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: December 31, 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
                      WITH REPORT OF INDEPENDENT AUDITORS




                                   YEAR ENDED
                                DECEMBER 31, 2003



                       UBS CREDIT & RECOVERY FUND, L.L.C
                              FINANCIAL STATEMENTS
                      WITH REPORT OF INDEPENDENT AUDITORS



                                   YEAR ENDED
                               DECEMBER 31, 2003









                                    CONTENTS



Report of Independent Auditors...............................................1

Statement of Assets, Liabilities and Members' Capital........................2

Statement of Operations......................................................3

Statements of Changes in Members' Capital....................................4

Statement of Cash Flows......................................................5

Notes to Financial Statements................................................6




[LOGO OMITTED]    [] ERNST & YOUNG LLP                [] Phone: (212) 773-3000
ERNST & YOUNG        5 Times Square                      www.ey.com
                     New York, New York 10036-6530



                         Report of Independent Auditors

To the Members and Board of Directors of
  UBS Credit & Recovery Fund, L.L.C.

We have audited the accompanying  statement of assets,  liabilities and members'
capital of UBS Credit & Recovery  Fund,  L.L.C.  (the "Fund") as of December 31,
2003, and the related  statements of operations and cash flows for the year then
ended and the statements of changes in members'  capital for the year then ended
and for the period from August 1, 2002  (commencement of operations) to December
31,  2002.  These  financial  statements  are the  responsibility  of the Fund's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States. Those standards require that we plan and perform the audit
to obtain reasonable  assurance about whether the financial  statements are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting  the  amounts  and  disclosures  in  the  financial  statements.  Our
procedures  included  confirmation of investments owned as of December 31, 2003,
by  correspondence  with  management  of the  investment  funds.  An audit  also
includes assessing the accounting principles used and significant estimates made
by  management,   as  well  as  evaluating  the  overall   financial   statement
presentation.  We believe  that our audits  provide a  reasonable  basis for our
opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the financial  position of UBS Credit & Recovery  Fund,
L.L.C.  at December 31, 2003,  the results of its  operations and its cash flows
for the year then ended and the changes in its members'  capital for each of the
periods  indicated  above, in conformity with  accounting  principles  generally
accepted in the United States.


                                                            /s/Ernst & Young LLP

New York, New York
February 16, 2004


                   A Member Practice of Ernst & Young Global

                                                                               1



                                              UBS CREDIT & RECOVERY FUND, L.L.C.
                           STATEMENT OF ASSETS, LIABILITIES AND MEMBERS' CAPITAL
- --------------------------------------------------------------------------------

                                                               DECEMBER 31, 2003

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

ASSETS

Investments in Investment Funds, at value (cost $92,450,000)      $108,330,387
Cash and cash equivalents                                            7,630,387
Advanced subscription in Investment Fund                             1,000,000
Interest receivable                                                        853
Other assets                                                               219
- -------------------------------------------------------------------------------

TOTAL ASSETS                                                       116,961,846
- -------------------------------------------------------------------------------

LIABILITIES

Payables:
   Withdrawals payable                                              10,721,875
   Investment management fee                                           137,563
   Professional fees                                                    66,704
   Administrator fee                                                    28,461
   Administration fee                                                   18,800
   Other                                                                12,085
- -------------------------------------------------------------------------------

TOTAL LIABILITIES                                                   10,985,488
- -------------------------------------------------------------------------------

NET ASSETS                                                        $105,976,358
- -------------------------------------------------------------------------------

MEMBERS' CAPITAL

Represented by:
Net capital contributions                                          $90,095,971
Accumulated net unrealized appreciation on investments              15,880,387
- -------------------------------------------------------------------------------

MEMBERS' CAPITAL                                                  $105,976,358
- -------------------------------------------------------------------------------

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

                                                                               2



                                              UBS CREDIT & RECOVERY FUND, L.L.C.
                                                         STATEMENT OF OPERATIONS
- --------------------------------------------------------------------------------

