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 811-21552
                                                    ---------------

                    J.P. Morgan Multi-Strategy Fund, L.L.C.
                -----------------------------------------------
               (Exact name of registrant as specified in charter)

                          522 Fifth Avenue, 10th Floor
                               New York, NY 10036
                -----------------------------------------------
               (Address of principal executive offices) (Zip code)

                                Wayne Chan, Esq.
                 J.P. Morgan Alternative Asset Management, Inc.
                           522 Fifth Avenue, Floor 10
                               New York, NY 10036
                -----------------------------------------------
                     (Name and address of agent for service)

                                    Copy to:
                             Karen H. McMillan, Esq.
                             Shearman & Sterling LLP
                      801 Pennsylvania Avenue NW, Suite 900
                           Washington, D.C. 20004-2604

        registrant's telephone number, including area code: 212-837-1432
                                                            -------------

                        Date of fiscal year end: March 31
                                                ---------

                    Date of reporting period: March 31, 2005
                                             ----------------

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.




                     J.P. MORGAN MULTI-STRATEGY FUND, L.L.C.

                              FINANCIAL STATEMENTS

         For the Period from August 1, 2004 (commencement of operations)
                             through March 31, 2005



                     J.P. MORGAN MULTI-STRATEGY FUND, L.L.C.

                              Financial Statements

         For the Period from August 1, 2004 (commencement of operations)
                             through March 31, 2005

                                    CONTENTS

Report of Independent Registered Public Accounting Firm ...................    1
Schedule of Investments ...................................................    2
Statement of Assets, Liabilities and Members' Capital .....................    5
Statement of Operations ...................................................    6
Statement of Changes in Members' Capital ..................................    7
Statement of Cash Flows ...................................................    8
Financial Highlights ......................................................    9
Notes to Financial Statements .............................................   10
Directors and Officers Biographical Data ..................................   18



                 [LETTERHEAD OF PRICEWATERHOUSECOOPERS [LOGO]]

                                                  PRICEWATERHOUSECOOPERS LLP
                                                  PricewaterhouseCoopers Center
                                                  300 Madison Avenue
                                                  New York NY 10017
                                                  Telephone (646) 471 4000
                                                  Facsimile (813) 286 6000

             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Members of
J.P. Morgan Multi-Strategy Fund, L.L.C.

In our opinion, the accompanying statement of assets, liabilities and members'
capital, including the schedule of investments, and the related statements of
operations, of changes in members' capital, of cash flows and the financial
highlights present fairly, in all material respects, the financial position of
J.P. Morgan Multi-Strategy Fund, L.L.C. (the "Fund") at March 31, 2005, and the
results of its operations, the changes in its members' capital, its cash flows
and the financial highlights for the period August 1, 2004 (commencement of
operations) through March 31, 2005, in conformity with accounting principles
generally accepted in the United States of America. These financial statements
and financial highlights (hereafter referred to as "financial statements") are
the responsibility of the Fund's management. Our responsibility is to express an
opinion on these financial statements based on our audit. We conducted our audit
of these financial statements 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
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. We believe that our audit, which included confirmation
of investments at March 31, 2005 with the investment funds, provides a
reasonable basis for our opinion.


/s/ PricewaterhouseCoopers LLP

May 27, 2005



                     J.P. MORGAN MULTI-STRATEGY FUND, L.L.C.

                             Schedule of Investments
                                 March 31, 2005



                                                                                                       % OF
                                                                                                     MEMBERS'
STRATEGY                        INVESTMENT FUND                         COST        FAIR VALUE       CAPITAL       LIQUIDITY
- --------                        ---------------                         ----        ----------       -------       ---------
                                                                                                  
Distressed Securities           King Street Capital LP             $ 2,340,000     $ 2,580,610         2.98%       Quarterly
Distressed Securities           Ore Hill Fund LP                     3,095,000       3,444,960         3.98%     Semi-Annually
Distressed Securities           Satellite Fund II LP                 2,590,000       2,750,463         3.18%       Annually
                                Strategic Value Restructuring
Distressed Securities           Fund LP                              3,200,000       3,379,504         3.90%       Annually
                                                                   -----------     -----------       ------

                                TOTAL                               11,225,000      12,155,537        14.04%
                                                                   ===========     ===========       ======

Long/Short Equities             Black Bear Fund I LP                 1,779,000       1,802,819         2.08%       Quarterly
Long/Short Equities             Eastern Advisor Fund LP              1,900,000       2,058,419         2.38%        Monthly
                                Endeavour Capital Partners II
Long/Short Equities             LP                                   2,000,000       2,050,210         2.37%       Quarterly
Long/Short Equities             Glenview Inst. Partners LP           3,293,000       4,226,295         4.88%       Quarterly
                                Lansdowne European Strategy
Long/Short Equities             Equity Fund LP                       2,867,000       3,226,536         3.72%       Quarterly
Long/Short Equities             LongBow Qualified Partners LP        2,540,000       2,649,701         3.06%       Quarterly
Long/Short Equities             Narragansett I LP                    2,690,000       2,762,094         3.19%       Annually
Long/Short Equities             Stadia Consumer Fund (QP) LP         2,780,000       2,795,509         3.23%       Quarterly
Long/Short Equities             Torrey Pines Fund LLC                2,590,000       2,832,937         3.27%       Quarterly
Long/Short Equities             Whitney New Japan Partners LP        2,379,000       2,406,963         2.78%       Quarterly
                                                                   -----------     -----------       ------

                                TOTAL                               24,818,000      26,811,483        30.96%
                                                                   ===========     ===========       ======

Merger Arbitrage/Event Driven   Deephaven Event Arb Fund LLC         3,000,000       3,161,871         3.66%        Monthly
                                DKR Saturn Event Driven Fund
Merger Arbitrage/Event Driven   LP                                   2,424,000       2,719,326         3.14%       Quarterly
Merger Arbitrage/Event Driven   M & M Arbitrage LLC                  2,135,000       2,235,129         2.58%       Quarterly
Merger Arbitrage/Event Driven   Special K Capital II LP              1,880,000       2,063,461         2.38%       Annually
                                                                   -----------     -----------       ------

                                TOTAL                                9,439,000      10,179,787        11.76%
                                                                   ===========     ===========       ======



                                       2


                    J.P. MORGAN MULTI-STRATEGY FUND, L.L.C.

                            Schedule of Investments
                                 March 31, 2005


                                                                                                    
                                AQR Global Asset Allocation
Opportunistic                   Inst. Fund II LP                   $ 1,435,000     $ 1,441,293         1.66%       Quarterly
Opportunistic                   Brevan Howard LP                     2,900,000       3,044,239         3.52%        Monthly
Opportunistic                   NorOdin Macro RV LP                  1,950,000       1,955,252         2.26%       Quarterly
Opportunistic                   OLEA Global Partners LP              1,700,000       1,690,756         1.95%        Monthly
Opportunistic                   Traxis Fund Onshore LP               2,890,000       2,975,466         3.44%       Quarterly
                                Vega Select Opportunities Fund
Opportunistic                   Ltd.                                 2,340,000       2,485,421         2.87%        Monthly
                                                                   -----------     -----------       ------

                                TOTAL                               13,215,000      13,592,427        15.70%
                                                                   ===========     ===========       ======

