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

                                 April 14, 2005
                       (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: $1,765.50 (b)
- --------------------------------------------------------------------------------

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

(b)   Calculated at $117.70 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 Wednesday,  May 11, 2005,  unless the Offer is extended.  The net asset
value of the Interests  will be calculated for this purpose on June 30, 2005 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 June 30, 2005, during
the Fund's  audit for its fiscal  year  ending  March 31,  2006,  which the Fund
expects will be  completed by the end of May 2006.  This June 30, 2005 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 June 30, 2005 (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, 2006, 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.

         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.


                                       -2-



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,  Wednesday,  May 11, 2005,  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 Thursday, June 9, 2005, 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 Wednesday, May 11, 2005. 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 Wednesday,
May 11, 2005).  Of course,  the value of Interests will change between March 31,
2005 (the last time prior to the date of this filing as of which net asset value
has been  calculated)  and  June 30,  2005,  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 Wednesday,  May 11,
2005.  Also  realize that  although the Offer  expires on May 11, 2005, a Member
that  tenders its  Interest  will remain a Member with  respect to the  Interest
tendered and  accepted for purchase by the Fund through June 30, 2005,  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.

         (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


                                       -3-



"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 March 31, 2005,  there was  approximately
$224,484,639  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 Breen, 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  Wednesday,  May 11, 2005,  (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,  2006,
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,
2006, 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.  In such event, the Fund would make such payment on a pro
rata basis so that each Member would receive the same type of consideration.

                 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, Wednesday, May 11, 2005.

                 (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


                                       -5-



extension.  If the Fund elects to extend the tender  period,  for the purpose of
determining the purchase price for tendered  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,  Wednesday,  May 11, 2005 and, if the Fund
has not accepted such Interest for repurchase,  at any time after Thursday, June
9, 2005, 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


                                       -6-



aggregate  net asset value of  tendered  Interests.  The Offer may be  extended,
amended or canceled in various other circumstances described in (v) above.

                 (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
July 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


                                       -7-



year,  effective  as of the last  business  day in June and  December.  The Fund
previously  offered to purchase  Interests  from  Members  pursuant to a written
tender offer  effective  as of December  31, 2004.  The Fund is not aware of any
contract,  arrangement,  understanding  or  relationship  relating,  directly or
indirectly,  to this Offer (whether or not legally enforceable) 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


                                       -8-



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.

         (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 March 31, 2005  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  $105,417.95  (less
than 1%) of the outstanding Interests;

             (ii) Lee Gardella,  a  Senior  Vice  President  of U.S. Trust, owns
through  the Lee  Gardella,  IRA  $27,352.30  (less than 1%) of the  outstanding
Interests;

             (iii) James L. Bailey,  an  Executive Vice President of U.S. Trust,
owns $215,118.18 (less than 1%) of the outstanding Interests;

             (iv) Kristina H. McDonough,  a  Managing  Director  of U.S.  Trust,
owns $109,409.20 (less than 1%) of the outstanding Interests;

             (v)  Alicia B.  Lindgren,  the wife of  principal  manager  Douglas
A. Lindgren, owns $209,680.54 (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 $135,743.99 (less than 1%) of
the outstanding Interests.

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


                                      -9-



         (b) Other than the  acceptance  of  subscriptions  for  Interests as of
April 1, 2005,  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.

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; and

      Unaudited  financial  statements  for the period  from April 1, 2004 to
      September 30, 2004, previously filed on EDGAR on Form N-CSR on December
      9, 2004.

         The Fund's Board of Managers and Audit Committee have terminated  Ernst
& Young LLP ("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 have
engaged the  independent  accounting  firm of Deloitte & Touche LLP to perform a
re-audit of the Fund's March 31, 2004 financial  statements  ("Re-audit") and to
perform the audit for the fiscal year ended March 31,  2005.  The results of the
Re-audit have been reported to the Fund and its shareholders.  Deloitte & Touche
LLP reported no material differences in the Re-audit.

             (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.


                                      -10-



             (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:

         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 Chairman

April 14, 2005




















                                      -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.

April 14, 2005

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
Thursday,  April  14,  2005.  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 May 11,  2005.  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 May 11,
2005.

         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 APRIL 14, 2005

                 THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT
            12:00 MIDNIGHT, EASTERN TIME, ON WEDNESDAY, MAY 11, 2005,
                          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
June 30,  2005,  if the Offer  expires on May 11,  2005.  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 March 31, 2005 (the last time net asset value
was calculated)  and June 30, 2005, 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 June 30, 2005, 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-8
4.   Procedure for Tenders...................................................B-8
5.   Withdrawal Rights.......................................................B-9
6.   Purchases and Payment...................................................B-9
7.   Certain Conditions of the Offer........................................B-11
8.   Certain Information About the Fund.....................................B-12
9.   Certain Federal Income Tax Consequences................................B-13
10.  Miscellaneous..........................................................B-13
11.  Financial Information..................................................B-14















                                      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  Wednesday,   May  11,  2005  (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 June 30,  2005 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 June
                  30,  2005,  during the Fund's audit for its fiscal year ending
                  March 31,  2006,  which the Fund  expects will be completed by
                  the end of May 2006.  This June 30, 2005 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 June 30, 2005 (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.