                                                    YEAR ENDED DECEMBER 31, 2003

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

INVESTMENT INCOME

Interest                                                            $    47,639
- --------------------------------------------------------------------------------

TOTAL INVESTMENT INCOME                                                  47,639
- --------------------------------------------------------------------------------

EXPENSES

Investment management fee                                             1,112,359
Administrator fee                                                       230,143
Professional fees                                                       124,465
Administration fee                                                       73,019
Miscellaneous                                                            34,689
- --------------------------------------------------------------------------------

TOTAL EXPENSES                                                        1,574,675
- --------------------------------------------------------------------------------

NET INVESTMENT LOSS                                                  (1,527,036)
- --------------------------------------------------------------------------------

UNREALIZED GAIN FROM INVESTMENTS

Change in net unrealized appreciation/depreciation from investments  14,859,100
- -------------------------------------------------------------------------------

NET UNREALIZED GAIN FROM INVESTMENTS                                 14,859,100
- --------------------------------------------------------------------------------

NET INCREASE IN MEMBERS' CAPITAL
    DERIVED FROM OPERATIONS                                         $13,332,064
- --------------------------------------------------------------------------------


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

                                                                               3



                                              UBS CREDIT & RECOVERY FUND, L.L.C.
                                       STATEMENTS OF CHANGES IN MEMBERS' CAPITAL
             YEAR ENDED DECEMBER 31, 2003 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                                       (3,241)      (1,523,795)      (1,527,036)
  Change in net unrealized
      appreciation/depreciation from investments           222,042       14,637,058       14,859,100
- -----------------------------------------------------------------------------------------------------
NET INCREASE IN MEMBERS' CAPITAL
      DERIVED FROM OPERATIONS                              218,801       13,113,263       13,332,064
- -----------------------------------------------------------------------------------------------------

MEMBERS' CAPITAL TRANSACTIONS
  Proceeds from Members' subscriptions                          --       71,431,899       71,431,899
  Members' withdrawals                                  (1,233,355)      (9,622,587)     (10,855,942)
  Offering costs                                              (781)        (141,504)        (142,285)
- -----------------------------------------------------------------------------------------------------
NET INCEASE (DECREASE) IN MEMBERS' CAPITAL DERIVED
      FROM CAPITAL TRANSACTIONS                         (1,234,136)      61,667,808       60,433,672
- -----------------------------------------------------------------------------------------------------

MEMBERS' CAPITAL AT DECEMBER 31, 2003                  $    17,327     $105,959,031     $105,976,358
- -----------------------------------------------------------------------------------------------------


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

                                                                               4


                                              UBS CREDIT & RECOVERY FUND, L.L.C.
                                                         STATEMENT OF CASH FLOWS
- --------------------------------------------------------------------------------

                                                    YEAR ENDED DECEMBER 31, 2003

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


                                                                               
CASH FLOWS FROM OPERATING ACTIVITIES
Net increase in Members' capital derived from operations                          $ 13,332,064
Adjustments to reconcile net increase in Members' capital derived from operations
  to net cash used in operating activities:
Purchases of investments                                                           (63,250,000)
Change in net unrealized appreciation/depreciation from investments                (14,859,100)
    (Increase) decrease in assets:
      Advanced subscription in Investment Fund                                      (1,000,000)
      Interest receivable                                                                   56
      Other assets                                                                        (219)
Increase (decrease) in payables:
      Investment management fee                                                        100,323
      Organization costs                                                               (56,676)
      Professional fees                                                                 38,650
      Administrator fee                                                                 20,756
      Insurance                                                                        (10,500)
      Administration fee                                                                 7,292
      Other                                                                              5,642
- ----------------------------------------------------------------------------------------------
NET CASH USED IN OPERATING ACTIVITIES                                              (65,671,712)

CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from Members' subscriptions                                                71,431,899
Members' withdrawals                                                                  (134,067)
Offering costs                                                                        (142,285)
- ----------------------------------------------------------------------------------------------
NET CASH PROVIDED BY FINANCING ACTIVITIES                                           71,155,547