                                AIG DKR Sound Shore Oasis Fund
Relative Value                  LP                                   2,300,000       2,340,343         2.70%       Quarterly
Relative Value                  Aviator Partners LP                    488,000         459,828         0.53%       Quarterly
                                CQS Capital Structure
Relative Value                  Arbitrage Fund Ltd.                  2,404,000       2,494,431         2.88%       Quarterly
Relative Value                  D.E. Shaw Oculus Fund LLC            2,750,000       3,144,124         3.63%       Quarterly
                                Deephaven Market Neutral Fund
Relative Value                  LLC                                  1,186,513       1,236,943         1.43%        Monthly
Relative Value                  Precept Domestic Fund II LP          1,607,000       1,496,937         1.73%       Quarterly
Relative Value                  QVT Associates LP                    1,330,000       1,384,017         1.60%       Quarterly
                                Severn River Capital Partners
Relative Value                  LP                                   1,980,000       1,973,091         2.28%       Quarterly
Relative Value                  The Obsidian Fund LLC                2,340,000       2,429,188         2.80%       Quarterly
Relative Value                  Vega Relative Value Fund Ltd         2,290,000       2,205,294         2.55%        Monthly
                                                                   -----------     -----------       ------

                                TOTAL                               18,675,513      19,164,196        22.13%

Short Selling                   Kingsford Capital Partners LP        1,565,000       1,493,160         1.72%       Quarterly
Short Selling                   Rocker Partners LP                   1,640,000       1,859,406         2.15%       Annually
                                                                   -----------     -----------       ------

                                TOTAL                                3,205,000       3,352,566         3.87%
                                                                   -----------     -----------       ------

                                TOTAL INVESTMENTS                  $80,577,513      85,255,996        98.46%
                                                                   ===========

                                Other Assets, less Liabilities                       1,337,786         1.54%
                                                                                   -----------       ------

                                MEMBERS' CAPITAL                                   $86,595,782       100.00%
                                                                                   ===========       ======



                                       3


                     J.P. MORGAN MULTI-STRATEGY FUND, L.L.C.

                             Schedule of Investments
                                 March 31, 2005

  [THE FOLLOWING TABLE WAS REPRESENTED AS A PIE CHART IN THE PRINTED MATERIAL.]

              Investment Objective as a Percentage of Investments

Distressed Securities                14.26%
Long/Short Equities                  31.45%
Merger Arbitrage/Event Driven        11.94%
Opportunistic                        15.94%
Relative Value                       22.48%
Short Selling                         3.93%

THE INVESTMENTS IN INVESTMENT FUNDS SHOWN ABOVE, REPRESENTING 98.46% OF MEMBERS'
CAPITAL, HAVE BEEN VALUED AT FAIR VALUE AS DISCLOSED IN NOTE 2B.

None of the Investment Funds are related parties.  The management  agreements of
the  general   partners/managers   provide  for  compensation  to  such  general
partners/managers  in the form of fees  ranging  from 1% to 2%  annually  of net
assets and incentive fees of 20% to 25% of net profits earned.

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.


                                       4


                     J.P. MORGAN MULTI-STRATEGY FUND, L.L.C.

              Statement of Assets, Liabilities and Members' Capital

                                 March 31, 2005

ASSETS
Investments in investment funds, at fair value (cost $80,577,513)    $85,255,996
Cash and cash equivalents                                                395,719
Investments paid in advance                                            6,146,234
Deferred initial offering costs                                          136,599
Prepaid fees                                                              39,136
Interest receivable                                                        4,099
                                                                     -----------
         TOTAL ASSETS                                                 91,977,783
                                                                     -----------

LIABILITIES
Contributions received in advance                                      4,237,500
Tender offer proceeds payable                                            629,414
Due to Investment Manager                                                262,859
Professional fees payable                                                104,717
Management fees payable                                                   85,677
Other accrued expenses                                                    61,834
                                                                     -----------
         TOTAL LIABILITIES                                             5,382,001
                                                                     -----------

NET ASSETS                                                           $86,595,782
                                                                     ===========

MEMBERS' CAPITAL
Represented by:
Net Capital                                                          $81,917,299
Net unrealized gain on investments                                     4,678,483
                                                                     -----------
         MEMBERS' CAPITAL                                            $86,595,782
                                                                     ===========

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.


                                       5


                     J.P. MORGAN MULTI-STRATEGY FUND, L.L.C.

                             Statement of Operations

         For the Period from August 1, 2004 (commencement of operations)
                             through March 31, 2005

INVESTMENT INCOME
   Interest                                                         $    25,478
                                                                    -----------

EXPENSES
   Management Fees and Administrative Services Fees                     765,571
   Amortization of offering costs                                       273,198
   Professional fees                                                    108,333
   Organizational costs                                                 102,449
   Administration fees                                                   91,442
   Insurance expenses                                                    39,243
   Directors fees                                                        23,542
   Custodian fees                                                        10,138
   Other expenses                                                         1,914
                                                                    -----------
       Total expenses                                                 1,415,830
                                                                    -----------

       Fund expenses waived by Investment Manager                      (275,000)
       Fund expenses paid by Investment Manager                         (60,418)
       Fund expenses waived by Administrator                            (13,252)
                                                                    -----------
       Total waivers and reimbursements                                (348,670)
                                                                    -----------
       Net expenses                                                   1,067,160

                                                                    -----------
       NET INVESTMENT LOSS                                           (1,041,682)
                                                                    -----------

REALIZED AND UNREALIZED GAIN FROM INVESTMENT FUND TRANSACTIONS
    Net realized gain from investment fund transactions                  66,235
    Net unrealized appreciation on investment funds                   4,678,483
                                                                    -----------

    Net realized and unrealized gain from investment fund
transactions                                                          4,744,718
                                                                    -----------

NET INCREASE IN MEMBERS' CAPITAL DERIVED FROM OPERATIONS            $ 3,703,036
                                                                    ===========

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.


                                       6


                     J.P. MORGAN MULTI-STRATEGY FUND, L.L.C.

                    Statement of Changes in Members' Capital

         For the Period from August 1, 2004 (commencement of operations)
                             through March 31, 2005



                                                         MANAGING     SPECIAL         OTHER
                                                          MEMBER       MEMBER        MEMBERS          TOTAL
                                                                                      
FROM INVESTMENT ACTIVITIES
   Net investment loss                                   $   (135)   $    (657)   $ (1,040,890)   $ (1,041,682)

   Net realized gain from investment fund transactions          9           42          66,184          66,235
   Net unrealized appreciation on investment funds            606        2,952       4,674,925       4,678,483
   Incentive allocation                                       (23)     181,222        (181,199)             --
                                                         -----------------------------------------------------
       NET INCREASE IN MEMBERS' CAPITAL DERIVED
           FROM OPERATIONS                                    457      183,559       3,519,020       3,703,036

FROM MEMBERS' CAPITAL TRANSACTIONS
   Capital contributions                                   10,000       10,000      83,502,160      83,522,160
   Repurchase fee                                               1            2           7,846           7,849
   Capital redemptions                                         --     (114,000)       (523,263)       (637,263)
                                                         -----------------------------------------------------
       NET INCREASE (DECREASE) IN MEMBERS' CAPITAL
           DERIVED FROM CAPITAL TRANSACTIONS               10,001     (103,998)     82,986,743      82,892,746
                                                         -----------------------------------------------------

       NET CHANGE IN MEMBERS' CAPITAL                      10,458       79,561      86,505,763      86,595,782

       MEMBERS' CAPITAL AT BEGINNING OF PERIOD                 --           --              --              --
                                                         -----------------------------------------------------

       MEMBERS' CAPITAL AT END OF PERIOD                 $ 10,458    $  79,561    $ 86,505,763    $ 86,595,782
                                                         =====================================================


      THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.


