Exhibit (a)(1)

                           Offer to Purchase for Cash
               Up to 1,825,000 Outstanding Shares of Common Stock
                                       of
                  NEUBERGER BERMAN REAL ESTATE INCOME FUND INC.
                                       at
                              $19.89 Net Per Share
                                       by
                             LOLA BROWN TRUST NO. 1B
                                       and
                           ERNEST HOREJSI TRUST NO. 1B

THE OFFER AND  WITHDRAWAL  RIGHTS WILL EXPIRE AT 12:00  MIDNIGHT,  NEW YORK CITY
TIME, ON FRIDAY, OCTOBER 8, 2004, UNLESS THE OFFER IS EXTENDED.

THE OFFER IS NOT  CONDITIONED  UPON THE RECEIPT OF FINANCING OR UPON ANY MINIMUM
NUMBER OF SHARES BEING TENDERED. THE OFFER IS SUBJECT TO CERTAIN CONDITIONS. SEE
"THE OFFER -- SECTION 14."

NEITHER  THE  SECURITIES  AND  EXCHANGE  COMMISSION  NOR  ANY  STATE  SECURITIES
COMMISSION HAS APPROVED OR  DISAPPROVED  OF THIS  TRANSACTION OR PASSED UPON THE
MERITS OR FAIRNESS OF THIS  TRANSACTION  OR PASSED UPON THE ADEQUACY OR ACCURACY
OF THE  INFORMATION  CONTAINED  IN  THIS  DOCUMENT.  ANY  REPRESENTATION  TO THE
CONTRARY IS A CRIMINAL OFFENSE.

                                    IMPORTANT

Any  stockholder  desiring  to tender all or any  portion  of the  stockholder's
shares should either:

     |X|  Request the  stockholder's  broker,  dealer,  commercial  bank,  trust
          company  or  other   nominee  to  effect  the   transaction   for  the
          stockholder.  A stockholder whose shares are registered in the name of
          a broker, dealer, commercial bank, trust company or other nominee must
          contact such broker,  dealer,  commercial bank, trust company or other
          nominee if the stockholder desires to tender such shares; or

     |X|  Complete and sign the letter of transmittal  (or a facsimile  thereof)
          in accordance with the instructions in the letter of transmittal, have
          the stockholder's signature guaranteed if required by Instruction 1 to
          the letter of  transmittal,  mail or deliver the letter of transmittal
          (or such facsimile),  or, in the case of a transfer  effected pursuant
          to the  book-entry  transfer  procedures  set  forth in "THE  OFFER --
          Section 7," transmit an "agent's message" (as defined in "THE OFFER --
          Section 6"), and any other  required  documents to the  depositary and
          either  deliver the  certificates  for such  shares to the  depositary
          along with the letter of  transmittal  (or such  facsimile) or deliver
          the shares pursuant to the book-entry transfer procedures set forth in
          "THE OFFER -- Section 7."

If a  stockholder  desires to tender shares and the share  certificates  are not
immediately  available,  or the  procedure  for  book-entry  transfer  cannot be
completed on a timely basis,  or time will not permit all required  documents to
reach the depositary prior to the "expiration  date" (as defined  herein),  then
the tender may be effected by following the procedure  for  guaranteed  delivery
set forth in "THE OFFER -- Section 7."

Questions  and requests for  assistance  may be directed to MacKenzie  Partners,
Inc., the information  agent,  at the address and telephone  number set forth on
the back cover of this  offering  document.  Additional  copies of this offering
document, the letter of transmittal, the notice of guaranteed delivery and other
related materials may be obtained from the information agent.



                    THE INFORMATION AGENT FOR THIS OFFER IS:


                            MACKENZIE PARTNERS, INC.
                                [GRAPHIC OMITTED]


September 10, 2004








                                TABLE OF CONTENTS
                                                                                                                     

SUMMARY TERM SHEET.................................................................................................................i

INTRODUCTION.......................................................................................................................1

THE OFFER..........................................................................................................................2

   SECTION 1.  CERTAIN INFORMATION CONCERNING THE TRUSTS...........................................................................2

   SECTION 2.  OWNERSHIP OF AND TRANSACTIONS IN SHARES.............................................................................2

   SECTION 3.  BACKGROUND AND PURPOSE OF THE OFFER; PLANS FOR NRL..................................................................3

   SECTION 4.  SOURCE AND AMOUNT OF FUNDS..........................................................................................4

   SECTION 5.  TERMS OF THE OFFER; PRORATION.......................................................................................5

   SECTION 6.  ACCEPTANCE FOR PAYMENT AND PAYMENT..................................................................................6

   SECTION 7.  PROCEDURES FOR ACCEPTING THE OFFER AND TENDERING SHARES.............................................................7

   SECTION 8.  WITHDRAWAL RIGHTS...................................................................................................9

   SECTION 9.  MATERIAL U.S. FEDERAL INCOME TAX CONSEQUENCES OF THE OFFER.........................................................10

   SECTION 10.  PRICE RANGE OF THE SHARES; DIVIDENDS..............................................................................11

   SECTION 11.  EFFECT OF THE OFFER ON THE MARKET FOR THE SHARES..................................................................11

   SECTION 12.  CERTAIN INFORMATION CONCERNING NRL................................................................................11

   SECTION 13.  DIVIDENDS AND DISTRIBUTIONS.......................................................................................12

   SECTION 14.  CONDITIONS TO THE OFFER...........................................................................................12

   SECTION 15.  CERTAIN LEGAL MATTERS.............................................................................................14

   SECTION 16.  CERTAIN FEES AND EXPENSES.........................................................................................15

   SECTION 17.  MISCELLANEOUS.....................................................................................................15

   SCHEDULE I.....................................................................................................................16

   SCHEDULE II....................................................................................................................17






                               SUMMARY TERM SHEET

     The Lola  Brown  Trust  No.  1B and the  Ernest  Horejsi  Trust  No. 1B are
offering  to purchase up to a total of  1,8250,00  outstanding  shares of common
stock,  par value $0.0001 per share, of Neuberger Berman Real Estate Income Fund
Inc.  at a price of  $19.89  per  share,  net to the  seller  in  cash,  without
interest.  Our offer is  subject to the terms and  conditions  set forth in this
offering document and in the related letter of transmittal. The Lola Brown Trust
No. 1B and the Ernest  Horejsi Trust No. 1B are referred to as "we," "our," "us"
or "the Trusts," and  Neuberger  Berman Real Estate Income Fund Inc. is referred
to as "NRL." We refer to shares of common  stock,  par value  $0.0001 per share,
issued by NRL as "shares." The following summary highlights selected information
from this offering document.  We urge you to read the remainder of this offering
document  and the  accompanying  letter of  transmittal  carefully,  because the
information  in the summary is not complete and the  remainder of this  offering
document and the letter of transmittal contain additional important information.

Who is offering to purchase my shares?

     Our names are the Lola Brown Trust No. 1B and the Ernest  Horejsi Trust No.
1B. We are irrevocable grantor trusts domiciled and administered in South Dakota
and our principal business is investing in securities. See "THE OFFER -- Section
1" for more information  regarding us. We currently own approximately 10% of the
outstanding shares, purchased for an aggregate of approximately $8.9 million.

How much are you offering to pay?

     We are  offering  to pay you  $19.89 per share in cash,  without  interest,
which was the last  sale  price of the  shares  reported  by the New York  Stock
Exchange on September 9, 2004, the day before we commenced our offer.

Why are you making this offer?

     We are making our offer  because we intend to acquire as much as 50% of the
outstanding  shares  so that we may take the fund in a new  direction.  See "THE
OFFER -- Section  3." For  stockholders  who do not wish to be a part of the new
direction, our offer is an opportunity to sell shares before any changes occur.

What is your plan for a new direction for NRL?

     To  implement  our plan to take the fund in a new  direction,  we intend to
propose that:

     |X|  NRL  stockholders  elect  our  nominees  in  place  of  the  incumbent
          directors at each of NRL's  annual  meetings  until all NRL  directors
          were nominated by us (or by directors that we nominated);

     |X|  NRL's  incumbent  investment  adviser be terminated  and replaced with
          Boulder  Investment  Advisors,  LLC and Stewart  West  Indies  Trading
          Company,  Ltd.,  doing  business as Stewart  Investment  Advisors,  as
          co-advisors;

     |X|  Stewart R. Horejsi,  an  investment  consultant to us, be appointed as
          NRL's portfolio manager;

     |X|  NRL's  incumbent  administrator  be terminated  and replaced with Fund
          Administrative Services, LLC, which we partially own;

     |X|  NRL change its name so that it does not  include  "Neuberger  Berman;"
          and

     |X|  NRL change its investment policies and objectives,  which may include,
          among other changes,  proposals for NRL to expand its scope to include
          investments in real estate operating  companies and investment  trusts
          outside the United States,  consistent  with our philosophy that NRL's
          advisors should have the greatest possible flexibility to seek out and
          invest  in what they  believe  to be the best  values  among any asset
          class anywhere in the world.


Some of these  changes are likely to  increase  NRL's  costs.  See "THE OFFER --
Section 3."

Do you have the financial resources to make payment?

     Yes. We intend to use cash on hand and margin  borrowings  under an account
maintained by Merrill Lynch,  Pierce,  Fenner & Smith  Incorporated  to fund the
acquisition  of the shares we are  offering to purchase in this offer.  See "THE
OFFER -- Section 4."

How many shares are you seeking to purchase in the offer?

     We are offering to purchase up to 1,825,000  outstanding  shares.  The Lola
Trust will purchase up to 1,551,250 shares and the Ernest Trust will purchase up
to 273,750  shares.  We may  reallocate  between us the  1,825,000  shares to be
purchased pursuant to our offer.

Will I have to pay any fees or commissions?

     If you are the record owner of your shares and you tender your shares to us
in our offer,  you will not have to pay brokerage fees or similar  expenses.  If
you own your  shares  through a bank,  broker,  dealer,  trust  company or other
nominee and that person  tenders  your  shares on your  behalf,  that person may
charge  you a fee for doing so.  You  should  consult  with your  bank,  broker,
dealer,  trust  company or other  nominee to determine  whether any charges will
apply. See "INTRODUCTION."


                                       i


What happens if stockholders tender more than you are willing to buy?

     If  stockholders  tender more than the number of shares that we are willing
to buy, we will  purchase  shares on a pro-rata  basis.  This means that we will
purchase the same ratio of shares from each tendering stockholder.  For example,
if two shares are  tendered  for every share we  purchase in the offer,  we will
purchase 50% of the number of shares that you tender.  We will make  adjustments
to avoid purchases of fractional shares. For more information about the terms of
our offer, see "THE OFFER -- Section 5."

 If you prorate, when will I know how many shares will actually be purchased?

     If proration of tendered  shares is required,  we do not expect to announce
the final  results of  proration  or pay for any shares  until at least five New
York Stock Exchange  trading days after the expiration  date. This is because we
will  not know  the  precise  number  of  shares  properly  tendered  until  all
supporting   documentation   for  those  tenders  are  reviewed  and  guaranteed
deliveries are made. Preliminary results of proration will be announced by press
release as soon as we can after the offer expires.  Holders of shares may obtain
these preliminary results from the information agent at its telephone number set
forth on the back cover of this offering document.

What are the most important conditions to the offer?

     We are not  obligated  to buy any  shares  in our offer if  various  events
     occur, including:

     |X|  any change or prospective change in the affairs of NRL that has had or
          may have a materially adverse effect on NRL or us;

     |X|  the existence or threat of litigation that adversely affects our offer
          or our ability to acquire or exercise ownership rights with respect to
          the shares or that could have a materially adverse effect on NRL;

     |X|  the  existence  or  proposal  of  any  law  limiting  our  ability  to
          consummate the offer or our ability to exercise  ownership rights with
          respect to the shares or that could have a materially  adverse  effect
          on NRL;

     |X|  a general suspension of trading on any national securities exchange in
          the United States;

     |X|  any event that might adversely affect the extension of credit by banks
          or other financial institutions;

     |X|  a material change in United States or other currency exchange rates or
          a suspension of or limitation on trading in currency exchange markets;

     |X|  the  commencement  of, or a  significant  expansion  in any  currently
          ongoing,   war,  armed   hostilities  or  other  similar  national  or
          international  calamity  directly or  indirectly  involving the United
          States;

     |X|  any attack on, or outbreak or act of terrorism  involving,  the United
          States;

     |X|  a  material  decrease  in the  market  price for the  shares or in the
          general  level of market  prices for equity  securities  in the United
          States;

     |X|  any change in the general  political,  market,  economic or  financial
          conditions in the United  States that could have a materially  adverse
          effect on NRL; or

     |X|  any change in NRL's  capitalization or stated distribution policy.

     Our offer is also subject to a number of other  conditions.  See "THE OFFER
     -- Section 14."

How long do I have to decide whether to tender in the offer?

     You will have at least until 12:00 Midnight, New York City time, on October
8, 2004, to tender your shares in our offer.  If you cannot  deliver  everything
that we require in order to make a proper  tender by that time,  you may be able
to use a guaranteed delivery procedure. The procedure is discussed in "THE OFFER
- -- Section 7."

