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

                                (AMENDMENT NO. 1)

                  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
                           As Amended November 2, 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.

/X/ 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:  $1,900.50
    Form or Registration No.:  005-80094
    Filing Party:  Excelsior Absolute Return Fund of Funds, LLC
    Date Filed:  October 19, 2004

/ / 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:
/ /

AMENDMENT NO. 1 TO TENDER OFFER STATEMENT

          This  Amendment  No. 1 amends the Issuer  Tender  Offer  Statement  on
Schedule TO (the "Statement")  originally filed with the Securities and Exchange
Commission on October 19, 2004 by Excelsior  Absolute Return Fund of Funds,  LLC
("Fund"),  relating to the Fund's offer 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 purpose of this Amendment is to notify Members about the following
information: (1) the extension of the offer to purchase Interests ("Offer"); and
(2) the termination of Ernst & Young LLP ("Ernst & Young") as public accountants
of the Fund.


                                       1



          EXTENSION OF OFFER

          Throughout the Statement,  Exhibit A to the Statement (Cover Letter to
the Offer and Letter of  Transmittal),  Exhibit B to the Statement  (The Offer),
Exhibit  C to  the  Statement  (Letter  of  Transmittal)  and  Exhibit  D to the
Statement  (Notice of Withdrawal of Tender),  all  references to the  expiration
date of the Offer,  which was originally  November 16, 2004, shall be amended to
extend the  expiration  date of the Offer until 12:00  midnight,  Eastern  Time,
Wednesday,  December 1, 2004. 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  Thursday,
December 30, 2004, assuming their Interest has not been accepted for purchase by
the Fund on or before that date.  The net asset value of the  Interests  will be
calculated on December 31, 2004 ("Valuation Date").

          TERMINATION OF ERNST & YOUNG

          The Fund's Board of Managers and Audit Committee have terminated Ernst
& Young as the Fund's  independent  public  accountants  as a result of concerns
regarding their  independence at the time of the issuance of their report on the
Fund's March 31, 2004  financial  statements.  These  concerns are the result of
certain  real  estate  consulting  services  performed  by  Ernst &  Young  on a
contingent  fee basis for Charles Schwab & Co., Inc., an affiliate of the Fund's
Adviser.  During the period Ernst & Young served as  independent  accountants of
the Fund,  there was no  disagreement  between Ernst & Young and the Fund on any
matter of accounting principles or practices,  financial statement disclosure or
auditing  scope  or  procedures,  which  disagreement,  if not  resolved  to the
satisfaction  of Ernst & Young,  would have caused it to make  reference  to the
subject  matter of the  disagreement  in its  report.  The Fund has no reason to
believe that the Fund's March 31, 2004 financial statements were not prepared in
accordance with generally accepted accounting principles, or that such financial
statements  do not fairly  represent,  in all material  respects,  the financial
condition of the Fund as of their dates.  The Board and the Audit Committee will
engage another  independent  accounting firm to perform a re-audit of the Fund's
March 31, 2004 financial statements and to perform the audit for the fiscal year
ended March 31, 2005.  The results of the re-audit  will be reported to the Fund
and its shareholders upon its completion.

          EXHIBITS

          Notice of this amendment in the form of the letter  attached hereto as
Exhibit  1 will be sent to all  members  of the Fund who  received  the Offer to
Purchase and the Letter of Transmittal.  Amended copies of the Form of Letter of
Transmittal  and Form of Notice of Withdrawal  of Tender are attached  hereto as
Exhibits 2 and 3, respectively.

          Except as amended  herein,  all other terms of the Statement  filed on
October 19, 2004 shall remain the same.


                                       2



                                    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

November 2, 2004




                                  EXHIBIT INDEX

EXHIBIT

1     Form of Letter from the Fund to Members Relating to Amendment No. 1 of
      Schedule TO.

2     Form of Letter of Transmittal.

3     Form of Notice of Withdrawal of Tender.





                                    EXHIBIT 1

       FORM OF LETTER FROM THE FUND TO MEMBERS RELATING TO AMENDMENT NO. 1
                               TO THE SCHEDULE TO



November 2, 2004

          RE: Excelsior Absolute Return Fund of Funds, LLC ("Fund")

Dear Member:

          We are writing to inform you of important  information relating to the
Fund's offer ("Offer"),  dated October 19, 2004, to purchase  limited  liability
company  interests  in the  Fund  ("Interest"  or  "Interests"  as  the  context
requires) from members of the Fund ("Members").

