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: December 31, 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
          WITH REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

                                   YEAR ENDED
                               DECEMBER 31, 2004


                       UBS CREDIT & RECOVERY FUND, L.L.C.
                              FINANCIAL STATEMENTS
          WITH REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

                                   YEAR ENDED
                               DECEMBER 31, 2004

                                    CONTENTS

Report of Independent Registered Public Accounting Firm ...................    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

Schedule of Portfolio Investments .........................................   12



                       [LETTERHEAD OF ERNST & YOUNG LLP]

             Report of Independent Registered Public Accounting Firm

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"),  including  the
schedule of portfolio  investments,  as of December  31,  2004,  and the related
statements  of  operations  and cash  flows  for the  year  then  ended  and the
statements  of  changes  in  members'  capital  for each of the two years in the
period then ended.  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 the standards of the Public  Company
Accounting Oversight Board (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 consideration of
internal  control  over  financial  reporting  as a basis  for  designing  audit
procedures that are appropriate in the circumstances, but not for the purpose of
expressing an opinion on the  effectiveness  of the Fund's internal control over
financial  reporting.  Accordingly,  we express no such  opinion.  An audit also
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial  statements,  assessing the  accounting  principles
used and  significant  estimates made by management,  and evaluating the overall
financial  statement  presentation.  Our  procedures  included  confirmation  of
investments owned as of December 31, 2004, by correspondence  with management of
the investment  funds. 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, 2004,  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
two years in the period then ended, in conformity with U.S.  generally  accepted
accounting principles.


                                                    /s/ Ernst & Young LLP

February 25, 2005


                                                                               1


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

                           STATEMENT OF ASSETS, LIABILITIES AND MEMBERS' CAPITAL
- --------------------------------------------------------------------------------

                                                               DECEMBER 31, 2004

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

ASSETS

Investments in Investment Funds, at value (cost $134,950,000)      $167,902,646
Cash and cash equivalents                                            12,160,562
Interest receivable                                                       4,622
Other assets                                                                595
- --------------------------------------------------------------------------------

TOTAL ASSETS                                                        180,068,425
- --------------------------------------------------------------------------------

LIABILITIES

Payables:
   Withdrawals payable                                               33,504,676
   Investment management fee                                            212,240
   Professional fees                                                     56,807
   Administrator fee                                                     43,912
   Administration fee                                                    31,480
   Other                                                                 29,019
- --------------------------------------------------------------------------------

TOTAL LIABILITIES                                                    33,878,134
- --------------------------------------------------------------------------------

NET ASSETS                                                         $146,190,291
- --------------------------------------------------------------------------------

MEMBERS' CAPITAL

Represented by:
Net capital contributions                                          $113,237,645
Accumulated net unrealized appreciation on investments               32,952,646
- --------------------------------------------------------------------------------

MEMBERS' CAPITAL                                                   $146,190,291
- --------------------------------------------------------------------------------

   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, 2004

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


                                                                      
INVESTMENT INCOME

Interest                                                                 $     39,659
- --------------------------------------------------------------------------------------

TOTAL INVESTMENT INCOME                                                        39,659
- --------------------------------------------------------------------------------------

EXPENSES

Investment management fee                                                   2,148,277
Administrator fee                                                             444,471
Administration fee                                                            151,642
Professional fees                                                              89,368
Miscellaneous                                                                  84,553
- --------------------------------------------------------------------------------------

TOTAL EXPENSES                                                              2,918,311
- --------------------------------------------------------------------------------------

NET INVESTMENT LOSS                                                        (2,878,652)
- --------------------------------------------------------------------------------------

REALIZED AND UNREALIZED GAIN FROM INVESTMENTS

Net realized gain from investments                                            579,202
Change in net unrealized appreciation/depreciation from investments        17,072,259
- --------------------------------------------------------------------------------------

NET REALIZED AND UNREALIZED GAIN FROM INVESTMENTS                          17,651,461
- --------------------------------------------------------------------------------------

NET INCREASE IN MEMBERS' CAPITAL
       DERIVED FROM OPERATIONS                                           $ 14,772,809
- --------------------------------------------------------------------------------------