Can the offer be extended and under what circumstances?

     We may  elect  to  extend  our  offer  from  time to time  if,  at the then
scheduled  expiration date of our offer,  any of the conditions to our offer are
not satisfied.  We will also extend our offer if the rules of the Securities and
Exchange Commission require us to do so. See "THE OFFER -- Section 5."

How will I be notified if the offer is extended?

     If we  extend  our  offer,  we  will  make  a  public  announcement  of the
extension.  The announcement will be made no later than 9:00 a.m., New York City
time, on the next business day after the day on which our offer was scheduled to
expire. See "THE OFFER -- Section 5."

How do I accept the offer and tender myshares?

     To  tender  shares,  you must  deliver  various  documents  to The  Colbent
Corporation, the depositary for our offer, prior to the expiration of our offer.
If  you  are  a  record  holder,   these  documents   include  the  certificates
representing  your shares and a completed letter of transmittal.  If your shares
are held through a bank,  broker,  dealer,  trust company or other nominee,  the
shares can be tendered only by that bank, broker, dealer, trust company or other
nominee.  If you  cannot  deliver  a  required  item  to the  depositary  by the
expiration  of our offer,  you may get a little  extra time to do so by having a
broker,  bank or other  fiduciary  that is a member of the  Securities  Transfer
Agents  Medallion  Program or another  eligible  institution  guarantee that the
depositary  will  receive  the missing  items  within a period of three New York
Stock  Exchange  trading  days.  The  depositary  must receive the missing items
within that period for the tender to be valid. See "THE OFFER -- Section 7."


                                       ii


If I accept the offer, when will I be paid?

     If the  conditions to the offer are  satisfied and we consummate  the offer
and accept your shares for payment,  you will receive payment for the shares you
tendered as soon as practicable  following the expiration of the offer. See "THE
OFFER -- Section 6."

Can I withdraw my previously tendered shares?

     You may withdraw all or a portion of your tendered shares at any time prior
to the expiration  date of our offer.  Further,  if we have not agreed to accept
your shares for payment within 60 days of the commencement of the offer, you can
withdraw  them at any time  after that  60-day  period  until we do accept  your
shares for  payment.  Once  shares are  accepted  for  payment,  they  cannot be
withdrawn. See "THE OFFER -- Section 8."

How do I withdraw previously tendered shares?

     To withdraw  shares,  you must deliver a written notice of withdrawal  with
the required  information  to the  depositary  while you still have the right to
withdraw the shares. If you have tendered your shares by giving  instructions to
a bank, broker,  dealer,  trust company or other nominee, you must instruct them
to arrange for the withdrawal of your shares. See "THE OFFER -- Section 8."

What does NRL's board of directors think of this offer?

     We have not contacted NRL's board of directors prior to the commencement of
this tender  offer.  To our  knowledge,  NRL's board of directors was unaware of
this offer prior to publication of this offering document,  and has not approved
this  offer  or  otherwise  commented  on it as of the  date  of  this  offering
document.  Within 10 business days after the date of this offering document, NRL
is required to publish,  send or give to you (and file with the  Securities  and
Exchange  Commission)  a statement  as to whether it  recommends  acceptance  or
rejection of the offer, that it has no opinion with respect to the offer or that
it is unable to take a position with respect to the offer.

If I decide not to tender, how will the offer affect me?

     If you decide not to tender your shares, you will still own the same amount
of shares,  and NRL will still be a public  company listed on the New York Stock
Exchange  (barring the  occurrence of some event not  associated  with our offer
that causes the shares to become ineligible for continued listed on the New York
Stock  Exchange).  However,  the  purchase of shares in the offer may reduce the
number of  holders of shares  and will  reduce  the number of shares  that might
otherwise trade publicly.  This could adversely  affect the liquidity and market
value of the remaining shares the public holds. See "THE OFFER -- Section 11."

What is the market value of my shares as of a recent date?

     On  September  9,  2004,  the last  trading  day  before we  announced  our
intention to make our offer and commenced our offer,  the last sale price of the
shares  reported by the New York Stock Exchange was $19.89 per share.  We advise
you to obtain a recent price quotation for shares in deciding  whether to tender
your shares. See "THE OFFER -- Section 10."

Do I have appraisal or dissenter's rights?

     There are no appraisal or dissenter's  rights  available in connection with
our offer.

What are the U.S.  federal income tax  consequences  of tendering  shares in the
offer?

     Selling  your  shares in our offer will be a taxable  transaction  for U.S.
federal  income tax  purposes,  and  payments for shares sold will be subject to
applicable  withholding  of  United  States  federal,  state  and  local  taxes.
Generally,  you will recognize gain or loss in an amount equal to the difference
between  the cash that you receive in our offer and your  adjusted  tax basis in
the shares that you sell in our offer.  That gain or loss will be a capital gain
or loss if the shares are capital  assets in your hands and if you meet  certain
additional requirements. Any capital gain or loss will be long-term capital gain
or loss if you have held the shares for more than one year at the time our offer
is completed.  The tax  consequences  of the Offer to you may vary  depending on
your  particular  circumstances.  For  a  summary  of  the  federal  income  tax
consequences  of our offer,  see "THE OFFER -- Section 9." We recommend that you
consult with your tax advisor.

Who can I talk to if I have questions about the offer?

     You may call MacKenzie  Partners,  Inc., which is acting as the information
agent for our offer, at (212) 929-5500 (collect) or (800) 322-2885  (toll-free).
See the back cover of this offering document.


                                      iii




                      [THIS PAGE INTENTIONALLY LEFT BLANK]





To the Holders of Shares of Common Stock of Neuberger  Berman Real Estate Income
Fund Inc.:


                                  INTRODUCTION

     The Lola Brown Trust No. 1B, an  irrevocable  grantor  trust  domiciled and
administered in South Dakota (the "Lola Trust") and the Ernest Horejsi Trust No.
1B, an irrevocable grantor trust domiciled and administered in South Dakota (the
"Ernest Trust" and, together with the Lola Trust, the "Trusts" and also referred
to herein as "we," "our" or "us"),  hereby  offer to  purchase  up to  1,825,000
issued and outstanding  shares of common stock, par value $0.0001 per share (the
"shares"),  of  Neuberger  Berman  Real  Estate  Income  Fund  Inc.,  a Maryland
corporation  ("NRL"),  at a price of $19.89 per share, net to the seller in cash
(subject to applicable  withholding  of United States  federal,  state and local
taxes),  without interest (the "Offer Price"), upon the terms and subject to the
conditions  set forth in this Offer to  Purchase  and in the  related  letter of
transmittal  (which,  together  with  any  amendments  or  supplements  thereto,
constitute the "Offer").  The Offer Price is equal to the last sale price of the
shares  reported by the New York Stock  Exchange on September  9, 2004,  the day
before we commenced the Offer. Under the terms of the Offer, the Lola Trust will
purchase up to 1,551,250  shares  accepted for payment under the Offer,  and the
Ernest Trust will purchase up to 273,750  shares  accepted for payment under the
Offer. We reserve the right to reallocate  between us the 1,825,000 shares to be
purchased  pursuant  to the Offer.  In this  Offer to  Purchase,  references  to
sections are to sections hereof unless otherwise indicated.

     We are making this Offer because we intend to acquire as much as 50% of the
outstanding shares so that we may take the fund in a new direction. To implement
our plan to take the fund in a new direction, we intend to propose that:

     |X|  NRL  stockholders  elect  our  nominees  in  place  of  the  incumbent
          directors at each of NRL's  annual  meetings  until all NRL  directors
          were nominated by us (or by directors that we nominated);

     |X|  NRL's  incumbent  investment  adviser be terminated  and replaced with
          Boulder  Investment  Advisors,  LLC and Stewart  West  Indies  Trading
          Company,  Ltd.,  doing  business as Stewart  Investment  Advisors,  as
          co-advisors;

     |X|  Stewart R. Horejsi,  an  investment  consultant to us, be appointed as
          NRL's portfolio manager;

     |X|  NRL's  incumbent  administrator  be terminated  and replaced with Fund
          Administrative Services, LLC, which we partially own;

     |X|  NRL change its name so that it does not  include  "Neuberger  Berman;"
          and

     |X|  NRL change its investment policies and objectives,  which may include,
          among other changes,  proposals for NRL to expand its scope to include
          investments in real estate operating  companies and investment  trusts
          outside the United States,  consistent  with our philosophy that NRL's
          advisors should have the greatest possible flexibility to seek out and
          invest  in what they  believe  to be the best  values  among any asset
          class anywhere in the world.

     Some of these changes are likely to increase NRL's costs.  For stockholders
who do not wish to be a part of NRL's new direction, our offer is an opportunity
to sell  shares  before  any  changes  occur.  Those  stockholders  only need to
properly  tender their  shares  according  to the  procedures  described in this
Offer. If the Offer is consummated,  those  stockholders  will be able to invest
the  proceeds in similar  Neuberger  Berman  funds or use the proceeds for other
purposes.

     Tendering  stockholders  whose shares are  registered in their own name and
who tender  directly to The Colbent  Corporation,  the depositary for the Offer,
will not be  obligated to pay  brokerage  fees or  commissions.  If you own your
shares through a bank, broker,  dealer,  trust company or other nominee and that
person tenders your shares on your behalf,  that person may charge you a fee for
doing so. You should consult your bank, broker,  dealer,  trust company or other
nominee to  determine  whether  any charges  will apply.  Except as set forth in
Instruction 6 of the letter of  transmittal,  stockholders  will not have to pay
transfer  taxes on the sale of  shares  pursuant  to the  Offer.  Any  tendering
stockholder  or other payee who fails to complete and sign the  Substitute  Form
W-9 included in the letter of  transmittal  may be subject to a required  backup
Federal  income  tax  withholding  of 28% of the gross  proceeds  payable to the
stockholder or other payee pursuant to the Offer.  See "THE OFFER -- Section 9."
We will pay all fees and expenses of The Colbent Corporation, which is acting as
the depositary for the Offer, and MacKenzie  Partners,  Inc., which is acting as
the information  agent for the Offer,  that are  attributable to the Offer.  See
"THE OFFER -- Section 16."

     THE OFFER IS NOT  CONDITIONED  UPON THE  RECEIPT OF  FINANCING  OR UPON ANY
MINIMUM NUMBER OF SHARES BEING TENDERED.  OUR OBLIGATION TO ACCEPT, AND PAY FOR,
SHARES VALIDLY TENDERED  PURSUANT TO THE OFFER IS CONDITIONED UPON  SATISFACTION
OR WAIVER OF THE CONDITIONS SET FORTH IN "THE OFFER -- SECTION 14."

     We have not  communicated  with the Board of Directors or management of NRL
regarding  the  Offer.  The  NRL  Board  of  Directors  is  required  by  law to
communicate  its views  regarding the Offer to the NRL  stockholders  within ten
business days from the date the Offer is commenced.

     According  to  NRL's  semi-annual  report  filed  with the  Securities  and
Exchange Commission (the "SEC") for the period ended April 30, 2004, as of April
30, 2004 there were 4,578,983 shares outstanding.


                                       1


     "THE OFFER -- Section 9" describes various United States federal income tax
consequences of a sale of shares under the Offer.

     THIS  OFFER TO  PURCHASE  AND THE  RELATED  LETTER OF  TRANSMITTAL  CONTAIN
IMPORTANT  INFORMATION  THAT  YOU  SHOULD  READ  CAREFULLY  BEFORE  YOU MAKE ANY
DECISION REGARDING THE OFFER.


                                    THE OFFER


SECTION 1.  CERTAIN INFORMATION CONCERNING THE TRUSTS.

     The Lola Trust is an irrevocable  grantor trust organized many years ago by
Lola Brown for the benefit of her issue,  and the Ernest Trust is an irrevocable
grantor trust organized by Ernest Horejsi for the benefit of his issue. Although
the  Trusts  were  established  under the laws of and  originally  domiciled  in
Kansas,  the Trusts are now domiciled  and  administered  in South  Dakota.  The
Trusts' principal  business is investing in securities.  The business address of
the Trusts is: c/o Badlands Trust Company, P.O. Box 801 (614 Broadway), Yankton,
SD 57078, and the business telephone number of the Trusts is (605) 665-9401.

     The  trustees  of the Lola Trust and the Ernest  Trust are  Badlands  Trust
Company  ("Badlands"),  Susan L.  Ciciora and Larry L. Dunlap (the  "Trustees").
Stewart R.  Horejsi  serves as an advisor to both  Trusts.  Mr.  Horejsi is Lola
Brown's grandson and Ernest Horejsi's son.

     Badlands is a South Dakota corporation  organized to act as a private trust
company to  administer  the Trusts as well as other trusts  associated  with Mr.
Horejsi's  family.  The  business  address of  Badlands  is c/o  Badlands  Trust
Company,  P.O. Box 801 (614 Broadway),  Yankton,  SD 57078.  The name,  business
address,  citizenship,  present principal  occupation and employment  history of
each of the  directors  and  executive  officers  of  Badlands  are set forth in
Schedule I of this Offer to Purchase.

