XANTHUS FUND LLC
SC 13E4, 1999-11-26
Previous: SEDONA WORLDWIDE INC, 10KSB40/A, 1999-11-26
Next: CDBEAT COM INC, SC 13D, 1999-11-26





                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                 SCHEDULE 13E-4
                          Issuer Tender Offer Statement
      (Pursuant to Section 13(e)(1) of the Securities Exchange Act of 1934)

                              XANTHUS FUND, L.L.C.
                                (Name of Issuer)

                              XANTHUS FUND, L.L.C.
                      (Name of Person(s) Filing Statement)

                       LIMITED LIABILITY COMPANY INTERESTS
                         (Title of Class of Securities)

                                   Paul Belica
                              Xanthus Fund, L.L.C.
                     One World Financial Center, 31st Floor
                               200 Liberty Street
                            New York, New York 10281
                                 (212) 667-4225

       (Name, Address and Telephone Number of Person Authorized to Receive
     Notices and Communications on Behalf of the Person(s) Filing Statement)

                                 With a copy to:

                            Kenneth S. Gerstein, Esq.
                            Schulte Roth & Zabel LLP
                                900 Third Avenue
                            New York, New York 10022
                                 (212) 756-2533

                                December 1, 1999
                       (Date Tender Offer First Published,
                       Sent or Given to Security Holders)

                            CALCULATION OF FILING FEE

- --------------------------------------------------------------------------------
     Transaction Valuation: $25,000,000 (a)     Amount of Filing Fee: $5,000 (b)
- --------------------------------------------------------------------------------

(a)  Calculated as the aggregate  maximum  purchase price for limited  liability
     company interests.

(b)  Calculated at 1/50th of 1% of the Transaction Valuation.

     [_]  Check  box if any  part  of the  fee is  offset  as  provided  by Rule
     0-11(a)(2)  and  identify  the  filing  with which the  offsetting  fee was
     previously  paid.  Identify the previous filing by  registration  statement
     number, or the Form or Schedule and the date of its filing.

Amount Previously Paid:
                       ---------------------------------------------------------
Form or Registration No.:
                         -------------------------------------------------------
Filing Party:
             -------------------------------------------------------------------
Date of Filing:
               -----------------------------------------------------------------


<PAGE>


ITEM 1. SECURITY AND ISSUER.

     (a) The name of the issuer is Xanthus Fund, L.L.C.  (the "Fund").  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 and is
organized as a Delaware  limited  liability  company.  The  principal  executive
office of the Fund is located at One World  Financial  Center,  31st Floor,  200
Liberty Street, New York, New York 10281.

     (b) The  title of the  securities  that  are the  subject  of the  offer to
purchase  ("Offer  to  Purchase")  is limited  liability  company  interests  or
portions  thereof  in  the  Fund.  (As  used  herein,  the  term  "Interest"  or
"Interests,"  as the context  requires,  shall  refer to the  limited  liability
company  interests in the Fund and portions thereof that constitute the class of
security  that is the  subject of this  tender  offer or the  limited  liability
company  interests in the Fund or portions  thereof that are tendered by members
to the Fund  pursuant to the Offer to  Purchase.) As of the close of business on
October 31, 1999, there was approximately $108,608,293 outstanding in capital of
the Fund held in Interests.  Subject to the conditions set forth in the Offer to
Purchase,  the Fund  will  purchase  up to  $25,000,000  of  Interests  that are
tendered  by and not  withdrawn  prior to 12:00  Midnight,  New  York  time,  on
December 31, 1999, subject to any extension of the Offer to Purchase.

     The  purchase  price of  Interests  tendered  to the Fund will be their net
asset value as of the close of business on December  31,  1999,  if the Offer to
Purchase  expires on the initial  expiration  date of  December  31,  1999,  and
otherwise,  at their net asset  value as of the close of  business on such later
date as corresponds to any extension of the Offer to Purchase.

     For members who tender their entire Interest, payment of the purchase price
will consist of: (1) cash and/or  marketable  securities  (valued in  accordance
with the Fund's Limited  Liability  Company  Agreement  dated as of February 10,
1999 (the "LLC  Agreement"))  in an aggregate  amount equal to 95 percent of the
estimated  unaudited  net asset value of Interests  tendered and accepted by the
Fund,  determined  as of the  expiration  date,  which is  expected  to be 12:00
Midnight,  New York time,  December 31, 1999,  payable within ten days after the
expiration date (the "95% Cash Payment"); and (2) a promissory note (the "Note")
entitling the holder  thereof to a contingent  payment  equal to the excess,  if
any, of (a) the net asset value of  Interests  tendered and accepted by the Fund
as of the expiration date,  determined based on audited financial  statements of
the Fund for 1999, over (b) the 95% Cash Payment.  The Note will be delivered to
the  tendering  member in the  manner  set forth in the  Letter of  Transmittal,
attached  hereto as Exhibit C, within ten days after  expiration of the Offer to
Purchase and will not be  transferable.  The Note will be payable in cash within
ten days after completion of the audit of the financial  statements of the Fund.
It is anticipated that the audit of the Fund's 1999 financial statements will be
completed  by no later  than 60 days  after  the end of the  year.  Any  amounts
payable under the Note will include  interest,  if any, earned by the Fund on an
amount,  deposited by the Fund in a  segregated  custodial  account,  equal to 5
percent of the  estimated  unaudited  net asset value of Interests  tendered and
accepted by the Fund.



                                      -2-
<PAGE>


     Members who tender a portion of their Interest (subject to maintenance of a
minimum  capital  account  balance)  will  receive a cash payment of 100% of the
tendered Interest within ten days after the expiration of the Offer.

     The Fund has been  informed by its  investment  adviser,  CIBC  Oppenheimer
Advisers,  L.L.C.  (the  "Adviser"),  that  its  affiliate,   Canadian  Imperial
Holdings,  Inc.,  intends to tender the  portion of the  Interest  it holds as a
member that represents the gain on its investment.

     Although  the Fund has  retained  the option to pay all or a portion of the
purchase price by distributing marketable securities, the purchase price will be
paid  entirely in cash  except in the  unlikely  event that the Fund's  Board of
Managers determines that the distribution of securities is necessary to avoid or
mitigate any adverse effect of the Offer to Purchase on the remaining members of
the Fund. A copy of: (i) the cover letter to the Offer to Purchase and Letter of
Transmittal;  (ii) the Offer to Purchase; (iii) a form of Letter of Transmittal;
and (iv) a form of  Notice  of  Withdrawal  of  Tender  are  attached  hereto as
Exhibits A, B, C and D respectively.

     (c)  Interests  are not traded in any market,  and any transfer  thereof is
strictly limited by the terms of the LLC Agreement.

     (d) Not applicable.

ITEM 2. SOURCE AND AMOUNT OF FUNDS OR OTHER CONSIDERATION.

     (a) The Fund  expects  that  the  purchase  price  for  Interests  acquired
pursuant to the Offer to Purchase,  which will not exceed  $25,000,000,  will be
derived from: (1) cash on hand; (2) the proceeds of the sale of and/or  delivery
of  securities  and  portfolio  assets  held by the Fund;  and/or  (3)  possibly
borrowings,  as described in paragraph (b), below.  The Fund will segregate with
its custodian  cash or U.S.  government  securities  or other liquid  securities
equal  to the  value of the  amount  estimated  to be paid  under  any  Notes as
described above. The purchase price for Interests acquired pursuant to the Offer
to  Purchase  shall  not be  derived  from any of the  members  of the  Board of
Managers of the Fund,  from the Adviser or from CIBC World  Markets  Corp.,  the
managing member of the Adviser.

     (b) Neither the Fund nor the Adviser has  determined at this time to borrow
funds to purchase  Interests in connection with the Offer to Purchase.  However,
depending on the dollar  amount of Interests  tendered  and  prevailing  general
economic and market conditions,  the Fund, in its sole discretion, may decide to
fund any portion of the purchase  price,  subject to compliance  with applicable
law, from its existing margin facility established with the Fund's prime broker,
Morgan  Stanley  Dean  Witter & Co.  ("Morgan  Stanley").  If the Fund funds any
portion  of the  purchase  price in that  manner,  it will  deposit  assets in a
special custody account with its custodian,  The Chase Manhattan Bank,  N.A., to
serve as collateral for any amounts so borrowed, and if the Fund were to fail to
repay any such amounts,  Morgan  Stanley would be entitled to satisfy the Fund's
obligations from the collateral  deposited in the special custody  account.  The
Fund expects that the repayment of any amounts borrowed from Morgan Stanley


                                      -3-
<PAGE>


will be  financed  from  additional  funds  contributed  to the Fund by existing
and/or new members, or from the proceeds of the sale of securities and portfolio
assets held by the Fund.

ITEM 3.  PURPOSE OF THIS TENDER  OFFER AND PLANS OR  PROPOSALS  OF THE ISSUER OR
         AFFILIATE.

     The purpose of the Offer to Purchase is to provide liquidity to members who
hold  Interests as  contemplated  by and in accordance  with the  procedures set
forth in the Fund's  Confidential  Memorandum  dated March 1999, as supplemented
quarterly (the "Confidential Memorandum"), and the LLC Agreement. Interests that
are  tendered  to the Fund in  connection  with the  Offer to  Purchase  will be
retired, although the Fund may issue Interests from time to time in transactions
not involving any public offering conducted pursuant to Rule 506 of Regulation D
under the Securities Act of 1933, as amended. The Fund currently expects that it
will accept  subscriptions  for Interests as of January 1, 2000 and on the first
day of each month thereafter, but is under no obligation to do so.

     Neither the Fund nor the Adviser has any plans or proposals  that relate to
or would result in: (a) the acquisition by any person of additional Interests in
the Fund (other than the Fund's intention to accept  subscriptions for Interests
from  time  to  time in the  discretion  of the  Fund),  or the  disposition  of
Interests in the Fund; (b) an  extraordinary  corporate  transaction,  such as a
merger,  reorganization  or  liquidation,  involving  the  Fund;  (c) a sale  or
transfer of a material  amount of assets of the Fund (other than as the Board of
Managers  determines  may be necessary or appropriate to fund any portion of the
purchase  price for Interests  acquired  pursuant to the Offer to Purchase or in
connection with ordinary portfolio  transactions of the Fund); (d) any change in
the identity of the investment  adviser of the Fund, or in the management of the
Fund including,  but not limited to, any plans or proposals to change the number
or the term of the  members of the Board of  Managers  of the Fund,  to fill any
existing  vacancy on the Board of Managers or to change any material term of the
investment  advisory agreement with the Adviser;  (e) any material change in the
present  distribution  policy or indebtedness or capitalization of the Fund; (f)
any other  material  change in the Fund's  structure or business,  including any
plans or proposals to make any changes in its fundamental  investment  policies,
as amended, for which a vote would be required by Section 13 of the 1940 Act; or
(g) any changes in the LLC  Agreement  or other  actions  that might  impede the
acquisition of control of the Fund by any person.  Items (h) through (j) of this
Item 3 are not applicable to the Fund.

ITEM 4. INTEREST IN SECURITIES OF THE ISSUER.

     Other than the acceptance of subscriptions for Interests on October 1, 1999
and November 1, 1999,  there have been no  transactions  involving the Interests
that were effected  during the past 40 business  days by the Fund,  the Adviser,
any  member of the Fund or any  person  controlling  the Fund or the  Adviser or
controlling any member of the Fund.


                                      -4-
<PAGE>


ITEM 5. CONTRACTS, ARRANGEMENTS, UNDERSTANDINGS OR RELATIONSHIPS WITH RESPECT TO
        THE ISSUER'S SECURITIES.

