SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                   SCHEDULE TO


            TENDER OFFER STATEMENT UNDER SECTION 14(D)(1) OR 13(E)(1)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                  EXCELSIOR ABSOLUTE RETURN FUND OF FUNDS, LLC
                                (Name of Issuer)

                  EXCELSIOR ABSOLUTE RETURN FUND OF FUNDS, LLC
                      (Name of Person(s) Filing Statement)

                       LIMITED LIABILITY COMPANY INTERESTS
                         (Title of Class of Securities)

                                       N/A
                      (CUSIP Number of Class of Securities)
                               DOUGLAS A. LINDGREN
                  Excelsior Absolute Return Fund of Funds, LLC
                               225 High Ridge Road
                               Stamford, CT 06905
                                 (203) 352-4497

   (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
                                919 Third Avenue
                            New York, New York 10022
                                 (212) 756-2533

                                October 19, 2004
                       (Date Tender Offer First Published,
                       Sent or Given to Security Holders)





                            CALCULATION OF FILING FEE

- ------------------------------------------------------------------------------
Transaction Valuation:  $15,000,000 (a)   Amount of Filing Fee: $1,900.50 (b)
- ------------------------------------------------------------------------------

(a)    Calculated as the aggregate maximum purchase price for Interests.

(b)    Calculated at $126.70 per million of Transaction Valuation.

[ ]    Check  the 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 Filed:  -------------------------------------------

[ ]    Check the box if the filing relates solely to preliminary communications
       made before the commencement of a tender offer.

Check the appropriate  boxes below  to  designate any transactions to which the
statement relates:

[ ]    third-party tender offer subject to Rule 14d-1.

[X]    issuer tender offer subject to Rule 13e-4.

[ ]    going-private transaction subject to Rule 13e-3.

[ ]    amendment to Schedule 13D under Rule 13d-2.

Check the following box if the filing is a final amendment reporting the results
of the tender offer: [ ]

ITEM 1.     SUMMARY TERM SHEET.

            As stated in the offering  documents of  Excelsior  Absolute  Return
Fund of  Funds,  LLC (the "Fund"),  the Fund is  offering  to  purchase  limited
liability  company  interests  in the Fund  ("Interest"  or  "Interests"  as the
context  requires) from members of the Fund ("Members") at their net asset value
(that is, the value of the Fund's  assets minus its  liabilities,  multiplied by
the proportionate interest in the Fund a Member desires to tender). The offer to
purchase Interests (the "Offer") will remain open until 12:00 midnight,  Eastern
Time, on Tuesday, November 16, 2004, unless the Offer is extended. The net asset
value of the Interests  will be calculated for this purpose on December 31, 2004
or, if the Offer is extended, on the last business day of the month in which the
Offer expires (the "Valuation  Date"). The Fund reserves the right to adjust the
Valuation  Date to  correspond  with any  extension of the Offer.  The Fund will
review the net asset value  calculation  of  Interests  as of December 31, 2004,
during the Fund's  audit for its fiscal year ending  March 31,  2005,  which the
Fund expects will be  completed by the end of May 2005.  This  December 31, 2004





net asset value,  as reviewed,  will be used to determine  the final amount paid
for tendered Interests.

            Members  may  tender  their  entire  Interest,  a  portion  of their
Interest  defined as a specific  dollar  value or the portion of their  Interest
above the required  minimum  capital  account  balance.  If a Member tenders its
entire  Interest  (or a  portion  of its  Interest)  and the Fund  accepts  that
Interest for repurchase,  the Fund will give the Member a non-interest  bearing,
non-transferable promissory note (the "Note") entitling the Member to receive an
amount  equal  to the net  asset  value  of the  Interest  tendered  (valued  in
accordance with the Fund's Limited  Liability  Company Agreement dated September
2, 2003 (the "LLC  Agreement"))  determined  as of December  31, 2004 (or if the
Offer is extended,  the net asset value  determined on the Valuation  Date). The
Note will be held in a special  custody  account with PFPC Trust  Company  (PFPC
Trust Company, together with its affiliated banks, "PFPC").

            If a Member tenders its entire  Interest,  the Note will entitle the
Member to receive  an  initial  payment  in cash  and/or  marketable  securities
(valued  in  accordance  with the LLC  Agreement)  equal to at least  95% of the
unaudited  net  asset  value of the  Interest  tendered  by the  Member  that is
accepted for purchase by the Fund (the  "Initial  Payment")  and will be paid to
the  Member's  account  with PFPC or mailed to the Member if the Member does not
have a PFPC account, within 30 calendar days after the Valuation Date or, if the
Fund has requested withdrawals of its capital from any investment funds in order
to finance the purchase of  Interests,  within ten business  days after the Fund
has  received at least 95% of the  aggregate  amount  withdrawn by the Fund from
such  investment  funds.  The Note will also  entitle  the  Member to  receive a
contingent  payment (the "Contingent  Payment") equal to the excess,  if any, of
(a) the net asset value of the  Interest  tendered by the Member and accepted by
the Fund for  repurchase,  determined  as of the  Valuation  Date,  as it may be
adjusted based on the next annual audit of the Fund's March 31, 2005,  financial
statements,  over (b) the Initial  Payment.  The Fund will deposit the aggregate
amount of the Contingent  Payments in a separate,  interest  bearing account and
will pay any  interest  actually  earned  thereon pro rata to the Members  whose
Interests  have been  repurchased.  The  Contingent  Payment  (plus any interest
earned) will be paid within ten calendar days after the completion of the Fund's
annual audit.  The Contingent  Payment will also be deposited into the tendering
Member's  account at PFPC or mailed to the Member if the Member  does not have a
PFPC account.

            A Member that tenders for purchase  only a portion of such  Member's
Interest  will  receive a Note that will entitle the Member to a payment in cash
and/or marketable securities (valued in accordance with the LLC Agreement) equal
to 100% of the net asset  value of the  Interest  tendered by the Member that is
accepted for purchase by the Fund.  Payment pursuant to the Note will be made to
the Member's account at PFPC or mail to the Member if the Member does not have a
PFPC account,  within 30 calendar days after the Valuation  Date or, if the Fund
has requested  withdrawals of its capital from any investment  funds in order to
finance the purchase of  Interests,  within ten business days after the Fund has
received at least 95% of the  aggregate  amount  withdrawn by the Fund from such
investment funds.

            A Member that tenders for purchase  only a portion of such  Member's
Interest  must  tender a minimum of $25,000  and will be  required to maintain a
capital account balance equal to $100,000 or more.


                                       -2-





            The  Fund  reserves  the  right to  purchase  less  than the  amount
tendered by a Member if the purchase would cause the Member's capital account in
the Fund to have a value less than the required  minimum balance or if the total
amount  tendered by Members is more than $15  million.  If the Fund  accepts the
tender of the Member's  entire  Interest or a portion of such Member's  Interest
for  repurchase,  the Fund will make payment for Interests it purchases from one
or more of the  following  sources:  cash on hand;  withdrawals  of capital from
investment  funds in which  the Fund  has  invested;  proceeds  from the sale of
securities and portfolio assets held by the Fund;  and/or  borrowings (which the
Fund does not currently intend to do).

            Following  this  summary is a formal  notice of the Fund's  offer to
purchase the Interests.  The Offer remains open to Members until 12:00 midnight,
Eastern Time,  Tuesday,  November 16, 2004, the expected  expiration date of the
Offer.  Until  that  time,  Members  have the  right to change  their  minds and
withdraw  the tenders of their  Interests.  Members  will also have the right to
withdraw  tenders of their Interests at any time after  Wednesday,  December 15,
2004,  40  business  days from the  commencement  of the Offer,  assuming  their
Interest has not been accepted for purchase by the Fund on or before that date.

            If a Member  would  like  the Fund to  purchase  its  Interest  or a
portion  of its  Interest,  it should  complete,  sign and  either (i) mail (via
certified  mail  return  receipt  requested)  or  otherwise  deliver a Letter of
Transmittal,  attached to this  document as Exhibit C, to U.S.  Trust Hedge Fund
Management,  Inc., the investment adviser of the Fund (the "Adviser"),  225 High
Ridge Road,  Stamford,  CT 06905,  attention  Kathleen Flores, or (ii) fax it to
U.S. Trust Hedge Fund Management, Inc. at (203) 352-4456, so that it is received
before 12:00  midnight,  Eastern  Time,  on Tuesday,  November 16, 2004.  If the
Member  chooses to fax the Letter of  Transmittal,  it should mail the  original
Letter of  Transmittal to the Adviser  promptly after it is faxed  (although the
original does not have to be received  before 12:00  midnight,  Eastern Time, on
Tuesday,  November 16,  2004).  Of course,  the value of  Interests  will change
between September 30, 2004 (the last time prior to the date of this filing as of
which net asset value has been calculated) and December 31, 2004, the date as of
which the value of Interests will be determined for purposes of calculating  the
purchase price for  Interests.  Members may obtain the estimated net asset value
of their Interests,  which the Fund calculates  monthly based on the information
the Fund receives from the managers of the investment funds in which it invests,
by  contacting  the Adviser at (203)  352-4497 or at the address  listed  above,
Monday through  Friday,  except  holidays,  during normal business hours of 9:00
a.m. to 5:00 p.m. (Eastern Time).