     Mr.  Horejsi is (and has been for the past five  years) a private  investor
and serves as the  portfolio  manager for two  registered  investment  advisers,
Boulder  Investment  Advisers,  LLC  ("BIA") and  Stewart  West  Indies  Trading
Company,  Ltd., doing business as Stewart Investment  Advisers ("SIA").  BIA and
SIA are  co-investment  advisers to two  closed-end  investment  companies,  the
Boulder Total Return Fund,  Inc.  ("BTF") and the Boulder  Growth & Income Fund,
Inc.  ("BIF").  The principal  business address of BIA, BTF and BIF is 1680 38th
Street,  Suite 800, Boulder,  Colorado 80301. The principal business address for
SIA is Bellerive, Queen Street, St. Peter, Barbados. Mr. Horejsi splits his time
between  the United  States and  Barbados.  His  business  address in the United
States is 1680 38th Street, Suite 800, Boulder, Colorado 80301.

     Mr. Dunlap  served as the  President and owner of Salina Auto Parts,  Inc.,
for more than  forty  years  until  July  2004,  when he sold the  business  and
retired.  The  address of Salina Auto  Parts,  Inc. is 223 N. Santa Fe,  Salina,
Kansas  67401.  He continues to serve as a director of Badlands and as a trustee
of or protector  with respect to other Horejsi  family trusts in addition to the
Trusts. Mr. Dunlap's address is P.O. Box 121, Salina, KS 67402.

     Ms.  Ciciora is Mr.  Horejsi's  daughter and is a director of BTF and First
Financial  Fund, Inc.  ("FF"),  another closed end fund, as well as a trustee of
several other Horejsi family trusts in addition to the Trusts.  She has been the
owner of Superior  Interiors,  an interior  design  firm,  and the  secretary of
Ciciora Custom Builders,  LLC, a residential  construction firm, since 1995. Ms.
Ciciora's business address and the principal business address of FF is 1680 38th
Street, Suite 800, Boulder, Colorado 80301.

     BTF is traded on the New York Stock  Exchange  under the symbol  "BTF." Its
primary  focus is total  return.  The Lola Trust,  the Ernest  Trust and several
other Horejsi family trusts took control of BTF in 1999.

     BIF is also traded on the New York Stock Exchange and its trading symbol is
"BIF." Its primary focus is total  return.  The Ernest Trust took control of BIF
in 2002.

     FF is also traded on the New York Stock  Exchange and its trading symbol is
"FF." Its primary focus is financial  stocks.  The Lola Trust,  the Ernest Trust
and several other Horejsi family trusts acted together to acquire  control of FF
in 2003.

     After we  successfully  gained  control  of the  boards of BTF and BIF,  we
recommended,  and the  respective  boards  and a  majority  of the  shareholders
agreed,  that BIA and SIA should  replace the prior  advisers of these funds and
that the funds' investment  objectives should be changed.  In the case of FF, we
concluded  that  the  incumbent  adviser  should  be  retained  and  the  fund's
investment objective left unchanged,  and FF's newly elected board concurred. In
all three cases,  the respective  boards moved the  administrative  contract for
each fund to FAS.


SECTION 2.  OWNERSHIP OF AND TRANSACTIONS IN SHARES

     Ownership  of  Shares.  The Lola Trust is the  direct  beneficial  owner of
463,200  shares and the Ernest  Trust is the  direct  beneficial  owner of 4,900
shares.  The Lola Trust and the Ernest Trust acted together in acquiring shares.
The  Trustees,  as the trustees of each of the Lola Trust and the Ernest  Trust,
may be deemed to  control  the  Trusts  and may be  deemed to  possess  indirect
beneficial ownership of the shares held by the Trusts. In addition, by virtue of
their  position as  directors or  executive  officers of  Badlands,  the persons
listed on Schedule I may be deemed to control Badlands and therefore  indirectly
to control the Trusts. However, none of the Trustees,  acting alone, can vote or
exercise dispositive  authority over shares held by either the Lola Trust or the
Ernest  Trust.  Accordingly,  the Trustees and the persons  listed on Schedule I
disclaim  beneficial  ownership of the shares  beneficially  owned,  directly or
indirectly, by the Trusts.


                                       2


     As a result of his advisory role with the Trusts, Mr. Horejsi may be deemed
to have indirect beneficial ownership over the shares they directly beneficially
own. However, Mr. Horejsi disclaims beneficial ownership of these shares.

     Transactions  in Shares.  During the past sixty days, the Trusts  purchased
shares in open market  transactions on the NYSE on the dates, in the amounts and
at the prices set forth in the table set forth in Schedule 2.


SECTION 3.  BACKGROUND AND PURPOSE OF THE OFFER; PLANS FOR NRL

     We are  conducting  the Offer for the purpose of  acquiring  a  significant
equity stake in NRL, so that we may gain control of NRL's board of directors and
influence the policies and management of NRL. We currently  intend to acquire as
much as 50% of the shares.  If we are  successful  in  acquiring  a  significant
ownership interest in NRL, we currently expect to propose that:

     1)   NRL stockholders  elect five of our nominees in place of the incumbent
          directors  at NRL's next annual  meeting  (the date of the meeting has
          not been set). We prefer  directors that we know, trust and in whom we
          have  confidence  with  regard  to  fund-related  business  decisions.
          Because NRL has a classified board of directors,  incumbent  directors
          would  retain 2/3 of the seats on the NRL board  even if our  nominees
          are successfully elected.  However, we anticipate nominating directors
          for election at each succeeding annual meeting until we have nominated
          all NRL directors (or the directors  have been  nominated by directors
          that we have nominated);

     2)   NRL stockholders  vote to terminate NRL's incumbent  adviser.  We also
          expect to propose that the NRL board retain BIA and SIA as co-advisers
          for NRL (subject to stockholder approval). In other funds they advise,
          BIA and SIA are paid an aggregate  fee of 1.25% of the funds'  average
          monthly net assets.  NRL's  current  advisor is paid a fee of 0.60% of
          NRL's  average  daily  managed  assets,  but the advisor has agreed to
          reduce its fee to 0.20% until the end of 2007 (with smaller reductions
          until the end of 2011).  As a result,  if BIA and SIA are  retained as
          NRL's investment advisors, fees paid by NRL are likely to increase. We
          believe  that BIA and SIA  would  perform  better  than the  incumbent
          advisor,  warranting the increased fees that they would likely charge.
          Mr. Horejsi, an investment  consultant to us who is also the portfolio
          manager for BIA and SIA, would likely be proposed by BIA and SIA to be
          NRL's portfolio manager.

     3)   NRL  terminate its  incumbent  administrator  and replace it with Fund
          Administrative  Services,  LLC ("FAS"),  which we partially own. NRL's
          incumbent  administrator is paid a fee of 0.25% of NRL's average daily
          managed assets. In other funds that it administers,  FAS is paid a fee
          of 0.20% of the funds' average monthly net assets.  Although FAS' fees
          may be less than the current  administrator's  fees,  overall fees are
          likely to increase because of a significant increase in advisory fees,
          as described above.

     4)   NRL  change  its name so as not to include  "Neuberger  Berman."  This
          change  would be made if the fund's  advisor  is no longer  associated
          with Neuberger Berman, LLC and its investment advisory fund complex.

     5)   NRL change its investment policies and objectives,  which may include,
          among other changes,  proposals for NRL to expand its scope to include
          investments in real estate operating  companies and investment  trusts
          outside the United States.  We believe that NRL's advisors should have
          the greatest possible  flexibility to seek out and invest in what they
          believe to be the best values  among any asset  class  anywhere in the
          world.  Any final  decision to invest  outside the United States would
          hinge on market conditions at the time.

     We believe  that the Offer  provides  stockholders  who might  oppose these
changes  with the option of selling  their  shares in the Offer and  liquidating
those holdings, rather than retaining their shares after these changes are made.
For  stockholders  who do not want to be a part of the new direction of NRL, the
Offer  is an  opportunity  to  sell  shares  before  any  changes  occur.  Those
stockholders  only  need  to  properly  tender  their  shares  according  to the
procedures  described  in  this  Offer.  If  the  Offer  is  consummated,  those
stockholders  will be able to invest the  proceeds in similar  Neuberger  Berman
funds or use the proceeds for other purposes.


                                       3



     On September 10, 2004,  we delivered  the following  letter to the board of
directors of NRL:

          STEWART R. HOREJSI
          1680 38TH STREET, SUITE 800
          BOULDER, COLORADO 80301

          September 9, 2004

          Members of the Board of Directors
          Neuberger Berman Real Estate Income Fund Inc.
          605 Third Avenue
          New York, New York 10158

          Ladies and Gentlemen:

          I am writing in  connection  with the tender offer that the Lola Brown
          Trust  No.  1B and the  Ernest  Horejsi  Trust  No.  1B will  commence
          tomorrow for shares of Neuberger  Berman Real Estate  Income Fund Inc.
          (the "Fund").  As you are probably aware, as directors of the Fund you
          will be asked to take a position with respect to the tender  offer.  I
          urge you to support the tender offer.

          In considering  your response to the tender offer, I believe the board
          will exercise due caution and I urge the independent  directors of the
          Fund to select  their own  independent  counsel  and seek  independent
          legal advice. As I am sure you are aware, scandals such as the ones at
          Enron  and  Hollinger  have  illustrated  the  hazards  and  potential
          pitfalls  for board  members who make  missteps in carrying  out their
          fiduciary  duties.  Certain  breaches of  fiduciary  duties  result in
          directors being held  personally  liable,  with those  liabilities not
          covered by either D&O insurance or indemnification.

          The Trusts intend to acquire as much as 50% of the Fund's  outstanding
          shares.  In the past, the Trusts have acquired  control of three other
          closed-end investment  companies.  In two of these cases the incumbent
          investment  advisor was  replaced.  In the third case,  the  incumbent
          investment  advisor was retained.  In the case of the Fund, the Trusts
          anticipate  asking  shareholders  of the Fund to replace the incumbent
          advisor, as indicated in the tender offer materials.  In addition, the
          Trusts anticipate supporting changes in the Fund's investment policies
          to  broaden  the Fund's  investments.  We  believe  the  tender  offer
          provides shareholders of the Fund the opportunity to sell their shares
          at a fair price if they do not want to be a part of these changes.

          I would be happy to meet with you to discuss the tender offer.  If you
          would like to set up a meeting,  you can contact  Steve  Miller in our
          offices in Boulder at 303-442-2156 and he will make the  arrangements.
          We would like to avoid a lengthy fight that accomplishes nothing other
          than running up expenses that Fund shareholders will bear.

          Please do not hesitate to contact me.

          Sincerely yours,

          /s/

          Stewart R. Horejsi


SECTION 4.  SOURCE AND AMOUNT OF FUNDS

     If we purchase  1,825,000 shares pursuant to the Offer at $19.89 per share,
our aggregate  cost will be  $36,299,250,  not including fees and expenses which
are estimated to be  approximately  $75,000.  See "THE OFFER -- Section 16." The
Offer is not conditioned on any financing  arrangements.  Of the up to 1,825,000
shares sought in the Offer, the Lola Trust will purchase 85% of such shares, and
the Ernest Trust will purchase the remaining  15%. We will each provide funds in
the same proportion  that the number of shares  purchased by each of us bears to
the aggregate number of shares  purchased  pursuant to the Offer. We reserve the
right to reallocate between us the shares to be purchased pursuant to the Offer,
although any  reallocation  will not affect each of our  obligations to purchase
the number of shares described above.

     We will use cash on hand  and  margin  borrowings  under  an  account  (the
"Merrill Lynch  Account")  maintained by Merrill Lynch,  Pierce,  Fenner & Smith
Incorporated  ("Merrill  Lynch") to fund our purchase of the shares  pursuant to
the Offer.  Our  borrowings  from the Merrill  Lynch  Account are subject to the
terms of a cash management  account  agreement between us and Merrill Lynch (the
"Merrill Lynch Agreement").

     Our margin  borrowings  from the Merrill Lynch Account bear interest at the
federal  funds  rate plus 40 basis  points  and are due on  demand.  The  margin
borrowings are based on the  collateral in the Merrill Lynch Account  maintained
by us. As of September 1, 2004  approximately  $60.7 million in borrowings  were
outstanding under the Merrill Lynch Account.


                                       4


     The Merrill Lynch Agreement does not contain  limitations on the ability to
use borrowings from the Merrill Lynch Account in connection with the Offer.  All
borrowings  from the Merrill Lynch Account will be in compliance with the margin
requirements  of Section 7 of the  Exchange  Act.  We have no  present  plans or
arrangements as to the source of refinancing or repayment of any borrowings made
from the Merrill Lynch Account.

     A copy of the Merrill  Lynch  Agreement  is filed as Exhibit  (b)(1) to our
Schedule TO filed with the SEC.