          The purpose of this letter is to notify  Members  about the  following
information:  (1) the extension of the Offer; and (2) the termination of Ernst &
Young LLP ("Ernst & Young") as public accountants of the Fund.

          EXTENSION OF OFFER

          On  October  19,  2004,  the Fund  notified  Members  of its  Offer to
purchase  Interests from 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 was to remain open
until 12:00 midnight,  Eastern Time, on Tuesday,  November 16, 2004,  unless the
Offer was extended.  The Board of Managers  ("Board") of the Fund has determined
to extend the expiration date of the Offer until 12:00  midnight,  Eastern Time,
Wednesday,  December 1, 2004. 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  Thursday,
December 30, 2004, assuming their Interest has not been accepted for purchase by
the Fund on or before that date.  The net asset value of the  Interests  will be
calculated on December 31, 2004 ("Valuation Date").

          TERMINATION OF ERNST & YOUNG

          The Fund's Board of Managers and Audit Committee have terminated Ernst
& Young as the Fund's  independent  public  accountants  as a result of concerns
regarding their  independence at the time of the issuance of their report on the
Fund's March 31, 2004  financial  statements.  These  concerns are the result of
certain  real  estate  consulting  services  performed  by  Ernst &  Young  on a
contingent  fee basis for Charles Schwab & Co., Inc., an affiliate of the Fund's
Adviser.  During the period Ernst & Young served as  independent  accountants of
the Fund,  there was no  disagreement  between Ernst & Young and the Fund on any
matter of accounting principles or practices,  financial statement disclosure or
auditing  scope  or  procedures,  which  disagreement,  if not  resolved  to the
satisfaction  of Ernst & Young,  would have caused it to make  reference  to the
subject  matter of the  disagreement  in its  report.  The Fund has no reason to
believe that the Fund's March 31, 2004 financial statements were not prepared in
accordance with generally accepted accounting principles, or that such financial
statements do not fairly represent, in all material


                                      1-1



respects,  the financial  condition of the Fund as of their dates. The Board and
the Audit Committee will engage another independent accounting firm to perform a
re-audit of the Fund's March 31, 2004  financial  statements  and to perform the
audit for the fiscal year ended March 31, 2005. The results of the re-audit will
be reported to the Fund and its shareholders upon its completion.

          OTHER INFORMATION

          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  December 1, 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  Adviser,  either by
mail or by fax (if by fax,  please  deliver an original,  executed copy promptly
thereafter)  in good order by December 1, 2004.  Mail and fax  instructions  are
included in the Letter of Transmittal.

          Except as amended herein,  all other terms of the Offer sent to you on
October 19, 2004 shall remain the same.

          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











                                      1-2



                                    EXHIBIT 2

                              LETTER OF TRANSMITTAL

                                    Regarding
                                    Interests
                                       in

                  EXCELSIOR ABSOLUTE RETURN FUND OF FUNDS, LLC

                         Tendered Pursuant to the Offer
                             Dated October 19, 2004
                           As Amended November 2, 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 WEDNESDAY, DECEMBER 1, 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











                                      2-1



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, as amended November 2, 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.


                                      2-2



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.


                                      2-3



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:
         ---------------------------











                                      2-4



                                    EXHIBIT 3

                         NOTICE OF WITHDRAWAL OF TENDER

                             Regarding Interests in

                  EXCELSIOR ABSOLUTE RETURN FUND OF FUNDS, LLC

                         Tendered Pursuant to the Offer
                             Dated October 19, 2004
                           As Amended November 2, 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 WEDNESDAY, DECEMBER 1, 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











                                      3-1



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:
         ---------------------------


                                      3-2