            Please note that just as each  Member has the right to withdraw  the
tender of an Interest,  the Fund has the right to cancel, amend or postpone this
Offer at any time before 12:00 midnight,  Eastern Time, on Tuesday, November 16,
2004.  Also  realize  that  although  the Offer  expires on November 16, 2004, a
Member that  tenders  its  Interest  will  remain a Member  with  respect to the
Interest  tendered and  accepted  for purchase by the Fund through  December 31,
2004, when the net asset value of the Member's Interest tendered to the Fund for
repurchase is calculated.

ITEM 2.     ISSUER INFORMATION.

            (a) The name of the  issuer is  Excelsior  Absolute  Return  Fund of
Funds, LLC. 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  executive  office  of the Fund is  located  at 225 High  Ridge  Road,
Stamford, CT 06905 and the telephone number is (203) 352-4497.


                                       -3-





            (b) The title of the securities that are the subject of the Offer is
limited  liability  company  interests or portions thereof in the Fund. (As used
herein,  the term "Interest" or "Interests," as the context requires,  refers to
the limited  liability  company  interests in the Fund and portions thereof that
constitute  the  class of  security  that is the  subject  of this  Offer or the
limited  liability  company  interests in the Fund or portions  thereof that are
tendered  by Members  pursuant  to the  Offer.) As of the close of  business  on
September 30, 2004, there was approximately  $173,625,906 outstanding in capital
of the Fund,  represented  by Interests.  Subject to the conditions set forth in
the  Offer,  the Fund will  purchase  up to $15  million of  Interests  that are
tendered and not  withdrawn as described in ITEM 1, subject to any  extension of
the Offer.

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

ITEM 3.     IDENTITY AND BACKGROUND OF FILING PERSON.

            (a) The name of the filing person is Excelsior  Absolute Return Fund
of Funds,  LLC.  The Fund's  principal  executive  office is located at 225 High
Ridge Road, Stamford,  CT 06905 and the telephone number is (203) 352-4497.  The
investment  adviser of the Fund is U.S.  Trust Hedge Fund  Management,  Inc. The
principal executive office of U.S. Trust Hedge Fund Management,  Inc. is located
at 225 High Ridge Road,  Stamford,  CT 06905,  and its telephone number is (203)
352-4497.  The  Fund's  managers  ("Manager(s)"  or "Board of  Managers"  as the
context requires) are Virginia Bonker, Jonathan B. Bulkeley, Douglas A. Lindgren
and Thomas F. McDevitt.  The Managers' address is c/o Excelsior  Absolute Return
Fund of Funds, LLC, 225 High Ridge Road, Stamford, CT 06905.

ITEM 4.     TERMS OF THIS TENDER OFFER.

            (a) (1) (i) Subject to the  conditions  set forth in the Offer,  the
Fund will  purchase up to $15 million of Interests  that are tendered by Members
and not  withdrawn as described  in ITEM 1. The initial  expiration  date of the
Offer is 12:00 midnight, Eastern Time, on Tuesday, November 16, 2004, (such time
and date, the "Initial Expiration Date"), subject 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 called the "Expiration Date."

                    (ii) The purchase  price of  Interests  tendered to the Fund
for  repurchase  will be their net asset value,  determined  as of the Valuation
Date or,  if the Offer is  extended,  on the last  business  day of the month in
which the Offer expires.

                    Members may tender their entire Interest, a portion of their
Interest  defined as a specific  dollar  value or the portion of their  Interest
above the required minimum capital account balance. Each Member that tenders its
entire Interest or a portion thereof that is accepted for purchase will be given
a Note within ten calendar days of the  acceptance of the Member's  Interest for
repurchase.  The Note will be held for the Members in a special  custody account
with PFPC.  The Note will  entitle the Member to be paid an amount  equal to the
value,  determined as of the Valuation  Date, of the Interest or portion thereof
being purchased  (subject to adjustment upon completion of the next annual audit
of the  Fund's  financial  statements).  This  amount  will be the  value of the
Member's capital account (or the portion thereof being purchased)  determined as
of the  Valuation  Date and will be based on the net asset  value of the  Fund's
assets  determined as of that date, after giving effect to all allocations to be
made as of that date.


                                       -4-





                    If a Member  tenders  its  entire  Interest,  the Note  will
entitle the Member to receive an Initial Payment. Payment of this amount will be
made  within  30  calendar  days  after the  Valuation  Date or, if the Fund has
requested  withdrawals  of its  capital  from any  investment  funds in order to
finance the purchase of  Interests,  within ten business days after the Fund has
received at least 95% of the  aggregate  amount  withdrawn by the Fund from such
investment  funds.  The Note will also  entitle a Member to receive a Contingent
Payment equal to the excess,  if any, of (a) the net asset value of the Interest
tendered by the Member and accepted by the Fund for purchase as of the Valuation
Date,  as it may be adjusted  based on the annual  audit of the Fund's March 31,
2005, financial statements,  over (b) the Initial Payment. The Fund will deposit
the aggregate amount of the Contingent Payments in a separate,  interest bearing
account  and will  pay any  interest  actually  earned  thereon  pro rata to the
Members whose Interests have been repurchased.  The Contingent Payment (plus any
interest  earned) will be payable  within ten calendar days after the completion
of the Fund's next annual audit. It is anticipated  that the annual audit of the
Fund's  financial  statements  will be completed  within 60 days after March 31,
2005, the fiscal year end of the Fund.

                    A Member that  tenders for  purchase  only a portion of such
Member's  Interest will receive a Note that will entitle the Member to a payment
in  cash  and/or  marketable  securities  (valued  in  accordance  with  the LLC
Agreement) equal to 100% of the net asset value of the Interest  tendered by the
Member that is accepted for purchase by the Fund.  Payment  pursuant to the Note
will be made within 30 calendar  days after the  Valuation  Date or, if the Fund
has requested  withdrawals of its capital from any investment  funds in order to
finance the purchase of  Interests,  within ten business days after the Fund has
received at least 95% of the  aggregate  amount  withdrawn by the Fund from such
investment funds.

                    Although  the Fund has  retained  the option to pay all or a
portion  of  the  purchase  price  for  Interests  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.

                    A  Member  that  tenders  only a  portion  of such  Member's
Interest for repurchase must tender a minimum of $25,000 and will be required to
maintain a capital account balance equal to $100,000 or more.

                    A copy of:  (a) the Cover  Letter to the Offer and Letter of
Transmittal;  (b) the Offer; (c) a form of Letter of Transmittal;  (d) a form of
Notice of  Withdrawal  of Tender;  and (e) forms of Letters to Members  from the
Fund that will be sent in  connection  with the Fund's  acceptance of tenders of
Interest  for  repurchase  are  attached  hereto as  Exhibits  A, B, C, D and E,
respectively.

                    (iii) The  scheduled  expiration  date of the Offer is 12:00
midnight, Eastern Time, Tuesday, November 16, 2004.

                    (iv) Not applicable.

                    (v) 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.  If the Fund  elects to extend the tender
period,  for  the  purpose  of  determining  the  purchase  price  for  tendered


                                       -5-





Interests, the estimated net asset value of such Interests will be determined at
the close of business on the last  business  day of the month after the month in
which the Offer  actually  expires.  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
the Expiration Date, to: (a) cancel the Offer in the  circumstances set forth in
Section 7 of the Offer and in the event of such cancellation, not to purchase or
pay for any Interests  tendered  pursuant to the Offer;  (b) amend the Offer; or
(c) postpone the acceptance of Interests for repurchase.  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.

                    (vi) A tender of an Interest  may be  withdrawn  at any time
before 12:00 midnight, Eastern Time, Tuesday, November 16, 2004 and, if the Fund
has not accepted  such  Interest for  repurchase,  at any time after  Wednesday,
December 15, 2004, 40 business days from the commencement of the Offer.

                    (vii) Members wishing to tender an Interest  pursuant to the
Offer should mail or fax a completed and executed  Letter of  Transmittal to the
Adviser, to the attention of Kathleen Flores, at the address set forth on page 2
of the Offer,  or fax a completed  and  executed  Letter of  Transmittal  to the
Adviser,  also to the attention of Kathleen Flores,  at the fax number set forth
on page 2 of the Offer. The completed and executed Letter of Transmittal must be
received by the Adviser,  either by mail or by fax, no later than the Expiration
Date.  The Fund  recommends  that all  documents  be submitted to the Adviser by
certified mail, return receipt requested, or by facsimile transmission. A Member
choosing to fax a Letter of Transmittal to the Adviser must also send or deliver
the  original  completed  and  executed  Letter of  Transmittal  to the  Adviser
promptly thereafter.

