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)
                                 James L. Bailey
                  Excelsior Absolute Return Fund of Funds, LLC
                               225 High Ridge Road
                               Stamford, CT 06905
                                 (203) 352-4497

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

                                 With a copy to:
                            Kenneth S. Gerstein, Esq.
                            Schulte Roth & Zabel LLP
                                919 Third Avenue
                            New York, New York 10022
                                 (212) 756-2533

                                October 14, 2005
                       (Date Tender Offer First Published,
                       Sent or Given to Security Holders)





                            CALCULATION OF FILING FEE

--------------------------------------------------------------------------------
Transaction Valuation:  $20,000,000.00 (a)     Amount of Filing Fee: $2,354 (b)
--------------------------------------------------------------------------------

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

(b)   Calculated at $117.70 per million of Transaction Valuation.

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

      Amount Previously Paid:  $754.38
      Form or Registration No.:  005-80094
      Filing Party:  Excelsior Absolute Return Fund of Funds, LLC
      Date Filed:  April 14, 2005

/ /   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 repurchase 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
repurchase  Interests  (the  "Offer")  will remain  open until  12:00  midnight,
Eastern Time, on Thursday,  November 10, 2005, unless the Offer is extended. The
net asset value of the Interests will be calculated for this purpose on December
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 December 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  December 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 December  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").

         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 repurchase by the Fund (the "Initial  Payment") and will be paid to
the  Member's  account  with U.S.  Trust  Company,  N.A.  or an  affiliate  bank
(collectively,  "U.S.  Trust"),  or mailed to the Member if the Member  does not
have a U.S. Trust 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 repurchase 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
U.S.  Trust,  or mailed to the Member if the Member  does not have a U.S.  Trust
account.

         A Member that tenders for  repurchase  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 portion of the Interest tendered by the Member
that is accepted for repurchase by the Fund.  Payment  pursuant to the Note will
be made to the Member's  account at U.S.  Trust,  or mailed to the Member if the
Member does not have a U.S.  Trust  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  repurchase 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  repurchase  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 repurchase less than the amount tendered
by a Member if the repurchase  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 $20  million.  If the Fund  accepts the
tender of the Member's  entire  Interest or a portion of such Member's  Interest
for repurchase, the Fund will make payment for Interests it repurchases from one
or more of the  following

                                      -2-



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
repurchase  the  Interests.  The  Offer  remains  open to  Members  until  12:00
midnight,  Eastern Time,  Thursday,  November 10, 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 Monday, December 12, 2005,
40 business days from the commencement of the Offer, assuming their Interest has
not been accepted for repurchase by the Fund on or before that date.

         If a Member would like the Fund to repurchase 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  Peggy Lynn, 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 Thursday, November 10, 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 Thursday,  November 10,
2005). Of course,  the value of Interests will change between September 30, 2005
(the  last time  prior to the date of the Offer as of which net asset  value has
been  calculated)  and  December  30,  2005,  the date as of which  the value of
Interests will be determined for purposes of  calculating  the repurchase  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 Thursday, November 10,
2005.  Also realize that  although the Offer  expires on Thursday,  November 10,
2005,  a Member  that  tenders  all or a portion of its  Interest  will remain a
Member with respect to the Interest  tendered and accepted for repurchase by the
Fund  through  December  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 "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
August 31, 2005, there was approximately  $245,962,324 outstanding in capital of
the Fund,  represented by Interests.  Subject to the conditions set forth in the
Offer, the Fund will repurchase up to

                                      -3-



$20 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 James L. Bailey,  Virginia Breen, Jonathan B. Bulkeley 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  repurchase up to $20 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 Thursday,  November 10, 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 repurchase 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  repurchase  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  repurchased  (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  repurchased)
determined as of the Valuation  Date and will be based on the net asset value of
the  Fund's  assets  determined  as of that  date,  after  giving  effect to all
allocations to be made as of that date.