                                       7


                     J.P. MORGAN MULTI-STRATEGY FUND, L.L.C.

                             Statement of Cash Flows

         For the Period from August 1, 2004 (commencement of operations)
                             through March 31, 2005


                                                                         
CASH FLOWS FROM OPERATING ACTIVITIES
   Net increase in members' capital derived from operations                 $  3,703,036
   Adjustments to reconcile net increase in members' capital derived from
   operations to net cash used in operating activities:
       Purchases of investment funds                                         (81,981,000)
       Proceeds from dispositions of investment funds                          1,469,722
       Net realized gain from investment fund transactions                       (66,235)
       Net unrealized appreciation on investment funds                        (4,678,483)
       Deferred offering costs                                                  (409,797)
       Amortization of offering costs                                            273,198
       Prepaid fees                                                              (39,136)
       Investments paid in advance                                            (6,146,234)
       Increase in interest receivable                                            (4,099)
       Due to Investment Manager                                                 262,859
       Increase in professional fees payable                                     104,717
       Increase in management fees payable                                        85,677
       Increase in other accrued expenses                                         61,834
                                                                            ------------

         NET CASH USED IN OPERATING ACTIVITIES                               (87,363,941)
                                                                            ------------

CASH FLOWS FROM FINANCING ACTIVITIES
   Capital contributions                                                      87,759,660
                                                                            ------------

             NET CASH PROVIDED BY FINANCING ACTIVITIES                        87,759,660
                                                                            ------------

NET INCREASE IN CASH                                                             395,719

Cash and cash equivalents at beginning of period                                      --
                                                                            ------------

Cash and cash equivalents at end of period                                  $    395,719
                                                                            ============


THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.


                                       8


                     J.P. MORGAN MULTI-STRATEGY FUND, L.L.C.

                              Financial Highlights

         For the Period from August 1, 2004 (commencement of operations)
                             through March 31, 2005

RATIOS AND OTHER FINANCIAL HIGHLIGHTS

The following  represents  the ratios to average net assets and other  financial
highlights  information for Members'  Capital other than the Managing Member and
the  Special  Member  for the  period  from  August  1,  2004  (commencement  of
operations) through March 31, 2005:


                                                                   
      TOTAL RETURN BEFORE INCENTIVE ALLOCATION (c)                           4.80%

      INCENTIVE ALLOCATION (c)                                              (0.24%)
                                                                      -----------
      TOTAL RETURN AFTER INCENTIVE ALLOCATION (c)                            4.56%

      RATIOS TO AVERAGE NET ASSETS:

          Expenses, before waivers (a) (b)                                   3.05%

          Expenses, net of waivers (a) (b)                                   2.30%

          Incentive allocation                                               0.26%
                                                                      -----------
          Expenses, net of waivers and incentive allocation (a) (b)          2.56%

          Net investment loss, before waivers (a) (b)                       (3.00%)

          Net investment loss, net of waivers (a) (b)                       (2.25%)

      Portfolio turnover rate (c)                                            2.30%

      Other Members' Capital, end of period                           $86,505,763


(a)   Annualized.

(b)   The  Investment  Manager and PFPC Inc.  waived fees and  expenses  for the
      period ended March 31, 2005.

(c)   Not annualized.

THE ABOVE RATIOS AND TOTAL RETURNS ARE  CALCULATED  FOR OTHER MEMBERS TAKEN AS A
WHOLE. AN INDIVIDUAL  INVESTOR'S RETURN MAY VARY FROM THESE RETURNS BASED ON THE
TIMING OF CAPITAL CONTRIBUTIONS AND INCENTIVE ALLOCATION.

THE ABOVE EXPENSE  RATIOS DO NOT INCLUDE THE EXPENSES FROM THE  UNDERLYING  FUND
INVESTMENTS, HOWEVER TOTAL RETURNS TAKE INTO ACCOUNT ALL EXPENSES.

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.


                                       9


J.P. MORGAN MULTI-STRATEGY FUND, L.L.C.

NOTES TO FINANCIAL STATEMENTS MARCH 31, 2005

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

1. ORGANIZATION

J.P. Morgan  Multi-Strategy Fund, L.L.C. (the "Fund") was organized as a limited
liability  company on April 6, 2004 under the laws of the State of Delaware  and
is registered  under the Investment  Company Act of 1940 (the "1940 Act"),  as a
closed-end,   non-diversified,   management   investment  company.   The  Fund's
investment  objective is to generate  consistent  capital  appreciation over the
long term, with relatively low volatility and a low correlation with traditional
equity and fixed-income markets. The Fund will seek to accomplish this objective
by allocating its assets  primarily  among  professionally  selected  investment
funds  ("Investment   Funds")  that  are  managed  by  experienced   third-party
investment  advisers  ("Portfolio  Managers") who invest in a variety of markets
and employ, as a group, a range of investment techniques and strategies.

J.P. Morgan  Alternative Asset Management,  Inc. (the "Investment  Manager"),  a
corporation  formed  under the laws of the State of Delaware and an affiliate of
J.P. Morgan Chase & Co. ("J.P. Morgan Chase"), is responsible for the allocation
of assets to various Investment Funds,  subject to policies adopted by the Board
of Directors (the "Board").  Ehrlich  Associates,  L.L.C.,  a limited  liability
company formed under the laws of the State of Delaware (the "Managing  Member"),
serves as the managing  member of the Fund. The Managing Member is registered as
a commodity pool operator with the Commodity Futures Trading Commission ("CFTC")
and is a member of the National Futures Association ("NFA").

CMRCC, Inc., a corporation formed under the laws of the State of New York and an
affiliate  of the  Investment  Manager,  is the special  member of the Fund (the
"Special  Member").  The Special  Member is  entitled  to all  performance-based
incentive allocations, if any from Members' accounts.


                                       10


J.P. MORGAN MULTI-STRATEGY FUND, L.L.C.

NOTES TO FINANCIAL STATEMENTS MARCH 31, 2005

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

2. SIGNIFICANT ACCOUNTING POLICIES

A. USE OF ESTIMATES

The preparation of financial statements in conformity with accounting principles
generally  accepted  in the United  States of America  requires  the  Investment
Manager to make estimates and  assumptions  that affect the amounts  reported in
the financial  statements and  accompanying  notes.  Actual results could differ
from these estimates.

B. PORTFOLIO VALUATION

The net asset  value of the Fund is  determined  by or at the  direction  of the
Investment  Manager as of the last business day of each month in accordance with
the valuation  principles  set forth below or as may be determined  from time to
time pursuant to policies established by the Board.

The Fund's investments in the Investment Funds are considered to be illiquid and
can only be redeemed periodically. The Board has approved procedures pursuant to
which the Fund values its  investments  in  Investment  Funds at fair value.  In
accordance with these procedures,  fair value as of each month-end ordinarily is
the value determined as of such month-end for each Investment Fund in accordance
with the Investment  Fund's  valuation  policies and reported at the time of the
Fund's valuation.

As a general matter, the fair value of the Fund's interest in an Investment Fund
represents the amount that the Fund could  reasonably  expect to receive from an
Investment  Fund  if the  Fund's  interest  were  redeemed  at the  time  of the
valuation,  based on information  reasonably available at the time the valuation
is made and that the Fund believes to be reliable. In the unlikely event that an
Investment Fund does not report a month-end value to the Fund on a timely basis,
the Fund would  determine  the fair value of such  Investment  Fund based on the
most recent value  reported by the  Investment  Fund, as well any other relevant
information  available  at the time the Fund  values its  portfolio.  The values
assigned to these  investments  are based on  available  information  and do not
necessarily represent amounts that might ultimately be realized, as such amounts
depend on future  circumstances  and cannot  reasonably be determined  until the
individual investments are actually liquidated. However, because of the inherent
uncertainty of valuation,  those estimated values may differ  significantly from
the  values  that would  have been used had a ready  market for the  investments
existed, and the differences could be significant.