SECTION 5.  TERMS OF THE OFFER; PRORATION

     Upon the terms and subject to the  conditions of the Offer  (including,  if
the Offer is extended or amended, the terms and conditions of any such extension
or amendment),  we will accept for payment and pay for up to 1,825,000 shares in
the aggregate that are validly  tendered on or prior to the expiration  date (as
hereinafter  defined) and not withdrawn in accordance  with the  procedures  set
forth in "THE OFFER -- Section 8." The Lola Trust will  purchase up to 1,551,250
shares,  and the Ernest Trust will purchase up to 273,750 shares.  If fewer than
1,8250,000  shares are  tendered by NRL  stockholders  and  accepted for payment
under the Offer,  the Lola Trust will purchase 85% of the tendered  shares,  and
the Ernest Trust will purchase 15% of the tendered shares.  The term "expiration
date"  means 12:00  Midnight,  New York City time,  on Friday,  October 8, 2004,
unless and until we, in our sole  discretion,  shall have extended the period of
time during which the Offer is open, in which event the term  "expiration  date"
shall mean the latest  time and date at which the Offer,  as so  extended by us,
will  expire.  For purposes of the Offer,  a "business  day" means any day other
than a Saturday,  Sunday or any U.S. federal  holiday,  and consists of the time
period from 12:01 a.m. through 12:00 Midnight, New York City time.

     We reserve the right to reallocate  between us the proportion of the shares
tendered to be purchased by each of us. Any  reallocation  of shares  between us
will not affect each of our  obligations  to  purchase  the number of shares set
forth in the previous paragraph.

     If more than 1,825,000  shares are validly tendered prior to the expiration
date, and not withdrawn,  we will,  upon the terms and subject to the conditions
of the Offer, purchase 1,825,000 shares on a pro rata basis (with adjustments to
avoid  purchases of fractional  shares) based upon the number of shares  validly
tendered by the expiration date and not withdrawn (the "proration  period").  If
proration  of  tendered  shares  is  required,  because  of  the  difficulty  of
determining the precise number of shares properly tendered and not withdrawn, we
do not expect to announce  the final  results of proration or pay for any shares
until at least five New York Stock Exchange (the "NYSE")  trading days after the
expiration date and proration period.  Preliminary  results of proration will be
announced by press release as promptly as practicable, and holders of shares may
obtain the preliminary  information from the information  agent at its telephone
number on the back cover of this Offer to Purchase.  All shares not accepted for
payment due to an  oversubscription  will be returned to the  stockholder or, in
the case of tendered shares  delivered by book-entry  transfer,  credited to the
account  at the  book-entry  transfer  facility  from  which  the  transfer  had
previously been made, in each case, in accordance  with the procedure  described
in "THE OFFER -- Section 6."

     Subject to the terms of the applicable rules and regulations of the SEC, we
reserve the right,  but will not be obligated at any time and from time to time,
and  regardless of whether or not the  conditions set forth in the "THE OFFER --
Section 14" shall have been satisfied, to:

     1)   extend  the Offer  beyond  the then  scheduled  expiration  date,  and
          thereby delay acceptance for payment of and payment for any shares, by
          giving oral or written notice of that extension to the depositary; and

     2)   amend the Offer in any other respect by giving oral or written  notice
          of that amendment to the depositary.

     UNDER NO  CIRCUMSTANCES  WILL WE PAY  INTEREST  ON THE  PURCHASE  PRICE FOR
TENDERED SHARES, REGARDLESS OF ANY EXTENSION OF OR AMENDMENT TO THE OFFER OR ANY
DELAY IN PAYING FOR SUCH SHARES.

     There can be no  assurance  that we will  exercise  our right to extend the
Offer.

     If by 12:00  Midnight,  New York City time, on Friday,  October 8, 2004 (or
any date or time then set as the expiration  date), any or all of the conditions
to the Offer has or have not been satisfied or waived, we reserve the right (but
shall not be obligated  except as  described in this Section 5),  subject to the
applicable rules and regulations of the SEC, to:

     1)   terminate  the Offer and not accept for  payment or pay for any shares
          and return all tendered shares to tendering stockholders;

     2)   waive all the  unsatisfied  conditions  and accept for payment and pay
          for all shares validly  tendered prior to the expiration  date and not
          theretofore withdrawn;

     3)   extend the Offer and, subject to the right of stockholders to withdraw
          shares  until the  expiration  date,  retain the shares that have been
          tendered during the period or periods for which the Offer is extended;
          or

     4)   amend the Offer.


                                       5


     If we extend the Offer or if we are delayed in our  acceptance  for payment
of or payment (whether before or after our acceptance for payment of shares) for
shares or we are unable to pay for shares  pursuant to the Offer for any reason,
then, without prejudice to our rights under the Offer, the depositary may retain
tendered  shares on our behalf,  and such shares may not be withdrawn  except to
the extent tendering stockholders are entitled to withdrawal rights as described
herein under "THE OFFER -- Section 8." However, our ability to delay the payment
for shares that we have accepted for payment is limited by Rule  14e-1(c)  under
the Securities and Exchange Act of 1934, as amended (the "Exchange Act"),  which
requires that a bidder pay the  consideration  offered or return the  securities
deposited by or on behalf of  stockholders  promptly  after the  termination  or
withdrawal of the bidder's offer.

     Any  extension,  waiver,  amendment  or  termination  will be  followed  as
promptly  as  practicable  by  public  announcement  thereof.  In the case of an
extension,  Rule 14e-l(d) under the Exchange Act requires that the  announcement
be issued no later than 9:00 a.m.,  Eastern time, on the next business day after
the  previously   scheduled  expiration  date  in  accordance  with  the  public
announcement  requirements  of Rule 14d-4(d) under the Exchange Act.  Subject to
applicable  law  (including  Rules 14d-4(d) and 14d-6(c) under the Exchange Act,
which require that any material  change in the  information  published,  sent or
given to stockholders  in connection with the Offer be promptly  disseminated to
stockholders  in a manner  reasonably  designed to inform  stockholders  of such
change)  and  without  limiting  the  manner in which we may  choose to make any
public  announcement,  we currently intend to make  announcements  regarding the
Offer by issuing a press release to Business Wire.

     If we make a  material  change  in the  Offer,  or if we  waive a  material
condition  to the Offer,  we will  extend the Offer and  disseminate  additional
tender offer materials to the extent  required by Rules  14d-4(d),  14d-6(c) and
14e-1 under the  Exchange  Act. The minimum  period  during which the Offer must
remain  open  following  material  changes  in  its  terms  or  the  information
concerning  it,  other than a change in price or the  percentage  of  securities
sought, will depend on the facts and circumstances then existing,  including the
relative materiality of the changed terms or information.  In the SEC's view, an
offer should  remain open for a minimum of five  business days from the date the
material  change is first  published,  sent or given to  stockholders,  and,  if
material  changes  are made with  respect to  information  that  approaches  the
significance of price and the percentage of securities  sought, a minimum of ten
business days may be required to allow for adequate  dissemination  and investor
response.  With respect to a change in price,  a minimum  period of ten business
days from the date of the change is required to allow for adequate dissemination
to stockholders.

     If we decide,  in our sole  discretion,  to increase or decrease  the Offer
Price or to change the percentage of shares we are seeking in the Offer, and if,
at the time that notice of any such changes is first published, sent or given to
holders of shares, the Offer is scheduled to expire at any time earlier than the
tenth business day after (and including) the date of such notice, then the Offer
will be extended at least until the  expiration  of such period of ten  business
days.  If,  however,  we increase the number of shares we are seeking  under the
Offer by not more than two percent of the outstanding  shares,  then pursuant to
Rule  14e-1(b)  under the  Exchange  Act, we would not be required to extend the
expiration date of the Offer.

     IF, PRIOR TO THE EXPIRATION DATE, WE INCREASE THE CONSIDERATION  BEING PAID
FOR  SHARES  ACCEPTED  FOR  PAYMENT  PURSUANT  TO  THE  OFFER,   SUCH  INCREASED
CONSIDERATION  WILL BE PAID  TO ALL  STOCKHOLDERS  WHOSE  SHARES  ARE  PURCHASED
PURSUANT TO THE OFFER,  WHETHER OR NOT SUCH SHARES  WERE  TENDERED  PRIOR TO THE
ANNOUNCEMENT OF THE INCREASE IN CONSIDERATION.

     A request is being made to NRL  pursuant to Rule 14d-5  under the  Exchange
Act for the use of NRL's  stockholder  lists and security  position listings for
the purpose of disseminating  the Offer to stockholders.  Upon compliance by NRL
with this request,  this Offer to Purchase,  the letter of  transmittal  and all
other relevant  materials will be mailed to record holders of shares and will be
furnished to brokers,  dealers, banks, trust companies and similar persons whose
names, or the names of whose nominees,  appear on NRL's stockholders  lists, or,
if applicable,  who are listed as participants in a clearing  agency's  security
position listing for subsequent transmittal to beneficial owners of shares by us
or, if NRL so elects, the materials will be mailed by NRL.

     If any  tendered  shares are not  purchased  pursuant  to the Offer for any
reason, or if share certificates are submitted representing more shares than are
tendered,  certificates  representing  unpurchased or untendered  shares will be
returned,  without  expense to the  tendering  stockholder  (or,  in the case of
shares  delivered  pursuant to the book-entry  transfer  procedures set forth in
"THE OFFER -- Section 7," such shares will be credited to an account  maintained
within the book-entry transfer facility),  as promptly as practicable  following
the expiration, termination or withdrawal of the Offer.


SECTION 6.  ACCEPTANCE FOR PAYMENT AND PAYMENT

     On the terms of and subject to the conditions to the Offer,  including,  if
we extend or amend the Offer,  the terms and conditions of any such extension or
amendment, we will accept for payment and will pay promptly after the expiration
date  for all  shares  validly  tendered  prior to the  expiration  date and not
properly  withdrawn in accordance with "THE OFFER -- Section 8," up to a maximum
of 1,825,000 shares. We will decide, in our reasonable discretion, all questions
as to the  satisfaction  of those terms and  conditions,  and each such decision
will be final  and  binding.  See "THE  OFFER --  Section  5" and "THE  OFFER --
Section 14." We expressly  reserve the right, in our sole  discretion,  to delay
acceptance  for  payment of or  payment  for shares  until  satisfaction  of all
conditions to the Offer relating to  governmental  or regulatory  approvals.  We
will effect any such delays in compliance with Exchange Act Rule 14e-1(c), which
relates to the obligation of a bidder to pay for or return  tendered  securities
promptly after the termination or withdrawal of its offer.


                                       6


     In all cases, we will pay for shares we have accepted for payment under the
Offer only after timely receipt by the depositary of:

     1)   certificates  representing,  or  timely  confirmation  (a  "book-entry
          confirmation")  of the  book-entry  transfer  of the  shares  into the
          depositary's  account at The Depository Trust Company (the "book-entry
          transfer facility") pursuant to the procedures set forth in "THE OFFER
          -- Section 7;"

     2)   the letter of transmittal (or a facsimile thereof), properly completed
          and duly  executed,  with any  required  signature  guarantees,  or an
          "agent's  message" (as defined below) in connection  with a book-entry
          transfer; and

     3)   any other documents required by the letter of transmittal.

     Accordingly,   tendering  stockholders  may  be  paid  at  different  times
depending on when certificates for shares or book-entry confirmations respecting
shares are actually received by the depositary.

     The term "agent's  message" means a message,  transmitted by the book-entry
transfer  facility to, and received by, the  depositary  and forming a part of a
book-entry confirmation,  which states that the book-entry transfer facility has
received  an  express  acknowledgment  from the  participant  in the  book-entry
transfer facility  tendering the shares which are the subject of such book-entry
confirmation,  that the  participant  has received and agrees to be bound by the
terms of the  letter  of  transmittal  and that we may  enforce  that  agreement
against the participant.

     For purposes of the Offer,  we will be deemed to have accepted for payment,
and thereby purchased,  shares properly tendered to us and not withdrawn, if and
when we give oral or written  notice to the  depositary  of our  acceptance  for
payment of those  shares.  On the terms of and subject to the  conditions to the
Offer,  we will pay for shares we have  accepted for payment  under the Offer by
depositing the purchase price therefor with the depositary.  The depositary will
act as agent for  tendering  stockholders  for the purpose of receiving  payment
from us and transmitting payment to tendering  stockholders whose shares we have
accepted  for  payment.  Upon our deposit of funds with the  depositary  for the
purpose of making payments to tendering stockholders, our obligation to make the
payment shall be satisfied  and  tendering  stockholders  must  thereafter  look
solely to the  depositary  for payment of amounts  owed to them by reason of the
acceptance for payment of shares pursuant to the Offer.

     UNDER NO  CIRCUMSTANCES  WILL WE PAY  INTEREST  ON THE  PURCHASE  PRICE FOR
TENDERED SHARES, REGARDLESS OF ANY EXTENSION OF THE OFFER OR ANY DELAY IN PAYING
FOR THOSE SHARES.  We will pay any stock transfer taxes incident to the transfer
to us of validly tendered shares,  except as otherwise provided in instruction 6
of the  letter  of  transmittal,  as well as any  charges  and  expenses  of the
depositary and the information agent.