Net increase in cash and cash equivalents                                            5,483,835
Cash and cash equivalents--beginning of year                                         2,146,552
- ----------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS--END OF YEAR                                            $  7,630,387
- ----------------------------------------------------------------------------------------------



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

                                                                               5


                                              UBS CREDIT & RECOVERY FUND, L.L.C.
                                                   NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

                                                               DECEMBER 31, 2003

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

     1.  ORGANIZATION

         UBS Credit & Recovery  Fund,  L.L.C.  (the  "Fund")  (formerly,  UBS PW
         Credit & Recovery  Fund,  L.L.C.) 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.  ("UBSFA",  the
         "Adviser"  and,  when  providing   services  under  the  Administration
         Agreement, the "Administrator")  (formerly, PW Fund Advisor, L.L.C.), 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 a wholly-owned  subsidiary of UBS AG, and is registered
         as an investment adviser under the Investment  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 once each year, at year end.  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

                                                                               6



                                              UBS CREDIT & RECOVERY FUND, L.L.C.
                                       NOTES TO FINANCIAL STATEMENTS (CONTINUED)
- --------------------------------------------------------------------------------

                                                               DECEMBER 31, 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.  Offering  costs are charged to capital as
         incurred.

         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.

         The Fund has  reclassified  $1,527,036 from  accumulated net investment
         loss to net capital  contributions  during the year ended  December 31,
         2003.  The  reclassification  was to reflect,  as an  adjustment to net
         capital  contributions,  the amount of taxable income or loss that have
         been allocated to the Fund's Members and had no effect on net assets.

                                                                               7


                                              UBS CREDIT & RECOVERY FUND, L.L.C.
                                       NOTES TO FINANCIAL STATEMENTS (CONTINUED)
- --------------------------------------------------------------------------------

                                                               DECEMBER 31, 2003

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

     2.  SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         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.

         F.   REPURCHASE AGREEMENTS

         From time to time the Fund may enter  into  repurchase  agreements.  In
         connection  with such  transactions  it is the Fund's  policy  that its
         custodian take possession of the underlying collateral securities,  the
         fair value of which  exceeds  the  principal  amount of the  repurchase
         transaction,  including accrued  interest,  at all times. If the seller
         defaults, and the fair value of the collateral declines, realization of
         the  collateral  by the Fund may be delayed or limited.  As of December
         31, 2003 there were no open repurchase agreements.

         G.   USE OF ESTIMATES

         The  preparation of financial  statements in conformity with accounting
         principles generally accepted in the United States 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 Management 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.

                                                                               8


                                              UBS CREDIT & RECOVERY FUND, L.L.C.
                                       NOTES TO FINANCIAL STATEMENTS (CONTINUED)
- --------------------------------------------------------------------------------

                                                               DECEMBER 31, 2003

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

     3.  INVESTMENT   MANAGEMENT  FEE,   ADMINISTRATOR  FEE  AND  RELATED  PARTY
         TRANSACTIONS (CONTINUED)

         The net  increase  (or  decrease)  in  Members'  capital  derived  from
         operations (net income or loss) is 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  had  voluntarily   undertaken  to  bear  certain  initial
         organization  and  offering  cost  otherwise  borne by the Fund and its
         Members,  during the Fund's  first  twelve  months of  operations.  The
         Adviser's  undertaking  provided  that  Members  will not bear  initial
         organization  and  offering  cost in excess of 0.20% to total  Members'
         capital as a result of the Fund's  start-up.  As such the  Advisor  has
         incurred $91,133 of cost in excess of that which was borne by the Fund.

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

         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  occurred 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 year ended
         December 31, 2003 were $22,634.

         PFPC  Trust  Company  (an  affiliate  of PNC  Bank,  NA)  serves as the
         custodian (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  Americas,  Inc. 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 year ended December 31,
         2003, amounted to $63,250,000.