                    Any Member  tendering an Interest  pursuant to the Offer may
withdraw  its tender as  described  above in ITEM 4(vi).  To be  effective,  any
notice of  withdrawal  must be timely  received by the Adviser at the address or
fax  number set forth on page 2 of the  Offer.  A form to use to give  notice of
withdrawal  of a tender is  available  by calling the  Adviser at the  telephone
number  indicated  on page 2 of the  Offer.  A tender  of an  Interest  properly
withdrawn  shall not  thereafter  be deemed to be tendered  for  purposes of the
Offer.  However,  subsequent  to the  withdrawal  of a  tendered  Interest,  the
Interest may be tendered  again prior to the  Expiration  Date by following  the
procedures described above.

                    (viii) For purposes of the Offer, the Fund will be deemed to
have accepted (and thereby purchased)  Interests that are tendered when it gives
written notice to the tendering Member of its election to purchase such Member's
Interest.

                    (ix) If more than $15 million of Interests are duly tendered
to the Fund prior to the Expiration Date and not withdrawn, the Fund will in its
sole discretion either: (a) accept additional  Interests in accordance with Rule
13e-4(f)(1)(ii)  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 on or before the Expiration
Date for payment on a pro rata basis based on the  aggregate  net asset value of
tendered  Interests.  The Offer may be extended,  amended or canceled in various
other circumstances described in (v) above.


                                       -6-





                    (x) The  purchase  of  Interests  pursuant to the Offer will
have the effect of increasing the proportionate  interest in the Fund of Members
that do not tender Interests. Members that 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  that 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 to the extent that
additional  subscriptions  for Interests are made by new and existing Members on
January 1, 2005 and thereafter from time to time.

                    (xi) Not applicable.

                    (xii) 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 advisors 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 which an Interest is purchased by
the Fund will be  treated as  receiving  a  distribution  from the Fund and will
generally  reduce (but not below zero) its adjusted tax basis in its Interest by
the amount of cash and the fair  market  value of property  distributed  to such
Member.  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 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 a capital gain
or ordinary income, depending on the circumstances. A Member that has its entire
Interest purchased by the Fund for cash may generally 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.

                  (a) (2) Not applicable.

            (b)   Not applicable.

ITEM  5.    PAST  CONTRACTS,  TRANSACTIONS,  NEGOTIATIONS  AND  AGREEMENTS WITH
            RESPECT TO THE ISSUER'S SECURITIES.

            The  Fund's  Confidential   Memorandum  dated  September  2003  (the
"Confidential  Memorandum"),  and the LLC Agreement, which were provided to each
Member in advance of subscribing for Interests, provide that the Fund's Board of
Managers  has 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  expects  that it will
recommend to the Board of Managers that the Fund purchase Interests from Members
twice each year, effective as of the last business day in June and December. The
Fund has not previously offered to purchase Interests from Members.  The Fund is
not aware of any contract, arrangement,  understanding or relationship relating,
directly or  indirectly,  to this Offer  (whether  or not  legally  enforceable)


                                       -7-





between:  (i) the Fund and the  Adviser or any Manager of the Fund or any person
controlling  the Fund or controlling the Adviser or any Manager of the Fund; and
(ii) any person, with respect to Interests.  However, the LLC Agreement provides
that  the  Fund  shall be  dissolved  if the  Interest  of any  Member  that has
submitted a written request,  in accordance with the terms of the LLC Agreement,
to tender its entire  Interest for  purchase by the Fund has not been  purchased
within a period of two years of the request.


ITEM 6.     PURPOSES OF  THIS TENDER OFFER AND PLANS OR PROPOSALS OF THE  ISSUER
            OR AFFILIATE.

            (a) The purpose of the Offer is to provide liquidity to Members that
hold  Interests as  contemplated  by and in accordance  with the  procedures set
forth in the Confidential Memorandum and the LLC Agreement.

            (b) Interests  that are tendered to the Fund in connection  with the
Offer 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 continue to accept subscriptions for Interests as
of the first day of each calendar quarter, but is under no obligation to do so.

            (c) Neither the Fund nor the Adviser nor the Board of Managers  have
any plans or proposals that relate to or would result in: (1) the acquisition by
any person of additional  Interests  (other than the Fund's  intention to accept
subscriptions  for Interests on the first day of each calendar  quarter and from
time to time in the discretion of the Fund) or the disposition of Interests; (2)
an extraordinary transaction,  such as a merger,  reorganization or liquidation,
involving the Fund; (3) any material change in the present  distribution  policy
or indebtedness or capitalization of the Fund; (4) any change in the identity of
the Adviser or the members of the Board of Managers, 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  arrangements with the Adviser;  (5) 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 finance all or a portion of the
purchase  price  for  Interests  to be  acquired  pursuant  to the  Offer  or in
connection with the ordinary portfolio  transactions of the Fund); (6) 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
(7) any changes in the LLC  Agreement  or other  actions  that might  impede the
acquisition  of control of the Fund by any  person.  Because  Interests  are not
traded in any market, Sections (6), (7) and (8) of Regulation M-A ss.229.1006(c)
are not applicable to the Fund.

ITEM 7.     SOURCE AND AMOUNT OF FUNDS OR OTHER CONSIDERATION.

            (a) The Fund expects that the purchase price for Interests  acquired
pursuant to the Offer, which will not exceed $15 million (unless the Fund elects
to purchase a greater amount), will be derived from one or more of the following
sources: (i) cash on hand; (ii) the proceeds from the sale of and/or delivery of
securities and portfolio assets held by the Fund; and (iii) 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.


                                       -8-




            (b) Neither the Fund nor the Adviser nor the Board of Managers  have
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 seek to borrow money to finance all or a portion
of the purchase price for Interests,  subject to compliance with applicable law.
If the Fund finances any portion of the purchase  price in that manner,  it will
deposit  assets in a special  custody  account with its  custodian,  to serve as
collateral  for any amounts so  borrowed,  and if the Fund were to fail to repay
any such amounts, the lender 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 will be made from  additional  funds
contributed  to the Fund by  existing  and/or  new  Members,  withdrawal  of its
capital from the investment funds in which it has invested,  or from proceeds of
the sale of securities and portfolio assets held by the Fund.

            (d) Not applicable.

ITEM 8.     INTEREST IN SECURITIES OF THE ISSUER.

            (a) Based on September  30, 2004  estimated  values,  the  following
persons  that may be  deemed to  control  the Fund,  may  control a person  that
controls the Fund and/or may be  controlled  by a person  controlling  the Fund,
hold Interests:

                  (i) Douglas A. Lindgren,  the principal manager of the Fund, a
Managing  Director of U.S.  Trust  Company,  N.A.  (U.S.  Trust  Company,  N.A.,
together with its affiliated  banks,  "U.S.  Trust") and head of its alternative
investments  division and the Chairman of the Adviser,  owns  $100,500.24  (less
than 1%) of the outstanding Interests;

                  (ii) Lee Gardella,  a  Senior  Vice  President of  U.S. Trust,
owns through the Lee Gardella,  IRA $26,076.33 (less than 1%) of the outstanding
Interests;

                  (iii) James L.  Bailey,  an Executive  Vice  President of U.S.
Trust, owns $205,082.99 (less than 1%) of the outstanding Interests;

                  (iv) Kristina H. McDonough, a Managing Director of U.S. Trust,
owns $104,305.30 (less than 1%) of the outstanding Interests;

                  (v) Alicia B. Lindgren,  the wife of principal manager Douglas
A. Lindgren, owns $199,899.02 (less than 1%) of the outstanding Interests; and

                  (vi) Alicia B. Lindgren, the wife of principal manager Douglas
A. Lindgren,  owns through the Alicia Lindgren IRA $129,411.59 (less than 1%) of
the outstanding Interests.

             None of the foregoing  persons  have decided to tender any of their
Interests at this time.

            (b) Other than the acceptance of  subscriptions  for Interests as of
September 1, 2004, there have been no transactions involving Interests that were
effected during the past 60 business days by the Fund, the Adviser,  any Manager
or any person controlling the Fund or the Adviser.


                                       -9-





ITEM 9.     PERSONS/ASSETS RETAINED, EMPLOYED, COMPENSATED OR USED.

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

ITEM 10.    FINANCIAL STATEMENTS.

            (a)  (1) Reference is made to the following  financial statements of
the Fund,  which the Fund has prepared and furnished to Members pursuant to Rule
30e-1 under the 1940 Act and filed with the Securities  and Exchange  Commission
pursuant  to Rule  30b2-1  under the 1940 Act,  and  which are  incorporated  by
reference in their entirety for the purpose of filing this Schedule TO:

          Audited  financial statements for  the period from December 1, 2003
          (commencement of operations) to March 31, 2004, previously filed on
          EDGAR on Form N-CSR on June 8, 2004.

