Treasury securities -- declined during the first 10
months of 1999. To help forestall a rise of inflation, the Federal Reserve Board
raised  short-term  interest  rates twice during the summer of 1999, effectively
reversing  most  of last fall's interest-rate cuts. Higher interest rates led to
some  erosion  of  bond  prices,  especially  among  the  higher yielding market
sectors.  In this environment, however, the yields of many higher yielding bonds
- --  including  corporate  bonds  and  U.S.  government agency securities -- have
recently  been  quite  attractive  compared  to  the  yields  of  U.S.  Treasury
securities of comparable maturity.

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

Sincerely,


Stephen E. Canter

President and Chief Investment Officer

The Dreyfus Corporation

November 15, 1999




DISCUSSION OF FUND PERFORMANCE

Michael Hoeh, Portfolio Manager

Dreyfus Taxable Fixed Income Team

How did Dreyfus Premier Real Estate Mortgage Fund  perform relative to its
benchmark?

The  fund's Class A shares produced a 5.41% total return for the 12-month period
ended  October  31,  1999.(1)  This performance compared very favorably with the
fund' s benchmarks, the Standard & Poor's Real Estate Investment Trust Composite
Index(2)  and Lehman Brothers Aggregate Bond Index,(3) which returned -7.73% and
0.53%   , respectively.

The  public  offering  of  the  fund' s Class B, C, R, and T shares commenced on
December  24,  1998.  From  December  24, 1998 through October 31, 1999, Class B
shares  returned  4.88% , Class C shares returned 5.05%, Class R shares returned
6.02% and Class T shares returned 5.51%.

The  fund  was successful because of its "hybrid" structure and approach to real
estate  investing, which includes diversifying into both equity and fixed-income
securities.  Under  the past year's economic and market conditions, fixed-income
real  estate  securities  provided  much  better returns than equity real estate
securities.

What is the fund's investment approach?

The fund seeks to maximize total return, including both capital appreciation and
current  income. The fund invests primarily in mortgage-related debt securities,
including below investment-grade issues, but maintains an average credit quality
of  BBB or higher for its fixed-income investments. It also invests in REIT debt
and    equity,    and    other    real    estate-related    equities.

We use a three-step investment approach:

*Based  on  our  analysis  of  the real estate market and risk-adjusted return
projections,  we  allocate  the  fund' s assets among commercial and residential
mortgage-backed   securities,   U.S.  government  agency  mortgages,  commercial
mortgage  obligations,  asset-backed  securities, REIT debt, and REIT common and
preferred    stocks.

                                                             The Fund


DISCUSSION OF FUND PERFORMANCE (CONTINUED)

*Quantitative  analytical  tools help us identify the market's most attractive
mortgage-related  investments.  We  strive  to  keep  the  fund' s  fixed-income
securities  within  a  20%  range  above  and  below  the duration of the Lehman
Brothers Aggregate Bond Index.

*We  conduct  fundamental analysis of REIT debt and equity investments to find
those in markets with improving rental rates and low levels of new construction.
To  help  limit  risk, we diversify the fund's REIT holdings both geographically
and across market sectors.

What other factors influenced the fund's performance?

Economic and market conditions of the past year were generally positive for real
estate  debt  securities,  but  provided  a  poor  environment  for  real estate
equities.

When  the  reporting  period  began,  the  U.S.  stock and bond markets had just
completed  a  period  of heightened turmoil. The spread of the global credit and
currency  crisis  and  the  concurrent failure of a large U.S. hedge fund caused
domestic  and  overseas  investors to shift assets away from the riskier, higher
return  sectors  of  the  financial  markets,  causing  their  prices to decline
sharply.   Credit-sensitive   securities   --   including   many  high  yielding
fixed-income instruments --were particularly hard hit.

The  Federal  Reserve  Board  and many other nations' central banks responded by
reducing  key short-term interest rates in an effort to restore liquidity to the
financial  markets.  The  central bankers' strategy evidently worked, because it
became  apparent  early  in 1999 that the credit and currency crisis was easing.
Faced  with  a  robust  U.S.  economy  and  the  prospect  of recovery overseas,
investors  once  again  became  comfortable  with non-U.S. government guaranteed
assets,  causing  their  prices  to rise. However, equity investors continued to
focus  almost  exclusively  on large-capitalization growth stocks and technology
companies.  During  the  summer  of 1999, the Federal Reserve reversed course by
raising  short-term  interest  rates  twice, effectively offsetting most of last
fall's rate cuts.

These  economic  conditions  proved to be adverse for small-capitalization value
stocks  in  general and REITS in particular. REITS were also punished because of
industry-specific  factors,  including  an  increase in supply of commercial and
industrial real estate and increased new construction.


What is the fund's current strategy?

The fund responded to the changing economic environment by allocating 75% of its
assets  to  real  estate  fixed-income investments and 25% to real estate equity
investments.  This  strategy  served  us well as bond prices recovered from last
fall' s  turmoil,  especially  among credit-sensitive residential and commercial
mortgage-backed    securities.

The  fund  also  benefited  from  its  equity security selection strategy, which
focused  primarily  on  the  office sector. Despite the general weakness of real
estate  stocks,  several  of  our  holdings contributed positively to the fund's
performance when they became acquisition targets.

More  recently,  we  have  increased  the fund's exposure to equity investments.
After  falling  nearly  15%  over  the  past  year,  we believe that real estate
equities  offer  outstanding values, especially at current high dividend levels.
We hope to participate early in the recovery of real estate equities, just as we
positioned  the  fund  for  success  last year by over-weighting the real estate
market's then undervalued fixed-income sector. Of course, as market and economic
conditions change, our approach may change.

Because  we  believe that the bulk of interest-rate hikes are behind us, we have
extended  the  average duration of the fund's fixed-income component in order to
lock in prevailing yields.

November 15, 1999

(1)  TOTAL RETURN INCLUDES REINVESTMENT OF DIVIDENDS AND ANY CAPITAL GAINS PAID,
AND DOES NOT TAKE INTO CONSIDERATION THE MAXIMUM INITIAL SALES CHARGES IN THE
CASE OF CLASS A AND CLASS T SHARES, OR THE APPLICABLE CONTINGENT DEFERRED SALES
CHARGES IMPOSED ON REDEMPTIONS IN THE CASE OF CLASS B AND CLASS C SHARES. HAD
THESE CHARGES BEEN REFLECTED, RETURNS WOULD HAVE BEEN LOWER. PAST PERFORMANCE IS
NO GUARANTEE OF FUTURE RESULTS. SHARE PRICES, YIELD AND INVESTMENT RETURN
FLUCTUATE SUCH THAT UPON REDEMPTION SHARES MAY BE WORTH MORE OR LESS THAN THEIR
ORIGINAL COST. RETURN FIGURES PROVIDED REFLECT THE ABSORPTION OF FUND EXPENSES
BY THE DREYFUS CORPORATION PURSUANT TO AN AGREEMENT IN EFFECT THROUGH OCTOBER
31, 2000, AT WHICH TIME IT MAY BE EXTENDED, TERMINATED OR MODIFIED. HAD THESE
EXPENSES NOT BEEN ABSORBED, THE FUND'S RETURNS WOULD HAVE BEEN LOWER.

(2)  SOURCE: BLOOMBERG L.P. -- THE STANDARD & POOR'S REAL ESTATE INVESTMENT
TRUST (REIT) COMPOSITE INDEX IS A CAPITALIZATION-WEIGHTED INDEX OF 100 STOCKS
DESIGNED TO MEASURE THE PERFORMANCE OF REAL ESTATE INVESTMENT TRUSTS, COMMONLY
KNOWN AS REITS, WITH A BASE VALUE OF 100 AS OF DECEMBER 31, 1996. THE INDEX
INCLUDES REINVESTED DIVIDENDS.

(3)  SOURCE: BLOOMBERG L.P. -- THE LEHMAN BROTHERS AGGREGATE BOND INDEX IS A
WIDELY ACCEPTED, UNMANAGED INDEX OF CORPORATE, GOVERNMENT AND GOVERNMENT AGENCY
DEBT INSTRUMENTS, MORTGAGE- AND ASSET-BACKED SECURITIES. THE INDEX INCLUDES
REINVESTED DIVIDENDS.

                                                             The Fund

FUND PERFORMANCE

Comparison of change in value of $10,000 investment in Dreyfus Premier Real
Estate Mortgage Fund Class A shares with the Lehman Brothers Aggregate Bond
Index and the Standard & Poor's Real Estate Investment Trust Composite Index

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

PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.

THE ABOVE GRAPH COMPARES A $10,000 INVESTMENT MADE IN CLASS A SHARES OF DREYFUS
PREMIER REAL ESTATE MORTGAGE FUND ON 9/30/97 (INCEPTION DATE) TO A $10,000
INVESTMENT MADE ON THAT DATE IN THE LEHMAN BROTHERS AGGREGATE BOND INDEX AS WELL
AS TO THE STANDARD & POOR'S REAL ESTATE INVESTMENT TRUST COMPOSITE INDEX (THE
"REIT INDEX") WHICH ARE DESCRIBED BELOW.  ALL DIVIDENDS AND CAPITAL GAIN
DISTRIBUTIONS ARE REINVESTED. PERFORMANCE FOR CLASS B, CLASS C, CLASS R AND
CLASS T SHARES WILL VARY FROM THE PERFORMANCE OF CLASS A SHARES SHOWN ABOVE DUE
TO DIFFERENCES IN CHARGES AND EXPENSES.

THE FUND'S PERFORMANCE SHOWN IN THE LINE GRAPH TAKES INTO ACCOUNT THE MAXIMUM
INITIAL SALES CHARGE ON CLASS A SHARES AND ALL OTHER APPLICABLE FEES AND
EXPENSES.  THE LEHMAN BROTHERS AGGREGATE BOND INDEX, THE FUND'S PRIMARY
BENCHMARK INDEX, IS A WIDELY ACCEPTED, UNMANAGED INDEX OF CORPORATE, U.S.
GOVERNMENT AND U.S. GOVERNMENT AGENCY DEBT INSTRUMENTS, MORTGAGE-BACKED
SECURITIES AND ASSET-BACKED SECURITIES. THE REIT INDEX IS A
CAPITALIZATION-WEIGHTED INDEX OF 100 STOCKS DESIGNED TO MEASURE THE PERFORMANCE
OF REAL ESTATE INVESTMENT TRUSTS, COMMONLY KNOWN AS REITS (BASE VALUE OF 100 AS
OF DECEMBER 31, 1996). THE INDEX INCLUDES REINVESTED DIVIDENDS. THE REIT INDEX
ALSO IS BEING USED BECAUSE OF THE FUND'S INVESTMENT IN REITS. THE INDICES DO NOT
TAKE INTO ACCOUNT CHARGES, FEES AND OTHER EXPENSES. FURTHER INFORMATION RELATING
TO FUND PERFORMANCE, INCLUDING EXPENSE REIMBURSEMENTS, IF APPLICABLE, IS
CONTAINED IN THE FINANCIAL HIGHLIGHTS SECTION OF THE PROSPECTUS AND ELSEWHERE IN
THIS REPORT.