   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
                                          YEARS ENDED DECEMBER 31, 2004 AND 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                                             (116)         (2,878,536)         (2,878,652)
  Net realized gain from investments                                64             579,138             579,202
  Change in net unrealized
         appreciation/depreciation from investments              2,037          17,070,222          17,072,259
- ---------------------------------------------------------------------------------------------------------------
NET INCREASE IN MEMBERS' CAPITAL
         DERIVED FROM OPERATIONS                                 1,985          14,770,824          14,772,809
- ---------------------------------------------------------------------------------------------------------------

MEMBERS' CAPITAL TRANSACTIONS
  Proceeds from Members' subscriptions                              --          59,331,497          59,331,497
  Members' withdrawals                                              --         (33,820,146)        (33,820,146)
  Offering costs                                                    (8)            (70,219)            (70,227)
- ---------------------------------------------------------------------------------------------------------------
NET INCREASE (DECREASE) IN MEMBERS' CAPITAL
         FROM CAPITAL TRANSACTIONS                                  (8)         25,441,132          25,441,124
- ---------------------------------------------------------------------------------------------------------------

MEMBERS' CAPITAL AT DECEMBER 31, 2004                    $      19,304       $ 146,170,987       $ 146,190,291
- ---------------------------------------------------------------------------------------------------------------


   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, 2004

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


                                                                                    
CASH FLOWS FROM OPERATING ACTIVITIES
Net increase in Members' capital derived from operations                               $ 14,772,809
Adjustments to reconcile net increase in Members' capital derived from operations
  to net cash used in operating activities:
Purchases of investments                                                                (51,500,000)
Sale of investments                                                                       9,579,202
Net realized gain from investments                                                         (579,202)
Change in net unrealized appreciation/depreciation from investments                     (17,072,259)
Changes in assets and liabilities:
    (Increase) decrease in assets:
      Advanced subscription in Investment Fund                                            1,000,000
      Interest receivable                                                                    (3,769)
      Other assets                                                                             (376)
Increase (decrease) in payables:
      Investment management fee                                                              74,677
      Professional fees                                                                      (9,897)
      Administrator fee                                                                      15,451
      Administration fee                                                                     12,680
      Other                                                                                  16,934
- ----------------------------------------------------------------------------------------------------
NET CASH USED IN OPERATING ACTIVITIES                                                   (43,693,750)

CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from Members' subscriptions                                                     59,331,497
Members' withdrawals                                                                    (11,037,345)
Offering costs                                                                              (70,227)
- ----------------------------------------------------------------------------------------------------
NET CASH PROVIDED BY FINANCING ACTIVITIES                                                48,223,925

Net decrease in cash and cash equivalents                                                 4,530,175
Cash and cash equivalents--beginning of year                                              7,630,387
- ----------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS--END OF YEAR                                                 $ 12,160,562
- ----------------------------------------------------------------------------------------------------


   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, 2004

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

1.    ORGANIZATION

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

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

      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  $2,878,652 and $579,202 from  accumulated  net
      investment loss and accumulated  net realized gain,  respectively,  to net
      capital  contributions  during  the year  ended  December  31,  2004.  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, 2004

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

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,
      2004 there were no open repurchase agreements.

      G.    USE OF ESTIMATES

      The preparation of financial  statements in conformity with U.S. generally
      accepted accounting  principles 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"), 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


                                                                               8


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

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

                                                               DECEMBER 31, 2004

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

3.    RELATED PARTY TRANSACTIONS (CONTINUED)

      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  by the Fund  related  to  Directors  for the year ended
      December 31, 2004 were $23,374.

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.    CREDIT FACILITY

      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  there under.  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. The Fund had no borrowings
      outstanding at December 31, 2004.

6.    SECURITIES TRANSACTIONS

      Aggregate  purchases and proceeds  from sales of Investment  Funds for the
      year ended  December 31, 2004,  amounted to  $51,500,000  and  $9,579,202,
      respectively.

      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. The Fund has not yet received all such  Schedules
      K-1 for the year ended December 31, 2004.


                                                                               9


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

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

                                                               DECEMBER 31, 2004

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

7.    INVESTMENTS

      As of December 31, 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 December 31, 2004.



