United States
                    Securities and Exchange Commission
                          Washington, D.C. 20549

                                Form N-CSR
Certified Shareholder Report of Registered Management Investment Companies




                                 811-10625

                   (Investment Company Act File Number)


                       Federated Core Trust II, L.P.
      _______________________________________________________________

            (Exact Name of Registrant as Specified in Charter)


                         Federated Investors Funds
                           5800 Corporate Drive
                    Pittsburgh, Pennsylvania 15237-7000


                              (412) 288-1900
                      (Registrant's Telephone Number)


                        John W. McGonigle, Esquire
                         Federated Investors Tower
                            1001 Liberty Avenue
                    Pittsburgh, Pennsylvania 15222-3779
                  (Name and Address of Agent for Service)
             (Notices should be sent to the Agent for Service)






                     Date of Fiscal Year End: 11/30/03


            Date of Reporting Period: Six months ended 5/31/03




Item 1.     Reports to Stockholders



EMERGING MARKETS FIXED INCOME CORE FUND
FINANCIAL HIGHLIGHTS
(For a Share Outstanding Throughout each Period)

                                       Six Months
                                         Ended             Period
                                      (unaudited)          Ended
                                       5/31/2003        11/30/2002 1

Net Asset Value, Beginning of
Period                                      $10.98           $10.00
Income From Investment Operations:
Net investment income                         0.45             0.83 2
Net realized and unrealized gain
on investments and foreign
currency transactions                         2.27             0.15 2
Total From Investment Operations              2.72             0.98
Net Asset Value, End of Period              $13.70           $10.98
Total Return3                                24.77%            9.80%

Ratios to Average Net Assets:
Expenses                                      0.05 %4          0.05 %4
Net investment income                         9.31 %4         10.58 %2,4
Expense waiver/reimbursement5                 0.12 %4          0.42 %4
Supplemental Data:
Net assets, end of period (000
omitted)                                  $111,240          $80,515
Portfolio turnover                              41 %            178 %

1    Reflects  operations  for the period from January 14, 2002 (date of initial
     investment) to November 30, 2002.


- --------------------------------------------------------------------------------
2    Effective January 14, 2002, the Fund adopted the provisions of the American
     Institute of Certified  Public  Accountants  (AICPA)  Audit and  Accounting
     Guide for  Investment  Companies  and began  accreting  discount/amortizing
     premium on  long-term  debt  securities.  The effect of this change for the
     period ended  November 30, 2002 was to increase net  investment  income per
     share by $0.01, decrease net realized and unrealized gain/loss per share by
     $0.01,  and  increase  the ratio of net  investment  income to average  net
     assets from 10.39% to 10.58%.

3    Based on net asset  value,  which  does not  reflect  the  sales  charge or
     contingent deferred sales charge, if applicable.

4    Computed on an annualized basis.

5    This  voluntary  expense  decrease is reflected in both the expense and the
     net investment income ratios shown above.



See Notes which are an integral part of the Financial Statements

EMERGING MARKETS FIXED INCOME CORE FUND
PORTFOLIO OF INVESTMENTS
May 31, 2003 (unaudited)




    Principal                                                                        Value in
      Amount                                                                        U.S.Dollars