     The Confidential  Memorandum and the LLC Agreement,  which were provided to
each member in advance of subscribing  for Interests,  provide that the Board of
Managers  have the  discretion  to  determine  whether  the Fund  will  purchase
Interests  from  members  from time to time  pursuant  to written  tenders.  The
Confidential Memorandum also states that the Adviser of the Fund expects that it
will  recommend to the Board of Managers that the Fund purchase  Interests  from
members at the end of 1999 and twice in each year thereafter.  This is the first
tender  offer  made  by the  Fund.  The  Fund  is  not  aware  of any  contract,
arrangement,  understanding or relationship relating, directly or indirectly, to
this tender offer (whether or not legally enforceable) between: (i) the Fund and
any member of the Fund or any person  controlling  the Fund or  controlling  any
member of the Fund; and (ii) any person, with respect to Interests.

ITEM 6. PERSONS RETAINED, EMPLOYED OR TO BE COMPENSATED.

     No persons have been  employed,  retained or are to be  compensated  by the
Fund to make  solicitations or  recommendations  in connection with the Offer to
Purchase.

ITEM 7. FINANCIAL INFORMATION.

     (a) Reference is hereby made to the financial  statements  attached as part
of  Exhibit B hereto,  which are  incorporated  herein by  reference.  Unaudited
financial  statements of the Fund for the period from May 4, 1999  (commencement
of operations)  through June 30, 1999, which the Fund has prepared and furnished
to  members  pursuant  to Rule  30d-1  under  the 1940 Act,  and filed  with the
Securities and Exchange  Commission  pursuant to Rule 30b2-1 under the 1940 Act,
are included.  As the Fund  commenced  operations in 1999, no audited  financial
statements  exist for the Fund.  The Fund is not  required  to and does not file
quarterly  unaudited  financial  statements under the Securities Exchange Act of
1934, as amended.  The Fund does not have shares, and consequently does not have
earnings or book value per share information.

     (b) The  Fund's  assets  will be  reduced  by the  amount  of the  tendered
Interests.  Thus, income relative to assets may be affected by the tender offer.
The Fund does not have shares and  consequently  does not have  earnings or book
value per share information.

ITEM 8. ADDITIONAL INFORMATION.

     (a)  None

     (b)  None

     (c)  Not Applicable

     (d)  None


                                      -5-
<PAGE>


     (e)  Reference is hereby made to the information  contained in the Offer of
          Purchase  attached  as  Exhibit  B,  which is  incorporated  herein by
          reference.

ITEM 9. MATERIAL TO BE FILED AS EXHIBITS.

     A.   Cover letter to Offer to Purchase and Letter of Transmittal.

     B.   Offer to Purchase (including Financial Statements).

     C.   Form of Letter of Transmittal.

     D.   Form of Notice of Withdrawal of Tender.



                                      -6-
<PAGE>


                                    SIGNATURE

                  After due inquiry and to the best of my knowledge  and belief,
I certify that the information set forth in this statement is true, complete and
correct.

                                                   XANTHUS FUND, L.L.C.


                                                   By: /s/ Paul Belica
                                                       ------------------------
December 1, 1999                                       Name: Paul Belica
                                                       Title: Manager



                                      -7-
<PAGE>




                                  EXHIBIT INDEX

Exhibit

A         Cover letter to Offer to Purchase and Letter of Transmittal

B         Offer to Purchase (including Financial Statements)

C         Form of Letter of Transmittal

D         Form of Notice of Withdrawal of Tender





                        [Xanthus Fund, L.L.C. Letterhead]

December 1, 1999

Dear Member:

On December 31, 1999, Xanthus Fund, L.L.C. will provide its investors with the
opportunity to redeem all or a portion of their investment by means of a tender
offer. Enclosed please find all documentation necessary to participate in this
tender offer. Note that if you wish to maintain your investment and withdraw
nothing from your account, no action on your part is required.

We hope you have been pleased with your investment to date and elect to remain
invested in the Fund. If you have any questions or require further information,
please contact your Account Executive.

Sincerely,

The Board of Managers

By: Paul Belica
    Manager





                              XANTHUS FUND, L.L.C.
                     One World Financial Center, 31st Floor
                               200 Liberty Street
                            New York, New York 10281

                  OFFER TO PURCHASE $25,000,000 OF OUTSTANDING
             LIMITED LIABILITY COMPANY INTERESTS AT NET ASSET VALUE
                             DATED DECEMBER 1, 1999

                 THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT
                         12:00 MIDNIGHT, NEW YORK TIME,
           ON FRIDAY, DECEMBER 31, 1999, UNLESS THE OFFER IS EXTENDED


To the Members of
Xanthus Fund, L.L.C.

     Xanthus Fund, L.L.C., a closed-end, non-diversified, management investment
company organized as a Delaware limited liability company (the "Fund"), is
offering to purchase for cash on the terms and conditions set forth in this
offer to purchase ("Offer to Purchase") and the related letter of transmittal
("Letter of Transmittal," which together with the Offer to Purchase constitutes
the "Offer") up to $25,000,000 of interests in the Fund or portions thereof
pursuant to tenders by members at a price equal to their net asset value as of
December 31, 1999, if the Offer expires on December 31, 1999, and otherwise,
their net asset value on such later date as corresponds to any extension of the
Offer. (As used in this Offer, the term "Interest" or "Interests," as the
context requires, shall refer to the interests in the Fund and portions thereof
representing beneficial interests in the Fund.) This Offer is being made to all
members of the Fund and is not conditioned on any minimum amount of Interests
being tendered, but is subject to certain conditions described below. Interests
are not traded on any established trading market and are subject to strict
restrictions on transferability pursuant to the Fund's Limited Liability Company
Agreement dated as of February 10, 1999 (the "LLC Agreement").

     If you desire to tender all or any portion of your Interest in the Fund in
accordance with the terms of the Offer, you should complete and sign the
attached Letter of Transmittal and send or deliver it to the Fund in the manner
set forth below.

                                    IMPORTANT

     NONE OF THE FUND, ITS INVESTMENT ADVISER OR ITS BOARD OF MANAGERS MAKES ANY
RECOMMENDATION TO ANY MEMBER AS TO WHETHER TO TENDER OR REFRAIN FROM TENDERING
INTERESTS. MEMBERS MUST MAKE THEIR OWN DECISIONS WHETHER TO TENDER INTERESTS,
AND, IF SO, THE PORTION OF THEIR INTERESTS TO TENDER.

     NO PERSON HAS BEEN AUTHORIZED TO MAKE ANY RECOMMENDATION ON BEHALF OF THE
FUND AS TO WHETHER MEMBERS


<PAGE>


SHOULD TENDER INTERESTS PURSUANT TO THE OFFER. NO PERSON HAS BEEN AUTHORIZED TO
GIVE ANY INFORMATION OR TO MAKE ANY REPRESENTATIONS IN CONNECTION WITH THE OFFER
OTHER THAN THOSE CONTAINED HEREIN OR IN THE LETTER OF TRANSMITTAL. IF GIVEN OR
MADE, SUCH RECOMMENDATION AND SUCH INFORMATION AND REPRESENTATIONS MUST NOT BE
RELIED ON AS HAVING BEEN AUTHORIZED BY THE FUND.

     THIS TRANSACTION HAS NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION NOR HAS THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE
SECURITIES COMMISSION PASSED ON THE FAIRNESS OR MERITS OF SUCH TRANSACTION OR ON
THE ACCURACY OR ADEQUACY OF THE INFORMATION CONTAINED IN THIS DOCUMENT. ANY
REPRESENTATION TO THE CONTRARY IS UNLAWFUL.

     Questions and requests for assistance and requests for additional copies of
the Offer may be directed to the Fund's service agent:

                                                   PFPC Inc.
                                                   P.O. Box 220
                                                   Claymont, Delaware  19703
                                                   Phone:  (888) 697-9661
                                                           (888) 520-3280
                                                   Fax: (302) 791-3225
                                                        (302) 791-2387




                                      -2-
<PAGE>




                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----

1.   Background and Purpose of the Offer.....................................4
2.   Offer to Purchase and Price.............................................4
3.   Amount of Tender........................................................5
4.   Procedure for Tenders...................................................6
5.   Withdrawal Rights.......................................................7
6.   Purchases and Payment...................................................7
7.   Certain Conditions of the Offer.........................................8
8.   Certain Information About the Fund......................................9
9.   Certain Federal Income Tax Consequences................................10
10.  Miscellaneous..........................................................10


Annex A  Financial Statements



                                      -3-
<PAGE>



     1.  BACKGROUND  AND  PURPOSE OF THE OFFER.  The  purpose of the Offer is to
provide liquidity to members for Interests, as contemplated by and in accordance
with the procedures set forth in the Fund's Confidential  Memorandum dated March
1999, as supplemented  quarterly (the  "Confidential  Memorandum"),  and the LLC
Agreement.  The  Confidential  Memorandum  and the  LLC  Agreement,  which  were
provided to each member in advance of subscribing  for  Interests,  provide that
the Board of Managers of the Fund has the  discretion  to determine  whether the
Fund will purchase  Interests from time to time from members pursuant to written
tenders. The Confidential Memorandum also states that CIBC Oppenheimer Advisers,
L.L.C., the investment adviser of the Fund (the "Adviser"), expects that it will
recommend to the Board of Managers that the Fund purchase Interests from members
at the end of 1999, and twice in each year thereafter.  This is the first tender
offer made by the Fund. In light of the fact that there is no secondary  trading
market for Interests and  transfers of Interests  are  prohibited  without prior
approval of the Fund, the Board of Managers has determined,  after consideration
of  various  matters,  including  but not  limited  to  those  set  forth in the
Confidential  Memorandum,  that the Offer is in the best interests of members of
the Fund in order to provide  liquidity  for  Interests as  contemplated  in the
Confidential Memorandum and the LLC Agreement.  The Board of Managers intends to
consider  the  continued  desirability  of the Fund  making an offer to purchase
Interests  twice in each  year,  but the Fund is not  required  to make any such
offer.

     The  purchase  of  Interests  pursuant to the Offer will have the effect of
increasing the  proportionate  interest in the Fund of members who do not tender
Interests.  Members who retain their Interests may be subject to increased risks
that may  possibly  result from the  reduction  in the Fund's  aggregate  assets
resulting  from  payment for the  Interests  tendered.  These risks  include the
potential for greater volatility due to decreased diversification.  However, the
Fund  believes  that this  result is  unlikely  given the  nature of the  Fund's
investment  program.  A reduction in the aggregate assets of the Fund may result
in members who do not tender  interests  bearing higher costs to the extent that
certain  expenses borne by the Fund are relatively fixed and may not decrease if
assets  decline.  These  effects may be reduced or eliminated to the extent that
additional  subscriptions  for Interests are made by new and existing members on
January 1, 2000.

     Interests that are tendered to the Fund in connection  with this Offer will
be  retired,  although  the Fund may  issue new  Interests  from time to time in
transactions not involving any public offering conducted pursuant to Rule 506 of
Regulation D under the  Securities  Act of 1933, as amended.  The Fund currently
expects that it will accept  subscriptions  for  Interests as of January 1, 2000
and on the  first  day of each  calendar  quarter  thereafter,  but is  under no
obligation to do so.

