DEFINED ASSET FUNDS CORP INC FD CASH OR ACCRETION BD SER 11
497, 1994-09-08
Previous: DEFINED ASSET FUNDS INTERNATIONAL BD FD MULTICURRENCY SER 25, 497, 1994-09-08
Next: DUKE REALTY INVESTMENTS INC, 424B2, 1994-09-08




<PAGE>
DEFINED
ASSET FUNDSSM
 
CORPORATE INCOME
FUND
 
- ------------------------------------------------------------
CASH OR ACCRETION BOND
SERIES--11
(A UNIT INVESTMENT TRUST)
 
PROSPECTUS, PART A
DATED SEPTEMBER 2, 1994
 
SPONSORS:
Merrill Lynch,
Pierce, Fenner & Smith Inc.
Smith Barney Inc.
PaineWebber Incorporated
Prudential Securities Incorporated
Dean Witter Reynolds Inc.
 
This Defined Fund's objective is to provide a substantial level of safety with a
choice of quarterly distribution of new units or cash through investment in a
portfolio consisting primarily of long-term compound interest corporate bonds
that are collateralized (the 'Compound Interest Bonds'). There is no assurance
that this objective will be met because it is subject to the continuing ability
of issuers of the Debt Obligations to meet their principal and interest
requirements. Furthermore, the market value of the underlying Securities, and
therefore the value of the Units, will flucutate with changes in interest rates
and other factors. The Securities were issued after July 18, 1984, as a result
of which the interest income (including original issue discount) will be exempt
from U.S. Federal income taxes, including withholding taxes, for many foreign
Holders (see Taxes in Part B).
The collateral backing the Compound Interest Bonds is primarily composed of
mortgage-backed Securities of guaranteed FNMA mortgage pass-through certificates
('FNMA Certificates' or 'Fannie Maes') or FHLMC Mortgage Participation
Certificates ('FHLMC Certificates' or 'Freddie Macs') fully guaranteed as to the
payment of principal and interest by FNMA or FHLMC. The guaranty obligation of
FNMA with respect to the FNMA Certificates and FHLMC with respect to the FHLMC
Certificates will be obligations of FNMA and FHLMC only (limited by FNMA's and
FHLMC's credit capabilities) and will not be backed by the full faith and credit
of the United States or any other governmental entity. Neither FNMA nor FHLMC
guarantees payment on the Bonds or on the Units of the Fund, as such. The Fund
is also designed for IRA accounts, Keogh plans and other tax-deferred retirement
programs. Units of the Fund are rated AAA by Standard & Poor's.
                        MINIMUM PURCHASE IN INDIVIDUAL TRANSACTIONS: 1,000 UNITS
- ------------------------------------------------------------------------
 
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE COMMISSION OR
ANY STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
- ------------------------------------------------------------------------
 
NOTE: PART A OF THIS PROSPECTUS MAY NOT BE DISTRIBUTED
UNLESS ACCOMPANIED BY DEFINED ASSET FUNDS--CORPORATE INCOME FUND PROSPECTUS,
PART B.
 
This Prospectus consists of two parts. The first includes an Investment Summary
and certified financial statements of the Fund, including the related securities
portfolio; the second contains a general summary of the Fund.
- ------------------------------------------------------------------------
Read and retain both parts of this Prospectus for future reference.
<PAGE>
 
DEFINED ASSET FUNDSSM is America's oldest and largest family of unit investment
trusts with over $90 billion sponsored since 1970. Each Defined Fund is a
portfolio of preselected securities. The portfolio is divided into 'units'
representing equal shares of the underlying assets. Each unit receives an equal
share of income and principal distributions.
 
With Defined Asset Funds you know in advance what you are investing in and that
changes in the portfolio are limited. Most defined bond funds pay interest
monthly and repay principal as bonds are called, redeemed, sold or as they
mature. Defined equity funds offer preselected stock portfolios with defined
termination dates.
 
Your financial advisor can help you select a Defined Fund to meet your personal
investment objectives. Our size and market presence enable us to offer a wide
variety of investments. Defined Funds are available in the following types of
securities: municipal bonds, corporate bonds, government bonds, utility stocks,
growth stocks, even international securities denominated in foreign currencies.
 
Termination dates are as short as one year or as long as 30 years. Special funds
are available for investors seeking extra features: insured funds, double and
triple tax-free funds, and funds with 'laddered maturities' to help protect
against rising interest rates. Defined Funds are offered by prospectus only.
 