                 (2) 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
per share information.

                 (3) Not applicable.

                 (4) The Fund does  not have shares,  and consequently  does not
have book value per share information.

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

ITEM 11.    ADDITIONAL INFORMATION.

            (a) (1)   None.

                (2)   None.

                (3)   Not applicable.

                (4)   Not applicable.

                (5)   None.

            (b) None.

ITEM 12.    EXHIBITS.

            Reference   is  hereby  made  to  the   following   exhibits   which
collectively  constitute  the Offer to Members  and are  incorporated  herein by
reference:


                                      -10-





            A.    Cover Letter to the Offer and Letter of Transmittal.

            B.    The Offer.

            C.    Form of Letter of Transmittal.

            D.    Form of Notice of Withdrawal of Tender.

            E.    Forms of Letters from the Fund to Members in  connection  with
                  the Fund's acceptance of tenders of Interests.


                                      -11-





                                    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.

                            EXCELSIOR ABSOLUTE RETURN FUND OF FUNDS, LLC

                                          By:   Board of Managers

                                                By: /s/DOUGLAS A. LINDGREN
                                                    --------------------------
                                                    Name:  Douglas A. Lindgren
                                                    Title: Manager and President

October 19, 2004


                                      -12-






                                  EXHIBIT INDEX

EXHIBIT

A     Cover Letter to the Offer and Letter of Transmittal.

B     The Offer.

C     Form of Letter of Transmittal.

D     Form of Notice of Withdrawal of Tender.

E     Forms of Letters  from the Fund to Members in  connection  with the Fund's
      acceptance of tenders of Interests.


                                      -13-





                                    EXHIBIT A

               Cover Letter to the Offer and Letter of Transmittal



            [Excelsior Absolute Return Fund of Funds, LLC Letterhead]

            IF YOU DO NOT WANT TO SELL YOUR LIMITED LIABILITY COMPANY
              INTERESTS AT THIS TIME, PLEASE DISREGARD THIS NOTICE.
            THIS IS SOLELY A NOTIFICATION OF THE FUND'S TENDER OFFER.

October 19, 2004

Dear Member:

            We are writing to inform you of important dates relating to a tender
offer by Excelsior  Absolute Return Fund of Funds,  LLC (the "Fund") to purchase
limited  liability  company  interests in the Fund ("Interest" or "Interests" as
the context requires) from investors.  If you are not interested in selling your
Interest at this time, please disregard this notice and take no action.

            The tender offer period will begin at 12:01 a.m.,  Eastern  Time, on
Tuesday,  October  19,  2004.  The  purpose  of the  tender  offer is to provide
liquidity to members of the Fund holding  Interests.  Interests may be presented
to the Fund  for  purchase  only by  tendering  them  during  one of the  Fund's
announced tender offers.

            Should  you  wish to  tender  your  Interest  or a  portion  of your
Interest  for  purchase  by the Fund during this  tender  offer  period,  please
complete  and  return  the  enclosed  Letter  of  Transmittal  in  the  enclosed
postage-paid  envelope or by fax so that it arrives no later than  November  16,
2004. If you do not wish to sell your Interests,  simply  disregard this notice.
NO ACTION IS REQUIRED IF YOU DO NOT WISH TO SELL ANY PORTION OF YOUR INTEREST AT
THIS TIME.

            All tenders of  Interests  must be  received by the Fund's  adviser,
U.S.  Trust Hedge Fund  Management,  Inc.,  either by mail or by fax (if by fax,
please deliver an original,  executed copy promptly thereafter) in good order by
November 16, 2004.

            If you have  any  questions,  please  refer  to the  attached  Offer
document,  which  contains  additional  important  information  about the tender
offer, or call Kathleen Flores at (203) 352-4497.

Sincerely,

Excelsior Absolute Return Fund of Funds, LLC


                                       A-1





                                    EXHIBIT B

                                    The Offer


                  EXCELSIOR ABSOLUTE RETURN FUND OF FUNDS, LLC
                               225 High Ridge Road
                               Stamford, CT 06905

               OFFER TO PURCHASE UP TO $15 MILLION OF OUTSTANDING
                          INTERESTS AT NET ASSET VALUE
                             DATED OCTOBER 19, 2004

                 THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT
          12:00 MIDNIGHT, EASTERN TIME, ON TUESDAY, NOVEMBER 16, 2004,
                          UNLESS THE OFFER IS EXTENDED

Dear Member:

            Excelsior   Absolute  Return  Fund  of  Funds,  LLC,  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  and the related  Letter of
Transmittal  (which  together  constitute  the  "Offer")  up to $15  million  of
interests in the Fund or portions  thereof pursuant to tenders by members of the
Fund  ("Members")  at a price equal to their net asset value,  determined  as of
December 31, 2004, if the Offer expires on November 16, 2004. If the Fund elects
to extend the tender offer period,  for the purpose of determining  the purchase
price for  tendered  interests,  the net asset value of such  interests  will be
determined  at the close of  business on the last  business  day of the month in
which the Offer actually expires. (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,
which is being made to all Members,  is  conditioned  on a minimum of $25,000 in
Interests being tendered by a Member tendering only a portion of an Interest for
repurchase,  and  is  subject  to  certain  other  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 September 2, 2003 (the "LLC Agreement").

            Members should  realize that the value of the Interests  tendered in
this Offer will  likely  change  between  September  30, 2004 (the last time net
asset value was  calculated)  and December 31, 2004, when the value of Interests
tendered  to the  Fund  for  repurchase  will  be  determined  for  purposes  of
calculating  the  purchase  price of such  Interests.  Members  tendering  their
Interests  should also note that they will remain  Members,  with respect to the
Interests  tendered and accepted for purchase by the Fund,  through December 31,
2004, the valuation date of the Offer when the net asset value of their Interest
is calculated. Any tendering Members that wish to obtain the estimated net asset
value of their Interests should contact U.S. Trust Hedge Fund Management,  Inc.,
at the  telephone  number or address set forth  below,  Monday  through  Friday,
except holidays, during normal business hours of 9:00 a.m. to 5:00 p.m. (Eastern
Time).


                                       B-1





            Members desiring to tender all or any portion of their Interests for
repurchase  in accordance  with the terms of the Offer should  complete and sign
the attached  Letter of Transmittal and mail or fax it to the Fund in the manner
set forth in Section 4 below.

                                    IMPORTANT

            NEITHER  THE  FUND,  NOR ITS  INVESTMENT  ADVISER  NOR ITS  BOARD OF
MANAGERS  MAKE 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 THEY  CHOOSE  TO DO SO,  THE  PORTION  OF THEIR
INTERESTS TO TENDER.

            BECAUSE EACH MEMBER'S  INVESTMENT  DECISION IS A PERSONAL ONE, BASED
ON THEIR OWN FINANCIAL CIRCUMSTANCES,  NO PERSON HAS BEEN AUTHORIZED TO MAKE ANY
RECOMMENDATION  ON  BEHALF  OF THE  FUND AS TO  WHETHER  MEMBERS  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 NEITHER BEEN APPROVED NOR  DISAPPROVED BY THE
SECURITIES  AND  EXCHANGE  COMMISSION.   NEITHER  THE  SECURITIES  AND  EXCHANGE
COMMISSION NOR ANY STATE  SECURITIES  COMMISSION  HAVE PASSED ON THE FAIRNESS OR
MERITS OF THIS  TRANSACTION  OR ON THE  ACCURACY OR ADEQUACY OF THE  INFORMATION
CONTAINED IN THIS DOCUMENT. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.