<TABLE>
<CAPTION>
<S>                                               <C>                            <C>                               <C>

Average Annual Total Returns AS OF 10/31/99

                                                   Inception                                                        From

                                                     Date                           1 Year                        Inception
- ------------------------------------------------------------------------------------------------------------------------------------

CLASS A SHARES
WITH SALES CHARGE (5.75%)                           9/30/97                         (0.66)%                         2.24%
WITHOUT SALES CHARGE                                9/30/97                          5.41%                          5.17%
- ------------------------------------------------------------------------------------------------------------------------------------

Actual Aggregate Total Returns AS OF 10/31/99

                                                   Inception                                                        From

                                                     Date                           1 Year                        Inception
- ------------------------------------------------------------------------------------------------------------------------------------

CLASS B SHARES
WITH REDEMPTION((+))                               12/24/98                           --                            0.97%
WITHOUT REDEMPTION                                 12/24/98                           --                            4.88%

CLASS C SHARES
WITH REDEMPTION((+)(+))                            12/24/98                           --                            4.07%
WITHOUT REDEMPTION                                 12/24/98                           --                            5.05%

CLASS R SHARES                                     12/24/98                           --                            6.02%

CLASS T SHARES
WITH SALES CHARGE (4.5%)                           12/24/98                           --                            0.75%
WITHOUT SALES CHARGE                               12/24/98                           --                            5.51%

PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.

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

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



STATEMENT OF INVESTMENTS

October 31, 1999

                                                                                              Principal
BONDS AND NOTES--93.1%                                                                       Amount ($)                Value ($)
- -----------------------------------------------------------------------------------------------------------------------------------

ASSET-BACKED SECURITIES--3.5%

Nomura Depositor Trust,

   Ser. 1998-STI, Cl. B-2, 9.656%, 2003                                                         500,000  (a,b)           451,641

COMMERCIAL MORTGAGE PASS-THROUGH CTFS.--21.6%

DLJ Mortgage Acceptance,

   Ser. 1997-CF2, Cl. B-3TB, 6.99%, 2009                                                        200,000  (a)             164,938

GGP Ala Moana,

   Ser. 1999-C1, Cl. D, 6.516%, 2004                                                            500,000  (a,b)           497,812

GS Mortgage Securities II,

   Ser. 1998-GS1, Cl. D, 6.209%, 2000                                                           250,000  (a,b)           249,220

Library Tower Trust I,

   Ser. 1998-I, Cl. B, 6.66%, 2029                                                              500,000  (a)             467,001

Mall Asset Realty Trust,

   Ser. 1999-1A, Cl. F, 5.9337%, 2001                                                           500,000  (a,b)           478,750

Merrill Lynch Mortgage Investors,

   Ser. 1997-SD1, Cl. E, 6.4375%, 2010                                                          775,000  (a,b)           717,238

Trizec Hahn Office Properties Trust,

   Ser. 1999-TOPA, Cl. D, 6.58%, 2007                                                           200,000  (a,b)           198,312

                                                                                                                       2,773,271

REAL ESTATE INVESTMENT TRUST--3.4%

Crescent Real Estate Equities,

   Notes, 7.5%, 2007                                                                            500,000  (a)             438,081

RESIDENTIAL MORTGAGE PASS-THROUGH CTFS.--35.6%

Bank of America Mortgage Securities:

   Ser. 1999-6, Cl. B-5, 6.25%, 2024                                                            296,939  (a)             185,308

   Ser. 1999-10, Cl. B-6,2014                                                                   225,139  (a)              44,606

Chase Mortgage Finance:

   Ser. 1998-S3, Cl. B-4, 6.5%, 2013                                                            318,918  (a)             212,629

   Ser. 1998-S3, Cl. B-5, 6.5%, 2013                                                            425,404  (a)              93,589

   Ser. 1998-S5, Cl. B-5, 6.5%, 2013                                                            300,041  (a)              66,009

   Ser. 1999-S7, Cl. B-4, 6.25%, 2014                                                           183,912  (a)             118,451

   Ser. 1999-S13, Cl. B-3, 6.5%, 2014                                                           525,000  (a)             402,549

   Ser. 1999-S13, Cl. B-4, 6.5%, 2014                                                           225,000  (a)             145,151

   Ser. 1999-S13, Cl. B-5, 6.5%, 2014                                                           225,704  (a)              42,884

GE Capital Mortgage Services:

   Ser. 1998-16, Cl. B-4, 6.5%, 2013                                                            357,724  (a)             236,601

   Ser. 1998-16, Cl. B-5, 6.5%, 2013                                                            357,727  (a)              78,700

Norwest Asset Securities:

   Ser. 1997-17, Cl. B-5, 7.25%, 2027                                                         1,031,093  (a)             288,706

   Ser. 1997-20, Cl. B-4, 6.75%, 2012                                                           235,089  (a)             181,707

   Ser. 1998-2, Cl. B-4, 6.5%, 2028                                                             369,162                  220,574


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

RESIDENTIAL MORTGAGE PASS-THROUGH CTFS.  (CONTINUED)

Norwest Asset Securities (continued):

   Ser. 1998-2, Cl. B-5, 6.5%, 2028                                                             369,698                   68,452

   Ser. 1998-9, Cl. B-5, 6.5%, 2028                                                             270,433  (a)             170,789

   Ser. 1998-9, Cl. B-6, 6.5%, 2028                                                             406,686  (a)              75,301

   Ser. 1998-19, Cl. B-6, 6.5%, 2013                                                            321,726  (a)              79,325

   Ser. 1999-19, Cl. B-5, 6.25%, 2014                                                           370,937  (a)             218,853

   Ser. 1999-19, Cl. B-6, 6.25%, 2014                                                           370,591  (a)              68,617

   Ser. 1999-22, Cl. B-5, 6.25%, 2014                                                           298,018  (a)             191,942

PNC Mortgage Securities:

   Ser. 1997-8, Cl. 3B-4, 6.75%, 2012                                                           240,670  (a)             195,590

   Ser. 1997-8, Cl. 3B-5, 6.75%, 2012                                                           192,535  (a)             131,442

   Ser. 1997-8, Cl. 3B-6, 6.75%, 2012                                                           192,533  (a)              46,208

   Ser. 1998-2, Cl. 3B-6, 6.75%, 2013                                                           363,690  (a)              87,286

   Ser. 1998-2, Cl. 4B-6, 6.75%, 2027                                                           261,676  (a)              60,186

Residential Funding Mortgage Securities I:

   Ser. 1995-J1, Cl. 2, 9.128%, 2023                                                            388,818  (a,b)           306,255

   Ser. 1998-NS1, Cl. B-2, 6.375%, 2009                                                          71,584  (a)              47,536

   Ser. 1998-NS1, Cl. B-3, 6.375%, 2009                                                         214,689  (a)              69,640

   Ser. 1998-S16, Cl. B-2, 6.5%, 2013                                                           218,838  (a)             128,089

   Ser. 1998-S16, Cl. B-3, 6.5%, 2013                                                           218,842  (a)              53,787

   Ser. 1998-S22, Cl. B-2, 6.5%, 2013                                                           367,614                  242,281

                                                                                                                       4,559,043

U.S. GOVERNMENTS--5.9%

U. S. Treasury Notes,

   6%, 8/15/2004                                                                                750,000                  752,078

U.S. GOVERNMENT AGENCIES--23.1%

Federal Home Loan Mortgage,

  REMIC, Multiclass Mortgage Participation Ctfs.,

  (Interest Only Obligation):

   Ser. 1499, Cl. E, 7%, 2023                                                                   864,285  (c,d)           412,912

   Ser. 1542, Cl. QC, 7%, 2020                                                                  750,000  (c,d)            62,490

   Ser. 1995, Cl. PY, 7%, 2027                                                                  875,000  (c,d)           331,816

   Ser. 2153, Cl. PI, 6.5%, 2016                                                              1,318,229  (d)             301,133

Federal National Mortgage Association,

  REMIC, Multiclass Mortgage Participation Ctfs.,

  (Interest Only Obligation):

   Ser. 1993-119, Cl. JA, 7%, 2019                                                              585,582  (d)              14,581

   Ser. 1998-17, Cl. PL, 7%, 2019                                                             1,250,000  (c,d)           161,813

Government National Mortgage Association I:

   6%                                                                                           500,000  (e)             464,215

   7%                                                                                           250,000  (e)             245,312

                                                                                                     The Fund

STATEMENT OF INVESTMENTS (CONTINUED)

                                                                                              Principal

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

U.S. GOVERNMENT AGENCIES (CONTINUED)

Government National Mortgage Association I (continued):

  Project Notes:

   6.45%, 11/15/2033                                                                            496,628                  482,658

   6.625%, 8/15/2028                                                                            495,150                  487,876

                                                                                                                       2,964,806

TOTAL BONDS AND NOTES

   (cost $12,967,271)                                                                                                 11,938,920
- ------------------------------------------------------------------------------------------------------------------------------------

EQUITY-RELATED SECURITIES--29.4%                                                                 Shares                Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------

COMMON STOCKS

REAL ESTATE INVESTMENT TRUSTS--27.2%

AMB Property                                                                                     15,000                  298,125

Alexandria Real Estate                                                                           12,000                  345,000

Crescent Real Estate Equities                                                                    34,000                  567,375

Equity Residential Properties Trust                                                              10,000                  418,125

Meditrust                                                                                        29,200                  235,425

Nationwide Health Properties                                                                     15,000                  248,437

PS Business Parks                                                                                10,000                  226,250

Public Storage                                                                                   10,000                  241,250

Simon Property Group                                                                             15,000                  345,938

Spieker Properties                                                                               10,000                  349,375

Trammell Crow                                                                                    15,000                  217,500

                                                                                                                       3,492,800

REAL ESTATE--2.2%

Trizec Hahn                                                                                      15,000                  277,500

TOTAL EQUITY-RELATED SECURITIES

   (cost $4,102,734)                                                                                                   3,770,300
- ------------------------------------------------------------------------------------------------------------------------------------

TOTAL INVESTMENTS (cost $17,070,005)                                                             122.5%               15,709,220

LIABILITIES, LESS CASH AND RECEIVABLES                                                          (22.5%)              (2,891,533)

NET ASSETS                                                                                       100.0%               12,817,687

A SECURITIES EXEMPT FROM REGISTRATION UNDER RULE 144A OF THE SECURITIES ACT OF
1933. THESE SECURITIES MAY BE RESOLD IN TRANSACTIONS EXEMPT FROM REGISTRATION,
NORMALLY TO QUALIFIED INSTITUTIONAL BUYERS. AT OCTOBER 31, 1999, THESE
SECURITIES AMOUNTED TO $7,690,729 OR 60.0% OF NET ASSETS.

B VARIABLE INTEREST RATE--INTEREST RATE SUBJECT TO CHANGE PERIODICALLY.

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

D REFLECTS NOTIONAL FACE.

E PURCHASED ON A FORWARD COMMITMENT BASIS.

