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: 11/30/06 Date of Reporting Period: Six months ended May 31, 2006 Item 1. Reports to Stockholders CAPITAL APPRECIATION CORE FUND SEMI-ANNUAL SHAREHOLDER REPORT May 31, 2006 FINANCIAL HIGHLIGHTS SHAREHOLDER EXPENSE EXAMPLE PORTFOLIO OF INVESTMENTS SUMMARY TABLE PORTFOLIO OF INVESTMENTS STATEMENT OF ASSETS AND LIABILITIES STATEMENT OF OPERATIONS STATEMENT OF CHANGES IN NET ASSETS NOTES TO FINANCIAL STATEMENTS EVALUATION AND APPROVAL OF ADVISORY CONTRACT VOTING PROXIES ON FUND PORTFOLIO SECURITIES QUARTERLY PORTFOLIO SCHEDULE NOT FDIC INSURED MAY LOSE VALUE NO BANK GUARANTEE FINANCIAL HIGHLIGHTS (For a Share Outstanding Throughout Each Period) SIX MONTHS YEAR ENDED NOVEMBER 30, PERIOD ENDED ENDED (unaudited) 5/31/2006 2005 2004 11/30/2003 1 NET ASSET VALUE, BEGINNING OF PERIOD $11.95 $11.21 $10.14 $10.00 INCOME FROM INVESTMENT OPERATIONS: Net investment income 0.12 2 0.22 2 0.25 0.01 Net realized and unrealized gain on investments 0.17 0.52 0.82 0.13 TOTAL FROM INVESTMENT OPERATIONS 0.29 0.74 1.07 0.14 NET ASSET VALUE, END OF PERIOD $12.24 $11.95 $11.21 $10.14 TOTAL RETURN3 2.43 % 6.60 % 10.55 % 1.40 % RATIOS TO AVERAGE NET ASSETS: Net expenses 0.05 %4,5 0.05 %5 0.05 % 0.05 %4 Net investment income 1.92 %4 1.89 % 2.09 % 2.21 %4 Expense waiver/reimbursement6 0.13 %4 0.11 % 0.08 % 0.49 %4 SUPPLEMENTAL DATA: Net assets, end of period (000 omitted) $150,784 $162,139 $197,818 $185,555 Portfolio turnover 72 % 51 % 55 % 8 % 1 Reflects operations for the period from October 28, 2003 (date of initial investment) to November 30, 2003. 2 Based on average shares outstanding. 3 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, if any, are not annualized. 4 Computed on an annualized basis. 5 The expense ratio is calculated without reduction for fees paid indirectly for directed brokerage arrangements. The expense ratios for the six months ended May 31, 2006 and the year ended November 30, 2005 are 0.05% and 0.05%, respectively, after taking into account these expense reductions. 6 This expense decrease is reflected in both the net expense and the net investment income ratios shown above. SHAREHOLDER EXPENSE EXAMPLE As a shareholder of the Fund, you incur ongoing costs, 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 December 1, 2005 to May 31, 2006. 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 with 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 12/1/2005 5/31/2006 ACTUAL $1,000 $1,024.30 $0.25 HYPOTHETICAL (ASSUMING A 5% RETURN BEFORE EXPENSES) $1,000 $1,024.68 $0.25 1 Expenses are equal to the Fund's annualized net expense ratio of 0.05%, multiplied by the average account value over the period, multiplied by 182/365 (to reflect the one-half year period). PORTFOLIO OF INVESTMENTS SUMMARY TABLE At May 31, 2006, the Fund's sector composition1 was as follows: SECTOR PERCENTAGE OF TOTAL NET ASSETS Health Care 18.5% Information Technology 14.1% Financials 13.1% Energy 12.1% Industrials 11.3% Consumer Staples 8.9% Consumer Discretionary 6.2% Telecommunication Services 5.0% Utilities 3.9% Materials 2.9% Cash Equivalents2 3.9% Other Assets and Liabilities-Net3 0.1% TOTAL 100.0% 1 Except for Cash Equivalents and Other Assets and Liabilities-Net, sector classifications are based upon, and individual portfolio securities are assigned to, the classifications of the Global Industry Classification Standard (GICS) except that the adviser assigns a classification to securities not classified by the GICS and to securities for which the adviser does not have access to the classification made by the GICS. 2 Cash Equivalents include any investments in money market mutual funds and/or overnight repurchase agreements. 3 Assets, other than investments in securities, less liabilities. See Statement of Assets and Liabilities. PORTFOLIO OF INVESTMENTS May 31, 2006 (unaudited) SHARES VALUE COMMON STOCKS-96.0% CONSUMER DISCRETIONARY-6.2% 71,800 McDonald's Corp. $ 2,381,606 34,300 Nike, Inc., Class B 2,754,633 45,100 Target Corp. 2,206,292 32,400 Wendy's International, Inc. 1,953,072 TOTAL 9,295,603 CONSUMER STAPLES-8.9% 53,200 Altria Group, Inc. 3,849,020 64,700 Diageo PLC, ADR 4,282,493 43,800 General Mills, Inc. 2,272,782 44,900 PepsiCo, Inc. 2,714,654 10,600 1 Smithfield Foods, Inc. 294,786 TOTAL 13,413,735 ENERGY-12.1% 38,300 Apache Corp. 2,484,904 87,064 Exxon Mobil Corp. 5,303,068 36,500 GlobalSantaFe Corp. 2,194,745 29,600 1 Transocean Sedco Forex, Inc. 2,408,552 54,200 1 Weatherford International Ltd. 2,820,568 74,200 XTO Energy, Inc. 3,058,524 TOTAL 18,270,361 FINANCIALS-13.1% 55,500 Ace Ltd. 2,873,235 65,104 Allstate Corp. 3,581,371 83,416 American International Group, Inc. 5,071,693 77,265 Citigroup, Inc. 3,809,165 30,500 Merrill Lynch & Co., Inc. 2,208,505 37,500 Morgan Stanley 2,235,750 TOTAL 19,779,719 HEALTH CARE-18.5% 47,700 1 Amgen, Inc. 3,224,043 58,900 AstraZeneca PLC, ADR 3,118,166 81,200 1 Forest Laboratories, Inc., Class A 3,043,376 13,700 1 Gilead Sciences, Inc. 785,421 35,200 Johnson & Johnson 2,119,744 30,400 McKesson HBOC, Inc. 1,504,800 50,000 1 Medimmune, Inc. 1,591,000 57,800 Novartis AG, ADR 3,206,744 50,541 Pfizer, Inc. 1,195,800 65,500 Shire PLC, ADR 2,894,445 38,900 1 St. Jude Medical, Inc. 1,326,490 85,100 Wyeth 3,892,474 TOTAL 27,902,503 INDUSTRIALS-11.3% 43,400 Avery Dennison Corp. 2,577,526 27,900 Deere & Co. 2,388,240 79,600 1 Foster Wheeler Ltd. 3,522,300 57,700 Northrop Grumman Corp. 3,732,036 77,200 United Technologies Corp. 4,826,544 TOTAL 17,046,646 SHARES OR VALUE PRINCIPAL AMOUNT COMMON STOCKS-continued INFORMATION TECHNOLOGY-14.1% 135,700 Applied Materials, Inc. $ 2,294,687 113,000 1 Cadence Design Systems, Inc. 2,038,520 82,900 1 