UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM N-CSR

              CERTIFIED SHAREHOLDER REPORT OF REGISTERED MANAGEMENT
                              INVESTMENT COMPANIES

                  Investment Company Act file number 811-21117
                                                     ---------------------------
                        UBS Credit & Recovery Fund L.L.C.
- --------------------------------------------------------------------------------
               (Exact name of registrant as specified in charter)

                     1285 Avenue of the Americas, 37th Floor
                               New York, NY 10019
- --------------------------------------------------------------------------------
               (Address of principal executive offices) (Zip code)

                             Mark D. Goldstein, Esq.
                        c/o UBS Financial Services, Inc.
                           1285 Avenue of the Americas
                               New York, NY 10019
- --------------------------------------------------------------------------------
                     (Name and address of agent for service)

        registrant's telephone number, including area code: 212-713-9036
                                                            --------------------

                   Date of fiscal year end: December 31, 2003
                                            ------------------------------------

                     Date of reporting period: June 30, 2003
                                               ---------------------------------


Form N-CSR is to be used by management investment companies to file reports with
the Commission not later than 10 days after the  transmission to stockholders of
any report that is required to be transmitted to  stockholders  under Rule 30e-1
under the Investment Company Act of 1940 (17 CFR 270.30e-1).  The Commission may
use the information provided on Form N-CSR in its regulatory, disclosure review,
inspection, and policymaking roles.

A registrant  is required to disclose the  information  specified by Form N-CSR,
and the  Commission  will make this  information  public.  A  registrant  is not
required to respond to the  collection  of  information  contained in Form N-CSR
unless the Form  displays a  currently  valid  Office of  Management  and Budget
("OMB")  control number.  Please direct comments  concerning the accuracy of the
information  collection  burden  estimate and any  suggestions  for reducing the
burden to Secretary,  Securities and Exchange Commission,  450 Fifth Street, NW,
Washington,  DC 20549-0609.  The OMB has reviewed this collection of information
under the clearance requirements of 44 U.S.C. ss. 3507.






ITEM 1. REPORTS TO STOCKHOLDERS.

                       UBS CREDIT & RECOVERY FUND, L.L.C.
                              FINANCIAL STATEMENTS
                                   (UNAUDITED)

                               SEMI-ANNUAL REPORT
                            FOR THE SIX MONTHS ENDED
                                  JUNE 30, 2003



                        UBS CREDIT & RECOVERY FUND, L.L.C
                              FINANCIAL STATEMENTS
                                   (UNAUDITED)

                               SEMI ANNUAL REPORT
                            FOR THE SIX MONTHS ENDED
                                 JUNE 30, 2003


                                    CONTENTS

Statement of Assets, Liabilities and Members' Capital..........................1

Statement of Operations........................................................2

Statements of Changes in Members' Capital......................................3

Statement of Cash Flows........................................................4

Notes to Financial Statements..................................................5


                                              UBS CREDIT & RECOVERY FUND, L.L.C.
                           STATEMENT OF ASSETS, LIABILITIES AND MEMBERS' CAPITAL
                                                                     (UNAUDITED)
- --------------------------------------------------------------------------------
                                                                   JUNE 30, 2003
- --------------------------------------------------------------------------------

ASSETS

Investments in funds, at value (cost $55,450,000)                  $ 62,859,117
Cash and cash equivalents                                            12,512,289
Interest receivable                                                         710
Other assets                                                              1,528
- -------------------------------------------------------------------------------

TOTAL ASSETS                                                         75,373,644
- -------------------------------------------------------------------------------

LIABILITIES

Payables:
   Organization costs                                                   140,852
   Investment Management fee                                             87,959
   Professional fees                                                     33,467
   Administrator fee                                                     18,198
   Administration fee                                                    10,741
   Other                                                                  6,966
- -------------------------------------------------------------------------------

TOTAL LIABILITIES                                                       298,183
- -------------------------------------------------------------------------------

NET ASSETS                                                         $ 75,075,461
- -------------------------------------------------------------------------------

MEMBERS' CAPITAL

Represented by:
Net capital contributions                                          $ 67,666,344
Accumulated net unrealized appreciation on investments                7,409,117
- -------------------------------------------------------------------------------

TOTAL MEMBERS' CAPITAL                                             $ 75,075,461
- -------------------------------------------------------------------------------

   The accompanying notes are an integral part of these financial statements.