         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

                                                                               9


                                              UBS CREDIT & RECOVERY FUND, L.L.C.
                                       NOTES TO FINANCIAL STATEMENTS (CONTINUED)
- --------------------------------------------------------------------------------

                                                               DECEMBER 31, 2003

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

     4.  SECURITIES TRANSACTIONS (CONTINUED)

         Investment  Funds on  Schedules  K-1. The Fund has not yet received all
         such Schedules K-1 for the year ended December 31, 2003.

     5.  INVESTMENTS

         As of December 31, 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 December 31, 2003.

                  INVESTMENT OBJECTIVE                    COST      FAIR VALUE
                  --------------------                    ----      ----------
                       Distressed Obligations -
                          (Public and Private)        $68,934,546   $ 80,775,620
                       High Yield                      14,897,378     17,456,341
                       Direct Debt/Bank Loans           8,618,076     10,098,426
                                                      -----------   ------------
                                Total                 $92,450,000   $108,330,387
                                                      ===========   ============

         The following table lists the Fund's investments in Investment Funds as
         of  December  31,  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
                                                                         GAIN/(LOSS)                        % OF
                                                                            FROM                           MEMBERS'
     INVESTMENT FUND:                                   COST             INVESTMENTS     FAIR VALUE         CAPITAL      LIQUIDITY
     --------------------------------------------- --------------     ---------------  --------------    ------------  -------------
                                                                                                          
     Ahab Partners, L.P.                               $ 5,750,000       $ 1,506,827     $ 7,483,836           7.06%     Quarterly
     Aspen Partners, L.P. Series A                       9,500,000           968,907      10,417,258           9.83       Annually
     Canyon Value Realization Fund, L.P.                 6,400,000         1,004,974       7,510,068           7.09       Annually
     Chatham Assets Partners High Yield Fund, L.P.       5,000,000           158,800       5,158,800           4.87      Quarterly
     Harbert Distressed Investment Fund, L.P.            8,400,000         1,976,591      10,500,059           9.91      Quarterly
     HBV Rediscovered Opportunities Fund, L.P.           6,000,000           449,808       6,512,458           6.14      Quarterly
     MacKay Shields Long/Short Fund, L.P.               10,750,000         1,438,343      12,297,541          11.60        Monthly
     Marathon Special Opportunity Fund, L.P.             3,500,000         1,246,668       4,921,783           4.64      Quarterly
     OZF Credit Opportunities Fund II, L.P.              5,400,000           738,518       6,144,573           5.80       Annually
     Quadrangle Debt Recovery Fund,  L.P.                6,750,000         2,566,952       9,426,406           8.89      Quarterly
     Scottwood Partners, L.P.                            6,500,000         1,010,227       7,510,227           7.09      Quarterly
     Styx Partners, L.P.                                 9,000,000           943,533      10,098,426           9.53       Annually
     Trilogy Financial Partners, L.P.                    9,500,000           848,952      10,348,952           9.77      Quarterly
                                                    --------------    ---------------   -------------       ---------
     TOTAL                                             $92,450,000       $14,859,100     108,330,387         102.22
                                                    ==============    ===============
     LIABILITIES, LESS OTHER ASSETS                                                       (2,354,029)         (2.22)

     MEMBERS' CAPITAL                                                                   $105,976,358         100.00%
                                                                                        =============       =========


                                                                              10


                                              UBS CREDIT & RECOVERY FUND, L.L.C.
                                       NOTES TO FINANCIAL STATEMENTS (CONTINUED)
- --------------------------------------------------------------------------------

                                                               DECEMBER 31, 2003

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

     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.

     7.  FINANCIAL HIGHLIGHTS

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



                                                                                         PERIOD FROM
                                                                                       AUGUST 1, 2002
                                                                        YEAR           (COMMENCEMENT OF
                                                                        ENDED        OPERATIONS) THROUGH
                                                                  DECEMBER 31, 2003    DECEMBER 31, 2002
                                                                  -----------------    -----------------

                                                                                   
         Ratio of net investment loss to average net assets***          (2.03)%           (3.06)%*
         Ratio of total expenses to average net assets***                2.09%             3.20%*
         Portfolio turnover rate                                         0.00%              0.00%
         Total return**                                                 18.81%              2.52%
         Net asset value at end of period                           $105,976,358         $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>


     8.  SUBSEQUENT EVENT

         Effective  January  1, 2004, the  Fund  has  received  $10,038,998 from
         proceeds from members' subscriptions.