Cisco Systems, Inc. 1,631,472 294,900 1 EMC Corp. Mass 3,774,720 31,400 IBM Corp. 2,508,860 26,500 Linear Technology Corp. 894,375 119,500 Microsoft Corp. 2,706,675 111,000 1 Oracle Corp. 1,578,420 30,500 SAP AG, ADR 1,605,215 158,900 1 Xerox Corp. 2,181,697 TOTAL 21,214,641 MATERIALS-2.9% 29,000 Alcan, Inc. 1,518,150 91,000 Alcoa, Inc. 2,886,520 TOTAL 4,404,670 TELECOMMUNICATION SERVICES-5.0% 157,600 AT&T, Inc. 4,107,056 102,300 BellSouth Corp. 3,454,671 TOTAL 7,561,727 UTILITIES-3.9% 48,400 Consolidated Edison Co. 2,134,440 43,100 FirstEnergy Corp. 2,259,302 26,400 TXU Corp. 1,512,720 TOTAL 5,906,462 TOTAL COMMON STOCKS 144,796,067 (IDENTIFIED COST $133,399,947) REPURCHASE AGREEMENT-3.9% $ 5,916,000 Interest in $3,100,000,000 joint repurchase agreement 5.05%, dated 5/31/2006 under which UBS 5,916,000 Securities LLC will repurchase a U.S. Treasury security and U.S. Government Agency securities with various maturities to 5/25/2036 for $3,100,434,861 on 6/1/2006. The market value of the underlying securities at the end of the period was $3,177,005,067. (AT COST) TOTAL INVESTMENTS-99.9% 150,712,067 (IDENTIFIED COST $139,315,947)2 OTHER ASSETS AND LIABILITIES - NET-0.1% 72,245 TOTAL NET ASSETS-100% $ 150,784,312 1 Non-income producing security. 2 Also represents cost for federal tax purposes. Note: The categories of investments are shown as a percentage of total net assets at May 31, 2006. The following acronym is used throughout this portfolio: ADR -American Depositary Receipt See Notes which are an integral part of the Financial Statements STATEMENT OF ASSETS AND LIABILITIES May 31, 2006 (unaudited) ASSETS: Total investments in securities, at value (identified cost $139,315,947) $ 150,712,067 Cash 841 Income receivable 248,687 Receivable for investments sold 3,182,969 TOTAL ASSETS 154,144,564 LIABILITIES: Payable for investments purchased $ 3,324,980 Payable for custodian fees 2,640 Payable for transfer and dividend disbursing agent fees and expenses 3,245 Payable for Directors'/Trustees' fee 879 Payable for portfolio accounting fees 8,405 Accrued expenses 20,103 TOTAL LIABILITIES 3,360,252 Net assets for 12,321,022 shares outstanding $ 150,784,312 NET ASSETS CONSIST OF: Paid-in capital $ 112,050,098 Net unrealized appreciation of investments 11,396,120 Accumulated net realized gain on investments 17,855,420 Undistributed net investment income 9,482,674 TOTAL NET ASSETS $ 150,784,312 NET ASSET VALUE, OFFERING PRICE AND REDEMPTION PROCEEDS PER SHARE $150,784,312 {divide} 12,321,022 shares outstanding, no par value, unlimited shares authorized $12.24 See Notes which are an integral part of the Financial Statements STATEMENT OF OPERATIONS Six Months Ended May 31, 2006 (unaudited) INVESTMENT INCOME: Dividends (net of foreign taxes withheld of $8,863) $ 1,453,197 Interest 105,587 TOTAL INCOME 1,558,784 EXPENSES: Administrative personnel and services fee (Note 5) $ 74,795 Custodian fees 6,921 Transfer and dividend disbursing agent fees and expenses 6,907 Directors'/Trustees' fees 3,147 Auditing fees 9,931 Legal fees 2,664 Portfolio accounting fees 24,066 Insurance premiums 3,853 Taxes 12,491 Miscellaneous 841 TOTAL EXPENSES 145,616 WAIVER, REIMBURSEMENT AND EXPENSE REDUCTION (NOTE 5): Waiver of administrative personnel and services fee $ (74,795 ) Reimbursement of other operating expenses (27,470 ) Fees paid indirectly from directed brokerage arrangements (1,978 ) TOTAL WAIVER, REIMBURSEMENT AND EXPENSE REDUCTION (104,243 ) Net expenses 41,373 Net investment income 1,517,411 REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS: Net realized gain on investments 8,528,423 Net change in unrealized appreciation of investments (6,100,339 ) Net realized and unrealized gain on investments 2,428,084 Change in net assets resulting from operations $ 3,945,495 See Notes which are an integral part of the Financial Statements STATEMENT OF CHANGES IN NET ASSETS SIX MONTHS ENDED YEAR ENDED (unaudited) 11/30/2005 5/31/2006 INCREASE (DECREASE) IN NET ASSETS OPERATIONS: Net investment income $ 1,517,411 $ 3,379,701 Net realized gain on investments 8,528,423 5,684,190 Net change in unrealized appreciation/depreciation of investments (6,100,339 ) 2,406,695 CHANGE IN NET ASSETS RESULTING FROM OPERATIONS 3,945,495 11,470,586 SHARE TRANSACTIONS: Withdrawals (15,300,000 ) (47,150,000 ) Change in net assets (11,354,505 ) (35,679,414 ) NET ASSETS: Beginning of period 162,138,817 197,818,231 End of period (including undistributed net investment income of $9,482,674 and $ 150,784,312 $ 162,138,817 $7,965,263, respectively) See Notes which are an integral part of the Financial Statements NOTES TO FINANCIAL STATEMENTS May 31, 2006 (unaudited) 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 three portfolios. The financial statements included herein are only those of the Fund. The investment objective of the Fund is to provide capital appreciation. 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. If unavailable, the security is generally valued at the mean between the last closing bid and asked prices. The Fund generally values short-term securities according to prices furnished by an independent pricing service, except that short-term securities with remaining maturities of less than 60 days at the time of purchase may be valued at amortized cost, which approximates fair market value. 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. 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 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. 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. 