                                                                         
                    Corporate Bonds--15.4%
                    Broadcast Radio & TV--1.3%
  $   1,400,000     Grupo Televisa SA, Sr. Note, 8.50%, 3/11/2032                 $    1,510,250
                    Cable & Wireless Television--1.3%
      1,400,000     Innova S De R.L., Sr. Note, 12.875%, 4/1/2007                      1,407,865
                    Container & Glass Products--1.3%
      1,600,000     Vicap SA, Sr. Note, Series EXCH, 11.375%, 5/15/2007                1,416,000
                    Oil & Gas--7.6%
      2,000,000     Gazprom, Note, Series 144A, 9.625%, 3/1/2013                       2,230,000
      3,000,000     Pemex Project Funding Master, Company Guarantee,
                    7.375%, 12/15/2014                                                 3,333,570
      1,500,000(1)  Petronas Capital Ltd., Company Guarantee, Series
                    144A, 7.875%, 5/22/2022                                            1,790,475
      1,300,000(1)  Petrozuata Finance Inc., Company Guarantee, Series
                    144A, 8.22%, 4/1/2017                                              1,066,000
                        Total                                                          8,420,045
                    Paper Products--0.5%
        600,000(2)  Corporacion Durango SA De CV, Sr. Note, 13.125%,
                    8/1/2006                                                             327,000
        500,000(2)  Corporacion Durango SA De CV, Sr. Note, Series 144A,
                    13.75%, 7/15/2009                                                    265,000
                        Total                                                            592,000
                    Retailers--0.9%
      1,000,000     Grupo Elektra SA de CV, Sr. Note, 12.00%, 4/1/2008                   995,000
                    Telecommunications & Cellular--2.5%
      1,300,000     PCCW-HKTC Capital Ltd., Company Guarantee, Series
                    REGS, 7.75%, 11/15/2011                                            1,474,057
      1,300,000     Philippine Long Distance Telephone Co., Sr. Unsub.,
                    11.375%, 5/15/2012                                                 1,332,500
                        Total                                                          2,806,557
                        Total Corporate Bonds (identified cost
                        $15,913,753)                                                  17,147,717

                    Government AgencY--0.7%
        600,000     Banque Centrale de Tunisie, Unsub., 7.375%, 4/25/2012
                    (IDENTIFIED COST $592,182)                                           703,500

                    SOVEREIGN Governments--81.0%
      5,850,000     Brazil, Government of, 10.125%, 5/15/2027                          5,189,535
      3,100,000     Brazil, Government of, Bond, 11.50%, 3/12/2008                     3,278,250
      5,726,057     Brazil, Government of, C Bond, 8.00%, 4/15/2014                    5,061,834
        500,000     Brazil, Government of, Note, 10.00%, 1/16/2007                       515,000
      2,710,000     Brazil, Government of, Note, 11.00%, 1/11/2012                     2,764,200
      3,400,000     Brazil, Government of, Note, 12.00%, 4/15/2010                     3,621,000
        550,000     Bulgaria, Government of, Bond, 8.25%, 1/15/2015                      656,920
      1,100,000(1)  Bulgaria, Government of, Bond, 8.25%, 1/15/2015                    1,304,600
      3,380,000     Colombia, Government of, 10.00%, 1/23/2012                         3,794,050
      1,140,000     Dominican Republic, Government of, Bond, 9.50%,
                    9/27/2006                                                          1,145,700
      1,400,000     El Salvador, Government of, Bond, 8.25%, 4/10/2032                 1,400,000
      4,000,000     Mexico, Government of, Bond, 8.00%, 9/24/2022                      4,601,000
      3,500,000     Mexico, Government of, Bond, 8.30%, 8/15/2031                      4,160,625
      2,600,000     Mexico, Government of, Note, 4.625%, 10/8/2008                     2,698,800
      1,400,000     Mexico, Government of, Note, 7.50%, 1/14/2012                      1,629,600
      3,650,000     Mexico, Government of, Note, 8.375%, 1/14/2011                     4,462,125
      3,200,000     Mexico, Government of, Note, 9.875%, 2/1/2010                      4,160,800
      1,115,000     Panama, Government of, Bond, 9.375%, 1/16/2023                     1,265,525
      1,800,000     Peru, Government of, Note, 9.875%, 2/6/2015                        2,094,300
      1,450,000     Philippines, Government of, 9.875%, 1/15/2019                      1,605,875
      1,225,000     Philippines, Government of, Note, 10.625%, 3/16/2025               1,428,227
      2,000,000     Russia, Government of, 10.00%, 6/26/2007                           2,454,600
      4,550,000     Russia, Government of, 8.25%, 3/31/2010                            5,323,500
      2,500,000     Russia, Government of, Unsub., 12.75%, 6/24/2028                   4,233,750
      9,950,000     Russia, Government of, Unsub., 5.00%, 3/31/2030                    9,723,140
      1,000,000     South Africa, Government of, Note, 7.375%, 4/25/2012               1,186,250
      1,500,000     South Africa, Government of, Note, 8.50%, 6/23/2017                1,910,625
        610,000     Turkey, Government of, 11.00%, 1/14/2013                             630,587
      2,330,000     Turkey, Government of, Sr. Unsub., 11.875%, 1/15/2030              2,501,838
        448,002     Ukraine, Government of, Sr. Note, 11.00%, 3/15/2007                  500,105
      6,700,000     Venezuela, Government of, Bond, 9.25%, 9/15/2027                   4,807,250
                        Total SOVEREIGN Governments (IDENTIFIED COST
                        $76,830,318)                                                  90,109,611