- --------------------------------------------------------------------------------
CONTENTS
 

Investment Summary..........................................                 A-3
Accountants' Opinion Relating to the Fund...................                 D-1
Statement of Condition......................................                 D-2
Portfolio...................................................                 D-6

 
                                      A-2
<PAGE>
DEFINED ASSET FUNDS--CORPORATE INCOME FUND, CASH OR ACCRETION BOND SERIES--11
INVESTMENT SUMMARY
AS OF MAY 31, 1994, THE EVALUATION DATE
 

PRINCIPAL AMOUNT OF SECURITIES(a)........................$          6,794,064
NUMBER OF UNITS..........................................           9,976,085
FACE AMOUNT OF SECURITIES PER UNIT (TIMES 1,000).........$             681.03
FRACTIONAL UNDIVIDED INTEREST IN FUND REPRESENTED BY EACH
  UNIT...................................................         1/9,976,085th
PUBLIC OFFERING PRICE PER 1,000 UNITS(b)
     Aggregate bid side evaluation of Securities.........$          6,699,570
                                                         --------------------
     Divided by Number of Units (times 1,000)............$             671.56
     Plus sales charge of 3.50% of Public Offering Price
       (3.626% of net amount invested)                                  24.35
                                                         --------------------
     Public Offering Price per 1,000 Units...............$             695.91
                                                                   (plus cash
                                                              adjustments and
                                                         accrued interest)(c)
SPONSORS' REPURCHASE PRICE AND REDEMPTION PRICE PER 1,000
  UNITS..................................................$             671.56
  (aggregate bid side evaluation of Securities) ($24.35            (plus cash
     less than Public Offering Price per 1,000 Units)         adjustments and
                                                         accrued interest)(c)
CALCULATION OF ESTIMATED NET ANNUAL INTEREST RATE PER
  1,000 UNITS (BASED ON FACE AMOUNT PER 1,000 UNITS)
     Annual interest rate per 1,000 Units................               1.123%
     Less estimated annual expenses per 1,000 Units
       ($3.42) expressed as a percentage.................                .502%
                                                         --------------------
     Estimated net annual interest rate per 1,000
       Units.............................................                .621%
                                                         --------------------
                                                         --------------------

 
RECORD DAY FOR UNIT ACCRETION DISTRIBUTION
    September, December, March and June 1st of each year until the last Payment
     Commencement Date.
RECORD DAY FOR PRINCIPAL AND INTEREST
  DISTRIBUTIONS
    The 10th day of each month after the first Payment Commencement Date.
UNIT ACCRETION DISTRIBUTIONS(d)
    September, December, March and June 10th of each year until the last Payment
     Commencement Date.
PRINCIPAL AND INTEREST DISTRIBUTIONS
    The 25th of each month after receipt of payments on any Compound Interest
    Bond.
MINIMUM CAPITAL DISTRIBUTION
    No distribution need be made from Capital Account if balance is less than
    $5.00 per 1,000 Units.
TRUSTEE'S ANNUAL FEE AND EXPENSES(e)
    $3.42 per 1,000 Units (see Expenses and Charges in Part B).
PORTFOLIO SUPERVISION FEE(f)
    Maximum of $0.35 per 1,000 original Principal Amount of underlying Compound
    Interest Bonds (see Expenses and Charges in Part B).
EVALUATOR'S FEE FOR EACH EVALUATION
    Maximum of $14 (see Expenses and Charges in Part B).
EVALUATION TIME
    3:30 P.M. New York Time
MINIMUM VALUE OF FUND
    Trust may be terminated if value of Fund is less than 40% of the original
    Principal Amount of Fund Securities on the date of their deposit. As of the
    Evaluation Date, the value of the Fund is 43% of the original Principal
    Amount of Fund Securities on the date of their deposit.
 