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: SIX MONTHS YEAR ENDED 11/30/2005 ENDED 5/31/2006 Fair value of withdrawals (1,242,120 ) (4,089,855 ) TOTAL CHANGE RESULTING FROM CONTRIBUTIONS/WITHDRAWALS (1,242,120 ) (4,089,855 ) 4. FEDERAL TAX INFORMATION At May 31, 2006, the cost of investments for federal tax purposes was $139,315,947. The net unrealized appreciation of investments for federal tax purposes was $11,396,120. This consists of net unrealized appreciation from investments for those securities having an excess of value over cost of $14,843,793 and net unrealized depreciation from investments for those securities having an excess of cost over value of $3,447,673. 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 oversight 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 voluntary reimbursement at any time at its sole discretion. 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 six months ended May 31, 2006, FASI voluntarily waived its entire fee. For the six months ended May 31, 2006, the net fee paid to FASI was $0. EXPENSE REDUCTION The Fund directs portfolio trades to a broker that in turn pays a portion of the Fund's operating expenses. For the six months ended May 31, 2006, the Fund's expenses were reduced by $1,978 under these arrangements. 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, for the six months ended May 31, 2006, were as follows: Purchases $ 110,255,183 Sales $ 127,863,696 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 LLP to represent the Funds in these lawsuits. Federated and the Funds, and their respective counsel, are reviewing the allegations and intend to defend this litigation. 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. EVALUATION AND APPROVAL OF ADVISORY CONTRACT The Fund's Board reviewed the Fund's investment advisory contract at meetings held in May 2006. The Board's decision regarding 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 although it or its affiliates may receive compensation for managing assets invested in the Fund. Prior to the meeting, the Adviser had recommended that the Federated Funds appoint a Senior Officer, whose duties include specified responsibilities relating to the process by which advisory fees are to be charged to a Federated Fund. The Senior Officer appointed by the Funds has the authority to retain consultants, experts, or staff as may be reasonably necessary to assist in the performance of his duties, reports directly to the Board, and may be terminated only with the approval of a majority of the independent members of the Board. The Senior Officer prepared and furnished to the Board an independent written evaluation that covered topics discussed below, which the Board considered, along with other information, in deciding to approve the advisory contract. As previously noted, the Adviser does not charge an investment advisory fee for its services; however, the Board did consider 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 Federated fund trades. The Board is also familiar with judicial decisions concerning allegedly excessive investment advisory fees which have indicated 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 the Board deems relevant bearing on the Adviser's services and fees. The Board further considered management fees (including any components thereof) charged to institutional and other clients of the Adviser for like services and costs to the Adviser and its affiliates of supplying services pursuant to the management fee agreements, excluding any intra-corporate profit and profit margins of the Adviser and its affiliates from supplying such services. The Board was aware of these considerations and was 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 considered and weighed 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 was assisted in its deliberations by the advice of independent legal counsel. Throughout the year, the Board has requested and received substantial and detailed information about the Fund and the Federated organization that was in addition to the extensive materials that comprise the Senior Officer's evaluation. Federated provided much of this information at each regular meeting of the Board, and furnished additional reports in connection with the particular meeting at which the Board's formal review of the advisory contract occurred. Between regularly scheduled meetings, the Board has received information on particular matters as the need arose. Thus, the Board's consideration of the advisory contract included review of the Senior Officer's evaluation, accompanying data and additional reports covering such matters as: the Adviser's investment philosophy, personnel and processes; investment and operating strategies; the Fund's short- and long-term performance, and comments on the reasons for performance; the Fund's investment objectives; the Fund's overall expense structure; the use and allocation of brokerage commissions derived from trading the Fund's portfolio securities (if any); the nature, quality and extent of the advisory and other services provided to the Fund by the Adviser and its affiliates; the preferences and expectations of Fund shareholders and their relative sophistication; the continuing state of competition in the mutual fund industry and market practices; the range of comparable fees for similar funds in the mutual fund industry; the Fund's relationship to the Federated family of funds which include a comprehensive array of funds with different investment objectives, policies and strategies which are available for exchange without the incurrence of additional sales charges; 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 Board's evaluation process is evolutionary. The criteria considered and the emphasis placed on relevant criteria change in recognition