     2. OFFER TO PURCHASE AND PRICE.  The Fund will,  upon the terms and subject
to the conditions of the Offer,  purchase up to $25,000,000 of those outstanding
Interests that are properly  tendered by and not withdrawn (in  accordance  with
Section 5 below) prior to 12:00 Midnight, New York time, on Friday, December 31,
1999 (such  time and date  being  hereinafter  called  the  "Initial  Expiration
Date"),  or such later date as  corresponds  to any extension of the Offer.  The
later of the  Initial  Expiration  Date or the latest time and date to which the
Offer is extended is hereinafter called the "Expiration Date." The Fund reserves
the right to extend,


                                      -4-
<PAGE>


amend or cancel the Offer as described  in Sections 3 and 7 below.  The purchase
price of an  Interest  tendered  will be its net asset  value as of the close of
business on the  Expiration  Date,  payable as set forth in Section 6. As of the
close of business on October 31, 1999,  the estimated  unaudited net asset value
of an Interest  corresponding to an initial capital  contribution of $150,000 on
the following closing dates of the Fund was:

                                                   Unaudited Net Asset Value
      Closing Date                                  as of October 31, 1999
      ------------                                  ----------------------

      May 4, 1999                                           $174,606.66

      June 1, 1999                                          $175,560.31

      July 1, 1999                                          $163,891.47

      August 1, 1999                                        $166,817.18

      September 1, 1999                                     $162,183.40

      October 1, 1999                                       $159,673.20

     As of the close of business on October 31,  1999,  there was  approximately
$108,608,293  outstanding in capital of the Fund held in Interests (based on the
unaudited net asset value of such Interests).  Members may obtain weekly current
net asset value  information  until the  expiration of the Offer,  and daily net
asset value  information  during the last five  business  days of the Offer,  by
contacting PFPC Inc. ("PFPC"),  at the telephone numbers or address set forth on
page 2, Monday through Friday, except holidays,  during normal business hours of
9:00 a.m. to 5:00 p.m. (Eastern Time).

     3. AMOUNT OF TENDER.  Subject to the limitations  set forth below,  members
may tender their  entire  Interest or a portion of their  Interest  defined as a
specific  dollar  value.  However,  a member who tenders for  repurchase  only a
portion  of such  member's  Interest  shall be  required  to  maintain a capital
account balance equal to the greater of: (i) $150,000,  net of the amount of the
incentive allocation,  if any, that is to be debited from the capital account of
the member and credited to the Special Advisory Member Account of the Adviser on
the Expiration Date (the  "Incentive  Allocation") or would be so debited if the
Expiration  Date  were a day on  which an  incentive  allocation  was made  (the
"Tentative Incentive Allocation"); or (ii) the amount of the Tentative Incentive
Allocation,  if any. If a member tenders an amount that would cause the member's
capital  account balance to fall below the required  minimum,  the Fund reserves
the right to reduce  the  amount to be  purchased  from such  member so that the
required  minimum balance is maintained.  The Offer is being made to all members
of the Fund and is not  conditioned  on any minimum  amount of  Interests  being
tendered.

     If the amount of the Interests that are properly  tendered  pursuant to the
Offer and not  withdrawn  pursuant  to  Section 5 below is less than or equal to
$25,000,000  (or such greater amount as the Fund may elect to purchase  pursuant
to the Offer),  the Fund will, on the terms and


                                      -5-
<PAGE>


subject  to the  conditions  of the  Offer,  purchase  all of the  Interests  so
tendered  unless  the Fund  elects to cancel or amend  the  Offer,  or  postpone
acceptance  of tenders  made  pursuant  to the Offer,  as  provided in Section 7
below. If more than $25,000,000 of Interests are duly tendered to the Fund prior
to the  expiration of the Offer and not  withdrawn  pursuant to Section 5 below,
the Fund will in its sole discretion either (a) accept the additional  Interests
permitted  to be accepted  pursuant  to Rule  13e-4(f)(1)  under the  Securities
Exchange  Act of 1934,  as  amended;  (b) extend the Offer,  if  necessary,  and
increase  the amount of  Interests  that the Fund is  offering to purchase to an
amount it believes  sufficient to accommodate the excess  Interests  tendered as
well  as any  Interests  tendered  during  the  extended  Offer;  or (c)  accept
Interests  tendered prior to or on the Expiration Date for payment on a pro rata
basis  based on the net  asset  value of  tendered  Interests.  The Offer may be
extended,  amended or  canceled  in various  other  circumstances  described  in
Section 7 below.

     The Fund has been  informed by the  Adviser  that its  affiliate,  Canadian
Imperial Holdings,  Inc., intends to tender the portion of the Interest it holds
as a member that represents the gain on its investment.

     4. PROCEDURE FOR TENDERS.  Members wishing to tender Interests  pursuant to
the Offer should send or deliver a completed and executed  Letter of Transmittal
to PFPC, to the  attention of Karl Garrett,  at the address set forth on page 2,
or fax a completed  and  executed  Letter of  Transmittal  to PFPC,  also to the
attention of Karl Garrett, at the fax numbers set forth on page 2. The completed
and executed  Letter of  Transmittal  must be received by PFPC no later than the
Expiration Date.

     The Fund  recommends  that all documents be submitted to PFPC via certified
mail, return receipt requested, or by facsimile transmission.  A member choosing
to fax a Letter of  Transmittal to PFPC should also send or deliver the original
completed and executed Letter of Transmittal to PFPC. Members wishing to confirm
receipt of a Letter of  Transmittal  may  contact  PFPC at the address and phone
numbers set forth on page 2. The method of delivery of any  documents  is at the
election and complete risk of the member  tendering an Interest  including,  but
not  limited to, the  failure of PFPC to receive  any Letter of  Transmittal  or
other  document  submitted by facsimile  transmission.  All  questions as to the
validity,  form,  eligibility  (including  time of receipt)  and  acceptance  of
tenders  will be  determined  by the  Fund,  in its  sole  discretion,  and such
determination  shall be final and binding.  The Fund reserves the absolute right
to reject any or all tenders  determined by it not to be in appropriate  form or
the acceptance of or payment for which would,  in the opinion of counsel for the
Fund, be unlawful. The Fund also reserves the absolute right to waive any of the
conditions  of the  Offer  or any  defect  in any  tender  with  respect  to any
particular  Interest or any particular member, and the Fund's  interpretation of
the terms and conditions of the Offer will be final and binding.  Unless waived,
any defects or  irregularities  in connection  with tenders must be cured within
such time as the Fund shall  determine.  Tenders will not be deemed to have been
made until the defects or irregularities  have been cured or waived. None of the
Fund,  the  Adviser or any member of the Board of  Managers of the Fund shall be
obligated to give notice of any defects or irregularities in tenders,  nor shall
any of them incur any liability for failure to give such notice.


                                      -6-
<PAGE>


     5. WITHDRAWAL  RIGHTS.  Any member  tendering an Interest  pursuant to this
Offer may withdraw  such tender at any time prior to or on the  Expiration  Date
and, if Interests  are not  accepted by the Fund at the close of the  Expiration
Date, at any time after 40 business days after the commencement of the Offer. To
be effective,  any notice of withdrawal  must be timely  received by PFPC at the
address or fax numbers set forth on page 2. A form to give notice of  withdrawal
is  available  by calling  PFPC at the phone  numbers  indicated  on page 2. All
questions as to the form and validity  (including time of receipt) of notices of
withdrawal  will be  determined by the Fund,  in its sole  discretion,  and such
determination shall be final and binding. Interests properly withdrawn shall not
thereafter  be  deemed  to be  tendered  for  purposes  of the  Offer.  However,
withdrawn  Interests may be tendered prior to the  Expiration  Date by following
the procedures described in Section 4.

     6.  PURCHASES  AND  PAYMENT.  For  purposes of the Offer,  the Fund will be
deemed to have accepted (and thereby purchased)  Interests that are tendered as,
if and when it gives  oral or  written  notice  to the  tendering  member of its
election to purchase such Interest.  As stated in Section 2 above,  the purchase
price of an Interest  tendered by any member will be the net asset value thereof
as of the close of business on December  31, 1999,  if the Offer  expires on the
Initial  Expiration  Date,  and  otherwise the net asset value thereof as of the
close of  business on such later date as  corresponds  to any  extension  of the
Offer.  The net asset value will be determined  after all allocations to capital
accounts of the member required to be made by the LLC Agreement have been made.

     For members who tender their entire Interest, payment of the purchase price
will consist of: (1) cash and/or  marketable  securities  (valued in  accordance
with the LLC  Agreement)  in an aggregate  amount equal to 95% of the  estimated
unaudited  net asset  value of  Interests  tendered  and  accepted  by the Fund,
determined as of the Expiration  Date,  which is expected to be 12:00  Midnight,
New York time, on Friday,  December 31, 1999,  payable within ten days after the
Expiration Date (the "95% Cash Payment") in the manner set forth below;  and (2)
a promissory  note (the  "Note")  entitling  the holder  thereof to a contingent
payment equal to the excess, if any, of (a) the net asset value of the Interests
tendered and accepted by the Fund as of the Expiration Date, determined based on
the audited  financial  statements  of the Fund for 1999,  over (b) the 95% Cash
Payment.  The Note will be delivered to the  tendering  member in the manner set
forth  below  within  ten  days  after  the  Expiration  Date  and  will  not be
transferable.  The Note will be payable in cash (in the manner set forth  below)
within ten days after completion of the audit of the financial statements of the
Fund for 1999.  It is  anticipated  that the audit of the Fund's 1999  financial
statements  will be  completed  no later than 60 days after the end of the year.
Any amounts payable under the Note will include interest,  if any, earned by the
Fund on an amount,  deposited  by the Fund in a  segregated  custodial  account,
equal to 5 percent  of the  estimated  unaudited  net asset  value of  Interests
tendered and accepted by the Fund.  Although the Fund has retained the option to
pay  all  or  a  portion  of  the  purchase  price  by  distributing  marketable
securities,  the  purchase  price will be paid  entirely  in cash  except in the
unlikely event that the Board of Managers  determines  that the  distribution of
securities is necessary to avoid or mitigate any adverse  effect of the Offer on
the remaining members of the Fund.


                                      -7-
<PAGE>


     Members who tender a portion of their  Interest  (subject to maintenance of
the minimum capital  account balance  described in Item 3, above) will receive a
cash payment of 100% of the tendered  Interest (the "100% Cash Payment")  within
ten days after the Expiration Date.

     Both the 95% Cash  Payment and the 100% Cash Payment  (together,  the "Cash
Payment")  will be made by wire  transfer  directly  to the  tendering  member's
brokerage account with CIBC World Markets Corp. ("CIBC WM"). Cash Payments wired
directly  to  brokerage  accounts  will be  subject  upon  withdrawal  from such
accounts to any fees that CIBC WM would  customarily  assess upon the withdrawal
of cash from such brokerage account.

     The Note will be deposited  directly to the  tendering  member's  brokerage
account with CIBC WM. Any contingent  payment due pursuant to the Note will also
be deposited  directly to the tendering  member's brokerage account with CIBC WM
and will be subject upon  withdrawal from such accounts to any fees that CIBC WM
would  customarily  assess  upon the  withdrawal  of cash  from  such  brokerage
account.