                 If a Member tenders its entire Interest,  the Note will entitle
the Member to receive an Initial  Payment.  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
repurchase 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 repurchase 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


                                      -4-



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  repurchase  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 portion of the  Interest
tendered by the Member  that is accepted  for  repurchase  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  repurchase 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  repurchase  price  for  Interests  by  distributing  marketable
securities,  the  repurchase  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, Thursday, November 10, 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  extension.  If the Fund  elects to extend the tender
period,  for the  purpose  of  determining  the  repurchase  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 repurchase
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.

                                      -5-


                 (vi) A  tender  of an  Interest  may be  withdrawn  at any time
before 12:00  midnight,  Eastern Time,  Thursday,  November 10, 2005 and, if the
Fund has not accepted  such Interest for  repurchase,  at any time after Monday,
December 12, 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 Peggy Lynn, 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 Peggy Lynn,  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  repurchased)  Interests  that are tendered when it
gives written notice to the tendering  Member of its election to repurchase such
Member's Interest.

                 (ix) If more than $20 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  repurchase  to  an  amount  it  believes  sufficient  to
accommodate  the excess  Interests  tendered as well as any  Interests  tendered
during the extended  Offer;  or (c) accept  Interests  tendered on or before the
Expiration Date for payment on a pro rata basis based on the aggregate net asset
value of tendered Interests.  The Offer may be extended,  amended or canceled in
various other circumstances described in (v) above.

                 (x) The repurchase 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
November 1, 2005 and thereafter from time to time.

                 (xi) Not applicable.


                                      -6-




                 (xii) The  following  discussion  is a general  summary  of the
federal income tax  consequences of the repurchase 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 repurchase of their
Interests by the Fund pursuant to the Offer.

                 In general,  a Member from which an Interest is  repurchased 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 repurchase,  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 repurchase 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  repurchased  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  repurchase
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  repurchase  Interests  from
Members  twice  each year,  effective  as of the last  business  day in June and
December.  The Fund  previously  offered to  repurchase  Interests  from Members
pursuant to written tender offers effective as of December 30, 2004 and June 30,
2005.  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 repurchase by the Fund has
not been repurchased 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,


                                      -7-




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, except that, while candidates
to fill a vacancy  are being  considered,  Mr.  Bailey is  serving as an interim
Manager  until  such  vacancy is filled;  (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 repurchase  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 repurchase  price for Interests  acquired
pursuant to the Offer, which will not exceed $20 million (unless the Fund elects
to  repurchase  a  greater  amount),  will be  derived  from  one or more of the
following  sources:  (i) cash on hand; (ii) the proceeds from the sale of and/or
delivery of securities and portfolio assets held by the Fund; and (iii) possibly
borrowings,  as described in paragraph (b) below. The Fund will segregate,  with
its custodian,  cash or U.S.  government  securities or other liquid  securities
equal  to the  value of the  amount  estimated  to be paid  under  any  Notes as
described above.

         (b) Neither  the Fund nor the  Adviser  nor the Board of Managers  have
determined  at this time to borrow  funds to  repurchase  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 repurchase  price for Interests,  subject to compliance  with  applicable
law. If the Fund finances any portion of the repurchase 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.

                                      -8-




ITEM 8.  INTEREST IN SECURITIES OF THE ISSUER.

         (a) Based on August 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) Lee  Gardella,  a  Senior  Vice  President  of U.S.  Trust  and
Co-Chief  Executive  Officer of the Fund,  owns  through the Lee  Gardella,  IRA
$27,834.28 (less than 1%) of the outstanding Interests;

             (ii) James L. Bailey,  the principal Manager and Co-Chief Executive
Officer of the Fund, and Chief Operating Officer of U.S. Trust, owns $218,908.78
(less than 1%) of the outstanding Interests;

             (iii) Kristina H.  McDonough,  a Managing  Director of U.S.  Trust,
owns $111,337.10 (less than 1%) of the outstanding Interests;

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

         (b) Other than the  acceptance  of  subscriptions  for  Interests as of
October 3, 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

         Audited  financial  statements  for fiscal year ended  March 31,  2005,
         previously filed on EDGAR on Form N-CSR on June 8, 2005.