            Questions,  requests for  assistance  and  requests  for  additional
copies of the Offer may be directed to the Adviser:
                               U.S. Trust Hedge Fund Management, Inc.
                               225 High Ridge  Road
                               Stamford,  CT 06905
                               Attn: Kathleen Flores

                               Phone:  (203) 352-4497
                               Fax:    (203) 352-4456


                                       B-2





                                TABLE OF CONTENTS
                                -----------------


1.   Background and Purpose of the Offer................................B-6
2.   Offer to Purchase and Price........................................B-7
3.   Amount of Tender...................................................B-7
4.   Procedure for Tenders..............................................B-8
5.   Withdrawal Rights..................................................B-8
6.   Purchases and Payment..............................................B-9
7.   Certain Conditions of the Offer...................................B-10
8.   Certain Information About the Fund................................B-11
9.   Certain Federal Income Tax Consequences...........................B-12
10.  Miscellaneous ....................................................B-13


                                       B-3





                               SUMMARY TERM SHEET

       o   As stated  in  the offering  documents of Excelsior  Absolute  Return
           Fund of Funds, LLC (hereinafter "we" or the "Fund"), we will purchase
           your limited  liability  company interests in the Fund ("Interest" or
           "Interests"  as the context  requires) at their net asset value (that
           is, the value of the Fund's assets minus its liabilities,  multiplied
           by the proportionate interest in the Fund you desire to redeem). This
           offer (the  "Offer") will remain open until 12:00  midnight,  Eastern
           Time,  on  Tuesday,  November  16,  2004  (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 called  the  "Expiration  Date." The net asset
           value will be calculated for this purpose on December 31, 2004 or, if
           the Offer is extended, on the last business day of the month in which
           the Offer actually expires (the "Valuation Date").

       o   The  Fund  reserves   the  right to  adjust  the  Valuation  Date  to
           correspond with any extension of the Offer.  The Fund will review the
           net asset value  calculation  of  Interests  as of December  31, 2004
           during the Fund's  audit for its fiscal year ending  March 31,  2005,
           which the Fund expects will be completed by the end of May 2005. This
           December  31,  2004 net asset  value,  as  reviewed,  will be used to
           determine the final amount paid for tendered Interests.

       o   You  may  tender your  entire  Interest,  a portion of your  Interest
           defined as a specific  dollar  value or the portion of your  Interest
           above the minimum  required  capital account  balance.  If you tender
           your entire  Interest (or a portion of your  Interest)  and we accept
           that  Interest  for  repurchase,  we  will  give  you a  non-interest
           bearing,  non-transferable  promissory note (the "Note") that will be
           held for you in a special  custody  account  with PFPC Trust  Company
           (PFPC Trust Company,  together with its affiliated banks,  "PFPC")and
           will  entitle  you to an amount  equal to the net asset  value of the
           Interest  tendered  (valued in accordance  with the Fund's  Liability
           Company  Agreement  dated  July  1,  2003  (the  "LLC   Agreement")),
           determined as of December 31, 2004 (or if the Offer is extended,  the
           net asset value determined on the Valuation Date).

       o   If  you tender your entire Interest, the Note will entitle you  to an
           initial  payment  in cash  and/or  marketable  securities  (valued in
           accordance  with the LLC  Agreement) equal  to  at least  95% of  the
           unaudited  net asset value of the Interest  (the  "Initial  Payment")
           which will be paid to your  account with PFPC or mailed to you if you
           do not  have a PFPC  account,  within  30  calendar  days  after  the
           Valuation Date or, if we have  requested  withdrawals of capital from
           any  investment  funds in order to finance the purchase of Interests,
           ten  business  days after we have  received at least 95% of the total
           amount withdrawn from such investment funds.

       o   The  Note  will  also  entitle  you  to  a  contingent  payment  (the
           "Contingent  Payment")  equal to the  excess,  if any, of (a) the net
           asset value of the Interest  tendered as of the Valuation Date (as it
           may be  adjusted  based  upon the  next  annual  audit of the  Fund's


                                       B-4





           financial  statements)  over (b) the Initial  Payment.  The Fund will
           deposit  the  aggregate  amount  of  the  Contingent  Payments  in  a
           separate, interest bearing account and will pay any interest actually
           earned  thereon pro rata to the  Members  whose  Interests  have been
           repurchased.  The Contingent  Payment (plus any interest earned) will
           be paid within ten calendar days after the comple- tion of the Fund's
           next annual audit.  The Contingent  Payment will also be paid to your
           PFPC account or mailed to you if you do not have a PFPC account.

       o   If  you  tender  only  a  portion  of your  Interest,  the Note  will
           entitle you to a payment in cash and/or marketable securities (valued
           in accordance with the LLC Agreement)  equal to 100% of the unaudited
           net asset value of the Interest and will be paid to your account with
           PFPC or  mailed to you if you do not have a PFPC  account,  within 30
           calendar  days  after the  Valuation  Date or,  if we have  requested
           withdrawals of capital from any investment funds in order to fund the
           purchase  of  Interests,  within  ten  business  days  after  we have
           received  at  least  95% of the  total  amount  withdrawn  from  such
           investment funds.

        o  If  you  tender only a portion of your Interest,  you are required to
           tender a minimum of $25,000 and you must  maintain a capital  account
           balance of  $100,000 or more.  We reserve the right to purchase  less
           than the amount you tender if the  purchase  would cause your capital
           account  to have less than the  required  minimum  balance  or if the
           total amount tendered by members of the Fund ("Members") is more than
           $15 million.

       o   If  we  accept the  tender of your  entire  Interest  or a portion of
           your  Interest,  we  will  pay  the  proceeds  from:  cash  on  hand;
           withdrawals  of capital  from the  investment  funds in which we have
           invested;  the proceeds  from the sale of  securities  and  portfolio
           assets held by the Fund; and/or borrowings (which we do not currently
           intend to do).

       o   Following  this summary  is  a formal notice of our offer to purchase
           your Interest.  This Offer remains open to you until 12:00  midnight,
           Eastern Time, on Tuesday,  November 16, 2004, the expected expiration
           date of the Offer. Until that time, you have the right to change your
           mind and withdraw any tender of your Interest. You will also have the
           right to  withdraw  the  tender of your  Interest  at any time  after
           December  15, 2004,  40 business  days from the  commencement  of the
           Offer,  assuming  your Interest has not yet been accepted fo purchase
           by the Fund on or before that date.

       o   If  you  would like us to purchase your Interest or a portion of your
           Interest,  you should (i) mail the  Letter of  Transmittal  (enclosed
           with the Offer),  to our  investment  adviser,  U.S. Trust Hedge Fund
           Management,  Inc. (the "Adviser"),  225 High Ridge Road, Stamford, CT
           06905,  attention  Kathleen Flores,  or (ii) fax it to the Adviser at
           (203) 352-4456, so that it is received before 12:00 midnight, Eastern
           Time, on Tuesday,  November 16, 2004. If you choose to fax the Letter
           of Transmittal, you should mail the original Letter of Transmittal to
           the Adviser promptly after you fax it (although the original does not


                                       B-5





           have to be received before 12:00 midnight,  Eastern Time, on Tuesday,
           November  16,  2004).  Of course,  the value of your  Interests  will
           change between  September 30, 2004 (the last time net asset value was
           calculated)  and December 31, 2004,  when the value of your  Interest
           will be determined for purposes of calculating  the purchase price to
           be paid by us for your Interest.

       o   If  you  would like to obtain the  estimated  net asset value of your
           Interest,  which we calculate monthly,  based upon the information we
           receive from the managers of the investment funds in which we invest,
           you may contact  the Adviser at (203)  352-4497 or at the 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).

       o   Please  note  that, just as you have the right to withdraw the tender
           of your Interest, we have the right to cancel, amend or postpone this
           Offer at any time before 12:00  midnight,  Eastern  Time, on Tuesday,
           November 16, 2004.  Also realize that  although the Offer  expires on
           November  16,  2004,  you will  remain a Member  with  respect to the
           Interest  you  tendered  that is  accepted  for  purchase by the Fund
           through  December 31, 2004, when the net asset value of your Interest
           is calculated.


           1.  BACKGROUND AND PURPOSE OF THE OFFER.  The purpose of the Offer is
to provide  liquidity to Members that hold Interests,  as contemplated by and in
accordance with the procedures set forth in the Fund's  Confidential  Memorandum
dated September 2003 (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  (each a  "Manager,"  and  collectively,  the  "Board  of
Managers")  has 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  expects  that it will
recommend  to the Board of Managers  that the Fund offer to  purchase  Interests
from Members twice each year,  effective as of the last business day of June and
December.  The  Fund had not  previously  offered  to  purchase  Interests  from
Members.  Because  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 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  from  time to time in the
future, 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  that do not
tender  Interests.  Members  that  retain  their  Interests  may be  subject  to
increased risks due to 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 that 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.


                                       B-6





These  effects may be reduced to the extent that  additional  subscriptions  for
Interests are made by new and existing Members on January 1, 2005 and thereafter
from time to time.

            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 continue to accept subscriptions for Interests as
of the first day of each calendar quarter, but is under no obligation to do so.

