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: 12/31/05 Date of Reporting Period: Fiscal year ended 12/31/05 Item 1. Reports to Stockholders MARKET PLUS CORE FUND ANNUAL SHAREHOLDER REPORT December 31, 2005 FINANCIAL HIGHLIGHTS SHAREHOLDER EXPENSE EXAMPLE MANAGEMENT'S DISCUSSION OF FUND PERFORMANCE PORTFOLIO OF INVESTMENTS SUMMARY TABLES PORTFOLIO OF INVESTMENTS STATEMENT OF ASSETS AND LIABILITIES STATEMENT OF OPERATIONS STATEMENT OF CHANGES IN NET ASSETS NOTES TO FINANCIAL STATEMENTS REPORT OF INDEPENDENT AUDITORS BOARD OF DIRECTORS AND TRUST OFFICERS BOARD REVIEW OF ADVISORY CONTRACT VOTING PROXIES ON FUND PORTFOLIO SECURITIES QUARTERLY PORTFOLIO SCHEDULE FINANCIAL HIGHLIGHTS (For a Share Outstanding Throughout the Period) Period Ended 12/31/2005 Net Asset Value, Beginning of Period $10.00 Income From Investment Operations: Net investment income 0.11 Net realized and unrealized gain on investments, futures contracts and swap contracts 0.21 TOTAL FROM INVESTMENT OPERATIONS 0.32 Net Asset Value, End of Period $10.32 Total Return(2) 3.20% Ratios to Average Net Assets: Net expenses 0.05%(3) Net investment income 4.30%(3) Expense waiver/reimbursement(4) 6.45%(3) Supplemental Data: Net assets, end of period (000 omitted) $5,160 Portfolio turnover 11% 1 Reflects operations for the period from October 4, 2005 (date of initial investment) to December 31, 2005. - ------------------------------------------------------------------------------ 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 expense decrease is reflected in both the net 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 to the extent applicable, management fees, 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 October 4, 2005 (date of initial investment) to December 31, 2005, with respect to "Actual" expense information, and July 1, 2005 to December 31, 2005 with respect to "Hypothetical" expense information. 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 --------------------- 10/4/2005 12/31/2005 During Period(1) Actual $1,000 $1,032.00 $0.12 Hypothetical (assuming a 5% return before expenses) $1,000 $1,024.95 $0.26 1 "Actual" expense information for the Fund's Shares is for the period from October 4, 2005 (date of initial investment) to December 31, 2005. Actual expenses are equal to the Fund's annualized net expense ratio, multiplied by 89/365 (to reflect the period from initial investment to December 31, 2005)."Hypothetical" expense information is presented on the basis of the one-half year period to enable comparisons to other funds. It is based on assuming the same expense ratio and average account value over the period, but it is multiplied by 184/365 (to reflect the full-half year period). The annualized net expense ratio is 0.05%. MANAGEMENT'S DISCUSSION OF FUND PERFORMANCE FUND PERFORMANCE AND SUMMARY Market Plus Core Fund (the "Fund") commenced operation on October 4, 2005. The Fund produced a total return of 3.20% from inception through year end 2005. By comparison, the Standard & Poor's 500 Index1 (S&P 500) had a total return of 3.29% for this same period. The Fund's total return reflected actual cash flows, transaction costs and other expenses which were not reflected in the total return of the S&P 500. The Fund's overall investment strategy focused on the combination of a short duration bond portfolio and S&P 500-based equity derivatives to effectively transform the bond portfolio into a "synthetic" equity portfolio. The goal of the Fund's equity derivatives strategy is to be as close to 100% hedged, thereby not over-hedging or under-hedging, the market value of the bond portfolio. The Fund's bond investment strategy focused on: (a) the effective duration(2) of its portfolio; (b) the selection of securities with different maturities (expressed by a "yield curve" showing the relative yield of similar securities with different maturities); (c) the allocation of portfolio among securities of similar issuers (referred to as "sectors"); (d) the credit ratings of portfolio securities (which indicates the risk that securities will default); (e) the structure risk of asset-backed securities (ABS) and mortgage-backed securities (MBS); and (f) the selection of individual securities. These were the most significant factors affecting the Fund's performance during the reporting period. MARKET OVERVIEW Stocks had a good fourth quarter, while it was relatively quiet in the bond market as worries over inflation seemed to subside on lower oil prices. Also contributing to a less stressful atmosphere was increased market expectations of a pause in monetary policy tightening after the new Federal Reserve Board Chairman takes control on February 1, 2006. At December 31, 2005, the federal funds target rate stood at 4.25%. Short-term interest rates, which affect the Fund's strategy most, rose about 50 basis points from Fund inception to year-end 2005. POSITIONING AND STRATEGY The basic strategy of the Fund is to use a short-duration bond portfolio to outperform the implied financing rate (approximately the 3-month London Interbank Offered Rate (LIBOR)) in the Fund's portfolio of derivative contracts, the performance of which is related to the performance of the S&P 500 Index. Two fundamental means by which the bond portion of the portfolio is positioned to beat the 3-month LIBOR when interest rates are falling and when bond spread product is doing well. This was not the environment in the bond markets during late 2005. As a result, we have been very conservative in our bond portfolio risk management approach, both on the interest rate risk side, and on the credit and structure risk side, given this adverse environment at the end of 2005. That approach seems to have paid off in that the portfolio by and large avoided securities that deteriorated significantly during the reporting period. The yield of the portfolio as of December 31, 2005 stood at 4.57%, slightly above the 3-month LIBOR rate which stood at 4.536% on December 31, 2005.