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)

                                 Michael Mascis
                        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: 212-713-2217
                                                          --------------

                   Date of fiscal year end: December 31, 2004
                                          -------------------

                     Date of reporting period: June 30, 2004
                                             ---------------


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.

The Report to Shareholders is attached herewith.


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



                               SEMI-ANNUAL REPORT
                            FOR THE SIX MONTHS ENDED
                                 JUNE 30, 2004


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




                            FOR THE SIX MONTHS ENDED
                                 JUNE 30, 2004



                                    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, 2004

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

ASSETS

Investments in Investment Funds, at value (cost $123,950,000)       $145,321,106
Cash and cash equivalents                                              1,851,667
Interest receivable                                                          247
Other assets                                                               4,164
- --------------------------------------------------------------------------------

TOTAL ASSETS                                                         147,177,184
- --------------------------------------------------------------------------------

LIABILITIES

Payables:
   Investment management fee                                             176,167
   Professional fees                                                      56,475
   Administrator fee                                                      36,448
   Administration fee                                                     26,337
   Other                                                                  26,128
- --------------------------------------------------------------------------------

TOTAL LIABILITIES                                                        321,555
- --------------------------------------------------------------------------------

NET ASSETS                                                          $146,855,629
- --------------------------------------------------------------------------------

MEMBERS' CAPITAL

Represented by:
Net capital contributions                                           $125,484,523
Accumulated net unrealized appreciation on investments                21,371,106
- --------------------------------------------------------------------------------

MEMBERS' CAPITAL                                                    $146,855,629
- --------------------------------------------------------------------------------

    The accompanying notes are an integral part of the financial statements.
                                                                               1


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


                                                         SIX MONTHS ENDED JUNE 30, 2004

- ---------------------------------------------------------------------------------------
                                                                        
INVESTMENT INCOME
Interest                                                                   $     6,112
- --------------------------------------------------------------------------------------

TOTAL INVESTMENT INCOME                                                          6,112
- --------------------------------------------------------------------------------------

EXPENSES

Investment management fee                                                      962,812
Administrator fee                                                              199,203
Administration fee                                                              68,235
Professional fees                                                               42,757
Miscellaneous                                                                   37,271
- --------------------------------------------------------------------------------------

TOTAL EXPENSES                                                               1,310,278
- --------------------------------------------------------------------------------------

NET INVESTMENT LOSS                                                         (1,304,166)
- --------------------------------------------------------------------------------------

UNREALIZED GAIN FROM INVESTMENTS

Change in net unrealized appreciation/depreciation from investments          5,490,719
- --------------------------------------------------------------------------------------

NET UNREALIZED GAIN FROM INVESTMENTS                                         5,490,719
- --------------------------------------------------------------------------------------

NET INCREASE IN MEMBERS' CAPITAL
       DERIVED FROM OPERATIONS                                             $ 4,186,553
- --------------------------------------------------------------------------------------


    The accompanying notes are an integral part of the financial statements.
                                                                               2


                                              UBS CREDIT & RECOVERY FUND, L.L.C.
                                       STATEMENTS OF CHANGES IN MEMBERS' CAPITAL
     SIX MONTHS ENDED JUNE 30, 2004 (UNAUDITED) AND YEAR ENDED DECEMBER 31, 2003
- --------------------------------------------------------------------------------



                                                         UBS FUND
                                                      ADVISOR, L.L.C.           MEMBERS                 TOTAL
- ----------------------------------------------------------------------------------------------------------------
                                                                                           
MEMBERS' CAPITAL AT JANUARY 1, 2003                      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 INCREASE (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
- ----------------------------------------------------------------------------------------------------------------

INCREASE (DECREASE) FROM OPERATIONS
Pro rata allocation:
  Net investment loss                                          (19)            (1,304,147)            (1,304,166)
  Change in net unrealized
         appreciation/depreciation from investments            758              5,489,961              5,490,719
- ----------------------------------------------------------------------------------------------------------------
NET INCREASE IN MEMBERS' CAPITAL
         DERIVED FROM OPERATIONS                               739              4,185,814              4,186,553
- ----------------------------------------------------------------------------------------------------------------