SECTION 7.  PROCEDURES FOR ACCEPTING THE OFFER AND TENDERING SHARES

     Valid Tender.  Except as set forth below, in order for shares to be validly
tendered  pursuant to the Offer,  on or prior to the expiration  date either the
guaranteed delivery procedures set forth below must be followed or:

     |X|  certificates  representing the tendered shares must be received by the
          depositary at one of its addresses set forth on the back cover of this
          Offer to  Purchase,  or the shares  must be  tendered  pursuant to the
          book-entry  transfer  procedures  set  forth  below  and a  book-entry
          confirmation must be received by the depositary;

     |X|  the letter of transmittal (or a facsimile thereof), properly completed
          and duly executed, together with any required signature guarantees, or
          an agent's message in connection with a book-entry transfer of shares,
          must be received by the depositary at one of its addresses; and

     |X|  any other  documents  required  by the letter of  transmittal  must be
          received by the depositary at one of its addresses.

     The valid  tender of shares by you by one of the  procedures  described  in
this  Section 7 will  constitute a binding  agreement  between you and us on the
terms of, and subject to the conditions to, the Offer.

     Book-Entry  Transfer.  The  depositary  will  make a request  to  establish
accounts  with  respect to the shares at the  book-entry  transfer  facility for
purposes of the Offer within two  business  days after the date of this Offer to
Purchase.  Any financial  institution that is a participant in the system of the
book-entry  transfer facility may make book-entry  delivery of shares by causing
the book-entry  transfer  facility to transfer such shares into the depositary's
account at the book-entry  transfer  facility in accordance  with the book-entry
transfer facility's procedures for such transfer.  However, although delivery of
shares may be effected through book-entry transfer into the depositary's account
at the book-entry  transfer facility,  the letter of transmittal (or a facsimile
thereof),  properly  completed and duly  executed,  with any required  signature
guarantees, or an agent's message, and any other required documents must, in any
case, be  transmitted  to and received by the depositary at one of its addresses
set  forth  on the  back  cover of this  Offer  to  Purchase  on or prior to the
expiration date, or the guaranteed  delivery  procedures set forth below must be
complied  with.  REQUIRED  DOCUMENTS  MUST BE TRANSMITTED TO AND RECEIVED BY THE
DEPOSITARY  AT ONE OF ITS  ADDRESSES  SET FORTH ON THE BACK  COVER  PAGE OF THIS
OFFER TO PURCHASE.  DELIVERY OF DOCUMENTS TO THE BOOK-ENTRY TRANSFER FACILITY IN
ACCORDANCE  WITH  THE  BOOK-ENTRY  TRANSFER   FACILITY'S   PROCEDURES  DOES  NOT
CONSTITUTE DELIVERY TO THE DEPOSITARY.


                                       7


     THE METHOD OF DELIVERY OF SHARES,  THE LETTER OF TRANSMITTAL  AND ALL OTHER
REQUIRED  DOCUMENTS,   INCLUDING,  WITHOUT  LIMITATION,   DELIVERY  THROUGH  THE
BOOK-ENTRY TRANSFER FACILITY,  IS AT THE ELECTION AND SOLE RISK OF THE TENDERING
STOCKHOLDER, AND THE DELIVERY WILL BE DEEMED MADE ONLY WHEN ACTUALLY RECEIVED BY
THE  DEPOSITARY.  IF  DELIVERY  IS BY MAIL,  WE  RECOMMEND  THAT YOU  DELIVER BY
OVERNIGHT COURIER OR REGISTERED MAIL WITH RETURN RECEIPT  REQUESTED,  AND OBTAIN
PROPER  INSURANCE.  IN ALL CASES,  SUFFICIENT  TIME  SHOULD BE ALLOWED TO ENSURE
TIMELY DELIVERY.

     Signature  Guarantees.  No signature guarantee is required on the letter of
transmittal for shares tendered thereby if:

     |X|  the letter of  transmittal  is signed by the  registered  holder(s) of
          shares tendered  therewith and the registered holder has not completed
          either the box entitled  "Special  Delivery  Instructions"  or the box
          entitled "Special Payment  Instructions" on the letter of transmittal;
          or

     |X|  the shares are tendered for the account of an "eligible institution."

     For purposes hereof, a "registered  holder" of tendered shares will include
any participant in the book-entry  transfer facility's system whose name appears
on a security  position  listing as the owner of those shares,  and an "eligible
institution" is a "financial  institution,"  which term includes most commercial
banks, savings and loan associations and brokerage houses, that is a participant
in any of the following:  (i) the Securities  Transfer Agents Medallion Program;
(ii) the New York Stock Exchange, Inc. Medallion Signature Program; or (iii) the
Stock Exchange Medallion Program.

     Except as we describe  above,  all  signatures on any letter of transmittal
for shares tendered thereby must be guaranteed by an eligible  institution.  See
instructions  1 and 5 to the  letter of  transmittal.  If the  certificates  for
shares  are  registered  in the name of a person  other  than the  signer of the
letter of transmittal,  or if payment is to be made, or certificates  for shares
not tendered or not  accepted for payment are to be returned,  to a person other
than the registered  holder of the certificates  surrendered,  then the tendered
share  certificates must be endorsed or accompanied by appropriate stock powers,
in either case signed exactly as the name or names of the registered  holders or
owners appear on the  certificates,  with the signatures on the  certificates or
stock powers guaranteed as aforesaid.  See instructions 1 and 5 to the letter of
transmittal.

     Guaranteed Delivery. If you wish to tender shares pursuant to the Offer and
your certificates for shares are not immediately available or the procedures for
book-entry  transfer  cannot  be  completed  on a timely  basis or time will not
permit all required  documents to reach the  depositary  prior to the expiration
date, your tender may be effected if all the following conditions are met:

     |X|  your tender is made by or through an eligible institution;

     |X|  a properly completed and duly executed notice of guaranteed  delivery,
          substantially  in the form we provide,  is received by the depositary,
          as provided below, prior to the expiration date; and

     |X|  within  three NYSE  trading  days after the date of  execution  of the
          notice of guaranteed delivery (i) certificates  representing  tendered
          shares are  received by the  depositary  at one of its  addresses  set
          forth on the back cover of this Offer to  Purchase,  or the shares are
          tendered  pursuant  to  the  book-entry   transfer  procedures  and  a
          book-entry confirmation is received by the depositary, (ii) the letter
          of transmittal (or a facsimile  thereof),  properly completed and duly
          executed,  together  with any  required  signature  guarantees,  or an
          agent's message in connection with a book-entry transfer of shares, is
          received  by the  depositary  at one of such  addresses  and (iii) any
          other documents  required by the letter of transmittal are received by
          the depositary at one of such addresses.

     A notice of  guaranteed  delivery  must be delivered to the  depositary  by
hand, facsimile transmission or mail and must include a guarantee by an eligible
institution  in the form set forth in the notice of guaranteed  delivery that is
to be delivered to the depositary.

     Backup U.S. Federal Income Tax  Withholding.  Under the U.S. federal income
tax laws,  payments in connection with the transaction may be subject to "backup
withholding" at a rate of 28%, unless a stockholder that holds shares:

     |X|  provides  a correct  taxpayer  identification  number  (which,  for an
          individual  stockholder,  is the stockholder's social security number)
          and any other required information; or

     |X|  is a  corporation  or comes within other exempt  categories  and, when
          required,   demonstrates   this  fact  and  otherwise   complies  with
          applicable requirements of the backup withholding rules.

     A  stockholder  that does not  provide a  correct  taxpayer  identification
number may be subject to penalties  imposed by the Internal Revenue Service.  To
prevent  backup U.S.  federal  income tax  withholding on cash payable under the
Offer,  each  stockholder  should provide the depositary with his or her correct
taxpayer  identification  number and  certify  that he or she is not  subject to
backup U.S. federal income tax withholding by completing the Substitute Internal
Revenue  Service  Form W-9 included in the letter of  transmittal.  Noncorporate
foreign  stockholders should complete and sign the appropriate  Internal Revenue
Service Form W-8, Certificate of Foreign Status, a copy of which may be obtained
from the depositary, in order to avoid backup withholding.  See instruction 9 to
the letter of transmittal.


                                       8


     Appointment.  By executing a letter of transmittal, or a facsimile thereof,
or, in the case of a book-entry  transfer,  by delivery of an agent's message in
lieu of a letter of transmittal,  you will irrevocably  appoint our designees as
your  attorneys-in-fact and proxies in the manner the letter of transmittal sets
forth,  each with full power of substitution,  to the full extent of your rights
with  respect to the shares  tendered by you and  accepted for payment by us and
with respect to any and all other shares and other  securities  or rights issued
or  issuable  in  respect  of such  shares on or after the date of this Offer to
Purchase.  All these proxies will be considered  coupled with an interest in the
tendered shares and additional securities attributable thereto. This appointment
will be  effective  when,  and only to the extent  that,  we accept for  payment
shares tendered by you as provided herein. On that appointment, all prior powers
of  attorney,  proxies and  consents  you have given with  respect to the shares
tendered by you and  accepted  for payment by us and all  additional  securities
attributable  thereto will, without further action, be revoked and no subsequent
powers of attorney,  proxies,  consents or revocations may be given by you or on
your behalf (and, if given,  will not be effective).  Our designees will thereby
be  empowered to exercise all your voting and other rights with respect to those
shares and additional securities  attributable thereto in respect of any annual,
special or adjourned meeting of NRL's  stockholders,  actions by written consent
without any such meeting or otherwise, as our designees in their sole discretion
deem  proper.  We reserve the right to require  that,  in order for shares to be
deemed  validly  tendered,  we must be able,  immediately  on our acceptance for
payment of those shares, to exercise full voting,  consent and other rights with
respect to those  shares and the  additional  securities  attributable  thereto,
including  voting at any meeting of  stockholders  or acting by written  consent
without such a meeting.

     Tendering Stockholder's  Representation and Warranty;  Company's Acceptance
Constitutes an Agreement.  It is a violation of Rule 14e-4 promulgated under the
Exchange Act for a person  acting  alone or in concert with others,  directly or
indirectly, to tender shares for such person's own account unless at the time of
tender and at the  expiration  date such person has a "net long position" in (a)
the shares that is equal to or greater than the amount tendered and will deliver
or cause to be  delivered  such shares for the purpose of tendering to us within
the  period  specified  in  the  Offer  or  (b)  other  securities   immediately
convertible  into,  exercisable  for or  exchangeable  into shares  ("equivalent
securities")  that is equal to or greater than the amount tendered and, upon the
acceptance of such tender,  will acquire such shares by conversion,  exchange or
exercise of such  equivalent  securities to the extent  required by the terms of
the Offer and will deliver or cause to be delivered  such shares so acquired for
the purpose of tender to us within the period specified in the Offer. Rule 14e-4
also provides a similar  restriction  applicable to the tender or guarantee of a
tender on behalf of another  person.  A tender of shares  made  pursuant  to any
method of delivery set forth herein will constitute the tendering  stockholder's
representation  and  warranty  to us that (a) the  stockholder  has a "net  long
position" in shares or equivalent  securities  being tendered within the meaning
of Rule  14e-4,  and (b) the  tender of shares  complies  with Rule  14e-4.  Our
acceptance for payment of shares tendered  pursuant to the Offer will constitute
a binding agreement between the tendering  stockholder and us upon the terms and
subject to the conditions of the Offer.

     Determination  of Validity.  WE WILL DECIDE,  IN OUR SOLE  DISCRETION,  ALL
QUESTIONS AS TO THE VALIDITY,  FORM, ELIGIBILITY (INCLUDING TIME OF RECEIPT) AND
ACCEPTANCE  FOR PAYMENT OF ANY TENDER OF SHARES,  AND EACH SUCH DECISION WILL BE
FINAL AND BINDING ON ALL PARTIES. We reserve the absolute right to reject any or
all tenders we determine not to be in proper form or the  acceptance for payment
of, or  payment  for,  shares  which may,  in the  opinion  of our  counsel,  be
unlawful. We also reserve the absolute right to waive any defect or irregularity
in the  tender of any  shares of any  particular  stockholder  whether or not we
waive similar defects or  irregularities in the case of other  stockholders.  No
tender of shares will be deemed to have been  validly  made until all defects or
irregularities  relating  thereto  have been  cured or  waived.  None of us, the
depositary,  the information agent or any other person will be under any duty to
give  notification  of any  defects  or  irregularities  in tenders or incur any
liability for failure to give any such  notification.  Our interpretation of the
terms of and conditions to the Offer,  including the letter of  transmittal  and
the instructions  thereto,  will be final and binding. By tendering shares to us
you agree to accept all decisions we make concerning these matters and waive any
right you might otherwise have to challenge those decisions.

     Lost  Certificates.  If the share  certificates  which a registered  holder
wants to surrender have been lost,  destroyed or stolen,  the stockholder should
promptly  notify  the  transfer  agent  for the  shares,  Bank of New  York,  at
1-800-524-4458. The transfer agent will instruct the stockholder as to the steps
that must be taken in order to replace the certificates.


