Exhibit (a)(32)

- --------------------------------------------------------------------------------
            Amended and Restated Offer to Purchase Dated May 24, 2005
     Relating to the Offer to Purchase Dated September 10, 2004, as Amended
- --------------------------------------------------------------------------------

                             LOLA BROWN TRUST NO. 1B

             Has Amended and Restated Its Offer to Purchase for Cash
               Up to 1,620,000 Outstanding Shares of Common Stock
                                       of
                  NEUBERGER BERMAN REAL ESTATE INCOME FUND INC.
                                       at
                              $19.89 Net Per Share

     THE OFFER AND  WITHDRAWAL  RIGHTS WILL  EXPIRE AT 5:00 P.M.,  NEW YORK CITY
TIME, ON WEDNESDAY, SEPTEMBER 14, 2005, 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:

                               [GRAPHIC OMITTED]
                            MACKENZIE PARTNERS, INC.

May 24, 2005




                                TABLE OF CONTENTS

   SUMMARY TERM SHEET......................................................... 1
   INTRODUCTION............................................................... 7
   THE OFFER...................................................................8
        1. CERTAIN INFORMATION CONCERNING THE TRUST............................8
        2.OWNERSHIP OF AND TRANSACTIONS IN SHARES..............................9
        3. HISTORY AND PURPOSE OF THE OFFER; PLANS FOR NRL....................10
        4. SOURCE AND AMOUNT OF FUNDS ........................................12
        5. TERMS OF THE OFFER; PRORATION......................................12
        6. ACCEPTANCE FOR PAYMENT AND PAYMENT.................................14
        7. PROCEDURES FOR ACCEPTING THE OFFER AND TENDERING SHARES............15
        8. WITHDRAWAL RIGHTS..................................................17
        9. MATERIAL U.S. FEDERAL INCOME TAX CONSEQUENCES OF THE OFFER.........18
        10. PRICE RANGE OF THE SHARES; DIVIDENDS .............................18
        11. EFFECT OF THE OFFER ON THE MARKET FOR THE SHARES..................19
        12. CERTAIN INFORMATION CONCERNING NRL................................19
        13. DIVIDENDS AND DISTRIBUTIONS ......................................20
        14. CONDITIONS TO THE OFFER ..........................................20
        15. CERTAIN LEGAL MATTERS.............................................22
        16. CERTAIN FEES AND EXPENSES.........................................24
        17. MISCELLANEOUS ....................................................24
   SCHEDULE I ................................................................25





                               SUMMARY TERM SHEET

     The following summary  highlights  selected  information from this offering
document.  We urge you to read the remainder of this  offering  document and the
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.

QUESTIONS AND ANSWERS ABOUT THE OFFER

Who is offering to purchase my shares?

     Our name is the Lola  Brown  Trust No.  1B. We are an  irrevocable  grantor
trust  domiciled  and  administered  in Alaska  and our  principal  business  is
managing  securities and other assets on behalf of our  beneficiaries.  See "THE
OFFER  --  Section  1" for more  information  regarding  us.  We  currently  own
approximately  11% of the  outstanding  shares,  purchased  for an  aggregate of
approximately $8.8 million.  We commenced our offer to purchase shares of NRL on
September 10, 2004,  together  with the Ernest  Horejsi Trust No. 1B. The Ernest
Horejsi Trust No. 1B is no longer offering to purchase any shares from you.

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 51% of the
outstanding  shares  so that we may take the fund in a new  direction.  See "THE
OFFER -- Section 3."

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:

     |X|  propose  that 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|  consider   proposing  that  NRL's  incumbent   investment  adviser  be
          terminated and replaced with Boulder Investment  Advisors,  LLC, which
          we partially own, and Stewart West Indies Trading Company, Ltd., doing
          business as Stewart Investment Advisors, as co-advisors. We would only
          make  this  proposal  based on our  assessment  of  whether  these new
          advisers would perform better than the incumbent adviser,  taking into
          account  their  records  at the  time.  In the  event  that  these new
          co-advisers  are  eventually  appointed,  it is  likely  that  the new
          co-advisers  would  propose that  Stewart R.  Horejsi,  an  investment
          consultant to us, be appointed as NRL's portfolio manager;

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

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

     |X|  propose that 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.  Margin
borrowings  under the  account  are based on the  collateral  maintained  in the
account. We will not be using any shares as collateral for our margin borrowings
from Merrill Lynch. See "THE OFFER -- Section 4."



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

     We are offering to purchase up to 1,620,000 outstanding shares.

What actions have you and NRL taken since the commencement of the offer?

     During the  two-week  period  following  the  commencement  of our offer in
September,  2004, we exchanged a series of letters with NRL's board of directors
and the special  committee  established by NRL's board to evaluate our offer. On
September  20,  2004,  we  participated  in a  conference  call with the special
committee  during which we made a  presentation  regarding the offer,  urged the
special  committee to support the offer,  and  responded  to questions  from the
special committee regarding the offer.

     On September 23, 2004, NRL announced that its board  recommended that NRL's
stockholders  reject the offer and not tender their  shares to us for  purchase.
NRL also  announced  that its  board had  taken a series  of steps  designed  to
eliminate the NRL stockholders' ability to tender in our offer, including:

     |X|  issuing 139,535 shares to Neuberger Berman, LLC, a sub-adviser to NRL,
          at the then current net asset value per share for an aggregate of $3.0
          million;

     |X|  adopting  resolutions,  effective  immediately  after the  issuance of
          shares  to  Neuberger  Berman,  LLC,  pursuant  to which  NRL's  board
          attempted to subject NRL to the Maryland Control Share Acquisition Act
          as well as the Maryland Business Combination Act;

     |X|  authorizing  NRL to commence an issuer tender offer for 943,704 shares
          at a price of $20.00 per share;

     |X|  adopting a "poison pill" or Rights Agreement  between NRL and the Bank
          of New York as  Rights  Agent,  and  authorizing  a  declaration  of a
          dividend of rights under that agreement; and

     |X|  authorizing  the  commencement  of a lawsuit  against us in the United
          States  District Court for the District of Maryland  seeking to enjoin
          us from  consummating  our offer on the basis that we  allegedly  made
          material false statements and omissions in our Offer to Purchase.