     It is expected that cash payments for  Interests  acquired  pursuant to the
Offer will be derived  from:  (a) cash on hand;  (b) the proceeds of the sale of
securities  and  portfolio  assets  held  by  the  Fund;   and/or  (c)  possibly
borrowings,  as described below. The Fund will segregate with its custodian cash
or U.S.  government  securities or other liquid securities equal to the value of
the amount  estimated to be paid under the Notes, as described  above.  The Fund
has not determined at this time to borrow funds to purchase  Interests  tendered
in  connection  with the  Offer.  However,  depending  on the  dollar  amount of
Interests tendered and prevailing  general economic and market  conditions,  the
Fund,  in its sole  discretion,  may decide to fund any portion of the  purchase
price,  subject to compliance  with  applicable  law,  from its existing  margin
facility established with the Fund's prime broker,  Morgan Stanley Dean Witter &
Co. ("Morgan  Stanley").  If the Fund funds any portion of the purchase price in
that  manner,  it will  deposit  assets in a special  custody  account  with its
custodian,  The Chase  Manhattan  Bank,  N.A.,  to serve as  collateral  for any
amounts  so  borrowed,  and if the Fund were to fail to repay any such  amounts,
Morgan  Stanley  would be entitled to satisfy  the Fund's  obligations  from the
collateral  deposited in the special custody account.  The Fund expects that the
repayment of any amounts  borrowed  from Morgan  Stanley  will be financed  from
additional funds contributed to the Fund by existing and/or new members, or from
the proceeds of the sale of securities and portfolio assets held by the Fund.

     7. CERTAIN  CONDITIONS OF THE OFFER.  The Fund  reserves the right,  at any
time and from time to time,  to extend the period of time during which the Offer
is pending by notifying members of such extension. In the event that the Fund so
elects to extend the tender period,  for the purpose of determining the purchase
price for  tendered  Interests,  the net asset value of such  Interests  will be
determined as of a date after December 31, 1999,  corresponding to any extension
of the Offer. During any such extension,  all Interests  previously tendered and
not  withdrawn  will remain  subject to the Offer.  The Fund also  reserves  the
right,  at any time and from time to time,  up to and  including  acceptance  of
tenders pursuant to the Offer, to: (a) cancel the Offer in the circumstances set
forth in the following  paragraph and in the event of such


                                      -8-
<PAGE>


cancellation not to purchase or pay for any Interests  tendered  pursuant to the
Offer; (b) amend the Offer; and (c) postpone the acceptance of Interests. If the
Fund  determines  to amend the Offer or to postpone the  acceptance of Interests
tendered,  it will,  to the extent  necessary,  extend the period of time during
which the Offer is open as provided above and will promptly notify members.

     The Fund may cancel the Offer,  amend the Offer or postpone the  acceptance
of  tenders  made  pursuant  to the Offer if:  (a) the Fund would not be able to
liquidate  portfolio  securities in a manner that is orderly and consistent with
the Fund's  investment  objectives  and policies in order to purchase  Interests
tendered  pursuant to the Offer;  (b) there is, in the  judgment of the Board of
Managers,   any  (i)  legal  action  or  proceeding   instituted  or  threatened
challenging the Offer or otherwise materially adversely affecting the Fund, (ii)
declaration  of a banking  moratorium  by  Federal or state  authorities  or any
suspension  of payment  by banks in the United  States or New York State that is
material to the Fund, (iii) limitation  imposed by Federal or state  authorities
on the extension of credit by lending  institutions,  (iv) suspension of trading
on any  organized  exchange  or  over-the-counter  market  where  the Fund has a
material  investment,  (v)  commencement  of war,  armed  hostilities  or  other
international or national calamity  directly or indirectly  involving the United
States  that is material to the Fund,  (vi)  material  decrease in the net asset
value of the Fund from the net asset value of the Fund as of commencement of the
Offer,  or (vii) other  event or  condition  that would have a material  adverse
effect on the Fund or its members if  Interests  tendered  pursuant to the Offer
were  purchased;  or (c) the Board of Managers  determines that it is not in the
best interest of the Fund to purchase Interests pursuant to the Offer.  However,
there can be no assurance that the Fund will exercise its right to extend, amend
or cancel the Offer or to postpone acceptance of tenders pursuant to the Offer.

     8. CERTAIN  INFORMATION  ABOUT THE FUND.  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. It is organized as a Delaware
limited  liability  company.  The principal office of the Fund is located at One
World  Financial  Center,  31st Floor,  200 Liberty  Street,  New York, New York
10281.  Interests  are not  traded on any  established  trading  market  and are
subject to strict restrictions on transferability pursuant to the LLC Agreement.

     The Fund  does not have any  plans or  proposals  that  relate  to or would
result in: (a) the acquisition by any person of additional Interests (other than
the Fund's intention to accept  subscriptions for Interests from time to time in
the  discretion  of  the  Fund)  or  the   disposition  of  Interests;   (b)  an
extraordinary  corporate  transaction,  such  as  a  merger,  reorganization  or
liquidation,  involving the Fund; (c) a sale or transfer of a material amount of
assets  of the Fund  (other  than as the  Board of  Managers  determines  may be
necessary or appropriate to fund any portion of the purchase price for Interests
acquired  pursuant  to this Offer to  Purchase or in  connection  with  ordinary
portfolio  transactions  of the  Fund);  (d) any change in the  identity  of the
investment adviser of the Fund, or in the management of the Fund including,  but
not limited to, any plans or  proposals  to change the number or the term of the
members of the Board of Managers,  to fill any existing  vacancy on the Board of
Managers or to change any material  term of the  investment  advisory  agreement
with the Adviser;  (e) any material change in the present


                                      -9-
<PAGE>


distribution policy or indebtedness or capitalization of the Fund; (f) any other
material  change in the Fund's  structure  or business,  including  any plans or
proposals to make any changes in its fundamental  investment  policy for which a
vote would be  required by Section 13 of the 1940 Act; or (g) any changes in the
LLC Agreement or other actions that may impede the acquisition of control of the
Fund by any person.

     The Adviser of the Fund is entitled under the terms of the LLC Agreement to
receive, subject to certain limitations,  the Incentive Allocation, as specified
in the LLC Agreement and described in the Confidential Memorandum.

     9. CERTAIN FEDERAL INCOME TAX CONSEQUENCES.  The following  discussion is a
general  summary of the  federal  income tax  consequences  of the  purchase  of
Interests by the Fund from members pursuant to the Offer. Members should consult
their own tax advisers for a complete  description  of the tax  consequences  to
them of a purchase of their Interests by the Fund pursuant to the Offer.

     In general, a member from whom an Interest is purchased by the Fund will be
treated as receiving a distribution  from the Fund.  Such member  generally will
not recognize  income or gain as a result of the purchase,  except to the extent
(if any) that the amount of  consideration  received by the member  exceeds such
member's then adjusted tax basis in such member's Interest.  A member's basis in
such  member's  Interest  will be reduced  (but not below zero) by the amount of
consideration  received  by the  member  from  the Fund in  connection  with the
purchase of such Interest.  A member's  basis in such member's  Interest will be
adjusted for income,  gain or loss  allocated  (for tax purposes) to such member
for periods prior to the purchase of such Interest. Cash distributed to a member
in excess of the  adjusted  tax basis of such  member's  Interest  is taxable as
capital gain or ordinary income, depending on the circumstances.  A member whose
entire  Interest is purchased by the Fund may recognize a loss,  but only to the
extent that the amount of consideration  received from the Fund is less than the
member's then adjusted tax basis in such member's Interest.

     10.  MISCELLANEOUS.  The Offer is not being  made to,  nor will  tenders be
accepted from,  members in any jurisdiction in which the Offer or its acceptance
would not comply with the securities or Blue Sky laws of such jurisdiction.  The
Fund is not aware of any  jurisdiction  in which the Offer or  tenders  pursuant
thereto would not be in compliance with the laws of such jurisdiction.  However,
the  Fund  reserves  the  right  to  exclude  members  from  the  Offer  in  any
jurisdiction in which it is asserted that the Offer cannot lawfully be made. The
Fund  believes  such  exclusion  is  permissible   under   applicable  laws  and
regulations,  provided  the Fund  makes a good faith  effort to comply  with any
state law deemed applicable to the Offer.

     The Fund has filed an Issuer Tender Offer  Statement on Schedule 13E-4 with
the  Securities and Exchange  Commission,  which  includes  certain  information
relating to the Offer  summarized  herein.  A free copy of such statement may be
obtained from the Fund by  contacting  PFPC at the address and phone numbers set
forth on page 2 or from the  Securities and Exchange  Commission's  internet web
site,  www.sec.gov.  For a fee, a copy may be obtained from the public reference
office of the Securities and Exchange  Commission at Judiciary  Plaza, 450 Fifth
Street, N.W., Washington, DC 20549.


                                      -10-
<PAGE>



                                     ANNEX A

                              Financial Statements




<PAGE>

                              XANTHUS FUND, L.L.C.


                              FINANCIAL STATEMENTS

                         FOR THE PERIOD FROM MAY 4, 1999
                          (COMMENCEMENT OF OPERATIONS)
                              THROUGH JUNE 30, 1999
                                  (UNAUDITED)




<PAGE>

                              XANTHUS FUND, L.L.C.

                              FINANCIAL STATEMENTS


                             PERIOD FROM MAY 4, 1999
                          (COMMENCEMENT OF OPERATIONS)
                                TO JUNE 30, 1999

                                   (UNAUDITED)








                                    CONTENTS




Statement of Assets, Liabilities and Members' Capital.....................    1
Statement of Operations...................................................    2
Statement of Changes in Members' Capital - Net Assets.....................    3
Notes to Financial Statements.............................................    4
Schedule of Portfolio Investments.........................................   11
Schedule of Securities Sold, Not Yet Purchased............................   15

<PAGE>


XANTHUS FUND, L.L.C.

STATEMENT OF ASSETS, LIABILITIES AND MEMBERS' CAPITAL (IN THOUSANDS)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                            JUNE 30, 1999
ASSETS                                                                       (UNAUDITED)

<S>                                                                          <C>
Investments in securities, at market (identified cost - $78,271)             $ 85,389
Due from broker                                                                 8,366
Dividends receivable                                                               18
Interest receivable                                                                23
Other assets                                                                       14
                                                                             --------

     TOTAL ASSETS                                                              93,810
                                                                             --------

LIABILITIES

Securities sold, not yet purchased, at market (proceeds of sales - $6,285)      6,957
Dividends payable on securities sold, not yet purchased                             2
Syndication fees payable                                                           50
Loan payable                                                                   13,135
Loan interest payable                                                              56
Payable to affiliate                                                              183
Management fee payable                                                             56
Accrued expenses                                                                   73
                                                                             --------

     TOTAL LIABILITIES                                                         20,512
                                                                             --------

         NET ASSETS                                                          $ 73,298
                                                                             ========

MEMBERS' CAPITAL - NET ASSETS

Represented by:
Capital contributions (net of syndication costs of $50)                      $ 67,910
Accumulated net investment loss                                                  (382)
Accumulated net realized loss on investments                                     (676)
Accumulated net unrealized appreciation on investments                          6,446
                                                                             --------

         MEMBERS' CAPITAL - NET ASSETS                                       $ 73,298
                                                                             ========
</TABLE>


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


                                      -1-
<PAGE>

XANTHUS FUND, L.L.C.