SECTION 8.  WITHDRAWAL RIGHTS

     Except as this  Section  8  otherwise  provides,  tenders  of  shares  made
pursuant to the Offer are  irrevocable.  You may  withdraw  shares that you have
previously  tendered  pursuant  to the  Offer  according  to the  procedures  we
describe below at any time on or prior to the  expiration  date and you may also
withdraw your  previously  tendered  shares at any time after  November 9, 2004,
unless the shares have been accepted for payment as provided in the Offer.

     For a withdrawal to be effective, a written notice of withdrawal must:

     |X|  be  received  in a  timely  manner  by  the  depositary  at one of its
          addresses set forth on the back cover of this Offer to Purchase; and

     |X|  specify  the name of the  person  having  tendered  the  shares  to be
          withdrawn,  the number of shares to be  withdrawn  and the name of the
          registered holder of the shares to be withdrawn, if different from the
          name of the person who tendered the shares.


                                       9


     If certificates  for shares have been delivered or otherwise  identified to
the depositary,  then, prior to the physical release of those certificates,  the
serial numbers shown on those  certificates  must be submitted to the depositary
and,  unless an eligible  institution  has tendered  those  shares,  an eligible
institution must guarantee the signatures on the notice of withdrawal.

     If  shares  have been  delivered  in  accordance  with the  procedures  for
book-entry  transfer  as set forth in "THE  OFFER --  Section  7," any notice of
withdrawal  must  also  specify  the  name  and  number  of the  account  at the
book-entry  transfer  facility  to be  credited  with the  withdrawn  shares and
otherwise comply with the book-entry transfer facility's procedures.

     Withdrawals  of  tenders  of shares  may not be  rescinded,  and any shares
properly  withdrawn will thereafter be deemed not validly  tendered for purposes
of the  Offer.  Withdrawn  shares  may be  retendered  at any time  prior to the
expiration date by again following one of the procedures described in "THE OFFER
- -- Section 7."

     We will decide,  in our sole  discretion,  all questions as to the form and
validity,  including time of receipt,  of notices of  withdrawal,  and each such
decision will be final and binding.  We also reserve the absolute right to waive
any  defect or  irregularity  in the  withdrawal  of shares by any  stockholder,
whether or not we waive  similar  defects or  irregularities  in the case of any
other  stockholder.  None of us, the depositary,  the  information  agent or any
other  person  will be under any duty to give  notification  of any  defects  or
irregularities in any notice of withdrawal or incur any liability for failure to
give any such notification.


SECTION 9.  MATERIAL U.S. FEDERAL INCOME TAX CONSEQUENCES OF THE OFFER

     Taxable Transaction. Your receipt of cash for shares in our Offer will be a
taxable  transaction  for U.S.  federal  income tax purposes  under the Internal
Revenue  Code of 1986,  as  amended  (the  "Code"),  and  also may be a  taxable
transaction under applicable state, local or foreign income or other tax laws.

     Generally, for U.S. federal income tax purposes, you will recognize gain or
loss equal to the difference between the amount of cash you receive in the Offer
and your  adjusted  tax basis in the shares you sold in the Offer.  Gain or loss
will be calculated  separately for each share  tendered and purchased  under the
Offer.

     If you hold shares as capital  assets,  the gain or loss you recognize will
be capital gain or loss,  which will be  long-term  capital gain or loss if your
holding  period  for the  shares  exceeds  one year.  If you are an  individual,
long-term  capital gains will be eligible for a maximum  federal income tax rate
of 15%. Under present law, the ability to use capital losses to offset  ordinary
income is limited. You should consult your tax advisor in this regard.

     The foregoing  discussion may not be applicable  with respect to holders of
shares who are subject to special tax treatment under the Code, such as non-U.S.
persons, life insurance companies,  tax-exempt  organizations,  employee benefit
plans and financial institutions.  In addition, the foregoing discussion may not
apply to a holder  of  shares  in light  of  individual  circumstances,  such as
holding  shares as a hedge or as part of a straddle  or a hedging,  constructive
sale, integrated or other risk-reduction transaction. We base this discussion on
present law, which is subject to change,  possibly with retroactive  effect.  In
addition,  the foregoing does not address state,  local or foreign tax laws that
may be applicable.

     THE  SUMMARY  OF TAX  CONSEQUENCES  SET FORTH  ABOVE IS BASED ON THE LAW IN
EFFECT ON THE DATE HEREOF.  WE URGE YOU TO CONSULT YOUR TAX ADVISOR TO DETERMINE
THE PARTICULAR TAX  CONSEQUENCES OF THE OFFER TO YOU,  INCLUDING THE APPLICATION
AND EFFECT OF THE ALTERNATIVE  MINIMUM TAX AND OF STATE, LOCAL OR FOREIGN INCOME
AND OTHER TAX LAWS.

     Backup  Withholding.  Some  non-corporate  stockholders  may be  subject to
backup  withholding  at a 28% rate on cash payments they receive under the Offer
unless  certain  information  is  provided  to the  depositary  or an  exemption
applies. See "THE OFFER -- Section 7."


                                       10



SECTION 10.  PRICE RANGE OF THE SHARES; DIVIDENDS

     The shares are  traded on the NYSE  under the symbol  "NRL." The  following
table sets forth, for each of the periods  indicated since NRL commenced trading
on the NYSE on  December  2,  2002,  the high and low sales  prices per share as
reported by the NYSE, based on published financial sources.




                                                                                                   High            Low
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                            
Year Ended December 31, 2002:
Fourth Quarter (from December 2, 2002 to December 31, 2002)                                        $ 15.17        $ 15.00

Year Ended December 31, 2003:
First Quarter                                                                                      $ 15.95        $ 14.35
Second Quarter                                                                                     $ 16.93        $ 15.02
Third Quarter                                                                                      $ 16.85        $ 16.00
Fourth Quarter                                                                                     $ 18.85        $ 16.66

Year Ended December 31, 2004:
First Quarter                                                                                      $ 19.98        $ 18.29
Second Quarter                                                                                     $ 20.14        $ 14.85
Third Quarter (through September 9, 2004)                                                          $ 20.50        $ 17.54


     On  September  9, 2004,  which was the last trading day before we announced
our intention to make our offer and commenced our offer, the last reported sales
price of the shares  reported by the NYSE was $19.89.  We urge  stockholders  to
obtain a current market price.  On September 3, 2004, NRL indicated that its net
asset value per share was $22.23.

     Dividends and Distributions.  NRL's publicly announced policy is to declare
quarterly  and pay  monthly  stable  distributions  to holders of shares.  In an
effort to maintain a stable  distribution  amount,  distributions  to holders of
shares have historically been funded through a mixture of net investment income,
realized gains and paid-in capital.  In addition,  NRL may pay  distributions in
excess of those required by its stable  distribution  policy to avoid excise tax
or to satisfy the requirements of Subchapter M of the Internal Revenue Code. NRL
has declared  quarterly and paid monthly  distributions  to holders of shares in
the  amount of $0.115  per share in each  month  beginning  with  January  2003.
Dividends and  distributions  to NRL's  preferred  stockholders  are accrued and
determined  according to the dividend and  distribution  rights of the preferred
stockholders  fixed under NRL's Articles of  Incorporation.  We do not currently
intend to propose any changes to NRL's  current  distribution  policy,  although
changes  to  NRL's  current  distribution  policy  may  be  necessary  if  NRL's
investment policies are changed as we intend to propose.


SECTION 11.  EFFECT OF THE OFFER ON THE MARKET FOR THE SHARES

     Our  purchase of shares under the Offer may reduce the number of holders of
shares and will reduce the number of shares that might otherwise trade publicly,
which could adversely affect the liquidity and market value of, and increase the
volatility of market prices of, the remaining shares the public holds.  However,
we cannot  predict  whether  the  reduction  in the number of shares  that might
otherwise  trade  publicly  would have an adverse  or  beneficial  effect on the
market  price for, or  marketability  of, the shares or whether  such  reduction
would cause  future  market  prices to be greater or less than the price paid in
the Offer.

     The  continued  listing of the shares on the NYSE is subject to  compliance
with the listing  requirements of the NYSE. In accordance with NYSE's  published
guidelines,  the shares would not meet the criteria for continued listing on the
NYSE if, among other things,  the average market  capitalization  of NRL over 30
consecutive trading days is below $15.0 million or if NRL ceases to maintain its
closed-end  status.  We do not believe that the Offer would adversely affect the
continued  listing of the shares on the NYSE.  In addition,  so long as NRL is a
registered  investment  company,  the shares are not eligible for termination of
registration under Section 12(g)(4) of the Exchange Act.


SECTION 12.  CERTAIN INFORMATION CONCERNING NRL

     The information concerning NRL contained in this Offer to Purchase has been
taken from or based upon publicly  available  documents and records on file with
the SEC and other  public  sources and is qualified in its entirety by reference
thereto.  None of the Trusts,  the information  agent or the depositary can take
responsibility for the accuracy or completeness of the information  contained in
such documents and records,  or for any failure by NRL to disclose  events which
may have  occurred  or may  affect  the  significance  or  accuracy  of any such
information but which are unknown to the Trusts,  the  information  agent or the
depositary.

     According  to NRL's  annual  report  filed with the SEC for the fiscal year
ended October 31, 2003, NRL was organized as a Maryland corporation on September
11, 2002 as a non-diversified,  closed-end  management  investment company under
the Investment  Company Act of 1940, as amended (the "1940 Act").  The principal
executive  offices of NRL are located at 605 Third Avenue,  2nd Floor, New York,
New York 10158-0180,  and its telephone  number is (212) 476-8800.  According to
NRL's semi-annual report filed with the SEC for the period ended April 30, 2004,
as of April 30, 2004 there were 4,578,983 shares outstanding.


                                       11


     NRL is subject to the informational  filing requirements under the 1940 Act
and the  Exchange  Act and is required to file annual and  semi-annual  reports,
proxy  statements and other  information with the SEC. You may read and copy any
reports, statements or other information NRL files at the SEC's public reference
room located at 450 Fifth Street, N.W., Washington,  D.C. 20549. Please call the
SEC at  l-800-SEC-0330  for further  information on the public  reference  room.
Copies of such materials may also be obtained by mail from the Public  Reference
Section  of the  SEC at 450  Fifth  Street,  N.W.,  Washington,  D.C.  20549  at
prescribed  rates.  The  respective SEC filings are also available to the public
from commercial  document  retrieval  services and at the web site maintained by
the SEC at http://www.sec.gov.


SECTION 13.  DIVIDENDS AND DISTRIBUTIONS

     Changes in  Capitalization.  If, on or after  September 9, 2004, NRL should
(a) split,  combine or otherwise  change the shares or its  capitalization,  (b)
acquire or otherwise  cause a reduction in the number of  outstanding  shares or
other  securities or (c) issue or sell  additional  shares,  shares of any other
class of capital stock,  other voting  securities or any securities  convertible
into, or rights, warrants or options,  conditional or otherwise, to acquire, any
of the foregoing,  then, subject to the provisions of "THE OFFER -- Section 14,"
we, in our sole discretion,  may make such adjustments as we deem appropriate in
the Offer price and other terms of the Offer, including, without limitation, the
number or type of  securities  offered to be  purchased.  If the Offer  price is
reduced pursuant to the preceding  sentence,  and if, at the time that notice of
any such  reduction  in the Offer price is first  published,  sent,  or given to
holders of shares, the Offer is scheduled to expire at any time earlier than the
tenth business day after (and including) the date of such notice, then the Offer
will be extended at least until the  expiration  of such period of ten  business
days.

     Dividends and Distributions - Generally. If, on or after September 9, 2004,
NRL should  declare or pay any cash dividend  (other than NRL's regular  monthly
distribution  of $0.115  per  share  payable  on  September  30,  2004) or other
distribution on the shares, or issue, with respect to the shares, any additional
shares,  shares of any other class of capital stock,  other voting securities or
any securities convertible into, or rights, warrants or options,  conditional or
otherwise,  to  acquire,  any of the  foregoing,  payable  or  distributable  to
stockholders  of record on a date prior to the transfer of the shares  purchased
pursuant  to the  Offer to us or our  nominees  or  transferees  on NRL's  stock
transfer records,  then, subject to the provisions of "THE OFFER -- Section 14,"
(i) the Offer  price will be reduced by the amount of any such cash  dividend or
cash distribution and (ii) the whole of any such noncash dividend,  distribution
or issuance to be received by the  tendering  stockholders  will (a) be received
and held by the tendering  stockholders  for our account and will be required to
be promptly  remitted  and  transferred  by each  tendering  stockholder  to the
depositary  for  our  account,   accompanied  by  appropriate  documentation  of
transfer,  or (b) at our direction,  be exercised for our benefit, in which case
the  proceeds of such  exercise  will  promptly be remitted to us.  Pending such
remittance and subject to applicable  law, we will be entitled to all rights and
privileges  as owner of any such  noncash  dividend,  distribution,  issuance or
proceeds  and may  withhold  the  entire  Offer  price for the  shares or deduct
therefrom the amount or value thereof, as we determine in our sole discretion.

     Regular  Monthly  Distribution.  NRL  has  publicly  announced  that it has
declared a  distribution  of $0.115 per share  payable on September  30, 2004 to
holders of record of shares on September  15, 2004.  Tendering  your shares will
not  affect  your  right to  receive  payment  for the  distribution  payable on
September 30, 2004.