(3) Our strategy on the equity derivatives portion of the portfolio is to match the return of the S&P 500 Index, and not be over hedged or under hedged. BOND PORTFOLIO DURATION At the end of the reporting period, the fund's dollar-weighted average effective duration was 0.26 years, similar to the 0.23 year duration of the implied financing rate of the 3-month LIBOR. Duration positioning had a slight positive effect on fund performance in the fourth quarter's interest rate environment. MATURITY AND YIELD CURVE Yield curve positioning had little effect on performance for the reporting period. The Fund held mostly floating rate securities. The Fund's holdings in cash equivalents detracted from Fund performance slightly, since the portfolio avoided being invested in higher yielding securities but experienced greater relative price decline during the reporting period on a general weakening in bond spreads during the fourth quarter. SECTOR ALLOCATION AND CREDIT QUALITY It was a tough period for spread product, and as a result, our sector call hurt performance slightly. At the end of the reporting period, corporate bonds totaled 15% of the portfolio while MBS and ABS together totaled 26.1%. SECURITY SELECTION Security selection detracted from performance. Our auto exposure, in particular a Ford floater, was a poor performer, along with our positions in bank-trust preferreds (JP Morgan Chase, Wachovia, Wells Fargo, and Bank of America/Nationsbank). Positive performance came from our positions in Goldman Sachs and Telecom Italia. Our positions in ABS and TIPs (Treasury Inflation Protection Securities) also did poorly while our MBS positions performed well. 1 The S&P 500 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. 2 Duration is a measure of a security's price sensitivity to changes in interest rates. Securities with longer durations are more sensitive to changes in interest rates than securities of shorter durations. 3 The London InterBank Offered Rate, or LIBOR, is the interest rate charged when banks in the London interbank market borrow money from each other. This rate is set for dollar-denominated deposits or "Eurodollars" and the most common terms are 1, 3, 6 and 12 months. Performance data quoted represents past performance which is no guarantee of future results. 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. For current to the most recent month end performance and after-tax returns, call 1-800-341-7400. GROWTH OF A $10,000 INVESTMENT The graph below illustrates the hypothetical investment of $10,000(1) in the Market Plus Core Fund (the "Fund") from October 4, 2005 (start of performance) to December 31, 2005, compared to the Standard & Poor's 500 Index (S&P 500).(2) Average Annual Total Return for the Period Ended 12/31/2005 Start of Performance (10/4/2005) 3.20% [GRAPHIC OMITTED] - ------------------------------------------------------------------------------ Performance data quoted represents past performance which is no guarantee of future results. 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. For current to the most recent month-end performance and after-tax returns, call 1-800-341-7400. Returns shown do not reflect the deduction of taxes that a shareholder would pay on Fund distributions or the redemption of Fund shares. Mutual funds are not obligations of or guaranteed by any bank and are not federally insured. 1 Represents a hypothetical investment of $10,000 in the Fund. 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 charges, expenses, or other fees that the Securities and Exchange Commission (SEC) requires to be reflected in the Fund's performance. The index is unmanaged, and unlike the Fund, is not affected by cashflows. It is not possible to invest directly in an index. PORTFOLIO OF INVESTMENTS SUMMARY TABLES At December 31, 2005, the Fund's credit quality ratings composition(1) was as follows: S&P Long-Term Ratings as Moody's Long-Term Ratings as Percentage of Total Net Assets(2) Percentage of Total Net Assets(2) AAA 39.8% Aaa 38.5% AA 0.0% Aa 3.8% A 8.6% A 5.7% BBB 4.9% Baa 4.7% BB 2.5% Ba 1.6% B 1.7% B 1.6% CCC 0.3% Caa 0.6% Not Rated by S&P(3) 0.1% Not Rated by Moody's(3) 1.4% Cash Equivalents(4) 41.4% Cash Equivalents(4) 41.4% Other Assets and Other Assets and Liabilities--Net(5) 0.7% Liabilities--Net(5) 0.7% TOTAL 100% TOTAL 100% At December 31, 2005, the Fund's portfolio composition(6) was as follows: - ------------------------------------------------------------------------------ Percentage of Total Net Security Type Assets(2) Corporate Debt Securities 18.1% Asset-Backed Securities 16.2% U.S. Treasury and Agency Securities(7) 13.7% Mortgage-Backed Securities(8) 9.9% Cash Equivalents(4) 41.4% Other Assets and Liabilities--Net(5) 0.7% TOTAL 100% 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). These credit quality ratings are shown without regard to gradations within a given rating category. For example, securities rated "A-" have been included in the "A" rated 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. 2 As of the date specified above, the Fund owned shares of one or more affiliated investment companies. For purposes of these tables, the affiliated investment company (other than an affiliated money market fund) is not treated as a single portfolio security, but rather the Fund is treated as owning a pro rata portion of each security and each asset and liability owned by the affiliated investment company. 3 Holdings that are rated only by a different NRSRO than the one identified have been included in this category. Of the portfolio's total net assets, 0.1% are fixed income securities (excluding cash equivalents) that do not have long-term credit quality ratings by either of these NRSROs. 4 Cash Equivalents includes any investments in money market mutual funds and/or overnight repurchase agreements. 5 See Statement of Assets and Liabilities. 6 See the Fund's Prospectus and Statement of Additional Information for a description of these security types. 