                                                                              11




                       THIS PAGE INTENTIONALLY LEFT BLANK




DIRECTORS AND OFFICERS (Unaudited)

Information pertaining to the Directors and officers of the Fund is set forth
below. The statement of additional information (SAI) includes additional
information about the Directors and is available without charge, upon request,
by calling UBS Financial Services Inc.'s, Alternative Investment Group at
800-580-2359.



- ------------------------------------------------------------------------------------------------------------------------
                                                                                    NUMBER OF
                                                                                   PORTFOLIOS
                                                                                     IN FUND
                                                                                     COMPLEX      OTHER TRUSTEESHIPS/
                                TERM OF OFFICE                                      OVERSEEN         DIRECTORSHIPS
NAME, AGE, ADDRESS AND          AND LENGTH OF        PRINCIPAL OCCUPATION(S)           BY          HELD BY DIRECTOR
POSITION(S) WITH FUND            TIME SERVED 1         DURING PAST 5 YEARS          DIRECTOR 2   OUTSIDE FUND COMPANY

- ------------------------------------------------------------------------------------------------------------------------
                                                      DISINTERESTED DIRECTORS
- ------------------------------------------------------------------------------------------------------------------------
                                                                                    
Meyer Feldberg, (61)                Term -       Dean and Professor of Mgmt of         36       Director of:
UBS Financial Services Inc.       Indefinite     Graduate School of Business,                   Primedia, Inc.,
1285 Avenue of the Americas      Length-since    Columbia University                            Federated Department
New York, NY 10019                Inception                                                     Stores, Inc.,
Director                                                                                        Revlon, Inc., Select
                                                                                                Medical, Inc. and
                                                                                                SAPPI Ltd.
- ------------------------------------------------------------------------------------------------------------------------
George W. Gowen, (74)               Term -       Law partner for Dunnington,           14       None
UBS Financial Services Inc.       Indefinite     Bartholow & Miller
1285 Avenue of the Americas      Length-since
New York, NY 10019                Inception
Director
- ------------------------------------------------------------------------------------------------------------------------
M. Cabell Woodward, Jr., (74)       Term -       Retired                               14       None
UBS Financial Services Inc.       Indefinite
1285 Avenue of the Americas      Length-since
New York, NY 10019                Inception
Director
- ------------------------------------------------------------------------------------------------------------------------
                                                OFFICER(S) WHO ARE NOT DIRECTORS
- ------------------------------------------------------------------------------------------------------------------------
Michael Mascis, (36)           Term-Indefinite   First Vice President / CFO of         N/A                N/A
UBS Financial Services Inc.     Length- since    UBS Financial Services Inc.'s,
1285 Avenue of the Americas       Inception      Alternative Investment Group,
New York, NY 10019                               since July 2002. Prior to July
Principal Accounting Officer                     2002, Partner Arthur Andersen LLP
- ------------------------------------------------------------------------------------------------------------------------
Mark D. Goldstein, (39)        Term-Indefinite   Senior Associate General              N/A                N/A
UBS Financial Services Inc.     Length- since    Counsel and First Vice
1285 Avenue of the Americas       Inception      President of UBS Financial
New York, NY 10019                               Services Inc., since May 1998.
Secretary
- ------------------------------------------------------------------------------------------------------------------------
Lisa Bloomberg,  (36)          Term-Indefinite   Associate General Counsel and         N/A                N/A
UBS Financial Services Inc.     Length- since    First Vice President of UBS
1285 Avenue of the Americas       Inception      Financial Services, Inc., since
New York, NY 10019                               April 1999. Prior to April
Assistant Secretary                              1999, Associate of Skadden,
                                                 Arps, Slate, Meagher & Flom,
                                                 LLP.
- ------------------------------------------------------------------------------------------------------------------------

<FN>
1 For Directors, their terms are for the duration of the term of the Fund, unless
his status as a Director shall be sooner terminated by death, adjudicated
incompetent, voluntarily withdraw, physically unable to perform duties, removed
either by vote or written consent of at least two-thirds of the Directors or
vote or written consent of Members holding not less than two-thirds of the total
number of votes eligible to be cast by all Members.