C. DISTRIBUTIONS FROM INVESTMENT FUNDS

Distributions received,  whether in the form of cash or securities,  are applied
as a


                                       11


J.P. MORGAN MULTI-STRATEGY FUND, L.L.C.

NOTES TO FINANCIAL STATEMENTS MARCH 31, 2005

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

2. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

C. DISTRIBUTIONS FROM INVESTMENT FUNDS (CONTINUED)

reduction of the  investment's  cost when identified by the Investment Fund as a
return  of  capital.  Once  the  investment's  cost  is  received,  any  further
distributions are recognized as realized gains.

D. INCOME RECOGNITION AND SECURITY TRANSACTIONS

Interest income is recorded on an accrual basis.  Dividend income is recorded on
the   ex-dividend   date.   Realized  gains  and  losses  from  Investment  Fund
transactions  are  calculated  on the  identified  cost basis.  Investments  are
recorded on the effective date of the subscription in the Investment Fund.

E. FUND EXPENSES

The Fund bears all expenses  incurred in its business  other than those that the
Investment  Manager  assumes.  The  expenses  of the Fund  include,  but are not
limited  to,  the  following:  all  costs and  expenses  related  to  investment
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; due diligence,  including travel and
related expenses;  expenses of meetings of the Board and Members; all costs with
respect to  communications  to  Members;  and other  types of expenses as may be
approved from time to time by the Board.

F. INCOME TAXES

The Fund intends to operate and has elected to be treated as a  partnership  for
Federal  income tax  purposes.  Accordingly,  no  provision  for the  payment of
Federal,  state  or local  income  taxes  has  been  provided.  Each  Member  is
individually  required to report on its own tax return its distributive share of
the Fund's taxable income or loss.

G. CASH AND CASH EQUIVALENTS

Cash and cash equivalents consist of monies on deposit at PNC Bank, N.A.

H. INITIAL OFFERING COSTS AND ORGANIZATIONAL EXPENSES

The  Fund  incurred  initial  offering  costs  totaling  approximately  $409,797
comprised principally of legal costs pertaining to the preparation of the Fund's
offering documents.


                                       12


J.P. MORGAN MULTI-STRATEGY FUND, L.L.C.

NOTES TO FINANCIAL STATEMENTS MARCH 31, 2005

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

2. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

H. INITIAL OFFERING COSTS AND ORGANIZATIONAL EXPENSES (CONTINUED)

These costs are being amortized over a twelve-month period from the commencement
of operations.

Costs incurred in connection with the  organization of the Fund were expensed at
the commencement of operations.

3. MANAGEMENT FEE, RELATED PARTY TRANSACTIONS AND OTHER

The Investment  Manager provides  advisory and other services.  In consideration
for such  management  services,  the Fund pays the Investment  Manager a monthly
management fee equal to 0.125% (1.50% on an annualized  basis) and an additional
administrative  services fee of 0.0125% per month (0.15% on an annualized basis)
of end of month Members' Capital.

The Fund and the Investment  Manager have entered into an Expense Limitation and
Reimbursement  Agreement  (the "Expense  Limitation  Agreement"),  dated May 26,
2004,  under which the  Investment  Manager will agree to waive its fees and, if
necessary,  reimburse  expenses in respect of the Fund for each fiscal year that
the  Agreement  is in place so that the  total  operating  expenses  of the Fund
(excluding interest,  brokerage commissions,  other transaction-related expenses
and any extraordinary  expenses of the Fund as well as any Incentive Allocation)
do not exceed 2.30%  (comprising  the 1.5%  Management  Fee,  the 0.15%  Manager
Administrative  Services  Fee  and not  more  than a  further  0.65%  for  other
operating  expenses) on an  annualized  basis of the Fund's net assets as of the
end of each  month.  Under the  Expense  Limitation  Agreement,  any  waivers or
reimbursements  made by the  Investment  Manager will be subject to repayment by
the Fund within three years of the end of the fiscal year in which the waiver or
reimbursement  is made,  provided that  repayment  does not result in the Fund's
aggregate operating expenses exceeding the foregoing expense limitations.  Total
expenses  of the Fund  assumed by the  Investment  Manager  for the period  from
August 1, 2004 through March 31, 2005 were $60,418.  The Investment Manager also
waived fees of $275,000 during the same period.

The Fund has entered into an administration  agreement with PFPC Inc.  ("PFPC"),
whereby PFPC provides fund  accounting,  investor  services and transfer  agency
functions for the Fund. As  compensation  for services set forth herein that are
rendered by PFPC during the term of this Agreement, the Fund pays PFPC an annual
fee  ranging  from 0.035% to 0.075% of the Fund's  average  net  assets,  with a
minimum monthly fee of $6,250 for administration  and accounting,  an annual fee
of 0.015% of the Fund's average net assets, with a minimum


                                       13


J.P. MORGAN MULTI-STRATEGY FUND, L.L.C.

NOTES TO FINANCIAL STATEMENTS MARCH 31, 2005

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

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

monthly fee of $3,334 for regulatory  administration services, and an annual fee
for Member  services of $150 per Member,  with a minimum  monthly fee of $1,000.
PFPC waived $13,252 of its fees for the period from August 1, 2004 through March
31, 2005. Any fees waived by PFPC are recoverable from the Fund if the agreement
with PFPC is terminated  within the first three years of the  effective  date of
the agreement.

The  Independent  Directors  are each paid an annual  retainer  of $10,000  plus
reasonable  out-of-pocket  expenses in  consideration  for their  attendance  at
meetings of the Board, and any committees  thereof,  and other services they may
provide to the Fund.

PFPC  Trust  Company  serves as  custodian  of the Fund's  assets  and  provides
custodial services to the Fund.

4. SECURITY TRANSACTIONS

Aggregate purchases and sales of Investment Funds for the period ended March 31,
2005 amounted to $81,981,000 and $1,469,722, respectively.

At March 31, 2005,  the estimated  cost of  investments  for Federal  income tax
purposes  was  substantially  the  same  as the  cost  for  financial  reporting
purposes.   Accordingly,   gross  unrealized  appreciation  on  investments  was
$4,989,417  and gross  unrealized  depreciation  on  investments  was  $310,934,
resulting in net unrealized appreciation on investments of $4,678,483.

5. CONTRIBUTIONS, REDEMPTIONS, AND INCENTIVE ALLOCATION

Generally,  initial  and  additional  subscription  for  interests  by  eligible
investors  may be  accepted  at such times as the Fund may  determine.  The Fund
reserves the right to reject any  subscriptions  for interests in the Fund.  The
initial  acceptance  for  subscriptions  for  Interests  was August 1, 2004 (the
"Initial  Closing  Date").  After the Initial  Closing Date, the Fund intends to
accept subscriptions for interests as of the first day of each month.

The Fund from time to time may offer to repurchase interests pursuant to written
tenders by members.  These  repurchases  will be made at such times, and in such
amounts,  and on such  terms  as may be  determined  by the  Board,  in its sole
discretion.  The Investment  Manager and the Managing Member expect to typically
recommend to the Board that the Fund offer to repurchase  Interests from members
of up to 25% of the Fund's net assets


                                       14


J.P. MORGAN MULTI-STRATEGY FUND, L.L.C.