     We  responded  to the  defensive  measures  taken by NRL's  board by filing
counter-claims  against NRL with the district court on October 6, 2004, seeking,
among other things, to invalidate the poison pill and the NRL board's attempt to
apply  Maryland's  control share  statute to us and our offer.  NRL filed papers
with the  district  court on October  11,  2004,  arguing  that NRL's  defensive
actions are  permitted  under  applicable  law and raising for the first time an
argument  that our ownership of more than 3% of NRL's  outstanding  voting stock
violates the Investment Company Act of 1940.

     We have  extended  the offer a number of times in order to provide time for
the courts to settle  the  outstanding  issues  and in light of NRL's  series of
poison pills, as described below. The offer is currently  scheduled to expire at
5:00 p.m., New York City Time, on Wednesday, September 14, 2005.

     On October 22,  2004,  the district  court issued a Memorandum  Opinion and
Declaratory Judgment Order upholding the validity of NRL's poison pill, which we
refer to as the "poison pill order." The court did not rule on the applicability
of the Maryland  control share act, but commented  that "it would seem unfair to
allow NRL to invoke  [the  control  share act]  against  the Trusts  under these
circumstances." In addition,  the court did not address whether our ownership of
more than 3% of NRL's shares violated the Investment Company Act of 1940.

     Following  the  issuance of the poison pill order,  we appealed  the poison
pill order to the United States Court of Appeals for the Fourth Circuit  seeking
to obtain a final  judgment in our favor  invalidating  NRL's  poison  pill.  On
January 25, 2005,  the appeals  court  dismissed  our appeal with  permission to
refile our appeal once the district  court has ruled on all matters  involved in
the litigation.

     Although the first poison pill adopted by NRL's board expired,  as required
by federal law, on January 21, 2005,  on January 18, 2005 NRL's board  adopted a
second  poison pill  substantially  identical to the first  poison  pill.  NRL's
second poison pill expired,  as required by federal law, on May 18, 2005. On May
13, 2005,  NRL's board adopted a third poison pill,  substantially  identical to
the previous ones.  This third poison pill will expire on September 11, 2005. In
light of NRL's serial poison pills,  we anticipate that we will need to obtain a
final court  ruling in our favor on the  validity of NRL's  serial  poison pills
before we could consummate our offer.

     NRL completed its self tender offer on October 29, 2004, purchasing 561,401
shares for $20.00 per share.  We did not tender any shares for purchase in NRL's
self tender offer.

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."

Will  you  accept  shares  tendered  in the  offer  for  payment  if you are not
successful in obtaining a court ruling against NRL?

     Each of the defensive  measures taken by NRL's board on September 23, 2004,
will prevent one or more of the conditions to our offer from being met. See "THE
OFFER -  Section  14." We will not  rely on the  announcement,  commencement  or
consummation  of NRL's self tender offer as grounds for avoiding or delaying our
obligation to accept for payment and pay for tendered shares. However, we do not
expect to accept for  purchase  the shares  tendered  in our offer if we are not
successful in obtaining a final  judgment  against NRL  invalidating  the poison
pill,  finding that the Maryland  control share statute does not apply to us and
our offer,  and finding that our ownership of more than 3% of NRL's  outstanding
voting stock does not violate the Investment Company Act of 1940.

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 entity  tenders  your  shares on your  behalf,  that entity 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."

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  possible  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.

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

     You will have at least until 5:00 p.m.,  New York City time,  on Wednesday,
September  14, 2005, 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 my shares?

     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."

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 time the shares are  accepted  for  payment,  after  which 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."

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 May 20, 2005, the last sale price of the shares reported by the New York
Stock  Exchange  was $20.10 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.

QUESTIONS AND ANSWERS ABOUT THIS AMENDED AND RESTATED OFFERING DOCUMENT

Why are you amending and restating your offering document?

     We originally  published our offer in an Offer to Purchase  document  dated
September 10, 2004,  and we have  supplemented  the Offer to Purchase four times
since then with supplement  documents  dated October 1, 2004,  October 14, 2004,
October 26, 2004 and January 25, 2005. As a convenience to NRL stockholders,  we
have  elected to restate the entire  Offer to Purchase  document in this Amended
and  Restated  Offer  to  Purchase  document,  rather  than  publishing  a fifth
supplement document.

Does this amended and restated document supersede the prior offering document?

     Yes, this Amended and Restated  Offer to Purchase  document,  together with
the original  letter of  transmittal,  now constitutes the complete terms of our
offer to purchase shares of NRL.

How have you changed the terms of your offer?

     In addition  to  restating  and  integrating  the  contents of the Offer to
Purchase  document dated  September 10, 2004 and the four  previously  published
supplement  documents,  this  Amended and  Restated  Offer to Purchase  document
includes  certain   amendments  to  our  offer.  Those  amendments  include  the
following:

     |X|  The Ernest Horejsi Trust No. 1B is no longer  offering to purchase any
          shares in this offer;

     |X|  We have increased the number of shares that we are seeking to purchase
          by 5,000, from 1,615,000 to 1,620,000;

     |X|  We are extending the  expiration  date for the offer to 5:00 p.m., New
          York  City Time on  Wednesday,  September  14,  2005,  unless  further
          extended; and

     |X|  We are providing you with updated and additional information regarding
          the offer.

     We have not changed the offer  price,  the  procedures  for  tendering  and
withdrawing  shares  or any of the  other  terms  of our  offer  other  than the
expiration date and the number of shares we are seeking to purchase.



Why did you extend the expiration date for the offer?