2 Of the 36 funds/portfolios in the complex, 22 are advised by an affiliate of
UBS Financial Services, Inc., and 14 comprise UBS Financial Services Inc.'s,
Alternative Investment Group of Funds.
</FN>


ITEM 2. CODE OF ETHICS.

     (a) The registrant, as of the end of the period covered by this report, has
         adopted a code of ethics  that  applies to the  registrant's  principal
         executive officer,  principal financial officer,  principal  accounting
         officer  or  controller,   or  persons  performing  similar  functions,
         regardless of whether these  individuals are employed by the registrant
         or a third party.


     (b) There  have been no  amendments,  during  the  period  covered  by this
         report,  to a  provision  of the code of  ethics  that  applies  to the
         registrant's principal executive officer,  principal financial officer,
         principal  accounting  officer or  controller,  or  persons  performing
         similar functions, regardless of whether these individuals are employed
         by the registrant or a third party,  and that relates to any element of
         the code of ethics description.


     (c) The  registrant  has not granted  any  waivers,  including  an implicit
         waiver,  from a  provision  of the code of ethics  that  applies to the
         registrant's principal executive officer,  principal financial officer,
         principal  accounting  officer or  controller,  or  persons  performing
         similar functions, regardless of whether these individuals are employed
         by the registrant or a third party,  that relates to one or more of the
         items set forth in paragraph (b) of this item's instructions.


ITEM 3. AUDIT COMMITTEE FINANCIAL EXPERT.

As of the end of the period  covered by the report,  the  registrant's  board of
directors has determined that M. Cabell  Woodward,  Jr. is qualified to serve as
an audit committee  financial  expert serving on its audit committee and that he
is "independent," as defined by this Item 3.


ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES.


     (a) The  aggregate  fees  billed for each of the last two fiscal  years for
         professional  services  rendered by the  principal  accountant  for the
         audit of the registrant's annual financial  statements or services that
         are normally  provided by the  accountant in connection  with statutory
         and  regulatory  filings  or  engagements  for those  fiscal  years are
         $15,000  for 2002 and $33,000 for 2003.  Such audit fees  include  fees
         associated with the annual audits and filing of the  registrant's  Form
         N-2 and Form N-SAR.

     (b) The  aggregate  fees  billed in each of the last two  fiscal  years for
         assurance  and related  services by the principal  accountant  that are
         reasonably  related to the performance of the audit of the registrant's
         financial  statements and are not reported under  paragraph (a) of this
         Item are  $10,000  for 2002 and  $4,500  for 2003.  Audit-related  fees
         principally include fees associated with reading and providing comments
         on semi-annual reports.


     (c) The  aggregate  fees  billed in each of the last two  fiscal  years for
         professional  services  rendered by the  principal  accountant  for tax
         compliance,  tax  advice,  and tax  planning  are  $9,000  for 2002 and
         $26,000 for 2003.  Tax fees include fees for tax  compliance  services.
         The 2003 fees also include  assisting  management in the preparation of
         tax estimates.

     (d) The  aggregate  fees  billed in each of the last two  fiscal  years for
         products and services provided by the principal accountant,  other than
         the services reported in paragraphs (a) through (c) of this Item are $0
         for 2002 and $1,000 for 2003. Fees for all other services  include fees
         for  administrative  services  associated with preparing the 2003 K-1's
         for mailing.