- ------------------------------
       (a)On the initial date of Deposit (March 4, 1987) the Principal Amount of
          Securities in the Fund was $15,362,411. Cost of Securities is set
          forth under Portfolio.
       (b)These figures assume a purchase of 1,000 Units. The price of a single
          Unit, or any multiple thereof, is calculated simply by dividing the
          Public Offering Price per 1,000 Units, above, by 1,000, and
          multiplying by the number of Units. The sales charge will be reduced
          on a graduated scale in the case of quantity purchases (see Public
          Offering Price in Part B). The resulting reduction in the Public
          Offering Price will increase the effective return on a Unit.
       (c)For Units purchased or redeemed on the Evaluation Date, accrued
          interest is approximately equal to the undistributed net investment
          income of the Fund (see Statement of Condition on p. D-2) divided by
          the number of outstanding Units, plus accrued interest per Unit to the
          expected date of settlement (5 business days after purchase or
          redemption). The amount of the cash adjustment which is added is equal
          to the cash per Unit held in the Capital Account not allocated to the
          purchase of specific Securities (see Public Sale of Units--Public
          Offering Price and Redemption in Part B).
       (d)Until principal and interest payments on all other classes of bonds of
          an issue are completed, interest accruing on the Compound Interest
          Bonds is accrued but not paid. After any payment commencement date,
          interest and principal on that Bond will be paid in cash and the
          number of new Units created will be reduced correspondingly. Payments
          have commenced on all of the Compound Interest Bonds.
       (e)The Trustee receives annually for its services as Trustee $0.95 per
          $1,000 original Principal Amount of Compound Interest Bonds. The
          Trustee's Annual Fee and Expenses also includes the Portfolio
          Supervision Fee and the Evaluator's Fee set forth herein.
       (f)The Sponsors also may be reimbursed for their costs of bookkeeping and
          administrative services to the Fund. Portfolio supervision fees
          deducted in excess of portfolio supervision expenses may be used for
          this reimbursement. Additional deductions for this purpose are
          currently estimated not to exceed an annual rate of $0.10 per 1,000
          Units.
 
                                      A-3
<PAGE>
 
DEFINED ASSET FUNDS--CORPORATE INCOME FUND, CASH OR ACCRETION BOND SERIES--11
INVESTMENT SUMMARY AS OF THE EVALUATION DATE (CONTINUED)
 
NUMBER OF ISSUES IN PORTFOLIO...............................                6
 

RANGE OF MATURITIES.................................................2016-2018
 
NUMBER OF COMPOUND INTEREST BONDS...........................                5
 
NUMBER OF U.S. TREASURY INTEREST BEARING BONDS..............                1
 
PERCENTAGE OF ACCRETED PRINCIPAL AMOUNT OF PORTFOLIO
  REPRESENTED BY EACH ISSUER(c) OF COMPOUND INTEREST BONDS:
 
  Collateralized Mortgage Obligation Trust 14...............               29%
 
  Drexel Burnham Lambert Collateralized Mortgage Obligations
    Trust, Series G.........................................                4%
 
  Drexel Burnham Lambert CMO Trust, Series H................               23%
 
  Kidder Peabody Mortgage Assets Trust V....................               29%
 
  M.D.C. Asset Investors Trust I............................                7%
 
STANDARD & POOR'S CORPORATION
  RATING ON UNITS OF THE FUND(a) ........................................ AAA
PERCENT OF ACCRETED PRINCIPAL AMOUNT OF PORTFOLIO COMPRISED
  OF:(b)
  FHLMC-COLLATERALIZED BONDS:
  8.450% Compound Interest Bond (stated maturity
     5/20/2018).............................................               29%
  9.100% Compound Interest Bond (stated maturity
       3/20/2018)...........................................                4%
FNMA-COLLATERALIZED BONDS
  8.00% Compound Interest Bond (stated maturity
       1/01/2017)...........................................               29%
  8.50% Compound Interest Bond (stated maturity
       4/01/2017)...........................................               23%
FNMA & FHLMC-COLLATERALIZED BONDS
  8.60% Compound Interest Bond (stated maturity
       8/20/2018)...........................................                7%

 
     ESTIMATED RATE TO PROJECTED MATURITY--Estimated Rate to Projected Maturity
of the Compound Interest Bonds is calculated assuming that the mortgages
underlying the collateral for the Compound Interest Bonds are prepaid at a range
of specified percentages of a standard prepayment model (the 'Prepayment Model')
as set forth under Notes to Portfolio (see Risk Factors--Payment of the
Securities and Life of the Fund--Cash or Accretion Bond Series and Select
Series; Description of the Fund--Income and Estimated Rate to Projected Maturity
in Part B).
 