             (2)  The  Fund is not  required  to and  does  not  file  quarterly
unaudited  financial  statements  under the Securities  Exchange Act of 1934, as
amended.  The Fund does not have shares, and consequently does not have earnings
per share information.

             (3) Not applicable.

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

                                      -9-



         (b) The Fund's  assets  will be  reduced by the amount of the  tendered
Interests that are repurchased 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.


                                      -10-




                                    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:   /s/ James L. Bailey
                                                --------------------------
                                                Name:  James L. Bailey
                                                Title: Principal Manager

October 14, 2005


                                      -11-




                                  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.



                                      -12-





                                    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 OFFER.

October 14, 2004

Dear Member:

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

         The Offer  period will begin at 12:01 a.m.,  Eastern  Time,  on Friday,
October 14, 2005. The purpose of the Offer is to provide liquidity to members of
the  Fund  holding  Interests.  Interests  may  be  presented  to the  Fund  for
repurchase  only by  tendering  them during one of the Fund's  announced  tender
offers.

         NO ACTION IS  REQUIRED  IF YOU DO NOT WISH TO SELL ANY  PORTION OF YOUR
INTEREST  AT  THIS  TIME.  IF YOU DO NOT  WISH TO SELL  YOUR  INTERESTS,  SIMPLY
DISREGARD THIS NOTICE.

         Should you wish to tender your  Interest or a portion of your  Interest
for repurchase by the Fund during this Offer period,  please complete and return
the enclosed Letter of Transmittal in the enclosed  postage-paid  envelope or by
fax (if by fax, please deliver an original,  executed copy promptly thereafter).
All tenders of  Interests  must be received by the Fund's  adviser,  U.S.  Trust
Hedge Fund  Management,  Inc.,  in good order by November 10, 2005.  Please note
that the enclosed postage-paid envelope is provided for convenience, neither the
Fund nor its adviser can guarantee that the package will be received by November
10,  2005.  If you are  concerned  about the timely  delivery  of this Letter of
Transmittal,  you are encouraged to fax the Letter of  Transmittal  (by November
10, 2005) prior to mailing it.

         If you have any questions, please refer to the attached Offer document,
which contains additional important  information about the tender offer, or call
Peggy Lynn 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 REPURCHASE UP TO $20 MILLION OF OUTSTANDING
                          INTERESTS AT NET ASSET VALUE
                             DATED OCTOBER 14, 2005

                 THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT
          12:00 MIDNIGHT, EASTERN TIME, ON THURSDAY, NOVEMBER 10, 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 repurchase for cash on the terms
and  conditions  set forth in this offer to repurchase and the related Letter of
Transmittal  (which  together  constitute  the  "Offer")  up to $20  million  of
interests in the Fund or portions  thereof pursuant to tenders by members of the
Fund  ("Members")  at a price equal to their net asset value,  determined  as of
December 30, 2005, if the Offer  expires on Thursday,  November 10, 2005. If the
Fund elects to extend the tender offer  period,  for the purpose of  determining
the  repurchase  price  for  tendered  interests,  the net  asset  value of such
interests  will be  determined at the close of business on the last business day
of the month in which the Offer actually  expires.  (As used in this Offer,  the
term  "Interest" or  "Interests,"  as the context  requires,  shall refer to the
interests in the Fund and portions thereof representing  beneficial interests in
the Fund.) This Offer,  which is being made to all Members,  is conditioned on a
minimum of $25,000 in  Interests  being  tendered by a Member  tendering  only a
portion  of an  Interest  for  repurchase,  and  is  subject  to  certain  other
conditions described below.  Interests are not traded on any established trading
market and are subject to strict restrictions on transferability pursuant to the
Fund's Limited  Liability  Company  Agreement dated as of September 2, 2003 (the
"LLC Agreement").