of changing circumstances in the mutual fund marketplace. The Board also received financial information about Federated, including reports on the compensation and benefits Federated derived 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 Federated funds under separate contracts (e.g., for serving as the Federated funds' administrator). The reports also discussed 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. In order for a fund to be competitive in the marketplace, Federated and its affiliates frequently waive non-advisory fees and/or reimburse other expenses and have indicated to the Board their intention to do so in the future, where appropriate. The Board also reviewed profitability information for Federated and other publicly held fund management companies, provided by the Senior Officer, who noted the limited availability of such information, and concluded that Federated's profit margins did not appear to be excessive. The Senior Officer also made recommendations relating to the organization and availability of data and verification of processes for purposes of implementing future evaluations which the Adviser has agreed to implement. The Board based its decision to approve the 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 were relevant to every Federated fund, nor did 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 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 were relevant, the Board's decision to approve the contract reflects its determination that Federated's performance and actions provided a satisfactory basis to support the decision to continue the existing arrangement. 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. IMPORTANT NOTICE ABOUT FUND DOCUMENT DELIVERY In an effort to reduce costs and avoid duplicate mailings, the Fund(s) intend to deliver a single copy of certain documents to each household in which more than one shareholder of the Fund(s) resides (so-called "householding"), as permitted by applicable rules. The Fund's "householding" program covers its/their Prospectus and Statement of Additional Information, and supplements to each, as well as Semi-Annual and Annual Shareholder Reports and any Proxies or information statements. Shareholders must give their written consent to participate in the "householding" program. The Fund is also permitted to treat a shareholder as having given consent ("implied consent") if (i) shareholders with the same last name, or believed to be members of the same family, reside at the same street address or receive mail at the same post office box, (ii) the Fund gives notice of its intent to "household" at least sixty (60) days before it begins "householding" and (iii) none of the shareholders in the household have notified the Fund(s) or their agent of the desire to "opt out" of "householding." Shareholders who have granted written consent, or have been deemed to have granted implied consent, can revoke that consent and opt out of "householding" at any time: shareholders who purchased shares through an intermediary should contact their representative; other shareholders may call the Fund at 1-800-341-7400. Cusip 31409R201 31869 (7/06) EMERGING MARKETS FIXED INCOME CORE FUND SEMI-ANNUAL SHAREHOLDER REPORT May 31, 2006 FINANCIAL HIGHLIGHTS SHAREHOLDER EXPENSE EXAMPLE PORTFOLIO OF INVESTMENTS SUMMARY TABLE PORTFOLIO OF INVESTMENTS STATEMENT OF ASSETS AND LIABILITIES STATEMENT OF OPERATIONS STATEMENT OF CHANGES IN NET ASSETS NOTES TO FINANCIAL STATEMENTS EVALUATION AND APPROVAL OF ADVISORY CONTRACT VOTING PROXIES ON FUND PORTFOLIO SECURITIES QUARTERLY PORTFOLIO SCHEDULE NOT FDIC INSURED MAY LOSE VALUE NO BANK GUARANTEE FINANCIAL HIGHLIGHTS (For a Share Outstanding Throughout Each Period) SIX MONTHS YEAR ENDED NOVEMBER 30, PERIOD ENDED ENDED (unaudited) 5/31/2006 2005 2004 2003 11/30/2002 1 NET ASSET VALUE, BEGINNING OF PERIOD $18.08 $15.91 $14.39 $10.98 $10.00 INCOME FROM INVESTMENT OPERATIONS: Net investment income 0.65 2 1.29 2 0.91 0.85 0.83 Net realized and unrealized gain (loss) (0.21 ) 0.88 0.61 2.56 0.15 on investments, options, futures contracts and foreign currency transactions TOTAL FROM INVESTMENT OPERATIONS 0.44 2.17 1.52 3.41 0.98 NET ASSET VALUE, END OF PERIOD $18.52 $18.08 $15.91 $14.39 $10.98 TOTAL RETURN3 2.43 % 13.64 % 10.56 % 31.06 % 9.80 % RATIOS TO AVERAGE NET ASSETS: Net expenses 0.05 %4 0.05 % 0.05 % 0.05 % 0.05 %4 Net investment income 6.94 %4 7.54 % 7.80 % 8.85 % 10.58 %4 Expense waiver/reimbursement5 0.09 %4 0.08 % 0.21 % 0.23 % 0.42 %4 SUPPLEMENTAL DATA: Net assets, end of period (000 omitted) $315,027 $350,521 $146,778 $131,056 $80,515 Portfolio turnover 26 % 23 % 54 % 97 % 178 % 1 Reflects operations for the period from January 14, 2002 (date of initial investment) to November 30, 2002. 2 Based on average shares outstanding. 3 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, if any, are not annualized. 4 Computed on an annualized basis. 5 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, 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 December 1, 2005 to May 31, 2006. 