SECTION 14.  CONDITIONS TO THE OFFER

     Notwithstanding  any other term of the Offer,  we shall not be  required to
accept for payment or,  subject to any applicable  rules and  regulations of the
SEC,  including  Exchange Act Rule 14e-l(c)  (which relates to our obligation to
pay for or return  tendered  shares promptly after the termination or withdrawal
of the Offer),  to pay for, and may postpone the  acceptance  for payment of and
payment for, shares tendered,  and we may amend the Offer or terminate the Offer
and not  accept  for  payment  any  tendered  shares if at any time prior to the
expiration of the Offer any of the following events shall be determined by us to
have occurred:

     1)   any change (or condition, event or development involving a prospective
          change)  shall  have  occurred  or been  threatened  in the  business,
          properties, assets, liabilities, capitalization, stockholders' equity,
          financial condition,  or prospects of NRL which, in our sole judgment,
          does or may have a  materially  adverse  effect on NRL or us or any of
          our affiliates, or we shall have become aware of any fact that, in our
          sole judgment, does or may have a material adverse effect on the value
          of the shares;

     2)   there  shall  be  threatened,   instituted,  or  pending  any  action,
          proceeding,  application  or  counterclaim  by or before  any court or
          governmental,   administrative  or  regulatory  agency  or  authority,
          domestic  or foreign,  or any other  person or  tribunal,  domestic or
          foreign,  which (i)  challenges  or seeks to  challenge,  restrain  or
          prohibit the making of the Offer, the acquisition by us of the shares,
          or any other matter  directly or indirectly  relating to the Offer, or
          seeks  to  obtain  any  material  damages  or  otherwise  directly  or
          indirectly  relating to the  transactions  contemplated  by the Offer,
          (ii) seeks to make the purchase of, or payment for, some or all of the
          shares  pursuant  to the Offer  illegal  or  results in a delay in our
          ability  to accept for  payment or pay for some or all of the  shares,
          (iii) seeks to impose  limitations on our ability (or any affiliate of
          ours) to acquire or hold or to exercise  full rights of  ownership  of
          the  shares,  including,  but not  limited  to,  the right to vote the
          shares  purchased by us on all matters  properly  presented to the NRL
          stockholders,  (iv)  would or might  prohibit,  restrict  or delay the
          consummation  of the  Offer  or  materially  impair  the  contemplated
          benefits  to us  thereof,  including  the  exercise of voting or other
          stockholder rights with respect to the shares pursuant to the Offer or
          the receipt of any distributions or other benefits of ownership of the
          purchased shares to which owners of shares are entitled generally, (v)
          otherwise could materially adversely affect the business,  properties,
          assets, liabilities,  capitalization,  stockholders' equity, financial
          condition,  or  prospects  of  NRL,  or  (vi)  otherwise  directly  or
          indirectly  relates  to the  Offer  or  which  otherwise,  in our sole
          judgment,  might adversely  affect us, NRL or any of our affiliates or
          the value of the shares;


                                       12


     3)   any action  shall have been taken or any  statute,  rule,  regulation,
          judgment,  decree,  injunction  or order  (preliminary,  permanent  or
          otherwise)  shall  have  been  proposed,   sought,  enacted,  entered,
          promulgated, enforced or deemed to be applicable to the Offer or us or
          NRL or any of our affiliates by any court,  government or governmental
          agency or other regulatory or  administrative  authority,  domestic or
          foreign,  which, in our sole judgment, (i) indicates that any approval
          or other action of any such court, agency or authority may be required
          in  connection  with the Offer or the  purchase of shares  thereunder,
          (ii) would or might  prohibit,  restrict or delay  consummation of the
          Offer or materially  impair the  contemplated  benefits to us thereof,
          including  the  exercise  of voting or other  stockholder  rights with
          respect to the shares  purchased  pursuant to the Offer or the receipt
          of any  distributions  or other benefits of ownership of the purchased
          shares to which  owners of shares  are  entitled  generally,  or (iii)
          otherwise could materially adversely affect the business,  properties,
          assets, liabilities,  capitalization,  stockholders' equity, financial
          condition, or prospects of us or NRL or any of our affiliates;

     4)   there shall have  occurred (i) any general  suspension  of, or general
          limitation  on prices for, or trading in,  securities  on any national
          securities  exchange in the United  States or in the  over-the-counter
          market, for a period in excess of three hours, (ii) a declaration of a
          banking  moratorium or any  suspension of payments in respect of banks
          in the United States or any  limitation  (whether or not mandatory) by
          any  governmental  agency or authority on, or any other event that, in
          our sole judgment,  might adversely affect, the extension of credit by
          banks or other  financial  institutions,  (iii) a  material  change in
          United States or any other currency  exchange rates or a suspension of
          or limitation on the markets therefor,  (iv) the commencement of, or a
          significant expansion in any currently ongoing, war, armed hostilities
          or other  similar  national  or  international  calamity  directly  or
          indirectly  involving the United States, or any attack on, or outbreak
          or act of  terrorism  involving,  the  United  States,  (v) a material
          decrease,  in our  reasonable  judgment,  in the market  price for the
          shares or in the general level of market prices for equity  securities
          in the  United  States,  (vi) any  change  in the  general  political,
          market, economic or financial conditions in the United States or other
          jurisdictions  in which  NRL does  business  that  could,  in the sole
          judgment  of  the  Trusts,  have  a  material  adverse  effect  on the
          business,    properties,    assets,    liabilities,    capitalization,
          stockholders'  equity,  financial  condition,  or prospects of NRL, or
          (vii) in the case of any of the foregoing  existing at the time of the
          commencement  of  the  Offer,   in  our  sole  judgment,   a  material
          acceleration or worsening thereof;

     5)   NRL shall have (i) split, combined or otherwise changed, or authorized
          or proposed the split,  combination or other change,  of the shares or
          its  capitalization,  (ii) acquired or otherwise caused a reduction in
          the number of, or  authorized  or proposed  the  acquisition  or other
          reduction in the number of, any presently  outstanding shares or other
          securities or other equity  interests,  (iii) issued,  distributed  or
          sold, or authorized or proposed the issuance, distribution or sale of,
          additional shares,  other than shares issued or sold pursuant to NRL's
          dividend reinvestment plan in effect on September 10, 2004, or issued,
          distributed   or  sold,   or  authorized  or  proposed  the  issuance,
          distribution or sale, of shares of any other class of capital stock or
          other equity interests,  other voting  securities,  debt securities or
          any  securities  convertible  into,  or rights,  warrants  or options,
          conditional  or  otherwise,  to acquire,  any of the  foregoing,  (iv)
          declared,  paid or  proposed  to declare or pay any  dividend or other
          distribution  on any  shares of  capital  stock of NRL  other  than in
          connection  with NRL's  publicly  disclosed  stable  monthly  dividend
          policy in effect on  September  10,  2004,  (v) altered or proposed to
          alter  any  material  term of any  outstanding  security  or  material
          contract, permit or license, (vi) authorized, recommended, proposed or
          entered into,  or announced  its  intention to  authorize,  recommend,
          propose or enter into, any agreement or arrangement with any person or
          group that, in the Trusts' sole opinion, could adversely affect either
          the  value of NRL or the  value of the  shares,  or (vii)  amended  or
          authorized or proposed any amendment to its articles of  incorporation
          or  bylaws,  or the  Trusts  shall  become  aware  that NRL shall have
          proposed  or  adopted  any such  amendment  which  shall not have been
          previously disclosed;

     6)   a tender or exchange  offer for any shares of the capital stock of NRL
          shall  have  been  made or  publicly  proposed  to be made by  another
          person,  or it shall  have been  publicly  disclosed  or we shall have
          learned  that (i) any person,  entity or "group" (as that term is used
          in Section  13(d)(3)  of the  Exchange  Act) shall have  acquired,  or
          proposed to acquire,  more than five percent of any class or series of
          capital  stock of NRL  (including  the  shares),  or shall  have  been
          granted any option or right, conditional or otherwise, to acquire more
          than five  percent  of any class or  series  of  capital  stock of NRL
          (including the shares) other than acquisitions for bona fide arbitrage
          purposes and other than  acquisitions  by any person,  entity or group
          which has publicly  disclosed  such ownership in a Schedule 13D or 13G
          (or an amendment thereto on file with the SEC on or prior to September
          10,  2004),  (ii) any such person,  entity or group which has publicly
          disclosed  such  ownership  prior to such date shall have  acquired or
          proposed  to acquire  more than one  percent of any class or series of
          capital stock of NRL (including the shares) or shall have been granted
          any option or right to acquire  more than one  percent of any class or
          series of capital stock of NRL (including  the shares),  (iii) any new
          group shall have been formed  which  beneficially  owns more than five
          percent of any class or series of capital stock of NRL  (including the
          shares), (iv) any such person, entity or group shall have entered into
          a definitive agreement or an agreement in principle or made a proposal
          with  respect to a tender  offer or  exchange  offer for any shares or
          other  business  combination  with or involving  NRL or (v) any person
          shall  have   filed  a   Notification   and  Report   Form  under  the
          Hart-Scott-Rodino  Antitrust  Improvements Act of 1976, as amended, or
          made a public  announcement  reflecting  an intent to  acquire  NRL or
          assets or securities of NRL);


                                       13


     7)   legislation amending the Code has been passed by either the U.S. House
          of  Representatives  or the Senate or becomes  pending before the U.S.
          House of Representatives  or the Senate or any committee thereof,  the
          effect  of which,  in our sole  judgment,  would be to change  the tax
          consequences  of the  transaction  contemplated  by the  Offer  in any
          manner that would adversely affect us or any of our affiliates; or

     8)   any approval,  permit,  authorization,  favorable review or consent of
          any governmental entity required to be obtained in connection with the
          Offer shall not have been obtained on terms  satisfactory to us in our
          reasonable discretion,

which,  in  our  sole  judgment,  in  any  such  case,  and  regardless  of  the
circumstances  (including  any action or inaction by us) giving rise to any such
condition,  makes it  inadvisable  to proceed  with the Offer  and/or  with such
acceptance for payment or payment.

     All the foregoing  conditions  are for our sole benefit and may be asserted
by us regardless of the circumstances  giving rise to such condition  (including
any action or  inaction  by NRL) or may be waived by us in whole or in part,  at
any time and from time to time  prior to the  expiration  of the  Offer,  in our
reasonable discretion.  Our failure at any time to exercise any of the foregoing
rights  shall not be deemed a waiver of any such right and each such right shall
be deemed an ongoing  right  which may be  asserted at any time and from time to
time prior to the expiration of the Offer.  Any  determination  by us concerning
the  events  described  in this  Section 14 will be final and  binding  upon all
parties.


SECTION 15.  CERTAIN LEGAL MATTERS

     General.  Except as  described  in this  Section  15,  based on a review of
publicly  available  filings  NRL has  made  with  the SEC  and  other  publicly
available  information  concerning  NRL,  we are not  aware  of any  license  or
regulatory  permit that  appears to be material to the  business of NRL and that
might be adversely  affected by our acquisition of shares as contemplated by the
Offer, or of any approval or other action by any governmental  entity that would
be required or  desirable  for the  acquisition  or ownership of shares by us as
contemplated  by the Offer.  Should any  approval or other action be required or
desirable,  we  currently  contemplate  that we will seek or request NRL to seek
that approval or other action.  There can be no assurance that any such approval
or other  action,  if needed,  would be obtained  or would be  obtained  without
substantial conditions. Should any such approval or other action not be obtained
or be obtainable  only subject to  substantial  conditions,  we could decline to
accept for  payment or pay for any  shares  tendered.  See "THE OFFER -- Section
14."

     Provisions  of  Maryland   Law.   Maryland  has  adopted  a  Control  Share
Acquisition Act (the "Control Share Act"), which provides that control shares of
a Maryland  corporation  acquired in a control share  acquisition have no voting
rights except to the extent  approved by  stockholders at a special meeting by a
vote of  two-thirds  of the votes  entitled to be cast on the matter  (excluding
shares owned by the acquiror and by officers or by directors  who are  employees
of the  corporation).  Control  shares  are  voting  shares of stock  which,  if
aggregated with all other shares of stock owned by the acquiror or in respect of
which the  acquiror is able to exercise or direct the  exercise of voting  power
(except  solely by virtue of a revocable  proxy),  would entitle the acquiror to
exercise voting power in electing  directors within certain  statutorily-defined
ranges  (one-tenth but less than one-third,  one-third but less than a majority,
and more than a majority of the voting power).

     As a closed end investment  company registered under the Investment Company
Act of 1940,  NRL is  exempt  from the  Control  Share Act  unless  its board of
directors  adopts a resolution  electing to be subject to the Control Share Act.
Further,  any  resolution  by NRL's board of directors  electing to cause NRL to
become  subject to the Control  Share Act is not  effective  with respect to any
person who became a holder of control shares before the time that the resolution
is adopted.  Based on a review of publicly  available  filings NRL has made with
the SEC,  we are not aware of any action  taken by NRL's board of  directors  to
adopt a  resolution  electing  to  subject  NRL to the  Control  Share Act as of
September 10, 2004. In addition,  because we may be deemed to own control shares
as of  September  2,  2004,  we do not  believe  that  action by NRL's  board of
directors to adopt such a resolution after that date would result in the Control
Share Act applying to us.