     In order to halt the offer,  NRL's Board of Directors  has adopted a series
of stockholder  rights plans, or poison pills, which are required by federal law
to expire no later than 120 days after the  issuance of rights  under each plan.
The first  poison pill was adopted by NRL's Board of  Directors  in September of
last year and expired on January 21, 2005 and the second poison pill was adopted
on January 18,  2005,  and expired on May 18, 2005.  Our offer was  scheduled to
expire on May 24,  2005.  NRL's  board  has now  adopted  a third  poison  pill,
virtually  identical to the previous ones. This third poison pill will expire on
September  11, 2005.  The validity of the third poison pill,  and whether  NRL's
Board of Directors can continue to adopt poison pills  indefinitely,  are two of
the issues in our litigation with NRL.

     Because we cannot  close the offer while a poison pill  continues to exist,
we do not expect to close the offer unless we are  successful in our  litigation
against  NRL's  poison pills as well as certain of the other steps NRL has taken
to halt the offer. On October 22, 2004, the federal court in Maryland issued the
poison pill order upholding the validity of NRL's first poison pill. We filed an
appeal of the poison  pill order to the United  States  Court of Appeals for the
Fourth Circuit. The appeals court dismissed our appeal on January 25, 2005, with
permission  to refile our appeal  once all matters in the  litigation  have been
resolved at the trial court level.  We have extended the expiration date for our
offer to preserve  our offer  while we continue to seek a final  judgment in our
favor with respect to NRL's third poison pill and other matters  involved in the
litigation.

Why did you increase the number of shares you are seeking to purchase?

     We are  increasing  the number of shares we are seeking to acquire so that,
assuming the offer is fully subscribed by NRL stockholders,  the Trust will hold
more than 50% of the outstanding  shares following the successful closing of the
offer.





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

                                  INTRODUCTION

     The following  information  restates and  integrates and further amends and
supplements  the Offer to  Purchase  dated  September  10,  2004 (the  "Offer to
Purchase"),  as amended by the Supplement  dated October 1, 2004 relating to the
Offer to Purchase,  the  Supplement No. 2 dated October 14, 2004 relating to the
Offer to  Purchase,  as amended,  the  Supplement  No. 3 dated  October 26, 2004
relating to the Offer to Purchase,  as amended,  and the  Supplement No. 4 dated
January 25,  2005  relating to the Offer to  Purchase,  as amended,  of the Lola
Brown Trust No. 1B, an irrevocable  grantor trust domiciled and  administered in
Alaska (the "Trust,"  also referred to herein as "we," "our" or "us"),  pursuant
to which the Trust is offering to purchase up to  1,620,000  of the  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"), not owned
by the Trust, 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  Amended and  Restated  Offer to Purchase  and the
related  letter  of  transmittal   (which,   together  with  any  amendments  or
supplements thereto,  collectively  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. The Ernest
Horejsi Trust No. 1B, an irrevocable grantor trust domiciled and administered in
Alaska (the "Ernest  Trust"),  which originally made the Offer together with the
Trust,  is no longer  offering to purchase any shares  pursuant to the Offer. In
this  Amended and  Restated  Offer to  Purchase,  references  to sections are to
sections hereof unless otherwise indicated.

     We currently  own  approximately  11% of the fund and are making this Offer
because we intend to acquire 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:

     |X|  propose  that 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|  consider   proposing  that  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.  We would only make this proposal
          based on our  assessment of whether  these new advisers  would perform
          better than the incumbent  adviser,  taking into account their records
          at the time. In the event that these new  co-advisers  are  eventually
          appointed,  it is likely that the new  co-advisers  would propose that
          Stewart R. Horejsi,  an  investment  consultant to us, be appointed as
          NRL's portfolio manager;

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

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

     |X|  propose that 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.

     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."



     NRL's board of directors has recommended that NRL's stockholders reject the
Offer and not tender their shares to us for  purchase.  NRL's board of directors
has also taken other defensive measures designed to defeat our Offer,  including
the  commencement  of  litigation  against us and our Offer.  See "THE OFFER - -
Section 9." We do not expect to accept for purchase  the shares  tendered in our
Offer  if we are not  successful  in  obtaining  a final  judgment  against  NRL
invalidating NRL's serial poison pills,  finding that the Maryland control share
statute does not apply to us and our offer,  and finding  that our  ownership of
more than 3% of NRL's  outstanding  voting stock does not violate the Investment
Company Act of 1940. See "THE OFFER - - Section 14."

     According  to NRL's  registration  statement  on Form 8-A12B filed with the
Securities  and Exchange  Commission  (the "SEC") on May 16, 2005, as of May 13,
2005 there were 4,157,116.626 shares outstanding.

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

     THIS  AMENDED  AND  RESTATED  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 TRUST.

     The Trust is an irrevocable  grantor trust organized many years ago by Lola
Brown for the benefit of her issue. Although the Trust was established under the
laws of and  originally  domiciled  in Kansas,  the Trust is now  domiciled  and
administered in Alaska.  The Trust's principal  business is managing  securities
and other assets on behalf of its  beneficiaries.  The  business  address of the
Trust is: c/o Badlands Trust Company,  LLC, 3601 C Street, Suite 600, Anchorage,
Alaska 99503, and the business  telephone number of the Trust is (907) 561-5250.
The trustees of the Trust are Badlands Trust Company, LLC ("Badlands"), Susan L.
Ciciora and Larry L. Dunlap (the "Trustees").

     Stewart  R.  Horejsi  is  Lola  Brown's  grandson,  and is a  discretionary
beneficiary of the Trust.  Mr. Horejsi is (and has been for the past five years)
a  private  investor  and an  employee  of and  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").  Prior to 1997,  Mr.  Horejsi  was a trustee of the Trust and
acted in an advisory capacity with respect to the Trust's investments.  In 1997,
Mr. Horejsi  resigned his trusteeship  with respect to the Trust.  Since then he
has served as an investment  adviser and financial  consultant to the Trust with
discretionary  authority  to manage  the  investment  portfolio  of the Trust in
accordance with the Trust's  investment  objectives  determined by the trustees.
The Trust pays Mr.  Horejsi an annual fee of $2,500 and quarterly  fees equal to
0.6% of the assets in the Trust  portfolio  other  than  holdings  in  Berkshire
Hathaway, Inc., Boulder Total Return Fund, Inc. ("BTF"), Boulder Growth & Income
Fund,  Inc.  ("BIF") and First  Financial Fund, Inc. For the twelve months ended
March 31,  2005,  the Trust paid Mr.  Horejsi an  aggregate  of $46,585  for his
services.  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.