7 For purposes of this table, U.S. Treasury and Agency Securities does not include mortgage-backed securities guaranteed by GSEs. 8 For purposes of this table, mortgage-backed securities includes mortgage-backed securities guaranteed by Government Sponsored Entities (GSEs) and adjustable rate mortgage-backed securities. PORTFOLIO OF INVESTMENTS December 31, 2005 Principal Amount or Shares Value ADJUSTABLE RATE MORTGAGES--7.5% Federal National Mortgage Association--7.5% $ 157,146 Federal National Mortgage Association, 3.066%, 4/1/2035 $ 158,896 136,892 Federal National Mortgage Association, 3.153%, 6/1/2035 137,944 93,272 Federal National Mortgage Association, 4.435%, 2/1/2035 92,815 TOTAL ADJUSTABLE RATE MORTGAGES (IDENTIFIED COST $387,412) 389,655 ASSET-BACKED SECURITIES--16.2% Home Equity Loan--11.5% 70,996 Asset Backed Funding Certificate 2005-OPT1 A1MZ, 7/25/2035 71,141 100,000 Centex Home Equity 2005-D AV2, 10/25/2035 100,180 47,722 Chase Funding Mortgage Loan As 2002-4 1A4, 4.21%, 3/25/2029 47,393 150,000 First Franklin Mortgage Loan Asset Backed Certificates 2004-FFH4 2A2, 1/25/2035 150,258 75,000 GSAA Home Equity Trust 2005-15 1A2 1A2, 1/25/2036 75,293 75,000 GSAA Home Equity Trust 2005MTR1 A3, 10/25/2035 75,165 75,000 Popular ABS Mortgage Pass-Through Trust 2005-5 AV2B, 11/25/2035 75,175 TOTAL 594,605 Non-Agency Mortgage--2.9% 97,766 Washington Mutual 2003-S4 1A3, 6/25/2018 97,973 50,000 Washington Mutual 2005-AR17 A-1A1, 4.64%, 12/25/2045 50,000 TOTAL 147,973 Residental Mortgage Loan--1.8% 91,487 (1) GSAMP Trust 2005-SEA2 A1, 1/25/2045 91,744 TOTAL ASSET-BACKED SECURITIES (IDENTIFIED COST $833,515) 834,322 COLLATERALIZED MORTGAGE OBLIGATIONS--2.4% Federal Home Loan Mortgage Corp.--2.4% 121,667 Federal Home Loan Mortgage Corp. REMIC 2395 FT, 4.819%, 12/15/2031 (IDENTIFIED COST $122,142) 122,092 CORPORATE BONDS--15.2% Communications - Telecom Wirelines--1.9% 50,000 SBC Communications, Inc., 11/14/2008 50,019 50,000 Telecom Italia Capital, Note, 2/01/2011 50,342 TOTAL 100,361 Consumer Cyclical - Automotive--2.7% 50,000 DaimlerChrysler North Am, Floating Rate Note, 3/07/2007 49,970 50,000 Ford Motor Credit Co., Floating Rate Note, 1/15/2010 43,587 50,000 General Motors Acceptance, 12/01/2014 45,093 TOTAL 138,650 Consumer Non-Cyclical Supermarkets--1.0% 50,000 Kroger Co., 7.625%, 9/15/2006 50,764 Energy - Independent--1.0% 50,000 Devon Energy Corp., Sr. Note, 2.75%, 8/01/2006 49,412 Financial Institution - Banking--5.7% 50,000 Chase Capital II, Company Guarantee, 2/01/2027 47,318 50,000 Household Finance Corp., Floating Rate Note, 11/16/2009 50,115 50,000 Nationsbank Capital Trust, Bond, 1/15/2027 48,250 50,000 Wachovia Capital Trust II, Company Guarantee, 1/15/2027 48,242 50,000 Washington Mutual Bank, Sr. Note, 1/15/2015 50,166 50,000 Wells Fargo Capital II, Company Guarantee, 1/30/2027 48,546 TOTAL 292,637 Principal Amount or Shares Value CORPORATE BONDS--continued Financial Institution - Brokerage--1.9% $ 50,000 Goldman Sachs Group, Inc., Floating Rate Note, 9/29/2014 $ 50,408 50,000 Merrill Lynch & Co., Inc., Floating Rate Note, 7/21/2009 50,162 TOTAL 100,570 Financial Institution - REITs--1.0% 50,000 Duke Realty Corp., Floating Rate Note, 12/22/2006 50,014 TOTAL CORPORATE BONDS (IDENTIFIED COST $785,309) 782,408 U.S. TREASURY--13.7% Treasury Securities--13.7% 154,117 U.S. Treasury Inflation Protected Note, Series A-2008, 3.625%, 1/15/2008 158,286 550,000 (2,3) United States Treasury Bill, 3.92%, 2/2/2006 548,125 TOTAL U.S. TREASURY (IDENTIFIED COST $709,852) 706,411 MUTUAL FUND--3.0% 23,497 (4) High Yield Bond Portfolio (IDENTIFIED COST $157,203) 157,669 REPURCHASE AGREEMENTS--41.3% 1,000,000 Interest in $3,000,000,000 joint repurchase ,000,000 agreement 4.33%, dated 12/30/2005 under which Goldman Sachs & Co., will repurchase U.S. Government Agency securities with various maturities to 12/25/2035 for $3,001,443,333 on 1/3/2006. The market value of the underlying securities at the end of the period was $3,081,078,318 1 1,130,000 Interest in $2,200,000,000 joint repurchase ,130,000 agreement 4.33%, dated 12/30/2005 under which UBS Securities LLC, will repurchase U.S. Government Agency securities with various maturities to 11/25/2035 for $2,201,058,444 on 1/3/2006. The market value of the underlying securities at the end of the period was $2,266,002,803 1 TOTAL REPURCHASE AGREEMENTS (AT AMORTIZED COST) 2,130,000 TOTAL INVESTMENTS--99.3% ,122,557 (IDENTIFIED COST $5,125,433)(5) 5 OTHER ASSETS AND LIABILITIES - NET--0.7% 37,690 TOTAL NET ASSETS--100% $ 5,160,247 1 Denotes a restricted security, including securities purchased under Rule 144A of the Securities Act of 1933. This security which has been deemed liquid by criteria approved by the Fund's Board of Directors, unless registered under the Act or exempted from registration, may only be sold to qualified institutional investors. At December 31, 2005, this security amounted to $91,744 which represents 1.8% of total net assets. 2 Pledged as collateral to ensure the Fund is able to satisfy the obligations of its outstanding long futures contracts. 3 Discount rate at time of purchase. 4 Affiliated company. 5 The cost of investments for federal tax purposes amounts to $5,125,433. At December 31, 2005, the Fund had the following outstanding futures contracts: Number of Unrealized Description Contracts Notional Value Expiration Date Depreciation (6)S&P 500 Index Futures 1 $313,700 March 2006 $(3,156) (6)S&P Mini 500 Index Futures 3 $188,213 March 2006 $(1,897) At December 31, 2005, the Fund had the following open swap contract: - ------------------------------------------------------------------------------ Notional Principal Unrealized Description Expiration Amount Appreciation S&P 500 Total Return Swap (Receive Total Return S&P 500/Pay 3-month LIBOR + 0.15%) 10/4/2006 $4,500,000 $99,900 6 Non- income producing security. - ------------------------------------------------------------------------------ Note: The categories of investments are shown as a percentage of total net assets at December 31, 2005. The following acronyms are used throughout this portfolio: REITs --Real Estate Investment Trusts REMIC --Real Estate Mortgage Investment Conduit See Notes which are an integral part of the Financial Statements STATEMENT OF ASSETS AND LIABILITIES December 31, 2005 Assets: Investments in securities $ 2,992,557 Investments in repurchase agreements 2,130,000 Total investments in securities, at value including $157,669 of investments in affiliated issuers (Note 5) (identified cost $5,125,433) $ 5,122,557 Cash 688 Income receivable 11,942 Unrealized appreciation on swap contracts 99,900 TOTAL ASSETS 5,235,087 Liabilities: Payable for administrative personnel and services fee (Note 5) 30,137 Payable for auditing fees 16,895 Payable for legal fees 1,852 Payable for portfolio accounting fees 21,791 Payable for daily variation margin 2,128 Accrued expenses 2,037 TOTAL LIABILITIES 74,840 Net assets for 500,010 shares outstanding $ 5,160,247 Net Assets Consist of: Paid-in capital $ 5,000,100 Net