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

                                 April 13, 2006
                       (Date Tender Offer First Published,
                       Sent or Given to Security Holders)








                            CALCULATION OF FILING FEE

- ------------------------------------------------------------------------------
Transaction Valuation:  $40,000,000.00 (a)  Amount of Filing Fee: $4,280.00 (b)
- ------------------------------------------------------------------------------

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

(b) Calculated at $107.00 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:  $270.71
    Form or Registration No.:  Schedule TO, 005-80094
    Filing Party:  Excelsior Absolute Return Fund of Funds, LLC
    Date Filed:  October 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 May 10, 2006, unless the Offer is extended. The net asset value
of the Interests will be calculated for this purpose on June 30, 2006 or, if the
Offer is  extended,  on the last  business  day of the  month in which the Offer
expires  (the  "Valuation  Date").  The Fund  reserves  the right to adjust  the
Valuation  Date to  correspond  with any  extension of the Offer.  The Fund will
review the net asset value  calculation of Interests as of June 30, 2006, during
the Fund's  audit for its fiscal  year  ending  March 31,  2007,  which the Fund
expects will be  completed by the end of May 2007.  This June 30, 2006 net asset
value, as reviewed, will be used to determine the final amount paid for tendered
Interests.

          Members may tender their entire Interest,  a portion of their Interest
defined as a specific  dollar value or the portion of their  Interest  above the
required minimum capital account balance. If a





Member tenders its entire Interest (or a portion of its Interest) and the Fund
accepts that Interest for repurchase, the Fund will give the Member a
non-interest bearing, non-transferable promissory note (the "Note") entitling
the Member to receive an amount equal to the net asset value of the Interest
tendered (valued in accordance with the Fund's Limited Liability Company
Agreement dated September 2, 2003 (the "LLC Agreement")) determined as of June
30, 2006 (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 United States Trust Company,  National  Association 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, 2007  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 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 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 $40 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 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, May 10, 2006, 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 June 8, 2006,  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 May 10, 2006. 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 May 10, 2006). Of course,
the value of Interests  will change  between March 31, 2006 (the last time prior
to the date of the Offer as of which net asset  value has been  calculated)  and
June 30, 2006,  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 May 10, 2006.  Also
realize that  although the Offer  expires on May 10, 2006, 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 June 30, 2006,
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
February 28, 2006, there was approximately  $252,305,946  outstanding in capital
of the Fund,  represented  by Interests.  Subject to the conditions set forth in
the Offer,  the Fund will  repurchase  up to $40 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 $40 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 May 10, 2006,  (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,  2007
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, 2007, 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, May 10, 2006.

                 (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.

                 (vi) A tender of an Interest may be withdrawn at any time
before 12:00 midnight, Eastern Time, May 10, 2006 and, if the Fund has not
accepted such Interest for repurchase, at any time after June 8, 2006, 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 $40 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
July 3, 2006 and thereafter from time to time.

                 (xi) Not applicable.

                 (xii)The  following  discussion  is a  general  summary  of the
federal income tax  consequences of the 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 31, 2004,  June 30,
2005 and December 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,  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 the 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 $40 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.

ITEM 8.   INTEREST IN SECURITIES OF THE ISSUER.

          (a) Based on February 28, 2006 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 A. Gardella, a Senior Vice President of U.S. Trust and
Co-Chief  Executive  Officer of the Fund,  owns  through the Lee  Gardella,  IRA
$29,099 (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 $228,853
(less than 1%) of the outstanding Interests;

              (iii) Kristina H. McDonough, a Managing Director of U.S. Trust,
owns $116,394 (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
April 3, 2006,  there have been no  transactions  involving  Interests that were
effected  during the past 60 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.

          (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.






                                    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

April 13, 2006






                                  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.





                                    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.

April 13, 2006

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").

          The Offer period will begin at 12:01 a.m.,  Eastern Time, on April 13,
2006.  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 May 10, 2006. 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 May 10, 2006. If
you are concerned about the timely  delivery of this Letter of Transmittal,  you
are  encouraged  to fax the Letter of  Transmittal  (by May 10,  2006)  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 $40 MILLION OF OUTSTANDING
                          INTERESTS AT NET ASSET VALUE
                              DATED APRIL 13, 2006

                 THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT
                 12:00 MIDNIGHT, EASTERN TIME, ON MAY 10, 2006,
                          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 $40  million  of
interests in the Fund or portions  thereof pursuant to tenders by members of the
Fund  ("Members")  at a price equal to their net asset value,  determined  as of
June 30,  2006,  if the Offer  expires on May 10,  2006.  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  March 31, 2006 (the last time net asset
value was calculated) and June 30, 2006, 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 June 30,
2006, 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-2



          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  (the "SEC").  Neither the SEC 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 Purchase and Price..........................................7
3.   Amount of Tender.....................................................7
4.   Procedure for Tenders................................................8
5.   Withdrawal Rights....................................................8
6.   Purchases and Payment................................................9
7.   Certain Conditions of the Offer.....................................11
8.   Certain Information About the Fund..................................11
9.   Certain Federal Income Tax Consequences.............................12
10.   Miscellaneous......................................................13
11.   Financial Information..............................................13



                                      B-3


                               SUMMARY TERM SHEET


o    As stated in the offering  documents of Excelsior  Absolute  Return Fund of
     Funds,  LLC  (hereinafter  "we" or the  "Fund"),  we will  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 May 10, 2006 (such time
     and date being hereinafter  called the "Initial  Expiration Date"), or such
     later date as corresponds  to any extension of the Offer.  The later of the
     Initial  Expiration  Date or the latest time and date to which the Offer is
     extended  is called  the  "Expiration  Date."  The net asset  value will be
     calculated  for this purpose on June 30, 2006 or, if the Offer is extended,
     on the last business day of the month in which the Offer  actually  expires
     (the  "Valuation  Date").