     BIA and SIA are  co-investment  advisers  to BTF and  BIF,  two  closed-end
investment companies. 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.

     Evergreen  Atlantic,  LLC and the  Trust  each  hold 50% of the  membership
interests in BIA. The Stewart West Indies Trust is the sole  shareholder of SIA.
Mr. Horejsi is the manager of Evergreen Atlantic,  LLC. The members of Evergreen
Atlantic,  LLC are the Evergreen  Trust, the Susan L. Ciciora Trust, the John S.
Horejsi  Trust and the Stewart West Indies  Trust,  which hold 11%, 30%, 15% and
44% of the  membership  interests,  respectively.  The trustees of the Evergreen
Trust are Stephen C. Miller, Larry L. Dunlap and Badlands.  Badlands is the sole
trustee for each of the Susan L. Ciciora  Trust,  the John S. Horejsi  Trust and
the Stewart  West  Indies  Trust.  Mr.  Horejsi is not a  beneficiary  under the
Evergreen  Trust,  Susan L.  Ciciora  Trust,  the John S.  Horejsi  Trust or the
Stewart  West  Indies  Trust.  The  principal  business  address  for  Evergreen
Atlantic,  LLC is 1680 38th Street,  Suite 800,  Boulder,  Colorado  80301.  The
principal business address for each of the Evergreen Trust, the Susan L. Ciciora
Trust,  the John S.  Horejsi  Trust and the  Stewart  West  Indies  Trust is c/o
Badlands Trust Company, LLC, 3601 C Street, Suite 600, Anchorage, Alaska 99503.

     Badlands is a limited  liability company organized under the laws of Alaska
which is  authorized  to do  business  as a  private  trust  company  and  which
administers  the Trust as well as other  trusts  associated  with Mr.  Horejsi's
family.  Badlands  has served as a trustee of the Trust since  December 9, 2004,
when Badlands Trust Company,  a South Dakota  corporation and formerly a trustee
of the Trust,  was  dissolved  and Badlands was  established  in its place.  The
business  address of Badlands  is 3601 C Street,  Suite 600,  Anchorage,  Alaska
99503.  The sole member of Badlands is the Stewart R. Horejsi  Trust No. 2A (the
"Stewart Trust"), an irrevocable trust organized under the laws of Kansas by Mr.
Horejsi  for the  benefit  of his  issue  and  their  spouses,  with the  Kansas
University Endowment Association as a contingent beneficiary.  The Stewart Trust
is currently  domiciled and  administered in Alaska and the business  address of
the Stewart Trust is 3601 C Street,  Suite 600,  Anchorage,  Alaska  99503.  The
trustees of the Stewart  Trust are  Badlands  and Laura  Tatooles  and Dr. Brian
Sippy,  who are both close  friends of the Horejsi  family.  The name,  business
address, citizenship, present principal occupation and employment history of Ms.
Tatooles,  Dr.  Sippy  and each of the  members  of the  board of  managers  and
executive  officers of Badlands  are set forth in Schedule I of this Amended and
Restated Offer to Purchase.



     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
Trust. 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 Trust.  Ms.  Ciciora's
address and the principal business address of FF is 1680 38th Street, Suite 800,
Boulder, Colorado 80301.

     BTF and BIF are traded on the New York  Stock  Exchange  under the  symbols
"BTF" and "BIF,"  respectively.  Their primary focus is total return. The Trust,
the Ernest Trust and several other Horejsi  family trusts took control of BTF in
1999, and 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 Trust, the Ernest Trust and several other Horejsi family
trusts acted together to acquire control of FF in 2003.

     After  successfully  gaining  control  of the  boards  of BTF and BIF,  the
Horejsi family trusts holding  interests in those funds (including the Trust, in
the case of BTF)  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, its newly elected board  concluded  that the incumbent  adviser should be
retained and the fund's investment objective left unchanged. In all three cases,
the respective  boards moved the  administrative  contract for each fund to Fund
Administrative Services, LLC ("FAS"). Evergreen Atlantic, LLC and the Trust each
hold 50% of the membership  interests in FAS, and the principal business address
of FAS is 1680 38th  Street  #800,  Boulder,  CO 80301.  The  manager  of FAS is
Stephen C. Miller.

SECTION 2.  OWNERSHIP OF AND TRANSACTIONS IN SHARES.

     Ownership of Shares.  The Trust is the direct  beneficial  owner of 463,200
shares  which,  based on the  number of  outstanding  shares  reported  in NRL's
registration  statement on Form 8-A12B  filed with the SEC on May 16,  2005,  is
equal to 11.1% of the  outstanding  shares as of May 13, 2005. One of the issues
involved in our  litigation  with NRL is the  validity of the issuance by NRL of
139,535 shares to Neuberger Berman, LLC on September 22, 2004. We are seeking to
have this issuance  declared  invalid.  If a final judgment is issued  declaring
that these shares were not validly issued,  then our ownership would be 11.5% of
the outstanding shares.

     The  Trustees,  as the trustees of the Trust,  may be deemed to control the
Trust and may be deemed to possess indirect  beneficial  ownership of the shares
held by the Trust.  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 Trust. However, none
of the Trustees,  acting alone, can vote or exercise dispositive  authority over
shares  held by the Trust.  Accordingly,  the  Trustees  and the  directors  and
executive  officers  of Badlands  disclaim  beneficial  ownership  of the shares
beneficially owned, directly or indirectly, by the Trust.