         Members should realize that the value of the Interests tendered in this
Offer will likely  change  between  September  30, 2005 (the last time net asset
value was  calculated)  and  December  30,  2005,  when the  value of  Interests
tendered  to the  Fund  for  repurchase  will  be  determined  for  purposes  of
calculating the repurchase price of such Interests.  Members  tendering all or a
portion of their  Interests  should also note that they will remain Members with
respect to the  Interests  tendered  and  accepted  for  repurchase  by the Fund
through  December 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:  Peggy Lynn

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


                                      B-2





                                TABLE OF CONTENTS


1.   Background and Purpose of the Offer.......................................6
2.   Offer to Repurchase and Price.............................................7
3.   Amount of Tender..........................................................8
4.   Procedure for Tenders.....................................................8
5.   Withdrawal Rights.........................................................9
6.   Repurchases and Payment...................................................9
7.   Certain Conditions of the Offer..........................................11
8.   Certain Information About the Fund.......................................12
9.   Certain Federal Income Tax Consequences..................................13
10.  Miscellaneous............................................................13
11.  Financial Information....................................................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
               repurchase 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 Thursday,  November 10,
               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 December 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 December 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 December 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")  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 September 2, 2003 (the "LLC Agreement")),  determined as of
               December  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 U.S.  Trust
               Company, N.A. or an affiliate bank (collectively,  "U.S. Trust"),
               or mailed to you if you do not have a U.S. Trust 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  repurchase 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 U.S. Trust  account,  or mailed
               to you if you do not have a U.S. Trust 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 portion of the Interest and
               will be paid to your account with U.S. Trust, or mailed to you if
               you do not have a U.S.  Trust  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 repurchase
               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
               repurchase  less than the  amount  you  tender if the  repurchase
               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 $20 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
               repurchase  your  Interest.  This Offer remains open to you until
               12:00 midnight, Eastern Time, on Thursday, November 10, 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  December 12, 2005,  40 business
               days from the  commencement of the Offer,  assuming your Interest
               has not yet been accepted for repurchase by the Fund on or before
               that date.

          o    If you would like us to repurchase  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 Peggy Lynn, or
               (ii)  fax it to the  Adviser  at  (203)  352-4456,  so that it is
               received  before  12:00  midnight,  Eastern  Time,  on  Thursday,
               November  10,   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  Thursday,  November 10,  2005.  Of course,  the value of your
               Interests will change  between  September 30, 2005 (the last time
               net asset value was  calculated)  and December 30, 2005, when the
               value  of  your  Interest  will be  determined  for  purposes  of
               calculating  the  repurchase  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 Thursday,  November 10, 2005. Also realize that although
               the Offer expires on November 10, 2005,  you will remain a Member
               with respect to the  Interest  (or portion  thereof) you tendered
               that is accepted for repurchase by the Fund through  December 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  repurchase
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  repurchase  Interests
from Members twice each year,  effective as of the last business day of June and
December.  The Fund  previously  offered to  repurchase  Interests  from Members
pursuant to written tenders effective as of December 30, 2004 and June 30, 2005.
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 repurchase  Interests from time to time in the future,  but the Fund is
not required to make any such offer.


                                      B-6



         The repurchase 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  November  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  REPURCHASE  AND PRICE.  The Fund  will,  on the terms and
subject to the  conditions  of the Offer,  repurchase up to $20 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  repurchase  price of an Interest  tendered  will be its net
asset value on December 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 August 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         August 31, 2005 Would Be
      -----------------------------         ------------------------------------

      July 1, 2005                                       $255,274.82

      April 1, 2005                                      $254,473.19

      January 1, 2005                                    $255,057.71

      October 1, 2004                                    $266,853.87

      July 1, 2004                                       $267,985.06

      April 1, 2004                                      $265,452.14

      January 1, 2004                                    $273,636.53

      December 1, 2003                                   $278,342.75


                                      B-7



         As of the close of business on August 31, 2005, there was approximately
$245,962,324  outstanding in capital of the Fund held in Interests (based on the
unaudited net asset value of the Fund on that date).  Members may obtain monthly
estimated net asset value  information,  which the Fund calculates  based on the
information it receives from the managers of the  investment  funds in which the
Fund invests,  until the  expiration of the Offer,  by contacting the Adviser at
the  telephone  number or address  set forth on page 2, Monday  through  Friday,
except holidays, during normal business hours of 9:00 a.m. to 5:00 p.m. (Eastern
Time).