o    The Fund reserves the right to adjust the Valuation Date to correspond with
     any  extension  of the  Offer.  The Fund will  review  the net asset  value
     calculation  of  Interests  as of June 30, 2006 during the Fund's audit for
     its fiscal year  ending  March 31,  2007,  which the Fund  expects  will be
     completed by the end of May 2007.  This June 30, 2006 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 June 30, 2006 (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 United States Trust Company, National Association 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 $40 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 May 10, 2006,  the expected  expiration  date of the Offer.  Until
     that time,  you have the right to change your mind and  withdraw any tender
     of your  Interest.  You will also have the right to withdraw  the tender of
     your  Interest at any time after June 8, 2006,  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 May 10, 2006. 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 May 10,  2006.  Of
     course, the value of your Interests will change between March 31, 2006 (the
     last time net asset value was calculated) and June 30, 2006, 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 May 10, 2006.  Also realize
     that although the Offer  expires on May 10, 2006,  you will remain a Member
     with  respect to the Interest  (or portion  thereof)  you tendered  that is
     accepted for  repurchase  by the Fund  through June 30, 2006,  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 31, 2004, June 30, 2005 and
December 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 July 3, 2006 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 $40 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 June 30,  2006 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  February  28,  2006,  there  was
approximately  $252,305,946 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.


                                      B-7



          If the amount of Interests that are properly  tendered pursuant to the
Offer and not withdrawn pursuant to Section 5 below is less than or equal to $40
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 $40 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 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 June 8,


                                      B-8



2006, 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 June 30, 2006,  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)  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, 2007, 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



                                      B-9


financial  statements will be completed within 60 days after March 31, 2007, 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.

          It is expected that cash payments for Interests  acquired  pursuant to
the  Offer,  which  will not  exceed  $40  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


                                      B-10



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  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.


                                      B-11



          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 the  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 April 3,
2006, there have been no transactions involving the Interests that were effected
during the past 60 days by the Fund,  the Adviser,  any  Manager,  or any person
controlling the Fund or the Adviser.

          Based on February 28, 2006  estimated  values,  the following  persons
that may be deemed to control the Fund,  may control a person that  controls the
Fund and/or may be controlled by a person controlling the Fund, held Interests:

               (i) Lee A.  Gardella,  a Senior Vice  President of U.S. Trust and
Co-Chief  Executive  Officer of the Fund,  owns  through the Lee  Gardella,  IRA
$29,099 (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
$228,853 (less than 1%) of the outstanding Interests;

               (iii) Kristina H. McDonough,  a Managing  Director of U.S. Trust,
owns $116,394 (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



                                      B-12



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  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 the fiscal year ended March 31, 2005,
          previously filed on EDGAR on Form N-CSR on June 8, 2005.


                                      B-13


                                    EXHIBIT C

                              LETTER OF TRANSMITTAL

                                    Regarding
                                    Interests
                                       in

                  EXCELSIOR ABSOLUTE RETURN FUND OF FUNDS, LLC

                         Tendered Pursuant to the Offer
                              Dated April 13, 2006



     -----------------------------------------------------------------------
                   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 MAY 10, 2006, 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  April  13,  2006,  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 United  States Trust  Company,  National  Association  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 June 30, 2006 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, 2007, 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



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

                                    EXHIBIT D

                         NOTICE OF WITHDRAWAL OF TENDER

                             Regarding Interests in

                  EXCELSIOR ABSOLUTE RETURN FUND OF FUNDS, LLC

                         Tendered Pursuant to the Offer
                              Dated April 13, 2006
     -----------------------------------------------------------------------
                   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 MAY 10,
                       2006, 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 expressed as a specific dollar
       value.

[  ]   $            of limited liability company interest.
        ----------

[  ]   The portion of limited liability company interest in excess of $________.

     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.

SIGNATURE(S).

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

FOR INDIVIDUAL INVESTORS                 FOR OTHER INVESTORS:
AND JOINT TENANTS:

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

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


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


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


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

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


                                      D-2



                                    EXHIBIT E

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

 [THIS LETTER IS SENT IF THE MEMBER TENDERED ITS ENTIRE INTEREST IN THE FUND.]



                                                      May 16, 2006


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 June 30, 2006, in accordance with the terms
of the tender offer.  A cash payment in this amount will be deposited  into your
account with United States Trust Company,  National  Association or an affiliate
bank (collectively,  "U.S. Trust") on July 28, 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 2007.

            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.]



                                                  May 16, 2006


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 June 30, 2006, in accordance with the
terms of the tender offer.  A cash payment in this amount will be deposited into
your  account with United  States  Trust  Company,  National  Association  or an
affiliate bank (collectively,  "U.S. Trust") on July 28, 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.

          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.]



                                          July 28, 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 June 30,  2006,  in  accordance  with the terms of the  tender
offer.  A cash payment in this amount is being  deposited into your account with
United  States  Trust  Company,   National  Association  or  an  affiliate  bank
(collectively, "U.S. Trust") on July 28, 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,
2007 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 2007.

          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.]



                                          July 28, 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, 2006,
in accordance  with the terms of the tender offer. A cash payment in this amount
is being deposited into your account with United States Trust Company,  National
Association or an affiliate bank (collectively,  "U.S. Trust") on July 28, 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, 2007


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 United States Trust  Company,  National
Association or an affiliate bank (collectively, "U.S. Trust") on June 6, 2007 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