     The Ernest  Trust,  whose address is 3601 C Street,  Suite 600,  Anchorage,
Alaska 99503, is the direct  beneficial  owner of 4,900 shares.  The Trustees of
the Trust are also the  trustees  of the  Ernest  Trust,  and by virtue of their
position  as  trustees  of the Ernest  Trust,  they may be deemed to control the
Ernest Trust and may be deemed to possess indirect  beneficial  ownership of the
shares held by the Ernest Trust. In addition, by virtue of their positions,  the
directors and executive  officers of Badlands may be deemed to control  Badlands
and  therefore  indirectly  to control the Ernest  Trust.  However,  none of the
Trustees,  acting alone, can vote or exercise dispositive  authority over shares
held by the Ernest  Trust.  Accordingly,  the  Trustees  and the  directors  and
executive  officers  of Badlands  disclaim  beneficial  ownership  of the shares
beneficially  owned,  directly or  indirectly,  by the Ernest Trust.  The Ernest
Trust has  informed  the Trust that it is no longer  offering  to  purchase  any
shares  in the  Offer,  and  that it  expects  to sell the  shares  that it owns
following the publication of this Amended and Restated Offer to Purchase.



     As a result of his advisory role with the Trust and the Ernest  Trust,  Mr.
Horejsi  may be deemed to have  indirect  beneficial  ownership  over the shares
directly  beneficially  owned by the Trust and the Ernest  Trust.  However,  Mr.
Horejsi disclaims beneficial ownership of these shares.

     Transactions  in  Shares.  During the past  sixty  days,  the Trust has not
effected any transactions in the shares.

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

     The Trust  initiated  the Offer on September  10, 2004,  together  with the
Ernest  Trust.  The Ernest Trust has  determined  that it will no longer seek to
purchase  any shares of NRL in the Offer.  This  decision  was made for business
reasons,  including the Ernest  Trust's  desire to cease paying its share of the
costs and expenses  associated with the Offer.  The decision by the Ernest Trust
to no longer be part of the Offer has not changed our purpose for conducting the
Offer.  We  continue  to  conduct  the  Offer for the  purpose  of  acquiring  a
significant  equity  stake  in NRL in order to gain  control  of NRL's  board of
directors and influence the policies and management of NRL. We currently  intend
to acquire 50% of the shares.

     If the Trust is successful in acquiring a significant ownership interest in
NRL, we currently expect to:

     1)   propose that NRL  stockholders  elect five of our nominees in place of
          the incumbent  directors at NRL's 2006 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.  As stated in our letter to stockholders included with this
          Offer,  we  also  have  very  serious  concerns  about  the  incumbent
          directors'  use of NRL's  resources in litigation  against us. 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)   consider  proposing  that NRL  stockholders  vote to  terminate  NRL's
          incumbent  adviser and retain BIA and SIA as co-advisers  for NRL. 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.  Any  retention  of a new adviser  would be
          subject  to  stockholder  approval  and  approval  of the  independent
          directors of NRL. 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 contractually  agreed to reduce its fee to
          0.20% until the end of 2007 (with smaller  reductions until the end of
          2011), and, in response to our Offer, the advisor has also voluntarily
          agreed to waive all fees,  although not for a definite period of time.
          As a result, if BIA and SIA are retained as NRL's investment advisors,
          fees paid by NRL are likely to increase, although any decision on fees
          would  only be made by NRL's  independent  directors.  We  would  only
          propose to terminate NRL's incumbent advisor and retain BIA and SIA as
          co-advisors  after careful review of each advisor's record at the time
          and other relevant  factors.  In  particular,  we would only propose a
          change if we believed that BIA and SIA would  perform  better than the
          incumbent advisor, taking into account their records at the time.

     3)   propose that NRL terminate its incumbent  administrator and replace it
          with  FAS.  NRL's  incumbent  administrator  is paid a fee of 0.25% of
          NRL's average daily managed assets, but, in response to our Offer, the
          administrator has voluntarily  agreed to waive all fees,  although not
          for a definite period of time. In other funds that it administers, FAS
          is paid a fee of 0.20% of the funds' average  monthly net assets up to
          $250  million,  0.18% on assets  above  $250  million  and below  $400
          million,  and 0.15% on assets above $400  million.  Although FAS' fees
          may be less than the fees the current  administrator  is contractually
          permitted to charge (disregarding the current voluntary waiver of fees
          in response to our Offer),  overall  fees would  likely  increase if a
          significant increase in advisory fees occurs, as described above.

     4)   propose  that  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)   propose that 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.

     In the event  that the  Trust is  successful  in  acquiring  a  significant
ownership  interest in NRL, 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. If the Offer is consummated,  those  stockholders will be able
to invest the  proceeds in other real estate funds or use the proceeds for other
purposes.



     In connection with the commencement of our Offer, Mr. Horejsi sent a letter
to the NRL board of directors, which is attached as Exhibit (a)(31) to Amendment
No. 7 to the Schedule TO we have filed with the SEC.

     Counsel for NRL and NRL's independent directors responded to our letter and
Offer with a letter  dated  September  14, 2004 in which  counsel  stated that a
special  committee  of NRL's  independent  directors  had been  created  and was
available to meet with Mr.  Horejsi on September  20, 2004 to discuss the Offer.
Counsel for NRL further requested that Mr. Horejsi provide extensive information
regarding  BIA and SIA.  A copy of the  letter  from  NRL's  counsel is filed as
Exhibit  (a)(10) to  Amendment  No. 1 to the  Schedule TO we have filed with the
SEC.

     We responded to the letter from NRL's counsel with a letter dated September
16,  2004,  in which we provided  that portion of the  information  requested by
NRL's  counsel in the  September  14,  2004  letter  that we  believed  might be
relevant.  We did not provide all of the  information  NRL's  counsel  requested
because the request was based on the assumption that NRL's  incumbent  directors
needed to consider whether NRL might retain BIA and SIA as advisers to the fund.
As discussed above,  while we may eventually  propose that NRL take that action,
we have not yet made such a proposal  and  believe  that it would not make sense
for NRL's  board of  directors  to spend  extensive  time and  significant  fund
resources  to consider a proposal  that is only likely to be made to a different
board.  In our letter,  we also requested  certain  information  regarding NRL's
incumbent  adviser and  indicated a  willingness  to meet by telephone  with the
special  committee of NRL's board on September 20, 2004 to discuss the Offer.  A
copy of our September  16, 2004 letter is filed as Exhibit  (a)(11) to Amendment
No.  1 to the  Schedule  TO we have  filed  with the SEC.  We never  received  a
response to the request in our September 16, 2004 letter for certain information
concerning NRL's advisers.