                                                                               1



                                              UBS CREDIT & RECOVERY FUND, L.L.C.
                                                         STATEMENT OF OPERATIONS
                                                                     (UNAUDITED)
- --------------------------------------------------------------------------------
                                                  SIX MONTHS ENDED JUNE 30, 2003
- --------------------------------------------------------------------------------

INVESTMENT INCOME

Interest                                                            $    17,447
- --------------------------------------------------------------------------------

TOTAL INVESTMENT INCOME                                                  17,447
- --------------------------------------------------------------------------------

EXPENSES

Investment Management fee                                               401,002
Organization costs                                                       84,176
Administrator fee                                                        82,966
Professional fees                                                        69,838
Administration fee                                                       23,761
Miscellaneous                                                             8,340
- --------------------------------------------------------------------------------

TOTAL EXPENSES                                                          670,083
- --------------------------------------------------------------------------------

NET INVESTMENT LOSS                                                    (652,636)
- --------------------------------------------------------------------------------

UNREALIZED GAIN FROM INVESTMENTS

Change in net unrealized appreciation/depreciation
    from investments                                                  6,387,830
- --------------------------------------------------------------------------------

NET UNREALIZED GAIN FROM INVESTMENTS                                  6,387,830
- --------------------------------------------------------------------------------

NET INCREASE IN MEMBERS' CAPITAL
    DERIVED FROM OPERATIONS                                         $ 5,735,194
- --------------------------------------------------------------------------------

   The accompanying notes are an integral part of these financial statements.

                                                                               2




                                                                                            UBS CREDIT & RECOVERY FUND, L.L.C.
                                                                                     STATEMENTS OF CHANGES IN MEMBERS' CAPITAL
                                             SIX MONTHS ENDED JUNE 30, 2003 (UNAUDITED) AND THE PERIOD ENDED DECEMBER 31, 2002
- -------------------------------------------------------------------------------------------------------------------------------

                                                                     UBS FUND
                                                                  ADVISOR, L.L.C.             MEMBERS                 TOTAL
- -------------------------------------------------------------------------------------------------------------------------------

                                                                                                         
MEMBERS' CAPITAL AT AUGUST 1, 2002                                  $        --            $         --           $         --
         (COMMENCEMENT OF OPERATIONS)

INCREASE (DECREASE) FROM OPERATIONS
Pro rata allocation:
  Net investment loss                                                    (5,042)               (270,575)              (275,617)
  Change in net unrealized
         appreciation/depreciation from investments                      37,749                 983,538              1,021,287
- -------------------------------------------------------------------------------------------------------------------------------
NET INCREASE IN MEMBERS' CAPITAL
         DERIVED FROM OPERATIONS                                         32,707                 712,963                745,670
- -------------------------------------------------------------------------------------------------------------------------------

MEMBERS' CAPITAL TRANSACTIONS
  Proceeds from Members' subscriptions                                1,000,000              30,466,286             31,466,286
  Offering costs                                                            (45)                 (1,289)                (1,334)
- -------------------------------------------------------------------------------------------------------------------------------
NET INCREASE IN MEMBERS' CAPITAL
         DERIVED FROM CAPITAL TRANSACTIONS                              999,955              30,464,997             31,464,952
- -------------------------------------------------------------------------------------------------------------------------------

MEMBERS' CAPITAL AT DECEMBER 31, 2002                               $ 1,032,662            $ 31,177,960           $ 32,210,622
- -------------------------------------------------------------------------------------------------------------------------------