                    Repurchase Agreement--1.0%
      1,133,000     Interest in $515,000,001 joint repurchase agreement
                    with Bank of America LLC, 1.35%, dated 5/30/2003, to
                    be repurchased at $1,133,127 on 6/2/2003,
                    collateralized by U.S. Government Agency Obligations
                    with various maturities to 6/25/2033.
                    ------------------------------------------------------
                    (AT AMORTIZED COST)                                                1,133,000
                        Total Investments - 98.1%
                    ======================================================
                        (identified cost $94,469,253)3                            $  109,093,828
                        OTHER ASSETS AND LIABILITIES - NET--1.9%                        2,146,032
                        total NET ASSETS - 100%                                   $  111,239,860

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


     1 Denotes a restricted security which is subject to restrictions on
       resale under federal securities laws.  These securities have been
       deemed liquid based upon criteria approved by the Fund's Board of
       Trustees.  At May 31, 2003 these securities amounted to $4,161,075
       which represents 3.7% of net assets.

     2 Non-income producing security.

     3 The cost of investments for federal tax purposes amounts to
       $94,370,986.


Note: The categories of investments are shown as a percentage of total net
      assets at May 31, 2003.


See Notes which are an integral part of the Financial Statements



EMERGING MARKETS FIXED INCOME CORE FUND
STATEMENT OF ASSETS AND LIABILITIES
May 31, 2003 (unaudited)

Assets:
                                                            
Total investments in securities, at value
(identified cost $94,469,253)                                     $       109,093,828
Cash                                                                               29
Income receivable                                                           2,107,818
Receivable for investments sold                                                60,664
  Total assets                                                            111,262,339
Liabilities:
Accrued expenses                                       22,479
  Total liabilities                                                            22,479
Net assets for 8,117,990 shares outstanding                       $       111,239,860
Net Assets Consist of:
Paid in capital                                                   $        82,840,678
Net unrealized appreciation of investments
and translatioin of assets and liabilities
in foreign currency                                                        14,624,575
Accumulated net realized gain on
investments and foreign currency
transactions                                                                3,394,857
Accumulated net investment income                                          10,379,750
  Total Net Assets                                                $       111,239,860
Net Asset Value, Offering Price and
Redemption Proceeds Per Share
Net Asset Value Per Share ($111,239,860 /
8,117,990 shares outstanding)                                                  $13.70


- -------------------------------------------------------------------------------
See Notes which are an integral part of the Financial Statements



EMERGING MARKETS FIXED INCOME CORE FUND
STATEMENT OF OPERATIONS
Six Months Ended May 31, 2003 (unaudited)

                                                                      
Investment Income:
Interest                                                                       $       4,317,993
Expenses:
Custodian fees                                                    16,562
Transfer and dividend disbursing
agent fees and expenses                                           10,154
Directors'/Trustees' fees                                          4,014
Auditing fees                                                      8,777
Legal fees                                                         3,252
Portfolio accounting fees                                         24,589
Insurance premiums                                                   770
Professional service fee                                          12,902
Miscellaneous                                                        525
  Total expenseS                                                  81,545
Reimbursement:
Reimbursement of other operating
expenses                                        (56,228 )
Net expenses                                                                              25,317
Net investment income                                                                  4,292,676
Realized and Unrealized Gain on
Investments and Foreign Currency
Transactions:
Net realized gain on investments
and foreign currency transactions                                                      1,134,407
Net change in unrealized
depreciation of investments and
translation of assets and
liabilities in foreign currency                                                       15,298,246
Net realized and unrealized gain on
      investments and foreign
====================================
currency transactions                                                                 16,432,653
Change in net assets resulting from
operations                                                                     $      20,725,329