           INVESTMENT OBJECTIVE                                     COST          FAIR VALUE
           --------------------                                     ----          ----------
                                                                           
            Distressed Obligations - (Public and Private)      $ 93,290,935      $116,071,099
                  High Yield                                     28,541,925        35,511,410
                  Direct Debt/Bank Loans                         13,117,140        16,320,137
                                                               ------------      ------------
                        Total                                  $134,950,000      $167,902,646
                                                               ============      ============


      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
      18  months  from  initial  investment.   Detailed  information  about  the
      Investment Funds' portfolios is not available.

8.    INDEMNIFICATION

      In the ordinary  course of business,  the Fund may enter into contracts or
      agreements  that contain  indemnifications  or  warranties.  Future events
      could occur that lead to the  execution  of these  provisions  against the
      Fund. Based on its history and experience, management feels the likelihood
      of such an event is remote.

9.    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.


                                                                              10


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

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

                                                               DECEMBER 31, 2004

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

10.   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
                                                                                                          OPERATIONS) THROUGH
                                                                YEAR ENDED             YEAR ENDED              YEAR ENDED
                                                            DECEMBER 31, 2004      DECEMBER 31, 2003       DECEMBER 31, 2002
                                                            -----------------      -----------------       -----------------
                                                                                                    
Ratio of net investment loss to average net assets***                (1.97)%                (2.03)%                (3.06)%*
Ratio of total expenses to average net assets(a), ***                 2.00%                  2.09%                  3.20%*
Portfolio turnover rate                                               6.71%                  0.00%                  0.00%
Total return**                                                        9.96%                 18.81%                  2.52%
Net asset value at end of period                              $146,190,291           $105,976,358            $32,210,622


      (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. An
            individual  member's ratios and return may vary from the above based
            on the timing of capital transactions.

      ***   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.

11.   SUBSEQUENT EVENTS

      Effective  January 1, 2005, the Fund has redeemed  $7,000,000 in interests
      from Investment Funds.  Additionally,  the Fund has borrowings outstanding
      as of January 31, 2005 of  $13,300,000.  Effective  January 12, 2005,  the
      unsecured  revolving line of credit with Harris Trust and Savings Bank was
      increased to a commitment of $150,000,000.


                                                                              11


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

                                               SCHEDULE OF PORTFOLIO INVESTMENTS
- --------------------------------------------------------------------------------

                                                               DECEMBER 31, 2004

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



                                                                                                   REALIZED AND
                                                                                                    UNREALIZED
                                                                                        % OF        GAIN/(LOSS)
                                                                                      MEMBERS'         FROM
INVESTMENT FUND:                                        COST          FAIR VALUE      CAPITAL       INVESTMENTS     LIQUIDITY
- ----------------                                        ----          ----------      -------       -----------     ---------
                                                                                        
Ahab Partners, L.P.                                $  8,250,000      $ 11,426,938        7.82%      $ 1,443,102      Quarterly
Aspen Partners, L.P. Series A                        19,500,000        23,256,728       15.91         2,839,470      Annually
Canyon Value Realization Fund, L.P.                   8,400,000        10,721,158        7.33         1,211,090      Annually
Chatham Assets Partners High Yield Fund, L.P.        11,000,000        12,105,884        8.28           947,084      Quarterly
Harbert Distressed Investment Fund, L.P.             12,400,000        15,914,985       10.89         1,414,926      Quarterly
MacKay Shields Long/Short Fund, L.P.                 12,750,000        15,349,536       10.50         1,051,995       Monthly
Marathon Special Opportunity Fund, L.P.               4,500,000         7,640,912        5.23         1,719,129      Quarterly
Marathon Structured Finance Fund, L.P.*               2,000,000         2,025,662        1.39            25,662      Quarterly
OZF Credit Opportunities Fund II, L.P.                5,400,000         6,784,105        4.64           639,532      Annually
Quadrangle Debt Recovery Fund, L.P.                   6,750,000        11,408,400        7.80         1,981,994      Quarterly
Scottwood Partners, L.P.                              6,500,000         8,353,672        5.71           843,445      Quarterly
Styx Partners, L.P.                                  14,000,000        16,615,207       11.37         1,516,781      Annually
Trilogy Financial Partners, L.P.                     15,500,000        17,597,248       12.04         1,248,296      Quarterly
Whitebox Hedged High Yield Fund, L.P.                 8,000,000         8,702,211        5.95           702,211       Monthly
Redeemed Investment Funds                                    --                --        0.00            66,744
                                                   ------------      ------------      ------       -----------
TOTAL                                              $134,950,000      $167,902,646      114.86%      $17,651,461
                                                   ============      ============      ======       ===========