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 with 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 12/1/2005 5/31/2006 ACTUAL $1,000 $1,024.30 $0.25 HYPOTHETICAL (ASSUMING A 5% RETURN BEFORE EXPENSES) $1,000 $1,024.68 $0.25 1 Expenses are equal to the Fund's annualized net expense ratio of 0.05%, multiplied by the average account value over the period, multiplied by 182/365 (to reflect the one-half year period). PORTFOLIO OF INVESTMENTS SUMMARY TABLE At May 31, 2006 the Fund's issuer country and currency exposure composition1 were as follows: COUNTRY COUNTRY EXPOSURE AS CURRENCY EXPOSURE AS A A PERCENTAGE OF PERCENTAGE OF TOTAL NET ASSETS TOTAL NET ASSETS Russia 18.8% 0.0% Brazil 13.7% 0.0% Mexico 12.2% 7.8% Philippines 8.8% 0.0% Venezuela 7.7% 0.0% Turkey 5.9% 0.0% Peru 4.4% 0.0% Colombia 3.0% 0.0% Kazakhstan 3.0% 0.0% Indonesia 2.2% 0.0% Argentina 2.0% 0.0% El Salvador 1.1% 0.0% Hong Kong 0.7% 0.0% Guatemala 0.6% 0.0% Uruguay 0.6% 0.0% Ukrainan SSR 0.4% 0.0% United States2 0.0% 77.3% Cash Equivalents3 12.1% 12.1% Other Assets and Liabilities - Net4 2.8% 2.8% TOTAL 100.0% 100.0% 1 This table depicts the Fund's exposure to various countries and currencies through its investment in foreign fixed income securities. 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 which a majority of the Issuer's revenue is derived. 2 Consists of non-U.S. dollar denominated fixed income securities issued by an entity domiciled in the United States. 3 Cash Equivalents include any investments in money market mutual funds and/or overnight repurchase agreements. This does not include cash held in the Fund that is denominated in foreign currencies. See the Statement of Assets and Liabilities for information regarding the Fund's foreign cash position. 4 Assets, other than investments in securities, less liabilities. See Statement of Assets and Liabilities. PORTFOLIO OF INVESTMENTS May 31, 2006 (unaudited) PRINCIPAL AMOUNT VALUE IN U.S. DOLLARS CORPORATE BONDS-27.5% BANKING-3.6% $ 2,550,000 1 Kazkommerts International BV, Company Guarantee, Series 144A, 8.00%, 11/3/2015 $ 2,550,000 2,500,000 1 Turanalem Finance BV, Bank Guarantee, 8.50%, 2/10/2015 2,543,750 3,000,000 1 Turanalem Finance BV, Series 144A, 7.75%, 4/25/2013 2,985,000 3,500,000 1 VTB Capital SA, Bond, 6.25%, 6/30/2035 3,395,000 TOTAL 11,473,750 BROADCAST RADIO & TV-1.4% 3,800,000 Grupo Televisa S.A., Sr. Note, 8.50%, 3/11/2032 4,387,670 CHEMICALS & PLASTICS-0.4% 1,250,000 Braskem SA, Series REGS, 11.75%, 1/22/2014 1,450,000 CONTAINER & GLASS PRODUCTS-0.8% 600,000 Vicap SA, Sr. Note, Series EXCH, 11.375%, 5/15/2007 577,500 1,950,000 1 Vitro SA, Note, Series 144A, 11.75%, 11/1/2013 1,852,500 TOTAL 2,430,000 HOTELS, MOTELS, INNS & CASINOS-0.8% 2,500,000 1 Grupo Posadas SA de C.V., Sr. Note, 8.75%, 10/4/2011 2,537,500 LEISURE & ENTERTAINMENT-0.7% 1,100,000 1 Galaxy Entertainment Finance Co. Ltd., Company Guarantee, 9.655%, 12/15/2010 1,155,000 900,000 1 Galaxy Entertainment Finance Co. Ltd., Company Guarantee, 9.875%, 12/15/2012 945,000 TOTAL 2,100,000 METALS & MINING-1.4% 3,350,000 1 Adaro Finance BV, Company Guarantee, Series 144A, 8.50%, 12/8/2010 3,425,375 900,000 Grupo Minero Mexico, 9.25%, 4/1/2028 1,026,000 TOTAL 4,451,375 OIL & GAS-8.5% 10,850,000 1 Gaz Capital SA, Note, Series 144A, 8.625%, 4/28/2034 12,735,188 4,960,000 1 Gazprom, Note, Series 144A, 9.625%, 3/1/2013 5,741,200 7,180,000 1 Petrozuata Finance, Inc., Company Guarantee, Series 144A, 8.22%, 4/1/2017 6,856,900 1,420,000 1 Tengizchevroil LLP, Series 144A, 6.124%, 11/15/2014 1,398,700 TOTAL 26,731,988 SOVEREIGN-2.2% 5,750,000 1 Aries Vermogensverwaltng, Credit-Linked Note, Series 144A, 9.60%, 10/25/2014 7,071,616 STEEL-2.1% 2,700,000 1 CSN Islands IX Corp., Sr. Note, Series 144A, 10.00%, 1/15/2015 3,057,750 3,200,000 1 CSN Islands VIII Corp., Company Guarantee, Series 144A, 9.75%, 12/16/2013 3,464,000 TOTAL 6,521,750 TELECOMMUNICATIONS & CELLULAR-4.5% 9,500,000 America Movil S.A. de C.V., Bond, 9.00%, 1/15/2016 787,224 791,000 Axtel SA, 11.00%, 12/15/2013 885,920 3,000,000 1 Mobile Telesystems, Series 144A, 8.375%, 10/14/2010 3,071,250 5,400,000 Philippine Long Distance Telephone Co., Sr. Unsub., 11.375%, 5/15/2012 6,547,500 3,000,000 Telefonos de Mexico, Note, Series WI, 5.50%, 1/27/2015 2,783,790 TOTAL 14,075,684 UTILITIES-1.1% 3,200,000 1 National Power Corp., Foreign Gov't. Guarantee, Series 144A, 9.44375%, 8/23/2011 3,568,566 TOTAL CORPORATE BONDS (IDENTIFIED COST $84,308,261) 86,799,899 GOVERNMENTS/AGENCIES-57.6% SOVEREIGN-57.6% 1,700,000 Argentina, Government of, Bond, 4.889%, 8/3/2012 1,394,000 5,227,328 Argentina, Government of, Note, 8.28%, 12/31/2033 4,874,483 10,204,000 Brazil, Government of, Bond, 8.25%, 1/20/2034 10,418,284 5,752,000 Brazil, Government of, Note, 8.00%, 1/15/2018 6,010,840 6,000,000 Brazil, Government of, Note, 8.75%, 2/4/2025 6,405,000 7,310,000 Brazil, Government of, Note, 11.00%, 1/11/2012 8,720,830 3,000,000 Brazil, Government of, Unsub., 11.00%, 8/17/2040 3,678,000 5,650,000 Colombia, Government of, Bond, 8.125%, 5/21/2024 5,960,750 2,600,000 Colombia, Government of, Bond, 11.75%, 2/25/2020 3,539,900 3,250,000 El Salvador, Government of, Bond, 8.25%, 4/10/2032 3,428,750 1,750,000 1 Guatemala, Government of, Note, 9.25%, 8/1/2013 1,986,250 3,200,000 1 Indonesia, Government of, 8.50%, 10/12/2035 3,468,000 108,938,900 Mexico, Government of, 8.00%, 12/7/2023 8,422,764 84,299,900 Mexico, Government of, Bond, 8.00%, 12/19/2013 7,032,052 88,451,300 Mexico, Government of, Bond, 10.00%, 12/5/2024 8,177,631 5,300,000 Peru, Government of, Bond, 8.75%, 11/21/2033 5,909,500 6,630,000 Peru, Government of, Note, 9.875%, 2/6/2015 7,823,400 4,600,000 Philippines, Government of, 9.375%, 1/18/2017 5,203,750 3,250,000 Philippines, Government of, 9.875%, 1/15/2019 3,810,625 3,500,000 Philippines, Government of, Bond, 7.75%, 1/14/2031 3,434,375 3,000,000 Philippines, Government of, Bond, 9.50%, 10/21/2024 3,435,000 1,580,000 Philippines, Government of, Sr. Note, 9.50%, 2/2/2030 1,824,900 22,050,000 Russia, Government of, Unsub., 5.00%, 3/31/2030 23,586,885 2,600,000 1 Russia, Government of, Unsub., 11.00%, 7/24/2018 3,601,000 2,850,000 Turkey, Government of, 9.50%, 1/15/2014 3,238,313 6,610,000 Turkey, Government of, 11.00%, 1/14/2013 7,973,313 2,000,000 Turkey, Government of, Note, 