     (e)(1)   Disclose   the  audit   committee's   pre-approval   policies  and
              procedures   described  in  paragraph   (c)(7)  of  Rule  2-01  of
              Regulation S-X.

              The registrant does not have pre-approval policies and procedures.

      (e)(2)  The  percentage of services  described in each of  paragraphs  (b)
              through (d) of this Item that were approved by the audit committee
              pursuant to paragraph  (c)(7)(i)(C) of Rule 2-01 of Regulation S-X
              are as follows:

                           (b)  100%

                           (c)  100%

                           (d)  100%

     (f) The  percentage  of  hours  expended  on  the  principal   accountant's
         engagement to audit the registrant's  financial statements for the most
         recent fiscal year that were  attributed  to work  performed by persons
         other than the principal  accountant's  full-time,  permanent employees
         was less than fifty percent.

     (g) The aggregate non-audit fees billed by the registrant's  accountant for
         services  rendered to the registrant,  and rendered to the registrant's
         investment  adviser  (not  including  any  sub-adviser  whose  role  is
         primarily portfolio management and is subcontracted with or overseen by
         another investment adviser), and any entity controlling, controlled by,
         or under common control with the adviser that provides ongoing services
         to the  registrant  for  each  of the  last  two  fiscal  years  of the
         registrant was  approximately  $1.7 million for 2002 and  approximately
         $1.2 million for 2003.

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



ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS.

Not applicable.



ITEM 6. [RESERVED]




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



                            UBS FUND ADVISOR, L.L.C.

                      PROXY VOTING POLICIES AND PROCEDURES


I.       GENERAL GUIDELINES AND POLICY

UBS Fund  Advisor,  L.L.C.  (the  "Adviser")  votes  proxies  for each fund (the
"Fund")  for  which it acts as the  Adviser.  Certain  of the Funds are funds of
funds that invest  primarily in unregistered  investment  vehicles  ("Investment
Funds") which have investors other than the Fund. Each of these Funds may invest
a majority  of its assets in  non-voting  securities  of  Investment  Funds.  In
addition,  Investment  Funds  typically do not submit  matters to investors  for
vote.  If an  Investment  Fund submits a matter to a Fund for vote (and the Fund
holds voting  interests in the  Investment  Fund),  The Adviser will vote on the
matter  in a way that it  believes  is in the best  interest  of the Fund and in
accordance with these policies and procedures.

         In  voting  proxies,   the  Adviser  is  guided  by  general  fiduciary
principles. The Adviser's goal is to act prudently,  solely in the best interest
of each  client.  The Adviser  attempts to consider all factors of its vote that
could  affect the value of the  investment  and will vote  proxies in the manner
that it believes will be consistent with efforts to maximize shareholder values.

         It is the Adviser's  general policy,  absent a particular reason to the
contrary,  to vote with management's  recommendations on routine matters.  Other
matters will be voted on a case-by-case basis.

II.      CONFLICTS OF INTEREST

         In  furtherance  of the  Adviser's  goal to vote  proxies  in the  best
interests of clients,  the Adviser follows  procedures  designed to identify and
address  material  conflicts that may arise between the Adviser's  interests and
those of its clients before voting proxies on behalf of such clients.

(1)   Procedures for Identifying Conflicts of Interest.

      The  Adviser  relies on the  following  to seek to identify  conflicts  of
interest with respect to proxy voting:


      The Adviser's  employees  are under an  obligation  (i) to be aware of the
      potential  for  conflicts  of  interest  on the part of the  Adviser  with
      respect to voting proxies on behalf of client accounts both as a result of
      an employee's personal relationships and due to special circumstances that
      may arise during the conduct of the Adviser's business,  and (ii) to bring
      conflicts of interest of which they become aware to the  attention of Ruth
      Goodstein and Mark Goldstein.

(2)   Procedures for Assessing  Materiality of  Conflicts  of Interest  and  for
      Addressing Material Conflicts of Interest

       A.   All  conflicts  of  interest  identified  must  be  brought  to  the
            attention of Ms. Goodstein and Mr. Goldstein for resolution.