See Notes which are an integral part of the Financial Statements
================================================================================



EMERGING MARKETS FIXED INCOME CORE FUND
STATEMENT OF CHANGES IN NET ASSETS


                                                      Six Months
                                                        Ended                   Period
                                                     (unaudited)                Ended
                                                      5/31/2003              11/30/2002 1
                                                                   
Increase (Decrease) in Net Assets
Operations:
Net investment income                            $        4,292,676      $        6,087,074
Net realized gain on investments and
foreign currency transactions                             1,134,407               2,260,450
Net change in unrealized
appreciation/depreciation of investments
and translation of assets and liabilities
in foreign currency                                      15,298,246                (673,671 )
  Change in net assets resulting from
  operations                                             20,725,329               7,673,853
Share Transactions:
Proceeds from contributions                              23,000,000             133,407,699
Fair value of withdrawals                               (13,000,000 )           (60,567,021 )
  Change in net assets resulting from share
  transactions                                           10,000,000              72,840,678
Change in net assets                                     30,725,329              80,514,531
Net Assets:
Beginning of period                                      80,514,531                     ---
End of period                                    $      111,239,860      $       80,514,531



1    For the period  from  January  14,  2002 (date of  initial  investment)  to
     November 30, 2002.

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

See Notes which are an integral part of the Financial Statements
Emerging Markets Fixed Income Core Fund
Notes to Financial Statements
May 31, 2003 (unaudited)
- -------------------------------------------------------------------------------

ORGANIZATION

     Emerging  Markets Fixed Income Core Fund (the "Fund") is a  non-diversified
portfolio  of  Federated  Core  Trust  II,  L.P.  (the  "Trust").  The  Trust is
registered under the Investment Company Act of 1940, as amended (the "Act"). The
Trust is a limited  partnership that was established under the laws of the State
of Delaware on November  13,  2000 and  offered  only to  registered  investment
companies and other accredited investors.

     The Fund's investment  objective is to achieve total return on assets and a
high  level of  income,  by  investing  in an  unhedged  portfolio  of  foreign,
high-yield,  fixed-income securities.  Currently, the Fund is only available for
purchase by other Federated funds and their affiliates.

      SIGNIFICANT ACCOUNTING POLICIES

     The following is a summary of significant  accounting policies consistently
followed  by the Fund in the  preparation  of its  financial  statements.  These
policies  are  in  conformity  with  generally  accepted  accounting  principles
("GAAP").

Investment Valuation

     Fixed income securities (government  securities,  asset back securities and
other fixed income securities),  listed corporate bonds, unlisted securities and
private placement  securities are generally valued at the mean of the latest bid
and asked price as furnished by an independent pricing service.  With respect to
valuation of foreign  securities,  trading in foreign cities may be completed at
times  that vary from the  closing of the New York  Stock  Exchange.  Therefore,
foreign  securities  are valued at the latest  closing  price on the exchange on
which they are  traded  prior to the  closing  of the New York  Stock  Exchange.
Foreign securities quoted in foreign currencies are translated into U.S. dollars
at the foreign  exchange  rate in effect at noon,  Eastern  Time, on the day the
value of the foreign security is determined. Short-term securities are valued at
the prices  provided by an  independent  pricing  service.  However,  short-term
securities with remaining  maturities of 60 days or less at the time of purchase
may  be  valued  at  amortized  cost,  which  approximates  fair  market  value.
Investments in other open-end regulated  investment  companies are valued at net
asset value.  Securities for which no quotations are readily available, or whose
values have been affected by a significant  event  occurring  after the close of
their  primary  markets,  are valued at fair value as  determined  in good faith
using methods approved by the Board of Trustees (the "Trustees").