unrealized appreciation of investments, futures contracts and swap contracts 91,971 Accumulated net realized gain on investments and futures contracts 15,545 Undistributed net investment income 52,631 TOTAL NET ASSETS $ 5,160,247 Net Asset Value, Offering Price and Redemption Proceeds Per Share: $5,160,247 / 500,010 shares outstanding, no par value, unlimited shares authorized $10.32 See Notes which are an integral part of the Financial Statements - ------------------------------------------------------------------------------ STATEMENT OF OPERATIONS Period Ended December 31, 2005(1) Investment Income: Dividends received from affiliated issuers (Note 5) $ 1,321 Interest 51,922 TOTAL INCOME 53,243 Expenses: Administrative personnel and services fee (Note 5) $ 36,164 Custodian fees 1,993 Transfer and dividend disbursing agent fees and expenses 530 Auditing fees 16,895 Legal fees 1,950 Portfolio accounting fees 21,791 Miscellaneous 300 TOTAL EXPENSES 79,623 Waiver and Reimbursement (Note 5): Waiver of administrative personnel and services fee (6,027) Reimbursement of other operating expenses (72,984) TOTAL WAIVER AND REIMBURSEMENT (79,011) Net expenses 612 Net investment income 52,631 Realized and Unrealized Gain (Loss) on Investments, Futures Contracts and Swap Contracts: Net realized loss on investments (433) Net realized gain on futures contracts 15,978 Net change in unrealized depreciation of investments (2,876) Net change in unrealized depreciation on futures contracts (5,053) Net change in unrealized appreciation on swap contracts 99,900 Net realized and unrealized gain on investments, futures contracts and swap contracts 107,516 Change in net assets resulting from operations $ 160,147 1 Reflects operations for the period from October 4, 2005 (date of initial investment) to December 31, 2005. - ------------------------------------------------------------------------------ See Notes which are an integral part of the Financial Statements STATEMENT OF CHANGES IN NET ASSETS Period Ended 12/312005 Increase (Decrease) in Net Assets Operations: Net investment income $ 52,631 Net realized gain on investments and futures contracts 15,545 Net change in unrealized appreciation/depreciation of investments, future contracts and swap contracts 91,971 CHANGE IN NET ASSETS RESULTING FROM OPERATIONS 160,147 Share Transactions: Proceeds from sale of shares 5,000,200 Cost of shares redeemed (100) CHANGE IN NET ASSETS RESULTING FROM SHARE TRANSACTIONS 5,000,100 Change in net assets 5,160,247 Net Assets: Beginning of period -- End of period (including undistributed net investment income of $52,631) $ 5,160,247 1 Reflects operations for the period from October 4, 2005 (date of initial investment) to December 31, 2005. - ------------------------------------------------------------------------------ See Notes which are an integral part of the Financial Statements NOTES TO FINANCIAL STATEMENTS December 31, 2005 1. ORGANIZATION Market Plus 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 three diversified portfolios. The financial statements included herein are only those of the Fund. The primary investment objective of the Fund is to seek total return over the business cycle (which may be longer or shorter than a 12-month period) in excess of the S&P 500 Index. 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 The Fund generally values fixed income and short-term securities according to prices furnished by an independent pricing service, except that securities with remaining maturities of less than 60 days at the time of purchase may be valued at amortized cost. For mortgage-backed securities, prices furnished by the independent pricing service are based on the aggregate investment value of the projected cash flows to be generated by the security. For other fixed-income securities, prices furnished by an independent pricing service are intended to be indicative of the mean between the bid and asked prices currently offered to institutional investors for the securities. Investments in other open-end regulated investment companies are valued at net asset value. Investments in 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 Agreement It is the policy of the Fund to require the other party to a repurchase agreement to transfer to the Fund's custodian or sub-custodian eligible securities or cash with a market value (after transaction costs) at least equal to the repurchase price to be paid under the repurchase agreement. The eligible securities are transferred to accounts with the custodian or sub-custodian in which the Fund holds a "securities entitlement" and exercises "control" as those terms are defined in the Uniform Commercial Code. The Fund has established procedures for monitoring the market value of the transferred securities and requiring the transfer of additional eligible securities if necessary to equal at least the repurchase price. These procedures also allow the other party to require securities to be transferred from the account to the extent that their market value exceeds the repurchase price or in exchange for other eligible securities of equivalent market value. With respect to agreements to repurchase U.S. government securities and cash items, the Fund treats the repurchase agreement as an investment in the underlying securities and not as an obligation of the other party to the repurchase agreement. Other repurchase agreements are treated as obligations of the other party secured by the underlying securities. Nevertheless, the insolvency of the other party or other failure to repurchase the securities may delay the disposition of the underlying securities or cause the Fund to receive less than the full repurchase price. Under the terms of the repurchase agreement, any amounts received by the Fund in excess of the repurchase price and related transaction costs must be remitted to the other party. The Fund may enter into repurchase agreements in which eligible securities are transferred into joint trading accounts maintained by the custodian or sub custodian for investment companies and other clients advised by the Adviser and its affiliates. The Fund will participate on a pro rata basis with the other investment companies and clients in its share of the securities transferred under such repurchase agreements and in its share of proceeds from any repurchase or other disposition of such securities. Investment Income, Expenses and Distributions Interest income and expenses are accrued daily. Dividend income is recorded on the ex-dividend date. All net income earned 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/ Paydown Gains and Losses All premiums and discounts on fixed income securities other than mortgage-backed securities are amortized/accreted for financial statement purposes. Gains and losses realized on principal payment of mortgage backed securities (paydown gains and losses) are classified as part of investment income. 