INCREASE (DECREASE) FROM OPERATIONS
Pro rata allocation:
  Net investment loss                                                    (2,280)               (650,356)              (652,636)
  Change in net unrealized
         appreciation/depreciation from investments                     121,621               6,266,209              6,387,830
- -------------------------------------------------------------------------------------------------------------------------------
NET INCREASE IN MEMBERS' CAPITAL
         DERIVED FROM OPERATIONS                                        119,341               5,615,853              5,735,194
- -------------------------------------------------------------------------------------------------------------------------------

MEMBERS' CAPITAL TRANSACTIONS
  Proceeds from Members' subscriptions                                       --              37,129,683             37,129,683
  Offering costs                                                             (1)                    (37)                   (38)
- -------------------------------------------------------------------------------------------------------------------------------
NET INCEASE (DECREASE) IN MEMBERS' CAPITAL DERIVED
         FROM CAPITAL TRANSACTIONS                                           (1)             37,129,646             37,129,645
- -------------------------------------------------------------------------------------------------------------------------------

MEMBERS' CAPITAL AT JUNE 30, 2003                                   $ 1,152,002            $ 73,923,459           $ 75,075,461
- -------------------------------------------------------------------------------------------------------------------------------


   The accompanying notes are an integral part of these financial statements.

                                                                               3





                                                                     UBS CREDIT & RECOVERY FUND, L.L.C.
                                                                                STATEMENT OF CASH FLOWS
                                                                                            (UNAUDITED)
- --------------------------------------------------------------------------------------------------------
                                                                         SIX MONTHS ENDED JUNE 30, 2003
- --------------------------------------------------------------------------------------------------------

                                                                                        
CASH FLOWS FROM OPERATING ACTIVITIES
Net increase in Members' capital derived from operations                                   $  5,735,194
Adjustments to reconcile net increase in Members' capital derived from operations
  to net cash used in operating activities:
Purchases of investments                                                                    (26,250,000)
  Change in net unrealized appreciation/depreciation on investments                          (6,387,830)
  Changes in assets and liabilities:
    Increase (decrease) in assets:
      Interest receivable                                                                           199
      Other assets                                                                               (1,528)
    Increase (decrease) in payables:
      Organization costs                                                                         84,176
      Investment Management fee                                                                  50,719
      Professional fees                                                                           5,413
      Administrator fee                                                                          10,493
      Administration fee                                                                           (767)
      Insurance                                                                                 (10,500)
      Other                                                                                         523
- --------------------------------------------------------------------------------------------------------
NET CASH USED IN OPERATING ACTIVITIES                                                       (26,763,908)

CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from Members' subscriptions                                                         37,129,683
Offering costs                                                                                      (38)
- --------------------------------------------------------------------------------------------------------
NET CASH PROVIDED BY FINANCING ACTIVITIES                                                    37,129,645

Net increase in cash and cash equivalents                                                    10,365,737
Cash and cash equivalents--beginning of period                                                2,146,552
- --------------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS--END OF PERIOD                                                   $ 12,512,289
- --------------------------------------------------------------------------------------------------------


   The accompanying notes are an integral part of these financial statements.

                                                                               4



                                              UBS CREDIT & RECOVERY FUND, L.L.C.
                                                   NOTES TO FINANCIAL STATEMENTS
                                                                     (UNAUDITED)
- --------------------------------------------------------------------------------
                                                                   JUNE 30, 2003
- --------------------------------------------------------------------------------
1.       ORGANIZATION