SEE NOTES TO FINANCIAL STATEMENTS.
</TABLE>


STATEMENT OF ASSETS AND LIABILITIES

October 31, 1999

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

ASSETS ($):

Investments in securities--See Statement of Investments  17,070,005  15,709,220

Cash                                                                    190,792

Receivable for investment securities sold                               831,205

Dividends and interest receivable                                       200,267

Paydowns receivable                                                       7,887

Prepaid expenses                                                         57,383

Due from The Dreyfus Corporation and affiliates                           2,930

                                                                     16,999,684
- --------------------------------------------------------------------------------

LIABILITIES ($):

Due to Distributor                                                        2,673

Bank loan payable--Note 2                                             2,310,000

Payable for investment securities purchased                           1,798,029

Interest payable--Note 2                                                 48,091

Accrued expenses                                                         23,204

                                                                      4,181,997
- --------------------------------------------------------------------------------

NET ASSETS ($)                                                       12,817,687
- --------------------------------------------------------------------------------

COMPOSITION OF NET ASSETS ($):

Paid-in capital                                                      14,355,586

Accumulated undistributed investment income--net                        141,839

Accumulated net realized gain (loss) on investments                   (318,953)

Accumulated net unrealized appreciation (depreciation)
  on investments--Note 4                                            (1,360,785)
- --------------------------------------------------------------------------------

NET ASSETS ($)                                                       12,817,687
<TABLE>
<CAPTION>
<S>                                 <C>                  <C>                <C>                <C>                   <C>

NET ASSET VALUE PER SHARE

                                      Class A            Class B          Class C              Class R               Class T
- ------------------------------------------------------------------------------------------------------------------------------------

Net Assets ($)                     12,452,179             79,946            3,542              280,964                 1,056

Shares Outstanding                  1,106,785              7,154              316               24,998                93.952
- ------------------------------------------------------------------------------------------------------------------------------------

NET ASSET VALUE
   PER SHARE ($)                        11.25              11.17            11.21                11.24                 11.24

SEE NOTES TO FINANCIAL STATEMENTS.
</TABLE>

                                                                      The Fund

STATEMENT OF OPERATIONS

Year Ended October 31, 1999

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

INVESTMENT INCOME ($):

INCOME:

Interest                                                             1,354,706

Cash dividends                                                         345,878

TOTAL INCOME                                                         1,700,584

EXPENSES:

Management fee--Note 3(a)                                               86,712

Interest expense--Note 2                                               214,953

Registration fees                                                       67,044

Shareholder servicing costs--Note 3(c)                                  35,517

Auditing fees                                                           17,346

Prospectus and shareholders' reports                                    14,047

Custodian fees--Note 3(c)                                                5,540

Trustees' fees and expenses--Note 3(d)                                   1,115

Legal fees                                                               1,036

Distribution fees--Note 3(b)                                               229

Miscellaneous                                                           19,320

TOTAL EXPENSES                                                         462,859

Less--expense reimbursement from the Manager due to
  undertaking--Note 3(a)                                             (127,617)

NET EXPENSES                                                           335,242

INVESTMENT INCOME--NET                                               1,365,342
- --------------------------------------------------------------------------------

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS--NOTE 4:

Net realized gain (loss) on investments                              (245,082)

Net unrealized appreciation (depreciation) on investments            (413,593)

NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS               (658,675)

NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS                   706,667

SEE NOTES TO FINANCIAL STATEMENTS.


STATEMENT OF CASH FLOWS

Year Ended October 31, 1999

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

CASH FLOWS FROM OPERATING ACTIVITIES ($):

Dividends and interest received                     1,690,740

Interest and loan commitment fees paid               (190,352)

Operating expenses paid                              (122,762)

                                                                     1,377,626
- --------------------------------------------------------------------------------

CASH FLOWS FROM INVESTING ACTIVITIES ($):

Purchases of portfolio securities                 (47,721,217)

Proceeds from sales of portfolio securities        48,724,914        1,003,697
- --------------------------------------------------------------------------------

CASH FLOWS FROM FINANCING ACTIVITIES ($):

Proceeds from fund shares sold                      1,350,728

Payments for fund shares redeemed                  (2,078,836)

Cash dividends paid                                   (68,028)

Net proceeds from bank loans                       (1,172,000)     (1,968,136)
- --------------------------------------------------------------------------------

  Increase in cash                                                     413,187

  Cash overdraft at beginning of period                              (222,395)

  Cash at end of period                                                190,792
- --------------------------------------------------------------------------------

RECONCILIATION OF NET INCREASE IN NET ASSETS
  RESULTING FROM OPERATIONS TO NET CASH
  PROVIDED BY OPERATING ACTIVITIES ($):

Net Increase in Net Assets Resulting from Operations                   706,667

Adjustments to reconcile net increase in net assets resulting
  from operations to net cash provided by operating activities:

  Increase in dividends and interest receivable                       (22,655)

  Decrease in paydowns receivable                                       12,811

  Increase in interest payable                                          24,601

  Increase in accrued expenses                                           1,028

  Increase in prepaid expenses                                           (927)

   Increase in due from
      The Dreyfus Corporation and affiliates                           (2,486)

   Decrease in due to Distributor                                         (88)

   Net realized loss on investments                                    245,082

   Net unrealized depreciation on investments                          413,593
- --------------------------------------------------------------------------------

NET CASH PROVIDED BY OPERATING ACTIVITIES                            1,377,626

SEE NOTES TO FINANCIAL STATEMENTS.

                                                             The Fund

STATEMENT OF CHANGES IN NET ASSETS

                                                     Year Ended October 31,
                                                  -----------------------------

                                                  1999(a)                1998
- --------------------------------------------------------------------------------

OPERATIONS ($):

Investment income--net                          1,365,342            1,035,615

Net realized gain (loss) on investments         (245,082)              205,391

Net unrealized appreciation (depreciation)
on investments                                  (413,593)             (928,840)

NET INCREASE (DECREASE) IN NET ASSETS
   RESULTING FROM OPERATIONS                     706,667               312,166
- --------------------------------------------------------------------------------

DIVIDENDS TO SHAREHOLDERS FROM ($):

Investment income--net:

Class A shares                                (1,347,086)            (938,975)

Class B shares                                    (3,216)                   --

Class C shares                                      (137)                   --

Class R shares                                   (15,086)                   --

Class T shares                                       (75)                   --

Net realized gain on investments:

Class A shares                                  (282,340)            (123,741)

TOTAL DIVIDENDS                               (1,647,940)          (1,062,716)
- --------------------------------------------------------------------------------

BENEFICIAL INTEREST TRANSACTIONS ($):

Net proceeds from shares sold:

Class A shares                                    962,717            3,543,424

Class B shares                                     82,511                 --

Class C shares                                      3,500                 --

Class R shares                                    301,000                 --

Class T shares                                      1,000                 --

Dividends reinvested:

Class A shares                                  1,571,690            1,039,144

Class B shares                                        818                 --

Class C shares                                        137                 --

Class R shares                                      7,192                 --

Class T shares                                         75                 --

Cost of shares redeemed:

Class A shares                                (2,071,724)          (1,320,983)

Class R shares                                    (7,112)                 --

INCREASE (DECREASE) IN NET ASSETS FROM
   BENEFICIAL INTEREST TRANSACTIONS              851,804             3,261,585

TOTAL INCREASE (DECREASE) IN NET ASSETS          (89,469)            2,511,035
- --------------------------------------------------------------------------------

NET ASSETS ($):

Beginning of Period                            12,907,156           10,396,121

END OF PERIOD                                  12,817,687           12,907,156

Undistributed investment income--net              141,839              144,634

A FROM DECEMBER 24, 1998 (COMMENCEMENT OF INITIAL OFFERING) TO OCTOBER 31, 1999,
FOR CLASS B, CLASS C, CLASS R AND CLASS T SHARES.

SEE NOTES TO FINANCIAL STATEMENTS.


                                                      Year Ended October 31,
                                               ---------------------------------

                                                  1999(a)                1998
- --------------------------------------------------------------------------------

CAPITAL SHARE TRANSACTIONS:

CLASS A

Shares sold                                        82,330              271,699

Shares issued for dividends reinvested            136,179               79,840

Shares redeemed                                 (179,624)            (103,016)

NET INCREASE (DECREASE) IN SHARES OUTSTANDING      38,885              248,523
- --------------------------------------------------------------------------------

CLASS B

Shares sold                                         7,081                   --

Shares issued for dividends reinvested                 73                   --

NET INCREASE (DECREASE) IN SHARES OUTSTANDING       7,154                   --
- --------------------------------------------------------------------------------

CLASS C

Shares sold                                           304                   --

Shares issued for dividends reinvested                 12                   --

NET INCREASE (DECREASE) IN SHARES OUTSTANDING         316                   --
- --------------------------------------------------------------------------------

CLASS R

Shares sold                                        25,025                   --

Shares issued for dividends reinvested                595                   --

Shares redeemed                                     (622)                   --

NET INCREASE (DECREASE) IN SHARES OUTSTANDING      24,998                   --
- --------------------------------------------------------------------------------

CLASS T

Shares sold                                            87                   --

Shares issued for dividends reinvested                  7                   --

NET INCREASE (DECREASE) IN SHARES OUTSTANDING          94                   --

A FROM DECEMBER 24, 1998 (COMMENCEMENT OF INITIAL OFFERING) TO OCTOBER 31, 1999,
FOR CLASS B, CLASS C, CLASS R AND CLASS T SHARES.

SEE NOTES TO FINANCIAL STATEMENTS.

                                                             The Fund
<TABLE>
<CAPTION>
<S>                                                                                  <C>            <C>          <C>

FINANCIAL HIGHLIGHTS

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

                                                                                                Year Ended October 31,
                                                                                       -------------------------------------

CLASS A SHARES                                                                         1999          1998        1997(a)
- ------------------------------------------------------------------------------------------------------------------------------------

PER SHARE DATA ($):

Net asset value, beginning of period                                                  12.09         12.69         12.50

Investment Operations:

Investment income--net                                                                 1.22          1.03           .06

Net realized and unrealized gain (loss)
   on investments                                                                      (.57)         (.52)          .13

Total from Investment Operations                                                        .65           .51           .19

Distributions:

Dividends from investment income--net                                                 (1.23)         (.96)           --

Dividends from net realized gain
   on investments                                                                      (.26)         (.15)            --

Total Distributions                                                                   (1.49)        (1.11)            --

Net asset value, end of period                                                        11.25         12.09          12.69
- ------------------------------------------------------------------------------------------------------------------------------------

TOTAL RETURN (%)                                                                       5.41          3.82          17.34(b,c)
- ------------------------------------------------------------------------------------------------------------------------------------

RATIOS/SUPPLEMENTAL DATA (%):

Ratio of operating expenses to
   average net assets                                                                   .90           .90            .90(c)

Ratio of interest expense to
   average net assets                                                                  1.61          1.66             --

Ratio of net investment income
   to average net assets                                                              10.23          8.13           5.39(c)

Decrease reflected in above expense ratios
   due to undertakings by the Manager                                                   .96           .71           2.77(c)

Portfolio Turnover Rate                                                              267.67        752.42         244.61(d)
- ------------------------------------------------------------------------------------------------------------------------------------

Net Assets, end of period ($ x 1,000)                                                12,452        12,907         10,396

A   FROM SEPTEMBER 30, 1997 (COMMENCEMENT OF OPERATIONS) TO OCTOBER 31, 1997.

B   EXCLUSIVE OF REDEMPTION FEE.

C   ANNUALIZED.

D   NOT ANNUALIZED.