MEMBERS' CAPITAL TRANSACTIONS
  Proceeds from Members' subscriptions                          --             37,026,267             37,026,267
  Members' withdrawals                                          --               (315,469)              (315,469)
  Offering costs                                                (2)               (18,078)               (18,080)
- ----------------------------------------------------------------------------------------------------------------
NET INCREASE (DECREASE) IN MEMBERS' CAPITAL
         FROM CAPITAL TRANSACTIONS                              (2)            36,692,720             36,692,718
- ----------------------------------------------------------------------------------------------------------------

MEMBERS' CAPITAL AT JUNE 30, 2004                      $    18,064           $146,837,565           $146,855,629
- ----------------------------------------------------------------------------------------------------------------


    The accompanying notes are an integral part of the financial statements.
                                                                               3


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



                                                                           SIX MONTHS ENDED JUNE 30, 2004

- ---------------------------------------------------------------------------------------------------------
                                                                                          
CASH FLOWS FROM OPERATING ACTIVITIES
Net increase in Members' capital derived from operations                                     $  4,186,553
Adjustments to reconcile net increase in Members' capital derived from operations
  to net cash used in operating activities:
Purchases of investments                                                                      (31,500,000)
Change in net unrealized appreciation/depreciation from investments                            (5,490,719)
Changes in assets and liabilities:
    (Increase) decrease in assets:
      Advanced subscription in Investment Fund                                                  1,000,000
      Interest receivable                                                                             606
      Other assets                                                                                 (3,945)
Increase (decrease) in payables:
      Investment management fee                                                                    38,604
      Professional fees                                                                           (10,229)
      Administrator fee                                                                             7,987
      Administration fee                                                                            7,537
      Other                                                                                        14,044
- ---------------------------------------------------------------------------------------------------------
NET CASH USED IN OPERATING ACTIVITIES                                                         (31,749,562)

CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from Members' subscriptions                                                           37,026,267
Members' withdrawals                                                                          (11,037,344)
Offering costs                                                                                    (18,080)
- ---------------------------------------------------------------------------------------------------------
NET CASH PROVIDED BY FINANCING ACTIVITIES                                                      25,970,843

Net decrease in cash and cash equivalents                                                      (5,778,719)
Cash and cash equivalents--beginning of period                                                  7,630,387
- ---------------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS--END OF PERIOD                                                     $  1,851,667
- ---------------------------------------------------------------------------------------------------------


    The accompanying notes are an integral part of the 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.  (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


                                                                               5


                                              UBS CREDIT & RECOVERY FUND, L.L.C.

                                       NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                                                                     (UNAUDITED)
- --------------------------------------------------------------------------------

                                                  SIX MONTHS ENDED JUNE 30, 2004

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

   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 Fund's  valuation  procedures
         require the Adviser to consider all relevant  information  available at
         the time the Fund values its  portfolio.  The Adviser  and/or the Board
         will consider such  information and consider whether it is appropriate,
         in light of all relevant circumstances, to value such a position at its
         net asset  value as  reported  or whether  to adjust  such  value.  The
         underlying  investments  of each  Investment  Fund are accounted for at
         fair value as described in each Investment Fund's financial statements.
         (See Footnote 6)

         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.

         E.  CASH AND CASH EQUIVALENTS

         Cash and cash equivalents  consist of monies invested in a PNC Bank, NA
         account which pays money


                                                                               6


                                              UBS CREDIT & RECOVERY FUND, L.L.C.

                                       NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                                                                     (UNAUDITED)
- --------------------------------------------------------------------------------

                                                  SIX MONTHS ENDED JUNE 30, 2004

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

   2.    SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         E.   CASH AND CASH EQUIVALENTS (CONTINUED)

         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 June 30,
         2004 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.    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's 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


                                                                               7


                                              UBS CREDIT & RECOVERY FUND, L.L.C.

                                       NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                                                                     (UNAUDITED)
- --------------------------------------------------------------------------------

                                                  SIX MONTHS ENDED JUNE 30, 2004

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

   3.    RELATED PARTY TRANSACTIONS (CONTINUED)

         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  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.

         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, 2004 were $12,625.

