UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

                ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934
                   For the Fiscal Year Ended December 31, 2001
                          Commission File No. 000-25767

                             Belair Capital Fund LLC
                             -----------------------
             (Exact name of registrant as specified in its charter)

          Massachusetts                             04-3404037
          -------------                ------------------------------------
     (State of organization)           (I.R.S. Employer Identification No.)


          The Eaton Vance Building
   255 State Street, Boston, Massachusetts                02109
   ----------------------------------------               -----
   (Address of principal executive offices)             (Zip Code)

Registrant's telephone number:          617-482-8260
                                ----------------------------

Securities registered pursuant to Section 12(b) of the Act:       None
                                                             --------------

Securities registered pursuant to Section 12(g) of the Act:

           Limited Liability Company Interests in the Fund ("Shares")
           ----------------------------------------------------------
                                (Title of class)

     Indicate  by check mark  whether the  Registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
Registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.   Yes   X    No
                                                -----     -----

     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of Registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ X ]

     Aggregate market value of the Shares held by  non-affiliates of Registrant,
based on the closing net asset value on February 28, 2002 was $1,635,016,963.76.
Calculation  of holdings by  non-affiliates  is based upon the  assumption,  for
these purposes only, that the Registrant's  manager,  its executive officers and
directors  and  persons  holding  5% or  more  of the  Registrant's  Shares  are
affiliates.

                           Incorporation by Reference
                           --------------------------

     The financial statements contained in Registrant's Form 10-K filed with the
Securities   and  Exchange   Commission  on  March  30,  2001   (Accession   No.
0000940394-01-500115)  have been  incorporated  into the following Parts of this
report: Part II and Part III.

                    The Exhibit Index is located on page 50.



                                     PART I
                                     ------

ITEM 1.  BUSINESS
- -----------------

     Belair Capital Fund LLC (the "Fund") is a Massachusetts  limited  liability
company  organized  in  1997  to  provide   diversification   and  tax-sensitive
investment management to investors who are "qualified  purchasers" as defined in
Section 2(a)(51)(A) of the Investment Company Act of 1940, as amended (the "1940
Act"), and the rules thereunder. The Fund commenced its investment operations on
February 6, 1998. The Fund conducted no operations prior to that date.

     The Fund  seeks to  achieve  long-term,  after-tax  returns  for  qualified
purchasers who have invested in the Fund  ("Shareholders")  by acquiring limited
liability  company  interests  ("Shares")  in the  Fund.  The Fund  pursues  its
investment  objective  primarily by investing  indirectly in Tax-Managed  Growth
Portfolio (the  "Portfolio"),  a  diversified,  open-end  management  investment
company  registered under the 1940 Act, with net assets of  approximately  $18.3
billion  as of  December  31,  2001.  The  Portfolio  was  organized  in 1995 as
successor to the investment  operations of Eaton Vance  Tax-Managed  Growth Fund
1.0 (formerly  Capital  Exchange  Fund),  a mutual fund  established in 1966 and
managed from inception for long-term,  after-tax returns. The Fund maintains its
indirect  investment  in the  Portfolio by  investing in Belvedere  Capital Fund
Company LLC (the "Company"),  a separate Massachusetts limited liability company
that  invests  exclusively  in the  Portfolio.  As of  December  31,  2001,  the
investment  assets of the Company  consisted  exclusively  of an interest in the
Portfolio with a value of $10.33  billion.  As of such date,  assets of the Fund
invested in the Company totaled $1.82 billion.

     The  investment  objective  of  the  Portfolio  is  to  achieve  long-term,
after-tax  returns for its investors by investing in a diversified  portfolio of
equity  securities.  The Portfolio  emphasizes  investments  in common stocks of
domestic and foreign growth  companies that are considered to be high in quality
and  attractive in their  long-term  investment  prospects.  Under normal market
conditions,  the Portfolio  invests at least 65% of its assets in common stocks.
Although the Portfolio may also invest in investment-grade  preferred stocks and
debt securities, purchases of such securities are normally limited to securities
convertible into common stocks and temporary investments in short-term notes and
government  obligations.  During periods in which the investment  adviser to the
Portfolio  believes that returns on common stock investments may be unfavorable,
the Portfolio may invest a portion of its assets in U.S. government  obligations
and high quality  short-term notes. The Portfolio's  holdings represent a number
of  different  industries.  Not more than 25% of the  Portfolio's  assets may be
invested in the securities of issuers having their principal  business  activity
in the  same  industry,  determined  as of the time of  acquisition  of any such
securities.

     In its  operations,  the Portfolio  seeks to achieve  long-term,  after-tax
returns in part by minimizing  the taxes  incurred by investors in the Portfolio
in connection with the Portfolio's investment income and realized capital gains.
Taxes  on   investment   income  are   minimized  by   investing   primarily  in
lower-yielding  securities.  Taxes on realized  capital  gains are  minimized by
avoiding or minimizing  the sale of securities  holdings with large  accumulated
capital gains. The Portfolio seeks to invest in a broadly diversified  portfolio
of stocks and to invest primarily in established  companies with characteristics
of above-average growth, predictability and stability that are acquired with the
expectation of being held for a period of years.  The Portfolio  generally seeks
to avoid realizing  short-term  capital gains. When a decision is made to sell a
particular  appreciated  security,  the Portfolio will select for sale the share
lots resulting in the most favorable tax treatment, generally those with holding
periods  sufficient to qualify for long-term  capital gains  treatment that have
the highest cost basis. The Portfolio may, when deemed prudent by its investment
adviser,  sell  securities to realize  capital losses that can be used to offset
realized gains.