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, deduction 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. Swap Contracts The Fund may enter into total return swap contracts. A swap is an exchange of cash payments between the Fund and another party, which is based on a specific financial index. The value of the swap is adjusted daily and the change in value is recorded as unrealized appreciation or depreciation. When a swap contract is closed, the Fund recognizes a realized gain or loss. The swap contracts entered into by the Fund are on a forward settling basis. For the period ended December 31, 2005, the Fund had no realized gains (losses) on swap contracts. Risks may arise upon entering into these agreements from the potential inability of the counterparties to meet the terms of their contract and from unanticipated changes in the value of the financial index on which the swap agreement is based. The Fund uses swaps for hedging purposes to reduce its exposure to interest rate fluctuations. Swap contracts outstanding at period end, if any, are listed after the Fund's portfolio of investments. Futures Contracts The Fund may purchase and sell stock index futures contracts to manage cash flows, enhance yield, and to establish and maintain continual economic exposure to changes in the value of the S&P 500 Index. Upon entering into a stock index futures contract with a broker, the Fund is required to deposit in a segregated account a specified amount of cash or U.S. government securities. Futures contracts are valued daily and unrealized gains or losses are recorded in a "variation margin" account. Daily, the Fund receives from or pays to the broker a specified amount of cash based upon changes in the variation margin account. When a contract is closed, the Fund recognizes a realized gain or loss. For the year ended December 31, 2005, the Fund had net realized gains of $15,978 on futures contracts. Futures contracts outstanding at period end, if any, are listed after the Fund's portfolio of investments. Restricted Securities Restricted securities are securities that may only be resold upon registration under federal securities laws or in transactions exempt from such registration. In some cases, the issuer of restricted securities has agreed to register such securities for resale, at the issuer's expense either upon demand by the Fund or in connection with another registered offering of the securities. Many restricted securities may be resold in the secondary market in transactions exempt from registration. Such restricted securities may be determined to be liquid under criteria established by the Trustees. The Fund will not incur any registration costs upon such resales. The Fund's restricted securities are valued at the price provided by dealers in the secondary market or, if no market prices are available, at the fair value as determined in 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/WITHDRAWLS Transactions in shares were as follows: Period Ended 12/31/2005 Proceeds from contributions 500,020 Fair value withdrawls (10) TOTAL CHANGE RESULTING FROM CONTRIBUTIONS/WITHDRAWLS 500,010 1 Reflects operations for the period from October 4, 2005 (date of initial investment) to December 31, 2005. 4. FEDERAL TAX INFORMATION At December 31, 2005, the cost of investments for federal tax purposes was $5,125,433. The net unrealized depreciation of investments for federal tax purposes excluding any unrealized appreciation/depreciation from futures contracts and swap contracts was $2,876. This consists of net unrealized appreciation from investments for those securities having an excess of value over cost of $6,335 and net unrealized depreciation from investments for those securities having an excess of cost over value of $9,211. 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 because all investors in the Fund are other Federated funds, insurance company separate accounts, common or commingled trust funds or similar organizations or entities that are "accredited investors" within the meaning of Regulation D of the 1933 Act. 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. During the period ended December 31, 2005, the Adviser voluntarily reimbursed $72,984 of other operating expenses. Administrative Fee Federated Administrative Services, Inc. (FASI), under the Administrative Services Agreement, provides the Fund with administrative personnel and services. The fee paid to FASI is based on the average aggregate daily net assets of the Trust as specified below: Maximum Average Aggregate Daily Net Assets Administrative Fee of the Trust 0.150% on the first $5 billion 0.125% on the next $5 billion 0.100% on the next $10 billion 0.075% on assets in excess of $20 billion The administrative fee received during any fiscal year shall be at least $150,000 per portfolio. 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. For the period ended December 31, 2005, the net fee paid to FASI was 0.600% of average aggregate daily net assets of the Fund. - ------------------------------------------------------------------------------ General Certain of the Officers and Directors of the Fund are Officers and Directors or Trustees of the above companies. Transactions with Affiliates Affiliated holdings are mutual funds which are managed by the Adviser or an affiliate of the Adviser. The Adviser has agreed to reimburse the Fund for certain investment adviser fees as a result of transactions in other mutual funds. Transactions with affiliated companies during the period ended December 31, 2005 are as follows: Balance of Balance of Shares Held Shares Held October 4, Purchase Sales Dividend December 31, Affiliate 2005(1) Cost Proceeds Income 2005 Value High Yield Bond Portfolio 0 $256,000 $99,703 $1,321 23,497 $157,669 1 Reflects operations for the period from October 4, 2005 (date of initial investment) to December 31, 2005. - ------------------------------------------------------------------------------ 6. INVESTMENT TRANSACTIONS Purchases and sales of investments, excluding long-term U.S. government securities and short-term obligations, for the period ended December 31, 2005, were as follows: Purchases $ 6,397,451 Sales $ 132,715 - ------------------------------------------------------------------------------ 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. 