                                      B-4



         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  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
                  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 Wednesday, May 11, 2005, 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  June 9, 2005,  40
                  business  days from the  commencement  of the Offer,  assuming
                  your  Interest  has not yet been  accepted for 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"),


                                      B-5



                  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
                  Wednesday,  May 11,  2005.  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  have  to be  received  before  12:00
                  midnight,  Eastern  Time,  on  Wednesday,  May 11,  2005).  Of
                  course,  the value of your Interests will change between March
                  31,  2005 (the last time net asset value was  calculated)  and
                  June  30,  2005,  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 Wednesday,  May 11, 2005.  Also realize that although
                  the Offer  expires on May 11,  2005,  you will remain a Member
                  with respect to the Interest you tendered that is accepted for
                  purchase by the Fund through June 30, 2005, 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  previously  offered  to  purchase  Interests  from  Members
pursuant to a written tender effective as of December 31, 2004. 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.


                                      B-6



         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.  These effects may be
reduced to the extent that  additional  subscriptions  for Interests are made by
new and existing Members on July 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 June 30,
2005 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 March
31,  2005,  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         MARCH 31, 2005 WOULD BE
      -----------------------------         -----------------------

      January 1, 2005                                    $250,641.44

      October 1, 2004                                    $262,233.08

      July 1, 2004                                       $263,344.73

      April 1, 2004                                      $260,855.09

      January 1, 2004                                    $268,897.96

      December 1, 2003                                   $273,523.00


         As of the close of business on March 31, 2005, there was  approximately
$224,484,639  outstanding in capital of the Fund held in Interests (based on the
unaudited net


                                      B-7



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.

         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


                                      B-8



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 June 9, 2005, 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 the Adviser 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 June 30, 2005, 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.


                                      B-9



         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 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, 2006,  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, 2006, 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.  In such event, the Fund would make such payment on a pro rata basis so
that each Member would receive the same type of consideration.

         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


                                      B-10



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 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, significant change
in armed  hostilities or other  international or national  calamity  directly or
indirectly  involving the United States since the commencement of the Offer 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


                                      B-11



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
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 April 1,
2005, 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 March 31, 2005 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  $105,417.95  (less
than 1%) of the outstanding Interests;


                                      B-12



                 (ii) Lee Gardella,  a Senior Vice President of U.S. Trust, owns
through  the Lee  Gardella,  IRA  $27,352.30  (less than 1%) of the  outstanding
Interests;

                 (iii) James L. Bailey, an  Executive  Vice  President  of  U.S.
Trust, owns $215,118.18 (less than 1%) of the outstanding Interests;

                 (iv) Kristina H. McDonough, a Managing  Director of U.S. Trust,
owns $109,409.20 (less than 1%) of the outstanding Interests;

                 (v)  Alicia B. Lindgren, the wife of principal manager  Douglas
A. Lindgren, owns $209,680.54 (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 $135,743.99 (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)
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


                                      B-13



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.

         11. FINANCIAL INFORMATION. Reference is made to the following financial
statements of the Fund which are incorporated herein by reference.

         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;* and

         Unaudited  financial  statements  for the period  from April 1, 2004 to
         September 30, 2004, previously filed on EDGAR on Form N-CSR on December
         9, 2004.




- ----------------------
* The Fund's Board of Managers and Audit Committee have terminated Ernst & Young
LLP ("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 have
engaged the independent accounting firm of Deloitte & Touche LLP to perform a
re-audit of the Fund's March 31, 2004 financial statements ("Re-audit") and to
perform the audit for the fiscal year ended March 31, 2005. The results of the
Re-audit have been reported to the Fund and its shareholders. Deloitte & Touche
LLP reported no material differences in the Re-audit.


                                      B-14



                                    EXHIBIT C

                              LETTER OF TRANSMITTAL

                                    Regarding
                                    Interests
                                       in

                  EXCELSIOR ABSOLUTE RETURN FUND OF FUNDS, LLC

                         Tendered Pursuant to the Offer
                              Dated April 14, 2005


      |------------------------------------------------------------------|
      |            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, MAY 11, 2005, 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  April  14,  2005,   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 June 30,
2005,  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,  2006,  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 April 14, 2005


      |------------------------------------------------------------------|
      |            THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE           |
      |            AT, AND THIS LETTER OF WITHDRAWAL MUST BE             |
      |      RECEIVED BY THE FUND BY, 12:00 MIDNIGHT, EASTERN TIME,      |
      |          ON WEDNESDAY, MAY 11, 2005, 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.



                                                        May 24, 2005


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 June 30, 2005, 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 July
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
2006.

         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.



                                                     May 24, 2005


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 an
initial  payment of 100% of the purchase  price based on the unaudited net asset
value of the Fund,  determined as of June 30, 2005, 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 July
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.

         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.



                                            July 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 June 30,  2005,  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 July 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,
2006 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 2006.

         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  INITIAL  PAYMENT  FOR THE PORTION OF
YOUR INTEREST WHICH WAS REPURCHASED BY THE FUND.



                                        July 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 a portion of your
investment, you have been paid 100% of the purchase price based on the estimated
unaudited  net  asset  value of the Fund,  determined  as of June 30,  2005,  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 July 30, 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



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

                                                June 6, 2006


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, 2006 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-5