         3.  AMOUNT OF  TENDER.  Subject  to the  limitations  set forth  below,
Members may tender their entire Interest, a portion of their Interest defined as
a specific  dollar  value or the portion of their  Interest  above the  required
minimum capital account  balance,  as described below. A Member that tenders for
repurchase  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
repurchased 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 $20
million (or such greater amount as the Fund may elect to repurchase  pursuant to
the Offer),  the Fund will,  on the terms and subject to the  conditions  of the
Offer,  repurchase  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 $20 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 repurchase 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 Peggy Lynn, 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 Peggy Lynn, 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


                                      B-8




forth on page 2. The method of delivery of any  documents is at the election and
complete risk of the Member tendering an Interest including, but not limited to,
the  failure  of the  Adviser  to receive  any  Letter of  Transmittal  or other
document submitted by facsimile transmission.  All questions as to the validity,
form,  eligibility (including time of receipt) and acceptance of tenders will be
determined by the Fund, in its sole discretion,  and such determination shall be
final and binding.  The Fund  reserves  the absolute  right to reject any or all
tenders  determined by it not to be in appropriate  form or the acceptance of or
payment for which  would,  in the opinion of counsel for the Fund,  be unlawful.
The Fund also reserves the absolute  right to waive any of the conditions of the
Offer or any defect in any tender with respect to any particular Interest or any
particular Member, and the Fund's  interpretation of the terms and conditions of
the  Offer  will  be  final  and  binding.   Unless   waived,   any  defects  or
irregularities  in connection with tenders must be cured within such time as the
Fund  shall  determine.  Tenders  will not be deemed to have been made until the
defects or  irregularities  have been cured or waived.  Neither the Fund nor the
Adviser  nor the Board of  Managers  shall be  obligated  to give  notice of any
defects or irregularities in tenders,  nor shall any of them incur any liability
for failure to give such notice.

         5. WITHDRAWAL RIGHTS. Any Member tendering an Interest pursuant to this
Offer may  withdraw  its tender at any time prior to or on the  Expiration  Date
and, if such Member's  Interest has not yet been accepted for  repurchase by the
Fund,  at  any  time  after  December  12,  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. REPURCHASES AND PAYMENT. For purposes of the Offer, the Fund will be
deemed to have accepted (and thereby  repurchased)  Interests  that are tendered
as, if and when, it gives written notice to the tendering Member of its election
to repurchase such Interest.  As stated in Section 2 above, the repurchase price
of an  Interest  tendered  by any  Member  will be the net asset  value  thereof
determined  as of  December  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  repurchase  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  repurchased  (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  repurchased)


                                      B-9




determined as of the Valuation  Date and will be based on the net asset value of
the  Fund's  assets  determined  as of that  date,  after  giving  effect to all
allocations to be made as of that date.

         If a Member  tenders  its entire  Interest,  the Note will  entitle the
Member to receive  an  Initial  Payment  in cash  and/or  marketable  securities
(valued  in  accordance  with the LLC  Agreement)  equal to at least  95% of the
unaudited net asset value of the Interest  tendered and accepted for  repurchase
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 repurchase 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  repurchase  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  repurchase  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 portion of the  Interest  tendered by the
Member that is accepted for repurchase 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 repurchase 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 repurchase price for Interests by distributing  marketable  securities,  the
repurchase 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 U.S. Trust if the Member has an account with U.S.
Trust and will be subject upon  withdrawal  from such  accounts to any fees that
U.S.  Trust  would  customarily  assess  upon the  withdrawal  of cash from such
account.  Those Members that do not have a U.S. Trust,  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.