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. These lawsuits began to be filed shortly after Federated's first public announcement that it had received requests for information on shareholder trading activities in the Funds from the Securities and Exchange Commission ("SEC"), the Office of the New York State Attorney General ("NYAG"), and other authorities. In that regard, on November 28, 2005, Federated announced that it had reached final settlements with the SEC and the NYAG with respect to those matters. As Federated previously reported in 2004, it has already paid approximately $8.0 million to certain funds as determined by an independent consultant. As part of these settlements, Federated agreed to pay for the benefit of fund shareholders additional disgorgement and a civil money penalty in the aggregate amount of an additional $72 million. 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. 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 lawsuits, all of which seek unquantified damages, attorneys' fees and expenses, 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 INDEPENDENT AUDITORS TO THE BOARD OF DIRECTORS OF FEDERATED CORE TRUST II, L.P. AND SHAREHOLDERS OF MARKET PLUS CORE FUND: We have audited the accompanying statement of assets and liabilities, including the portfolio of investments, of Market Plus Core Fund (the "Fund"), (one of the portfolios constituting Federated Core Trust II, L.P.) as of December 31, 2005, and the related statement of operations, the statement of changes in net assets and the financial highlights for the period from October 4, 2005 (Commencement of Operations) to December 31, 2005. 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 audit. We conducted our audit in accordance with auditing standards generally accepted in the 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. We were not engaged to perform an audit of the Fund's internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Fund's internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements and financial highlights, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. Our procedures included confirmation of securities owned as of December 31, 2005, by correspondence with the custodian and brokers. We believe that our audit provides 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 Market Plus Core Fund, a portfolio of Federated Core Trust II, L.P., at December 31, 2005, the results of its operations, the changes in its net assets and its financial highlights for the period from October 4, 2005 (Commencement of Operations) to December 31, 2005, in conformity with accounting principles generally accepted in the United States. [GRAPHIC OMITTED][GRAPHIC OMITTED] Boston, Massachusetts February 10, 2006 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, 2005, the Trust comprised three portfolios, and the Federated Fund Complex consisted of 43 investment companies (comprising 136 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, Birth Date Other Directorships Held and Previous Position(s) Address Positions Held with Trust Date Service Began John F. Donahue* Principal Occupations: Director or Trustee of the Federated Birth Date: Fund Complex; Chairman and Director, Federated Investors, Inc. July 28, 1924 DIRECTOR Previous Positions: Chairman of the Federated Fund Complex; Began serving: Trustee, Federated Investment Management Company and Chairman November 2001 and Director, Federated Investment Counseling. J. Christopher Principal Occupations: Principal Executive Officer and Donahue* President of the Federated Fund Complex; Director or Trustee of Birth Date: some of the Funds in the Federated Fund Complex; President, April 11, 1949 Chief Executive Officer and Director, Federated Investors, PRESIDENT AND Inc.; Chairman and Trustee, Federated Investment Management DIRECTOR Company; Trustee, Federated Investment Counseling; Chairman and Began serving: Director, Federated Global Investment Management Corp.; November 2000 Chairman, Passport Research, Ltd. (Investment advisory subsidiary of Federated) and Passport Research II, Ltd. (Investment advisory subsidiary of Federated); 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 Pittsburgh; Birth Date: Medical Director, University of Pittsburgh Medical Center October 11, 1932 Downtown; Hematologist, Oncologist and Internist, University of 3471 Fifth Avenue Pittsburgh Medical Center. Suite 1111 Pittsburgh, PA Other Directorships Held: Member, National Board of Trustees, DIRECTOR 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, Birth Date Other 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: Fund Complex; Chairman of the Board, Investment Properties June 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 Occupation: 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: Fund Complex. March 5, 1943 353 El Brillo Way Other Directorships Held: Chairman, President and Chief Palm Beach, FL Executive Officer, Cunningham & Co., Inc. (strategic business DIRECTOR 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: Fund Complex. March 16, 1942 One Royal Palm Way Other Directorships Held: Board of Overseers, Babson College. 