   4.    ADMINISTRATION AND CUSTODIAN FEES

         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.

   5.    SECURITIES TRANSACTIONS

         Aggregate  purchases of Investment  Funds for the six months ended June
         30, 2004, amounted to $31,500,000.

         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.

   6.    INVESTMENTS

         As of June 30, 2004, 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, 2004.


                                                                               8


                                              UBS CREDIT & RECOVERY FUND, L.L.C.

                                       NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                                                                     (UNAUDITED)
- --------------------------------------------------------------------------------

                                                  SIX MONTHS ENDED JUNE 30, 2004

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

   6.    INVESTMENTS (CONTINUED)




                  Investment Objective                                       Cost            Fair Value
                  --------------------                                       ----            ----------
                                                                                      
                   Distressed Obligations - (Public and Private)        $ 85,302,390        $100,009,984
                   High Yield                                             25,248,615          29,601,910
                   Direct Debt/Bank Loans                                 13,398,995          15,709,212
                                                                        ------------        ------------
                      Total                                             $123,950,000        $145,321,106
                                                                        ============        ============


         The following table lists the Fund's investments in Investment Funds as
         of June 30, 2004. 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)                      MEMBERS'
     INVESTMENT FUND:                                      COST      FROM INVESTMENTS     FAIR VALUE     CAPITAL      LIQUIDITY
     ----------------                                      ----      ----------------     ----------     -------      ---------

                                                                                                       
     Ahab Partners, L.P.                              $  7,750,000      $  374,191       $  9,858,027       6.71%     Quarterly
     Aspen Partners, L.P. Series A                      12,500,000         730,854         14,148,112       9.63       Annually
     Canyon Value Realization Fund, L.P.                 6,400,000         413,480          7,923,548       5.40       Annually
     Chatham Assets Partners High Yield Fund, L.P.      11,000,000         343,927         11,502,727       7.83      Quarterly
     Harbert Distressed Investment Fund, L.P.           12,400,000         525,130         15,025,189      10.23      Quarterly
     HBV Rediscovered Opportunities Fund, L.P.           6,000,000        (24,901)          6,487,557       4.42      Quarterly
     MacKay Shields Long/Short Fund, L.P.               10,750,000         210,312         12,507,853       8.52        Monthly
     Marathon Special Opportunity Fund, L.P.             4,500,000         741,930          6,663,713       4.54      Quarterly
     OZF Credit Opportunities Fund II, L.P.              5,400,000         173,647          6,318,220       4.30       Annually
     Quadrangle Debt Recovery Fund,  L.P.                6,750,000         850,309         10,276,715       7.00      Quarterly
     Scottwood Partners, L.P.                            6,500,000          95,753          7,605,980       5.18      Quarterly
     Styx Partners, L.P.                                14,000,000         615,126         15,713,552      10.70       Annually
     Trilogy Financial Partners, L.P.                   14,500,000         364,725         15,713,677      10.70      Quarterly
     Whitebox Hedged High Yield Fund, L.P.               5,500,000          76,236          5,576,236       3.80        Monthly
                                                      ------------      ----------       ------------     ------
     TOTAL                                            $123,950,000      $5,490,719        145,321,106      98.96
                                                      ============      ==========
     OTHER ASSETS, LESS LIABILITIES                                                         1,534,522       1.04
                                                                                         ------------     ------
     MEMBERS' CAPITAL                                                                    $146,855,629     100.00%
                                                                                         ============     ======


   7.    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)
- --------------------------------------------------------------------------------

                                                  SIX MONTHS ENDED JUNE 30, 2004

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

   8.    FINANCIAL HIGHLIGHTS

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




                                                                                                                      PERIOD FROM
                                                                                                                    AUGUST 1, 2002
                                                                                                                  (COMMENCEMENT OF
                                                               SIX MONTHS ENDED                                  OPERATIONS) THROUGH
                                                                 JUNE 30, 2004            YEAR ENDED                   YEAR ENDED
                                                                  (UNAUDITED)          DECEMBER 31, 2003           DECEMBER 31, 2002
                                                                  -----------          -----------------           -----------------
                                                                                                              