Repurchase Agreements

     It is the  policy  of the  Fund  to  require  the  custodian  bank  to take
possession, to have legally segregated in the Federal Reserve Book Entry System,
or to have segregated  within the custodian bank's vault, all securities held as
collateral under repurchase  agreement  transactions.  Additionally,  procedures
have been established by the Fund to monitor, on a daily basis, the market value
of each repurchase agreement's collateral to ensure that the value of collateral
at least equals the repurchase price to be paid under the repurchase agreement.

     The Fund will only enter into  repurchase  agreements  with banks and other
recognized financial institutions,  such as broker/dealers,  which are deemed by
the  Fund's  adviser  to be  creditworthy  pursuant  to  the  guidelines  and/or
standards  reviewed or  established  by the  Trustees.  Risks may arise from the
potential  inability  of  counterparties  to honor the  terms of the  repurchase
agreement. Accordingly, the Fund could receive less than the repurchase price on
the sale of  collateral  securities.  The  Fund,  along  with  other  affiliated
investment  companies,  may utilize a joint  trading  account for the purpose of
entering into one or more repurchase agreements.

     Investment Income,  Expenses and Distributions Interest income and expenses
are accrued daily.  All net income and gain/loss  (realized and unrealized) will
be allocated daily to the shareholders  based on their capital  contributions to
the Fund. The Fund does not currently intend to declare and pay distributions.

     Premium and Discount  Amortization  - All  premiums and  discounts on fixed
income securities are amortized/accreted for financial reporting purposes.

Federal Taxes

     As a  partnership,  the Fund is not  subject to U.S.  federal  income  tax.
Instead,  each investor reports  separately on its own federal income tax return
its  allocated  portion of the Fund's  income,  gains,  losses,  deductions  and
credits  (including  foreign tax credits for creditable foreign taxes imposed on
the Fund).


When-Issued and Delayed Delivery Transactions

     The Fund may engage in when-issued or delayed  delivery  transactions.  The
Fund records  when-issued  securities on the trade date and  maintains  security
positions such that  sufficient  liquid assets will be available to make payment
for the securities  purchased.  Securities purchased on a when-issued or delayed
delivery  basis are marked to market  daily and begin  earning  interest  on the
settlement date. Losses may occur on these transactions due to changes in market
conditions or the failure of counterparties to perform under the contract.

Foreign Exchange Contract

     The Fund may  enter  into  foreign  currency  commitments  for the  delayed
delivery of securities or foreign currency exchange  transactions.  The Fund may
enter into foreign  currency  contract  transactions  to protect  assets against
adverse  changes  in  foreign  currency   exchange  rates  or  exchange  control
regulations.  Purchased  contracts  are  used to  acquire  exposure  to  foreign
currencies;  whereas,  contracts to sell are used to hedge the Fund's securities
against currency fluctuations.  Risks may arise upon entering these transactions
from the  potential  inability  of  counterparties  to meet  the  terms of their
commitments  and from  unanticipated  movements  in  security  prices or foreign
exchange  rates.  The foreign  currency  transactions  are adjusted by the daily
exchange  rate of the  underlying  currency and any gains or losses are recorded
for financial statement purposes as unrealized until the settlement date.

     At May 31, 2003, the Fund had no outstanding foreign currency commitments:


Foreign Currency Translation

     The  accounting  records of the Fund are  maintained in U.S.  dollars.  All
assets and liabilities  denominated in foreign  currencies ("FC") are translated
into U.S. dollars based on the rate of exchange of such currencies  against U.S.
dollars on the date of valuation.  Purchases and sales of securities, income and
expenses are translated at the rate of exchange  quoted on the  respective  date
that such  transactions are recorded.  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.

     Reported net realized  foreign exchange gains or losses arise from sales of
portfolio securities,  sales and maturities of short-term  securities,  sales of
FCs, currency gains or losses realized between the trade and settlement dates on
securities  transactions,  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 at fiscal year end,  resulting
from changes in the exchange rate.