100 Royal Palm Way Palm Beach, FL Previous Positions: Representative, Commonwealth of DIRECTOR Massachusetts General Court; President, State Street Bank and Began serving: Trust Company and State Street Corporation (retired); November 2001 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. Birth Date: April 10, 1945 Previous Positions: Chief Executive Officer, PBTC 80 South Road International Bank; Partner, Arthur Young & Company (now Westhampton Beach, Ernst & Young LLP); Chief Financial Officer of Retail Banking NY Sector, Chase Manhattan Bank; Senior Vice President, HSBC DIRECTOR Bank USA (formerly, Marine Midland Bank); Vice President, Began serving: Citibank; Assistant Professor of Banking and Finance, Frank November 2001 G. Zarb School of Business, Hofstra University; Executive Vice President, DVC Group, Inc. John E. Murray, Principal Occupations: Director or Trustee, and Chairman of Jr., J.D., S.J.D. the Board of Directors or Trustees, of the Federated Fund Birth Date: Complex; Chancellor and Law Professor, Duquesne University; December 20, 1932 Partner, Murray, Hogue & Lannis. Chancellor, Duquesne University Other Directorships Held: Director, Michael Baker Corp. Pittsburgh, PA (engineering, construction, operations and technical DIRECTOR services). Began serving: November 2001 Previous Positions: President, Duquesne University; Dean 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 Federated Birth Date: Fund Complex; Public Relations/Marketing June 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 Service Began John W. McGonigle Principal Occupations: Executive Vice President and Birth Date: Secretary of the Federated Fund Complex; Vice Chairman, October 26, 1938 Executive Vice President, Secretary and Director, EXECUTIVE VICE Federated Investors, Inc. PRESIDENT AND SECRETARY Previous Positions: Trustee, Federated Investment Began serving: Management Company and Federated Investment Counseling; November 2000 Director, Federated Global Investment Management Corp., Federated Services Company and Federated Securities Corp. Richard A. Novak Principal Occupations: Principal Financial Officer and Birth Date: Treasurer of the Federated Fund Complex; Senior Vice December 25, 1963 President, Federated Administrative Services; Financial TREASURER and Operations Principal for Federated Securities Corp., Began serving: Edgewood Services, Inc. and Southpointe Distribution January 2006 Services, Inc.; Senior Vice President and Controller of Federated Investors, Inc. Previous Positions: Vice President, Finance of Federated Services Company; held various financial management positions within The Mercy Hospital of Pittsburgh; Auditor, Arthur Anderson & Co. Richard B. Fisher Principal Occupations: Vice Chairman or Vice President of Birth Date: May 17, some of the Funds in the Federated Fund Complex; Vice 1923 Chairman, Federated Investors, Inc.; Chairman, Federated VICE CHAIRMAN 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. Robert J. Ostrowski Principal Occupations: Robert J. Ostrowski joined Birth Date: April 26, Federated in 1987 as an Investment Analyst and became a 1963 Portfolio Manager in 1990. He was named Chief Investment CHIEF INVESTMENT Officer of taxable fixed income products in 2004 and also OFFICER serves as a Senior Portfolio Manager. He has been a Senior Began serving: May 2004 Vice President of the Fund's Adviser since 1997. Mr. Ostrowski is a Chartered Financial Analyst. He received his M.S. in Industrial Administration from Carnegie Mellon University. Todd A. Abraham Todd A. Abraham is Vice President of the Trust. Birth Date: Mr. Abraham has been a Portfolio Manager since 1995 and a February 10, 1966 Vice President of the Fund's Adviser since 1997. VICE PRESIDENT Mr. Abraham joined Federated in 1993 as an Investment Began serving: May 2004 Analyst and served as Assistant Vice President from 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 is Vice President of the Trust. Birth Date: Mr. Gilmore joined Federated in August 1997 as an November 11, 1970 Investment Analyst. He was promoted to Senior Investment VICE PRESIDENT Analyst in July 1999 and became a Vice President of the Began serving: May 2004 Fund's Adviser in July 2001. 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. Kowit Birth Date: June 27, joined Federated in 1995 as a Senior Portfolio Manager and 1945 a Vice President of the Fund's Adviser. Mr. Kowit served VICE PRESIDENT as a Managing Partner of Copernicus Global Asset Began serving: Management from January 1995 through October 1995. From February 2001 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. - ------------------------------------------------------------------------------ BOARD REVIEW OF ADVISORY CONTRACT As required by the Act, the Fund's Board has reviewed the Fund's investment advisory contract. The Board's decision to approve the contract reflects the exercise of its business judgment on whether to continue the existing arrangements. The Fund is distinctive in that it is designed for the efficient management of a particular asset class and is made available for investment only to other Federated funds and a limited number of other accredited investors. In addition, the Adviser does not charge an investment advisory fee for its services. During its review of the investment advisory contract, the Board considers many factors, among the most material of which are: the Fund's investment objectives; the Adviser's management philosophy, personnel, processes, and investment and operating strategies; long term performance; the range and quality of services provided to the Fund by the Federated organization in addition to investment advisory services; and the Fund's relationship to the Federated family of funds. In its decision to appoint or renew the Adviser, the Board is mindful of the potential disruptions of the Fund's operations and various risks, uncertainties and other effects that could occur as a result of a decision to terminate or not renew an advisory contract. As previously noted, the Adviser does not charge an investment advisory fee for its services; however, the Board does consider the compensation and benefits received by the Adviser, including fees received for services provided to the Fund by other entities in the Federated organization and research services received by the Adviser from brokers that execute fund trades. In this regard, the Board is aware that various courts have interpreted provisions of the Act and have indicated in their decisions that the following factors may be relevant to an Adviser's fiduciary duty with respect to its receipt of compensation from a fund: the nature and quality of the services provided by the Adviser, including the performance of the Fund; the Adviser's cost of providing the services; the extent to which the Adviser may realize "economies of scale" as the Fund grows larger; any indirect