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: 11/30/04


              Date of Reporting Period: Fiscal year ended 11/30/04



Item 1.     Reports to Stockholders















                     EMERGING MARKETS FIXED INCOME CORE FUND
                                  ANNUAL REPORT
                                NOVEMBER 30, 2004






FINANCIAL HIGHLIGHTS
SHAREHOLDER EXPENSE EXAMPLE
MANAGEMENT'S DISCUSSION OF FUND PERFORMANCE
PORTFOLIO OF INVESTMENTS SUMMARY TABLES
FINANCIAL STATEMENTS
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
BOARD OF DIRECTORS AND TRUST OFFICERS
VOTING PROXIES ON FUND PORTFOLIO SECURITIES
QUARTERLY PORTFOLIO SCHEDULE


FINANCIAL HIGHLIGHTS
(For a Share Outstanding Throughout Each Period)




                                                                             
                                                                             Period
                                    Year Ended November 30                   Ended
                                        2004               2003              11/30/2002 1
Net Asset Value, Beginning of
Period                                  $14.39             $10.98               $10.00
Income From Investment Operations:
Net investment income                   0.91               0.85                 0.83       2
Net realized and unrealized gain
on investments                          0.61               2.56                 0.15       2
    TOTAL FROM INVESTMENT
    OPERATIONS                          1.52               3.41                 0.98
Net Asset Value, End of Period          $15.91             $14.39               $10.98
Total Return3                           10.56%             31.06%               9.80%

Ratios to Average Net Assets:
Expenses                                0.05%              0.05%                0.05%      4
Net investment income                   7.80%              8.85%                10.58%     2, 4
Expense waiver/reimbursement5           0.21%              0.23%                0.42%      4

Supplemental Data:
Net assets, end of period (000
omitted)                                $146,778           $131,056             $80,515
Portfolio turnover                      54%                97%                  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.  Total returns for periods
     of less than one year are not annualized.

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


SHAREHOLDER EXPENSE EXAMPLE


As a shareholder  of the Fund,  you incur ongoing  costs,  including  management
fees; to the extent  applicable,  distribution  (12b-1) fees and/or  shareholder
services fees; and other Fund expenses.  This Example is intended to help you to
understand  your  ongoing  costs (in  dollars) of  investing  in the Fund and to
compare  these costs with the ongoing  costs of investing in other mutual funds.
It is based on an investment  of $1,000  invested at the beginning of the period
and held for the entire period from June 1, 2004 to November 30, 2004.

Actual Expenses

The first section of the table below provides  information  about actual account
values  and  actual  expenses.  You  may use the  information  in this  section,
together  with the  amount you  invested,  to  estimate  the  expenses  that you
incurred  over the  period.  Simply  divide  your  account  value by $1,000 (for
example,  an $8,600  account value  divided by $1,000 = 8.6),  then multiply the
result by the number in the first section under the heading  entitled  "Expenses
Paid During  Period" to estimate the expenses  attributable  to your  investment
during this period.

Hypothetical Example for Comparison Purposes

The second section of the table below provides  information  about  hypothetical
account  values and  hypothetical  expenses  based on the Fund's actual  expense
ratio and an assumed rate of return of 5% per year before expenses, which is not
the Fund's actual  return.  Thus,  you should not use the  hypothetical  account
values and  expenses  to  estimate  the actual  ending  account  balance or your
expenses  for the period.  Rather,  these  figures are provided to enable you to
compare the ongoing  costs of investing  in the Fund and other funds.  To do so,
compare this 5%  hypothetical  example with the 5%  hypothetical  examples  that
appear in the shareholder reports of the other funds.

Please note that the  expenses  shown in the table are meant to  highlight  your
ongoing  costs  only.  Therefore,  the second  section of the table is useful in
comparing ongoing costs only, and will not help you determine the relative total
costs of owning different funds.

                             Beginning          Ending          Expenses Paid
                           Account Value     Account Value     During Period 1
                              6/1/2004        11/30/2004

Actual                         $1,000          $1,132.40            $0.27

Hypothetical (assuming a
5% return before               $1,000          $1,024.75            $0.25
expenses)                      $1,000               -                 -


1    Expenses  are  equal to the  Fund's  annualized  expense  ratio  of  0.05%,
     multiplied  by the average  account  value over the period,  multiplied  by
     183/366      (to      reflect     the      one-half      year      period).

MANAGEMENT'S DISCUSSION OF FUND PERFORMANCE


Emerging  Markets  Fixed  Income Core Fund1  slightly  trailed the return of its
benchmark, the Lehman Emerging Markets Bond Index2, which returned 12.8% for the
reporting period.

The   underperformance   reflects  risk  aversion  to  specific  credits  mainly
high-beta3  assets as well as increasing  concerns over the effects of a tighter
monetary policy by the U.S. Federal Reserve Board (the "U.S. Fed").

The fund  maintained  underweight  exposure  to Brazil  -despite  strong  credit
fundamentals,  because of its position as a proxy to the asset  class;  while we
increased the fund's exposure to key oil-credits such as Russia and Venezuela. 4

The fund also  maintained  a cautious  approach  towards  countries  we consider
especially risky, or with binary outcomes on their current  situations -the fund
had no positions in Argentina or Ecuador.  These  countries  benefited  with the
strong inflow into speculative  assets, and recorded strong returns of 21.2% for
the Argentina sub-index and 30.1% for the Ecuador sub-index.

Our concerns over the possible  impact of a more  aggressive  monetary policy by
the U.S. Fed lead us to maintain higher than average cash positions in the fund.

The much better than expected performance of the U.S. bond market in the face of
U.S. Fed rate hikes was beneficial to all fixed income spread products including
emerging markets.

As an asset class,  emerging  market debt  continued  to benefit from  important
credit ratings moves during the year.  Standard & Poor's5 upgraded Russia to BB+
in  January,  Turkey to BB- in August  and Brazil to BB- in  September.  Moody's
Investors Service6 upgraded Brazil to B1 and Venezuela to B2 both in September.

1    Prices of emerging markets  securities can be  significantly  more volatile
     than prices of securities in developed countries.

2    The Lehman  Brothers  Emerging  Markets Bond Index tracks total returns for
     external-currency-denominated  debt  instruments  of the emerging  markets:
     Brady bonds,  loans,  Eurobonds  and U.S.  dollar-denominated  local market
     instruments.  Countries covered are Argentina,  Brazil, Bulgaria,  Ecuador,
     Mexico, Morocco, Nigeria, Panama, Peru, the Philippines, Poland, Russia and
     Venezuela.  The index is unmanaged,  and  investments  cannot be made in an
     index.

3    Beta analyzes the market risk of a fund by showing how  responsive the fund
     is to the market. The beta of the market is 1.00. Accordingly,  a fund with
     a 1.10 beta is expected to perform 10% better than the market in up markets
     and 10% worse in down markets.  Usually the higher betas represent  riskier
     investments.

4    International  investing  involves  special risks including  currency risk,
     increased volatility of foreign securities, and differences in auditing and
     other financial standards.

5    Standard & Poor's  Credit  Ratings  are  obtained  after  Standard & Poor's
     evaluates a number of  factors,  including  credit  quality,  market  price
     exposure and  management.  Credit  Ratings are subject to change and do not
     remove market risk.

6    Moody's  Investors  Service  Credit  Ratings  are  obtained  after  Moody's
     Investors Service evaluates a number of factors,  including credit quality,
     market price exposure and management.  Credit Ratings are subject to change
     and do not remove market risk.


GROWTH OF A $10,000 INVESTMENT

The graph below illustrates the hypothetical  investment of $10,0001 in Emerging
Markets  Fixed  Income Core Fund (the  "Fund")  from  January 14, 2002 (start of
performance) to November 30, 2004,  compared to the Lehman Emerging Markets Bond
Index (LEMBI)2.

Average Annual Total Return for the Period Ended
11/30/2004
1 Year                                                             10.56%
Start of Performance (1/14/2002)                                   17.50%


The graphic  presentation  here  displayed  consists  of a line graph.  Emerging
Markets Fixed Income Core Fund (the "Fund") is  represented by a black box line.
The Lehman  Emerging  Markets Bond Index  ("LEMBI") is represented by a gray box
line.  The line graph is a visual  representation  of a comparison  of change in
value of a $10,000  hypothetical  investment in the Fund and the LEMBI.  The "x"
axis reflects  computation  periods from 1/14/2002 to  11/30/2004.  The "y" axis
reflects  the  cost  of the  investment  ranging  from  $9,500  to  $15,500,  in
increments  of $3,000.  For each point listed on the graph,  the values for Fund
were  $10,000,  $10,980,  $14,390 and $15,910 for the periods  ended  1/14/2002,
11/30/2002,  11/30/2003 and 11/30/2004,  respectively.  For each point listed on
the graph, the values for the LEMBI were $10,000,  $10,749,  $13,637 and $15,341
for  the  periods  ended  1/14/2002,  11/30/2002,   11/30/2003  and  11/30/2004,
respectively.




Performance  data quoted  represents past  performance  which is no guarantee of
future  results.  Returns  shown do not  reflect the  deduction  of taxes that a
shareholder  would pay on Fund  distributions  or the redemption of Fund shares.
For after-tax  returns,  call  1-800-341-7400 . Investment  return and principal
value will fluctuate so that an investor's shares,  when redeemed,  may be worth
more or less than their original cost. Mutual fund performance changes over time
and current performance may be lower or higher than what is stated. Mutual funds
are not obligations of or guaranteed by any bank and are not federally insured.

1    Represents a  hypothetical  investment of $10,000.  The Fund's  performance
     assumes the reinvestment of all dividends and distributions.  The LEMBI has
     been  adjusted to reflect  reinvestment  of dividends on  securities in the
     index.

2    The LEMBI is not adjusted to reflect sales loads,  expenses,  or other fees
     that the Securities and Exchange Commission requires to be reflected in the
     Fund's  performance.  The index is  unmanaged,  and unlike the Fund, is not
     affected by cashflows.

PORTFOLIO OF INVESTMENTS SUMMARY TABLE




At November 30, 2004, the Fund's credit quality ratings composition1 was as follows:

                                                                        

        S&P Long-Term Ratings as                     Moody's Long-Term Ratings as
      Percentage of Total Net Assets                Percentage of Total Net Assets
 AAA                                0.0%        Aaa                               0.0%
 AA                                 0.0%        Aa                                0.0%
 A                                  1.2%        A                                 1.2%
 BBB                               16.7%        Baa                              28.3%
 BB                                60.4%        Ba                               23.6%
 B                                 13.2%        B                                35.2%
 CCC                                0.0%        Caa                               1.7%
 CC                                 0.0%        Ca                                0.0%
 C                                  0.0%        C                                 0.0%
 DDD                                0.0%        Daa                               0.0%
 DD                                 0.0%        Da                                0.0%
 D                                  0.0%        D                                 0.0%
 Not Rated by S&P2                  1.0%        Not Rated by Moody's2             2.5%
 Cash Equivalents3                  8.4%        Cash Equivalents3                 8.4%
 Other Assets and                               Other Assets and
 Liabilities - Net4               (0.9)%        Liabilities - Net4              (0.9)%
   TOTAL                          100.0%          total                         100.0%

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



At  November  30,  2004,  the  Fund's  issuer  country  and  currency   exposure
composition5 were as follows:

                                   Country
                                  Exposure
                                      as a
                                Percentage       Currency Exposure
                                  of Total      as a Percentage of
Country                         Net Assets        Total Net Assets
- -------------------------------------------------------------------
- -------------------------------------------------------------------
Russia                               22.6%                    0.0%
- -------------------------------------------------------------------
- -------------------------------------------------------------------
Brazil                               20.2%                    0.0%
- -------------------------------------------------------------------
- -------------------------------------------------------------------
Mexico                               18.9%                    0.0%
- -------------------------------------------------------------------
- -------------------------------------------------------------------
Venezuela                             8.6%                    0.0%
- -------------------------------------------------------------------
- -------------------------------------------------------------------
Colombia                              4.8%                    0.0%
- -------------------------------------------------------------------
- -------------------------------------------------------------------
Turkey                                4.8%                    0.0%
- -------------------------------------------------------------------
- -------------------------------------------------------------------
Philippines                           4.0%                    0.0%
- -------------------------------------------------------------------
- -------------------------------------------------------------------
Peru                                  2.0%                    0.0%
- -------------------------------------------------------------------
- -------------------------------------------------------------------
United States                         1.8%                   92.5%
- -------------------------------------------------------------------
- -------------------------------------------------------------------
Malaysia                              1.2%                    0.0%
- -------------------------------------------------------------------
- -------------------------------------------------------------------
Bulgaria                              0.9%                    0.0%
- -------------------------------------------------------------------
- -------------------------------------------------------------------
Kazakhstan                            0.9%                    0.0%
- -------------------------------------------------------------------
- -------------------------------------------------------------------
Guatemala                             0.7%                    0.0%
- -------------------------------------------------------------------
- -------------------------------------------------------------------
El Salvador                           0.6%                    0.0%
- -------------------------------------------------------------------
- -------------------------------------------------------------------
Tunisia                               0.5%                    0.0%
- -------------------------------------------------------------------
- -------------------------------------------------------------------
Cash Equivalents3                     8.4%                    8.4%
- -------------------------------------------------------------------
- -------------------------------------------------------------------
Other Assets and Liabilities -      (0.9)%                  (0.9)%
Net4
- -------------------------------------------------------------------
- -------------------------------------------------------------------
  TOTAL                             100.0%                  100.0%
- -------------------------------------------------------------------

1    These tables depict the long-term  credit quality  ratings  assigned to the
     Fund's portfolio  holdings by Standard & Poor's (S&P) and Moody's Investors
     Service  (Moody's),  each of which is a Nationally  Recognized  Statistical
     Rating  Organization  (NRSRO).  Holdings that are rated only by a different
     NRSRO than the one  identified  have been included in the "Not rated by..."
     category.