                                      B-10




         It is expected that cash payments for  Interests  acquired  pursuant to
the  Offer,  which  will not  exceed  $20  million  (unless  the Fund  elects to
repurchase  a greater  amount),  will be  derived  from:  (a) cash on hand;  (b)
withdrawal of capital from the investment  funds in which the Fund invests;  (c)
the proceeds from the sale of securities and portfolio  assets held by the Fund;
and/or (d) possibly borrowings, as described below. The Fund will segregate with
its custodian  cash or U.S.  government  securities  or other liquid  securities
equal to the  value of the  amount  estimated  to be paid  under the  Notes,  as
described above. Neither the Fund nor the Board of Managers nor the Adviser have
determined  at this time to borrow  funds to  repurchase  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  repurchase  price,
subject to compliance  with  applicable  law,  through  borrowings.  If the Fund
finances any portion of the  repurchase  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
repurchase 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 repurchase 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
repurchase  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


                                      B-11




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 condition that would have a
material  adverse  effect  on the  Fund or its  Members  if  Interests  tendered
pursuant to the Offer were repurchased;  or (c) the Board of Managers determines
that it is not in the best interest of the Fund to repurchase 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,  except  that,  while
candidates to fill a vacancy are being  considered,  Mr. Bailey is serving as an
interim  Manager  until  such  vacancy is filled;  (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
repurchase 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 October 3,
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 August 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:


                                      B-12




             (i) Lee  Gardella,  a  Senior  Vice  President  of U.S.  Trust  and
Co-Chief  Executive  Officer of the Fund,  owns  through the Lee  Gardella,  IRA
$27,834.28 (less than 1%) of the outstanding Interests;

             (ii) James L. Bailey,  the principal manager and Co-Chief Executive
Officer of the Fund, and Chief Operating Officer of U.S. Trust, owns $218,908.78
(less than 1%) of the outstanding Interests;

             (iii) Kristina H.  McDonough,  a Managing  Director of U.S.  Trust,
owns $111,337.10 (less than 1%) of the outstanding Interests;

         (1) 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 repurchase 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 repurchase of their Interests by the Fund pursuant to the Offer.

         In general,  a Member from which an Interest is repurchased 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
repurchase,  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 repurchase 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  repurchase  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  repurchased by the
Fund for cash may  generally  recognize a loss,  but only to the extent that the
amount of  consideration  received  from the Fund is less than the Member's then
adjusted tax basis in such Member's Interest.

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

         The Fund has filed an Issuer Tender Offer Statement on Schedule TO with
the  Securities and Exchange  Commission,  which  includes  certain  information
relating to the Offer

                                      B-13




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 100 F  Street,  N.E.,
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

         Audited  financial  statements  for fiscal year ended  March 31,  2005,
         previously filed on EDGAR on Form N-CSR on June 8, 2005.


                                      B-14





                                    EXHIBIT C

                              LETTER OF TRANSMITTAL

                                    Regarding
                                    Interests
                                       in

                  EXCELSIOR ABSOLUTE RETURN FUND OF FUNDS, LLC

                         Tendered Pursuant to the Offer
                             Dated October 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 THURSDAY, NOVEMBER 10, 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: Peggy Lynn


                           For additional information:

                              Phone: (203) 352-4497

                               Fax:  (203) 352-4456


                                      C-1




EXCELSIOR ABSOLUTE RETURN FUND OF FUNDS, LLC - LETTER OF TRANSMITTAL


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  repurchase,  dated  October  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  repurchased  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 repurchase any of the Interests in
the Fund or portions thereof tendered hereby.

         A promissory  note for the  repurchase  price will be deposited  into a
special custody account with PFPC Trust Company ("PFPC"). The initial payment of
the  repurchase  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 U.S. Trust Company,  N.A. or an affiliate bank (collectively,  "U.S. Trust"),
or mailed to the address of record for the undersigned if the  undersigned  does
not have a U.S.  Trust  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 U.S. Trust account, U.S. Trust may
subject such  withdrawal to any fees that U.S.  Trust 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 repurchase 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 U.S. Trust, or
will be mailed to the undersigned if the undersigned  does not have a U.S. Trust
account. Upon a withdrawal of such cash from such account, U.S. Trust 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 repurchase price for
Interests will be based on the unaudited net asset value of the Fund, determined
as of December  30, 2005  subject to an  extension  of the Offer as described in
Section 7. The Contingent  Payment portion of the repurchase 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