NOTES TO FINANCIAL STATEMENTS MARCH 31, 2005

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

5. CONTRIBUTIONS, REDEMPTIONS, AND INCENTIVE ALLOCATION (CONTINUED)

quarterly, effective as of the last day of March, June, September, and December.
A 1.5%  repurchase  fee payable to the Fund will be charged for  repurchases  of
Members'  Interests  at any time  prior  to the day  immediately  preceding  the
one-year  anniversary of a Member's  purchase of its  Interests.  For the period
ended March 31, 2005, the Fund charged Members' $7,849 in repurchase fees.

At the end of each Allocation  Period of the Fund, any net capital  appreciation
or net capital  depreciation of the Fund (both realized and unrealized),  as the
case  may  be,  is  allocated  to the  capital  accounts  of all of the  Members
(including  the Special  Member and the Managing  Member) in proportion to their
respective  opening capital account  balances for such  Allocation  Period.  The
initial  "Allocation  Period"  began on the  Initial  Closing  Date,  with  each
subsequent  Allocation  Period  beginning  immediately  after  the  close of the
preceding Allocation Period. Each Allocation Period closes on the first to occur
of (1) the  last  day of each  month,  (2) the  date  immediately  prior  to the
effective  date of (a) the  admission  of a new Member or (b) an  increase  in a
Member's  capital  contribution,  (3) the  effective  date of any  repurchase of
Interests, or (4) the date when the Fund dissolves.

At the end of each calendar  year, a Member's  return on its  investment for the
year is determined  and a portion of the net capital  appreciation  allocated to
each Member's  capital  account  during the year,  net of such Member's pro rata
share of the  Management  Fee,  is  reallocated  to the  capital  account of the
Special Member in the following manner: (1) net capital  appreciation up to a 6%
return  remains  allocated  to such Member  (the  "Preferred  Return");  (2) net
capital  appreciation  in excess of the Preferred  Return is  reallocated to the
Special  Member  until  it has been  allocated  the next  0.30% of  return  (the
"Catch-Up");  and (3) thereafter,  95% of any net capital appreciation in excess
of the Preferred Return plus the Catch-Up remains allocated to such Member,  and
the remaining 5% of such net capital  appreciation is reallocated to the Special
Member.  The amounts  reallocated  to the Special Member under (2) and (3) above
are referred to as the "Incentive Allocation."

No Incentive  Allocation is made,  however,  with respect to a Member's  capital
account until any cumulative net capital  depreciation  previously  allocated to
such   Member's   capital   account  plus  any   Management   Fees  and  Manager
Administrative   Service  Fees  charged  to  such  capital  account  (the  "Loss
Carryforward") have been recovered. Any Loss Carryforward of a Member is reduced
proportionately  to reflect  the  repurchase  of any  portion  of that  Member's
Interest.  At December 31, 2004, $118,391 was reallocated to the capital account
of the Special Member. Based upon profits for the year ended March 31, 2005, the
additional  Incentive Allocation that would be reallocated to the Special Member
is $62,831.  This amount is subject to change as Incentive  Allocations occur at
the end of each calendar year.


                                       15


J.P. MORGAN MULTI-STRATEGY FUND, L.L.C.

NOTES TO FINANCIAL STATEMENTS MARCH 31, 2005

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

6. FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK

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

The Fund invests primarily in Investment Funds that are not registered under the
1940 Act. The Investment  Funds invest in actively  traded  securities and other
financial  instruments  using  different  strategies and investment  techniques,
including  leverage,  that may  involve  significant  risks.  Although  the Fund
attempts to  diversify  its risk by  investing in  Investment  Funds  managed by
different   third  party   managers,   the  Investment   Funds  may  nonetheless
independently  invest a high  percentage  of their assets in the same or similar
specific  sectors  of the  market  in order to  achieve  a  potentially  greater
investment  return. As a result, the Investment Funds may be more susceptible to
economic,  political,  and regulatory developments in a particular sector of the
market,  positive and negative,  and may experience  increased volatility of the
Investment  Funds' net asset  value.  The Fund  invests  in a limited  number of
Investment Funds. Such concentration may result in additional risk.

Because of the  limitation on rights of redemption  and the fact that the Fund's
limited  liability  company  interests  will  not be  traded  on any  securities
exchange  or other  market and will be subject to  substantial  restrictions  on
transfer,  and because of the fact that the Fund may invest in Investment  Funds
that do not  permit  frequent  withdrawals  and  that  may  invest  in  illiquid
securities,  an  investment  in the Fund is a  highly  illiquid  investment  and
involves a substantial degree of risk.  Illiquid  securities owned by Investment
Funds are riskier than liquid securities because the Investment Funds may not be
able to dispose  of the  illiquid  securities  if their  investment  performance
deteriorates,  or may be able to dispose of the  illiquid  securities  only at a
greatly reduced price.  Similarly,  the illiquidity of the Investment  Funds may
cause  investors  to incur  losses  because of an  inability  to withdraw  their
investments from the Fund during or following  periods of negative  performance.
Although the Investment Manager and the Managing Member intend to recommend that
quarterly offers be made to repurchase up to 25% of the Fund's net assets, there
can be no assurance that the Fund will make such offers.


                                       16


J.P. MORGAN MULTI-STRATEGY FUND, L.L.C.

NOTES TO FINANCIAL STATEMENTS MARCH 31, 2005

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

7. INDEMNIFICATIONS

In the normal course of business,  the Fund enters into contracts that contain a
variety of  representations  that provide general  indemnifications.  The Fund's
maximum  exposure  under these  arrangements  is unknown,  as this would involve
future  claims  that may be made  against  the Fund that have not yet  occurred.
However, the Fund expects the risk of loss to be remote.

8. SUBSEQUENT EVENTS

Through  May  1,  2005,  the  Fund  received  subscriptions  from  investors  of
$6,900,000 of which $4,237,500 was received in advance of March 31, 2005.


                                       17


J.P. MORGAN MULTI-STRATEGY FUND, L.L.C.

DIRECTORS AND OFFICERS BIOGRAPHICAL DATA (UNAUDITED)
- --------------------------------------------------------------------------------

The  business  of the  Fund is  managed  under  the  direction  of the  Board of
Directors.  Subject to the  provisions of the  Operating  Agreement and Delaware
law, the Directors  have all powers  necessary and  convenient to carry out this
responsibility.  The Directors and officers of the Fund, their addresses,  their
ages and descriptions of their principal  occupations during the past five years
are listed below.



- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                       NUMBER OF
                                                                                      PORTFOLIOS
                                                                     PRINCIPAL          IN FUND
                              POSITION(S)    TERM OF OFFICE(i)     OCCUPATION(S)        COMPLEX
                               HELD WITH       AND LENGTH OF      DURING THE PAST      OVERSEEN       OTHER DIRECTORSHIPS HELD BY
 NAME, ADDRESS, AND AGE          FUND           TIME SERVED           5 YEARS         BY DIRECTOR              DIRECTOR
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                     
INDEPENDENT DIRECTORS
- ------------------------------------------------------------------------------------------------------------------------------------
Kenneth H. Beer                Director        May 26, 2004      Partner, Director       None.      Board Member, Children's
Johnson Rice & Co. L.L.C.                       to present       of Research and                    Hospital of New Orleans; Board
DOB: 6-29-1957                                                   Senior Energy                      Member, J.P. Morgan Corporate
                                                                 Analyst of                         Finance Investors; Board Member,
                                                                 Johnson Rice &                     J.P. Morgan U.S. Corporate
                                                                 Co. L.L.C.                         Finance Investors II; Board
                                                                 (investment                        Member, J.P. Morgan Europe
                                                                 banking firm).                     Corporate Finance Investors II;
                                                                                                    Board Member, J.P. Morgan
                                                                                                    Venture Capital Investors; Board
                                                                                                    Member, J.P. Morgan Venture
                                                                                                    Capital Investors II ; Board
                                                                                                    Member
- ------------------------------------------------------------------------------------------------------------------------------------
Gerald A. Okerman              Director        May 26, 2004      President and CEO       None.      Chairman of the Board, Aurora
Minnesota Research Fund,                        to present       of Minnesota                       Building Systems, Inc.; Board
Suite 25                                                         Research Fund                      Member, Nanocopoeia, Inc.; Board
Heritage Drive                                                   (technology);                      Member, Apprise, Inc.; Board
St. Paul, MN 55108                                               prior thereto,                     Member, J.P. Morgan Corporate
DOB: 2-21-1946                                                   Corporate                          Finance Investors; Board Member,
                                                                 Development and                    J.P. Morgan U.S. Corporate
                                                                 Investment Manager                 Finance Investors II; Board
                                                                 in the Corporate                   Member, J.P. Morgan Europe
                                                                 Enterprise                         Corporate Finance Investors II;
                                                                 Development                        Board Member, J.P. Morgan
                                                                 Department,                        Venture Capital Investors; Board
                                                                 Minnesota Mining                   Member, J.P. Morgan Venture
                                                                 and Manufacturing                  Capital Investors II
                                                                 (3M) (a
                                                                 multinational
                                                                 manufacturing
                                                                 company).
- ------------------------------------------------------------------------------------------------------------------------------------


- ----------
(i)   Each Director serves for the duration of the Fund, or until his death,
      resignation, termination, removal or retirement.


                                       18


J.P. MORGAN MULTI-STRATEGY FUND, L.L.C.

DIRECTORS AND OFFICERS BIOGRAPHICAL DATA (UNAUDITED)
- --------------------------------------------------------------------------------



- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                       NUMBER OF
                                                                                      PORTFOLIOS
                                                                     PRINCIPAL          IN FUND
                              POSITION(S)    TERM OF OFFICE(i)     OCCUPATION(S)        COMPLEX
                               HELD WITH       AND LENGTH OF      DURING THE PAST      OVERSEEN       OTHER DIRECTORSHIPS HELD BY
 NAME, ADDRESS, AND AGE          FUND           TIME SERVED           5 YEARS         BY DIRECTOR              DIRECTOR
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                     
S. Lawrence                    Director        May 26, 2004      Executive Vice          None.      Board Member, AT&T Investment
Prendergast                                     to present       President of                       Management Corp.; Board Member,
Prendergast Capital                                              Finance of                         Batterymarch Global Emerging
Management                                                       LaBranche & Co.                    Markets Fund; Board Member,
DOB: 4-20-1941                                                   (specialist firm                   Cincinnati Incorporated; Private
                                                                 on the NYSE);                      Equity Fund Advisory Board
                                                                 prior thereto                      Member, E.M. Warburg, Pincus &
                                                                 Chairman and CEO                   Co.; Private Equity Fund
                                                                 of AT&T Investment                 Advisory Board Member, Lehman
                                                                 Management Corp.                   Brothers; International Capital
                                                                 (money management                  Markets Advisory Board Member,
                                                                 company).                          NYSE; Board Member, Turrell
                                                                                                    Fund; Board Member, J.P. Morgan
                                                                                                    Corporate Finance Investors;
                                                                                                    Board Member, J.P. Morgan U.S.
                                                                                                    Corporate Finance Investors II;
                                                                                                    Board Member, J.P. Morgan Europe
                                                                                                    Corporate Finance Investors II;
                                                                                                    Board Member, J.P. Morgan
                                                                                                    Venture Capital Investors; Board
                                                                                                    Member, J.P. Morgan Venture
                                                                                                    Capital Investors ; Board
                                                                                                    Member, J.P. Morgan Venture
                                                                                                    Capital Investors II

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


- ----------
(i)   Each Director serves for the duration of the Fund, or until his death,
      resignation, termination, removal or retirement.


                                       19


J.P. MORGAN MULTI-STRATEGY FUND, L.L.C.

DIRECTORS AND OFFICERS BIOGRAPHICAL DATA (UNAUDITED) (CONTINUED)
- --------------------------------------------------------------------------------



- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                       NUMBER OF
                                                                                      PORTFOLIOS
                                                                     PRINCIPAL          IN FUND
                              POSITION(S)    TERM OF OFFICE(i)     OCCUPATION(S)        COMPLEX
                               HELD WITH       AND LENGTH OF      DURING THE PAST      OVERSEEN       OTHER DIRECTORSHIPS HELD BY
 NAME, ADDRESS, AND AGE          FUND           TIME SERVED           5 YEARS         BY DIRECTOR              DIRECTOR
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                     
INTERESTED DIRECTORS
- ------------------------------------------------------------------------------------------------------------------------------------
Lawrence M. Unrein             Director        May 26, 2005      Managing Director,      None.      Board Member, National Surgical
JPMorgan Investment                             to present       JPMorgan Investment                Hospitals, Inc.; Board Member,
Management, Inc.                                                 Management, Inc.                   Response Insurance; and Board
522 Fifth Avenue, Floor 15                                                                          Member, Performance, Inc.;
New York, NY 10036                                                                                  Advisory Board Member, Accel
DOB: 2-2-1956                                                                                       Partners; Advisory Board Member,
                                                                                                    Apax US/Patricof & Co.; Advisory
                                                                                                    Board Member, Clayton, Dubilier
                                                                                                    & Rice; Advisory Board Member,
                                                                                                    Exxel Capital Partners; Advisory
                                                                                                    Board Member, Fenway Partners;
                                                                                                    Advisory Board Member, Great
                                                                                                    Hill Equity Partners; Advisory
                                                                                                    Board Member, MeriTech Capital
                                                                                                    Partners; Advisory Board Member,
                                                                                                    New Enterprise Associates;
                                                                                                    Advisory Board Member, North
                                                                                                    Bridge Venture Partners;
                                                                                                    Advisory Board Member, Redpoint
                                                                                                    Venture Partners; Advisory Board
                                                                                                    Member, TA Associates; and
                                                                                                    Advisory Board Member, Welsh,
                                                                                                    Carson, Anderson & Stowe.
- ------------------------------------------------------------------------------------------------------------------------------------


- ----------
(i)   Each Director serves for the duration of the Fund, or until his death,
      resignation, termination, removal or retirement.


                                       20


J.P. MORGAN MULTI-STRATEGY FUND, L.L.C.