*     Marathon Stuctured Finance Fund, L.P. has an 18 month lockup from date of
      each investment. As of December 31, 2004, 16 months remain.

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


                                                                              12


                       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 Service 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, (62)                Term -       Dean and Professor of Mgmt of         48             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, (75)               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
- -----------------------------------------------------------------------------------------------------------------------
Stephen H. Penman,  (58)            Term -       Professor of Financial                14                 None
UBS Financial Services Inc.       Indefinite     Accounting of Graduate School
1285 Avenue of the Americas      Length-since    of Business, Columbia University
New York, NY 10019                 July 2004
Director
- -----------------------------------------------------------------------------------------------------------------------
                                            OFFICER(S) WHO ARE NOT DIRECTORS
- -----------------------------------------------------------------------------------------------------------------------
Michael Mascis, (37)           Term-Indefinite   Senior Vice President / CFO of        N/A                N/A
UBS Financial Services Inc.     Length- since    UBS Financial Services Inc.
1285 Avenue of the Americas       Inception      Alternative Investment Group,
New York, NY 10019                               since July 2002.
Principal Accounting Officer                      Prior to July 2002, Partner
and Secretary                                    Arthur Andersen LLP
- -----------------------------------------------------------------------------------------------------------------------


(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 48 funds/portfolios in the complex, 34 are advised by an affiliate
      of UBS Financial Services, Inc., and 14 comprise UBS Financial Services
      Inc.'s, Alternative Investment Group of Funds.

The Fund files its complete schedule of portfolio holdings with the Securities
and Exchange Commission ("SEC") for the first and third quarters of each fiscal
year on Form N-Q. The Fund's Forms N-Q are available on the SEC's website at
HTTP://WWW.SEC.GOV and may be reviewed or copied at the SEC's Public Reference
Room in Washington, D.C. Information on the operation of the Public Reference
Room may be obtained by calling 1-800-SEC-0330.

Proxy Voting

A description of the policies and procedures that the Fund uses to determine how
to vote proxies relating to portfolio securities is available with out charge
upon request by calling the Alternative Investment Group at 800-580-2329.
2

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.  The code of ethics may be obtained without charge by
         calling 800-486-2608.

     (c) 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.

     (d) 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 had
determined that Professor Stephen Penman, a member of the audit committee of the
Board, is the audit committee  financial expert and that he is "independent," as
defined by Item 3 of Form N-CSR.


ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES.

Audit Fees
- ----------
     (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 $33,000 for 2003 and $37,000 for 2004. Such audit fees include fees
         associated  with the annual  audits and fees for  providing a report in
         connection with the registrant's report on Form N-SAR.

Audit-Related Fees
- ------------------
     (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  $4,500  for 2003 and  $4,500  for  2004.  Audit-related  fees
         principally  include  fees  associated  with  reviewing  and  providing
         comments on semi-annual reports.

Tax Fees
- --------
     (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  $26,000 for 2003 and
         $30,000 for 2004. Tax fees include fees for tax compliance services and
         assisting management in the preparation of tax estimates.

All Other Fees
- --------------
     (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
         $1,000  for 2003 and  $1,000  for  2004.  Fees for all  other  services
         include fees for administrative  services associated with preparing the
         K-1's for  mailing.  There  were no fees  billed in the last two fiscal
         years  for  services  rendered  by  the  principal  accountant  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  ("Service  Affiliates")
         which were required to be pre-approved by the audit committee.