EXCELSIOR ABSOLUTE RETURN FUND OF FUNDS, LLC - LETTER OF TRANSMITTAL

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: Peggy Lynn. For additional information: Phone: (203) 352-4497
Fax: (203) 352-4456

PART 1.  NAME AND ADDRESS:

         Name of Member:
                          ------------------------------------------------------

         U.S. Trust Account #
                             --------------------------------------------------
         (where applicable)

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

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

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

 / /     I would like to tender my entire limited  liability company interest in
         the Fund.

 / /     I would like to tender $_______________ of my limited liability company
         interest in the Fund.  (Please  note, the minimum tender is $25,000 and
         a minimum interest with a value of $100,000, or more must be maintained
         in the Fund (the "Required Minimum Balance").)*

 / /     I would like to leave $_______________ of my limited  liability company
         interest in the Fund,  and tender any remaining balance. (Please  note,
         the minimum tender is $25,000 and the Required Minimum Balance, or more
         must be maintained in the Fund).*

         *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 repurchased  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 U.S.
         Trust,  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, U.S.
         Trust 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 repurchase 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

                                      C-3



EXCELSIOR ABSOLUTE RETURN FUND OF FUNDS, LLC - LETTER OF TRANSMITTAL


         the  undersigned's  account at U.S.  Trust or mailed to the  address of
         record for the  undersigned  and upon a withdrawal  of such cash from a
         U.S.  Trust  account,  U.S.  Trust  may  impose  such  fees as it would
         customarily assess upon the withdrawal of cash from such account.


PART 4.   SIGNATURE(S).




                                                     

/--------------------------------------------------------------------------------------------------/
/                                                 /                                                /
/ FOR INDIVIDUAL INVESTORS                        /     FOR OTHER INVESTORS:                       /
/ AND JOINT TENANTS:                              /                                                /
/                                                 /                                                /
/                                                 /                                                /
/ ------------------------------------------      /     ------------------------------------------ /
/ Signature                                       /     Print Name of Investor                     /
/ (Signature of Owner(s) Exactly as Appeared      /                                                /
/  on Subscription Agreement)                     /                                                /
/                                                 /                                                /
/                                                 /                                                /
/ ------------------------------------------      /     ------------------------------------------ /
/ Print Name of Investor                          /     Signature                                  /
/                                                 /     (Signature of Owner(s) Exactly as Appeared /
/                                                 /      on Subscription Agreement)                /
/                                                 /                                                /
/                                                 /                                                /
/ ------------------------------------------      /     ------------------------------------------ /
/ Joint Tenant Signature if necessary             /     Print Name of Signatory and Title          /
/ (Signature of Owner(s) Exactly as Appeared      /                                                /
/  on Subscription Agreement)                     /                                                /
/                                                 /                                                /
/                                                 /                                                /
/ ------------------------------------------      /     ------------------------------------------ /
/ Print Name of Joint Tenant                      /     Co-signatory if necessary                  /
/                                                 /     (Signature of Owner(s) Exactly as Appeared /
/                                                 /      on Subscription Agreement)                /
/                                                 /                                                /
/                                                 /                                                /
/                                                 /     -------------------------------------------/
/                                                 /     Print Name and Title of Co-signatory       /
/                                                 /                                                /
/--------------------------------------------------------------------------------------------------/

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

                                                 C-4






                                    EXHIBIT D

                         NOTICE OF WITHDRAWAL OF TENDER

                             Regarding Interests in

                  EXCELSIOR ABSOLUTE RETURN FUND OF FUNDS, LLC

                         Tendered Pursuant to the Offer
                             Dated October 14, 2005



        ----------------------------------------------------------------
        /                                                              /
        /          THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE         /
        /           AT, AND THIS NOTICE OF WITHDRAWAL MUST BE          /
        /    RECEIVED BY THE FUND BY, 12:00 MIDNIGHT, EASTERN TIME,    /
        /      ON THURSDAY, NOVEMBER 10, 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: Peggy Lynn


                           For additional information:

                              Phone: (203) 352-4497

                               Fax:  (203) 352-4456



                                      D-1




EXCELSIOR ABSOLUTE RETURN FUND OF FUNDS, LLC - NOTICE OF WITHDRAWAL


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  repurchase 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.