SEE NOTES TO FINANCIAL STATEMENTS.
</TABLE>


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

PER SHARE DATA ($):

Net asset value, beginning of period                                  11.47

Investment Operations:

Investment income--net                                                  .77

Net realized and unrealized gain (loss)
  on investments                                                       (.24)

Total from Investment Operations                                        .53

Distributions:

Dividends from investment income--net                                  (.83)

Net asset value, end of period                                        11.17
- --------------------------------------------------------------------------------

TOTAL RETURN (%)                                                      5.71(b)
- --------------------------------------------------------------------------------

RATIOS/SUPPLEMENTAL DATA (%):

Ratio of operating expenses to average net assets                     1.60(b)

Ratio of interest expense to average net assets                       1.50(b)

Ratio of net investment income
  to average net assets                                               9.57(b)

Decrease reflected in above expense ratios
  due to undertakings by the Manager                                  1.00(b)

Portfolio Turnover Rate                                             267.67
- --------------------------------------------------------------------------------

Net Assets, end of period ($ x 1,000)                                    80

A FROM DECEMBER 24, 1998 (COMMENCEMENT OF INITIAL OFFERING) TO OCTOBER 31, 1999

B ANNUALIZED.

SEE NOTES TO FINANCIAL STATEMENTS.

                                                             The Fund

FINANCIAL HIGHLIGHTS (CONTINUED)

                                                                  Year Ended

CLASS C SHARES                                           October 31, 1999(a)
- --------------------------------------------------------------------------------

PER SHARE DATA ($):

Net asset value, beginning of period                                   11.47

Investment Operations:

Investment income--net                                                   .80

Net realized and unrealized gain (loss)
  on investments                                                       (.25)

Total from Investment Operations                                         .55

Distributions:

Dividends from investment income--net                                  (.81)

Net asset value, end of period                                         11.21
- --------------------------------------------------------------------------------

TOTAL RETURN (%)                                                      5.91(b)
- --------------------------------------------------------------------------------

RATIOS/SUPPLEMENTAL DATA (%):

Ratio of operating expenses to average net assets                     1.62(b)

Ratio of interest expense to average net assets                       1.57(b)

Ratio of net investment income

  to average net assets                                               9.50(b)

Decrease reflected in above expense ratios
  due to undertakings by the Manager                                  1.59(b)

Portfolio Turnover Rate                                               267.67
- --------------------------------------------------------------------------------

Net Assets, end of period ($ x 1,000)                                      4

A FROM DECEMBER 24, 1998 (COMMENCEMENT OF INITIAL OFFERING) TO OCTOBER 31, 1999

B ANNUALIZED.

SEE NOTES TO FINANCIAL STATEMENTS.


                                                                  Year Ended

CLASS R SHARES                                           October 31, 1999(a)
- --------------------------------------------------------------------------------

PER SHARE DATA ($):

Net asset value, beginning of period                                   11.47

Investment Operations:

Investment income--net                                                   .95

Net realized and unrealized gain (loss)

  on investments                                                       (.29)

Total from Investment Operations                                         .66

Distributions:

Dividends from investment income--net                                  (.89)

Net asset value, end of period                                         11.24
- --------------------------------------------------------------------------------

TOTAL RETURN (%)                                                      7.04(b)
- --------------------------------------------------------------------------------

RATIOS/SUPPLEMENTAL DATA (%):

Ratio of operating expenses to average net assets                      .59(b)

Ratio of interest expense to average net assets                       1.45(b)

Ratio of net investment income
  to average net assets                                              10.33(b)

Decrease reflected in above expense ratios
  due to undertakings by the Manager                                   .90(b)

Portfolio Turnover Rate                                               267.67
- --------------------------------------------------------------------------------

Net Assets, end of period ($ x 1,000)                                    281

A FROM DECEMBER 24, 1998 (COMMENCEMENT OF INITIAL OFFERING) TO OCTOBER 31, 1999

B ANNUALIZED.

SEE NOTES TO FINANCIAL STATEMENTS.

                                                             The Fund

FINANCIAL HIGHLIGHTS (CONTINUED)

                                                                  Year Ended

CLASS T SHARES                                           October 31, 1999(a)
- --------------------------------------------------------------------------------

PER SHARE DATA ($):

Net asset value, beginning of period                                  11.47

Investment Operations:

Investment income--net                                                 1.00

Net realized and unrealized gain (loss)

  on investments                                                      (.39)

Total from Investment Operations                                        .61

Distributions:

Dividends from investment income--net                                 (.84)

Net asset value, end of period                                        11.24
- --------------------------------------------------------------------------------

TOTAL RETURN (%)                                                      6.45(b)
- --------------------------------------------------------------------------------

RATIOS/SUPPLEMENTAL DATA (%):

Ratio of operating expenses to average net assets                     1.14(b)

Ratio of interest expense to average net assets                       1.62(b)

Ratio of net investment income
  to average net assets                                              10.05(b)

Decrease reflected in above expense ratios
  due to undertakings by the Manager                                  1.83(b)

Portfolio Turnover Rate                                               267.67
- --------------------------------------------------------------------------------

Net Assets, end of period ($ x 1,000)                                     1

A FROM DECEMBER 24, 1998 (COMMENCEMENT OF INITIAL OFFERING) TO OCTOBER 31, 1999

B ANNUALIZED.

SEE NOTES TO FINANCIAL STATEMENTS.


NOTES TO FINANCIAL STATEMENTS

NOTE 1--Significant Accounting Policies:

Dreyfus   Premier   Real  Estate  Mortgage  Fund  (the  "fund" ) is  a  separate
non-diversified series of Dreyfus Debt and Equity Funds (the "Company") which is
registered  under the Investment Company Act of 1940, as amended (the "Act"), as
an  open-end  management  investment  company  and  operates as a series company
currently  offering  six  series,  including  the  fund.  The  fund's investment
objective  is  to  maximize total return, consisting of capital appreciation and
current  income.  The  Dreyfus  Corporation (the "Manager") serves as the fund's
investment  adviser.  The  Manager  is  a direct subsidiary of Mellon Bank, N.A.
("Mellon"), which is a wholly-owned subsidiary of Mellon Financial Corporation.

The  Company's Board of Trustees approved, effective December 24, 1998, a change
of  the fund's name from "Dreyfus Real Estate Mortgage Fund" to "Dreyfus Premier
Real  Estate  Mortgage  Fund,"  coinciding with the fund implementing a multiple
class structure.

Premier Mutual Fund Services, Inc. (the "Distributor") is the distributor of the
fund' s shares. The fund is authorized to issue an unlimited number of $.001 par
value  shares  in  the  following  classes of shares: Class A, Class B, Class C,
Class  R  and  Class T shares. Class A and Class T shares are subject to a sales
charge  imposed  at  the  time  of  purchase,  Class  B  shares are subject to a
contingent  deferred  sales charge ("CDSC") imposed on Class B share redemptions
made  within six years of purchase, Class C shares are subject to a CDSC imposed
on  Class  C  shares redeemed within one year of purchase and Class R shares are
sold  at  net  asset  value  per  share  only  to institutional investors. Other
differences between the classes include the services offered to and the expenses
borne by each class and certain voting rights.

As  of October 31, 1999, MBC Investments Corp., an indirect subsidiary of Mellon
Financial Corporation, held 897,286 Class A shares of the fund.

                                                              The Fund

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

The  Company  accounts  separately for the assets, liabilities and operations of
each  series.  Expenses directly attributable to each series are charged to that
series  operations;  expenses  which  are applicable to all series are allocated
among them on a pro rata basis.

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

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

(B)  SECURITIES  TRANSACTIONS AND INVESTMENT INCOME: Securities transactions are
recorded  on  a  trade  date  basis.  Realized  gain  and  loss  from securities
transactions    are    recorded    on    the    identified    cost    basis.

Dividend  income  is  recognized  on  the  ex-dividend date and interest income,
including,  where  applicable,  amortization  of  discount  on  investments,  is
recognized  on  the accrual basis. Under the terms of the custody agreement, the
fund  received  net earnings credits of $808 during the period ended October 31,
1999  based on available cash balances left on deposit. Income earned under this
arrangement is included in interest income.

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

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

The  fund  has  an  unused  capital  loss  carryover  of  approximately $321,000
available  for  Federal  income  tax  purposes  to be applied against future net
securities  profits,  if  any,  realized  subsequent to October 31, 1999. If not
applied, the carryover expires in fiscal 2007.

During  the  period  ended  October  31,  1999,  the  fund decreased accumulated
undistributed  investment  income-net  by  $2,537  and increased accumulated net
realized  gain  (loss)  on  investments  by $2,437, paid-in capital by $100. Net
assets were not affected by this reclassification.

                                                             The Fund

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

NOTE 2--Bank Lines of Credit:

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

The  average  daily  amount  of  borrowings  outstanding under both arrangements
during  the  period  ended  October 31, 1999 was approximately $4,055,100 with a
related weighted average annualized interest rate of 5.30%.

NOTE 3--Management Fee and Other Transactions With Affiliates:

(A)  Pursuant  to a management agreement with the Manager, the management fee is
computed  at  the  annual  rate  of .65 of 1% of the value of the fund's average
daily  net  assets  and  is  payable  monthly.  The  Manager has undertaken from
December 24, 1998 through October 31, 2000 to reduce the management fee paid by,
or  reimburse  such  excess  expenses of the fund, to the extent that the fund's
aggregate   annual   expenses   (exclusive  of  taxes,  brokerage,  interest  on
borrowings, commitment fees, Rule 12b-1 distribution fees, shareholder servicing
fees and expenses and extraordinary expenses) exceed an annual rate of .65 of 1%
of  the  value of the fund's average daily net assets. The expense reimbursement
pursuant  to  the  undertaking,  amounted  to  $127,617  during the period ended
October 31, 1999.

Dreyfus  Service Corporation, a wholly owned subsidiary of the Manager, retained
$1,834  during  the  period  ended  October 31, 1999, from commissions earned on
sales of the fund's shares.

(B)  Under  the  Distribution Plan adopted pursuant to Rule 12b-1 under the Act,
Class    B,    Class    C    and    Class   T   shares   pay   the  Distributor

for distributing their shares at an annual rate of .75 of 1% of the value of the
average  daily  net  assets  of  Class B and Class C shares and .25 of 1% of the
value of the average daily net assets of Class T shares. During the period ended
October 31, 1999, Class B, Class C and Class T shares were charged $216, $11 and
$2, respectively, pursuant to the Distribution Plan.

(C)  Under  the Shareholder Services Plan, Class A, Class B, Class C and Class T
shares  pay the Distributor at an annual rate of .25 of 1% of the value of their
average  daily  net  assets  for the provision of certain services. The services
provided may include personal services relating to shareholder accounts, such as
answering  shareholder  inquiries  regarding  the fund and providing reports and
other  information,  and  services  related  to  the  maintenance of shareholder
accounts.  The  Distributor  may  make  payments to Service Agents (a securities
dealer,  financial  institution  or  other  industry professional) in respect of
these  services.  The  Distributor  determines the amounts to be paid to Service
Agents.  During  the  period ended April 30, 1999, Class A, Class B, Class C and
Class  T  shares were charged $32,877, $72, $4 and $2, respectively, pursuant to
the Shareholder Services Plan.

The  fund  compensates  Dreyfus Transfer, Inc., a wholly-owned subsidiary of the
Manager,   under  a  transfer  agency  agreement  for  providing  personnel  and
facilities  to  perform transfer agency services for the fund. During the period
ended  October  31,  1999,  the fund was charged $2,008 pursuant to the transfer
agency agreement.