7.375%, 2/5/2025 1,935,000 1,300,000 Turkey, Government of, Note, 11.50%, 1/23/2012 1,571,375 1,000,000 Turkey, Government of, Sr. Unsub., 11.875%, 1/15/2030 1,425,000 2,275,000 Turkey, Government of, Sr. Unsub., 12.375%, 6/15/2009 2,619,094 600,000 Ukraine, Government of, Bond, 7.65%, 6/11/2013 606,660 681,419 Ukraine, Government of, Sr. Note, 11.00%, 3/15/2007 699,374 2,000,000 Uruguay, Government of, Note, 8.00%, 11/18/2022 1,980,000 9,000,000 Venezuela, Government of, Bond, 5.75%, 2/26/2016 8,041,500 9,050,000 Venezuela, Government of, Note, 7.65%, 4/21/2025 9,205,207 TOTAL GOVERNMENT/AGENICES (IDENTIFIED COST $182,615,106) 181,441,805 REPURCHASE AGREEMENT-12.1% $ 37,997,000 Interest in $3,100,000,000 joint repurchase agreement 5.05%, dated 5/31/2006 under $ 37,997,000 which UBS Securities LLC will repurchase a U.S. Treasury security and U.S. Government Agency securities with various maturities to 5/25/2036 for $3,100,434,861 on 6/1/2006. The market value of the underlying securities at the end of the period was $3,177,005,067. (AT COST) TOTAL INVESTMENTS-97.2% (IDENTIFIED COST $304,920,367)2 306,238,704 OTHER ASSETS AND LIABILITIES--NET-2.8% 8,788,228 TOTAL NET ASSETS--100% $ 315,026,932 1 Denotes a restricted security, including securities purchased under Rule 144A of the Securities Act of 1933. These securities, all of which have 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 May 31, 2006, these securities amounted to $77,409,545 which represents 24.6% of total net assets. 2 The cost of investments for federal tax purposes amounts to $306,121,661. Note: The categories of investments are shown as a percentage of total net assets at May 31, 2006. See Notes which are an integral part of the Financial Statements STATEMENT OF ASSETS AND LIABILITIES May 31, 2006 (unaudited) ASSETS: Investments in securities $ 268,241,704 Investments in repurchase agreements 37,997,000 Total investments in securities, at value (identified cost $304,920,367) $ 306,238,704 Cash denominated in foreign currencies (identified cost $32,753) 34,985 Cash 507 Income receivable 5,666,602 Receivable for investments sold 3,152,875 TOTAL ASSETS 315,093,673 LIABILITIES: Payable for custodian fees 35,502 Payable for transfer and dividend disbursing agent fees and expenses 3,355 Payable for Directors'/Trustees' fees 522 Payable for auditing fees 20,745 Payable for portfolio accounting fees 3,945 Accrued expenses 2,672 TOTAL LIABILITIES 66,741 Net assets for 17,006,237 shares outstanding $ 315,026,932 NET ASSETS CONSIST OF: Paid-in capital $ 225,711,916 Net unrealized appreciation of investments and translation of assets and liabilities in 1,271,427 foreign currency Accumulated net realized gain on investments, options and foreign currency transactions 31,236,709 Undistributed net investment income 56,806,880 TOTAL NET ASSETS $ 315,026,932 NET ASSET VALUE, OFFERING PRICE AND REDEMPTION PROCEEDS PER SHARE $315,026,932 {divide} 17,006,237 shares outstanding $18.52 See Notes which are an integral part of the Financial Statements STATEMENT OF OPERATIONS Six Months Ended May 31, 2006 (unaudited) INVESTMENT INCOME: Interest (net of foreign taxes withheld of $21,097) $ 12,542,864 EXPENSES: Administrative personnel and services fee (Note 5) $ 142,597 Custodian fees 58,828 Transfer and dividend disbursing agent fees and expenses 7,270 Directors'/Trustees' fees 4,291 Auditing fees 14,756 Legal fees 3,053 Portfolio accounting fees 16,578 Insurance premiums 5,111 Taxes 12,495 Miscellaneous 1,078 TOTAL EXPENSES 266,057 WAIVER AND REIMBURSEMENT (NOTE 5): Waiver of administrative personnel and services fee $ (142,597 ) Reimbursement of other operating expenses (25,126 ) TOTAL WAIVER AND REIMBURSEMENT (167,723 ) Net expenses 98,334 Net investment income 12,444,530 REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS AND FUTURES CONTRACTS: Net realized gain on investments and foreign currency transactions 10,245,943 (net of foreign taxes withheld of $29,351) Net change in unrealized appreciation of investments and ) translation of assets and liabilities in foreign currency (13,582,356 Net realized and unrealized loss on investments and translation of (3,336,413 ) assets and liabilities in foreign currency Change in net assets resulting from operations $ 9,108,117 See Notes which are an integral part of the Financial Statements STATEMENT OF CHANGES IN NET ASSETS SIX MONTHS ENDED YEAR ENDED (unaudited) 11/30/2005 5/31/2006 INCREASE (DECREASE) IN NET ASSETS OPERATIONS: Net investment income $ 12,444,530 $ 20,465,747 Net realized gain on investments, futures contracts and foreign currency 10,245,943 10,538,431 transactions Net change in unrealized appreciation/depreciation of investments and translation (13,582,356 ) 5,336,708 of assets and liabilities in foreign currency CHANGE IN NET ASSETS RESULTING FROM OPERATIONS 9,108,117 36,340,886 SHARE TRANSACTIONS: Contributions 31,439,000 298,508,368 Withdrawals (76,041,000 ) (131,106,041 ) CHANGE IN NET ASSETS RESULTING FROM SHARE TRANSACTIONS (44,602,000 ) 167,402,327 Change in net assets (35,493,883 ) 203,743,213 NET ASSETS: Beginning of period 350,520,815 146,777,602 End of period (including undistributed net investment income of $56,806,880 and $ 315,026,932 $ 350,520,815 $44,362,350, respectively) See Notes which are an integral part of the Financial Statements NOTES TO FINANCIAL STATEMENTS May 31, 2006 (unaudited) 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 three portfolios. The financial statements included herein are only those of the Fund. The Fund's primary investment objective is to achieve a total return on its assets. Its secondary investment objective is to achieve a high level of income. The Fund pursues these objectives by investing primarily in emerging market fixed income securities. 