DIRECTORS AND OFFICERS BIOGRAPHICAL DATA (UNAUDITED) (CONTINUED)
- --------------------------------------------------------------------------------



- ---------------------------------------------------------------------------------------------------------------------
                                                          TERM OF OFFICE
                                 POSITION(S) HELD WITH     AND LENGTH OF     PRINCIPAL OCCUPATION(S) DURING THE PAST
   NAME, ADDRESS, AND AGE                FUND               TIME SERVED                      5 YEARS
- ---------------------------------------------------------------------------------------------------------------------
OFFICERS
- ---------------------------------------------------------------------------------------------------------------------
                                                                   
Lawrence M. Unrein              Chief Executive Officer     May 26, 2005    Managing Director, JPMorgan Investment
JPMorgan Investment                                          to present     Management, Inc.
Management, Inc.
522 Fifth Avenue, Floor 15
New York, NY 10036
DOB: 2-2-1956

- ---------------------------------------------------------------------------------------------------------------------
Thomas J. DiVuolo               Chief Financial Officer     May 26, 2005    Vice President and Chief Financial
J.P. Morgan Alternative Asset                                to present     Officer, J.P. Morgan Alternative Asset
Management, Inc.                                                            Management, Inc.; prior thereto Senior
522 Fifth Avenue, Floor 10                                                  Vice President, Kenmar Advisory Corp. (an
New York, NY 10036                                                          asset management firm).
DOB: 7-27-1960
- ---------------------------------------------------------------------------------------------------------------------


The Funds' Forms N-Q are available on the Commission's web site at
HTTP://WWW.SEC.GOV, and may be reviewed and copied at the Commission's Public
Reference Room in Washington, DC. Information on the operation of the Public
Reference Room may be obtained by calling 1-800-SEC-0330.

A description of the policies and procedures that the Funds use to determine how
to vote proxies relating to portfolio securities, as well as information
relating to how the Funds voted proxies relating to portfolio securities during
the most recent 12-month period ended June 30, is available (i) without charge,
upon request, by caling 1-212-837-1432, and (ii) on the Commission's website at
HTTP://WWW.SEC.GOV.


                                       21


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.


     (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 description.


     (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 of
directors has determined  that S. Lawrence  Prendergast is qualified to serve as
an audit committee  financial  expert serving on its audit committee 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
         $35,000 for 2005 and not applicable for 2004.


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 $0 for 2005 and not applicable for 2004.

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 $20,000 for 2005 and not
         applicable for 2004.

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 $0
         for 2005 and not applicable for 2004.

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

              The Fund's Audit  Committee  approves all non-audit  services,  as
              required  by the  statutes  and  regulations  administered  by the
              Securities and Exchange Commission, including the 1940 Act and the
              Sarbanes-Oxley Act of 2002.

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

                           (b) N/A

                           (c) 100%

                           (d) N/A

(f)      The  percentage  of  hours  expended  on  the  principal   accountant's
         engagement to audit the registrant's  financial statements for the most
         recent fiscal year that were  attributed  to work  performed by persons
         other than the principal  accountant's  full-time,  permanent employees
         was 0%.

(g)      The aggregate non-audit fees billed by the registrant's  accountant for
         services  rendered to the registrant,  and rendered to the registrant's
         investment  adviser  (not  including  any  sub-adviser  whose  role  is
         primarily portfolio management and is subcontracted with or overseen by
         another investment adviser), and any entity controlling, controlled by,
         or under common control with the adviser that provides ongoing services
         to the  registrant  for  each  of the  last  two  fiscal  years  of the
         registrant was $0 for 2005 and not applicable for 2004.

(h)      Not applicable.


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 Proxy Voting Policies are attached herewith.



                 J.P. MORGAN ALTERNATIVE ASSET MANAGEMENT, INC.
                      PROXY VOTING POLICIES AND PROCEDURES

OBJECTIVE

J.P. Morgan Alternative Asset Management, Inc. ("JPMAAM"), an investment adviser
registered with the Securities and Exchange  Commission and an affiliate of J.P.
Morgan Chase & Co  ("JPMC"),  is  responsible  for the  allocation  of assets on
behalf of its clients to various private investment funds, including hedge funds
and other  alternative  investment  pools that are structured as private limited
partnerships,    limited   liability   companies   or   offshore    corporations
(collectively,  "Alternative  Investments").  The voting  rights of  Alternative
Investments  generally  are  contract  rights  set  forth in the  organizational
documents (e.g., the limited partnership agreement, limited liability company or
memorandum  and  articles  of  association).  As  privately  placed  securities,
Alternative  Investments  generally  are not  subject to the  regulatory  scheme
applicable  to  public  companies.  Consequently,  in  most  cases,  Alternative
Investments  do not issue  proxies.  Instead,  they often solicit  consents from
their limited partners, members or shareholders.

As an investment  manager,  JPMAAM in the normal course of business is typically
granted by its clients the  authority to vote the  solicitations  or consents of
Alternative  Investments and the proxies of securities  directly held by clients
that are not under the management of a sub-adviser  (e.g.,  securities  that are
received from in-kind  redemptions).  In accordance with the Investment Advisers
Act of 1940, as amended (the "Advisers  Act"),  the Employee  Retirement  Income
Security Act of 1974, as amended ("ERISA"),  and other applicable  fiduciary and
regulatory standards, JPMAAM's objective is to vote the solicitations,  consents
and proxies (hereinafter  referred to as "proxies") in the best interests of its
clients.  To further  that  objective,  JPMAAM has adopted  these  Proxy  Voting
Policies and Procedures.

THE PROXY VOTING PROCESS

1. VOTING IN GENERAL. JPMAAM's Portfolio Management Group ("PMG") as part of its
ongoing analysis of client holdings monitors significant  developments  relating
to  the  portfolio  of  Alternative  Investments.  BECAUSE  IN  THE  CONTEXT  OF
ALTERNATIVE  INVESTMENTS  EACH SOLICITED VOTE RAISES UNIQUE  QUESTIONS AND IS AN
INTEGRAL PART OF JPMAAM'S INVESTMENT  PROCESS,  EACH PROXY OR OTHER SOLICITATION
WITH RESPECT TO ALTERNATIVE  INVESTMENTS WILL BE ANALYZED BY A MEMBER OR MEMBERS
OF THE PMG ON A CASE-BY-CASE BASIS.

For proxies  received  with  respect to any  securities  other than  Alternative
Investments  held  directly by  JPMAAM's  clients,  for which  JPMAAM has voting
responsibility, JPMAAM will defer the vote to a proxy voting service and vote in
accordance with their recommendation.

Situations  may  arise  in  which  more  than  one  client  invests  in the same
Alternative Investment or securities.  In addition, two or more fund/clients may
be invested in strategies  having different  investment  objectives,  investment
styles or portfolio  managers.  As a result,  JPMAAM may cast different votes on
behalf of different clients.

2. RESPONSIBILITY FOR VOTE FOR ALTERNATIVE INVESTMENTS - PRIMARY CONTACT FOR THE
MANAGER OF THE  UNDERLYING  HEDGE FUND OR OTHER PERSON  IDENTIFIED BY COMPLIANCE
OFFICER.  Where  the  proxy  being  voted is with  respect  to  interests  in an
underlying  hedge fund  ("UHF")  owned by a JPMAAM  client over which JPMAAM has
discretionary  investment  authority,  it  shall  be the  responsibility  of the
Primary  Contact  in the PMG for the  investment  manager of the UHF to vote the
proxies in a timely manner and otherwise in accordance with these procedures. In
the absence of the Primary  Contact,  the  Compliance  Officer shall assign such
responsibility  to another  person in the PMG in accordance  with the procedures
set forth below in this section.