STATEMENT OF OPERATIONS (IN THOUSANDS)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                       PERIOD FROM MAY 4, 1999
                                                                     (COMMENCEMENT OF OPERATIONS)
                                                                          TO JUNE 30, 1999
                                                                             (UNAUDITED)
<S>                                                                           <C>
INVESTMENT INCOME
     Interest                                                                 $    55
     Dividends                                                                     30
                                                                              -------
                                                                                   85
                                                                              -------
EXPENSES
     OPERATING EXPENSES:
         Organizational expense                                                   177
         Administration fee                                                        98
         Professional fees                                                         38
         Investor servicing and accounting fees                                    27
         Insurance expense                                                         14
         Custodian fees                                                             6
         Board of Managers' fees                                                    6
         Miscellaneous                                                              4
                                                                              -------
            TOTAL OPERATING EXPENSES                                              370
         Interest expense                                                          94
         Dividends on securities sold, not yet purchased                            3
                                                                              -------
            TOTAL EXPENSES                                                        467
                                                                              -------

            NET INVESTMENT LOSS                                                  (382)
                                                                              -------

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS
   REALIZED GAIN (LOSS) ON INVESTMENTS:
         Investment securities                                                    528
         Purchased options                                                       (948)
         Securities sold, not yet purchased                                      (256)
                                                                              -------

            NET REALIZED LOSS ON INVESTMENTS                                     (676)
                                                                              -------

     NET CHANGE IN UNREALIZED APPRECIATION ON INVESTMENTS                       6,446
                                                                              -------

            NET REALIZED AND UNREALIZED GAIN                                    5,770
                                                                              -------

            INCREASE IN MEMBERS' CAPITAL DERIVED FROM INVESTMENT ACTIVITIES   $ 5,388
                                                                              =======
</TABLE>


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

                                      -2-
<PAGE>


XANTHUS FUND, L.L.C.

STATEMENT OF CHANGES IN MEMBERS' CAPITAL - NET ASSETS (IN THOUSANDS)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                PERIOD FROM MAY 4, 1999
                                                             (COMMENCEMENT OF OPERATIONS)
                                                                   TO JUNE 30, 1999
                                                                     (UNAUDITED)
<S>                                                                    <C>
FROM INVESTMENT ACTIVITIES

     Net investment loss                                               $   (382)
     Net realized loss on investments                                      (676)
     Net change in unrealized appreciation on investments                 6,446
                                                                       --------

         INCREASE IN MEMBERS' CAPITAL
            DERIVED FROM INVESTMENT ACTIVITIES                            5,388

MEMBERS' CAPITAL TRANSACTIONS

     Capital contributions                                               67,960
     Syndication costs                                                      (50)
                                                                       --------

         INCREASE IN MEMBERS' CAPITAL DERIVED
            FROM CAPITAL TRANSACTIONS                                    67,910

         MEMBERS' CAPITAL AT BEGINNING OF PERIOD                              0
                                                                       --------

         MEMBERS' CAPITAL AT END OF PERIOD                             $ 73,298
                                                                       ========
</TABLE>


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

                                      -3-
<PAGE>



XANTHUS FUND, L.L.C.


NOTES TO FINANCIAL STATEMENTS - JUNE 30, 1999 (UNAUDITED)
- --------------------------------------------------------------------------------

1.   ORGANIZATION


     Xanthus  Fund,  L.L.C.  (the "Fund") was  organized as a limited  liability
     company under the laws of Delaware in January 1999.  The Fund is registered
     under  the  Investment  Company  act of 1940 (the  "Act") as a  closed-end,
     non-diversified  management  investment company. CIBC Oppenheimer Advisors,
     L.L.C. (the "Adviser"), a Delaware limited liability company, serves as the
     investment adviser to the Fund and is responsible for the Fund's investment
     activities pursuant to an investment advisory agreement. Responsibility for
     the overall  management  and  supervision  of the operations of the Fund is
     vested in the  individuals  who serve as the Board of  Managers of the Fund
     (the "Board of Managers").

     The Fund's investment objective is to achieve maximum capital appreciation.
     It pursues this objective by actively  investing in a portfolio  consisting
     primarily of equity  securities  of  technology  companies and of companies
     which derive a major portion of their revenue  directly or indirectly  from
     technological  events and advances.  The Fund's  portfolio of securities in
     the  technology  area is  expected  to  include  long and  short  positions
     primarily  in equity  securities  of U.S. and  non-U.S.  companies.  Equity
     securities  include common and preferred stock and other securities  having
     equity  characteristics,   including  convertible  debt  securities,  stock
     options, warrants and rights.

     There are four members of the "Board of Managers"  and an  "Adviser."  CIBC
     Oppenheimer  Advisers,  L.L.C. serves as the investment adviser of the Fund
     and is responsible for managing the Fund's investment portfolio. CIBC World
     Markets Corp.  (formerly CIBC Oppenheimer Corp.) is the managing member and
     controlling person of the adviser.

     The  acceptance  of  initial  and  additional  contributions  is subject to
     approval by the Board of Managers.  The Fund may from time to time offer to
     repurchase   interests  pursuant  to  written  tenders  by  Members.   Such
     repurchases  will  be  made  at such  times  and on  such  terms  as may be
     determined  by the  Board of  Managers,  in their  complete  and  exclusive
     discretion.  The Adviser  expects  that it will  recommend  to the Board of
     Managers  that the Fund offer to repurchase  interests  from Members at the
     end of  1999.  Thereafter,  the  Adviser  expects  that  generally  it will
     recommend  to the  Board of  Managers  that the  Fund  offer to  repurchase
     interests from Members twice each year,  effective at the end of the second
     fiscal quarter and again at the end of the year.

2.   SIGNIFICANT ACCOUNTING POLICIES

     The  preparation  of financial  statements  in  conformity  with  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.



                                      -4-
<PAGE>


XANTHUS FUND, L.L.C.


NOTES TO FINANCIAL STATEMENTS - JUNE 30, 1999 (UNAUDITED) (CONTINUED)
- --------------------------------------------------------------------------------

2.   SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

     A.   PORTFOLIO VALUATION (CONTINUED)

     Securities  transactions,  including  related  revenue  and  expenses,  are
     recorded on a trade-date basis and dividends are recorded on an ex-dividend
     date basis. Interest income is recorded on the accrual basis.

     Domestic  exchange traded or NASDAQ listed equity securities will be valued
     at their last composite sale prices as reported on the exchanges where such
     securities  are traded.  If no sales of such  securities  are reported on a
     particular  day, the securities  will be valued based upon their  composite
     bid prices for securities  held long, or their  composite  asked prices for
     securities held short, as reported by such exchanges.  Securities traded on
     a foreign  securities  exchange will be valued at their last sale prices on
     the exchange where such securities are primarily  traded, or in the absence
     of a reported sale on a particular day, at their bid prices (in the case of
     securities  held  long) or asked  prices  (in the case of  securities  held
     short) as reported by such exchange. Listed options will be valued at their
     bid prices (or asked  prices in the case of listed  options  held short) as
     reported by the  exchange  with the highest  volume on the last day a trade
     was reported.  Other  securities  for which market  quotations  are readily
     available  will be valued at their bid prices (or asked  prices in the case
     of  securities  held short) as  obtained  from one or more  dealers  making
     markets  for  those  securities.  If  market  quotations  are  not  readily
     available,  securities  and other  assets  will be valued at fair  value as
     determined  in good  faith by, or under the  supervision  of,  the Board of
     Managers.

     Debt securities  (other than convertible debt securities) will be valued in
     accordance with the procedures  described above, which with respect to such
     securities may include the use of valuations furnished by a pricing service
     which employs a matrix to determine valuation for normal institutional size
     trading  units.  The  Board  of  Managers  will  periodically  monitor  the
     reasonableness  of valuations  provided by any such pricing  service.  Debt
     securities  with  remaining  maturities  of 60 days or  less  will,  absent
     unusual  circumstances,  be  valued  at  amortized  cost,  so  long as such
     valuation is determined by the Board of Managers to represent fair value.

     All assets and liabilities  initially  expressed in foreign currencies will
     be converted into U.S.  dollars using foreign  exchange rates provided by a
     pricing service  compiled as of 4:00 p.m.  London time.  Trading in foreign
     securities  generally is completed,  and the values of such  securities are
     determined,  prior to the close of securities  markets in the U.S.  Foreign
     exchange rates are also determined  prior to such close.  On occasion,  the
     values of such  securities  and  exchange  rates may be  affected by events
     occurring between the time such values or exchange rates are determined and
     the time  that the net  asset  value of the Fund is  determined.  When such
     events  materially  affect the values of securities held by the Fund or its
     liabilities,  such securities and liabilities  will be valued at fair value
     as determined in good faith by, or under the  supervision  of, the Board of
     Managers.


                                      -5-
<PAGE>


XANTHUS FUND, L.L.C.


NOTES TO FINANCIAL STATEMENTS - JUNE 30, 1999 (UNAUDITED) (CONTINUED)
- --------------------------------------------------------------------------------

2.   SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

     B.   INCOME TAXES

     No provision for the payment of Federal, state or local income taxes on the
     profits of the  Partnership  will be made.  The  Members  are  individually
     liable for the income taxes on their share of the Fund's income.

3.   ADMINISTRATION FEE, RELATED PARTY TRANSACTIONS AND OTHER

     CIBC World  Markets  Corp.  ("CIBC  WM")  provides  certain  administrative
     services to the Fund including,  among other things, providing office space
     and other support services to the Fund. In exchange for such services,  the
     Fund  pays  CIBC  WM a  monthly  administration  fee of  .08333%  (1% on an
     annualized  basis) of the Fund's net assets  determined as of the beginning
     of the month.

     Payable  to  affiliate  represents  organizational  expense  and  insurance
     expense in the  amounts of  $168,104  and  $14,476,  respectively,  paid on
     behalf of the Fund by CIBC WM.

     During the period  ended June 30,  1999,  CIBC WM earned $320 in  brokerage
     commissions from portfolio transactions executed on behalf of the Fund.

     The  Adviser of the Fund will serve as the Special  Advisory  Member of the
     Fund.  In such  capacity,  the  Adviser  will be  entitled  to  receive  an
     incentive allocation (the "Incentive  Allocation"),  charged to the capital
     account of each Member as of the last day of each allocation period, of 20%
     of the amount by which net profits,  if any, exceed the positive balance in
     the Member's  "loss  recovery  account." The Incentive  Allocation  will be
     credited to the Special Advisory Account of the Adviser.

     Each  Manager  receives  an annual  retainer  of $5,000 plus a fee for each
     meeting attended. None of the Managers is or will be an "interested person"
     of the Fund (as defined in the Act).  All  Managers are  reimbursed  by the
     Fund  for  all  reasonable  out-of-pocket  expenses  incurred  by  them  in
     performing  their  duties.  For  the  period  ended  June  30,  1999,  fees
     (including  meeting fees and a pro-rata annual  retainer) and expenses paid
     to the Managers totaled $20,638.

     Chase Manhattan Bank serves as Custodian of the Fund's assets.

     PFPC Inc. serves as Investor Services and Accounting Agent to the Fund, and
     in  that  capacity  provides  certain  accounting,  recordkeeping,  tax and
     investor related services.


                                      -6-
<PAGE>


XANTHUS FUND, L.L.C.


NOTES TO FINANCIAL STATEMENTS - JUNE 30, 1999 (UNAUDITED) (CONTINUED)
- --------------------------------------------------------------------------------


4.   SECURITIES TRANSACTIONS

     Aggregate   purchases  and  sales  of  investment   securities,   excluding
     short-term  securities,  for the period from May 4, 1999  (commencement  of
     operations)  to June 30,  1999,  amounted to  $82,629,469  and  $7,995,739,
     respectively.

     At June 30, 1999, the cost of  investments  for Federal income tax purposes
     was substantially the same as the cost for financial reporting purposes. At
     June 30, 1999,  accumulated net unrealized  appreciation on investments was
     $6,446,271,  consisting of $10,006,693  gross  unrealized  appreciation and
     $3,560,422 gross unrealized depreciation.