     Rated securities  include a security with an obligor and/or credit enhancer
that  has  received  a  rating  from an NRSRO  with  respect  to a class of debt
obligations  that is  comparable in priority and security with the security held
by the  Fund.  Credit  quality  ratings  are an  assessment  of the risk  that a
security will default in payment and do not address other risks presented by the
security.  Please see the  descriptions  of credit quality ratings in the Fund's
Statement of Additional Information.

     These tables depict the long-term  credit quality  ratings as assigned only
by the NRSRO identified in each table.

2    Holdings that are rated only by a different  NRSRO than the one  identified
     have been included in this category.

3    Cash Equivalents  includes investments in money market mutual funds and any
     investments in overnight repurchase agreements.

4    See Statement of Assets and Liabilities.

5    This table depicts the Fund's exposure to various  countries and currencies
     through its investment in foreign fixed income  securities  (includes fixed
     income securities  issued by foreign  governments and  corporations).  With
     respect to foreign corporate fixed income securities,  country  allocations
     are based  primarily  on the  country  in which the  issuing  company  (the
     "Issuer") is  incorporated.  However,  the Fund's  adviser may allocate the
     Issuer to a country  based on other  factors  such as the  location  of the
     Issuer's  office,  the  location of the  principal  trading  market for the
     Issuer's  securities  or the country  from where a majority of the Issuer's
     revenues are derived.

PORTFOLIO OF INVESTMENTS
November 30, 2004




                                                                

                                                                              Value in
   Principal
   Amount                                                                     U.S. Dollars
                 Corporate Bonds--26.9%
                 Brewing--1.3%
$           1,2  Bavaria, Series 144A, 8.875%, 11/1/2010
   1,700,000                                                           $      1,844,500
                 Broadcast Radio & TV--1.5%
                 Grupo Televisa S.A., Sr. Note, 8.50%, 3/11/2032
   1,900,000                                                                  2,185,000
                 Cable & Wireless Television--0.3%
   360,000       Innova S De R.L., 9.375%, 9/19/2013                          409,500
                 Container & Glass Products--1.7%
   600,000       Vicap SA, Sr. Note, Series EXCH, 11.375%, 5/15/2007          608,280
            1,2  Vitro SA, Note, Series 144A, 11.75%, 11/1/2013
   1,950,000                                                                  1,896,375
                 Total                                                        2,504,655
                 Hotels, Motels, Inns & Casinos--0.7%
            1,2  Grupo Posadas SA de C.V., Sr. Note, 8.75%,
   1,000,000     10/4/2011                                                    1,070,000
                 Oil & Gas--9.2%
            1,2  Gaz Capital SA, Note, Series 144A, 8.625%,
   3,300,000     4/28/2034                                                    3,729,000
            1,2  Gazprom, Note, Series 144A, 9.625%, 3/1/2013
   1,440,000                                                                  1,668,600
                 Pemex Project Funding Master, Company Guarantee,
   2,500,000     7.375%, 12/15/2014                                           2,733,750
                 Petronas Capital Ltd., Series REGS, 7.875%,
   1,500,000     5/22/2022                                                    1,820,340
            1,2  Petrozuata Finance, Inc., Company Guarantee,
   2,200,000     Series 144A, 8.22%, 4/1/2017                                 2,191,750
            1,2  Tengizchevroil LLP, Series 144A, 6.124%, 11/15/2014
   1,420,000                                                                  1,420,000
                 Total                                                        13,563,440
                 Sovereign--7.2%
            1,2  Aries Vermogensverwaltng, Note, Series 144A,
   7,000,000     9.60%, 10/25/2014                                            8,268,750
                 Aries Vermogensverwaltng, Series REGS, 9.60%,
   2,000,000     10/25/2014                                                   2,358,700
                 Total                                                        10,627,450
                 Steel--1.1%
            1,2  CSN Islands VIII Corp., Company Guarantee, Series
   1,500,000     144A, 9.75%, 12/16/2013                                      1,616,250
                 Telecommunications & Cellular--2.6%
                 Axtel SA, 11.00%, 12/15/2013
   1,225,000                                                                  1,307,687
            1,2  Mobile Telesystems, Series 144A, 8.375%, 10/14/2010
   1,000,000                                                                  1,037,500
                 Philippine Long Distance Telephone Co., Sr.
   1,300,000     Unsub., 11.375%, 5/15/2012                                   1,488,500
                 Total                                                        3,833,687
                 Utilities--1.3%
            1,2  CIA Saneamento Basico, Note, Series 144A, 12.00%,
   1,700,000     6/20/2008                                                    1,908,250
                 Total Corporate Bonds (identified cost $89,473,414)          39,562,732
                 Governments/Agencies--65.6%
                 Government Agency--0.5%
   600,000       Banque Centrale de Tunisie, Unsub., 7.375%,
                 4/25/2012                                                    687,990
                 Sovereign--65.1%
                 Brazil, Government of, 14.50%, 10/15/2009
   3,300,000                                                                  4,331,250
                 Brazil, Government of, Bond, 10.125%, 5/15/2027
   3,800,000                                                                  4,170,500
                 Brazil, Government of, C Bond, 8.00%, 4/15/2014
   3,788,042                                                                  3,802,058
                 Brazil, Government of, Note, 12.00%, 4/15/2010
   3,400,000                                                                  4,131,000
                 Brazil, Government of, Unsub., 11.00%, 8/17/2040
   8,400,000                                                                  9,674,700
            1,2  Bulgaria, Government of, Bond, 8.25%, 1/15/2015
   1,100,000                                                                  1,369,500
                 Colombia, Government of, 10.00%, 1/23/2012
   1,780,000                                                                  2,024,750
                 Colombia, Government of, 10.75%, 1/15/2013
   1,000,000                                                                  1,177,000
                 Colombia, Government of, Bond, 11.75%, 2/25/2020
   1,600,000                                                                  2,010,400
   900,000       El Salvador, Government of, Bond, 8.25%, 4/10/2032           907,875
   900,000  1,2  Guatemala, Government of, Note, 9.25%, 8/1/2013              1,014,750
                 Mexico, Government of, Bond, 8.00%, 9/24/2022
   3,600,000                                                                  4,041,720
                 Mexico, Government of, Bond, 8.30%, 8/15/2031
   1,500,000                                                                  1,702,500
                 Mexico, Government of, Bond, 11.50%, 5/15/2026
   2,000,000                                                                  2,985,000
                 Mexico, Government of, Note, 7.50%, 1/14/2012
   1,400,000                                                                  1,576,400
                 Mexico, Government of, Note, 8.375%, 1/14/2011
   3,650,000                                                                  4,261,375
                 Mexico, Government of, Note, 9.875%, 2/1/2010
   2,400,000                                                                  2,941,200
                 Peru, Government of, Bond, 8.75%, 11/21/2033
   1,300,000                                                                  1,320,150
                 Peru, Government of, Note, 9.875%, 2/6/2015
   1,380,000                                                                  1,611,150
                 Philippines, Government of, 9.375%, 1/18/2017
   1,000,000                                                                  1,042,500
   750,000       Philippines, Government of, 9.875%, 1/15/2019                753,750
                 Philippines, Government of, Note, 8.25%, 1/15/2014
   1,200,000                                                                  1,162,200
                 Philippines, Government of, Note, 10.625%,
   1,325,000     3/16/2025                                                    1,381,312
                 Russia, Government of, 8.25%, 3/31/2010
   3,950,000                                                                  4,348,555
                 Russia, Government of, 10.00%, 6/26/2007
   2,900,000                                                                  3,271,925
            1,2  Russia, Government of, Unsub., 5.00%, 3/31/2030
   7,000,000                                                                  6,957,300
                 Russia, Government of, Unsub., 12.75%, 6/24/2028
   1,000,000                                                                  1,582,500
   750,000       Turkey, Government of, 9.00%, 6/30/2011                      841,125
                 Turkey, Government of, 9.50%, 1/15/2014
   1,850,000                                                                  2,153,400
                 Turkey, Government of, 11.00%, 1/14/2013
   1,810,000                                                                  2,250,735
                 Turkey, Government of, Sr. Unsub., 12.375%,
   1,450,000     6/15/2009                                                    1,805,250
                 Ukraine, Government of, 7.65%, 6/11/2013
   1,500,000                                                                  1,511,025
                 Ukraine, Government of, Sr. Note, 11.00%, 3/15/2007
   1,073,364                                                                  1,123,061
   800,000       Venezuela, Government of, 8.50%, 10/8/2014                   834,000
                 Venezuela, Government of, 10.75%, 9/19/2013
   3,475,000                                                                  4,126,563
                 Venezuela, Government of, Bond, 9.25%, 9/15/2027
   4,400,000                                                                  4,598,000
   850,000       Venezuela, Government of, Par Bond, 6.75%,
                 3/31/2020                                                    828,750
                 Total                                                        95,625,229
                 Total Governments/Agencies (identified cost
                 $36,885,462)                                                 96,313,219
                 Repurchase Agreement--8.4%
                 Interest in $2,000,000,000 joint repurchase
   12,284,000    agreement with UBS Securities LLC, 2.08%, dated
                 11/30/2004 to be repurchased at $12,284,710 on
                 12/1/2004, collateralized by U.S. Government
                 Agency Obligations with various maturities to
                 8/15/2034, collateral market value $2,060,004,602
                 (at amortized cost)                                          12,284,000
                 Total Investments---100.9% (identified cost
                 $138,642,876)3                                               148,159,951
                 other assets and liabilities---net---(0.9)%                  (1,382,349)
                 total net assets---100%                               $      146,777,602



     1 Denotes a restricted security, including securities purchased under
       Rule 144A of the Securities Act of 1933.  These securities, unless
       registered under the Act or exempted from registration, may only be
       sold to qualified institutional investors.  At November 30, 2004,
       these securities amounted to $35,992,525 which represents 24.5% of
       total net assets.
     2 Denotes a restricted security, including securities purchased under
       Rule 144A that have been deemed liquid by criteria approved by the
       fund's Board of Directors.  At November 30, 2004, these securities
       amounted to $35,992,525 which represents 24.5% of total net assets.
     3 The cost of investments for federal tax purposes amounts to
       $139,118,039.


Note:         The categories of investments are shown as a percentage of total net assets
     at November 30, 2004.