  / /    $________ of limited liability company interest.

  / /    The portion of limited liability company interest in excess $_________.

         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 repurchased
by the Fund upon expiration of the tender offer described above.

SIGNATURES(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 SENT IF THE MEMBER TENDERED ITS ENTIRE INTEREST IN THE FUND.]



                                                   November 30, 2005


Dear Member:

         Excelsior  Absolute Return Fund of Funds, LLC (the "Fund") has received
and  accepted  for  repurchase  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  repurchased  your entire
investment,  you have been paid a note (the "Note")  entitling you to receive an
initial payment of 95% of the repurchase  price based on the unaudited net asset
value of the Fund,  determined as of December 30, 2005,  in accordance  with the
terms of the tender offer.  A cash payment in this amount will be deposited into
your account with U.S. Trust Company,  N.A. or an affiliate bank  (collectively,
"U.S.  Trust") on January 30, 2006 or a check will be mailed to you on that date
if you do not  have a U.S.  Trust  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  repurchase  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 U.S. Trust account or will be mailed to you if
you do not have a U.S. Trust 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 SENT IF THE MEMBER TENDERED A PORTION OF ITS INTEREST IN THE
FUND.]



                                                    November 30, 2005


Dear Member:

         Excelsior  Absolute Return Fund of Funds, LLC (the "Fund") has received
and accepted for repurchase  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  repurchased  a portion of
your investment, you have been paid a note (the "Note") entitling you to receive
an initial  payment of 100% of the  repurchase  price based on the unaudited net
asset value of the Fund,  determined as of December 30, 2005, in accordance with
the terms of the tender  offer.  A cash payment in this amount will be deposited
into  your  account  with  U.S.  Trust  Company,   N.A.  or  an  affiliate  bank
(collectively,  "U.S.  Trust") on January  30, 2005 or a check will be mailed to
you on that date if you do not have a U.S. Trust  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 SENT TO THE MEMBER WITH THE INITIAL PAYMENT FOR ALL OF ITS
INTEREST WHICH WAS REPURCHASED BY THE FUND.]



                                                January 30, 2006


Dear Member:

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

         Because  you have  tendered  and the Fund has  repurchased  your entire
investment, you have previously been paid a note entitling you to receive 95% of
the  repurchase  price  based on the  unaudited  net  asset  value of the  Fund,
determined as of January 30, 2006,  in  accordance  with the terms of the tender
offer.  A cash payment in this amount is being  deposited into your account with
U.S. Trust Company,  N.A. or an affiliate bank  (collectively,  "U.S. Trust") on
January 30, 2006, if you have a U.S.  Trust  account.  If you do not have a U.S.
Trust account, a check is enclosed with this letter.

         The balance of the repurchase  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 SENT TO THE MEMBER WITH THE INITIAL PAYMENT FOR THE PORTION OF
ITS INTEREST WHICH WAS REPURCHASED BY THE FUND.]



                                              January 30, 2006


Dear Member:

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

         Because you have  tendered  and the Fund has  repurchased  a portion of
your  investment,  you have been paid 100% of the repurchase  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 U.S.  Trust  Company,  N.A.  or an
affiliate bank  (collectively,  "U.S. Trust") on January 30, 2006, if you have a
U.S. Trust account. If you do not have a U.S. Trust 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 SENT TO THE MEMBER 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 repurchase 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 U.S. Trust Company,  N.A. or an affiliate
bank  (collectively,  "U.S.  Trust")  on June 9,  2006 if you have a U.S.  Trust
account.  If you do not have a U.S. Trust 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