       B.   Ms. Goodstein and Mr. Goldstein will work with appropriate personnel
            of the  Adviser to  determine  whether a  conflict  of  interest  is
            material.  A conflict of interest will be considered material to the
            extent that it is determined that such conflict has the potential to
            influence the  Adviser's  decision-making  in voting the proxy.  All
            materiality  determinations  will be based on an  assessment  of the
            particular  facts and  circumstances.  The Adviser shall  maintain a
            written record of all materiality determinations.

       C.   If it is determined that a conflict of interest is not material, the
            Adviser  may  vote  proxies  notwithstanding  the  existence  of the
            conflict.

       D.   If it is  determined  that a conflict of interest is  material,  the
            Adviser's Legal Department will work with  appropriate  personnel of
            the  Adviser  to agree  upon a method to resolve  such  conflict  of
            interest before voting proxies affected by the conflict of interest.
            Such methods may include:

            o    disclosing the conflict to clients and obtaining  their consent
                 before voting (which consent in the case of a Fund with a board
                 of  directors   may  be  obtained  from  the  Fund's  board  of
                 directors);
            o    engaging  another  party on  behalf  of the  client to vote the
                 proxy on its behalf;
            o    engage a third party to  recommend  a vote with  respect to the
                 proxy based on application of the policies set forth herein; or
            o    such  other   method  as  is  deemed   appropriate   under  the
                 circumstances given the nature of the conflict.

          The  Adviser  shall  maintain a written  record of the method  used to
          resolve a material conflict of interest.


III.     RECORD KEEPING AND OVERSIGHT

         The Adviser  shall  maintain the  following  records  relating to proxy
voting:

            o    a copy of these policies and procedures;


            o    a copy of each proxy form (as voted);
            o    a copy of each proxy solicitation  (including proxy statements)
                 and related materials with regard to each vote;
            o    documentation  relating to the identification and resolution of
                 conflicts of interest;
            o    any  documents  created by the Adviser that were  material to a
                 proxy voting decision or that  memorialized  the basis for that
                 decision; and
            o    a copy of each written  client  request for  information on how
                 the Adviser voted  proxies on behalf of the client,  and a copy
                 of any written response by the Adviser to any (written or oral)
                 client request for information on how the Adviser voted proxies
                 on behalf of the requesting client.

         Such records shall be maintained and preserved in an easily  accessible
place for a period of not less than five years  from the end of the fiscal  year
during which the last entry was made on such record,  the first two years in the
Adviser's office.

         In  addition,  with  respect  to  proxy  voting  records  for any  fund
registered under the Investment  Company Act of 1940, the Adviser shall maintain
such  records  as  are   necessary  to  allow  such  fund  to  comply  with  its
recordkeeping, reporting and disclosure obligations under applicable laws, rules
and regulations.

         In lieu of keeping copies of proxy statements,  the Adviser may rely on
proxy  statements filed on the EDGAR system as well as on third party records of
proxy  statements  and votes cast if the third party  provides an undertaking to
provide the documents promptly upon request.





ITEM 8. PURCHASES OF EQUITY SECURITIES BY CLOSED-END MANAGEMENT INVESTMENT
        COMPANY AND AFFILIATED PURCHASERS.

Not applicable.



ITEM 9. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

Not applicable.



ITEM 10. 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  Securities
         Exchange   Act  of  1934,   as  amended   (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 11. EXHIBITS.

     (a)(1)   Code of ethics, or any amendment thereto, that is  the subject  of
              disclosure required by Item 2 is attached hereto.

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

     (a)(3)   Not applicable.

     (b)      Not applicable.







                                   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)

Date              February 24, 2004
    ----------------------------------------------------------------------------


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

Date              February 24, 2004
    ----------------------------------------------------------------------------



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)

Date                       February 24, 2004
    ----------------------------------------------------------------------------


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

Date                       February 24, 2004
    ----------------------------------------------------------------------------


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

Date                       February 24, 2004
    ----------------------------------------------------------------------------


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