         UBS Credit & Recovery Fund, L.L.C. (formerly,  UBS PW Credit & Recovery
         Fund, L.L.C.) (the "Fund") was organized as a limited liability company
         under the laws of Delaware on April 30,  2002.  The Fund is  registered
         under the Investment  Company Act of 1940, as amended (the "1940 Act"),
         as a closed-end,  non-diversified,  management  investment company. The
         Fund's  investment  objective  is to  maximize  total  return  over the
         long-term.  The Fund is a multi-manager  fund that seeks to achieve its
         objective by  deploying  its assets  primarily  among a select group of
         portfolio  managers who invest in debt and, to a lesser extent,  equity
         securities  ("Obligations"),  to take advantage of market opportunities
         and pricing inefficiencies between the perceived value of an Obligation
         and its market value. Generally,  such portfolio managers conduct their
         investment    programs    through    unregistered    investment   funds
         (collectively,  the "Investment Funds"), in which the Fund invests as a
         limited  partner  or  Member  along  with  other  investors.  The  Fund
         commenced operations on August 1, 2002.

         The  Fund's  Board  of   Directors   (the   "Directors")   has  overall
         responsibility  to manage and control the business affairs of the Fund,
         including the exclusive  authority to oversee and to establish policies
         regarding the management, conduct and operation of the Fund's business.
         The Directors have engaged UBS Fund Advisor,  L.L.C. (formerly, PW Fund
         Advisor,  L.L.C.) ("UBSFA",  the "Adviser" and, when providing services
         under the  Administration  Agreement,  the  "Administrator") a Delaware
         limited liability  company,  to provide investment advice regarding the
         selection of Investment Funds and the  responsibility of the day-to-day
         management of the Fund.

         The Adviser is an indirect  wholly-owned  subsidiary  of UBS  Americas,
         Inc.,  which is an  indirect  wholly-owned  subsidiary  of UBS AG.  The
         Adviser is registered  as an investment  adviser under the Advisers Act
         of 1940, as amended.

         Initial and additional applications for interests by eligible investors
         may be  accepted at such times as the  Adviser  may  determine  and are
         generally  accepted monthly.  The Fund reserves the right to reject any
         application for interests in the Fund.

         The Fund from time to time may offer to repurchase  interests  pursuant
         to written tenders to Members.  These  repurchases will be made at such
         times and on such terms as may be determined by the Directors, in their
         complete and  exclusive  discretion.  The Adviser  expects that it will
         recommend to the Directors that the Fund offer to repurchase  interests
         from  Members in December  2003 and  annually  thereafter  in December.
         Members can only transfer or assign their  membership  interests (i) by
         operation  of law  pursuant  to the death,  bankruptcy,  insolvency  or
         dissolution  of a Member,  or (ii)  with the  written  approval  of the
         Directors, which may be withheld in their sole and absolute discretion.

2.       SIGNIFICANT ACCOUNTING POLICIES

         A. PORTFOLIO VALUATION

         Net asset value of the Fund is determined by or at the direction of the
         Adviser as of the close of business at the end of any fiscal  period in
         accordance with the valuation principles set forth below or as may be

                                                                               5


                                              UBS CREDIT & RECOVERY FUND, L.L.C.
                                       NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                                                                     (UNAUDITED)
- --------------------------------------------------------------------------------
                                                                   JUNE 30, 2003
- --------------------------------------------------------------------------------
2.       SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         A. PORTFOLIO VALUATION (CONTINUED)

         determined  from time to time pursuant to policies  established  by the
         Directors.  The Fund's  investments in Investment  Funds are subject to
         the terms and  conditions of the  respective  operating  agreements and
         offering  memoranda,  as  appropriate.  The Fund's  investments  in the
         Investment  Funds are carried at fair value as determined by the Fund's
         pro-rata  interest  in the net  assets  of each  Investment  Fund.  All
         valuations  utilize financial  information  supplied by each Investment
         Fund  and are  net of  management  and  performance  incentive  fees or
         allocations  payable to the Investment  Funds'  managers or pursuant to
         the Investment Funds'  agreements.  The underlying  investments of each
         Investment  Fund are  accounted  for at fair value as described in each
         Investment Fund's financial statements.

         Distributions received or withdrawals from Investment Funds, whether in
         the form of cash or securities, are first applied as a reduction of the
         investment's cost.