See Notes which are an integral part of the Financial Statements


STATEMENT OF ASSETS AND LIABILITIES
November 30, 2004

Assets:
Total investments in securities, at value
(identified cost $138,642,876)                                   $     148,159,951
Cash                                                                   1,405,849
Income receivable                                                      2,616,465

Total assets                                                           152,182,265
Liabilities:
Payable for investments purchased             $   5,360,435
Payable for custodian fees (Note 5)               5,610
Payable for transfer and dividend
disbursing agent fees and expenses (Note 5)       5,310
Payable for portfolio accounting fees
(Note 5)                                          1,975
Accrued expenses                                  31,333
Total liabilities                                                      5,404,663

Net assets for 9,224,609 shares outstanding                      $     146,777,602
Net Assets Consist of:

Paid in capital                                                  $     102,911,589
Net unrealized appreciation of investments                             9,517,075
Accumulated net realized gain on
investments                                                            10,452,335
Undistributed net investment income                                    23,896,603

Total Net Assets                                                 $     146,777,602
Net Asset Value, Offering Price and
Redemption Proceeds Per Share
$146,777,602 / 9,224,609 shares outstanding                            $15.91

See Notes which are an integral part of the Financial Statements

STATEMENT OF OPERATIONS
Year Ended November 30, 2004

Investment Income:
Interest                                                                 $   8,683,713
Expenses:
Administrative personnel and
services fee (Note 5)                                         125,000
Custodian fees (Note 5)                                       35,964
Transfer and dividend
disbursing agent fees and
expenses (Note 5)                                             14,326
Directors'/Trustees' fees                                     9,518
Auditing fees                                                 24,016
Legal fees                                                    6,825
Portfolio accounting fees (Note
5)                                                            58,282
Insurance premiums                                            8,664
Miscellaneous                                                 7,159
Total expenseS                                                289,754
Waiver and Reimbursement (Note
6):
Waiver of administrative
personnel and services fee         $     (125,000)
Reimbursement of other
operating expenses                       (104,061)

Total waiver and reimbursement                                (229,061)
Net expenses                                                                 60,693
Net investment income                                                        8,623,020
Realized and Unrealized Gain
(Loss) on Investments:
Net realized gain on
investments and option
transactions                                                                 2,938,245
Net change in unrealized
appreciation of investments                                                  (1,530,719)
Net realized and unrealized
gain on investments and option
transactions                                                                 1,407,526
Change in net assets resulting
from operations                                                          $   10,030,546




See Notes which are an integral part of the Financial Statements

STATEMENT OF CHANGES IN NET ASSETS


Year Ended November 30                      2004                  2003
Increase (Decrease) in Net Assets
Operations:
Net investment income                   $   8,623,020        $    9,186,509
Net realized gain on investments and
option transactions                         2,938,245             5,253,640
Net change in unrealized
appreciation/depreciation of
investments                                 (1,530,719)           11,721,465
Change in net assets resulting from
operations                                  10,030,546            26,161,614
Share Transactions:
Contributions                               42,556,000            67,180,000
Withdrawals                                 (36,865,089)          (42,800,000)
Change in net assets resulting from
share transactions                          5,690,911             24,380,000
Change in net assets                        15,721,457            50,541,614
Net Assets:
Beginning of period                         131,056,145           80,514,531
End of period (including
undistributed net investment income
of $23,896,603 and $15,273,583,
respectively)                           $   146,777,602      $    131,056,145

See Notes which are an integral part of the Financial Statements
NOTES TO FINANCIAL STATEMENTS


November 30, 2004

1.    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 Trust consists of two portfolios.
The financial  statements included herein are only those of the Fund. The Fund's
primary investment objective is to achieve total return on assets. Its secondary
investment  objective  is to achieve a high level of  income.  The Fund  pursues
these  objectives  by  investing in unhedged  portfolio of foreign,  high-yield,
fixed-income  securities.  Currently, the Fund is only available for purchase by
other Federated funds and their affiliates.

2.    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)
in the United States of America.


Investment Valuation

Fixed income,  listed corporate bonds, unlisted securities and private placement
securities  are generally  valued at 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 which vary from
the closing of the New York Stock Exchange (NYSE). Therefore, foreign securities
are valued at the latest  closing price on the exchange on which they are traded
immediately  prior to the  closing  of the NYSE.  Foreign  securities  quoted in
foreign currencies are translated into U.S. dollars at the foreign exchange rate
in effect  at 4:00  p.m.,  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 between the close of their primary markets and the
closing of the NYSE are valued at fair value as determined  in  accordance  with
procedures  established  by  and  under  general  supervision  of the  Board  of
Directors (the "Directors").


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 the 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  Directors.  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,  realized and
gain/ loss  (realized  and  unrealized)  will be allocated  daily 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 statement 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 Contracts

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 November 30, 2004, 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 Directors.  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  accordance  with
procedures established by and under general supervision of the Directors.


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. Realized gains
and losses from  investment  transactions  are  recorded on an  identified  cost
basis.


3.    contributions/withdrawals
Transactions in shares were as follows:

Year Ended November 30                                 2004           2003
Proceeds from contributions                         2,704,394      5,035,032
Fair value of withdrawals                          (2,586,633)    (3,257,885)
     TOTAL CHANGE RESULTING FROM
  contributions/withdrawals                          117,761       1,777,147


4.    FEDERAL TAX INFORMATION

At November  30,  2004,  the cost of  investments  for federal tax  purposes was
$139,118,039.  The net unrealized  appreciation  of investments  for federal tax
purposes excluding any unrealized appreciation resulting from changes in foreign
currency  exchange  rates  was  $9,041,912.  This  consists  of  net  unrealized
appreciation  from  investments for those  securities  having an excess of value
over cost of $9,483,407 and net unrealized  depreciation  from  investments  for
those securities having an excess of cost over value of $441,495.

5.    INVESTMENT ADVISER FEE AND OTHER TRANSACTIONS WITH AFFILIATES

Investment Adviser Fee

Federated  Investment  Counseling (FIC), is the Fund's  investment  adviser (the
"Adviser"), subject to the direction of the Directors. Prior to January 1, 2004,
the Fund's investment  adviser was Federated Global Investment  Management Corp.
(FGIMC).  The Adviser  provides  investment  adviser services at no fee. FIC and
FGIMC may  voluntarily  choose to reimburse  certain  operating  expenses of the
Fund.  FIC and FGIMC can modify or terminate this  reimbursement  at any time at
their sole discretion.


Administrative Fee

Federated  Administrative  Services,  Inc.  (FASI),  a  subsidiary  of Federated
Investors,  Inc.,  provides  administrative  personnel  and  service  (including
certain legal and financing  reporting  services) necessary to operate the Fund.
FASI provides these services at an annual rate that ranges from 0.150% to 0.075%
of the  average  aggregate  net  assets of all funds  advised by  affiliates  of
Federated Investors, Inc. The administrative fee received during any fiscal year
shall be at least $125,000 per portfolio.  FASI may voluntarily  choose to waive
any portion of its fee. FASI may terminate this voluntary  waiver at any time at
its sole discretion.


Transfer and Dividend Disbursing Agent Fees and Expenses

FASI serves as transfer and dividend disbursing agent for the Fund. The fee paid
to FASI is based on the size, type and number of accounts and transactions  made
by shareholders. FASI may voluntarily choose to waive certain operating expenses
of the Fund.  FASI can modify or  terminate  this wavier at any time at its sole
discretion.


Portfolio Accounting Fees

FASI  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. FASI may voluntarily choose to waive any portion of
its fee.  FASI can  modify  or  terminate  this  waiver  at any time at its sole
discretion.


Custodian

FASI is the  Fund's  custodian.  The fee is  based on the  level  of the  Fund's
average daily net assets for the period, plus out-of-pocket  expenses.  FASI may
voluntarily choose to waive any portion of its fee. FASI can modify or terminate
this voluntary waiver at any time at its sole discretion

General

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

6.    INVESTMENT TRANSACTIONS

Purchases  and  sales  of  investments,   excluding  long-term  U.S.  government
securities and short-term obligations (and in-kind contributions),  for the year
ended November 30, 2004, were as follows:

- ------------------------------------------------------------------------------
Purchases                                                  $   72,966,210
Sales                                                      $   57,530,481


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


7.    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  and  volatility of portfolio
securities and currency holdings.

At November 30, 2004, the diversification of countries was as follows:

Country              Percentage of Net Assets
Russia                         22.6%
Brazil                         20.2%
Mexico                         18.9%
Venezuela                      8.6%
Colombia                       4.8%
Turkey                         4.8%
Philippines                    4.0%
Peru                           2.0%
United States                  1.8%
Malaysia                       1.2%
Kazakhstan                     0.9%
Bulgaria                       0.9%
Guatemala                      0.7%
El Salvador                    0.6%
Tunisia                        0.5%

8.    Legal Proceedings

Beginning in October 2003,  Federated  Investors,  Inc. and various subsidiaries
thereof   (including  the  advisers  and  distributor  for  various   investment
companies,  collectively,  "Federated"), along with various investment companies
sponsored by  Federated  ("Funds")  were named as  defendants  in several  class
action lawsuits now pending in the United States District Court for the District
of  Maryland  seeking  damages  of  unspecified   amounts.   The  lawsuits  were
purportedly  filed on behalf of people  who  purchased,  owned  and/or  redeemed
shares of  Federated-sponsored  mutual funds during specified  periods beginning
November 1, 1998.  The suits are generally  similar in alleging  that  Federated
engaged in illegal and improper  trading  practices  including market timing and
late trading in concert  with certain  institutional  traders,  which  allegedly
caused financial injury to the mutual fund  shareholders.  Federated and various
Funds have also been named as defendants  in several  additional  lawsuits,  the
majority of which are now pending in the United  States  District  Court for the
Western  District  of  Pennsylvania,  alleging,  among other  things,  excessive
advisory and rule 12b-1 fees, and seeking  damages of unspecified  amounts.  The
Board of the  Funds  has  retained  the law firm of  Dickstein  Shapiro  Morin &
Oshinsky LLP to represent the Funds in these lawsuits.  Federated and the Funds,
and their  respective  counsel,  are reviewing the  allegations and will respond
appropriately.  Additional  lawsuits based upon similar allegations may be filed
in the  future.  The  potential  impact  of these  recent  lawsuits  and  future
potential  similar  suits is  uncertain.  Although we do not believe  that these
lawsuits  will have a  material  adverse  effect on the  Funds,  there can be no
assurance  that  these  suits,  the  ongoing  adverse   publicity  and/or  other
developments  resulting  from the regulatory  investigations  will not result in
increased  Fund  redemptions,  reduced  sales of Fund shares,  or other  adverse
consequences for the Funds.



Report of Ernst & Young LLP, Independent Registered Public Accounting Firm

To the Board of Directors of Federated Core Trust II, L.P. and
Shareholders of Emerging Markets Fixed Income Core Fund:

We have audited the accompanying statement of assets and liabilities,  including
the portfolio of  investments,  of Emerging  Markets Fixed Income Core Fund (the
"Fund") (one of the portfolios constituting Federated Core Trust II, L.P.) as of
November 30, 2004,  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 the financial highlights for each of the periods 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  standards  of the Public  Company
Accounting Oversight Board (United States). 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 financial  statements.  Our procedures  included  confirmation of
securities owned as of November 30, 2004, by  correspondence  with the custodian
and brokers,  or other  appropriate  auditing  procedures where replies from the
brokers were not  received.  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
Emerging  Markets  Fixed  Income Core Fund of  Federated  Core Trust II, L.P. at
November 30, 2004, the results of its  operations  for the year then ended,  the
changes in its net assets for each of the two years in the period then ended and
the  financial  highlights  for  each  of  the  periods  indicated  therein,  in
conformity with U.S. generally accepted accounting principles.





Ernst & Young LLP



Boston, Massachusetts
January 12, 2005

BOARD OF DIRECTORS AND TRUST OFFICERS


The Board is  responsible  for  managing  the Trust's  business  affairs and for
exercising all the Trust's  powers except those  reserved for the  shareholders.
The  following  tables give  information  about each Board member and the senior
officers of the Fund. Where required,  the tables  separately list Board members
who are "interested persons" of the Fund (i.e.,  "Interested" Board members) and
those who are not (i.e.,  "Independent" Board members).  Unless otherwise noted,
the address of each person  listed is Federated  Investors  Tower,  1001 Liberty
Avenue,  Pittsburgh,  PA. As of  December  31,  2004,  the Trust  comprised  two
portfolios,  and the Federated Fund Complex consisted of 44 investment companies
(comprising 133 portfolios).  Unless  otherwise  noted,  each Officer is elected
annually.  Unless otherwise noted,  each Board member oversees all portfolios in
the  Federated  Fund  Complex  and serves  for an  indefinite  term.  The Fund`s
Statement of Additional  Information includes additional information about Trust
Directors  and is  available,  without  charge  and  upon  request,  by  calling
1-800-341-7400.





                   

Interested Directors Background

Name                  Principal Occupation(s) for Past Five Years, Other
Birth Date            Directorships Held and Previous Position(s)
Address
Positions Held with
Trust
Date Service Began
John F. Donahue*      Principal Occupations: Chairman and Director or Trustee of
Birth Date: July      the Federated Fund Complex; Chairman and Director,
28, 1924              Federated Investors, Inc.
CHAIRMAN AND
DIRECTOR              Previous Positions: Trustee, Federated Investment
Began serving:        Management Company and Chairman and Director, Federated
November 2000         Investment Counseling.

J. Christopher        Principal Occupations: Principal Executive Officer and
Donahue*              President of the Federated Fund Complex; Director or
Birth Date: April     Trustee of some of the Funds in the Federated Fund Complex;
11, 1949              President, Chief Executive Officer and Director, Federated
PRESIDENT AND         Investors, Inc.; Chairman and Trustee, Federated Investment
DIRECTOR              Management Company; Trustee, Federated Investment
Began serving:        Counseling; Chairman and Director, Federated Global
November 2000         Investment Management Corp.; Chairman, Passport Research,
                      Ltd.; Trustee, Federated Shareholder Services Company;
                      Director, Federated Services Company.

                      Previous Positions: President, Federated Investment
                      Counseling; President and Chief Executive Officer,
                      Federated Investment Management Company, Federated Global
                      Investment Management Corp. and Passport Research, Ltd.

Lawrence D. Ellis,    Principal Occupations: Director or Trustee of the Federated
M.D.*                 Fund Complex; Professor of Medicine, University of
Birth Date: October   Pittsburgh; Medical Director, University of Pittsburgh
11, 1932              Medical Center Downtown; Hematologist, Oncologist and
3471 Fifth Avenue     Internist, University of Pittsburgh Medical Center.
Suite 1111
Pittsburgh, PA        Other Directorships Held: Member, National Board of
DIRECTOR              Trustees, Leukemia Society of America.
Began serving:
November 2001         Previous Positions:  Trustee, University of Pittsburgh;
                      Director, University of Pittsburgh Medical Center.