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, which approximates fair market value. 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. 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 in 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. 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 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. 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 (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. FUTURES CONTRACTS The Fund purchases and sells bond interest rate futures contracts to manage cash flows, enhance yield, and to potentially reduce transactions costs. Upon entering into a bond interest rate 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. Futures contracts have market risks, including the risk that the change in the value of the contract may not correlate with the changes in the value of the underlying securities. For the six months ended May 31, 2006, the Fund had no realized gains on futures contracts. Futures contracts outstanding at period end, if any, are listed after the Fund's portfolio of investments. 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 into these transactions from the potential inability of counterparties to meet the terms of their commitments and from unanticipated movements in security prices or foreign exchange rates. The foreign currency transactions are adjusted by the daily exchange rate of the underlying currency and any gains or losses are recorded for financial statement purposes as unrealized until the settlement date. At May 31, 2006, 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 (FCs) 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: SIX MONTHS ENDED 5/31/2006 YEAR ENDED 11/30/2005 Proceeds from contributions 1,640,926 17,702,635 Fair value of withdrawals (4,020,104 ) (7,541,829 ) TOTAL CHANGE RESULTING FROM CONTRIBUTIONS/WITHDRAWALS (2,379,178 ) 10,160,806 4. FEDERAL TAX INFORMATION At May 31, 2006, the cost of investments for federal tax purposes was $306,121,661. The net unrealized appreciation of investments for federal tax purposes excluding any unrealized appreciation resulting from changes in foreign currency exchange rates was $117,043. This consists of net unrealized appreciation from investments for those securities having an excess of value over cost of $4,814,138 and net unrealized depreciation from investments for those securities having an excess of cost over value of $4,697,095. 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 oversight 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 voluntary reimbursement at any time at its sole discretion. 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: AVERAGE AGGREGATE DAILY NET ASSETS MAXIMUM 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 six months ended May 31, 2006, FASI voluntarily waived its entire fee. For the six months ended May 31, 2006, the net fee paid to FASI was $0. 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 for the six months ended May 31, 2006, were as follows: Purchases $ 83,360,949 Sales $ 143,437,243 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. 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. 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 LLP to represent the Funds in these lawsuits. Federated and the Funds, and their respective counsel, are reviewing the allegations and intend to defend this litigation. 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. EVALUATION AND APPROVAL OF ADVISORY CONTRACT The Fund's Board reviewed the Fund's investment advisory contract at meetings held in May 2006. The Board's decision regarding 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 although it or its affiliates may receive compensation for managing assets invested in the Fund. Prior to the meeting, the Adviser had recommended that the Federated Funds appoint a Senior Officer, whose duties include specified responsibilities relating to the process by which advisory fees are to be charged to a Federated Fund. The Senior Officer appointed by the Funds has the authority to retain consultants, experts, or staff as may be reasonably necessary to assist in the performance of his duties, reports directly to the Board, and may be terminated only with the approval of a majority of the independent members of the Board. The Senior Officer prepared and furnished to the Board an independent written evaluation that covered topics discussed below, which the Board considered, along with other information, in deciding to approve the advisory contract. As previously noted, the Adviser does not charge an investment advisory fee for its services; however, the Board did consider 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 Federated fund trades. The Board is also familiar with judicial decisions concerning allegedly excessive investment advisory fees which have indicated 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 the Board deems relevant bearing on the Adviser's services and fees. The Board further considered management fees (including any components thereof) charged to institutional and other clients of the Adviser for like services and costs to the Adviser and its affiliates of supplying services pursuant to the management fee agreements, excluding any intra-corporate profit and profit margins of the Adviser and its affiliates from supplying such services. The Board was aware of these considerations and was 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 considered and weighed 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 was assisted