Restricted Securities

     Restricted   securities  are  securities  that  may  only  be  resold  upon
registration under federal  securities laws or in transactions  exempt from such
registration.  In some cases, the issuer of restricted  securities has agreed to
register such securities for resale,  at the issuer's expense either upon demand
by the Fund or in connection with another registered offering of the securities.
Many restricted securities may be resold in the secondary market in transactions
exempt from  registration.  Such  restricted  securities may be determined to be
liquid under criteria  established by the Trustees.  The Fund will not incur any
registration  costs upon such  resales.  The Fund's  restricted  securities  are
valued at the price provided by dealers in the secondary market or, if no market
prices are  available,  at the fair  value as  determined  in good  faith  using
methods approved by the Trustees.

Use of Estimates

     The  preparation of financial  statements in conformity  with GAAP requires
management to make estimates and assumptions  that affect the amounts of assets,
liabilities,  expenses and revenues reported in the financial statements. Actual
results could differ from those estimated.

Other

     Investment transactions are accounted for on a trade date basis.

Change in Accounting Policy

     Effective  January 14, 2002, the Fund adopted the provisions of the revised
AICPA Audit and  Accounting  Guide for Investment  Companies (the "Guide").  For
financial  statement  purposes,  the revised Guide requires the Fund to amortize
premium and discount on all fixed income securities

     Upon  initial  adoption,  the  Fund  adjusted  its  cost  of  fixed  income
securities  by the  cumulative  amount  of  amortization  that  would  have been
recognized  had  amortization  been in  effect  from the  purchase  date of each
holding   with   a    corresponding    reclassification    between    unrealized
appreciation/depreciation   on  investments  and  undistributed  net  investment
income.  Adoption of these accounting  principles does not affect the Fund's net
asset value or distributions,  but changes the classification of certain amounts
between  interest income and realized and unrealized  gain/loss on the Statement
of Operations.  The cumulative effect to the Fund resulting from the adoption of
premium and discount amortization on the financial statements is as follows:

                                 For the Period Ended
                                      11/30/2002
             -----------------------------------------------
             ----------------------------------------------


                             Net        Net
                           Investment Unrealized      Net
                            Income    Appreciation    Realized
                                      (Depreciation)  Gain(Loss)
             ----------------------------------------------
             ----------------------------------------------
              Increase     $108,955   $(71,193)  $(37,762)
             (Decrease)
             ----------------------------------------------
             ----------------------------------------------


Contributions/Withdrawals

Transactions in shares were as follows:

                                              Six Months        Period
                                                Ended           Ended
                                              5/31/2003      11/30/2002 1
- ---------------------------------------------------------------------------
- ---------------------------------------------------------------------------
Proceeds from contributions                        1,863,046     13,036,698
- -----------------------------------------
- -----------------------------------------
Fair value of withdrawals                        (1,074,757)    (5,706,997)
- ---------------------------------------------------------------------------
- ---------------------------------------------------------------------------
Total Change Resulting from
CONTRIBUTIONS/WITHdrawals                            788,289      7,329,701
- ---------------------------------------------------------------------------

1    For the period  from  January  14,  2002 (date of  initial  investment)  to
     November 30, 2002.

FEDERAL TAX INFORMATION

At May  31,  2003,  the  cost  of  investments  for  federal  tax  purposes  was
$94,370,986.  The net unrealized  appreciation  of  investments  for federal tax
purposes was  $14,722,842.  This consists of net  unrealized  appreciation  from
investments  for  those  securities  having  an  excess  of value  over  cost of
$15,216,837  and  net  unrealized   depreciation   from  investments  for  those
securities having an excess of cost over value of $493,995.

The    difference     between     book-basis     and    tax-basis     unrealized
appreciation/depreciation      is     attributable      primarily     to     the
amortization/accretion tax elections on fixed income securities.

INVESTMENT ADVISER FEE AND OTHER TRANSACTIONS WITH AFFILIATES

Investment Adviser Fee

Federated  Investment  Management  Company is the Fund's investment adviser (the
"Adviser")  subject to the  direction  of the  Trustees.  The  Adviser  provides
investment  adviser  services at no fee. The Adviser may  voluntarily  choose to
reimburse  certain  operating  expenses  of the Fund.  The Adviser can modify or
terminate this reimbursement at any time at its sole discretion.