* Family relationships and reasons for "interested" status:  John F. Donahue is the
father of J. Christopher Donahue; both are "interested" due to the positions they hold
with Federated Investors, Inc. and its subsidiaries.  Lawrence D. Ellis, M.D. is
"interested" because his son-in-law is employed by the Fund's principal underwriter,
Federated Securities Corp.



Independent Directors Background

Name                  Principal Occupation(s) for Past Five Years, Other
Birth Date            Directorships Held and Previous Position(s)
Address
Positions Held with
Trust
Date Service Began
Thomas G. Bigley      Principal Occupation: Director or Trustee of the Federated
Birth Date:           Fund Complex.
February 3, 1934
15 Old Timber Trail   Other Directorships Held: Director, Member of Executive
Pittsburgh, PA        Committee, Children's Hospital of Pittsburgh; Director,
DIRECTOR              University of Pittsburgh.
Began serving:
November 2001         Previous Position: Senior Partner, Ernst & Young LLP.

John T. Conroy, Jr.   Principal Occupations: Director or Trustee of the Federated
Birth Date: June      Fund Complex; Chairman of the Board, Investment Properties
23, 1937              Corporation; Partner or Trustee in private real estate
Investment            ventures in Southwest Florida.
Properties
Corporation           Previous Positions: President, Investment Properties
3838 North Tamiami    Corporation; Senior Vice President, John R. Wood and
Trail                 Associates, Inc., Realtors; President, Naples Property
Suite 402             Management, Inc. and Northgate Village Development
Naples, FL            Corporation.
DIRECTOR
Began serving:
November 2001

Nicholas P.           Principal Occupations: Director or Trustee of the Federated
Constantakis          Fund Complex.
Birth Date:
September 3, 1939     Other Directorships Held: Director and Member of the Audit
175 Woodshire Drive   Committee, Michael Baker Corporation (engineering and energy
Pittsburgh, PA        services worldwide).
DIRECTOR
Began serving:        Previous Position: Partner, Andersen Worldwide SC.
November 2001

John F. Cunningham    Principal Occupation: Director or Trustee of the Federated
Birth Date: March     Fund Complex.
5, 1943
353 El Brillo Way     Other Directorships Held: Chairman, President and Chief
Palm Beach, FL        Executive Officer, Cunningham & Co., Inc. (strategic
DIRECTOR              business consulting); Trustee Associate, Boston College.
Began serving:
November 2001         Previous Positions:  Director, Redgate Communications and
                      EMC Corporation (computer storage systems); Chairman of the
                      Board and Chief Executive Officer, Computer Consoles, Inc.;
                      President and Chief Operating Officer, Wang Laboratories;
                      Director, First National Bank of Boston; Director, Apollo
                      Computer, Inc.

Peter E. Madden       Principal Occupation:  Director or Trustee of the Federated
Birth Date: March     Fund Complex; Management Consultant.
16, 1942              -------------------------------------------------------------
One Royal Palm Way
100 Royal Palm Way    Other Directorships Held: Board of Overseers, Babson College.
Palm Beach, FL
DIRECTOR              Previous Positions:  Representative, Commonwealth of
Began serving:        Massachusetts General Court; President, State Street Bank
November 2001         and Trust Company and State Street Corporation (retired);
                      Director, VISA USA and VISA International; Chairman and
                      Director, Massachusetts Bankers Association; Director,
                      Depository Trust Corporation; Director, The Boston Stock
                      Exchange.

Charles F.            Principal Occupations: Director or Trustee of the Federated
Mansfield, Jr.        Fund Complex; Management Consultant; Executive Vice
Birth Date: April     President, DVC Group, Inc. (marketing communications and
10, 1945              technology) (prior to 9/1/00).
80 South Road
Westhampton Beach,    Previous Positions: Chief Executive Officer, PBTC
NY                    International Bank; Partner, Arthur Young & Company (now
DIRECTOR              Ernst & Young LLP); Chief Financial Officer of Retail
Began serving:        Banking Sector, Chase Manhattan Bank; Senior Vice President,
November 2001         HSBC Bank USA (formerly, Marine Midland Bank); Vice
                      President, Citibank; Assistant Professor of Banking and
                      Finance, Frank G. Zarb School of Business, Hofstra
                      University.

John E. Murray,       Principal Occupations: Director or Trustee of the Federated
Jr., J.D., S.J.D.     Fund Complex; Chancellor and Law Professor, Duquesne
Birth Date:           University; Partner, Murray, Hogue and Lannis.
December 20, 1932
Chancellor,           Other Directorships Held: Director, Michael Baker Corp.
Duquesne University   (engineering, construction, operations and technical
Pittsburgh, PA        services).
DIRECTOR
Began serving:        Previous Positions: President, Duquesne University; Dean and
November 2001         Professor of Law, University of Pittsburgh School of Law;
                      Dean and Professor of Law, Villanova University School of
                      Law.

Marjorie P. Smuts     Principal Occupations: Director or Trustee of the Federated
Birth Date: June      Fund Complex; Public Relations/Marketing
21, 1935              Consultant/Conference Coordinator.
4905 Bayard Street
Pittsburgh, PA        Previous Positions: National Spokesperson, Aluminum Company
DIRECTOR              of America; television producer; President, Marj Palmer
Began serving:        Assoc.; Owner, Scandia Bord.
November 2001

John S. Walsh         Principal Occupations: Director or Trustee of the Federated
Birth Date:           Fund Complex; President and Director, Heat Wagon, Inc.
November 28, 1957     (manufacturer of construction temporary heaters); President
2604 William Drive    and Director, Manufacturers Products, Inc. (distributor of
Valparaiso, IN        portable construction heaters); President, Portable Heater
DIRECTOR              Parts, a division of Manufacturers Products, Inc.
Began serving:
November 2001         Previous Position:  Vice President, Walsh & Kelly, Inc.



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

Officers

Name                Principal Occupation(s) for Past Five Years and Previous
Birth Date          Position(s)
Positions Held
with Trust
Date Began Serving

John W. McGonigle   Principal Occupations: Executive Vice President and Secretary
Birth Date:         of the Federated Fund Complex; Executive Vice President,
October 26, 1938    Secretary and Director, Federated Investors, Inc.
EXECUTIVE VICE
PRESIDENT AND
SECRETARY
Began serving:
November 2000

Richard J. Thomas   Principal Occupations: Principal Financial Officer and
Birth Date: June    Treasurer of the Federated Fund Complex; Senior Vice
17, 1954            President, Federated Administrative Services.
TREASURER
Began serving:
November 2000

Richard B. Fisher   Principal Occupations: Vice Chairman or  President of some of
Birth Date: May     the Funds in the Federated Fund Complex; Vice Chairman,
17, 1923            Federated Investors, Inc.; Chairman, Federated Securities
VICE CHAIRMAN       Corp.
Began serving:
August 2002         Previous Positions: President  and Director or Trustee of
                    some of the Funds in the Federated Fund Complex; Executive
                    Vice President, Federated Investors, Inc.; and Director and
                    Chief Executive Officer, Federated Securities Corp.

Stephen F. Auth     Principal Occupations: Chief Investment Officer of this Fund
Birth Date:         and various other Funds in the Federated Fund Complex;
September 3, 1956   Executive Vice President, Federated Investment Counseling,
CHIEF INVESTMENT    Federated Global Investment Management Corp., Federated
OFFICER             Equity Management Company of Pennsylvania and Passport
Began serving:      Research II, Ltd.
May 2004
                    Previous Positions: Executive Vice President, Federated
                    Investment Management Company, and Passport Research, Ltd.;
                    Senior Vice President, Global Portfolio Management Services
                    Division; Senior Vice President, Federated Investment
                    Management Company and Passport Research, Ltd.; Senior
                    Managing Director and Portfolio Manager, Prudential
                    Investments.

Todd A. Abraham     Todd A. Abraham is Vice President of the Trust. Mr. Abraham
Birth Date:         has been a Portfolio Manager since 1995 and a Vice President
February 10, 1966   of the Fund's Adviser since 1997. Mr. Abraham joined
VICE PRESIDENT      Federated in 1993 as an Investment Analyst and served as
Began serving:      Assistant Vice President from 1995 to 1997. Mr. Abraham
May 2004            served as a Portfolio Analyst at Ryland Mortgage Co. from
                    1992-1993. Mr. Abraham is a Chartered Financial Analyst and
                    received his M.B.A. in Finance from Loyola College.

David P. Gilmore    David P. Gilmore is Vice President of the Trust. Mr. Gilmore
Birth Date:         joined Federated in August 1997 as an Investment Analyst. He
November 11, 1970   was promoted to Senior Investment Analyst in July 1999 and
VICE PRESIDENT      became an Assistant Vice President of the Fund's Adviser in
Began serving:      July 2000. Mr. Gilmore was a Senior Associate with Coopers &
May 2004            Lybrand from January 1992 to May 1995. Mr. Gilmore is a
                    Chartered Financial Analyst and attended the University of
                    Virginia, where he earned his M.B.A., from September 1995 to
                    May 1997. Mr. Gilmore has a B.S. from Liberty University.

Robert M. Kowit     Robert M. Kowit has been the Fund's Portfolio Manager since
Birth Date: June    inception. He is Vice President of the Trust. Mr. Kowit
27, 1945            joined Federated in 1995 as a Senior Portfolio Manager and a
VICE PRESIDENT      Vice President of the Fund's Adviser. Mr. Kowit served as a
Began serving:      Managing Partner of Copernicus Global Asset Management from
February 2001       January 1995 through October 1995. From 1990 to 1994, he
                    served as Senior Vice President/Portfolio Manager of
                    International Fixed Income and Foreign Exchange for John
                    Hancock Advisers. Mr. Kowit received his M.B.A. from Iona
                    College with a concentration in finance.



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

Mutual funds are not bank  deposits or  obligations,  are not  guaranteed by any
bank,  and are not insured or  guaranteed  by the U.S.  government,  the Federal
Deposit  Insurance  Corporation,   the  Federal  Reserve  Board,  or  any  other
government  agency.   Investment  in  mutual  funds  involves  investment  risk,
including the possible loss of principal.

This report is authorized for  distribution  to prospective  investors only when
preceded  or  accompanied  by  the  Fund's  prospectus,   which  contains  facts
concerning  its objective and policies,  management  fees,  expenses,  and other
information.

VOTING PROXIES ON FUND PORTFOLIO SECURITIES

A description of the policies and procedures that the Fund uses to determine how
to vote proxies relating to securities held in the Fund's portfolio is available
without charge and upon request,  by calling  1-800-341-7400.  A report on "Form
N-PX" of how the Fund voted any such  proxies  during the most  recent  12-month
period ended June 30 is available  from the EDGAR  database on the SEC's website
at http://www.sec.gov.

QUARTERLY PORTFOLIO SCHEDULE

The Fund files with the SEC a complete schedule of its portfolio holdings, as of
the close of the first and third  quarters  of its fiscal  year,  on "Form N-Q."
These filings are available on the SEC's website at  http://www.sec.gov  and may
be reviewed and copied at the SEC's Public  Reference  Room in  Washington,  DC.
(Call  1-800-SEC-0330  for information on the operation of the Public  Reference
Room.)






























Cusip 31409R102


28172 (1/05)
































                               CAPITAL APPRECIATION CORE FUND
                                       ANNUAL REPORT
                                     NOVEMBER 30, 2004




FINANCIAL HIGHLIGHTS
SHAREHOLDER EXPENSE EXAMPLE
MANAGEMENT'S DISCUSSION OF FUND PERFORMANCE
PORTFOLIO OF INVESTMENTS SUMMARY TABLE
FINANCIAL STATEMENTS
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
BOARD OF DIRECTORS AND TRUST OFFICERS
VOTING PROXIES ON FUND PORTFOLIO SECURITIES
QUARTERLY PORTFOLIO SCHEDULE







FINANCIAL HIGHLIGHTS
(For a Share Outstanding Throughout Each Period)

                                               Year             Period
                                               Ended            Ended
                                            11/30/2004          11/30/2003  1
Net Asset Value, Beginning of Period          $10.14            $10.00
Income From Investment Operations:
Net investment income                          0.25             0.01
Net realized and unrealized gain on
investments                                    0.82             0.13
Total from investment operations               1.07             0.14
Net Asset Value, End of Period                $11.21            $10.14
Total Return2                                 10.55%            1.40%
Ratios to Average Net Assets:
Expenses                                       0.05%            0.05%3
Net investment income                          2.09%            2.21%3
Expense waiver/reimbursement4                  0.08%            0.49%3
Supplemental Data:
Net assets, end of period (000 omitted)      $197,818           $185,555
Portfolio turnover                              55%             8%

1    Reflects  operations  for the period from October 28, 2003 (date of initial
     investment) to November 30, 2003.

2    Based  on net  asset  value,  which  does not  reflect  the  sales  charge,
     redemption fee or contingent  deferred sales charge,  if applicable.  Total
     returns for periods of less than one year are not annualized.