     Maryland  has also  adopted  a  Business  Combination  Act  (the  "Business
Combination  Act"),  which  prohibits an  interested  stockholder  of a Maryland
corporation  from engaging in a business  combination with the corporation for a
period  of five  years  after  the  most  recent  date on which  the  interested
stockholder  became an interested  stockholder.  An interested  stockholder is a
stockholder  that  holds  ten  percent  or  more  of  the  voting  power  of the
outstanding  stock of the corporation,  and a business  combination is generally
defined  to  include  a  merger,  consolidation,   share  exchange,  sale  of  a
substantial  amount of assets,  a transfer of the  corporation's  securities and
similar  transactions  to or  with  the  interested  stockholder  or  an  entity
affiliated with the interested stockholder.

     As a closed end investment  company registered under the Investment Company
Act of 1940, NRL is exempt from the Business Combination Act unless its board of
directors adopts a resolution electing to be subject to the Business Combination
Act. Further,  any resolution by NRL's board of directors  electing to cause NRL
to become subject to the Business  Combination Act is not effective with respect
to any  person  who became an  interested  stockholder  before the time that the
resolution is adopted.  Based on a review of publicly  available filings NRL has
made  with  the SEC,  we are not  aware of any  action  taken by NRL's  board of
directors  to  adopt  a  resolution  electing  to  subject  NRL to the  Business
Combination Act as of September 10, 2004. In addition,  because we may be deemed
to hold more than 10% of the voting power of the outstanding  stock of NRL as of
September 2, 2004,  we do not believe that action by NRL's board of directors to
adopt such a resolution after that date would result in the Business Combination
Act applying to us.  Further,  we have no current plans to seek to engage in any
transaction with NRL that we believe would constitute a business combination.


                                       14


     Other State Takeover  Statutes.  NRL may be deemed to conduct business in a
number of other states throughout the United States,  some of which have enacted
takeover  laws.  We do not know whether any of these laws will,  by their terms,
apply to the Offer and have not complied  with any such laws.  Should any person
seek to apply any such  state  takeover  law,  we will take such  action as then
appears desirable,  which may include  challenging the validity or applicability
of any  such  statute  in  appropriate  court  proceedings.  In the  event it is
asserted that one or more state  takeover laws is applicable to the Offer and an
appropriate  court  does not  determine  that it is  inapplicable  or invalid as
applied to the Offer, we might be required to file certain  information with, or
receive  approvals  from,  the  relevant  state  authorities.  In  addition,  if
enjoined,  we might be unable to accept for payment any shares tendered pursuant
to the Offer or be delayed in  continuing  or  consummating  the Offer.  In such
case,  we may not be  obligated to accept for payment any Shares  tendered.  See
"THE OFFER -- Section 14."

     Antitrust. Under the Hart-Scott-Rodino  Antitrust Improvements Act of 1976,
as amended,  and the rules that have been promulgated  thereunder by the Federal
Trade  Commission  (the  "FTC"),  certain  acquisition  transactions  may not be
consummated  unless  certain  information  has been  furnished to the  Antitrust
Division of the  Department  of Justice and the FTC and certain  waiting  period
requirements have been satisfied.  We have concluded that the purchase of shares
pursuant  to the Offer is not  subject to such  requirements  and,  as a result,
believe  the Offer can be  consummated  in  compliance  with  federal  and state
antitrust laws.

     Appraisal Rights. There are no appraisal or dissenter's rights available in
connection with the Offer.


SECTION 16.  CERTAIN FEES AND EXPENSES

     We have retained MacKenzie Partners,  Inc., to act as the information agent
and The Colbent  Corporation to serve as the  depositary in connection  with the
Offer. The information agent and the depositary each will receive reasonable and
customary  compensation for their services, be reimbursed for certain reasonable
out-of-pocket  expenses  and be  indemnified  against  various  liabilities  and
expenses in connection  therewith,  including  various  liabilities and expenses
under the  federal  securities  laws.  The  information  agent may  contact  NRL
stockholders  by mail,  facsimile or personal  interviews and may request banks,
brokers,  dealers,  trust  companies and other nominee  stockholders  to forward
materials relating to the Offer to beneficial owners of the shares.

     We will not pay any fees or  commissions  to any  broker or dealer or other
person,  other than the depositary and the information agent, in connection with
the  solicitation of tenders of shares under the Offer. We will reimburse banks,
brokers,  dealers,  trust  companies  and other  nominees  on their  request for
customary  mailing and handling  expenses they incur in  forwarding  material to
their customers.


SECTION 17.  MISCELLANEOUS

     The Offer is not being made to, nor will  tenders  be  accepted  from or on
behalf  of,  holders  of shares in any  jurisdiction  in which the making of the
Offer  or the  acceptance  thereof  would  not  comply  with  the  laws  of that
jurisdiction.  We are not aware of any  jurisdiction  in which the making of the
Offer or the tender of shares in connection therewith would not be in compliance
with  the  laws of such  jurisdiction.  If we  become  aware  of any  state  law
prohibiting the making of the Offer or the acceptance of shares pursuant thereto
in such  state,  we will make a good faith  effort to comply with any such state
statute or seek to have such state statute  declared  inapplicable to the Offer.
If, after such good faith effort,  we cannot comply with any such state statute,
the Offer will not be made to (nor will  tenders be  accepted  from or on behalf
of) the holders of shares in such  jurisdiction.  In any jurisdiction  where the
securities,  blue sky or other laws  require  the Offer to be made by a licensed
broker or dealer,  the Offer  shall be deemed to be made on behalf of the Trusts
by one or more  registered  brokers or dealers which are licensed under the laws
of such jurisdiction.

     No  person  has  been  authorized  to give any  information  or to make any
representation  on  our  behalf  not  contained  herein  or  in  the  letter  of
transmittal and, if given or made, that information or  representation  must not
be relied on as having been authorized.

     We have filed with the SEC a Schedule  TO under  Exchange  Act Rule  14d-3,
together with exhibits,  furnishing  additional  information with respect to the
Offer,  and may  file  amendments  thereto.  That  schedule  and any  amendments
thereto, including exhibits, may be examined and copies may be obtained from the
offices of the SEC in the same manner as  discussed in "THE OFFER -- Section 12"
with respect to information concerning NRL.

                                                          LOLA BROWN TRUST NO.1B
                                                      ERNEST HOREJSI TRUST NO.1B

September 10, 2004


                                       15



                                                                      SCHEDULE I


     INFORMATION CONCERNING THE DIRECTORS AND EXECUTIVE OFFICERS OF BADLANDS

     The  following  table  sets  forth the  name,  address,  present  principal
occupation  or  employment,  and  material  occupations,  positions,  offices or
employments for the past five years,  of each director and executive  officer of
Badlands  (including  the  name  and  principal  business  and  address  of each
corporation or other organization in which the occupation,  position,  office or
employment  of such  person was  conducted,  to the extent not set forth in "THE
OFFER - Section 1").




                                                              PRESENT PRINCIPAL OCCUPATION OR EMPLOYMENT; MATERIAL POSITIONS HELD
       NAME; ADDRESS             POSITION WITH BADLANDS                            DURING THE PAST FIVE YEARS
       -------------             ----------------------                            --------------------------

                                                         
                                                             |X|  CPA with Williams & Company, an accounting firm whose
Gail G. Gubbells,              President & Director since         principal business address is 614 Broadway, Yankton, SD
614 Broadway                              2001                    57078, from 1981 to present
Yankton, SD 57078
                                                             |X|  Of Counsel with Krassa & Miller LLC, a law firm whose
Stephen C. Miller              Vice President & Director          principal business address is 1680 38th Street #800, Boulder,
1680 38th Street #800                  since 1997                 CO 80301, from 1991 to present
Boulder, CO 80301                                            |X|  President and General Counsel of BIA from 1999 to present
                                                             |X|  Manager of FAS, whose principal business address is 1680 38th
                                                                  Street #800, Boulder, CO 80301, from 1999 to present
                                                             |X|  Vice President of SIA from 1996 to present
                                                             |X|  Director and President of BIF from 2002 to present
                                                             |X|  Director and President of BTF from 1999 to present
                                                             |X|  Director and President of FF from August 2003 to present

                                                             |X|  CPA with Williams & Company, an accounting firm whose
Martys Jans                       Director since 2000             principal business address is 614 Broadway, Yankton, SD
614 Broadway                                                      57078, from 1964 to present
Yankton, SD 57078
                                                             |X|  President, Salina Auto Parts, Inc. from 1960 to July 2004
Larry L. Dunlap                   Director since 1997             (since retired)
P.O. Box 121
Salina, KS 67402
                                                             |X|  Pilot with American Airlines, whose principal business
Robert Ciciora                    Director since 1998             address is 4333 Amon Carter Boulevard, Fort Worth, TX 76155,
1680 38th Street #800                                             from 1987 to present
Boulder, CO 80301
                                                             |X|  Executive Assistant at FAS from 1999 to present
Laura Rhodenbaugh                 Treasurer since 1997
200 S. Santa Fe, Suite 4
Salina, KS 67401





                                       16




                                                                     SCHEDULE II


          INFORMATION CONCERNING PURCHASES OF SHARES BY THE LOLA TRUST
                              AND THE ERNEST TRUST

     The following table sets forth  information  concerning the date, number of
shares  purchased  and average  price per shares of the shares  purchased by the
Lola Trust.  In addition,  the Ernest Trust purchased 4,900 shares on August 31,
2004 at an average price of $19.65 per share.





                  Date of Purchase                   Number of Shares Purchased         Price per Share

                                                                                        
                        7/9/2004                                    31,000                    $17.91
                       7/12/2004                                    37,500                    $17.87
                       7/13/2004                                     6,900                    $17.83
                       7/14/2004                                    32,900                    $18.03
                       7/15/2004                                     1,900                    $18.09
                       7/16/2004                                    13,800                    $18.33
                       7/21/2004                                     5,000                    $18.38
                       7/27/2004                                     3,500                    $17.85
                       7/28/2004                                     2,200                    $17.90
                       7/29/2004                                     5,000                    $18.01
                       7/30/2004                                     8,100                    $18.17
                        8/2/2004                                     2,000                    $18.21
                        8/3/2004                                    10,200                    $18.35
                        8/4/2004                                     4,800                    $18.65
                        8/6/2004                                     4,200                    $18.77
                        8/9/2004                                    10,400                    $18.86
                       8/10/2004                                     2,200                    $18.85
                       8/11/2004                                     3,000                    $18.59
                       8/12/2004                                    27,100                    $18.73
                       8/13/2004                                    16,800                    $18.77
                       8/23/2004                                    25,000                    $19.01
                       8/24/2004                                    23,300                    $19.30
                       8/25/2004                                    42,900                    $19.53
                       8/26/2004                                    34,200                    $19.70
                       8/27/2004                                    22,800                    $19.89
                       8/30/2004                                    24,900                    $19.87
                       8/31/2004                                    22,800                    $20.17
                        9/1/2004                                    25,800                    $20.34
                        9/2/2004                                     7,000                    $20.36
                        9/7/2004                                     6,000                    $20.12





                                       17



Facsimile  copies of the  letter of  transmittal,  properly  completed  and duly
executed,  will be accepted. The letter of transmittal,  certificates for shares
and any other required documents should be sent or delivered by each stockholder
of NRL or his or her broker,  dealer,  commercial  bank,  trust company or other
nominee to the depositary at one of its addresses set forth below:

                        The Depositary for the Offer is:

                             The Colbent Corporation


                                                                                       

           By Mail:                               By Overnight Courier:                              By Hand:
    The Colbent Corporation                      The Colbent Corporation                     The Colbent Corporation
    Attn: Corporate Actions                      Attn: Corporate Actions                     Attn: Corporate Actions
          POB 859208                               161 Bay State Drive                         161 Bay State Drive
    Braintree MA 02185-9208                        Braintree MA  02184                         Braintree MA  02184



                                  By Facsimile:
                                 (781-380-3388)

                         Confirm Facsimile Transmission:
                             (781-843-1833 Ext. 200)

Questions and requests for assistance may be directed to the  information  agent
at its address and telephone  numbers  listed below.  Additional  copies of this
Offer to Purchase,  the letter of transmittal  and other tender offer  materials
may be obtained from the information  agent,  and will be furnished  promptly at
our expense.  You may also contact your broker,  dealer,  commercial bank, trust
company or other nominee for assistance concerning the Offer.





                     The Information Agent for the Offer is:
                            MACKENZIE PARTNERS, INC.
                               [GRAPHIC OMITTED]
                               105 Madison Avenue
                            New York, New York 10016
                          (212) 929-5500 (Call Collect)
                                       or
                           (800) 322-2885 (Toll Free)

                       E-MAIL: proxy@mackenziepartners.com



                                       18