The  fund  compensates  Mellon under a custody agreement for providing custodial
services  for  the  fund. During the period ended October 31, 1999, the fund was
charged $5,540 pursuant to the custody agreement.

(D)  Each  trustee  who  is  not  an  "affiliated  person" as defined in the Act
receives  from the Company an annual fee of $2,500 and an attendance fee of $500
per  meeting.  The  Chairman  of  the  Board  receives an additional 25% of such
compensation.

                                                             The Fund

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(E)  During the period ended October 31, 1999, the fund incurred total brokerage
commissions  of $56,928, of which $8,950 was paid to Dreyfus Brokerage Services,
a subsidiary of Mellon Financial Corporation.

NOTE 4--Securities Transactions:

The  aggregate  amount of purchases and sales (including paydowns) of investment
securities, excluding short-term securities, during the period ended October 31,
1999, amounted to $47,666,470 and $49,224,089, respectively.

At  October 31, 1999, accumulated net unrealized depreciation on investments was
$1,360,785,  consisting of $218,472 gross unrealized appreciation and $1,579,257
gross unrealized depreciation.

At October 31, 1999, the cost of investments for Federal income tax purposes was
substantially  the  same  as  the cost for financial reporting purposes (see the
Statement of Investments).


REPORT OF INDEPENDENT AUDITORS

Shareholders and Board of Trustees

Dreyfus Premier Real Estate Mortgage Fund

We  have audited the accompanying statement of assets and liabilities, including
the  statement of investments, of Dreyfus Premier Real Estate Mortgage Fund (one
of the funds constituting Dreyfus Debt and Equity Funds) as of October 31, 1999,
and the related statements of operations and cash flows for the year then ended,
the  statement  of changes in net assets for each of the two years in the period
then  ended  and  financial  highlights for each of the years indicated therein.
These  financial  statements  and financial highlights are the responsibility of
the  Fund' s  management.  Our  responsibility is to express an opinion on these
financial statements and financial highlights based on our audits.

We   conducted  our  audits  in  accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable  assurance  about  whether  the  financial  statements  and financial
highlights  are free of material misstatement. An audit includes examining, on a
test  basis,  evidence  supporting  the amounts and disclosures in the financial
statements  and  financial  highlights.  Our procedures included verification by
examination  of  securities  held  by  the  custodian as of October 31, 1999 and
confirmation  of  securities  not  held  by the custodian by correspondence with
others.  An  audit  also  includes  assessing the accounting principles used and
significant  estimates  made  by  management,  as well as evaluating the overall
financial   statement  presentation.  We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In  our  opinion,  the financial statements and financial highlights referred to
above  present  fairly,  in  all  material  respects,  the financial position of
Dreyfus  Premier  Real  Estate Mortgage Fund at October 31, 1999, the results of
its  operations  and  its cash flows for the year then ended, the changes in its
net assets for each of the two years in the period then ended, and the financial
highlights  for  each  of  the  indicated  years,  in  conformity with generally
accepted accounting principles.


New York, New York

December 10, 1999

                                                             The Fund


NOTES

                                                           For More Information

                        Dreyfus Premier Real Estate Mortgage Fund
                        200 Park Avenue
                        New York, NY 10166

                        Manager

                        The Dreyfus Corporation
                        200 Park Avenue
                        New York, NY 10166

                        Custodian

                        Mellon Bank, N.A.
                        One Mellon Bank Center
                        Pittsburgh, PA 15258

                        Transfer Agent & Dividend Disbursing Agent

                        Dreyfus Transfer, Inc.
                        P.O. Box 9671
                        Providence, RI 02940

                        Distributor

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

To obtain information:

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

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

(c) 1999 Dreyfus Service Corporation                                  045AR9910



Dreyfus
Short Term
High Yield Fund

ANNUAL REPORT October 31, 1999

(reg.tm)





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

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

Year 2000 Issues (Unaudited)

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


                                 Contents

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

                             2   Letter from the President

                             3   Discussion of Fund Performance

                             6   Fund Performance

                             7   Statement of Investments

                            14   Statement of Assets and Liabilities

                            15   Statement of Operations

                            16   Statement of Changes in Net Assets

                            17   Financial Highlights

                            18   Notes to Financial Statements

                            22   Report of Independent Auditors

                            23   Important Tax Information

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

                                 Back Cover

                                                                       The Fund

                                                                        Dreyfus

                                                     Short Term High Yield Fund

LETTER FROM THE PRESIDENT

Dear Shareholder:

We  are  pleased to present this annual report for Dreyfus Short Term High Yield
Fund,  covering  the  12-month  period from November 1, 1998 through October 31,
1999.  Inside,  you' ll find valuable information about how the fund was managed
during  the  reporting  period, including a discussion with the fund's portfolio
manager, Roger King, a member of the Dreyfus Taxable Fixed Income Team.

The  past  12  months  have  been  highly volatile for most bonds. Although U.S.
Treasury  securities  began  the  reporting period in the wake of a rally caused
primarily  by  a  "flight  to  quality"  amid the spread of the global financial
crisis  in overseas markets, most higher yielding sectors of the bond market had
declined  sharply.  The  Federal Reserve Board responded to the global financial
crisis last fall by reducing short-term interest rates.  Its strategy apparently
was effective, and the U.S. economy remained strong through the remainder of the
reporting    period.

Because  inflation  is more likely to rise in a strong economy, the overall bond
market  --  including  U.S.  Treasury securities -- declined during the first 10
months of 1999. To help forestall a rise of inflation, the Federal Reserve Board
raised  short-term  interest  rates twice during the summer of 1999, effectively
reversing  most  of last fall's interest-rate cuts. Higher interest rates led to
some  erosion  of  bond  prices,  especially  among  the  higher yielding market
sectors.  In this environment, however, the yields of many higher yielding bonds
- --  including  corporate  bonds  and  U.S.  government agency securities -- have
recently  been  quite  attractive  compared  to  the  yields  of  U.S.  Treasury
securities of comparable maturity.

We  appreciate  your  confidence over the past year, and we look forward to your
continued participation in Dreyfus Short Term High Yield Fund.

Sincerely,


Stephen E. Canter

President and Chief Investment Officer

The Dreyfus Corporation

November 15, 1999




DISCUSSION OF FUND PERFORMANCE

Roger King, Portfolio Manager Dreyfus Taxable Fixed Income Team

How did Dreyfus Short Term High Yield Fund  perform relative to its benchmark?

For the 12-month period ended October 31, 1999, the fund produced a total return
of  3.06% .(1)  This  compares  to  a 5.61% return for the fund's benchmark, the
Merrill Lynch High-Yield Master II Index for the same period.(2)

Because  of  its  restricted  maturity  and  duration,  we also gauge the fund's
performance  against  a  shorter term measure: a Dreyfus Customized Limited Term
High  Yield Index, which produced a 7.19% return for the period.(3) This blended
index  is  composed  of  four  shorter  term  sub-indices  of  the Merrill Lynch
High-Yield Master II Index.(3)

We  attribute  the fund's performance largely to our investment strategy.  While
the  fund' s  average effective maturity was less than that of the Merrill Lynch
Index,  its  average  credit  quality was also lower.  Pricing for lower quality
high  yield  bonds  was  generally difficult through most of the 12 months, most
notably  over  the  recent  few  months,  as  evidenced  by  the  fund' s  0.15%
year-to-date  return through October 31, 1999. Unfortunately the strength in the
market  was  concentrated  in  the  higher quality credits within the high yield
market, as high yield investors generally shunned added credit risk.

What is the fund's investment approach?

The   fund  seeks  to  maximize  current  income  by  investing  in  high  yield
fixed-income  securities.  We limit the average effective portfolio maturity and
average   effective   duration   of   the   fund   to   three  years  or  less.

We normally invest most of the fund's assets in fixed-income securities of below
investment-grade  credit  quality.  Issuers of below investment-grade securities
may  be  in  early  stages  of  development or may have highly leveraged balance
sheets.    To    compensate    the    buyer    for    the     The    Fund


DISCUSSION OF FUND PERFORMANCE (CONTINUED)

greater  risk,  these  companies  must offer higher yields than those offered by
more highly rated firms.

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

What other factors influenced the fund's performance?

When  the  reporting  period  began,  fixed-income investors were concerned that
economic weakness in overseas markets might reduce earnings growth for many U.S.
companies,  including  issuers of high yield bonds.  It quickly became apparent,
however,  that  these  fears  were  largely  unfounded.  In  fact,  the troubled
economies  of Japan and Southeast Asia strengthened while economic growth in the
U.S.  barreled ahead.  In this environment, the high yield market recovered from
the  steep drop it experienced in the latter part of 1998, indeed, outperforming
most  other  fixed-income  market  segments over the first three months of 1999.
This  recovery,  however,  proved short-lived as liquidity pressures and lack of
demand  brought  negative  returns  back  to  the  high yield market over recent
months.

During  May  and  June,  investor sentiment shifted away from a concern that the
economy  might  slow  to  fear  that  it  might  grow  too  quickly  and  awaken
inflationary  pressures.   As  a  result of inflation fears, the Federal Reserve
Board  increased  short-term  interest  rates  twice.  In response to these rate
hikes, the fixed-income market experienced a general decline.

Most importantly, pressure on bond prices continued through the third quarter of
1999.  The high yield market has fallen, albeit gradually, to levels seen at the
depth of the October 1998 financial crisis.  The major force driving the decline
has  been concern over calendar-year-end liquidity.  In anticipation of problems
which  we  believe  will  likely  prove  unfounded,  investors  have  stepped up
redemptions of high yield mutual funds and fund managers have sold securities in
order   to  have  more  cash  on  hand  in  anticipation  of  potential  further
redemptions.     At    the

same  time,  institutional investors have, to a large extent, stopped buying and
selling, further reducing market liquidity. This has created a market in which a
large  supply  of  high  yield  issues  has been met by a weak demand; in such a
market,    bond    prices    inevitably    decline.

What is the fund's current strategy?

We  have  worked  steadily  to  restructure  the  fund to protect it from market
illiquidity.  As  a  first  step, we shortened the fund's effective maturity and
duration.  Second,  our  new  focus  on  bonds  rated BB has improved the fund's
overall  credit  quality.  Third,  we  continue  to place industry focus on more
defensive  sectors,  such  as broadcasting and entertainment, which historically
have  been  less  volatile  in different economic environments.  These steps are
designed  to help us provide shareholders with high levels of current income and
limit performance volatility by improving the fund's overall liquidity profile.

November 15, 1999

(1)  TOTAL RETURN INCLUDES REINVESTMENT OF DIVIDENDS AND ANY CAPITAL GAINS PAID.
PAST PERFORMANCE IS NO GUARANTEE OF FUTURE RESULTS.  SHARE PRICE, YIELD AND
INVESTMENT RETURN FLUCTUATE SUCH THAT UPON REDEMPTION FUND SHARES MAY BE WORTH
MORE OR LESS THAN THEIR ORIGINAL COST.