3    Computed on an annualized basis.

4    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



SHAREHOLDER EXPENSE EXAMPLE


As a shareholder  of the Fund,  you incur ongoing  costs,  including  management
fees; to the extent  applicable,  distribution  (12b-1) fees and/or  shareholder
services fees; and other Fund expenses.  This Example is intended to help you to
understand  your  ongoing  costs (in  dollars) of  investing  in the Fund and to
compare  these costs with the ongoing  costs of investing in other mutual funds.
It is based on an investment  of $1,000  invested at the beginning of the period
and held for the entire period from June 1, 2004 to November 30, 2004.

Actual Expenses

The first section of the table below provides  information  about actual account
values  and  actual  expenses.  You  may use the  information  in this  section,
together  with the  amount you  invested,  to  estimate  the  expenses  that you
incurred  over the  period.  Simply  divide  your  account  value by $1,000 (for
example,  an $8,600  account value  divided by $1,000 = 8.6),  then multiply the
result by the number in the first section under the heading  entitled  "Expenses
Paid During  Period" to estimate the expenses  attributable  to your  investment
during this period.

Hypothetical Example for Comparison Purposes

The second section of the table below provides  information  about  hypothetical
account  values and  hypothetical  expenses  based on the Fund's actual  expense
ratio and an assumed rate of return of 5% per year before expenses, which is not
the Fund's actual  return.  Thus,  you should not use the  hypothetical  account
values and  expenses  to  estimate  the actual  ending  account  balance or your
expenses  for the period.  Rather,  these  figures are provided to enable you to
compare the ongoing  costs of investing  in the Fund and other funds.  To do so,
compare this 5%  hypothetical  example with the 5%  hypothetical  examples  that
appear in the shareholder reports of the other funds.

Please note that the  expenses  shown in the table are meant to  highlight  your
ongoing  costs  only.  Therefore,  the second  section of the table is useful in
comparing ongoing costs only, and will not help you determine the relative total
costs of owning different funds.

                               Beginning          Ending        Expenses Paid
                             Account Value     Account Value   During Period1
                                6/1/2004        11/30/2004
Actual                           $1,000          $1,042.80          $0.26
Hypothetical (assuming a
5% return before
expenses)                        $1,000          $1,024.75          $0.25


1    Expenses  are  equal to the  Fund's  annualized  expense  ratio  of  0.05%,
     multiplied  by the average  account  value over the period,  multiplied  by
     183/366 (to reflect the one-half year period).

MANAGEMENT'S DISCUSSION OF FUND PERFORMANCE


This report covers  Capital  Appreciation  Core Fund's  fiscal year  performance
period from December 1, 2003 through  November 30, 2004.  During this  reporting
period,  the fund  produced  a total  return  10.55%,  based on net asset  value
(NAV).1

The fund underperformed its benchmark, the S&P 500 Index2, which returned 12.86%
during the same period.  The fund outperformed its peer group as measured by the
Lipper Large Cap Core Funds Average3  category,  which produced an average total
return of 9.10% for the same period.

The past twelve months  generated  positive returns for most domestic and global
equity  market  benchmarks,  continuing  the trend begun in the first quarter of
2003. In general, small and mid cap investment strategies outperformed large cap
strategies  during the reporting period and as a result,  negatively  influenced
the fund's relative performance,  as it had a larger market cap bias as compared
to  the  index.  Value-based  strategies  generally  outperformed   growth-based
strategies as well. This positively influenced the fund's performance, as it had
a slight value tilt during the period.

Sector  allocation  was  a  positive  contributor  to  performance  while  stock
selection was a negative contributor.  From a sector positioning standpoint, the
fund's  returns  were  aided  by  being  overweight   Energy,   Industrials  and
Telecommunication Services. The fund's returns were limited by its cash position
in a rising  market,  as well as by being  underweight  Utilities and overweight
Materials.  On a stock selection  basis, the fund's return was hindered by stock
performance within Information  Technology,  Utilities and Healthcare.  The fund
benefited from stock performance within Energy and Industrials.

Top Contributors during the year were: Exxon Mobil Corp.,  General Electric Co.,
Transocean  Sedco  Forex,  Inc.,  Halliburton  Co. and  Microsoft  Corp.  Bottom
Contributors  during the year were:  Intel Corp.,  Pfizer,  Inc., Cisco Systems,
Inc., Hewlett-Packard Co. and Tenet Healthcare.

1    Performance data quoted  represents past performance  which is no guarantee
     of future results.  Investment return and principal value will fluctuate so
     an investor's shares,  when redeemed,  may be worth more or less than their
     original  cost.  Mutual  fund  performance  changes  over time and  current
     performance may be lower or higher than what is stated.  To view current to
     the  most  recent  month-end   performance  and  after-tax  returns,   call
     1-800-341-7400.

2    The S&P 500  Index  is an  unmanaged  capitalization-weighted  index of 500
     stocks  designed  to  measure  performance  of the broad  domestic  economy
     through  changes in the aggregate  market value of 500 stocks  representing
     all major industries. Investments cannot be made in an index.

3    Lipper figures  represent the average total returns  reported by all mutual
     funds  designated by Lipper,  Inc. as falling into the category  indicated.
     They  do not  reflect  sales  charges.  Investments  cannot  be  made in an
     average.


GROWTH OF A $10,000 INVESTMENT

The graph below  illustrates the hypothetical  investment of $10,0001 in Capital
Appreciation Core Fund (the "Fund") from October 28, 2003 (start of performance)
to November 30, 2004, compared to the S&P 500 Index2.

- -------------------------------------------------------------------------
Average Annual Total Return for the Period Ended
11/30/2004
- -------------------------------------------------------------------------
- -------------------------------------------------------------------------
1 Year                                                            10.55%
- -------------------------------------------------------------------------
- -------------------------------------------------------------------------
Start of Performance (10/28/2003)                                 11.02%
- -------------------------------------------------------------------------




The graphic  presentation  here  displayed  consists  of a line  graph.  Capital
Appreciation  Core Fund (the "Fund") is represented by a black box line. The S&P
500  Index  is  represented  by a gray  box  line.  The  line  graph is a visual
representation  of a  comparison  of change  in value of a $10,000  hypothetical
investment in the Fund and the S&P 500 Index. The "x" axis reflects  computation
periods from  10/28/2003  to  11/30/2004.  The "y" axis reflects the cost of the
investment  ranging from $10,000 to $12,000,  in  increments  of $500.  For each
point listed on the graph, the values for Fund were $10,000,  $10,020,  $10,140,
$10,680, $10,820, $11,010, $10,850, $10,620, $10,750, $10,930, $10,580, $10,560,
$10,630,  $10,860  and $11,210 for the  periods  ended  10/28/2003,  10/31/2003,
11/30/2003,  12/31/2003,  1/31/2004, 2/29/2004, 3/31/2004, 4/30/2004, 5/31/2004,
6/30/2004,   7/31/2004,   8/31/2004,   9/30/2004,   10/31/2004  and  11/30/2004,
respectively.  For each point  listed on the  graph,  the values for the S&P 500
Index were  $10,000,  $10,195,  $10,284,  $10,824,  $11,022,  $11,175,  $11,007,
$10,834,  $10,983,  $11,196,  $10,825, $10,869, $10,987, $11,155 and $11,606 for
the periods ended 10/28/2003,  10/31/2003,  11/30/2003,  12/31/2003,  1/31/2004,
2/29/2004,  3/31/2004,  4/30/2004,  5/31/2004,  6/30/2004, 7/31/2004, 8/31/2004,
9/30/2004, 10/31/2004 and 11/30/2004, respectively.










Performance  data quoted  represents past  performance  which is no guarantee of
future  results.  Returns  shown do not  reflect the  deduction  of taxes that a
shareholder  would pay on Fund  distributions  or the redemption of Fund shares.
For after-tax  returns,  call  1-800-341-7400.  Investment  return and principal
value will fluctuate so that an investor's shares,  when redeemed,  may be worth
more or less than their original cost. Mutual fund performance changes over time
and current performance may be lower or higher than what is stated. Mutual funds
are not obligations of or guaranteed by any bank and are not federally insured.

1    Represents a  hypothetical  investment of $10,000.  The Fund's  performance
     assumes the  reinvestment of all dividends and  distributions.  The S&P 500
     has been adjusted to reflect reinvestment of dividends on securities in the
     index.

2    The S&P 500 is not adjusted to reflect sales loads, expenses, or other fees
     that the Securities and Exchange Commission requires to be reflected in the
     Fund's  performance.  The index is  unmanaged,  and unlike the Fund, is not
     affected by cashflows.

PORTFOLIO OF INVESTMENTS SUMMARY TABLE


At November 30, 2004 the Fund's sector composition1 was as follows:
                                       Percentage of
   Sector                           Total Investments2
   Financials                              17.5%
   Information Technology                  16.9%
   Industrials                             13.1%
   Healthcare                              11.9%
   Consumer Discretionary                  11.0%
   Consumer Staples                        10.7%
   Energy                                  8.2%
   Telecommunication Services              5.1%
   Materials                               3.0%
   Utilities                               0.1%
   Cash Equivalents3                       2.5%
   Total                                  100.0%

1    Except for Cash  Equivalents,  sector  classifications  are based upon, and
     individual portfolio securities are assigned to, the classifications of the
     Standard  &  Poor's  Global  Industry   Classification   Standard  (SPGIC).
     Individual securities that are not included in the SPGIC are assigned to an
     index classification by the Fund's adviser.

2    Percentages  are  based on total  investments,  which may  differ  from the
     Fund's total net assets used in computing the  percentages in the Portfolio
     of Investments which follows.

3    Cash Equivalents  includes any investments in money market mutual funds and
     investments in overnight repurchase agreements.



PORTFOLIO OF INVESTMENTS




                                                                
November 30, 2004

   Shares or
   Principal
   Amount                                                                Value

                Common Stocks--97.5%
                Consumer Discretionary--11.0%
   51,900       Clear Channel Communications, Inc.                    $  1,747,992
   42,500       Gap (The), Inc.                                          928,625
   74,300       Home Depot, Inc.                                         3,102,025
   29,200       Johnson Controls, Inc.                                   1,792,880
   75,700       McDonald's Corp.                                         2,327,018
   21,600       Nike, Inc., Class B                                      1,828,656
   18,100       Omnicom Group, Inc.                                      1,466,100
   48,700       Target Corp.                                             2,494,414
   84,113       Viacom, Inc., Class B                                    2,918,721
   120,200      Walt Disney Co.                                          3,230,976
                    Total                                                21,837,407
                Consumer Staples--10.6%
   72,600       Altria Group, Inc.                                       4,173,774
   56,500       Coca-Cola Co.                                            2,221,015
   53,600       Gillette Co.                                             2,331,064
   91,400       Kroger Co.                                               1,478,852
   45,700       PepsiCo, Inc.                                            2,280,887
   29,400       Procter & Gamble Co.                                     1,572,312
   69,500       Sara Lee Corp.                                           1,631,860
   102,900      Wal-Mart Stores, Inc.                                    5,356,974
                    Total                                                21,046,738
                Energy--8.2%
   39,574       ChevronTexaco Corp.                                      2,160,740
   19,500       ConocoPhillips                                           1,774,305
   149,464      Exxon Mobil Corp.                                        7,660,030
   61,700       Halliburton Co.                                          2,551,295
   50,700      1 Transocean Sedco Forex, Inc.                            2,041,689
                    Total                                                16,188,059
                Financials--17.6%
   46,004       Allstate Corp.                                           2,323,202
   27,916       American International Group, Inc.                       1,768,479
   60,792       Bank of America Corp.                                    2,812,846
   64,500       Bank of New York Co., Inc.                               2,122,695
   96,965       Citigroup, Inc.                                          4,339,184
   27,600       Federal National Mortgage Association                    1,896,120
   30,100       Goldman Sachs Group, Inc.                                3,153,276
   97,500       J.P. Morgan Chase & Co.                                  3,670,875
   19,400       Lehman Brothers Holdings, Inc.                           1,625,332
   58,400       MBNA Corp.                                               1,551,104
   53,900       Merrill Lynch & Co., Inc.                                3,002,769
   57,400       Morgan Stanley                                           2,913,050
   31,400       Wachovia Corp.                                           1,624,950
   30,600       Wells Fargo & Co.                                        1,890,162
                    Total                                                34,694,044
                Healthcare--11.9%
   34,700       Abbott Laboratories                                      1,456,012
   46,200       Baxter International, Inc.                               1,462,230
   28,485      1 Biogen Idec, Inc.                                       1,671,500
   51,200       Bristol-Myers Squibb Co.                                 1,203,200
   33,500       Johnson & Johnson                                        2,020,720
   46,600       McKesson HBOC, Inc.                                      1,377,030
   55,500       Medtronic, Inc.                                          2,666,775
   74,900       Merck & Co., Inc.                                        2,098,698
   181,341      Pfizer, Inc.                                             5,035,840
   85,500       Schering Plough Corp.                                    1,526,175
   75,300       Wyeth                                                    3,002,211
                    Total                                                23,520,391
                Industrials--13.1%
   36,600       3M Co.                                                   2,912,994
   16,500       Caterpillar, Inc.                                        1,510,575
   65,300       Cendant Corp.                                            1,480,351
   16,200       Deere & Co.                                              1,162,026
   19,100       FedEx Corp.                                              1,815,073
   238,200      General Electric Co.                                     8,422,752
   31,800       Ingersoll-Rand Co., Class A                              2,366,556
   46,800       Raytheon Co.                                             1,887,912
   74,100       Tyco International Ltd.                                  2,517,177
   58,100       Waste Management, Inc.                                   1,731,961
                    Total                                                25,807,377
                Information Technology--16.9%
   54,800       Analog Devices, Inc.                                     2,024,860
   306,700     1 Applied Materials, Inc.                                 5,103,488
   202,500     1 Cisco Systems, Inc.                                     3,788,775
   55,700      1 Dell, Inc.                                              2,256,964
   174,100      EMC Corp. Mass                                           2,336,422
   29,300       IBM Corp.                                                2,761,232
   163,300      Intel Corp.                                              3,649,755
   51,600      1 KLA-Tencor Corp.                                        2,325,096
   43,600      1 Lam Research Corp.                                      1,134,036
   211,100      Microsoft Corp.                                          5,659,591
   179,600     1 Oracle Corp.                                            2,273,736
                    Total                                                33,313,955
                Materials--3.0%
   61,400       Alcoa, Inc.                                              2,086,372
   42,600       Du Pont (E.I.) de Nemours & Co.                          1,930,632
   46,900       International Paper Co.                                  1,947,288
                    Total                                                5,964,292
                Telecommunication Services--5.1%
   81,841       AT&T Corp.                                               1,497,690
   86,900       BellSouth Corp.                                          2,330,658
   111,600      SBC Communications, Inc.                                 2,808,972
   84,918       Verizon Communications                                   3,501,169
                    Total                                                10,138,489
                Utilities--0.1%
   12,700       NiSource, Inc.                                           276,733
                    Total Common Stocks (identified cost
                    $177,697,721)                                        192,787,485