     On September  20,  2004,  Mr.  Horejsi and Stephen  Miller on behalf of the
Trust and the Ernest Trust and special counsel to the Trust and the Ernest Trust
participated in a conference call with the special  committee of NRL's board and
their counsel.  During the call,  Mr. Horejsi made a presentation  regarding the
Offer,  urged the special  committee  to support  the Offer,  and  responded  to
questions from the special committee regarding the Offer.

     On September 23, 2004, NRL announced that its board  recommended that NRL's
stockholders  reject the Offer and not tender their  shares to us for  purchase.
NRL also  announced  that its  board had  taken a series  of steps  designed  to
eliminate the NRL stockholders' ability to tender in our Offer, including:

     |X|  issuing 139,535 shares to Neuberger Berman, LLC, a sub-adviser to NRL,
          at the then current net asset value per share for an aggregate of $3.0
          million;

     |X|  adopting  resolutions,  effective  immediately  after the  issuance of
          shares  to  Neuberger  Berman,  LLC,  pursuant  to which  NRL's  board
          attempted to subject NRL to the Maryland Control Share Acquisition Act
          as well as the Maryland Business Combination Act;

     |X|  authorizing  NRL to commence an issuer tender offer for 943,704 shares
          at a price of $20.00 per share;

     |X|  adopting a "poison pill" or Rights Agreement  between NRL and the Bank
          of New York as  Rights  Agent,  and  authorizing  a  declaration  of a
          dividend of rights under that agreement; and

     |X|  authorizing the commencement of a lawsuit against us seeking to enjoin
          us from  consummating  our Offer on the basis that we  allegedly  made
          material false statements and omissions in our Offer to Purchase.

     A copy of the  complaint  filed  against us in the United  States  District
Court for the District of Maryland is attached as Exhibit a(9) to Amendment  No.
1 to the Schedule TO we have filed with the SEC.

     We  responded  to the  defensive  measures  taken by NRL's  board by filing
counter-claims  against NRL with the district court on October 6, 2004, seeking,
among other things, to invalidate the poison pill and the NRL board's attempt to
apply  Maryland's  control  share  statute  to us and our  Offer.  A copy of the
counter-claim filed by the Trusts and Badlands is attached as Exhibit (a)(16) to
Amendment  No. 2 to the Schedule TO we have filed with the SEC. NRL filed papers
with the  district  court on October  11,  2004,  arguing  that NRL's  defensive
actions are  permitted  under  applicable  law and raising for the first time an
argument  that our ownership of more than 3% of NRL's  outstanding  voting stock
violates the Investment Company Act of 1940.

     We have  extended  the Offer a number of times in order to provide time for
the courts to settle  the  outstanding  litigation  issues and in light of NRL's
series of poison pills,  as described  below. As indicated  above,  the Offer is
currently  scheduled to expire at 5:00 p.m.,  New York City Time,  on Wednesday,
September 14, 2005.



     On October 22,  2004,  the district  court issued a Memorandum  Opinion and
Declaratory Judgment Order upholding the validity of NRL's poison pill, which we
refer to as the "poison pill order." The court did not rule on the applicability
of the Maryland Control Share Acquisition Act, but commented that "it would seem
unfair to allow NRL to invoke [the  control  share act] against the Trusts under
these  circumstances."  In  addition,  the court  did not  address  whether  our
ownership of more than 3% of NRL's shares violated the Investment Company Act of
1940. A copy of the poison pill order is attached as Exhibits a(25) and a(26) to
Amendment No. 4 to the Schedule TO we have filed with the SEC.

     Following the issuance of the poison pill order,  we filed an appeal of the
poison pill order with the United States Court of Appeals for the Fourth Circuit
seeking to obtain a final judgment in our favor  invalidating NRL's poison pill.
On January 25, 2005, the appeals court  dismissed our appeal with  permission to
refile our appeal once the district  court has ruled on all matters  involved in
the litigation.

     Although the first poison pill adopted by NRL's board expired,  as required
by federal law, on January 21, 2005,  on January 18, 2005 NRL's board  adopted a
second  poison pill  substantially  identical to the first  poison  pill.  NRL's
second poison pill expired,  as required by federal law, on May 18, 2005. On May
13, 2005,  NRL's board adopted a third poison pill,  substantially  identical to
the previous  ones.  This third poison pill will expire on September 11, 2005. A
copy of NRL's third poison pill is attached as Exhibit  (a)(23) to Amendment No.
10 to NRL's  Schedule  14D-9 filed by NRL with the SEC on May 16, 2005. In light
of NRL's serial poison pills,  we anticipate that we will need to obtain a final
court ruling in our favor before we could consummate the Offer.

     Based on the  information  reported in Amendment No. 6 to NRL's Schedule TO
filed by NRL with the SEC on November 4, 2004, NRL's self tender offer for up to
943,704 shares, including the associated common stock purchase rights, at $20.00
net per share, expired at 12:00 Midnight, New York City time, on Friday, October
29,  2004,  and  561,401   shares  were  tendered  for  purchase,   representing
approximately  11.9% of the total  outstanding  shares  at the time.  We did not
tender any shares for purchase in NRL's self tender offer.

SECTION 4.  SOURCE AND AMOUNT OF FUNDS.

     If we purchase  1,620,000 shares pursuant to the Offer at $19.89 per share,
our aggregate cost will be  $32,221,800,  not including  fees and expenses.  The
Offer is not conditioned on any financing arrangements.

     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. We will not use any shares as collateral for the margin  borrowings under
the Merrill Lynch  Account.  As of April 30, 2005,  the Trust had  approximately
$100,000 in borrowings  outstanding  under the Merrill Lynch Account.  Under the
terms of the Merrill Lynch Account,  the Trust had total borrowing  authority of
$115 million, without including any shares as collateral. Accordingly, the Trust
currently has, and we are highly confident that the Trust will continue to have,
sufficient  funds for the  acquisition  of the shares upon any expiration of the
offer.