     RISK FACTORS--The compounding of interest on the Compound Interest Bonds,
without cash payments to Holders for a number of years (even though the
additional Units credited to Holders in respect of the compounding interest may
be liquidated at any time by Holders), may make investment in the Fund
particularly well suited for purchase by Individual Retirement Accounts, Keogh
plans, pension funds and other tax-deferred retirement plans or for investors
who can have taxable income attributed to them in advance of the receipt of the
cash attributable to such income. In addition, the ability to buy single Units
enables these investors to tailor the dollar amount of their purchases of Units
to take maximum possible advantage of the annual deductions available for
contributions to these plans (see Retirement Plans in Part B).
 
     PRINCIPAL ACCRETION--AUTOMATIC INCREASES IN NUMBER OF UNITS OUTSTANDING.
Principal Accretion of the Fund is derived from the increase semi-annually in
the Accreted Principal Amounts of the Compound Interest Bonds from the Date of
Deposit to their Payment Commencement Dates. On the Date of Deposit, 15,362,411
Units were issued representing, on a one Unit per one dollar basis, undivided
fractional interests in the Principal Amount of $15,362,411 of the Compound
Interest Bonds acquired on that date. To reflect the aggregate accrued interest
which has been added to the principal of the Compound Interest Bonds (i.e.,
'compounded') during the period preceding each Unit Accretion Distribution Day,
the Indenture requires additional Units to be issued ratably to Holders of
record on each Unit Accretion Distribution Day. The additional Units will be
issued based on the same rate of one Unit per one dollar of aggregate increase
in Accreted Principal Amount of the Compound Interest Bonds since the last
Record Day for Unit Accretion Distribution. Additional Units will not be created
as to a Compound Interest Bond after it reaches its Payment Commencement Date
(for estimated Payment Commencement Dates see Portfolio).
 
     TAXES--Holders should consult Section B on page 35 of Part B and its
supplement on page 37.
 
- ------------------------------
       (a) See Description of Ratings in Part B.
       (b) See Risk Factors--Cash or Accretion Bond Series, Select Series and
GNMA-Collateralized Bond Series in Part B.
       (c) All of the issuers of the Compound Interest Bonds are limited purpose
           corporations organized solely for the purpose of issuing bonds
           collateralized by mortgage-backed securities. See Risk Factors--Cash
           or Accretion Bond Series, Select Series and GNMA-Collateralized Bond
           Series--Limited Assets and Limited Liability in Part B. The
           collateral security for each issue will serve as collateral only for
        that issue.
 
                                      A-4
<PAGE>
DEFINED ASSET FUNDS--CORPORATE INCOME FUND, CASH OR ACCRETION BOND SERIES--11
     REDUCED REINVESTMENT AND PREPAYMENT RISK--Interest accrues on the
Compound-Interest Bonds but is not paid until their respective Payment
Commencement Dates. After this period, interest and principal are paid
semi-annually to the Fund and distributed monthly to Holders. During the
compounding period, interest continues to accrue at the original rate so that
reinvestment risk is substantially eliminated for Holders who do not elect
automatic liquidation. In that respect, during their compounding period, the
Bonds resemble a zero coupon instrument. Prepayments on the collateral go to pay
the 'fast pay' classes before the Compound Interest Bonds begin to amortize.
Moreover, for Units purchased at a Public Offering Price below the current
principal amount of the Compound Interest Bonds, prepayments on the FNMA or
FHLMC collateral increase the actual return on Units.
 
                                      A-5
<PAGE>
DEFINED ASSET FUNDS - CORPORATE INCOME FUND,
CASH OR ACCRETION BOND SERIES - 11

REPORT OF INDEPENDENT ACCOUNTANTS



The Sponsors, Co-Trustees and Holders
  of Defined Asset Funds - Corporate Income Fund,
  Cash or Accretion Bond Series - 11:

We have audited the accompanying statement of condition of Defined Asset Funds -
Corporate Income Fund, Cash or Accretion Bond Series - 11, including the
portfolio, as of May 31, 1994 and the related statements of operations and of
changes in net assets for the years ended May 31, 1994, 1993 and 1992.  These
financial statements are the responsibility of the Co-Trustees.  Our
responsibility is to express an opinion on these financial statements 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 are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  Securities owned at
May 31, 1994, as shown in such portfolio, were confirmed to us by Investors
Bank & Trust Company, a Co-Trustee.  An audit also includes assessing the
accounting principles used and significant estimates made by the Co-Trustees, 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 referred to above present fairly, in
all material respects, the financial position of Defined Asset Funds - Corporate
Income Fund, Cash or Accretion Bond Series - 11 at May 31, 1994 and the results
of its operations and changes in its net assets for the above-stated years in
conformity with generally accepted accounting principles.