            2.  OFFER TO  PURCHASE  AND PRICE.  The Fund will,  on the terms and
subject to the  conditions  of the Offer,  purchase  up to $15  million of those
outstanding  Interests  that are properly  tendered by Members and not withdrawn
(in  accordance  with Section 5 below) prior to the  Expiration  Date.  The Fund
reserves the right to extend, 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 on December 31, 2004 or, if the Offer is extended,  on the Valuation Date,
payable  as set forth in Section  6. The Fund  reserves  the right to adjust the
Valuation Date to correspond with any extension of the Offer. As of the close of
business on September  30, 2004,  the  unaudited  net asset value of an Interest
corresponding  to an initial  capital  contribution of $250,000 on the following
closing dates of the Fund was as follows:

    If You Invested $250,000         Your Unaudited Net Asset Value As Of
    On The Following Closing Date    September 30, 2004 Would Be
    -----------------------------    ----------------------------

    July 1, 2004                                   $251,060

    April 1, 2004                                  $248,686

    January 1, 2004                                $256,354

    December 1, 2003                               $260,763


            As of the  close of  business  on  September  30,  2004,  there  was
approximately  $173,625,906 outstanding in capital of the Fund held in Interests
(based on the unaudited  net asset value of the Fund on that date).  Members may
obtain monthly estimated net asset value information,  which the Fund calculates
based on the  information it receives from the managers of the investment  funds
in which the Fund invests,  until the expiration of the Offer, by contacting the
Adviser at the telephone  number 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, a portion of their Interest defined as
a specific  dollar  value or the portion of their  Interest  above the  required
minimum capital account  balance,  as described below. A Member that tenders for
purchase only a portion of such Member's  Interest shall be required to maintain
a capital  account  balance of $100,000 or more.  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, which
is being made to all Members,  is  conditioned on a minimum amount of $25,000 in
Interests being tendered by the Member if the Member is tendering only a portion
of an Interest for repurchase.


                                       B-7





            If the amount of Interests  that are properly  tendered  pursuant to
the Offer and not withdrawn pursuant to Section 5 below is less than or equal to
$15 million (or such greater  amount as the Fund may elect to purchase  pursuant
to the Offer),  the Fund will, on the terms and 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 $15 million of Interests
are duly  tendered to the Fund prior to the  Expiration  Date and not  withdrawn
pursuant  to Section 5 below,  the Fund will in its sole  discretion  either (a)
accept additional  Interests in accordance with Rule  13e-4(f)(1)(ii)  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 on or before the  Expiration  Date for payment on a pro rata
basis based on the  aggregate net asset value of tendered  Interests.  The Offer
may be extended, amended or canceled in various other circumstances described in
Section 7 below.

            4.  PROCEDURE  FOR  TENDERS.  Members wishing  to  tender  Interests
pursuant to the Offer should either: (a) mail a completed and executed Letter of
Transmittal to the Adviser,  to the attention of Kathleen Flores, at the address
set forth on page 2, or (b) fax a completed and executed  Letter of  Transmittal
to the Adviser,  also to the attention of Kathleen Flores, at the fax number set
forth on page 2. The  completed  and  executed  Letter  of  Transmittal  must be
received by the Adviser,  either by mail or by fax, no later than the Expiration
Date.

            The Fund recommends  that all  documents be submitted to the Adviser
via certified mail, return receipt requested,  or by facsimile  transmission.  A
Member  choosing to fax a Letter of Transmittal to the Adviser must also send or
deliver the original completed and executed Letter of Transmittal to the Adviser
promptly  thereafter.  Members  wishing  to  confirm  receipt  of  a  Letter  of
Transmittal may contact the Adviser at the address or telephone number 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 the  Adviser  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.  Neither the Fund nor the
Adviser  nor the Board of  Managers  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.

            5. WITHDRAWAL  RIGHTS.  Any Member tendering an Interest pursuant to
this Offer may  withdraw  its  tender at any time prior to or on the  Expiration
Date and, if such  Member's  Interest has not yet been  accepted for purchase by
the Fund,  at any time  after  December  15,  2004,  40  business  days from the
commencement of the Offer. To be effective, any notice of withdrawal of a tender
must be timely received by the Adviser at the address or fax number set forth on
page 2. A form to give notice of  withdrawal of a tender is available by calling


                                      B-8





the Adviser at at the telephone  number indicated on page 2. All questions as to
the form and validity  (including  time of receipt) of notices of  withdrawal of
the tender will be  determined  by the Fund,  in its sole  discretion,  and such
determination  shall be  final  and  binding.  A tender  of  Interests  properly
withdrawn  shall not  thereafter  be deemed to be tendered  for  purposes of the
Offer.  However,  withdrawn  Interests  may  be  tendered  again  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 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
determined  as of  December  31,  2004,  if the  Offer  expires  on the  Initial
Expiration  Date,  and  otherwise  the net asset  value  thereof  as of the last
business day of the month in which the Offer  expires.  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.

            Members  may  tender  their  entire  Interest,  a  portion  of their
Interest  defined as a specific  dollar  value or the portion of their  Interest
above the required minimum capital account balance. Each Member that tenders its
entire Interest or a portion thereof that is accepted for purchase will be given
a Note within ten calendar days of the  acceptance of the Member's  Interest for
repurchase.  The Note will be held for the Member in a special  custody  account
with PFPC.  The Note will  entitle the Member to be paid an amount  equal to the
value,  determined as of the Valuation  Date, of the Interest or portion thereof
being purchased  (subject to adjustment upon completion of the next annual audit
of the  Fund's  financial  statements).  This  amount  will be the  value of the
Member's capital account (or the portion thereof being purchased)  determined as
of the  Valuation  Date and will be based on the net asset  value of the  Fund's
assets  determined as of that date, after giving effect to all allocations to be
made as of that date.

            If a Member tenders its entire  Interest,  the Note will entitle the
Member to receive  an  Initial  Payment  in cash  and/or  marketable  securities
(valued  in  accordance  with the LLC  Agreement)  equal to at least  95% of the
unaudited net asset value of the Interest  tendered and accepted for purchase by
the Fund,  determined as of the Valuation  Date.  Payment of this amount will be
made  within  30  calendar  days  after the  Valuation  Date or, if the Fund has
requested  withdrawals  of its  capital  from any  investment  funds in order to
finance the purchase of  Interests,  within ten business days after the Fund has
received at least 95% of the  aggregate  amount  withdrawn by the Fund from such
investment  funds.  The Note will also  entitle a Member to receive a contingent
payment (the "Contingent  Payment") equal to the excess,  if any, of (a) the net
asset value of the Interest  tendered by the Member and accepted by the Fund for
purchase  as of the  Valuation  Date,  as it may be  adjusted  based on the next
annual audit of the Fund's March 31, 2005,  financial  statements,  over (b) the
Initial  Payment.  The Fund will deposit the aggregate  amount of the Contingent
Payments  in a separate,  interest  bearing  account  and will pay any  interest
actually  earned  thereon  pro rata to the  Members  whose  Interests  have been
repurchased.  The Contingent  Payment (plus any interest earned) will be payable
within ten calendar  days after the  completion of the Fund's next annual audit.
It is anticipated that the annual audit of the Fund's financial  statements will
be  completed  within 60 days after March 31,  2005,  the fiscal year end of the
Fund.

            A Member that tenders for purchase  only a portion of such  Member's
Interest  will  receive a Note that will entitle the Member to a payment in cash
and/or marketable securities (valued in accordance with the LLC Agreement) equal
to 100% of the net asset  value of the  Interest  tendered by the Member that is


                                       B-9





accepted  for  purchase by the Fund.  Payment  pursuant to the Note will be made
within 30 calendar days after the  Valuation  Date or, if the Fund has requested
withdrawals  of its capital  from any  investment  funds in order to finance the
purchase of  Interests,  within ten business days after the Fund has received at
least 95% of the  aggregate  amount  withdrawn by the Fund from such  investment
funds.

            Although the Fund has retained the option to pay all or a portion of
the purchase  price for Interests 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.

            The Note pursuant to which Members will receive the Initial  Payment
and Contingent  Payment  (together,  the  "Payments")  will be held in a special
custody account with PFPC for the benefit of Members tendering  Interests in the
Fund.  All payments due pursuant to the Note will also be deposited  directly to
the  tendering  Member's  account at PFPC if the Member has an account with PFPC
and will be subject  upon  withdrawal  from such  accounts to any fees that PFPC
would  customarily  assess upon the withdrawal of cash from such account.  Those
Members  that do not have a PFPC account will receive any payments due under the
Note  through the mail at the address  listed in the Fund's  records  unless the
Fund is advised in writing of a change of address.

            It is expected that cash payments for Interests acquired pursuant to
the Offer, which will not exceed $15 million (unless the Fund elects to purchase
a greater  amount),  will be derived from:  (a) cash on hand;  (b) withdrawal of
capital from the  investment  funds in which the Fund invests;  (c) the proceeds
from the sale of securities  and portfolio  assets held by the Fund;  and/or (d)
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.  Neither  the  Fund  nor the  Board  of  Managers  nor the  Adviser  have
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 finance  any  portion  of the  purchase  price,
subject to compliance  with  applicable  law,  through  borrowings.  If the Fund
finances  any portion of the  purchase  price in that  manner,  it will  deposit
assets  in a special  custody  account  with its  custodian,  PFPC,  to serve as
collateral  for any amounts so  borrowed,  and if the Fund were to fail to repay
any such amounts, the lender 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 will be made from  additional  funds
contributed  to the Fund by existing  and/or new Members,  withdrawal of capital
from the  investment  funds in which it has invested 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 the close of business on the last business day of the
month in which the Offer  expires.  During  any such  extension,  all  Interests
previously tendered and not withdrawn will remain subject to the Offer. The Fund


                                      B-10





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
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 for
repurchase.  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  objective  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 the State of
Connecticut 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 225 High Ridge Road,  Stamford,  CT 06905 and the  telephone  number is (203)
352-4497.  Interests are not traded on any  established  trading  market and are
subject to strict restrictions on transferability pursuant to the LLC Agreement.