     Due from broker represents receivables and payables from unsettled security
     trades and short sales.

5.   SHORT-TERM BORROWINGS

     The Fund has the ability to trade on margin and, in that connection, borrow
     funds from  brokers and banks for  investment  purposes.  Trading in equity
     securities on margin involves an initial cash  requirement  representing at
     least 50% of the underlying  security's  value with respect to transactions
     in U.S.  markets and varying  percentages  with respect to  transactions in
     foreign  markets.  The Act requires  the Fund to satisfy an asset  coverage
     requirement  of  300%  of its  indebtedness,  including  amounts  borrowed,
     measured  at the time the  Fund  incurs  the  indebtedness.  The Fund  pays
     interest on outstanding  margin  borrowings at an annualized  rate of LIBOR
     plus  .875%.  The Fund  pledges  securities  as  collateral  for the margin
     borrowings,  which  are  maintained  in a  segregated  account  held by the
     Custodian.  As of June 30, 1999, the Fund had outstanding margin borrowings
     of  $13,134,911.  For the period  ended June 30,  1999,  the average  daily
     amount of such borrowings was $9,481,158.

6.   FINANCIAL  INSTRUMENTS WITH  OFF-BALANCE  SHEET RISK OR  CONCENTRATIONS  OF
     CREDIT RISK

     In the normal  course of  business,  the Fund may trade  various  financial
     instruments and enter into various  investment  activities with off-balance
     sheet risk. These financial instruments include forward contracts,  options
     and  securities  sold,  not  yet  purchased.   Generally,  these  financial
     instruments   represent  future  commitments  to  purchase  or  sell  other
     financial  instruments at specific terms at specified future dates. Each of
     these financial  instruments  contains varying degrees of off-balance sheet
     risk whereby  changes in the market value of the securities  underlying the
     financial  instruments  may be in excess of the amounts  recognized  in the
     Statement of Assets, Liabilities and Members' capital.



                                      -7-
<PAGE>


XANTHUS FUND, L.L.C.


NOTES TO FINANCIAL STATEMENTS - JUNE 30, 1999 (UNAUDITED) (CONTINUED)
- --------------------------------------------------------------------------------

6.   FINANCIAL  INSTRUMENTS WITH  OFF-BALANCE  SHEET RISK OR  CONCENTRATIONS  OF
     CREDIT RISK (CONTINUED)

     The Fund maintains cash in bank deposit accounts, which at times may exceed
     federally  insured limits.  The Fund has not experienced any losses in such
     accounts and does not believe it is exposed to any significant  credit risk
     on cash.

     Securities  sold,  not yet purchased  represent  obligations of the Fund to
     deliver  specified  securities and thereby  creates a liability to purchase
     such  securities in the market at  prevailing  prices.  Accordingly,  these
     transactions  result  in  off-balance  sheet  risk as the  Fund's  ultimate
     obligation  to satisfy the sale of securities  sold,  not yet purchased may
     exceed the amount  indicated in the  Statement of Assets,  Liabilities  and
     Members' capital.

     The risk  associated  with  purchasing  an  option  is that the Fund pays a
     premium  whether or not the  option is  exercised.  Additionally,  the Fund
     bears the risk of loss of  premium  and change in market  value  should the
     counterparty not perform under the contract. Put and call options purchased
     are accounted for in the same manner as investment securities.

     Transactions in purchased options were as follows:

<TABLE>
<CAPTION>
                                                                             PUT OPTIONS
                                                                  ----------------------------------
                                                                      NUMBER
                                                                   OF CONTRACTS              COST
                                                                  --------------         -----------
<S>                                                                    <C>               <C>
          Beginning balance                                               0              $         0
          Options purchased                                             878                5,364,234
          Options closed                                               (295)              (1,750,435)
          Expired options                                              (200)                (504,350)
                                                                       ----              -----------
          Options outstanding at June 30, 1999                          383              $ 3,109,449
                                                                       ====              ===========
</TABLE>


7.   FINANCIAL INSTRUMENTS HELD OR ISSUED FOR TRADING PURPOSES

     The Fund  maintains  positions in a variety of financial  instruments.  The
     following  table  summarizes  the components of net realized and unrealized
     gains from investment transactions:

                                                         NET GAINS
                                                     FOR THE PERIOD ENDED
                                                        JUNE 30, 1999
                                                     ---------------------

          Equity securities                               $ 8,104,846
          Equity options                                      (14,811)
          Index options                                    (2,319,803)
                                                          -----------
              Total                                       $ 5,770,232
                                                          ===========

                                      -8-
<PAGE>


XANTHUS FUND, L.L.C.


NOTES TO FINANCIAL STATEMENTS - JUNE 30, 1999 (UNAUDITED) (CONTINUED)
- --------------------------------------------------------------------------------


7.   FINANCIAL INSTRUMENTS HELD OR ISSUED FOR TRADING PURPOSES (CONTINUED)

     The following  table  presents the market  values of  derivative  financial
     instruments and the average market values of those instruments:

                                                         AVERAGE MARKET VALUE
                                                         FOR THE PERIOD ENDED
                                                           JUNE 30, 1999
                                                         --------------------
          ASSETS:
             Index options                                    $1,511,300

     Average  market  values  presented  above are based upon  month-end  market
     values during the period ended June 30, 1999.

8.   SELECTED FINANCIAL RATIOS AND OTHER SUPPLEMENTAL INFORMATION

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

                                                                  MAY 4, 1999
                                                                (COMMENCEMENT OF
                                                                 OPERATIONS) TO
                                                                 JUNE 30, 1999
                                                                 -------------

          Ratio of net investment loss to average net assets        (3.94%)*
          Ratio of operating expenses to average net assets          3.82%*
          Ratio of interest expense to average net assets            0.97%*
          Ratio of dividends on securities sold, not yet
          purchased to average net assets                            0.03%*
          Portfolio turnover rate                                      11%
          Average commission rate paid                           $ 0.0591**
          Total return                                               7.73%***

          *    Annualized.
          **   Average commission rate paid on purchases and sales of investment
               securities held long.
          ***  Total return assumes a purchase of an interest in the Fund on the
               first  day  and a sale of the  interest  on the  last  day of the
               period noted, before incentive allocation to the Special Advisory
               Member,  if any.  Total  returns for a period of less than a full
               year are not annualized.


                                      -9-
<PAGE>


XANTHUS FUND, L.L.C.


NOTES TO FINANCIAL STATEMENTS - JUNE 30, 1999 (UNAUDITED) (CONTINUED)
- --------------------------------------------------------------------------------


9.   YEAR 2000

     Like other  investment  companies and financial and business  organizations
     around the world,  the Fund could be  adversely  affected  if the  computer
     systems  it uses and those  used by the  Fund's  brokers  and  other  major
     service  providers  do not  properly  process  and  calculate  date-related
     information and data from and after January 1, 2000. This is commonly known
     as the "Year 2000 Issue."

     The Fund has  assessed  its  computer  systems and the  systems  compliance
     issues of its brokers and other major service providers. The Fund has taken
     steps that it  believes  are  reasonably  designed to address the Year 2000
     Issue  with  respect  to the  computer  systems  it uses  and has  obtained
     satisfactory  assurances  that  comparable  steps  are  being  taken by its
     brokers and other major service providers. At this time, however, there can
     be no  assurance  that these steps will be  sufficient  to address all Year
     2000 Issues.

     The inability of the Fund or its third party  providers to timely  complete
     all  necessary  procedures  to  address  the Year 2000  Issue  could have a
     material adverse effect on the Fund's operations.  Management will continue
     to monitor the status of and its  exposure  to this  issue.  For the period
     ended June 30, 1999, the Fund incurred no Year 2000 related  expenses,  and
     it does not expect to incur significant Year 2000 expenses in the future.

     The Fund intends to develop contingency plans designed to ensure that third
     party non-compliance will not materially affect the Fund's operations.


                                      -10-
<PAGE>


 XANTHUS FUND, L.L.C.

 SCHEDULE OF PORTFOLIO INVESTMENTS (UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                 JUNE 30, 1999
SHARES                                                                           MARKET VALUE
<S>             <C>                                                           <C>
                COMMON STOCKS - 114.14%
                   APPLICATIONS SOFTWARE - 4.47%
23,200                Intuit, Inc.*                                               $ 2,090,900
68,900                PeopleSoft, Inc.*                                             1,188,525
                                                                                  -----------
                                                                                    3,279,425
                                                                                  -----------

                   BROADCASTING SERVICES/PROGRAMMING - 3.76%
35,580                AT&T Corp. - Liberty Media Group, Class A*              (a)   1,271,550
 7,600                Fox Entertainment Group, Inc., Class A*                         204,729
18,900                United International Holdings, Inc., Class A*                 1,278,113
                                                                                  -----------
                                                                                    2,754,392
                                                                                  -----------

                   CABLE TV - 2.69%
40,400                Comcast Corp., Special Class A*                         (a)   1,552,895
 8,500                Jones Intercable, Inc., Class A*                                416,500
                                                                                  -----------
                                                                                    1,969,395
                                                                                  -----------

                   CATALOG AND MAIL ORDER HOUSES - 1.27%
23,200                USA Networks, Inc.*                                             930,900
                                                                                  -----------

                   CELLULAR TELECOMMUNICATIONS - 2.37%
23,600                Nextel Communications, Inc., Class A *                        1,184,437
11,400                WinStar Communications, Inc.*                                   555,750
                                                                                  -----------
                                                                                    1,740,187
                                                                                  -----------

                   COMPUTER SERVICES - 5.18%
20,000                Computer Sciences Corp.*                                      1,383,760
30,700                Electronic Data Systems Corp.                           (a)   1,738,387
10,700                Safeguard Scientifics, Inc.*                                    674,100
                                                                                  -----------
                                                                                    3,796,247
                                                                                  -----------

                   COMPUTER SOFTWARE - 11.75%
27,288                Computer Associates International, Inc.                 (a)   1,494,018
11,400                Compuware Corp.*                                                362,663
37,300                Microsoft Corp.*                                        (a)   3,364,012
62,800                Oracle Corp.*                                           (a)   2,331,450
76,400                Parametric Technology Corp.*                                  1,060,050
                                                                                  -----------
                                                                                    8,612,193
                                                                                  -----------
</TABLE>

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


                                      -11-
<PAGE>


XANTHUS FUND, L.L.C.

SCHEDULE OF PORTFOLIO INVESTMENTS (UNAUDITED) (CONTINUED)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                JUNE 30, 1999
SHARES                                                                          MARKET VALUE

<S>             <C>                                                           <C>
                COMMON STOCKS - (CONTINUED)
                   COMPUTERS - MEMORY DEVICES - 4.09%
33,600                EMC Corp.*                                              (a) $ 1,848,000
44,900                Seagate Technology, Inc.*                               (a)   1,150,562
                                                                                  -----------
                                                                                    2,998,562
                                                                                  -----------

                   COMPUTERS - MICRO - 11.97%
35,600                Compaq Computers Corp.                                          843,293
29,600                Dell Computer Corp.*                                    (a)   1,095,200
21,700                Hewlett-Packard Co.                                           2,180,850
17,400                International Business Machines Corp.                         2,248,950
34,900                Sun Microsystems, Inc.*                                 (a)   2,403,738
                                                                                  -----------
                                                                                    8,772,031
                                                                                  -----------

                   DATA PROCESSING/MANAGEMENT - 5.14%
37,000                Automatic Data Processing, Inc.                               1,628,000
43,700                First Data Corp.*                                       (a)   2,138,591
                                                                                  -----------
                                                                                    3,766,591
                                                                                  -----------

                   ELECTRONIC COMPONENTS - MISCELLANEOUS - 2.46%
27,000                Solectron Corp.*                                        (a)   1,800,576
                                                                                  -----------


                   ELECTRONIC COMPONENTS - SEMICONDUCTORS - 16.67%
31,100                Intel Corp.                                             (a)   1,850,450
26,700                Micron Technology, Inc.                                       1,081,350
21,600                Motorola, Inc.                                                2,046,600
25,800                STMicroelectronics N.V.                                 (a)   1,788,275
17,800                Texas Instruments, Inc.                                       2,563,200
 7,600                TranSwitch Corp.*                                               360,050
44,200                Xilinx, Inc.*                                           (a)   2,530,450
                                                                                  -----------
                                                                                   12,220,375
                                                                                  -----------

                   ENTERTAINMENT SOFTWARE - 2.39%
32,300                Electronic Arts, Inc.*                                  (a)   1,752,275
                                                                                  -----------
</TABLE>


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


                                      -12-
<PAGE>


XANTHUS FUND, L.L.C.