Ratio of net investment loss to average net assets***               (2.02)%*                (2.03)%                     (3.06)%*
Ratio of total expenses to average net assets(a), ***                 2.03%*                  2.09%                       3.20%*
Portfolio turnover rate                                               0.00%                   0.00%                       0.00%
Total return**                                                        3.35%                  18.81%                       2.52%
Net asset value at end of period                                 $146,855,629             $105,976,358                 $32,210,622


<FN>
         (a)      Ratio of total expenses to average net assets does not include
                  the impact of expenses for incentive  allocations or incentive
                  fees related to the underlying Investment Funds.
         *        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>


     9.  SUBSEQUENT EVENT

         Effective July 2, 2004 the Fund,  along with other UBS sponsored funds,
         entered  into a  $75,000,000  committed,  unsecured  revolving  line of
         credit with Harris Trust and Savings Bank.  Under the most  restrictive
         arrangement, the Fund may borrow an amount that combined with the other
         borrowings  of the Fund  would not exceed  20% of its net  assets.  The
         Fund's borrowing  capacity is also limited to the portion of the unused
         line of credit at any point in time.  The Fund is only liable under the
         line of  credit  to the  extent of its own  borrowing  thereunder.  The
         interest  rate on the borrowing is based on the Federal Funds rate plus
         150  basis  points  per  annum.  The  expiration  date of  such  credit
         agreements is July 1, 2005. The committed  facility also requires a fee
         to be paid by the Fund, on a pro rata basis, based on the amount of the
         aggregate commitment which has not been utilized of 25 basis points per
         annum.


                                                                              10


                      THIS PAGE INTENTIONALLY LEFT BLANK.

                      THIS PAGE INTENTIONALLY LEFT BLANK.


Proxy Voting

A description of the policies and procedures that the Fund uses to determine how
to vote proxies and on or after  August 31, 2004 its Funds proxy  voting  record
for the most recent  twelve month  period ended June30 is available  (i) without
charge upon request by calling the Alternative  Investment Group at 800-486-2608
or (ii) on the Securities and Exchange Commissions website at www.sec.gov.

ITEM 2. CODE OF ETHICS.

Not applicable.


ITEM 3. AUDIT COMMITTEE FINANCIAL EXPERT.

Not applicable.


ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES.

Not applicable.


ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS.

Not applicable.


ITEM 6. SCHEDULE OF INVESTMENTS

Not yet applicable.


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

Not applicable.




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.

The  function of the  Nominating  Committee,  pursuant  to its  adopted  written
charter,  is to select and  nominate  persons for  election as  Directors of the
Fund. As more fully disclosed in the charter,  the Nominating  Committee reviews
and considers,  as the Nominating  Committee deems appropriate after taking into
account,  among other things, the factors listed in the charter,  nominations of
potential  Directors  made by Fund  management  and by Fund  investors  who have
submitted  such  nominations  which  include  all  information  relating  to the
recommended  nominee that is required to be disclosed in  solicitations or proxy
statements  for the election of  Directors,  including  without  limitation  the
biographical  information  and  the  qualifications  of the  proposed  nominees.
Nomination  submissions  must  be  accompanied  by  a  written  consent  of  the
individual  to stand  for  election  if  nominated  by the Board and to serve if
elected by the  Members of the Fund,  and such  additional  information  must be
provided  regarding  the  recommended  nominee as  reasonably  requested  by the
Nominating  Committee.  The  Nominating  Committee  meets  as  is  necessary  or
appropriate.

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) Not applicable.

  (a)(2) Certifications pursuant to Rule 30a-2(a) under the 1940 Act and Section
         302 of the Sarbanes-Oxley Act of 2002 are attached hereto.

  (a)(3) Not applicable.

  (b)    Certifications pursuant to Rule 30a-2(a) under the 1940 Act and Section
         906 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)

Date                         August 25, 2004
    ----------------------------------------------------------------------------


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

Date                         August 25, 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                         August 25, 2004
    ----------------------------------------------------------------------------


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

Date                         August 25, 2004
    ----------------------------------------------------------------------------


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

Date                         August 25, 2004
    ----------------------------------------------------------------------------

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