Administrative Fee

Federated Services Company ("FServ"), a subsidiary of Federated Investors, Inc.,
provides  administrative  personnel  and services  (including  certain legal and
financial  reporting  services)  necessary to operate the Fund.  FServ  provides
these services at no fee.

Transfer and Dividend Disbursing Agent Fees and Expenses

FServ, through its subsidiary  Federated  Shareholder Services Company ("FSSC"),
serves as transfer and dividend  disbursing  agent for the Fund. The fee paid to
FSSC is based on the size, type and number of accounts and transactions  made by
shareholders.

Portfolio Accounting Fees

FServ maintains the Fund's  accounting  records for which it receives a fee. The
fee is based on the level of the Fund's average daily net assets for the period,
plus out-of-pocket expenses.

General

Certain of the Officers and Trustees of the Trust are Officers and  Directors or
Trustees of the above companies.

INVESTMENT TRANSACTIONS

Purchases  and  sales  of  investments,   excluding  long-term  U.S.  government
securities and short-term obligations (and in-kind  contributions),  for the six
months ended May 31 2003, were as follows:

- ------------------------------------------------------------------------------
Purchases                                                         $50,193,445
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
Sales                                                             $36,658,644
- ------------------------------------------------------------------------------


Concentration of Credit Risk

Compared to diversified mutual funds, the Fund may invest a higher percentage of
its assets  among fewer  issuers of portfolio  securities.  This  increases  the
Fund's risk by magnifying the impact  (positively  or  negatively)  that any one
issuer  has on the  Fund's  share  price and  performance.  The Fund  invests in
securities of non-U.S.  issuers. The political or economic developments within a
particular  country  or region  may have an  adverse  effect on the  ability  of
domiciled issuers to meet their obligations. Additionally, political or economic
developments  may have an effect on the  liquidity  or  volatility  of portfolio
securities and currency holdings.

At May 31, 2003, the diversification of countries was as follows:

Country              Percentage of
                      Net Assets
Mexico                        27.8%
Russia                        21.6%
Brazil                        18.4%
Venezuela                      5.3%
Philippines                    3.9%
Colombia                       3.4%
Turkey                         2.8%
South Africa                   2.8%
Peru                           1.9%
Bulgaria                       1.8%
Malaysia                       1.6%
Hong Kong                      1.3%
El Salvador                    1.3%
Panama                         1.1%
Dominican Republic             1.0%
Tunisia                        0.6%
Ukraine                        0.5%



Item 2.     Code of Ethics

      Not Applicable

Item 3.     Audit Committee Financial Expert

      Not Applicable

Item 4.     Principal Accountant Fees and Services

      Not Applicable

Items 5-6   [Reserved]

Item 7.     Disclosure of Proxy Voting Policies and Procedures for
            Closed-End Management Investment Companies

            Not Applicable

Item 8.     [Reserved]

Item 9.     Controls and Procedures

(a)  The   registrant's   President  and  Treasurer   have  concluded  that  the
     registrant's  disclosure  controls and procedures (as defined in rule 30a-2
     under the  Investment  Company Act of 1940 (the  "Act")) are  effective  in
     design  and  operation  and  are  sufficient  to  form  the  basis  of  the
     certifications  required  by Rule  30a-2  under  the  Act,  based  on their
     evaluation of these  disclosure  controls and procedures  within 90 days of
     the filing date of this report on Form N-CSR.

(b)  There were no significant changes in the registrant's internal controls, or
     the internal  controls of its service  providers,  or in other factors that
     could  significantly  affect these controls subsequent to the date of their
     evaluation,  including any  corrective  actions with regard to  significant
     deficiencies and material weaknesses.

Item 10.    Exhibits


SIGNATURES

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

Registrant  Federated Core Trust II, L.P.

By    /S/ Richard J. Thomas, Principal Financial Officer

Date      July 28, 2003

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


By    /S/ J. Christopher Donahue, Principal Executive Officer


Date      July 28, 2003


By    /S/ Richard J. Thomas, Principal Financial Officer


Date      July 28, 2003