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

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

                                                             The Fund

FUND PERFORMANCE

Comparison of change in value of $10,000 investment in Dreyfus Short Term High
Yield Fund with the Merrill Lynch High Yield Master II Index and a Customized
Limited Term High Yield Index
- --------------------------------------------------------------------------------

Average Annual Total Returns AS OF 10/31/99
<TABLE>
<CAPTION>
<S>                                                                   <C>                    <C>                    <C>

                                                                      Inception                                       From
                                                                        Date                 1 Year                 Inception
- ------------------------------------------------------------------------------------------------------------------------------------

Fund                                                                   8/16/96                3.06%                   5.40%

((+))  SOURCE: BLOOMBERG L.P.
</TABLE>

PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.

THE ABOVE GRAPH COMPARES A $10,000 INVESTMENT MADE IN DREYFUS SHORT TERM HIGH
YIELD FUND ON 8/16/96 (INCEPTION DATE) TO A $10,000 INVESTMENT MADE ON THAT DATE
IN THE MERRILL LYNCH HIGH YIELD MASTER II INDEX (THE "MERRILL INDEX"), AS WELL
AS TO A CUSTOMIZED "LIMITED TERM HIGH YIELD INDEX" WHICH HAS BEEN CONSTRUCTED BY
THE DREYFUS CORPORATION, EACH OF WHICH IS DESCRIBED BELOW.  THE CUSTOMIZED
LIMITED TERM HIGH YIELD INDEX HAS BEEN USED BY THE FUND'S PORTFOLIO MANAGER
SINCE THE FUND'S INCEPTION AS A BENCHMARK IN MANAGING THE FUND BECAUSE OF THE
MATURITY AND DURATION RESTRICTIONS ON THE FUND AND THE LACK OF A REPRESENTATIVE
BROAD-BASED SHORTER TERM HIGH-YIELD SECURITIES INDEX. FOR COMPARATIVE PURPOSES,
THE VALUE OF EACH INDEX ON 8/31/96 IS USED AS THE BEGINNING VALUE ON 8/16/96.
ALL DIVIDENDS AND CAPITAL GAIN DISTRIBUTIONS ARE REINVESTED. THE CUSTOMIZED
LIMITED TERM HIGH YIELD INDEX IS CALCULATED ON A YEAR-TO-YEAR BASIS.

THE FUND SEEKS TO ACHIEVE ITS OBJECTIVE BY INVESTING IN HIGH-YIELD SECURITIES,
AND BY MAINTAINING AN AVERAGE EFFECTIVE PORTFOLIO MATURITY AND AVERAGE DURATION
OF THREE YEARS OR LESS.  THE FUND'S PERFORMANCE SHOWN IN THE LINE GRAPH TAKES
INTO ACCOUNT ALL APPLICABLE FEES AND EXPENSES. THE MERRILL INDEX IS A MARKET
CAPITALIZATION-WEIGHTED INDEX INCLUDING ALL DOMESTIC AND YANKEE HIGH-YIELD BONDS
WITH AT LEAST $100 MILLION PAR AMOUNT OUTSTANDING AND GREATER THAN OR EQUAL TO
ONE YEAR TO MATURITY.  BOTH INTEREST AND PRICE CHANGES ARE CALCULATED DAILY
BASED ON AN ACCRUED SCHEDULE AND TRADER PRICING.  THE CUSTOMIZED LIMITED TERM
HIGH YIELD INDEX IS COMPOSED OF FOUR SUBINDICES OF THE MERRILL INDEX.  THESE
SUBINDICES, BLENDED AND MARKET WEIGHTED, ARE (I) BB-RATED 1-3 YEARS, (II)
B-RATED 1-3 YEARS, (III) BB-RATED 3-5 YEARS, AND (IV) B-RATED 3-5 YEARS. UNLIKE
THE CUSTOMIZED LIMITED TERM HIGH YIELD INDEX, WHICH IS COMPOSED OF BONDS RATED
NO LOWER THAN "B," THE FUND CAN INVEST IN BONDS WITH LOWER CREDIT RATINGS THAN
"B" AND AS LOW AS "D". THE MERRILL INDEX INCLUDES "C"-RATED BONDS.  NEITHER
INDEX TAKES INTO ACCOUNT CHARGES, FEES AND OTHER EXPENSES.  FURTHER INFORMATION
RELATING TO FUND PERFORMANCE, INCLUDING EXPENSE REIMBURSEMENTS, IF APPLICABLE,
IS CONTAINED IN THE FINANCIAL HIGHLIGHTS SECTION OF THE PROSPECTUS AND ELSEWHERE
IN THIS REPORT.


<TABLE>
<CAPTION>
<S>                                                                                       <C>                          <C>


STATEMENT OF INVESTMENTS

October 31, 1999

                                                                                              Principal
BONDS AND NOTES--94.1%                                                                       Amount ($)                Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------

AIRCRAFT & AEROSPACE--2.0%

AM General, Ser. B,

   Sr. Notes, 12.875%, 2002                                                                     912,000                  816,240

Aircraft Lease Portfolio Securitisation 96-1,

  Pass-Through Trust, Ctfs.,

   Cl. D, 12.75%, 2006                                                                          515,872                  510,713

America West Airlines Pass-Through Trust,

  Pass-Through Ctfs.,

   Ser. 1996-1, Cl. D, 8.16%, 2002                                                              181,233                  180,039

Burke Industries,

   Sr. Notes, 9.881%, 2007                                                                    2,000,000  (a)           1,310,000

                                                                                                                       2,816,992

AUTOMOTIVE--3.1%

Aetna Industries,

   Sr. Notes, 11.875%, 2006                                                                   3,000,000                3,352,500

Penda, Ser. B,

   Sr. Notes, 10.75%, 2004                                                                    1,000,000                  965,000

                                                                                                                       4,317,500

BROADCASTING--4.2%

Paxson Communications,

   Sr. Sub. Notes, 11.625%, 2002                                                              4,000,000                4,160,000

Univision Network Holding,

   Sub. Notes, 7%, 2002                                                                       2,550,575                1,808,010

                                                                                                                       5,968,010

BUILDING MATERIALS--1.1%

ICF Kaiser International,

   Sr. Sub. Notes, 13%, 2003                                                                  3,000,000  (b)           1,511,250

BUSINESS SERVICES--3.0%

Corporate Express,

   Conv. Sub. Notes, 4.5%, 2000                                                               2,988,000                2,969,325

Pierce Leahy,

   Sr. Sub. Notes, 11.125%, 2006                                                              1,130,000                1,203,450

                                                                                                                       4,172,775

CABLE TELEVISION-10.3%

Adelphia Communications, Ser. B,

   Sr. Notes, 10.25%, 2000                                                                      600,000                  609,000

Century Communications,

   Sr. Notes, 0%, 2003                                                                        2,000,000                1,440,000

Diamond Cable Communications:

   Sr. Discount Notes, 13.25%, 2004                                                           2,250,000                2,407,500

   Sr. Discount Notes, 0/11.75%, 2005                                                         2,000,000  (c)           1,835,000

                                                                                                     The Fund

STATEMENT OF INVESTMENTS (CONTINUED)

                                                                                              Principal

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

CABLE TELEVISION (CONTINUED)

Digital Television Service/Capital, Ser. B,

   Sr. Sub. Notes, 12.5%, 2007                                                                2,000,000                2,110,000

Helicon Group,

   Sr. Notes, 11%, 2003                                                                       2,500,000                2,587,500

Net Sat Servicos,

   Sr. Secured Notes, 12.75%, 2001                                                              500,000  (d)             462,500

Pegasus Media & Communications, Ser. B,

   Sr. Sub. Notes, 12.5%, 2005                                                                2,775,000                2,997,000

                                                                                                                      14,448,500

CHEMICALS--2.1%

ISP Holdings, Ser. B,

   Sr. Notes, 9.75%, 2002                                                                     3,000,000                3,030,000

COMMERCIAL MORTGAGE

  PASS-THROUGH CTFS.--2.6%

GS Mortgage Securities II,

   Ser. 1999-FL2A, Cl. G, 7.468%, 2013                                                        2,000,000  (a,e)         1,866,060

Nomura Depositor Trust,

   Ser. 1998-STI, Cl. B2, 9.656%, 2003                                                        2,000,000  (a,e)         1,806,563

                                                                                                                       3,672,623

CONSUMER--5.7%

BPC Holding, Ser. B,

   Sr. Secured Notes, 12.5%, 2006                                                               350,000                  324,625

Hosiery Corp. of America,

   Sr. Sub. Notes, 13.75%, 2002                                                               2,000,000                2,080,000

Sharp Do Brazil,

   Medium-Term Notes, 9.625%, 2000                                                            1,000,000  (f)             352,500

Southland,

   Deb., 5%, 2003                                                                             3,250,000                2,770,625

Sweetheart Cup,

   Sr. Sub. Notes, 9.625%, 2000                                                               2,500,000                2,437,500

                                                                                                                       7,965,250

ENERGY--1.1%

Clark USA, Ser. B,

   Sr. Notes, 10.875%, 2005                                                                   2,000,000                1,590,000


                                                                                              Principal

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

ENTERTAINMENT--3.2%

American Skiing, Ser. B,

   Sr. Sub. Notes, 12%, 2006                                                                  4,000,000                3,670,000

United Artists Theatres, Ser. B,

   Floating Rate Notes, 10.553%, 2007                                                         4,000,000  (a)             820,000

                                                                                                                       4,490,000

FINANCIAL--1.1%

Imperial Credit Capital Trust I, Ser. A,

   Remarketed Par Securities, 10.25%, 2002                                                    2,000,000                1,588,050

FOOD & BEVERAGES--1.4%

Envirodyne Industries,

   Sr. Notes, 10.25%, 2001                                                                    2,000,000                1,490,000

Sun World International, Ser. B,

   First Mortgage, 11.25%, 2004                                                                 450,000                  453,938

                                                                                                                       1,943,938

FOREST PRODUCTS--4.4%

Maxxam Group Holdings,

   Sr. Secured Notes, 12%, 2003                                                               6,110,000                6,171,100

HEALTH CARE-.8%

EyeCare Centers of America,

   Floating Interest Rate Sub. Term Securities, 9.04%, 2008                                   1,500,000  (a)           1,087,500

INDUSTRIAL--.4%

Applied Extrusion Technology, Ser. B,

   Sr. Notes, 11.5%, 2002                                                                       500,000                  515,000

INSURANCE--2.8%

Reliance Group Holdings,

   Sr. Notes, 9%, 2000                                                                        3,900,000                3,988,526

METALS--5.2%

Northwestern Steel & Wire,

   Sr. Notes, 9.5%, 2001                                                                      2,000,000                  890,000

Oregon Steel Mills,

   First Mortgage, 11%, 2003                                                                  2,448,000                2,509,200

Renco Metals,

   Sr. Notes, 11.5%, 2003                                                                     4,500,000                3,937,500

                                                                                                                       7,336,700

                                                                                                     The Fund

STATEMENT OF INVESTMENTS (CONTINUED)

                                                                                              Principal

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

PACKAGING--1.7%

Stone Container,

   Sr. Notes, 9.875%, 2001                                                                    1,050,000                1,055,250

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

   Gtd. Sr. Notes, 10.25%, 2002                                                               1,500,000                1,402,500

                                                                                                                       2,457,750

REAL ESTATE--6.0%

Associated Estates Realty,

   Sr. Notes, 8.375%, 2000                                                                    1,500,000                1,485,354

Meditrust:

   Conv. Notes, 7.5%, 2001                                                                    2,500,000                2,278,125