     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 1,620,000 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 term  "expiration  date" means 5:00 p.m.,
New York City time,  on Wednesday,  September 14, 2005,  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.



     If more than 1,620,000  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 1,620,000 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  Amended and Restated  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 5:00 p.m.,  New York City time, on Wednesday,  September 14, 2005 (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.

     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.

     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 1,620,000 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.

     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
          Amended and Restated 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 has established accounts with respect
to the shares at the book-entry transfer facility for purposes of the Offer. 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 Amended and Restated 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  AMENDED AND RESTATED  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.

     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  Amended  and  Restated  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.

     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  September 10, 2004. 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 prior to the time 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  Amended  and  Restated
          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.



     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."

SECTION 10.  PRICE RANGE OF THE SHARES; DIVIDENDS.

     The shares are  traded on the NYSE  under the symbol  "NRL." The  following
table sets forth the high and low sales prices per share as reported by the NYSE
for the two-year period ending on March 31, 2005,  based on published  financial
sources.





                                                                                                   High            Low

Year Ended December 31, 2003:
                                                                                                            
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                                                                                      $ 20.50        $ 17.54
Fourth Quarter                                                                                     $ 21.85        $ 19.60

Year Ending December 31, 2005:
First Quarter                                                                                      $ 21.57        $ 18.50


     On May 20, 2005,  the last reported  sales price of the shares  reported by
the NYSE was $20.10.  We urge  stockholders to obtain a current market price. On
May 20, 2005, NRL indicated that its net asset value per share was $23.52.

     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,  NRL has  stated  that its
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 Amended and Restated 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 Trust, 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  Trust,  the
information agent or the depositary.

     According  to NRL's  annual  report  filed with the SEC for the fiscal year
ended October 31, 2004, 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 registration  statement on Form 8-A12B filed with the SEC on May 16, 2005,
as of May 13, 2005 there were 4,157,116.626 shares outstanding.



     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 May 23,  2005,  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 May 23, 2005, NRL
should  declare  or pay any cash  dividend  (other  than NRL's  regular  monthly
distributions  of $0.115  per share) 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.  The provisions of the preceding  sentence
will also apply to rights  distributed  by NRL on May 18, 2005  pursuant to that
certain  Rights  Agreement  dated as of May 13, 2005 between NRL and The Bank of
New York, as Rights Agent.

     Regular Monthly  Distributions.  NRL has publicly announced that it intends
to  declare  and pay  monthly  distributions  of $0.115  per share to holders of
record of shares.  Tendering  your  shares will not affect your right to receive
payment for these monthly distributions.

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;



     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 Trust, 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 as in effect on May 23, 2005,  (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 Trust's 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 Trust  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 May 23,
          2005),  (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);



     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.

     Each of the following  actions taken by NRL, and the  authorization of each
of the  following  actions  by  NRL's  board  of  directors  (collectively,  the
"Existing Breaches"),  constitutes an event that, pursuant to one or more of the
numbered  clauses  of  the  preceding  sentence,  permits  us  to  postpone  the
acceptance  for payment of and payment for,  shares  tendered,  and to amend the
Offer or terminate the Offer and not accept for payment any tendered shares:

     |X|  the  issuance by NRL of 139,535  shares to  Neuberger  Berman,  LLC, a
          sub-adviser  to NRL, at the then current net asset value per share for
          an aggregate of $3.0 million;

     |X|  the election by NRL to become  subject to the Maryland  Control  Share
          Acquisition  Act as  well as the  Maryland  Business  Combination  Act
          effective  immediately  after the  issuance  of  shares  to  Neuberger
          Berman, LLC;

     |X|  the announcement, commencement and consummation of NRL's issuer tender
          offer for 943,704 shares at a price of $20.00 per share;

     |X|  the  adoption of each of three Rights  Agreements  between NRL and the
          Bank of New York as  Rights  Agent  dated as of  September  23,  2004,
          January 18, 2005 and May 13, 2005,  respectively,  and the declaration
          and payment of dividends of rights under those agreements; and

     |X|  the  commencement  of a lawsuit  against  us seeking to enjoin us from
          consummating  our Offer on the basis that we allegedly  made  material
          false statements and omissions in our Offer to Purchase,  and claiming
          that our ownership of more than 3% of NRL's  outstanding  voting stock
          violates the Investment Company Act of 1940.

     We  have  determined  not to  rely  on the  announcement,  commencement  or
consummation  of NRL's self tender offer described above as grounds for avoiding
or delaying our obligation to accept for payment and pay for tendered shares, or
to amend  the  Offer or  terminate  the Offer and not  accept  for  payment  any
tendered shares.  However,  we reserve our rights to postpone the acceptance for
payment of and payment for, shares tendered, and to amend the Offer or terminate
the Offer and not accept for payment any tendered shares at any future date as a
result of the occurrence of any of the other Existing Breaches.

     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."



     Litigation  Regarding the Offer.  NRL has commenced a lawsuit against us in
the United States District Court for the District of Maryland  seeking to enjoin
us from  consummating  our Offer on the basis that we  allegedly  made  material
false  statements and omissions in our Offer to Purchase,  and claiming that our
ownership  of more  than 3% of  NRL's  outstanding  voting  stock  violates  the
Investment Company Act of 1940. We have filed certain counter claims against NRL
and its directors in this litigation. See "THE OFFER - Section 3."

     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.  NRL has indicated that NRL's board of directors  elected to subject
NRL to the Control Share Act on September 22, 2004, effective  immediately after
the issuance by NRL of 139,535 shares to Neuberger Berman,  LLC. The legality of
the issuance of shares to Neuberger  Berman,  LLC and the  applicability  of the
Control Share Act to us are issues involved in our litigation with NRL. Although
we do not believe that the issuance of shares to Neuberger Berman,  LLC is valid
or that the Control Share Statute  applies to us, the district court has not yet
issued a final  judgment  regarding  these matters and there can be no assurance
that the district court will agree with our position.