                Repurchase Agreements--2.5%
$  5,017,000    Interest in $2,000,000,000 joint repurchase
                agreement with UBS Securities LLC, 2.08%, dated
                11/30/2004, to be repurchased at $5,017,290 on
                12/1/2004, collateralized by U.S. Government
                Agency Obligations with various maturities to
                8/15/2034, collateral market value $2,060,004,602
                (at amortized cost)                                      5,017,000
                    Total Investments--100.0%
                ===================================================
                    (identified cost $182,714,721 )2                     197,804,485
                    other assets and liabilities-0.0%                    13,746
                    total net assets--100%                             $  197,818,231

1     Non-income producing security.
============================================================================================
2     The cost of investments for federal tax purposes amounts to $182,714,721.

Note: The categories of investments are shown as a percentage of total net assets at
     November 30, 2004.
See Notes which are an integral part of the Financial Statements

STATEMENT OF ASSETS AND LIABILITIES
November 30, 2004

Assets:
Total investments in securities, at value
(identified cost $182,714,721)                                      $   197,804,485
Cash                                                                   710
Income receivable                                                      1,166,119
      Total assets                                                     198,971,314
Liabilities:
Payable for investments purchased                $   1,119,968
Payable for custodian fees (Note 5)                  1,567
Payable for transfer and dividend disbursing
agent fees and expenses (Note 5)                     6,683
Payable for portfolio accounting fees (Note 5)       3,495
Accrued expenses                                     21,370
      Total liabilities                                                1,153,083
Net assets for 17,652,997 shares outstanding                        $   197,818,231
Net Assets Consist of:
Paid in capital                                                     $   174,500,098
Net unrealized appreciation of investments                             15,089,764
Accumulated net realized gain on investments                           3,642,807
Undistributed net investment income                                    4,585,562
      Total Net Assets                                              $   197,818,231
Net Asset Value, Offering Price and
Redemption Proceeds Per Share:
$197,818,231 / 17,652,997 shares outstanding                           $11.21

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

STATEMENT OF OPERATIONS
Year Ended November 30, 2004

Investment Income:
Dividends                                                                     $  4,435,182
Interest                                                                      41,670
      Total income                                                            4,476,852
Expenses:
Administrative personnel and services
fee (Note 5)                                                  $  156,745
Custodian fees (Note 5)                                       5,519
Transfer and dividend disbursing
agent fees and expenses (Note 5)                              12,584
Auditing fees                                                 20,056
Legal fees                                                    4,810
Portfolio accounting fees (Note 5)                            78,337
Insurance premiums                                            7,869
Miscellaneous                                                 320
      Total expenseS                                          286,240
Waiver and Reimbursement (Note 5):
Waiver of administrative personnel
and services fee                          $  (156,745)
Reimbursement of other operating
expenses                                  (15,064)
      Total waiver and reimbursement                          (171,809)
Net expenses                                                                  114,431
Net investment income                                                         4,362,421
Realized and Unrealized Gain on
Investments:
  Net realized gain on investments                                            3,813,589
  Net change in unrealized
  appreciation of investments                                                 12,487,319
  Net realized and unrealized gain on
  investments                                                                 16,300,908
  Change in net assets resulting from
  operations                                                                  $  20,663,329

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

STATEMENT OF CHANGES IN NET ASSETS



                                                  Year                 Period
                                                  Ended                Ended
                                                  11/30/2004           11/30/2003    1
Increase (Decrease) in Net Assets
Operations:
Net investment income                             $  4,362,421         $  223,141
Net realized gain (loss) on investments           3,813,589            (170,782)
Net change in unrealized
appreciation/depreciation of investments          12,487,319           2,602,445
      Change in net assets resulting from
operations                                        20,663,329           2,654,804
Share Transactions:
Contributions                                     28,600,100           182,900,100
Withdrawals                                       (37,000,001)         (101)
      Change in net assets resulting from
share transactions                                (8,399,901)          182,899,999
Change in net assets                              12,263,428           185,554,803
Net Assets:
Beginning of period                               185,554,803          ---
  End of period (including undistributed
  net investment income of $4,585,562 and         $                    $
  $223,141, respectively)                         197,818,231          185,554,803

1 For the period from October 28, 2003 (date of initial investment) to November 30, 2003.
============================================================================================

See Notes which are an integral part of the Financial Statements

NOTES TO FINANCIAL STATEMENTS

November 30, 2004

1.    ORGANIZATION

Capital  Appreciation  Core Fund (the  "Fund")  is a  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 Trust  consists  of two  portfolios.  The  financial
statements included herein are only those of the Fund. The investment  objective
of the Fund is to  provide  capital  appreciation.  Currently,  the Fund is only
available for purchase by other Federated funds and their affiliates.

2.    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)
in the United States of America.


Investment Valuation

Listed equity  securities are valued at the last sale price or official  closing
price  reported on a national  securities  exchange.  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 are
valued at fair value as determined in accordance with procedures  established by
and under general supervision of the Board of Directors (the "Directors").


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 the 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  Directors.  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 and Tax

Interest  income and expenses are accrued daily.  Dividend income is recorded on
the ex-dividend date.  Non-cash  dividends  included in dividend income, if any,
are  recorded  at fair  value.  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 statement 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.


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.


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. Realized gains
and losses from  investment  transactions  are  recorded on an  identified  cost
basis.


3.    COntributions/withdrawals


Transactions in shares were as follows:

                                      Year Ended         Period Ended
                                      11/30/2004         11/30/2003 1
Proceeds from contributions            2,713,791          18,305,997
Fair value withdrawals                (3,366,781)            (10)
     TOTAL CHANGE RESULTING FROM       (652,990)          18,305,987
     contributions/withdrawals

1    Reflects  operations  for the period from October 28, 2003 (date of initial
     investment) to November 30, 2003.


4.    FEDERAL TAX INFORMATION

At November  30,  2004,  the cost of  investments  for federal tax  purposes was
$182,714,721.  The net unrealized  appreciation  of investments  for federal tax
purposes was  $15,089,764.  This consists of net  unrealized  appreciation  from
investments  for  those  securities  having  an  excess  of value  over  cost of
$21,559,954  and  net  unrealized   depreciation   from  investments  for  those
securities having an excess of cost over value of $6,470,190.

5.    INVESTMENT ADVISER FEE AND OTHER TRANSACTIONS WITH AFFILIATES

Investment Adviser Fee

Federated   Investment   Counseling  is  the  Fund's  investment   adviser  (the
"Adviser"),  subject to the  direction of the  Directors.  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  Administrative  Services,  Inc.  (FASI),  a  subsidiary  of Federated
Investors,  Inc.,  provides  administrative  personnel  and services  (including
certain legal and financial  reporting  services) necessary to operate the Fund.
FASI provides these services at an annual rate that ranges from 0.150% to 0.075%
of the  average  aggregate  net  assets of all funds  advised by  affiliates  of
Federated Investors, Inc. The administrative fee received during any fiscal year
shall be at least $125,000 per portfolio.  FASI may voluntarily  choose to waive
any portion of its fee. FASI may terminate this voluntary  waiver at any time at
its sole discretion.


Transfer and Dividend Disbursing Agent Fees and Expenses

FASI serves as transfer and dividend disbursing agent for the Fund. The fee paid
to FASI is based on the size, type and number of accounts and transactions  made
by  shareholders.  FASI may voluntarily  choose to waive any portion of its fee.
FASI can  modify  or  terminate  this  voluntary  waiver at any time at its sole
discretion.


Portfolio Accounting Fees

FASI  maintains the Fund's  accounting  records for which it recieves 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. FASI may voluntarily choose to waive any portion of
its fee. FASI can modify or terminate this  voluntary  waiver at any time at its
sole discretion.


Custodian

FASI is the  Fund's  custodian.  The fee is  based on the  level  of the  Fund's
average daily net assets for the period, plus out-of-pocket  expenses.  FASI may
voluntarily choose to waive any portion of its fee. FASI can modify or terminate
this voluntary waiver at any time at its sole discretion

General

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

6.    INVESTMENT TRANSACTIONS

Purchases  and  sales  of  investments,   excluding  long-term  U.S.  government
securities and short-term obligations (and in-kind contributions),  for the year
ended November 30, 2004, were as follows:

Purchases                             $       112,365,742
Sales                                 $       120,096,669


7.    Legal Proceedings

Beginning in October 2003,  Federated  Investors,  Inc. and various subsidiaries
thereof   (including  the  advisers  and  distributor  for  various   investment
companies,  collectively,  "Federated"), along with various investment companies
sponsored by  Federated  ("Funds")  were named as  defendants  in several  class
action lawsuits now pending in the United States District Court for the District
of  Maryland  seeking  damages  of  unspecified   amounts.   The  lawsuits  were
purportedly  filed on behalf of people  who  purchased,  owned  and/or  redeemed
shares of  Federated-sponsored  mutual funds during specified  periods beginning
November 1, 1998.  The suits are generally  similar in alleging  that  Federated
engaged in illegal and improper  trading  practices  including market timing and
late trading in concert  with certain  institutional  traders,  which  allegedly
caused financial injury to the mutual fund  shareholders.  Federated and various
Funds have also been named as defendants  in several  additional  lawsuits,  the
majority of which are now pending in the United  States  District  Court for the
Western  District  of  Pennsylvania,  alleging,  among other  things,  excessive
advisory and rule 12b-1 fees, and seeking  damages of unspecified  amounts.  The
Board of the  Funds  has  retained  the law firm of  Dickstein  Shapiro  Morin &
Oshinsky LLP to represent the Funds in these lawsuits.  Federated and the Funds,
and their  respective  counsel,  are reviewing the  allegations and will respond
appropriately.  Additional  lawsuits based upon similar allegations may be filed
in the  future.  The  potential  impact  of these  recent  lawsuits  and  future
potential  similar  suits is  uncertain.  Although we do not believe  that these
lawsuits  will have a  material  adverse  effect on the  Funds,  there can be no
assurance  that  these  suits,  the  ongoing  adverse   publicity  and/or  other
developments  resulting  from the regulatory  investigations  will not result in
increased  Fund  redemptions,  reduced  sales of Fund shares,  or other  adverse
consequences for the Funds.


REPORT OF ERNST & YOUNG LLP, INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


To the Board of Directors of Federated Core Trust II, L.P. and  Shareholders  of
Capital Appreciation Core Fund:

We have audited the accompanying statement of assets and liabilities,  including
the portfolio of  investments,  of Capital  Appreciation  Core Fund (the "Fund")
(one of the  portfolios  constituting  Federated  Core  Trust  II,  L.P.)  as of
November 30, 2004,  and the related  statement of  operations  for the year then
ended,  and the statement of changes in net assets and financial  highlights for
each of the periods 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  standards  of the Public  Company
Accounting Oversight Board (United States). 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 financial  statements.  Our procedures  included  confirmation of
securities owned as of November 30, 2004, by  correspondence  with the custodian
and brokers,  or other  appropriate  auditing  procedures where replies from the
brokers were not  received.  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
Capital  Appreciation Core Fund of Federated Core Trust II, L.P. at November 30,
2004, the results of its operations for the year then ended,  and the changes in
its net  assets  and  financial  highlights  for each of the  periods  indicated
therein, in conformity with U.S. generally accepted accounting principles.