in its deliberations by the advice of independent legal counsel. Throughout the year, the Board has requested and received substantial and detailed information about the Fund and the Federated organization that was in addition to the extensive materials that comprise the Senior Officer's evaluation. Federated provided much of this information at each regular meeting of the Board, and furnished additional reports in connection with the particular meeting at which the Board's formal review of the advisory contract occurred. Between regularly scheduled meetings, the Board has received information on particular matters as the need arose. Thus, the Board's consideration of the advisory contract included review of the Senior Officer's evaluation, accompanying data and additional reports covering such matters as: the Adviser's investment philosophy, personnel and processes; investment and operating strategies; the Fund's short- and long-term performance, and comments on the reasons for performance; the Fund's investment objectives; the Fund's overall expense structure; the use and allocation of brokerage commissions derived from trading the Fund's portfolio securities (if any); the nature, quality and extent of the advisory and other services provided to the Fund by the Adviser and its affiliates; the preferences and expectations of Fund shareholders and their relative sophistication; the continuing state of competition in the mutual fund industry and market practices; the range of comparable fees for similar funds in the mutual fund industry; the Fund's relationship to the Federated family of funds which include a comprehensive array of funds with different investment objectives, policies and strategies which are available for exchange without the incurrence of additional sales charges; 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 Board's evaluation process is evolutionary. The criteria considered and the emphasis placed on relevant criteria change in recognition of changing circumstances in the mutual fund marketplace. The Board also received financial information about Federated, including reports on the compensation and benefits Federated derived 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 Federated funds under separate contracts (e.g., for serving as the Federated funds' administrator). The reports also discussed 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. In order for a fund to be competitive in the marketplace, Federated and its affiliates frequently waive non-advisory fees and/or reimburse other expenses and have indicated to the Board their intention to do so in the future, where appropriate. The Board also reviewed profitability information for Federated and other publicly held fund management companies, provided by the Senior Officer, who noted the limited availability of such information, and concluded that Federated's profit margins did not appear to be excessive. The Senior Officer also made recommendations relating to the organization and availability of data and verification of processes for purposes of implementing future evaluations which the Adviser has agreed to implement. The Board based its decision to approve the 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 were relevant to every Federated fund, nor did 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 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 were relevant, the Board's decision to approve the contract reflects its determination that Federated's performance and actions provided a satisfactory basis to support the decision to continue the existing arrangement. 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 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.). 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. IMPORTANT NOTICE ABOUT FUND DOCUMENT DELIVERY In an effort to reduce costs and avoid duplicate mailings, the Fund(s) intend to deliver a single copy of certain documents to each household in which more than one shareholder of the Fund(s) resides (so-called "householding"), as permitted by applicable rules. The Fund's "householding" program covers its/their Prospectus and Statement of Additional Information, and supplements to each, as well as Semi-Annual and Annual Shareholder Reports and any Proxies or information statements. Shareholders must give their written consent to participate in the "householding" program. The Fund is also permitted to treat a shareholder as having given consent ("implied consent") if (i) shareholders with the same last name, or believed to be members of the same family, reside at the same street address or receive mail at the same post office box, (ii) the Fund gives notice of its intent to "household" at least sixty (60) days before it begins "householding" and (iii) none of the shareholders in the household have notified the Fund(s) or their agent of the desire to "opt out" of "householding." Shareholders who have granted written consent, or have been deemed to have granted implied consent, can revoke that consent and opt out of "householding" at any time: shareholders who purchased shares through an intermediary should contact their representative; other shareholders may call the Fund at 1-800-341-7400. Cusip 31409R102 31868 (7/06) Item 2. Code of Ethics Not Applicable Item 3. Audit Committee Financial Expert Not Applicable Item 4. Principal Accountant Fees and Services Not Applicable 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 July 25, 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 Donahue, Principal Executive Officer Date July 25, 2006 By /S/ Richard A. Novak Richard A. Novak, Principal Financial Officer Date July 25, 2006