SCHEDULE OF PORTFOLIO INVESTMENTS (UNAUDITED) (CONTINUED)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                 JUNE 30, 1999
SHARES                                                                           MARKET VALUE
<S>             <C>                                                           <C>
                COMMON STOCKS - (CONTINUED)
                   INTERNET CONTENT - 3.36%
 3,800                At Home Corp., Series A*                                      $ 204,964
13,100                Yahoo!, Inc.*                                                 2,256,475
                                                                                    ---------
                                                                                    2,461,439
                                                                                    ---------

                   INTERNET SOFTWARE - 3.84%
25,600                America Online, Inc.*                                   (a)   2,816,000
                                                                                    ---------

                   MACHINERY - GENERAL INDUSTRIAL - 2.32%
23,000                Applied Materials, Inc.*                                (a)   1,699,125
                                                                                    ---------

                   MULTIMEDIA - 1.59%
16,000                Time Warner, Inc.                                             1,162,000
                                                                                    ---------

                   NETWORKING PRODUCTS - 5.39%
48,800                Cisco Systems, Inc.*                                    (a)   3,144,574
30,200                3Com Corp.*                                                     805,978
                                                                                    ---------
                                                                                    3,950,552
                                                                                    ---------

                   PIPELINES - 0.52%
 9,000                Williams Companies, Inc.                                        383,067
                                                                                    ---------

                   RETAIL - INTERNET - 2.39%
14,000                Amazon.com, Inc.*                                       (a)   1,751,750
                                                                                    ---------

                   SATELLITE TELECOMMUNICATIONS - 0.69%
 9,000                General Motors Corp., Class H                                   506,817
                                                                                    ---------

                   TELECOMMUNICATIONS EQUIPMENT - 13.15%
11,900                ADC Telecommunications, Inc.*                                   542,200
13,300                ANTEC Corp.*                                                    426,438
 5,700                General Instrument Corp.*                                       242,250
32,145                Lucent Technologies, Inc.                               (a)   2,167,794
 8,900                Nokia Corp. - Sponsored ADR                                     814,911
30,700                Nortel Networks Corp.                                   (a)   2,665,159
41,200                Tellabs, Inc.*                                          (a)   2,783,596
                                                                                    ---------
                                                                                    9,642,348
                                                                                    ---------
</TABLE>


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


                                      -13-
<PAGE>


XANTHUS FUND, L.L.C.

SCHEDULE OF PORTFOLIO INVESTMENTS (UNAUDITED) (CONTINUED)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                 JUNE 30, 1999
SHARES                                                                           MARKET VALUE
<S>             <C>                                                          <C>
                COMMON STOCKS - (CONTINUED)
                   TELECOMMUNICATIONS SERVICES - 2.12%
 5,500                Global TeleSystems Group, Inc.*                               $ 445,500
19,600                Inet Technologies, Inc.*                                        470,400
 7,400                NTL, Inc.*                                                      637,791
                                                                                  -----------
                                                                                    1,553,691
                                                                                  -----------

                   TELEPHONE - INTEGRATED - 2.02%
26,560                AT&T Corp.                                              (a)   1,482,393
                                                                                  -----------

                   TELEPHONE - LONG DISTANCE - 2.54%
15,000                MCI WorldCom, Inc.*                                           1,290,945
10,200                Viatel, Inc.*                                                   572,475
                                                                                  -----------
                                                                                    1,863,420
                                                                                  -----------

                      TOTAL COMMON STOCKS (COST $75,161,493)                       83,665,751
                                                                                  ===========

<CAPTION>
NUMBER OF
CONTRACTS
<S>             <C>                                                          <C>
                PUT OPTIONS - 2.35%
                   INDEX - 2.35%
250                   Morgan Stanley High Tech Index, 07/17/99, $980.00                47,299
133                   Nasdaq-100 Index, 09/18/99, $2,280.00                         1,675,800
                                                                                  -----------
                                                                                    1,723,099
                                                                                  -----------

                      TOTAL PUT OPTIONS (COST $3,109,449)                           1,723,099
                                                                                  ===========

                      TOTAL INVESTMENTS (COST $78,270,942) - 116.49%               85,388,850
                                                                                  -----------

                      OTHER ASSETS, LESS LIABILITIES - (16.49%)                   (12,090,714)
                                                                                  -----------

                      NET ASSETS - 100.00%                                        $73,298,136
                                                                                  ===========
</TABLE>


*    Non-income producing security.

(a)  Partially  or  wholly  held  in a  pledged  account  by the  custodian  for
     securities sold, not yet purchased.

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


                                      -14-
<PAGE>


XANTHUS FUND, L.L.C.

SCHEDULE OF SECURITIES SOLD, NOT YET PURCHASED (UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                  JUNE 30, 1999
SHARES                                                                             MARKET VALUE
<S>             <C>                                                                <C>
                SHORT COMMON STOCK - (9.49%)
                   APPLICATIONS SOFTWARE - (0.94%)
5,000                 Great Plains Software, Inc.                                  $ (235,940)
6,500                 Peregrine Systems, Inc.                                        (166,972)
4,300                 Siebel Systems, Inc.                                           (285,146)
                                                                                   -----------
                                                                                     (688,058)
                                                                                   -----------

                   CIRCUIT BOARDS - (0.47%)
4,500                 Sanmina Corp.                                                  (341,437)
                                                                                   -----------

                   COMMERCIAL SERVICES - FINANCE - (0.33%)
7,650                 Paychex, Inc.                                                  (243,844)
                                                                                   -----------

                   COMPUTER DATA SECURITY - (0.31%)
6,000                 ISS Group, Inc.                                                (226,500)
                                                                                   -----------


                   COMPUTER GRAPHICS - (0.39%)
5,000                 Visio Corp.                                                    (190,315)
6,100                 3Dfx Interactive, Inc.                                          (95,313)
                                                                                   -----------

                                                                                     (285,628)
                                                                                   -----------


                   COMPUTER SERVICES - (0.50%)
5,000                 Ceridian Corp.                                                 (163,440)
3,600                 Sapient Corp.                                                  (203,850)
                                                                                   -----------

                                                                                     (367,290)
                                                                                   -----------


                   COMPUTER SOFTWARE - (0.43%)
2,500                 SCM Microsystems, Inc.                                         (115,937)
5,100                 Transaction Systems Architects, Inc., Class A                  (198,900)
                                                                                   -----------

                                                                                     (314,837)
                                                                                   -----------


                   DATA PROCESSING/MANAGEMENT - (0.66%)
5,500                 Acxiom Corp.                                                   (137,159)
5,500                 Fiserv, Inc.                                                   (172,222)
4,800                 Sterling Commerce, Inc.                                        (176,400)
                                                                                   -----------
                                                                                     (485,781)
                                                                                   -----------
</TABLE>


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


                                      -15-
<PAGE>




XANTHUS FUND, L.L.C.

SCHEDULE OF SECURITIES SOLD, NOT YET PURCHASED (UNAUDITED) (CONTINUED)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                  JUNE 30, 1999
SHARES                                                                            MARKET VALUE
<S>             <C>                                                                <C>
                SHORT COMMON STOCK - (CONTINUED)
                   DISTRIBUTION - WHOLESALE - (0.39%)
5,500                 Ingram Micro, Inc., Class A                                  $ (141,625)
3,800                 Tech Data Corp.                                                (145,350)
                                                                                   ----------
                                                                                     (286,975)
                                                                                   ----------

                   ELECTRONIC COMPONENTS - SEMICONDUCTORS - (0 .79%)
5,000                 Dallas Semiconductor Corp.                                     (253,750)
5,200                 Lattice Semiconductor Corp.                                    (323,700)
                                                                                   ----------
                                                                                     (577,450)
                                                                                   ----------

                   ELECTRONIC PARTS DISTRIBUTION - (0.26%)
4,180                 Avnet, Inc.                                                    (194,370)
                                                                                   ----------

                   INSTRUMENTS - SCIENTIFIC - (0.38%)
2,400                 PE Corp -  PE Biosystems Group                                 (275,400)
                                                                                   ----------

                   INTERNET SOFTWARE - (0.13%)
3,800                 Prodigy Communications Corp.                                    (98,325)
                                                                                   ----------

                   LINEN SUPPLY & RELATED ITEMS - (0.36%)
3,900                 Cintas Corp.                                                   (262,033)
                                                                                   ----------

                   MEDICAL INFORMATION SYSTEMS - (0.36%)
4,000                 Shared Medical Systems Corp.                                   (261,000)
                                                                                   ----------

                   MEDICAL INSTRUMENTS - (0.24%)
4,000                 Boston Scientific Corp.                                        (175,752)
                                                                                   ----------

                   MEDICAL - BIOMEDICAL/GENE - (0.03%)
1,200                 Celera Genomics                                                 (19,426)
                                                                                   ----------

                   MEDICAL - WHOLESALE DRUG DISTRIBUTION - (0.41%)
4,700                 Cardinal Health, Inc.                                          (301,387)
                                                                                   ----------

                   NETWORKING PRODUCTS - (0.23%)
4,200                 International Network Services                                 (169,575)
                                                                                   ----------
</TABLE>

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


                                      -16-
<PAGE>



XANTHUS FUND, L.L.C.

SCHEDULE OF SECURITIES SOLD, NOT YET PURCHASED (UNAUDITED) (CONTINUED)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                 JUNE 30, 1999
SHARES                                                                           MARKET VALUE
<S>             <C>                                                                <C>
                SHORT COMMON STOCK - (CONTINUED)
                   OFFICE AUTOMATION & EQUIPMENT - (0.34%)
3,900                 Pitney Bowes, Inc.                                           $ (250,575)
                                                                                  -----------

                   RETAIL - BUILDING PRODUCTS - (0.23%)
3,200                 Fastenal Co.                                                   (167,802)
                                                                                  -----------

                   RETAIL - CONSUMER ELECTRONICS - (0.95%)
5,600                 Best Buy Co., Inc.                                             (378,000)
3,420                 Circuit City Stores-Circuit City Group                         (318,060)
                                                                                  -----------
                                                                                     (696,060)
                                                                                  -----------

                   TELECOMMUNICATIONS EQUIPMENT - (0.36%)
4,100                 Plantronics, Inc.                                              (267,012)
                                                                                  -----------


                      TOTAL SHORT COMMON STOCK (PROCEEDS $6,284,880)              $(6,956,517)
                                                                                  ===========
</TABLE>


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



                                      -17-



                              LETTER OF TRANSMITTAL

                                    Regarding
                                    Interests
                                       in

                              XANTHUS FUND, L.L.C.