DELOITTE & TOUCHE LLP

New York, N.Y.
August 5, 1994

























                                      D-1


<PAGE>
DEFINED ASSET FUNDS - CORPORATE INCOME FUND,
CASH OR ACCRETION BOND SERIES - 11

<TABLE>
STATEMENT OF CONDITION
AS OF MAY 31, 1994

<S>                                                         <C>           <C>
TRUST PROPERTY:
  Investment in marketable securities -
    at value (adjusted cost $6,332,920) (Note 1)                          $6,699,570
  Accrued interest receivable                                                  6,463
  Cash                                                                       386,445

            Total trust property                                           7,092,478

LESS LIABILITY - Accrued expenses                                              5,214

NET ASSETS, REPRESENTED BY:
  9,976,085 units of fractional undivided interest
    outstanding (Note 3)                                    $6,949,332
  Undistributed net investment income                          137,932    $7,087,264

UNIT VALUE ($7,087,264 / 9,976,085 units)                                    $.71043
</TABLE>

                              See Notes to Financial Statements.












































                                             D-2


<PAGE>
DEFINED ASSET FUNDS - CORPORATE INCOME FUND,
CASH OR ACCRETION BOND SERIES - 11

STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                              Years Ended May 31,
                                                         1994         1993         1992

<S>                                                     <C>        <C>          <C>
INVESTMENT INCOME:
  Interest on collateralized bonds.                     $626,853   $1,067,616   $1,162,133
  Other interest income                                   70,683      136,798       34,656
  Co-Trustee's fees and expenses                         (29,957)     (27,656)     (29,576)
  Sponsors' fees                                          (3,978)      (8,909)      (3,726)

  Net investment income                                  663,601    1,167,849    1,163,487

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
  Realized gain (loss) on securities sold or
    redeemed                                             234,151      183,417     (123,981)
  Unrealized appreciation (depreciation) of
    investments                                         (462,055)   1,701,671    1,499,719

  Net realized and unrealized gain (loss) on
    investments                                         (227,904)   1,885,088    1,375,738

NET INCREASE IN NET ASSETS RESULTING FROM
  OPERATIONS                                            $435,697   $3,052,937   $2,539,225
</TABLE>


                              See Notes to Financial Statements.







































                                             D-3


<PAGE>
DEFINED ASSET FUNDS - CORPORATE INCOME FUND,
CASH OR ACCRETION BOND SERIES - 11

STATEMENTS OF CHANGES IN NET ASSETS

<TABLE>
<CAPTION>
                                                            Years Ended May 31,
                                                      1994          1993          1992

<S>                                               <C>            <C>           <C>
OPERATIONS:
  Net investment income                           $   663,601    $ 1,167,849   $ 1,163,487
  Realized gain (loss) on securities sold or
    redeemed                                          234,151        183,417      (123,981)
  Unrealized appreciation (depreciation) of
    investments                                      (462,055)     1,701,671     1,499,719

  Net increase in net assets resulting from
    operations                                        435,697      3,052,937     2,539,225

DISTRIBUTIONS TO  HOLDERS (Note 2):
  Income                                             (103,284)       (13,537)
  Principal                                        (2,603,812)      (709,828)      (24,181)

  Total distributions                              (2,707,096)      (723,365)      (24,181)

CAPITAL SHARE TRANSACTIONS:











  Issuances of 619,850, 1,190,876 and 1,169,809
    additional units, respectively (Note 1)
  Redemptions of 2,950,000, 3,166,000 and
    1,285,000 units, respectively                  (2,472,491)    (3,220,476)   (1,052,359)

NET INCREASE (DECREASE) IN NET ASSETS              (4,743,890)      (890,904)    1,462,685

NET ASSETS AT BEGINNING OF YEAR                    11,831,154     12,722,058    11,259,373

NET ASSETS AT END OF YEAR                         $ 7,087,264    $11,831,154   $12,722,058

PER UNIT:
  Income distributions during year.                   $.00913        $.01100

  Principal distributions during year                 $.22839        $.05751       $.00169

  Net asset value at end of year                      $.71043        $.96140       $.89082

TRUST UNITS OUTSTANDING AT END OF YEAR              9,976,085     12,306,235    14,281,359
</TABLE>


                              See Notes to Financial Statements.