Ernst & Young LLP




Boston, Massachusetts
January 12, 2005





BOARD OF DIRECTORS AND TRUST OFFICERS


The Board is  responsible  for  managing  theTrust's  business  affairs  and for
exercising all the Trust's  powers except those  reserved for the  shareholders.
The  following  tables give  information  about each Board member and the senior
officers of the Fund. Where required,  the tables  separately list Board members
who are "interested persons" of the Fund (i.e.,  "Interested" Board members) and
those who are not (i.e.,  "Independent" Board members).  Unless otherwise noted,
the address of each person  listed is Federated  Investors  Tower,  1001 Liberty
Avenue,  Pittsburgh,  PA. As of  December  31,  2004,  the Trust  comprised  two
portfolios,  and the Federated Fund Complex consisted of 44 investment companies
(comprising 133 portfolios).  Unless  otherwise  noted,  each Officer is elected
annually.  Unless otherwise noted,  each Board member oversees all portfolios in
the  Federated  Fund  Complex  and serves  for an  indefinite  term.  The Fund`s
Statement of Additional  Information includes additional information about Trust
Directors  and is  available,  without  charge  and  upon  request,  by  calling
1-800-341-7400.





Interested Directors Background
                           
Name
Birth Date
Address
Positions Held with
Trust                         Principal Occupation(s) for Past Five Years, Other
Date Service Began            Directorships Held and Previous Position(s)
John F. Donahue*              Principal Occupations: Chairman and Director or
Birth Date: July 28,          Trustee of the Federated Fund Complex; Chairman and
1924                          Director, Federated Investors, Inc.
CHAIRMAN AND DIRECTOR
Began serving:                Previous Positions: Trustee, Federated Investment
November 2000                 Management Company and Chairman and Director,
                              Federated Investment Counseling.

J. Christopher Donahue*       Principal Occupations: Principal Executive Officer and
Birth Date: April 11,         President of the Federated Fund Complex; Director or
1949                          Trustee of some of the Funds in the Federated Fund
PRESIDENT AND DIRECTOR        Complex; President, Chief Executive Officer and
Began serving:                Director, Federated Investors, Inc.; Chairman and
November 2000                 Trustee, Federated Investment Management Company;
                              Trustee, Federated Investment Counseling; Chairman and
                              Director, Federated Global Investment Management
                              Corp.; Chairman, Passport Research, Ltd.; Trustee,
                              Federated Shareholder Services Company; Director,
                              Federated Services Company.

                              Previous Positions: President, Federated Investment
                              Counseling; President and Chief Executive Officer,
                              Federated Investment Management Company, Federated
                              Global Investment Management Corp. and Passport
                              Research, Ltd.

Lawrence D. Ellis,            Principal Occupations: Director or Trustee of the
M.D.*                         Federated Fund Complex; Professor of Medicine,
Birth Date: October           University of Pittsburgh; Medical Director, University
11, 1932                      of Pittsburgh Medical Center Downtown; Hematologist,
3471 Fifth Avenue             Oncologist and Internist, University of Pittsburgh
Suite 1111                    Medical Center.
Pittsburgh, PA
DIRECTOR                      Other Directorships Held: Member, National Board of
Began serving:                Trustees, Leukemia Society of America.
November 2001
                              Previous Positions:  Trustee, University of
                              Pittsburgh; Director, University of Pittsburgh Medical
                              Center.

* Family relationships and reasons for "interested" status:  John F. Donahue is the father
of J. Christopher Donahue; both are "interested" due to the positions they hold with
Federated Investors, Inc. and its subsidiaries.  Lawrence D. Ellis, M.D. is "interested"
because his son-in-law is employed by the Fund's principal underwriter, Federated
Securities Corp.
- --------------------------------------------------------------------------------------------

Independent directors background

Name
Birth Date
Address
Positions Held with
Trust                   Principal Occupation(s) for Past Five Years, Other
Date Service Began      Directorships Held and Previous Position(s)
Thomas G. Bigley        Principal Occupation: Director or Trustee of the
Birth Date:             Federated Fund Complex.
February 3, 1934
15 Old Timber Trail     Other Directorships Held: Director, Member of Executive
Pittsburgh, PA          Committee, Children's Hospital of Pittsburgh; Director,
DIRECTOR                University of Pittsburgh.
Began serving:
November 2001           Previous Position: Senior Partner, Ernst & Young LLP.

John T. Conroy, Jr.     Principal Occupations: Director or Trustee of the
Birth Date: June        Federated Fund Complex; Chairman of the Board,
23, 1937                Investment Properties Corporation; Partner or Trustee in
Investment              private real estate ventures in Southwest Florida.
Properties
Corporation             Previous Positions: President, Investment Properties
3838 North Tamiami      Corporation; Senior Vice President, John R. Wood and
Trail                   Associates, Inc., Realtors; President, Naples Property
Suite 402               Management, Inc. and Northgate Village Development
Naples, FL              Corporation.
DIRECTOR
Began serving:
November 2001

Nicholas P.             Principal Occupations: Director or Trustee of the
Constantakis            Federated Fund Complex.
Birth Date:
September 3, 1939       Other Directorships Held: Director and Member of the
175 Woodshire Drive     Audit Committee, Michael Baker Corporation (engineering
Pittsburgh, PA          and energy services worldwide).
DIRECTOR
Began serving:          Previous Position: Partner, Andersen Worldwide SC.
November 2001

John F. Cunningham      Principal Occupation: Director or Trustee of the
Birth Date: March       Federated Fund Complex.
5, 1943
353 El Brillo Way       Other Directorships Held: Chairman, President and Chief
Palm Beach, FL          Executive Officer, Cunningham & Co., Inc. (strategic
DIRECTOR                business consulting); Trustee Associate, Boston College.
Began serving:
November 2001           Previous Positions:  Director, Redgate Communications
                        and EMC Corporation (computer storage systems); Chairman
                        of the Board and Chief Executive Officer, Computer
                        Consoles, Inc.; President and Chief Operating Officer,
                        Wang Laboratories; Director, First National Bank of
                        Boston; Director, Apollo Computer, Inc.

Peter E. Madden         Principal Occupation:  Director or Trustee of the
Birth Date: March       Federated Fund Complex; Management Consultant.
16, 1942              -----------------------------------------------------------
One Royal Palm Way
100 Royal Palm Way      Other Directorships Held: Board of Overseers, Babson
Palm Beach, FL          College.
DIRECTOR
Began serving:          Previous Positions:  Representative, Commonwealth of
November 2001           Massachusetts General Court; President, State Street
                        Bank and Trust Company and State Street Corporation
                        (retired); Director, VISA USA and VISA International;
                        Chairman and Director, Massachusetts Bankers
                        Association; Director, Depository Trust Corporation;
                        Director, The Boston Stock Exchange.

Charles F.              Principal Occupations: Director or Trustee of the
Mansfield, Jr.          Federated Fund Complex; Management Consultant; Executive
Birth Date: April       Vice President, DVC Group, Inc. (marketing
10, 1945                communications and technology) (prior to 9/1/00).
80 South Road
Westhampton Beach,      Previous Positions: Chief Executive Officer, PBTC
NY                      International Bank; Partner, Arthur Young & Company (now
DIRECTOR                Ernst & Young LLP); Chief Financial Officer of Retail
Began serving:          Banking Sector, Chase Manhattan Bank; Senior Vice
November 2001           President, HSBC Bank USA (formerly, Marine Midland
                        Bank); Vice President, Citibank; Assistant Professor of
                        Banking and Finance, Frank G. Zarb School of Business,
                        Hofstra University.

John E. Murray,         Principal Occupations: Director or Trustee of the
Jr., J.D., S.J.D.       Federated Fund Complex; Chancellor and Law Professor,
Birth Date:             Duquesne University; Partner, Murray, Hogue and Lannis.
December 20, 1932
Chancellor,             Other Directorships Held: Director, Michael Baker Corp.
Duquesne University     (engineering, construction, operations and technical
Pittsburgh, PA          services).
DIRECTOR
Began serving:          Previous Positions: President, Duquesne University; Dean
November 2001           and Professor of Law, University of Pittsburgh School of
                        Law; Dean and Professor of Law, Villanova University
                        School of Law.

Marjorie P. Smuts       Principal Occupations: Director or Trustee of the
Birth Date: June        Federated Fund Complex; Public Relations/Marketing
21, 1935                Consultant/Conference Coordinator.
4905 Bayard Street
Pittsburgh, PA          Previous Positions: National Spokesperson, Aluminum
DIRECTOR                Company of America; television producer; President, Marj
Began serving:          Palmer Assoc.; Owner, Scandia Bord.
November 2001

John S. Walsh           Principal Occupations: Director or Trustee of the
Birth Date:             Federated Fund Complex; President and Director, Heat
November 28, 1957       Wagon, Inc. (manufacturer of construction temporary
2604 William Drive      heaters); President and Director, Manufacturers
Valparaiso, IN          Products, Inc. (distributor of portable construction
DIRECTOR                heaters); President, Portable Heater Parts, a division
Began serving:          of Manufacturers Products, Inc.
November 2001
                        Previous Position:  Vice President, Walsh & Kelly, Inc.


Officers
- --------------------------------------------------------------------------------------------

Name
Birth Date
Positions Held
with Trust             Principal Occupation(s) for Past Five Years and
Date Began Serving     Previous Position(s)

John W. McGonigle      Principal Occupations: Executive Vice President and
Birth Date:            Secretary of the Federated Fund Complex; Executive Vice
October 26, 1938       President, Secretary and Director, Federated Investors,
EXECUTIVE VICE         Inc.
PRESIDENT AND
SECRETARY
Began serving:
November 2000

Richard J. Thomas      Principal Occupations: Principal Financial Officer and
Birth Date: June       Treasurer of the Federated Fund Complex; Senior Vice
17, 1954               President, Federated Administrative Services.
TREASURER
Began serving:
November 2000

Richard B. Fisher      Principal Occupations: Vice Chairman or  President of
Birth Date: May        some of the Funds in the Federated Fund Complex; Vice
17, 1923               Chairman, Federated Investors, Inc.; Chairman,
VICE CHAIRMAN          Federated Securities Corp.
Began serving:
August 2002            Previous Positions: President  and Director or Trustee
                       of some of the Funds in the Federated Fund Complex;
                       Executive Vice President, Federated Investors, Inc.;
                       and Director and Chief Executive Officer, Federated
                       Securities Corp.

Stephen F. Auth        Principal Occupations: Chief Investment Officer of this
Birth Date:            Fund and various other Funds in the Federated Fund
September 3, 1956      Complex; Executive Vice President, Federated Investment
CHIEF INVESTMENT       Counseling, Federated Global Investment Management
OFFICER                Corp., Federated Equity Management Company of
Began serving:         Pennsylvania and Passport Research II, Ltd.
May 2004
                       Previous Positions: Executive Vice President, Federated
                       Investment Management Company, and Passport Research,
                       Ltd.; Senior Vice President, Global Portfolio
                       Management Services Division; Senior Vice President,
                       Federated Investment Management Company and Passport
                       Research, Ltd.; Senior Managing Director and Portfolio
                       Manager, Prudential Investments.

Todd A. Abraham        Todd A. Abraham is Vice President of the Trust. Mr.
Birth Date:            Abraham has been a Portfolio Manager since 1995 and a
February 10, 1966      Vice President of the Fund's Adviser since 1997. Mr.
VICE PRESIDENT         Abraham joined Federated in 1993 as an Investment
Began serving:         Analyst and served as Assistant Vice President from
May 2004               1995 to 1997. Mr. Abraham served as a Portfolio Analyst
                       at Ryland Mortgage Co. from 1992-1993. Mr. Abraham is a
                       Chartered Financial Analyst and received his M.B.A. in
                       Finance from Loyola College.

David P. Gilmore       David P. Gilmore has been the Fund's Portfolio Manager
Birth Date:            since inception. He is Vice President of the Trust. Mr.
November 11, 1970      Gilmore joined Federated in August 1997 as an
VICE PRESIDENT         Investment Analyst. He was promoted to Senior
Began serving:         Investment Analyst in July 1999 and became an Assistant
May 2004               Vice President of the Fund's Adviser in July 2000. Mr.
                       Gilmore was a Senior Associate with Coopers & Lybrand
                       from January 1992 to May 1995. Mr. Gilmore is a
                       Chartered Financial Analyst and attended the University
                       of Virginia, where he earned his M.B.A., from September
                       1995 to May 1997. Mr. Gilmore has a B.S. from Liberty
                       University.