                   Tendered Pursuant to the Offer to Purchase
                             Dated December 1, 1999


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

            THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT, AND THIS
          LETTER OF TRANSMITTAL MUST BE RECEIVED BY THE FUND BY, 12:00
             MIDNIGHT, NEW YORK TIME, ON FRIDAY, DECEMBER 31, 1999,
                          UNLESS THE OFFER IS EXTENDED.
- --------------------------------------------------------------------------------

          Complete This Letter Of Transmittal And Return Or Deliver To:

                                    PFPC Inc.
                                  P.O. Box 220
                               Claymont, DE 19703

                               Attn: Karl Garrett


                           For additional information:
                              Phone: (888) 697-9661
                                 (888) 520-3280
                               Fax: (302) 791-3225
                                 (302) 791-2387



Ladies and Gentlemen:

     The  undersigned  hereby  tenders to Xanthus  Fund,  L.L.C.,  a closed-end,
non-diversified,  management  investment company organized under the laws of the
State of Delaware (the "Fund"),  the limited  liability  company interest in the
Fund or portion thereof held by the undersigned,  described and specified below,
on the terms and conditions  set forth in the offer to purchase,  dated December
1, 1999 ("Offer to Purchase"),  receipt of which is hereby acknowledged,  and in
this letter of transmittal (which together constituted the "Offer").  THE TENDER
AND THIS LETTER OF  TRANSMITTAL  ARE SUBJECT TO ALL THE TERMS AND CONDITIONS SET
FORTH IN

<PAGE>


THE OFFER TO PURCHASE,  INCLUDING, BUT NOT LIMITED TO, THE ABSOLUTE RIGHT OF THE
FUND TO REJECT ANY AND ALL TENDERS DETERMINED BY IT, IN ITS SOLE DISCRETION, NOT
TO BE IN THE APPROPRIATE FORM.

     The  undersigned  hereby  sells to the Fund the limited  liability  company
interest in the Fund or portion  thereof  tendered hereby pursuant to the Offer.
The undersigned  hereby warrants that the undersigned has full authority to sell
the limited  liability  company interest in the Fund or portion thereof tendered
hereby and that the Fund will acquire good title thereto,  free and clear of all
liens, charges, encumbrances,  conditional sales agreements or other obligations
relating to the sale thereof,  and not subject to any adverse claim, when and to
the extent the same are  purchased by it. Upon  request,  the  undersigned  will
execute and deliver any additional  documents  necessary to complete the sale in
accordance with the terms of the Offer.

     The undersigned  recognizes that under certain  circumstances  set forth in
the Offer, the Fund may not be required to purchase any of the limited liability
company interests in the Fund or portions thereof tendered hereby.

     Payment of the cash portion of the purchase price for the limited liability
company  interest in the Fund or portion thereof of the  undersigned  (the "Cash
Payment"), as described in Section 6 of the Offer to Purchase,  shall be sent to
the undersigned by wire transfer to the undersigned's  brokerage account at CIBC
World Markets Corp. ("CIBC WM"). The undersigned  hereby represents and warrants
that the  undersigned  understands  that,  for cash payments wired directly to a
member's  brokerage  account,  upon a withdrawal  of such cash payment from such
account,  CIBC WM will  subject such  withdrawal  to any fees that CIBC WM would
customarily assess upon the withdrawal of cash from such brokerage account. (Any
payment in the form of marketable  securities  would be made by means of special
arrangement  with the  tendering  member in the sole  discretion of the Board of
Managers of the Fund.) A  promissory  note  reflecting  the  contingent  payment
portion of the purchase price, if any, as described in Section 6 of the Offer to
Purchase, will be deposited directly to the undersigned's brokerage account with
CIBC WM. (Any contingent payment due pursuant to the Note will also be deposited
directly to the tendering  member's  brokerage  account with CIBC WM and, upon a
withdrawal of such  contingent  payment from such  account,  CIBC WM will impose
such fees as it would  customarily  assess upon the withdrawal of cash from such
brokerage  account.)  The  undersigned  recognizes  that the  amount of the Cash
Payment will be based on the  unaudited net asset value as of December 31, 1999,
of the  limited  liability  company  interest  of the  Fund or  portion  thereof
tendered, and that the contingent payment portion of the purchase price, if any,
will  be  determined  upon  completion  of the  audit  of the  Fund's  financial
statements for 1999, which is anticipated to be completed not later than 60 days
after the  Fund's  fiscal  year end,  and will be paid in cash  within  ten days
thereafter.

     All authority  herein conferred or agreed to be conferred shall survive the
death or incapacity of the  undersigned  and the  obligation of the  undersigned
hereunder shall be binding on the heirs,  personal  representatives,  successors
and  assigns of the  undersigned.  Except as stated in Section 5 of the Offer to
Purchase, this tender is irrevocable.




                                      -2-


<PAGE>


PART 1. NAME AND ADDRESS:


     Name of member:
                     ----------------------------------------------------------

     Social Security No.
     or Taxpayer
     Identification No.:
                        ---------------------------------

     Telephone Number: (   )
                        --- -----------------------------

PART 2. AMOUNT OF LIMITED LIABILITY COMPANY INTEREST IN THE FUND TO BE TENDERED:

     [_]  Entire limited liability company interest.

     [_]  Portion of limited liability company interest  expressed as a specific
          dollar value. (A minimum interest of the greater of: (a) $150,000, net
          of  the  incentive  allocation  or  net  of  the  tentative  incentive
          allocation;  or  (b)  the  tentative  incentive  allocation,  must  be
          maintained (the "Required Minimum Balance").)*

                               $
                                -----------------

     [_]  Portion  of  limited  liability  company  interest  in  excess  of the
          Required Minimum Balance.*

          *The undersigned understands that if the undersigned tenders an amount
          that would cause the  undersigned's  capital  account  balance to fall
          below the Required  Minimum  Balance,  the Fund  reserves the right to
          reduce the amount to be  purchased  from the  undersigned  so that the
          Required Minimum Balance is maintained.

PART 3. PAYMENT.

     Cash Payment
     ------------

     Cash  payments  will  be wire  transferred  directly  to the  undersigned's
     brokerage  account  at CIBC  WM.  The  undersigned  hereby  represents  and
     warrants that the  undersigned  understands  that,  for cash payments wired
     directly to a member's  brokerage  account,  upon a withdrawal of such cash
     payment  from  such  account,  CIBC WM will  impose  such  fees as it would
     customarily assess upon the withdrawal of cash from such brokerage account.
     (Any payment in the form of marketable securities would be made by means of
     special arrangements with the tendering member.)

     Promissory Note
     ---------------

     The  promissory  note  reflecting  the  contingent  payment  portion of the
     purchase  price,  if  applicable,   will  be  deposited   directly  to  the
     undersigned's   brokerage  account  at  CIBC  WM.  The  undersigned  hereby
     represents  and  warrants  that  the  undersigned   understands   that  any
     contingent payment due pursuant to the Note will also be deposited directly
     to

                                      -3-

<PAGE>

     the  undersigned's  brokerage account at CIBC WM, and, upon a withdrawal of
     such contingent payment from such account, CIBC WM will impose such fees as
     it would customarily assess upon the withdrawal of cash from such brokerage
     account.

PART 4. SIGNATURE(S).

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------

FOR INDIVIDUAL INVESTORS                                     FOR OTHER INVESTORS:
- ------------------------                                     --------------------
AND JOINT TENANTS:
- ------------------


<S>                                                          <C>
- ------------------------------------                         ------------------------------------
Signature                                                    Print Name of Investor
(SIGNATURE OF OWNER(S) EXACTLY AS APPEARED
 ON SUBSCRIPTION AGREEMENT)


- ------------------------------------                         ------------------------------------
Print Name of Investor                                       Signature
                                                             (SIGNATURE OF OWNER(S) EXACTLY AS APPEARED
                                                              ON SUBSCRIPTION AGREEMENT)


- ------------------------------------                         ------------------------------------
Joint Tenant Signature if necessary                          Print Name of Signatory and Title
(SIGNATURE OF OWNER(S) EXACTLY AS APPEARED
 ON SUBSCRIPTION AGREEMENT)


- ------------------------------------                         ------------------------------------
Print Name of Joint Tenant                                   Co-signatory if necessary
                                                             (SIGNATURE OF OWNER(S) EXACTLY AS APPEARED
                                                              ON SUBSCRIPTION AGREEMENT)


                                                             ------------------------------------
                                                             Print Name and Title of Co-signatory

- ----------------------------------------------------------------------------------------------------------------
</TABLE>



Date:
     ------------------------

                                      -4-


           [To be provided to members who call and request the form.]


                         NOTICE OF WITHDRAWAL OF TENDER

                             Regarding Interests in

                              XANTHUS FUND, L.L.C.

                   Tendered Pursuant to the Offer to Purchase
                             Dated December 1, 1999


- --------------------------------------------------------------------------------
            THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT, AND THIS
           NOTICE OF WITHDRAWAL MUST BE RECEIVED BY THE FUND BY, 12:00
             MIDNIGHT, NEW YORK TIME, ON FRIDAY, DECEMBER 31, 1999,
                          UNLESS THE OFFER IS EXTENDED.
- --------------------------------------------------------------------------------

          Complete This Notice of Withdrawal And Return Or Deliver To:

                                    PFPC Inc.
                                  P.O. Box 220
                               Claymont, DE 19703

                               Attn: Karl Garrett


                           For additional information:
                              Phone: (888) 697-9661
                                 (888) 520-3280
                               Fax: (302) 791-3225
                                 (302) 791-2387


Ladies and Gentlemen:

     Please  withdraw the tender  previously  submitted by the  undersigned in a
Letter of Transmittal dated                          .
                           --------------------------

Such tender was in the amount of:

     [_]  Entire limited liability company interest.

     [_]  Portion of limited liability company interest  expressed as a specific
          dollar value.

                                $              -
                                 --------------

     [_]  Portion  of  limited  liability  company  interest  in  excess  of the
          Required Minimum Balance.


<PAGE>


SIGNATURE(S).

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------

FOR INDIVIDUAL INVESTORS                                     FOR OTHER INVESTORS:
- ------------------------                                     --------------------
AND JOINT TENANTS:
- ------------------

<S>                                                          <C>
- ------------------------------------                         ------------------------------------
Signature                                                    Print Name of Investor
(SIGNATURE OF OWNER(S) EXACTLY AS APPEARED
 ON SUBSCRIPTION AGREEMENT)


- ------------------------------------                         ------------------------------------
Print Name of Investor                                       Signature
                                                             (SIGNATURE OF OWNER(S) EXACTLY AS APPEARED
                                                              ON SUBSCRIPTION AGREEMENT)


- ------------------------------------                         ------------------------------------
Joint Tenant Signature if necessary                          Print Name of Signatory and Title
(SIGNATURE OF OWNER(S) EXACTLY AS APPEARED
 ON SUBSCRIPTION AGREEMENT)


- ------------------------------------                         ------------------------------------
Print Name of Joint Tenant                                   Co-signatory if necessary
                                                             (SIGNATURE OF OWNER(S) EXACTLY AS APPEARED
                                                              ON SUBSCRIPTION AGREEMENT)


                                                             ------------------------------------
                                                             Print Name and Title of Co-signatory

- ---------------------------------------------------------------------------------------------------------------------
</TABLE>

Date:
     ----------------
                                      -2-


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission