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