                                             D-4


<PAGE>
DEFINED ASSET FUNDS - CORPORATE INCOME FUND,
CASH OR ACCRETION BOND SERIES - 11

NOTES TO FINANCIAL STATEMENTS

1.  SIGNIFICANT ACCOUNTING POLICIES

    The Fund is registered under the Investment Company Act of 1940 as a Unit
Investment Trust.  The following is a summary of significant accounting
policies consistently followed by the Fund in the preparation of its
financial statements.  The policies are in conformity with generally
accepted accounting principles.

(a) Securities are stated at value as determined by the Evaluator based on
bid side evaluations for the securities (see "Redemption - Computation
of Redemption Price Per Unit" in this Prospectus, Part B).












(b) Accrued interest is added to the principal and cost of the
collateralized bonds in accordance with their terms.  On the first day
of each September, December, March and June of each year, additional
units are issued ratably to Holders based on one unit per one dollar
of aggregate increase in the accreted principal amount of the
collateralized bonds.

(c) The Fund is not subject to income taxes.  Accordingly, no provision for
such taxes is required.

(d) Interest income is recorded as earned.

2.  DISTRIBUTIONS

    The Fund receives distributions of principal or interest on some of its
holdings of the collateralized bonds in accordance with the terms of such
bonds. Distributions are made by the Fund to its Holders only when payments
of principal and interest are received on such bonds;  distributions are
made on or about the last day of each month.  For additional information,
see "Description of the Fund - Life of the Bonds and of the Fund" in this
Prospectus, Part B.

3.  NET CAPITAL

Cost of 1,517,780 units at Date of Deposit                      $1,446,051
Less sales charge                                                   65,072
Net amount applicable to Holders                                 1,380,979
Transfers from undistributed net investment income for
  8,458,305 additional units issued                              8,458,305
Redemptions of units - net cost of 13,844,631 units redeemed
  less redemption amounts                                        1,295,167
Realized loss on securities sold or redeemed                    (1,128,065)
Principal distributions                                         (3,423,704)
Unrealized appreciation of investments                             366,650

Net capital applicable to Holders                               $6,949,332




                                         D-5


<PAGE>
DEFINED ASSET FUNDS - CORPORATE INCOME FUND,
CASH OR ACCRETION BOND SERIES - 11

NOTES TO FINANCIAL STATEMENTS


4.  INCOME TAXES

    All Fund items of income received, accretion of original issue discount on
the collateralized bonds, expenses paid and realized gains and losses on
securities sold are attributable to the Holders, on a pro rata basis, for











Federal income tax purposes in accordance with the grantor trust rules of
the United States Internal Revenue Code.

    At May 31, 1994, the cost of the investment securities for Federal income
tax purposes was approximately equivalent to the adjusted cost as shown in
the Fund's portfolio.








































                                      D-6


<PAGE>
DEFINED ASSET FUNDS - CORPORATE INCOME FUND,
CASH OR ACCRETION BOND SERIES - 11

PORTFOLIO
AS OF MAY 31, 1994











<TABLE>
<CAPTION>


                                                                                                  Estimated
                                                                           Optional   Optional     Payment
Portfolio No. and Title of     Rating of    Accreted              Interest   Call       Call     Commencement  Adjusted
        Securities             Issues(1)  Principal(2) Maturities   Rate   Date(3) Percentage(3)   Date(4)     Cost(2)     Value(2)


<S>                                 <C>     <C>         <C>        <C>    <C>        <C>         <C>         <C>         <C>
1  Collateralized Mortgage          AAA     $2,004,223  1/01/17    8.00%  4/01/00    100%        7/01/95     $1,837,607  $1,964,442
   Obligation Trust 14,
   Collateralized Mortgage
   Obligation, Class Z

2  Drexel Burnham Lambert,          AAA        260,322  3/20/18    9.10   3/20/02     100        12/20/94       259,644     261,751
   Collateralized Mortgage
   Obligations Trust, Series G,
   Class G4-Z

3  Drexel Burnham Lambert CMO       AAA      1,575,472  4/01/17    8.50   4/01/02     100        10/01/97     1,484,954   1,553,104
   Trust, Series H, Collater-
   alized Mortgage Obligations,
   Class H-4

4  Kidder Peabody, Mortgage Assets  AAA      1,996,950  5/20/18    8.45   4/20/97     10         2/20/95      1,837,548   1,971,411
   Trust V, Class V-Z

5  M.D.C. Asset Investors           AAA        497,097  8/20/18    8.60   5/20/02     10           (5)          452,160     495,178
   Trust I, Collateralized
   Mortgage Obligations,
   Class I-8

6  U.S. Treasury Bonds 7.50%        AAA        460,000  11/15/16   7.50      -         -            -           461,007     453,684

TOTAL                                       $6,794,064                                                       $6,332,920  $6,699,570



</TABLE>
                                                      See Notes to Portfolio.




                                                                D-7


<PAGE>
DEFINED ASSET FUNDS - CORPORATE INCOME FUND,
CASH OR ACCRETION BOND SERIES - 11

NOTES TO PORTFOLIO
AS OF MAY 31, 1994













(1) A description of the rating symbols and their meanings appears in this
Prospectus, Part B.

(2) See Notes to Financial Statements.

(3) The collateralized bonds were issued in series and each series is callable
at the option of the Issuer, in whole (but generally not in part), without
premium, at any time (i) on or after certain predetermined call dates or
(ii) after the aggregate outstanding principal amount of the collateralized
bonds of such series declines to a stated percentage of the aggregate
outstanding principal amount of such collateralized bonds on their original
issue date.  The Compound Interest Bonds in Portfolio Numbers 2 and 3 are
callable on or after the date indicated provided all other classes of that
series of Compound Interest Bonds have been repaid in full.  The Compound
Interest Bonds in Portfolio Number 1 are callable on the earlier of the
date indicated and the date on which the unpaid accreted value of the bonds
equals 100% or less of the original principal amount of the bonds.  The
Compound Interest Bonds in Portfolio Numbers 4 and 5 are callable on the
earlier of the date indicated and the date on which the unpaid accreted
value of the bonds equals 10% or less of the original principal amount of
the bonds (see "Description of the Fund - Life of the Bonds and of the
Fund" in this Prospectus, Part B).

(4) Assumes that prepayments on the mortgages underlying the collateralized
bonds are prepaid at prepayment rates ranging from 400% to 550% of a
standard prepayment model.

(5) This security has commenced payments.






















                                      D-8
<PAGE>
 
                                                  DEFINED
                             ASSET FUNDSSM
 

SPONSORS:                               CORPORATE INCOME FUND
Merrill Lynch,                          Cash or Accretion Bond Series--11
Pierce, Fenner & Smith Inc.             (A Unit Investment Trust)
Unit Investment Trusts                  PROSPECTUS PART A
P.O. Box 9051                           This Prospectus does not contain all of
Princeton, N.J. 08543-9051              the information with respect to the
(609) 282-8500                          investment company set forth in its
Smith Barney Inc.                       registration statement and exhibits
Unit Trust Department                   relating thereto which have been filed
Two World Trade Center--101st Floor     with the Securities and Exchange
New York, N.Y. 10048                    Commission, Washington, D.C. under the
1-800-298-UNIT                          Securities Act of 1933 and the
PaineWebber Incorporated                Investment Company Act of 1940, and to
1200 Harbor Boulevard                   which reference is hereby made.
Weehawken, N.J. 07087                   No person is authorized to give any
(201) 902-3000                          information or to make any
Prudential Securities Incorporated      representations with respect to this
One Seaport Plaza                       investment company not contained in this
199 Water Street                        Prospectus; and any information or
New York, N.Y. 10292                    representation not contained herein must
(212) 776-1000                          not be relied upon as having been
Dean Witter Reynolds Inc.               authorized. This Prospectus does not
Two World Trade Center--59th Floor      constitute an offer to sell, or a
New York, N.Y. 10048                    solicitation of an offer to buy,
(212) 392-2222                          securities in any state to any person to
EVALUATOR:                              whom it is not lawful to make such offer
Kenny S&P Evaluation Services           in such state.
65 Broadway
New York, N.Y. 10006
INDEPENDENT ACCOUNTANTS:
Deloitte & Touche LLP
1633 Broadway
3rd Floor
New York, N.Y. 10019
CO-TRUSTEES:
The First National Bank of Chicago
Investors Bank & Trust Company
P.O. Box 1537
Boston, MA 02205-1537
1-800-338-6019

 
                                                      11709--9/94




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