     (e)(1)  The  registrant's   audit  committee   pre-approves  the  principal
             accountant's  engagements  for audit and non-audit  services to the
             registrant,  and certain non-audit  services to service  Affiliates
             that are  required to be  pre-approved,  on a  case-by-case  basis.
             Pre-approval  considerations  include whether the proposed services
             are  compatible  with   maintaining   the  principal   accountant's
             independence.

     (e)(2)  There were no 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,  because
             such services were pre-approved.

     (f) Not applicable.


     (g) The aggregate non-audit fees billed by the registrant's  accountant for
         services rendered to the registrant, and rendered to Service Affiliates
         for each of the  last  two  fiscal  years  of the  registrant  was $1.2
         million for 2003 and $1.5 million for 2004.

     (h) The  registrant's  audit  committee  of  the  board  of  directors  HAS
         considered  whether  the  provision  of  non-audit  services  that were
         rendered to Service  Affiliates that were not pre-approved  pursuant to
         paragraph  (c)(7)(ii) of Rule 2-01 of Regulation S-X is compatible with
         maintaining the principal accountant's independence.


ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS.

Not applicable.


ITEM 6. SCHEDULE OF INVESTMENTS.

Schedule of Investments in securities of unaffiliated issuers as of the close of
the  reporting  period is included as part of the report to  shareholders  filed
under Item 1 of this form.


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

The  registrant  is a fund of  funds  that  invests  primarily  in  unregistered
investment vehicles that have investors other than the registrant,  and in other
registered  investment  companies  ("Investment  Funds").  The Fund may invest a
majority of its assets in non-voting securities of Investment Funds.

The registrant has delegated voting of proxies in respect of portfolio  holdings
to UBS Fund  Advisor,  L.L.C.  (the  "Adviser"),  to vote the Fund's  proxies in
accordance with the Adviser's proxy voting  guidelines and procedures.  However,
Investment  Funds  typically do not submit  matters to investors for vote. If an
Investment  Fund submits a matter to the registrant for vote (and the registrant
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  registrant  and
in  accordance  with  the  following   proxy  voting   guidelines  (the  "Voting
Guidelines"):

     o   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 the registrant.

     o   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.


     o   The Adviser, absent a particular reason to the contrary, generally will
         vote  with  management's  recommendations  on  routine  matters.  Other
         matters will be voted on a case-by-case basis.

The Adviser  applies its Voting  Guidelines in a manner 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.  The
Adviser  relies on the following to seek to identify  conflicts of interest with
respect to proxy voting and assess their materiality:

     o   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 certain designated persons.

     o   Such designated persons work with appropriate  personnel of the Adviser
         to determine whether an identified 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.

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

     o   If it is  determined  that a conflict  of  interest  is  material,  the
         Adviser's  legal  department  works 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 the registrant's Board and obtaining the
             consent from registrant's Board before voting;

         o   engaging another party on behalf of the client to vote the proxy on
             its behalf;

         o   engaging  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.




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


ITEM 8. PORTFOLIO MANAGERS OF CLOSED-END MANAGEMENT INVESTMENT COMPANIES.

Not yet applicable.


ITEM 9. PURCHASES OF EQUITY SECURITIES BY CLOSED-END MANAGEMENT INVESTMENT
        COMPANY AND AFFILIATED PURCHASERS.

Not applicable.


ITEM 10. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

There have been no material  changes to the procedures by which the shareholders
may  recommend  nominees to the  registrant's  Board,  where those  changes were
implemented  after the  registrant  last provided  disclosure in response to the
requirements of Item  7(d)(2)(ii)(G)  of Schedule 14A (17 CFR  240.14a-101),  or
this Item.


ITEM 11. 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  second fiscal
         quarter  of the  period  covered by this  report  that have  materially
         affected,   or  is  reasonably   likely  to  materially   affect,   the
         registrant's internal control over financial reporting.


ITEM 12. 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)     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/ Richard Sipes
                         -------------------------------------------------------
                           Richard Sipes, Principal Executive Officer

Date                       February 28, 2005
    ----------------------------------------------------------------------------


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/ Richard Sipes
                         -------------------------------------------------------
                           Richard Sipes, Principal Executive Officer

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

Date                       February 28, 2005
    ----------------------------------------------------------------------------


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