Robert M. Kowit        Robert M. Kowit is Vice President of the Trust. Mr.
Birth Date: June       Kowit joined Federated in 1995 as a Senior Portfolio
27, 1945               Manager and a Vice President of the Fund's Adviser. Mr.
VICE PRESIDENT         Kowit served as a Managing Partner of Copernicus Global
Began serving:         Asset Management from January 1995 through October
February 2001          1995. From 1990 to 1994, he served as Senior Vice
                       President/Portfolio Manager of International Fixed
                       Income and Foreign Exchange for John Hancock Advisers.
                       Mr. Kowit received his M.B.A. from Iona College with a
                       concentration in finance.


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



Mutual funds are not bank  deposits or  obligations,  are not  guaranteed by any
bank,  and are not insured or  guaranteed  by the U.S.  government,  the Federal
Deposit  Insurance  Corporation,   the  Federal  Reserve  Board,  or  any  other
government  agency.   Investment  in  mutual  funds  involves  investment  risk,
including the possible loss of principal.

This report is authorized for  distribution  to prospective  investors only when
preceded  or  accompanied  by  the  Fund's  prospectus,   which  contains  facts
concerning  its objective and policies,  management  fees,  expenses,  and other
information.

VOTING PROXIES ON FUND PORTFOLIO SECURITIES

A description of the policies and procedures that the Fund uses to determine how
to  vote  proxies  relating  to  securities  held  in the  Fund's  portfolio  is
available, without charge and upon request, by calling 1-800-341-7400.  A report
on "Form  N-PX" of how the Fund voted any such  proxies  during the most  recent
12-month  period ended June 30 is available from the EDGAR database on the SEC's
website at http://www.sec.gov.

QUARTERLY PORTFOLIO SCHEDULE

The Fund files with the SEC a complete schedule of its portfolio holdings, as of
the close of the first and third  quarters  of its fiscal  year,  on "Form N-Q."
These filings are available on the SEC's website at  http://www.sec.gov  and may
be reviewed and copied at the SEC's Public  Reference  Room in  Washington,  DC.
(Call  1-800-SEC-0330  for information on the operation of the Public  Reference
Room.)




Item 2.     Code of Ethics

(a) As of the end of the  period  covered by this  report,  the  registrant  has
adopted a code of ethics (the "Section 406 Standards for Investment  Companies -
Ethical Standards for Principal Executive and Financial  Officers") that applies
to the registrant's Principal Executive Officer and Principal Financial Officer;
the  registrant's  Principal  Financial  Officer  also  serves as the  Principal
Accounting Officer.

(c) Not Applicable

(d) Not Applicable

(e) Not Applicable

(f)(3) The registrant hereby  undertakes to provide any person,  without charge,
upon  request,  a copy of the code of  ethics.  To request a copy of the code of
ethics,  contact the  registrant  at  1-800-341-7400,  and ask for a copy of the
Section 406 Standards for Investment Companies - Ethical Standards for Principal
Executive and Financial Officers.


Item 3.     Audit Committee Financial Expert

The  registrant's  Board has  determined  that each member of the Board's  Audit
Committee is an "audit committee financial expert," and that each such member is
"independent,"  for purposes of this Item. The Audit  Committee  consists of the
following  Board members:  Thomas G. Bigley,  John T. Conroy,  Jr.,  Nicholas P.
Constantakis and Charles F. Mansfield, Jr.


Item 4.     Principal Accountant Fees and Services

            (a)   Audit Fees billed to the registrant for the two most recent
                  fiscal years:

                  Fiscal year ended 2004 - $25,968

                  Fiscal year ended 2003 - $25,000



(b)         Audit-Related Fees billed to the registrant for the two most recent
            fiscal years:

                  Fiscal year ended 2004 - $0

                  Fiscal year ended 2003 - $0



      Amount requiring approval of the registrant's audit committee pursuant to
      paragraph (c)(7)(ii) of Rule 2-01 of Regulation S-X, $0 and $0
      respectively.



(c)          Tax Fees billed to the registrant for the two most recent fiscal
             years:

                  Fiscal year ended 2004 - $12,000

                  Fiscal year ended 2003 - $0

                  Preparation and Filing of Tax Return

     Amount requiring  approval of the registrant's  audit committee pursuant to
     paragraph   (c)(7)(ii)  of  Rule  2-01  of   Regulation   S-X,  $0  and  $0
     respectively.



(d)         All Other Fees billed to the registrant for the two most recent
            fiscal years:

                  Fiscal year ended 2004 - $0

                  Fiscal year ended 2003 - $0

     Amount requiring  approval of the registrant's  audit committee pursuant to
     paragraph   (c)(7)(ii)  of  Rule  2-01  of   Regulation   S-X,  $0  and  $0
     respectively.



(e)(1)      Audit Committee Policies regarding Pre-approval of Services.

     The Audit Committee is required to pre-approve audit and non-audit services
performed by the  independent  auditor in order to assure that the  provision of
such services do not impair the auditor's independence. Unless a type of service
to be provided by the independent auditor has received general pre-approval,  it
will require specific pre-approval by the Audit Committee. Any proposed services
exceeding  pre-approved  cost levels will require  specific  pre-approval by the
Audit Committee.

     Certain services have the general pre-approval of the Audit Committee.  The
term of the general  pre-approval  is 12 months  from the date of  pre-approval,
unless the Audit Committee  specifically  provides for a different  period.  The
Audit  Committee  will annually  review the services that may be provided by the
independent  auditor  without  obtaining  specific  pre-approval  from the Audit
Committee  and may  grant  general  pre-approval  for such  services.  The Audit
Committee  will revise the list of general  pre-approved  services  from time to
time, based on subsequent determinations.  The Audit Committee will not delegate
its  responsibilities  to  pre-approve  services  performed  by the  independent
auditor to management.

     The Audit Committee has delegated  pre-approval  authority to its Chairman.
The Chairman will report any  pre-approval  decisions to the Audit  Committee at
its next scheduled  meeting.  The Committee  will designate  another member with
such pre-approval authority when the Chairman is unavailable.



AUDIT SERVICES

     The annual Audit services  engagement terms and fees will be subject to the
specific  pre-approval of the Audit Committee.  The Audit Committee must approve
any changes in terms, conditions and fees resulting from changes in audit scope,
registered investment company (RIC) structure or other matters.

     In addition to the annual Audit services engagement  specifically  approved
by the Audit Committee,  the Audit Committee may grant general  pre-approval for
other Audit Services, which are those services that only the independent auditor
reasonably  can provide.  The Audit  Committee  has  pre-approved  certain Audit
services,  all other Audit  services must be  specifically  pre-approved  by the
Audit Committee.



AUDIT-RELATED SERVICES

     Audit-related   services  are  assurance  and  related  services  that  are
reasonably  related to the  performance  of the audit or review of the Company's
financial  statements  or that are  traditionally  performed by the  independent
auditor.  The Audit  Committee  believes  that the  provision  of  Audit-related
services does not impair the  independence of the auditor,  and has pre-approved
certain  Audit-related  services,  all  other  Audit-related  services  must  be
specifically pre-approved by the Audit Committee.



TAX SERVICES

     The Audit Committee  believes that the independent  auditor can provide Tax
services to the Company  such as tax  compliance,  tax  planning  and tax advice
without impairing the auditor's independence.  However, the Audit Committee will
not  permit the  retention  of the  independent  auditor  in  connection  with a
transaction  initially  recommended by the independent  auditor,  the purpose of
which may be tax  avoidance  and the tax treatment of which may not be supported
in the Internal  Revenue Code and related  regulations.  The Audit Committee has
pre-approved certain Tax services,  all Tax services involving large and complex
transactions must be specifically pre-approved by the Audit Committee.



ALL OTHER SERVICES

     With  respect to the  provision  of services  other than  audit,  review or
attest services the pre-approval requirement is waived if:



(1)  The aggregate amount of all such services provided constitutes no more than
     five percent of the total amount of revenues  paid by the  registrant,  the
     registrant's adviser (not including any sub-adviser whose role is primarily
     portfolio  management  and is  subcontracted  with or  overseen  by another
     investment  adviser),  and any entity controlling,  controlled by, or under
     common control with the investment  adviser that provides  ongoing services
     to the  registrant  to its  accountant  during the fiscal year in which the
     services are provided;

(2)  Such  services  were not  recognized by the  registrant,  the  registrant's
     adviser (not including any  sub-adviser  whose role is primarily  portfolio
     management  and is  subcontracted  with or overseen  by another  investment
     adviser),  and any  entity  controlling,  controlled  by,  or under  common
     control with the investment  adviser that provides  ongoing services to the
     registrant at the time of the engagement to be non-audit services; and

(3)  Such services are promptly  brought to the attention of the Audit Committee
     of the  issuer and  approved  prior to the  completion  of the audit by the
     Audit  Committee or by one or more members of the Audit  Committee  who are
     members of the board of directors to whom authority to grant such approvals
     has been delegated by the Audit Committee.


     The Audit  Committee may grant general  pre-approval  to those  permissible
non-audit services classified as All Other services that it believes are routine
and recurring services, and would not impair the independence of the auditor.



     The SEC's rules and relevant  guidance should be consulted to determine the
precise  definitions of prohibited  non-audit  services and the applicability of
exceptions to certain of the prohibitions.



PRE-APPROVAL FEE LEVELS

     Pre-approval  fee levels for all services to be provided by the independent
auditor  will be  established  annually  by the Audit  Committee.  Any  proposed
services exceeding these levels will require specific  pre-approval by the Audit
Committee.



PROCEDURES

     Requests or applications to provide services that require specific approval
by the Audit  Committee  will be  submitted  to the Audit  Committee by both the
independent  auditor  and  the  Principal  Accounting  Officer  and/or  Internal
Auditor,  and must include a joint  statement as to whether,  in their view, the
request  or  application   is  consistent   with  the  SEC's  rules  on  auditor
independence.





(e)(2)  Percentage  of services  identified in items 4(b) through 4(d) that were
approved by the registrants audit committee  pursuant to paragraph  (c)(7)(i)(C)
of Rule 2-01 of Regulation S-X:

                  4(b)

                  Fiscal year ended 2004 - 0%

                  Fiscal year ended 2003 - 0%

          Percentage of services provided to the registrants  investment adviser
          and any entity  controlling,  controlled  by, or under common  control
          with the  investment  adviser that  provides  ongoing  services to the
          registrant  that were  approved  by the  registrants  audit  committee
          pursuant to paragraph  (c)(7)(i)(C) of Rule 2-01 of Regulation S-X, 0%
          and 0% respectively.



            4(c)

            Fiscal year ended 2004 - 0%

            Fiscal year ended 2003 - 0%

     Percentage of services provided to the registrants  investment  adviser and
     any entity  controlling,  controlled  by, or under common  control with the
     investment  adviser that provides  ongoing  services to the registrant that
     were  approved by the  registrants  audit  committee  pursuant to paragraph
     (c)(7)(i)(C) of Rule 2-01 of Regulation S-X, 0% and 0% respectively.



            4(d)

            Fiscal year ended 2004 - 0%

            Fiscal year ended 2003 - 0%

          Percentage of services provided to the registrants  investment adviser
          and any entity  controlling,  controlled  by, or under common  control
          with the  investment  adviser that  provides  ongoing  services to the
          registrant  that were  approved  by the  registrants  audit  committee
          pursuant to paragraph  (c)(7)(i)(C) of Rule 2-01 of Regulation S-X, 0%
          and 0% respectively.



(f)   NA


(g)  Non-Audit  Fees  billed  to the  registrant,  the  registrant's  investment
     adviser,  and certain entities  controlling,  controlled by or under common
     control with the investment adviser:

                  Fiscal year ended 2004 - $62,542

                  Fiscal year ended 2003 - $79,940



(h)  The  registrant's  Audit  Committee  has  considered  that the provision of
     non-audit  services  that were  rendered to the  registrant's  adviser (not
     including any sub-adviser whose role is primarily portfolio  management and
     is subcontracted with or overseen by another investment  adviser),  and any
     entity  controlling,  controlled  by,  or  under  common  control  with the
     investment  adviser that provides  ongoing  services to the registrant that
     were not  pre-approved  pursuant to  paragraph  (c)(7)(ii)  of Rule 2-01 of
     Regulation S-X is compatible with  maintaining  the principal  accountant's
     independence.


Item 5.     Audit Committee of Listed Registrants

            Not Applicable

Item 6.     Schedule of Investments

            Not Applicable

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

            Not Applicable

Item 8.     Portfolio Managers of Closed-End Management Investment Companies

            Not Applicable

Item 9.     Purchases of Equity Securities by Closed-End Management Investment
            Company and Affiliated Purchasers

            Not Applicable

Item 10.    Submission of Matters to a Vote of Security Holders

            Not Applicable

Item 11.    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-3(c)  under 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 changes in the  registrant's  internal control over financial
     reporting  (as  defined  in rule  30a-3(d)  under the Act)  during the last
     fiscal quarter that have materially  affected,  or are reasonably likely to
     materially  affect,  the  registrant's   internal  control  over  financial
     reporting.

Item 12.    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
                            (insert name and title)

Date        January 24, 2005


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        January 24, 2005


By          /S/ Richard J. Thomas, Principal Financial Officer
Date        January 24, 2005