benefits that may accrue to the Adviser and its affiliates as a result of the Adviser's relationship with the Fund; performance and expenses of comparable funds; and the extent to which the independent Board members are fully informed about all facts bearing on the Adviser's service and fee. The Fund's Board is aware of these factors and is guided by them in its review of the Fund's advisory contract to the extent they are appropriate and relevant, as discussed further below. The Board considers and weighs these circumstances in light of its substantial accumulated experience in governing the Fund and working with Federated on matters relating to the Federated funds, and is assisted in its deliberations by the advice of independent legal counsel. In this regard, the Board requests and receives substantial and detailed information about the Fund and the Federated organization. Federated provides much of this information at each regular meeting of the Board, and furnishes additional reports in connection with the particular meeting at which the Board's formal review of the advisory contract occurs. In between regularly scheduled meetings, the Board may receive information on particular matters as the need arises. Thus, the Board's evaluation of an advisory contract is informed by reports covering such matters as: the Adviser's investment philosophy, personnel, and processes; operating strategies; the Fund's short- and long-term performance (in absolute terms, both on a gross basis and net of expenses, as well as in relationship to its particular investment program and certain competitor or "peer group" funds and/or other benchmarks, as appropriate), and comments on the reasons for performance; the overall expense structure of the Fund, both in absolute terms and relative to similar and/or competing funds, with due regard for contractual or voluntary expense limitations; the use and allocation of brokerage commissions derived from trading the Fund's portfolio securities (if any); the nature and extent of the advisory and other services provided to the Fund by the Adviser and its affiliates; compliance and audit reports concerning the Federated funds and the Federated companies that service them (including communications from regulatory agencies), as well as Federated's responses to any issues raised therein; and relevant developments in the mutual fund industry and how the Federated funds and/or Federated are responding to them. The evaluation process is evolutionary, reflecting continually developing considerations. The criteria considered and the emphasis placed on relevant criteria change in recognition of changing circumstances in the mutual fund marketplace. For the past year, the Board concluded that the nature, quality and scope of services provided the Fund by the Adviser and its affiliates was satisfactory. The Board also receives financial information about Federated, including reports on the compensation and benefits Federated derives from its relationships with the Federated funds. Because the Adviser does not charge an investment advisory fee for its services, these reports generally cover fees received by Federated's subsidiaries for providing other services to the Fund under separate contracts (e.g., for serving as the Funds' administrator). The reports also discuss any indirect benefit Federated may derive from its receipt of research services from brokers who execute Federated fund trades as well as waivers of fees and/or reimbursements of expenses. The Board bases its decision to approve an advisory contract on the totality of the circumstances and relevant factors and with a view to past and future long-term considerations. Not all of the factors and considerations identified above are relevant to the Fund, nor does the Board consider any one of them to be determinative. In particular, due to the unusual nature of the Fund as primarily an internal product with no advisory fee, the Board does not consider the profitability of the Adviser, the cost of providing the advisory services or the assessment of whether economies of scale would be realized if the Fund were to grow to some sufficient size to be relevant. With respect to the factors that are relevant, the Board's decision to approve the contract reflects its determination that Federated's performance and actions provide a satisfactory basis to support the decision to continue the existing arrangements. VOTING PROXIES ON FUND PORTFOLIO SECURITIES A description of the policies and procedures that the Fund uses to determine how to vote proxies, if any, 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 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 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.). 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. Cusip 31409R300 34315 (2/06) 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 2005 - $33,766 Fiscal year ended 2004 - $25,968 (b) Audit-Related Fees billed to the registrant for the two most recent fiscal years: Fiscal year ended 2005 - $161 Fiscal year ended 2004 - $0 Transfer agent testing. Amount requiring approval of the registrant's audit committee pursuant to paragraph (c)(7)(ii) of Rule 2-01 of Regulation S-X, $443 and $0 respectively. Sarbanes Oxley sec. 302 procedures. (c) Tax Fees billed to the registrant for the two most recent fiscal years: Fiscal year ended 2005 - $0 Fiscal year ended 2004 - $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. (d) All Other Fees billed to the registrant for the two most recent fiscal years: Fiscal year ended 2005 - $0 Fiscal year ended 2004 - $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 2005 - 0% Fiscal year ended 2004 - 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 2005 - 0% Fiscal year ended 2004 - 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 2005 - 0% Fiscal year ended 2004 - 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 2005 - $26,284 Fiscal year ended 2004 - $62,542 (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 A. Novak Richard A. Novak, Principal Financial Officer (insert name and title) Date February 23, 2006 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 J. Christopher, Principal Executive Officer Date February 22, 2006 By /S/ Richard A. Novak Richard A. Novak, Principal Financial Officer Date February 23, 2006