   Medium-Term Notes, 7.77%, 2002                                                             1,000,000                  930,485

   Notes, 7.6%, 2001                                                                            395,000                  376,663

Rockefeller Center Properties,

   Conv. Deb., 0%, 2000                                                                       4,000,000                3,360,000

                                                                                                                       8,430,627

RETAIL--.7%

Cafeteria Operators

  (Gtd. by Furrs/Bishops Specialty Group),

   Sr. Secured Notes, 12%, 2001                                                               1,000,000                  970,000

SUPERMARKETS--.7%

Pathmark Stores,

   Discount Notes, 0/10.75%, 2003                                                             1,000,000  (c)             980,000

TECHNOLOGY--1.8%

Baan,

   Conv. Sub. Notes, 4.5%, 2001                                                               3,000,000                2,512,500

TELECOMMUNICATION/CARRIERS--2.8%

GST USA,

   Sr. Discount Notes, 0/13.875%, 2005                                                        1,000,000  (c)             765,000

Orion Network Systems,

   Sr. Discount Notes, 0/12.5%, 2007                                                          7,000,000  (c)           3,115,000

                                                                                                                       3,880,000

TEXTILES--2.7%

Sassco Fashions,

   Sr. Notes, 12.75%, 2004                                                                    3,317,519                3,217,994

Texfi Industries,

   Sr. Sub. Deb., 8.75%, 1999                                                                 2,500,000  (b)             550,000

                                                                                                                       3,767,994

TRANSPORTATION-10.5%

Eletson Holdings,

   First Pfd. Ship Mortgage Notes, 9.25%, 2003                                                  850,000                  769,250


                                                                                              Principal

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

TRANSPORTATION (CONTINUED)

International Shipholding,

   Sr. Notes, 9%, 2003                                                                        3,000,000                2,985,000

MTL, Ser. B,

  Floating Interest Rate Sub. Term Securities,

   10.32%, 2006                                                                               3,000,000  (a)           2,655,000

OMI,

   Sr. Notes, 10.25%, 2003                                                                    2,000,000                2,025,000

Petro Stopping Centers/Financial,

   Sr. Notes, 10.5%, 2007                                                                     2,000,000                1,930,000

Union Pacific,

   Sub. Deb, 5.5%, 2033                                                                       3,068,000                2,234,134

ValuJet,

   Sr. Notes, 10.25%, 2001                                                                    2,450,000                2,143,750

                                                                                                                      14,742,134

UTILITIES--.1%

Hidroelectrica Piedra Aguila,

   Medium-Term Notes, 10.625%, 2001                                                             500,000  (b)             201,250

WIRELESS COMMUNICATIONS--12.6%

Clearnet Communications,

   Sr. Discount Notes, 0/14.75%, 2005                                                         2,000,000  (c)           1,902,500

Comunicacion Celular,

   Sr. Discount Notes, 0/14.125%, 2005                                                        2,500,000  (c,e)         1,268,750

Dial Call Communications,

   Sr. Notes, 10.25%, 2005                                                                    2,791,000                2,860,775

Microcell Telecommunications, Ser. B,

   Sr. Discount Notes, 0/14%, 2006                                                            5,000,000  (c)           4,125,000

Mobile Telecommunications,

   Sr. Notes, 13.5%, 2002                                                                     1,200,000                1,365,000

Occidente y Caribe Celular, Ser. B,

   Sr. Discount Notes, 0/14%, 2004                                                            5,000,000  (c)           2,637,500

Pagemart Nationwide,

   Sr. Discount Notes, 0/15%, 2005                                                            2,495,000  (c)           2,183,125

WinStar Communications,

   Sr. Discount Notes, 0/14%, 2005                                                            1,600,000  (c)           1,416,000

                                                                                                                      17,758,650

TOTAL BONDS AND NOTES

   (cost $155,912,678)                                                                                               132,314,619

                                                                                                     The Fund

STATEMENT OF INVESTMENTS (CONTINUED)


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

CONSUMER--.0%

Discovery Zone (warrants)                                                                         1,000  (e,g)                 1

Discovery Zone, Cl. A, (warrants)                                                                 5,100  (e,g)                 5

Discovery Zone, Cl. B, (warrants)                                                                 5,100  (e,g)                 5

Signature Brands (warrants)                                                                         750  (e,g)                --

Sun International Hotels                                                                            198  (e,g)             4,009

                                                                                                                           4,020

WIRELESS COMMUNICATIONS--.1%

Comunicacion Celular warrants                                                                     1,500  (e,g)            90,188

TOTAL COMMON STOCKS

   (cost $151,136)                                                                                                        94,208
- ------------------------------------------------------------------------------------------------------------------------------------


PREFERRED STOCKS--1.3%
- ------------------------------------------------------------------------------------------------------------------------------------

BROADCASTING--1.2%

Spanish Broadcasting System:

   Ser. A, Cum., $142.50                                                                            229                  243,885

   Ser. A, Cum., $142.50                                                                          1,315  (e)           1,400,475

                                                                                                                       1,644,360

ENERGY--.1%

Contour Energy,

   Cum. Conv., $2.625                                                                            34,700  (g)             138,800

TOTAL PREFERRED STOCKS

   (cost $2,540,075)                                                                                                   1,783,160


                                                                                              Principal
SHORT-TERM INVESTMENTS--2.3%                                                                 Amount ($)                 Value ($)
- ------------------------------------------------------------------------------------------------------------------------------------

COMMERCIAL PAPER;

Transamerica Financial,

  5.34%, 11/1/1999

   (cost $3,295,000)                                                                          3,295,000                3,295,000
- ------------------------------------------------------------------------------------------------------------------------------------

TOTAL INVESTMENTS (cost $161,898,889)                                                             97.8%              137,486,987

CASH AND RECEIVABLES (NET)                                                                         2.2%                3,126,183

NET ASSETS                                                                                       100.0%              140,613,170

(A) VARIABLE RATE SECURITY--INTEREST RATE SUBJECT TO PERIODIC CHANGE.

(B) NON-INCOME PRODUCING--SECURITY IN DEFAULT.

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

(D) REFLECTS DATE SECURITY CAN BE REDEEMED AT HOLDER'S OPTION; THE STATED
MATURITY IS 8/5/2004.

(E) SECURITIES EXEMPT FROM REGISTRATION UNDER RULE 144A OF THE SECURITIES ACT OF
1933. THESE SECURITIES MAY BE RESOLD IN TRANSACTIONS EXEMPT FROM REGISTRATION,
NORMALLY TO QUALIFIED INSTITUTIONAL BUYERS. AT OCTOBER 31, 1999, THESE
SECURITIES AMOUNTED TO $6,436,056 OR 4.6% OF NET ASSETS.

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

(G) NON-INCOME PRODUCING SECURITY.

SEE NOTES TO FINANCIAL STATEMENTS.
</TABLE>


                                                             The Fund

STATEMENT OF ASSETS AND LIABILITIES

October 31, 1999

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

ASSETS ($):

Investments in securities--See Statement of
Investments                                           161,898,889   137,486,987

Interest and dividends receivable                                     3,290,421

Receivable for investment securities sold                               420,930

Prepaid expenses and other assets                                        18,401

                                                                    141,216,739
- --------------------------------------------------------------------------------

LIABILITIES ($):

Due to The Dreyfus Corporation and affiliates                            98,808

Due to Distributor                                                       30,542

Cash overdraft due to Custodian                                         262,756

Payable for shares of Beneficial Interest redeemed                      158,918

Accrued expenses                                                         52,545

                                                                        603,569
- --------------------------------------------------------------------------------

NET ASSETS ($)                                                      140,613,170
- --------------------------------------------------------------------------------

COMPOSITION OF NET ASSETS ($):

Paid-in capital                                                     176,702,652

Accumulated undistributed investment income--net                        207,747

Accumulated net realized gain (loss) on investments                (11,885,327)

Accumulated net unrealized appreciation (depreciation)
   on investments--Note 4                                          (24,411,902)
- --------------------------------------------------------------------------------

NET ASSETS ($)                                                      140,613,170
- --------------------------------------------------------------------------------

SHARES OUTSTANDING

(unlimited number of $.001 par value shares of Beneficial Interest authorized)
                                                                      13,230,429

NET ASSET VALUE, offering and redemption price per share ($)              10.63

SEE NOTES TO FINANCIAL STATEMENTS.


STATEMENT OF OPERATIONS

Year Ended October 31, 1999

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

INVESTMENT INCOME ($):

INCOME:

Interest                                                            19,697,938

Cash dividends                                                         194,854

TOTAL INCOME                                                        19,892,792

EXPENSES:

Management fee--Note 3(a)                                            1,115,088

Shareholder servicing costs--Note 3(b)                                 594,401

Interest expense--Note 2                                               167,281

Professional fees                                                       43,992

Registration fees                                                       34,985

Prospectus and shareholders' reports                                    25,306

Custodian fees--Note 3(b)                                               16,162

Trustees' fees and expenses--Note 3(c)                                  11,186

Miscellaneous                                                           12,603

TOTAL EXPENSES                                                       2,021,004

INVESTMENT INCOME--NET                                              17,871,788
- --------------------------------------------------------------------------------

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS--NOTE 4 ($):

Net realized gain (loss) on investments                            (9,919,365)

Net unrealized appreciation (depreciation) on investments          (1,835,044)

NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS            (11,754,409)

NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS                 6,117,379

SEE NOTES TO FINANCIAL STATEMENTS.

                                                             The Fund

STATEMENT OF CHANGES IN NET ASSETS

                                                         Year Ended October 31,
                                                    ----------------------------

                                                     1999                1998
- --------------------------------------------------------------------------------

OPERATIONS ($):

Investment income--net                         17,871,788           19,007,204

Net realized gain (loss) on investments       (9,919,365)          (1,959,796)

Net unrealized appreciation (depreciation)
   on investments                             (1,835,044)         (22,833,877)

NET INCREASE (DECREASE) IN NET ASSETS
   RESULTING FROM OPERATIONS                   6,117,379           (5,786,469)
- --------------------------------------------------------------------------------

DIVIDENDS TO SHAREHOLDERS FROM ($):

Investment income--net                       (17,829,858)         (18,947,207)

Net realized gain on investments                       --          (1,405,597)

TOTAL DIVIDENDS                              (17,829,858)         (20,352,804)
- --------------------------------------------------------------------------------

BENEFICIAL INTEREST TRANSACTIONS ($):

Net proceeds from shares sold                 128,889,888          248,552,018

Dividends reinvested                           11,014,692           14,395,569

Cost of shares redeemed                     (164,056,826)        (207,057,502)

INCREASE (DECREASE) IN NET ASSETS FROM
   BENEFICIAL INTEREST TRANSACTIONS          (24,152,246)           55,890,085

TOTAL INCREASE (DECREASE) IN NET ASSETS      (35,864,725)           29,750,812
- --------------------------------------------------------------------------------

NET ASSETS ($):

Beginning of Period                           176,477,895          146,727,083

END OF PERIOD                                 140,613,170          176,477,895

Undistributed investment income--net              207,747              165,817
- --------------------------------------------------------------------------------

CAPITAL SHARE TRANSACTIONS (SHARES):

Shares sold                                    11,336,857           19,465,771

Shares issued for dividends reinvested            981,803            1,140,837

Shares redeemed                              (14,528,971)         (16,472,534)

NET INCREASE (DECREASE) IN SHARES OUTSTANDING  (2,210,311)           4,134,074

SEE NOTES TO FINANCIAL STATEMENTS.
<TABLE>
<CAPTION>
<S>                                                                 <C>              <C>              <C>            <C>

FINANCIAL HIGHLIGHTS

The  following table describes the performance for the fiscal periods indicated.
Total return shows how much your investment in the fund would have increased (or
decreased)  during  each  period,  assuming you had reinvested all dividends and
distributions.  These  figures  have  been  derived  from  the  fund's financial
statements.