3. PROCEDURES FOR VOTING PROXIES. JPMAAM has adopted the following procedures in
order to ensure that all proxy materials are processed in a timely fashion:


     o    All proxies and related  materials should be received by, or forwarded
          to, the  Operations  Group (the "OG") and processed by the  designated
          person or persons within the OG.

     o    The OG will:

          o    Forward the materials by e-mail to:

               []   the Primary Contact for the manager of that UHF in the PMG;
               []   the Secondary Contact for that manager in the PMG; and
               []   the Compliance Officer.

          o    Include in the cover email the following information:

               []   name of UHF and manager;
               []   name(s) of the JPMAAM client portfolio(s)  holding interests
                    in this UHF; and
               []   the date and time by which JPMAAM must submit the proxy (the
                    "Voting  Deadline").  (This is to allow  enough time for the
                    completed  proxy to be returned  to the issuer  prior to the
                    Voting Deadline.)

          o    The  Compliance  Officer  will  promptly  follow up via e-mail to
               ensure that if both the Primary Contact and Secondary Contact are
               unavailable,  the proxy material is assigned to another member of
               the PMG. The person assigned  responsibility (whether the Primary
               Contact, Secondary Contact, or another PMG member) is referred to
               herein  as the "PMG  Designate".  If the  Compliance  Officer  is
               absent, the Legal Department will perform this follow up.

          o    The  PMG  Designate  will  advise  each  PMG  member  who  is the
               portfolio manager of a client portfolio holding interests in that
               UHF of  the  proxy  solicitation,  and  will  analyze  the  proxy
               materials  and  make  a  decision  on  how to  vote  each  proxy,
               conferring  with the relevant  portfolio  managers if appropriate
               (absent  material  conflicts  of interest - if there are material
               conflicts  of  interest,  follow  procedures  described  below in
               "Material  Conflicts  of  Interest").  The  PMG  Designate  shall
               promptly  communicate  via  email or  otherwise  in  writing  the
               decision  as to how to vote  each  proxy  to the OG (by  close of
               business on the day before the Voting Deadline,  unless otherwise
               agreed with the OG), copying the Compliance  Officer for purposes
               of  recordkeeping.  Once  instructions  are  received in a timely
               manner from the PMG Designate,  the OG shall have  responsibility
               for  submitting  the  proxy  prior to the  Voting  Deadline  (and
               providing  a copy  of the  proxy,  as  voted,  to the  Compliance
               Officer).

          o    In some cases,  proxy  materials  stipulate how a failure to vote
               the proxy will be interpreted  (for example,  proxy materials may
               stipulate  that  no  vote  will be  deemed  to be a vote  for the
               proposal,  or that there is no need to submit a proxy if there is
               an intention to vote in favor of the  proposal).  In such a case,
               the PMG Designate must still determine how to vote the proxy, and
               convey this decision via email or other written  communication to
               the OG, with copy to the Compliance  Officer, as described above.
               If  the  PMG  Designate  decides  that  a  proxy  should  not  be
               submitted, the OG shall email the PMG Designate's decision to the
               UHF and keep a copy of that email in its files.

MATERIAL CONFLICTS OF INTEREST

Rule 206(4)-6  under the Advisers Act requires that the proxy voting  procedures
adopted and implemented by a registered  investment  adviser include  procedures
that  address  material  conflicts  of  interest  that  may  arise  between  the
investment  adviser and its  clients.  Material  conflicts of interest may arise
when management of a JPMAAM investment  management client or prospective client,
distributor or prospective distributor of its investment management products, or
critical  vendor,  is  soliciting  proxies  and  failure  to  vote in  favor  of
management  may affect  JPMAAM's  relationship  with such company and materially
impact  JPMAAM's  business;  or when a  personal  relationship  between a JPMAAM
officer and management of a company or other proponents of proxy proposals could
impact the voting decision.  JPMAAM is a part of the global  financial  services
firm JPMC. Material conflicts of interest could also arise between the interests
of JPMC and JPMAAM clients.

                                       2


To address such  material  conflicts  of interest,  JPMC and JPMAAM have adopted
policies to  safeguard  the  integrity  of  JPMAAM's  investment  processes  and
decisions,   including   proxy  voting,   and  to  maintain  the  integrity  and
independence  of the investment  process and decisions.  JPMAAM has  established
informational  barriers  designed to prevent the flow of information from JPMC's
securities,  lending,  investment  banking  and other  divisions  from  reaching
JPMAAM's investment professionals.

In  addition,  JPMAAM has  adopted the  procedures  discussed  in the  following
section to address material conflicts of interest.

ESCALATION OF CONFLICTS OF INTEREST

The PMG  Designate,  along  with the  Compliance  Officer,  is  responsible  for
identifying potential material conflicts of interest.  When a potential material
conflict of interest has been identified between the interests of JPMAAM and its
clients, it is the responsibility of the investment professional in consultation
with senior  management  and the Proxy  Voting  Committee  (described  below) to
evaluate  the  matter  and  determine  whether an actual  material  conflict  of
interest exists.

In the event an actual material  conflict of interest  exists,  the final voting
decision will be made by the Proxy Voting Committee.

Depending upon the nature of the material conflict, JPMAAM may elect to take one
or more of the following measures, or other appropriate action:

     []   removing certain JPMAAM personnel from the proxy voting process;
     []   "walling off"  personnel  with  knowledge of the material  conflict to
          ensure that such personnel do not influence the relevant proxy vote;
     []   deferring  the vote to a proxy voting  service and vote in  accordance
          with their recommendation
     []   deferring the vote to an independent person or body (e.g., independent
          directors)

The resolution of all potential and actual material conflict issues presented to
the senior JPMAAM professionals will be thoroughly documented.

PROXY VOTING COMMITTEE

A Proxy Voting  Committee  composed of senior  individuals  from JPMAAM,  Legal,
Compliance,  Risk  Management and Operations  Groups  provides  oversight of the
proxy voting process on an on-going basis. The primary purposes of the Committee
are to: periodically review general proxy voting matters and discuss and come to
conclusions on more controversial proxy voting issues.

RECORDKEEPING

JPMAAM is required to maintain in an easily  accessible place for five (5) years
all records  relating to the proxy  voting  process  (the first two years at the
office of JPMAAM).  Those  records  will be kept by the OG and will  include the
following:

     []   a copy of the JPMAAM Proxy Voting Policies and Procedures;
     []   a copy of each proxy statement received on behalf of JPMAAM clients;
     []   a record of each vote cast on behalf of JPMAAM client holdings;
     []   a copy of all documents created by JPMAAM personnel that were material
          to  making a  decision  on the  voting of  client  securities  or that
          memorialize the basis of the decision; and
     []   A copy of each  written  request  by a client for  information  on how
          JPMAAM voted proxies on behalf of the client, as well as a copy of any
          written  response  by JPMAAM to any  request  by a JPMAAM  client  for
          information on how JPMAAM voted proxies on behalf of our client.

Adopted:  May 26, 2004

                                       3

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.

Not applicable.



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 has  materially
         affected,   or  is  reasonably   likely  to  materially   affect,   the
         registrant's internal control over financial reporting.


ITEM 12. EXHIBITS.

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

     (a)(2)   Certifications  pursuant to 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) J.P. Morgan Multi-Strategy Fund, L.L.C.
            --------------------------------------------------------------------


By (Signature and Title)*  /s/ Lawrence M. Unrein
                         -------------------------------------------------------
                               Lawrence M. Unrein, Principal Executive Officer
                               (principal executive officer)

Date     June 3, 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/ Lawrence M. Unrein
                         -------------------------------------------------------
                               Lawrence M. Unrein, Principal Executive Officer
                               (principal executive officer)

Date     June 3, 2005
    ----------------------------------------------------------------------------


By (Signature and Title)*  /s/ Thomas J. DiVuolo
                         -------------------------------------------------------
                               Thomas J. DiVuolo, Principal Financial Officer
                               (principal financial officer)

Date     June 3, 2005
    ----------------------------------------------------------------------------



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