     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.  NRL has indicated that NRL's board of directors  elected
to subject NRL to the Business  Combination Act on September 22, 2004, effective
immediately  after the issuance by NRL of 139,535  shares to  Neuberger  Berman,
LLC. The legality of the issuance of shares to Neuberger Berman, LLC is an issue
involved  in our  litigation  with NRL,  and it will  affect  whether or not the
Business Combination Act applies to us. Although we believe that the issuance of
shares to Neuberger  Berman,  LLC was invalid and that consequently the Business
Combination  Act does not apply to us, the  district  court has not yet issued a
final  judgment  regarding  these matters and there can be no assurance that the
district court will agree with our position. We have no current plans to seek to
engage in any transaction  with NRL that we believe would  constitute a business
combination.


     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.

     We have  incurred  and expect to incur legal  expenses in  connection  with
litigation  commenced as a result of the defensive  actions taken by NRL's board
in response to our Offer.

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 Trust 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 filed with the SEC a Schedule TO dated September 10, 2004, an Amendment
No. 1 to Schedule TO dated October 1, 2004, an Amendment No. 2 to Schedule TO
dated October 7, 2004, an Amendment No. 3 to Schedule TO dated October 14, 2004,
an Amendment No. 4 to Schedule TO dated October 26, 2004, an Amendment No. 5 to
Schedule TO dated November 5, 2004 and an Amendment No. 7 to Schedule TO dated
May 24, 2005, under Exchange Act Rule 14d-3, together with exhibits, furnishing
additional information with respect to the Offer, and may file additional
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
May 24, 2005




                                                                      SCHEDULE I

         INFORMATION CONCERNING THE DIRECTORS AND EXECUTIVE OFFICERS OF
              BADLANDS AND TRUSTEES OF THE SOLE MEMBER 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 member of the board of managers and
executive officer of Badlands and of Laura Tatooles and Dr. Brian Sippy, who are
trustees of the Stewart Trust,  the sole member 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
        -------------              ----------------------                            --------------------------
                                                              
Stephen C. Miller                President & Member of the    |X|      Of Counsel with Krassa & Miller LLC, a law firm whose
1680 38th Street #800             Board of Managers since              principal business address is 1680 38th Street #800, Boulder,
Boulder, CO 80301                      December 2004                   CO 80301, from 1991 to present
                                                              |X|      President and General Counsel of BIA from 1999 to present
                                                              |X|      Manager of FAS from 1999 to present
                                                              |X|      Vice President of SIA from 1996 to present
                                                              |X|      Director of BIF from 2002 to October 15, 2004
                                                              |X|      President of BIF from 2002 to present
                                                              |X|      Director of BTF from 1999 to October 15, 2004
                                                              |X|      President of BTF from 1999 to present
                                                              |X|      Director of FF from 2003 to October 15, 2004
                                                              |X|      President of FF from 2003 to present
                                                              |X|      Officer of various other entities related to Mr. Horejsi
                                                              |X|      Vice President and Director of Badlands Trust Company,a South
                                                                       Dakota corporation, from 1997 until its dissolution
                                                                       on December 9, 2004

Ron Kukes                          Member of the Board of     |X|      President, Chief Executive Officer and a director of Alaska
3601 C. Street, Suite 600       Managers since May 10, 2005            First Bank & Trust, National Association from 1991 to present
Anchorage, AK 99503

Larry L. Dunlap                    Member of the Board of     |X|      President, Salina Auto Parts, Inc. from 1960 to July 2004
P.O. Box 121                    Managers since December 2004           (since retired)
Salina, KS 67402                                              |X|      Director of Badlands Trust Company, a South Dakota
                                                                       corporation, from 1997 until its dissolution on December 9,
                                                                       2004

Laura Tatooles                     Member of the Board of     |X|      Homemaker
607 Marian Square               Managers since May 10, 2005
Oak Brook, IL 60523                (also a trustee of the
                                  Stewart Trust, the sole
                                    member of Badlands)

Laura Rhodenbaugh               Treasurer and Member of the   |X|      Executive Assistant at FAS from 1999 to present
Fund Administrative Services      Board of Managers since     |X|      Treasurer of Badlands Trust Company, a South Dakota
200 S. Santa Fe, Suite 4               December 2004                   corporation, from 1997 until its dissolution on December 9,
Salina, KS 67401                                                       2004

Stephanie J. Kelley               Secretary since December    |X|      Secretary of BIF from 2002 to present
1680 38th Street #800                       2004              |X|      Secretary of FF from 2003 to present
Boulder, CO 80301                                             |X|      Assistant Secretary and Assistant Treasurer of various other
                                                                       entities related to Mr. Horejsi
                                                              |X|      Employee of FAS from 1999 to present

Brian D. Sippy, MD PhD              None (Trustee of the      |X|      Medical doctor (opthamologist) and Affiliate Faculty at the
7265 Old Grant Creek Road         Stewart Trust, the sole              University of Montana School of Pharmacy from 2003 to present
Missoula, MT 59808                  member of Badlands)       |X|      Associate, Vitreoretinal Service, Emory Eye Center, Atlanta,
                                                                       GA from 2001 to 2003.
                                                              |X|      Volunteer Faculty, VAMC and Grady Memorial Hospitals, Atlanta
                                                                       GA from 2000 to 2003
                                                              |X|      Associate, Comprehensive Opthalmology, Emery Eye Center,
                                                                       Atlanta GA  (Fall 2000)
                                                              |X|      Trustee of Mildred Horejsi Trust from 2002 to present






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:
                                [GRAPHIC OMITTED]



                             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 Amended and Restated 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:
                               [GRAPHIC OMITTED]
                            MACKENZIE PARTNERS, INC.

                               105 Madison Avenue
                            New York, New York 10016
                          (212) 929-5500 (Call Collect)
                                       or
                           (800) 322-2885 (Toll Free)

                       E-MAIL: proxy@mackenziepartners.com