                                                                                           Year Ended October 31,
                                                                     -----------------------------------------------------------

                                                                     1999             1998             1997          1996(a)
- ------------------------------------------------------------------------------------------------------------------------------------

PER SHARE DATA ($):

Net asset value, beginning of period                                11.43            12.98            12.69            12.50

Investment Operations:

Investment income--net                                               1.16             1.22             1.29              .26

Net realized and unrealized gain (loss)
   on investments                                                   (.80)           (1.44)              .34              .19

Total from Investment Operations                                      .36            (.22)             1.63              .45

Distributions:

Dividends from investment income--net                              (1.16)           (1.21)           (1.29)            (.26)

Dividends from net realized gain on
   investments                                                         --            (.12)            (.05)               --

Total Distributions                                                (1.16)           (1.33)           (1.34)            (.26)

Net asset value, end of period                                      10.63            11.43            12.98            12.69
- ------------------------------------------------------------------------------------------------------------------------------------

TOTAL RETURN (%)                                                     3.06           (2.18)            13.38         17.02(b)
- ------------------------------------------------------------------------------------------------------------------------------------

RATIOS/SUPPLEMENTAL DATA (%):

Ratio of operating expenses to average
   net assets                                                        1.08             1.06             1.09           .92(b)

Ratio of interest expense to average
   net assets                                                         .10              .12              .22               --

Ratio of net investment income
   to average net assets                                            10.42             9.58            10.02          9.76(b)

Decrease reflected in above expense ratios
   due to undertakings by the Manager                                  --               --              .02          1.62(b)

Portfolio Turnover Rate                                             64.80            71.00           102.59         77.79(c)
- ------------------------------------------------------------------------------------------------------------------------------------

Net Assets, end of period ($ X 1,000)                             140,613          176,478          146,727           18,779

(A)  FROM AUGUST 16, 1996 (COMMENCEMENT OF OPERATIONS) TO OCTOBER 31, 1996.

(B)  ANNUALIZED.

(C)  NOT ANNUALIZED.

SEE NOTES TO FINANCIAL STATEMENTS.
</TABLE>

                                                             The Fund

NOTES TO FINANCIAL STATEMENTS

NOTE 1--Significant Accounting Policies:

Dreyfus Short Term High Yield Fund (the "fund") is a separate diversified series
of  Dreyfus  Debt and Equity Funds (the "Company") which is registered under the
Investment  Company  Act  of  1940,  as  amended  (the  "Act" ), as  an open-end
management  investment  company  and  operates  as  a  series  company currently
offering  six  series, including the fund. The fund's investment objective is to
provide  high  current income. The Dreyfus Corporation (the "Manager") serves as
the  fund' s  investment  adviser.  The Manager is a direct subsidiary of Mellon
Bank,  N.A.  (" Mellon"), which is a wholly-owned subsidiary of Mellon Financial
Corporation.  Premier  Mutual  Fund  Services,  Inc.  (the "Distributor") is the
distributor  of  the fund's shares, which are sold to the public without a sales
charge.

The  Company  accounts  separately for the assets, liabilities and operations of
each  series.  Expenses directly attributable to each series are charged to that
series'  operations;  expenses  which are applicable to all series are allocated
among them on a pro rata basis.

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

(A)   PORTFOLIO  VALUATION:  Investments  in  securities  (excluding  short-term
investments,  other than U.S. Treasury Bills) are valued each business day by an
independent  pricing  service  (" Service" ) approved  by the Board of Trustees.
Investments   for  which  quoted  bid  prices  are  readily  available  and  are
representative  of the bid side of the market in the judgment of the Service are
valued  at  the  mean  between the quoted bid prices (as obtained by the Service
from  dealers in such securities) and asked prices (as calculated by the Service
based  upon its evaluation of the market for such securities). Other investments
(which  constitute  a  majority of the portfolio securities) are carried at fair
value as determined by the Service, based on methods which include consideration
of: yields or prices of securities of comparable quality, coupon, matu-

rity  and  type;  indications  as  to  values  from  dealers; and general market
conditions. Securities for which there are no such valuations are valued at fair
value  as determined in good faith under the direction of the Board of Trustees.
Short-term  investments, excluding U.S. Treasury Bills, are carried at amortized
cost,    which    approximates    value.

(B)  SECURITIES  TRANSACTIONS AND INVESTMENT INCOME: Securities transactions are
recorded  on  a  trade  date  basis.  Realized  gain  and  loss  from securities
transactions  are  recorded  on  the  identified  cost basis. Dividend income is
recognized  on  the  ex-dividend  date  and  interest  income,  including, where
applicable,  amortization  of  discount  on  investments,  is  recognized on the
accrual  basis.  Under the terms of the custody agreement, the fund received net
earnings  credits  of  $13,338 during the period ended October 31, 1999 based on
available cash balances left on deposit. Income earned under this arrangement is
included in interest income.

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

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

The  fund  has  an  unused  capital  loss carryover of approximately $11,879,000
available  for  Federal  income  tax  purposes  to be applied against future net
securities  profits,  if  any,  realized  subsequent to October 31, 1999. If not
applied,  $1,960,000  of  the  carryover  expires  in fiscal 2006 and $9,919,000
expires in fiscal 2007.

                                                             The Fund

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

NOTE 2--Bank Lines of Credit:

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

The  average  daily  amount  of  borrowings  outstanding under both arrangements
during  the  period  ended October 31, 1999 was approximately $3,242,700, with a
related weighted average annualized interest rate of 5.16%.

NOTE 3--Management Fee and Other Transactions  With Affiliates:

(A)  Pursuant  to a management agreement with the Manager, the management fee is
computed  at  the  annual  rate  of .65 of 1% of the value of the fund's average
daily net assets and is payable monthly.

(B)  Under  the  Shareholder  Services Plan, the fund pays the Distributor at an
annual rate of .25 of 1% of the value of the fund's average daily net assets for
the  provision  of  certain services. The services provided may include personal
services  relating  to  shareholder  accounts,  such  as  answering  shareholder
inquiries  regarding  the  fund and providing reports and other information, and
services related to the maintenance of shareholder accounts. The Distributor may
make  payments  to Service Agents (a securities dealer, financial institution or
other  industry  professional)  in  respect  of  these services. The Distributor
determines  the  amounts  to  be paid to Service Agents. During the period ended
October  31,  1999,  the  fund  was charged $428,880 pursuant to the Shareholder
Services Plan.

The  fund  compensates  Dreyfus Transfer, Inc., a wholly-owned subsidiary of the
Manager,   under  a  transfer  agency  agreement  for  providing  personnel  and
facilities    to    perform    transfer    agency    services    for    the

fund.  During  the  period ended October 31, 1999, the fund was charged $100,483
pursuant to the transfer agency agreement.

The  fund  compensates  Mellon under a custody agreement for providing custodial
services  for  the  fund. During the period ended October 31, 1999, the fund was
charged $16,162 pursuant to the custody agreement.

(C)  Each  trustee  who  is  not  an  "affiliated  person" as defined in the Act
receives  from the Company an annual fee of $2,500 and an attendance fee of $500
per  meeting.  The  Chairman  of  the  Board  receives an additional 25% of such
compensation.

NOTE 4--Securities Transactions:

The  aggregate  amount of purchases and sales (including paydowns) of investment
securities, excluding short-term securities, during the period ended October 31,
1999, amounted to $105,683,042 and $129,018,474, respectively.

At  October 31, 1999, accumulated net unrealized depreciation on investments was
$24,411,902,   consisting   of   $378,797   gross  unrealized  appreciation  and
$24,790,699 gross unrealized depreciation.

At October 31, 1999, the cost of investments for Federal income tax purposes was
substantially  the  same  as  the cost for financial reporting purposes (see the
Statement of Investments).

                                                             The Fund

REPORT OF INDEPENDENT AUDITORS

Shareholders and Board of Trustees

Dreyfus Short Term High Yield Fund

We  have audited the accompanying statement of assets and liabilities, including
the  statement of investments, of Dreyfus Short Term High Yield Fund (one of the
funds  constituting  Dreyfus  Debt and Equity Funds) as of October 31, 1999, and
the  related  statement  of operations for the year then ended, the statement of
changes  in  net  assets for each of the two years in the period then ended, and
financial  highlights  for  each of the years indicated therein. These financial
statements  and  financial  highlights  are  the  responsibility  of  the Fund's
management.  Our  responsibility  is  to  express  an opinion on these financial
statements and financial highlights based on our audits.

We   conducted  our  audits  in  accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable  assurance  about  whether  the  financial  statements  and financial
highlights  are free of material misstatement. An audit includes examining, on a
test  basis,  evidence  supporting  the amounts and disclosures in the financial
statements  and  financial  highlights.  Our procedures included verification by
examination  of  securities  held  by  the  custodian as of October 31, 1999 and
confirmation  of  securities  not  held  by the custodian by correspondence with
others.  An  audit  also  includes  assessing the accounting principles used and
significant  estimates  made  by  management,  as well as evaluating the overall
financial   statement  presentation.  We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In  our  opinion,  the financial statements and financial highlights referred to
above  present  fairly,  in  all  material  respects,  the financial position of
Dreyfus  Short  Term  High  Yield  Fund  at October 31, 1999, the results of its
operations  for  the  year then ended, the changes in its net assets for each of
the two years in the period then ended, and the financial highlights for each of
the   indicated   years,   in  conformity  with  generally  accepted  accounting
principles.


New York, New York

December 10, 1999



IMPORTANT TAX INFORMATION (Unaudited)

In  accordance  with  Federal  tax law, the fund hereby designates 1.068% of the
ordinary  dividends  paid  during  the  fiscal  year  ended  October 31, 1999 as
qualifying  for  the  corporate  dividends received deduction. Shareholders will
receive  notification  in  January  2000  of  the  percentage  applicable to the
preparation    of    their    1999    income    tax    returns.

                                                             The Fund

NOTES

                                                           For More Information

                        Dreyfus Short Term High Yield Fund
                        200 Park Avenue
                        New York, NY 10166

                        Manager

                        The Dreyfus Corporation
                        200 Park Avenue
                        New York, NY 10166

                        Custodian

                        Mellon Bank, N.A.
                        One Mellon Bank Center
                        Pittsburgh, PA 15258

                        Transfer Agent &
                        Dividend Disbursing Agent

                        Dreyfus Transfer, Inc.
                        P.O. Box 9671
                        Providence, RI 02940

                        Distributor

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

To obtain information:

BY TELEPHONE Call 1-800-645-6561

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

BY E-MAIL  Send your request to [email protected]

ON THE INTERNET  Information can be viewed online or downloaded from:

http://www.dreyfus.com

(c) 1999 Dreyfus Service Corporation                                  044AR9910





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