            Neither the Fund nor the Adviser nor the Board of Managers  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 on the first day of each calendar  quarter and 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)  any  material  change  in the  present
distribution  policy or  indebtedness  or  capitalization  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  arrangement with the Adviser; (e) 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  finance  any  portion of the
purchase  price for Interests  acquired  pursuant to this Offer or in connection
with ordinary portfolio transactions 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


                                      B-11





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.

            Other  than  the  acceptance  of  subscriptions   for  Interests  on
September 1, 2004 and October 1, 2004, there have been no transactions involving
the Interests  that were effected  during the past 60 business days by the Fund,
the Adviser, any Manager, or any person controlling the Fund or the Adviser.

            Based on September 30, 2004 estimated values,  the following persons
that may be deemed to control the Fund,  may control a person that  controls the
Fund and/or may be controlled by a person controlling the Fund, held Interests:

                  (i)  Douglas A. Lindgren, the principal manager of the Fund, a
Managing  Director of U.S.  Trust  Company,  N.A.  (U.S.  Trust  Company,  N.A.,
together with its affiliated  banks,  "U.S.  Trust") and head of its alternative
investments  division and the Chairman of the Adviser,  owns  $100,500.24  (less
than 1%) of the outstanding Interests;

                  (ii) Lee Gardella,  a  Senior  Vice  President of U.S.  Trust,
owns through the Lee Gardella,  IRA $26,076.33 (less than 1%) of the outstanding
Interests;

                  (iii) James L.  Bailey,  an Executive  Vice  President of U.S.
Trust, owns $205,082.99 (less than 1%) of the outstanding Interests;

                  (iv) Kristina H. McDonough, a Managing Director of U.S. Trust,
owns $104,305.30 (less than 1%) of the outstanding Interests;

                  (v) Alicia B. Lindgren,  the wife of principal manager Douglas
A. Lindgren, owns $199,899.02 (less than 1%) of the outstanding Interests; and

                  (vi) Alicia B. Lindgren, the wife of principal manager Douglas
A. Lindgren,  owns through the Alicia Lindgren IRA $129,411.59 (less than 1%) of
the outstanding Interests.

            None of the  foregoing  persons  have decided to tender any of their
Interests at this time.

            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 advisors 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 which an Interest is purchased by the Fund
will be treated as  receiving a  distribution  from the Fund and will  generally
reduce (but not below zero) its adjusted tax basis in its Interest by the amount
of cash and the fair market value of property  distributed to such Member.  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)


                                      B-12





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 that has its entire Interest  purchased by the Fund for
cash may generally  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 TO
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  the Adviser at the address and telephone
number  set forth on page 2 or from the  Securities  and  Exchange  Commission's
internet web site,  http://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.


                                      B-13





                                     ANNEX A

                              Financial Statements

      Audited  financial  statements  for  the  period  from  December  1,  2003
      (commencement of operations) to March 31, 2004,  previously filed on EDGAR
      on Form N-CSR on June 8, 2004.





                                    EXHIBIT C

                              LETTER OF TRANSMITTAL

                                    Regarding
                                    Interests
                                       in

                  EXCELSIOR ABSOLUTE RETURN FUND OF FUNDS, LLC

                         Tendered Pursuant to the Offer
                             Dated October 19, 2004


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

                   THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE
                   AT, AND THIS LETTER OF TRANSMITTAL MUST BE
            RECEIVED BY THE FUND BY, 12:00 MIDNIGHT, EASTERN TIME, ON
            TUESDAY, NOVEMBER 16, 2004, UNLESS THE OFFER IS EXTENDED.

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


        COMPLETE THIS LETTER OF TRANSMITTAL AND RETURN BY MAIL OR FAX TO:
                     U.S. Trust Hedge Fund Management, Inc.
                               225 High Ridge Road
                               Stamford, CT 06905

                              Attn: Kathleen Flores


                           For additional information:

                              Phone: (203) 352-4497

                               Fax: (203) 352-4456


                                       C-1





Ladies and Gentlemen:

            The undersigned  hereby tenders to Excelsior Absolute Return Fund of
Funds,  LLC,  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   (hereinafter  the  "Interest"  or
"Interests" as the context requires) or portion thereof held by the undersigned,
described  and specified  below,  on the terms and  conditions  set forth in the
offer  to  purchase,  dated  October  19,  2004,  receipt  of  which  is  hereby
acknowledged,  and in this Letter of Transmittal (which together  constitute the
"Offer"). THE TENDER AND THIS LETTER OF TRANSMITTAL ARE SUBJECT TO ALL THE TERMS
AND  CONDITIONS  SET FORTH IN THE  OFFER,  INCLUDING,  BUT NOT  LIMITED  TO, THE
ABSOLUTE RIGHT OF THE FUND TO REJECT ANY AND ALL TENDERS  DETERMINED BY FUND, IN
ITS SOLE DISCRETION, NOT TO BE IN THE APPROPRIATE FORM.

            The  undersigned  hereby  sells to the Fund the  Interest or portion
thereof tendered hereby pursuant to the Offer.  The undersigned  hereby warrants
that the  undersigned has full authority to sell the Interest 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
Interests in the Fund or portions thereof tendered hereby.

            A promissory  note for the purchase  price will be deposited  into a
special  custody  account with PFPC Trust Company (PFPC Trust Company,  together
with its affiliated  banks,  "PFPC").  The initial payment of the purchase price
for the Interest or portion thereof  tendered by the undersigned will be made by
transfer  of the funds to the  undersigned's  account at PFPC,  or mailed to the
address of record for the  undersigned if the  undersigned  does not have a PFPC
account,  as  described  in  Section  6 of the  Offer.  The  undersigned  hereby
represents and warrants that the undersigned  understands that upon a withdrawal
of such cash payment from a PFPC  account,  PFPC may subject such  withdrawal to
any fees that PFPC would  customarily  assess upon the  withdrawal  of cash from
such account.

            The promissory  note will also reflect the  contingent  payment (the
"Contingent  Payment")  portion of the purchase  price,  if any, as described in
Section 6 of the Offer. Any Contingent  Payment of cash due pursuant to the Note
will also be deposited directly to the undersigned's  account with PFPC, or will
be mailed to the  undersigned if the  undersigned  does not have a PFPC account.
Upon a withdrawal of such cash from such  account,  PFPC may impose such fees as
it would customarily  assess upon the withdrawal of cash from such account.  The
undersigned  recognizes that the amount of the purchase price for Interests will
be based on the unaudited net asset value of the Fund, determined as of December
31,  2004,  subject to an  extension of the Offer as described in Section 7. The
Contingent  Payment  portion of the purchase  price,  if any, will be determined
upon  completion  of the  audit  of the  Fund's  financial  statements  which is
anticipated  to be completed  not later than 60 days after March 31,  2005,  the
Fund's fiscal year end, and will be paid within ten calendar 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, this tender is irrevocable.



                                       C-2





PLEASE FAX OR MAIL IN THE ENCLOSED POSTAGE PAID ENVELOPE TO:
U.S. TRUST HEDGE FUND MANAGEMENT, INC., 225 HIGH RIDGE RD., STAMFORD, CT 06905
ATTN: KATHLEEN FLORES. FOR ADDITIONAL INFORMATION: PHONE: (203) 352-4497
FAX: (203) 342-4456

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 BEING
TENDERED:

[ ]   Entire limited liability company interest.

[ ]   Portion of limited  liability  company  interest  expressed  as a specific
      dollar  value (A  minimum  tender of  $25,000  is  required).  (A  minimum
      interest with a value of $100,000,  or more must be maintained in the Fund
      (the "Required Minimum Balance").)*

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

[ ]   Portion of limited  liability  company  interest in excess of the Required
      Minimum Balance.  (A minimum of $25,000 must be tendered if this option is
      chosen).

      *The undersigned understands and agrees 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 may 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 deposited to the  undersigned's  account at PFPC, or
      mailed to the  address  of record  for the  undersigned.  The  undersigned
      hereby represents and warrants that the undersigned  understands that, for
      cash payments deposited to the undersigned's account, upon a withdrawal of
      such cash payment from such account, PFPC may impose such fees as it would
      customarily assess upon the withdrawal of cash from such account.

      PROMISSORY NOTE

      The promissory  note  reflecting  both the initial and contingent  payment
      portion of the purchase  price,  if  applicable,  will be deposited into a
      special custody account with PFPC for the benefit of the undersigned.  The
      undersigned   hereby   represents   and  warrants  that  the   undersigned
      understands that any payment of cash due pursuant to the Note will also be
      deposited  directly to the undersigned's  account at PFPC or mailed to the
      address of record for the  undersigned  and upon a withdrawal of such cash
      from a PFPC  account,  PFPC may impose  such fees as it would  customarily
      assess upon the withdrawal of cash from such account.



                                       C-3




PART 4. SIGNATURE(S).


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

FOR INDIVIDUAL INVESTORS                 FOR OTHER INVESTORS:
AND JOINT TENANTS:

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

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

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


                                       C-4





                                    EXHIBIT D

                         NOTICE OF WITHDRAWAL OF TENDER

                             Regarding Interests in

                  EXCELSIOR ABSOLUTE RETURN FUND OF FUNDS, LLC

                         Tendered Pursuant to the Offer
                             Dated October 19, 2004


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

                   THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE
                    AT, AND THIS NOTICE OF WITHDRAWAL MUST BE
            RECEIVED BY THE FUND BY, 12:00 MIDNIGHT, EASTERN TIME, ON
            TUESDAY, NOVEMBER 16, 2004, UNLESS THE OFFER IS EXTENDED.

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

          COMPLETE THIS NOTICE OF WITHDRAWAL AND RETURN OR DELIVER TO:

                     U.S. Trust Hedge Fund Management, Inc.
                               225 High Ridge Road
                               Stamford, CT 06905

                              Attn: Kathleen Flores


                           For additional information:

                              Phone: (203) 352-4497

                               Fax: (203) 352-4456


                                       D-1





Ladies and Gentlemen:

      The undersigned wishes to withdraw the tender of its limited liability
company interest in Excelsior Absolute Return Fund of Funds, LLC (the
"Fund"), or the tender of a portion of such interests, for purchase by the
Fund that previously was 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.


      The  undersigned  recognizes that upon the submission on a timely basis of
this Notice of Withdrawal of Tender, properly executed, the interest in the Fund
(or portion of such interest)  previously  tendered will not be purchased by the
Fund upon expiration of the tender offer described above.

SIGNATURE(S).

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

FOR INDIVIDUAL INVESTORS                 FOR OTHER INVESTORS:
AND JOINT TENANTS:

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

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


                                       D-2





                                    EXHIBIT E

                         Forms of letters from the Fund
          to Members in connection with acceptance of offers of tender

THIS LETTER IS BEING SENT TO YOU IF YOU  TENDERED  YOUR  ENTIRE  INTEREST IN THE
FUND.


                                                      November 30, 2004


Dear Member:

            Excelsior  Absolute  Return  Fund of  Funds,  LLC (the  "Fund")  has
received and accepted for purchase your tender of your limited liability company
interest in the Fund ("Interest" or "Interests" as the context requires).

            Because you have  tendered  and the Fund has  purchased  your entire
investment,  you have been paid a note (the "Note")  entitling you to receive an
initial  payment of 95% of the purchase  price based on the  unaudited net asset
value of the Fund,  determined as of December 31, 2004,  in accordance  with the
terms of the tender offer.  A cash payment in this amount will be deposited into
your account with PFPC Trust Company or one of its affiliated  banks ("PFPC") on
January  30,  2005 or a check  will be  mailed to you on that date if you do not
have a PFPC account,  unless the valuation  date of the Interests has changed or
the Fund has requested a withdrawal of its capital from the investment  funds in
which it has invested and has not yet received the proceeds of that  withdrawal,
in accordance with the terms of the tender offer.

            The terms of the Note provide that a contingent payment representing
the  balance  of the  purchase  price,  if any,  will be paid to you  after  the
completion of the Fund's fiscal year-end audit and is subject to fiscal year-end
audit adjustment.  This amount,  will be paid within ten calendar days after the
conclusion of the fiscal  year-end  audit, or on such earlier date as the Fund's
Board of Managers may determine,  according to the terms of the tender offer and
will also be deposited into your PFPC account or will be mailed to you if you do
not have a PFPC  account.  We expect the audit to be completed by the end of May
2005.

            Should  you have any  questions,  please  feel free to  contact  the
Fund's adviser, U.S. Trust Hedge Fund Management, Inc. at (203) 352-4497.

                                Sincerely,



                                Excelsior Absolute Return Fund of Funds, LLC

Enclosure


                                       E-1





THIS LETTER IS BEING SENT TO YOU IF YOU  TENDERED A PORTION OF YOUR  INTEREST IN
THE FUND.


                                                   November 30, 2004


Dear Member:

            Excelsior  Absolute  Return  Fund of  Funds,  LLC (the  "Fund")  has
received  and  accepted  for  purchase  your tender of a portion of your limited
liability company interest in the Fund ("Interest" or "Interests" as the context
requires).

            Because you have  tendered  and the Fund has  purchased a portion of
your investment, you have been paid a note (the "Note") entitling you to receive
a payment of 100% of the purchase  price based on the  unaudited net asset value
of the Fund, determined as of December 31, 2004, in accordance with the terms of
the tender  offer.  A cash  payment in this amount will be  deposited  into your
account  with PFPC Trust  Company or one of its  affiliated  banks  ("PFPC")  on
January  30,  2005 or a check  will be  mailed to you on that date if you do not
have a PFPC account,  unless the valuation  date of the Interests has changed or
the Fund has requested a withdrawal of its capital from the investment  funds in
which it has invested and has not yet received the proceeds of that  withdrawal,
in accordance with the terms of the tender offer.

            The terms of the Note provide that a contingent payment representing
the  balance  of the  purchase  price,  if any,  will be paid to you  after  the
completion of the Fund's fiscal year-end audit and is subject to fiscal year-end
audit adjustment. This amount, will be paid within ten days after the conclusion
of the fiscal  year-end  audit,  or on such  earlier date as the Fund's Board of
Managers may determine, according to the terms of the tender offer and will also
be deposited  into your PFPC account or will be mailed to you if you do not have
a PFPC account. We expect the audit to be completed by the end of May 2005.

            You remain a member of the Fund with  respect to the portion of your
Interest in the Fund that you did not tender.

            Should  you have any  questions,  please  feel free to  contact  the
Fund's adviser, U.S. Trust Hedge Fund Management, Inc. at (203) 352-4497.

                                Sincerely,



                                Excelsior Absolute Return Fund of Funds, LLC

Enclosure


                                       E-2





THIS  LETTER  IS  BEING  SENT TO YOU WITH THE  INITIAL  PAYMENT  FOR ALL OF YOUR
INTEREST WHICH WAS REPURCHASED BY THE FUND.


                                          January 30, 2005


Dear Member:

            Enclosed  is a  statement  showing  the  breakdown  of your  capital
withdrawal  resulting  from our purchase of your interest in Excelsior  Absolute
Return Fund of Funds, LLC (the "Fund").

            Because you have  tendered  and the Fund has  purchased  your entire
investment, you have previously been paid a note entitling you to receive 95% of
the  purchase  price  based  on the  unaudited  net  asset  value  of the  Fund,
determined as of December 31, 2004,  in accordance  with the terms of the tender
offer.  A cash payment in this amount is being  deposited into your account with
PFPC Trust Company or one of its affiliated  banks ("PFPC") on January 30, 2005,
if you  have a PFPC  account.  If you do not  have a PFPC  account,  a check  is
enclosed with this letter.

            The balance of the purchase price, if any, will be paid to you after
the completion of the Fund's fiscal year-end audit for the year ending March 31,
2005 and is subject to  year-end  audit  adjustment.  This  amount  will be paid
within ten days after the conclusion of the year-end  audit,  or on such earlier
date as the Fund's  Board of Managers may  determine,  according to the terms of
the tender offer. We expect the audit to be completed by the end of May 2005.

            Should  you have any  questions,  please  feel free to  contact  the
Fund's adviser, U.S. Trust Hedge Fund Management, Inc. at (203) 352-4497.

                                Sincerely,



                                Excelsior Absolute Return Fund of Funds, LLC

Enclosure


                                       E-3




THIS LETTER IS BEING SENT TO YOU WITH THE  CONTINGENT  PAYMENT FOR THE  INTEREST
REPURCHASED BY THE FUND.

                                          June 6, 2005


Dear Member:

            Enclosed  is a  statement  showing  the  breakdown  of your  capital
withdrawal  resulting  from our purchase of your interest in Excelsior  Absolute
Return Fund of Funds, LLC (the "Fund").

            Pursuant to the terms of the tender offer, the contingent payment is
being  deposited  into  your  account  with  PFPC  Trust  Company  or one of its
affiliated banks ("PFPC") on June 9, 2005 if you have a PFPC account.  If you do
not have a PFPC account, a check is enclosed with this letter.

            Should  you have any  questions,  please  feel free to  contact  the
Fund's adviser, U.S. Trust Hedge Fund Management, Inc. at (203) 352-4497.

                                 Sincerely,



                                 Excelsior Absolute Return Fund of Funds, LLC


Enclosure

                                       E-4