         B. INCOME RECOGNITION

         Interest  income is recorded on the accrual  basis.  Realized gains and
         losses from the  Investment  Fund  transactions  are  calculated on the
         identified cost basis.

         C. FUND COSTS

         The Fund bears all expenses  incurred in its business,  including,  but
         not  limited  to,  the  following:  all costs and  expenses  related to
         portfolio  transactions  and  positions for the Fund's  account;  legal
         fees;  accounting and auditing fees; custodial fees; costs of computing
         the Fund's net asset value; costs of insurance;  registration expenses;
         certain organization costs; due diligence, including travel and related
         expenses; expenses of meetings of Directors and Members; all costs with
         respect to  communications  to  Members;  and other  types of  expenses
         approved by the Directors.

         D. INCOME TAXES

         No  provision  for the payment of Federal,  state or local income taxes
         has been  provided,  since the Fund is not subject to income tax.  Each
         Member is  individually  required  to report on its own tax  return its
         distributive share of the Fund's taxable income or loss.

         E. CASH AND CASH EQUIVALENTS

         Cash and cash equivalents  consist of monies invested in a PNC Bank, NA
         account  which pays money  market rates and are  accounted  for at cost
         plus accrued interest,  which is included in interest receivable on the
         Statement of Assets, Liabilities and Members' Capital.


                                                                               6


                                              UBS CREDIT & RECOVERY FUND, L.L.C.
                                       NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                                                                     (UNAUDITED)
- --------------------------------------------------------------------------------
                                                                   JUNE 30, 2003
- --------------------------------------------------------------------------------
2.       SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         F. USE OF ESTIMATES

         The  preparation of financial  statements in conformity with accounting
         principles  generally accepted in the United States of America requires
         the Adviser to make estimates and  assumptions  that affect the amounts
         reported  in the  financial  statements  and  accompanying  notes.  The
         Adviser  believes that the  estimates  utilized in preparing the Fund's
         financial  statements  are  reasonable  and  prudent;  however,  actual
         results could differ from these estimates.

3.       INVESTMENT MANAGEMENT FEE, ADMINISTRATOR FEE AND RELATED PARTY
         TRANSACTIONS

         The Adviser provides  investment advisory services to the Fund pursuant
         to an Investment  Manager  Agreement.  Pursuant to that agreement,  the
         Fund pays the Adviser a monthly fee (the  "Investment  Management Fee")
         at the annual rate of 1.45% of the Fund's net assets,  excluding assets
         attributable to the Adviser and the Administrator.

         The Administrator provides certain administrative services to the Fund,
         including, among other things, providing office space and other support
         services.  In  consideration  for  such  services,  the  Fund  pays the
         Administrator a monthly fee (the "Administrator Fee") at an annual rate
         of 0.30% of the Fund's net assets, excluding assets attributable to the
         Administrator's  and the Adviser's  capital account.  The Administrator
         Fee is paid to the  Administrator  out of the Fund's assets and debited
         against  the   Members'   capital   accounts,   excluding   net  assets
         attributable to the  Administrator  and the Adviser capital account.  A
         portion of the Investment  Management Fee and the  Administrator Fee is
         paid by UBSFA to its affiliates.

         UBS Financial  Services Inc.  ("UBS FSI")  (formerly,  UBS  PaineWebber
         Inc.),  a  wholly-owned  subsidiary  of UBS Americas,  Inc.,  acts as a
         placement  agent for the Fund,  without special  compensation  from the
         Fund,  and will bear its own costs  associated  with its  activities as
         placement agent.  Placement fees, if any, charged on contributions  are
         debited  against  the  contribution   amounts,   to  arrive  at  a  net
         subscription  amount.  The placement fee does not constitute  assets of
         the Fund.

         The net  increase  (or  decrease)  in  Members'  capital  derived  from
         operations  (net income or loss) is initially  allocated to the capital
         accounts of all Members on a pro-rata basis,  other than the Investment
         Management Fee and the Administrator Fee which are similarly  allocated
         to all  Members'  other  than  the  Adviser  and the  Administrator  as
         described above.

         The  Adviser  has  voluntarily   undertaken  to  bear  certain  initial
         organization and offering  expense  otherwise borne by the Fund and its
         Members,  during the Funds'  first  twelve  months of  operations.  The
         Adviser's  undertaking  provides  that  Members  will not bear  initial
         organization and offering  expenses in excess of 0.20% of total Members
         capital as a result of the Fund's start-up.

         Organization  costs are  expensed  and  offering  costs are  charged to
         Members' capital as incurred based on the undertaking provided above.


                                                                               7



                                              UBS CREDIT & RECOVERY FUND, L.L.C.
                                       NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                                                                     (UNAUDITED)
- --------------------------------------------------------------------------------
                                                                   JUNE 30, 2003
- --------------------------------------------------------------------------------
3.       INVESTMENT MANAGEMENT FEE, ADMINISTRATOR FEE AND RELATED PARTY
         TRANSACTIONS (CONTINUED)

         In order to  achieve a more  equitable  distribution  of the  impact of
         these  costs,  the Fund has either  credited to or debited  against the
         Members'  capital  accounts the sum of such initial costs based on each
         individual Member's percentage of capital in the Fund. The reallocation
         of these costs will occur for the first twelve months after the initial
         closing date of the Fund.

         Each Director who is not an "interested person" of the Fund, as defined
         by the 1940 Act,  receives an annual  retainer of $5,000 plus a fee for
         each meeting attended.  Any Director who is an "interested person" does
         not receive any annual or other fee from the Fund.  All  Directors  are
         reimbursed by the Fund for all reasonable out of pocket expenses. Total
         amounts  expensed  related to  Directors by the Fund for the six months
         ended June 30, 2003 were $10,500.

         PFPC  Trust  Company  (an  affiliate  of PNC  Bank,  NA)  serves as the
         custodian of the Fund's assets and provides  custodial services for the
         Fund.

         PFPC Inc.  (also an affiliate of PNC Bank, NA) serves as Accounting and
         Investor  Servicing  Agent to the Fund  and in that  capacity  provides
         certain  administrative,  accounting,  record  keeping,  tax and Member
         related services. PFPC Inc. receives a monthly fee primarily based upon
         (i) the  average  net assets of the Fund  subject to a minimum  monthly
         fee, and (ii) the  aggregate  net assets of the Fund and certain  other
         investment  funds  sponsored  or advised by UBS FSI or its  affiliates.
         Additionally,  the  Fund  reimburses  certain  out of  pocket  expenses
         incurred by PFPC, Inc.

4.       SECURITIES TRANSACTIONS

         Aggregate  purchases of Investment  Funds for the six months ended June
         30, 2003, amounted to $26,250,000.

         The cost of investment  for Federal income tax purposes is adjusted for
         items of  taxable  income  allocated  to the Fund  from the  Investment
         Funds.  The  allocated  taxable  income is  reported to the Fund by the
         Investment Funds on Schedules K-1.

5.       INVESTMENTS

         As of June 30, 2003, the Fund had investments in Investment Funds, none
         of which were related  parties.  The Fund's  investments are summarized
         below based on the  investment  objectives  of the specific  Investment
         Funds at June 30, 2003.


                                                                               8



                                              UBS CREDIT & RECOVERY FUND, L.L.C.
                                       NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                                                                     (UNAUDITED)
- --------------------------------------------------------------------------------
                                                                   JUNE 30, 2003
- --------------------------------------------------------------------------------
5.       INVESTMENTS (CONTINUED)

                  Investment Objective                     Cost      Fair Value
                  --------------------                 -----------   -----------
                           Distressed Obligations -
                              (Public and Private)     $43,006,675   $48,753,140
                           Bank Loans                    7,196,753     8,158,369
                           High Yield                    5,246,572     5,947,608
                                                       -----------   -----------
                                    Total              $55,450,000   $62,859,117
                                                       ===========   ===========

         The following table lists the Fund's investments in Investment Funds as
         of June 30, 2003. The  agreements  related to investments in Investment
         Funds provide for compensation to the general  partners/managers in the
         form of management  fees of between 1% and 2% (per annum) of net assets
         and  performance  incentive  fees or  allocations of 20% of net profits
         earned.  The Investment  Funds provide for periodic  redemptions,  with
         lock up provisions of up to one year from initial investment.  Detailed
         information about the Investment Funds' portfolios is not available.



                                                                        UNREALIZED                           % OF
                                                                     GAIN/(LOSS) FROM                       MEMBERS'
INVESTMENT FUND:                                    COST               INVESTMENTS         FAIR VALUE       CAPITAL       LIQUIDITY
                                                    ----               -----------         ----------       --------      ---------
                                                                                                  
Ahab Partners, L.P.                             $ 4,250,000             $  654,357        $ 5,131,366         6.83%       Quarterly
Aspen Partners Series A                           5,500,000                441,956          5,890,307         7.85        Annually
Canyon Value Realization Fund, L.P.               3,900,000                476,623          4,481,717         5.97        Annually
Harbert Distressed Investment Fund, L.P.          7,400,000                960,482          8,483,950        11.30        Quarterly
HBV Rediscovered Opportunities Fund, L.P.         4,000,000                169,760          4,232,410         5.64        Quarterly
MacKay Shields Long/Short Fund, L.P.              5,250,000                588,410          5,947,608         7.92        Monthly
Marathon Special Opportunity Fund, L.P.           3,500,000                686,108          4,361,223         5.81        Quarterly
OZF Credit Opportunities Fund II, L.P.            1,400,000                270,876          1,676,931         2.23        Annually
QDRF L.P.                                         5,750,000              1,131,849          6,991,303         9.31        Quarterly
Scottwood Partners L.P.                           3,000,000                289,933          3,289,933         4.38        Quarterly
Styx Partners, L.P.                               7,500,000                503,476          8,158,369        10.87        Annually
Trilogy Financial Partners, L.P.                  4,000,000                214,000          4,214,000         5.62        Quarterly
                                                -----------             ----------        -----------       -------
TOTAL                                           $55,450,000             $6,387,830         62,859,117        83.73%
                                                ===========             ==========

OTHER ASSETS, LESS LIABILITIES                                                             12,216,344        16.27
                                                                                          -----------       -------
MEMBERS' CAPITAL                                                                          $75,075,461       100.00%
                                                                                          ===========       =======


6.       FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK

         In the normal  course of business,  the  Investment  Funds in which the
         Fund invests trade various financial instruments and enter into various
         investment  activities with off-balance sheet risk. These include,  but
         are not limited to, short selling activities, writing option contracts,
         contracts for differences,  equity swaps, distressed investing,  merger
         arbitrage and convertible  arbitrage.  The Fund's risk of loss in these
         Investment  Funds is  limited  to the  value of  these  investments  as
         reported by the Fund.


                                                                               9



                                              UBS CREDIT & RECOVERY FUND, L.L.C.
                                       NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                                                                     (UNAUDITED)
- --------------------------------------------------------------------------------
                                                                   JUNE 30, 2003
- --------------------------------------------------------------------------------
7.       FINANCIAL HIGHLIGHTS

         The  following  represents  the ratios to average  net assets and other
         supplemental information for the periods indicated:



                                                                                               PERIOD FROM
                                                                       SIX MONTHS            AUGUST 1, 2002
                                                                          ENDED             (COMMENCEMENT OF
                                                                      JUNE 30, 2003        OPERATIONS) THROUGH
                                                                       (UNAUDITED)          DECEMBER 31, 2002
                                                                       -----------          -----------------
                                                                                         
         Ratio of net investment loss to average net assets***            (2.45)%*              (3.06)%*
         Ratio of total expenses to average net assets***                  2.51%*                3.20%*
         Portfolio turnover                                               0.00%                   0.00%
         Total Return**                                                   10.39%                  2.52%
         Net asset value at end of period                              $75,075,461             $32,210,622

<FN>
         *    Annualized.

         **   Total return  assumes a purchase of an interest in the Fund at the beginning of the period and a
              sale of the Fund interest on the last day of the period noted and does not reflect the deduction
              of placement fees, if any,  incurred when subscribing to the Fund. Total returns for a period of
              less than a full year are not annualized.

         ***  The average net assets used in the above ratios are calculated by adding any withdrawals payable
              effective at the end of a period to the net assets for such period.
</FN>



                                                                              10


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. [RESERVED]


ITEM 7. DISCLOSURE OF PROXY VOTING POLICIES AND PROCEDURES FOR CLOSED-END
        MANAGEMENT INVESTMENT COMPANIES.

Not applicable.


ITEM 8. [RESERVED]


ITEM 9. CONTROLS AND PROCEDURES.

     (a) The registrant's  principal executive and principal financial officers,
         or  persons  performing  similar  functions,  have  concluded  that the
         registrant's  disclosure  controls and  procedures  (as defined in Rule
         30a-3(c)  under the  Investment  Company Act of 1940,  as amended  (the
         "1940 Act") (17 CFR 270.30a-3(c)))  are effective,  as of a date within
         90 days of the filing date of the report that  includes the  disclosure
         required by this paragraph, based on their evaluation of these controls
         and  procedures  required by Rule  30a-3(b)  under the 1940 Act (17 CFR
         270.30a-3(b))  and Rules  13a-15(b) or 15d-15(b) under the Exchange Act
         (17 CFR 240.13a-15(b) or 240.15d-15(b)).


     (b) There  were  no  changes  in the  registrant's  internal  control  over
         financial reporting (as defined in Rule 30a-3(d) under the 1940 Act (17
         CFR  270.30a-3(d))  that occurred during the  registrant's  last fiscal
         half-year (the  registrant's  second fiscal half-year in the case of an
         annual report) that has materially affected, or is reasonably likely to
         materially  affect,  the  registrant's  internal control over financial
         reporting.


ITEM 10. EXHIBITS.

     (a)(1) Not applicable.

     (a)(2) Certifications pursuant to Section 302 of the  Sarbanes-Oxley Act of
            2002 are attached hereto.





                                   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)               UBS Credit & Recovery Fund L.L.C.
                         ------------------------------------------------------

By (Signature and Title)*  /S/ MITCHELL TANZMAN
                         ------------------------------------------------------
                           Mitchell Tanzman, Co-Chief Executive Officer
                           (principal executive officer)

By (Signature and Title)*  /S/ GREGORY BROUSSEAU
                         -------------------------------------------------------
                           Gregory Brousseau, Co-Chief Executive Officer
                           (principal executive officer)

Date                       AUGUST 26, 2003
         -----------------------------------------------------------------------


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


By (Signature and Title)*  /S/ MITCHELL TANZMAN
                         -------------------------------------------------------
                           Mitchell Tanzman, Co-Chief Executive Officer
                           (principal executive officer)

By (Signature and Title)*  /S/ GREGORY BROUSSEAU
                         -------------------------------------------------------
                           Gregory Brousseau, Co-Chief Executive Officer
                           (principal executive officer)

Date                       AUGUST 26, 2003
         -----------------------------------------------------------------------


By (Signature and Title)*  /S/ MICHAEL MASCIS
                         -------------------------------------------------------
                           Michael Mascis, Chief Financial Officer
                           (principal financial officer)

Date                       AUGUST 26, 2003
         -----------------------------------------------------------------------



* Print the name and title of each signing officer under his or her signature.