     To  protect  against  price  declines  in  securities  holdings  with large
accumulated capital gains, the Portfolio may use various investment  techniques,
including,  but not limited to, the purchase of put options on securities  held,
equity  collars  (combining  the purchase of a put option and the sale of a call
option),  equity swaps, covered short sales, and the sale of stock index futures
contracts.  By using these techniques  rather than selling such securities,  the



Portfolio can reduce its exposure to price  declines in the  securities  without
realizing  substantial  capital  gains under  current tax law.  The  Portfolio's
ability to utilize covered short sales,  certain equity swaps and certain equity
collar  strategies  as a  tax-efficient  management  technique  with  respect to
holdings of  appreciated  securities  is limited to  circumstances  in which the
hedging  transaction  is closed  out  within  thirty  days  after the end of the
Portfolio's taxable year and the underlying  appreciated  securities position is
held unhedged for at least the next sixty days after such hedging transaction is
closed.  The use of these  investment  techniques  may require the  Portfolio to
commit or make available cash and, therefore, may not be available at such times
as the Portfolio has limited holdings of cash.

     Separate from its investment in the Portfolio through the Company, the Fund
invests through its subsidiary,  Belair Real Estate Corporation  ("BREC"),  in a
portfolio  of  income-producing   preferred  equity  interests  in  real  estate
operating  partnerships  generally affiliated with real estate investment trusts
("REITs")  that  are  publicly  traded  ("Partnership  Preference  Units"),  and
interests  in  real  estate  joint  ventures  ("Real  Estate  Joint   Ventures")
(collectively,  "real  estate  investments").  BREC may make other types of real
estate  investments,  such as interests in real properties  subject to long-term
leases.  BREC may purchase real estate investments from, and sell them to, other
investment funds sponsored by the Eaton Vance organization and REIT subsidiaries
thereof.

     Each  issue  of  Partnership  Preference  Units  held by BREC  pays,  or is
expected to pay, regular quarterly  dividends at fixed rates. None of the issues
of Partnership  Preference  Units is or will be registered  under the Securities
Act of 1933, as amended (the  "Securities  Act"), and each issue is thus subject
to restrictions  on transfer.  BREC invests in Partnership  Preference  Units of
issuers whose  preferred  equity or senior debt  securities  have been deemed by
BREC's investment  adviser to be of  investment-grade  quality as of the time of
purchase.  Each Real Estate Joint Venture in which BREC invests will be majority
owned by BREC. The principal minority investor in each Real Estate Joint Venture
(the  "Operating  Partner")  will own a  substantial  interest  therein and will
provide the  day-to-day  operating  management of the Real Estate Joint Venture,
subject to the oversight of a board of directors  controlled by BREC.  Operating
Partners  may  include  publicly-traded  REITs or their  affiliates,  as well as
private real estate  operating  companies.  It is expected that each Real Estate
Joint  Venture  entered  by BREC will be  structured  as  described  below.  The
property  owned by each Real Estate  Joint  Venture is expected to be  primarily
multi-family residential properties, but may include other types of properties.

     At December 31, 2001, BREC owned a controlling  interest in two Real Estate
Joint Ventures.  The assets of the Real Estate Joint Ventures consist  primarily
of multi-family  residential properties acquired from or in conjunction with the
Operating  Partner.  Real Estate  Joint  Ventures  distributable  cash flows are
allocated  such that BREC:  1) holds a priority  position  versus the  Operating
Partner with respect to a fixed annual preferred return;  and 2) participates on
a pro rata or reduced basis in distributable  cash flows in excess of the annual
preferred  return of BREC and a subordinated  preferred  return of the Operating
Partner. The Real Estate Joint Ventures include a buy/sell provision that can be
activated by either BREC or the Operating Partner after a fixed period of years.
Financing  for the Real Estate Joint  Ventures  consist  primarily of fixed-rate
secured  mortgage debt  obligations of the respective  Real Estate Joint Venture
that  generally are without  recourse to BREC and the Fund.  Equity capital also
was  invested  in the Real  Estate  Joint  Ventures  by BREC  and the  Operating
Partners. BREC's equity in the Real Estate Joint Ventures was acquired using the
proceeds  of  Fund  borrowings.  For a  description  of the  Real  Estate  Joint
Ventures, see Item 2 below.

     BREC is a Delaware corporation that operates in such a manner as to qualify
for taxation as a REIT under the Internal Revenue Code (the "Code").  As a REIT,
BREC  generally  is not  subject  to federal  income tax on that  portion of its
ordinary  income or taxable gain that it  distributes to its  stockholders  each
year. The Fund owns 100% of the common stock issued by BREC, and intends to hold
all of BREC's  common  stock at all times.  Additionally,  at December 31, 2001,
2,100 shares of Class A preferred stock were outstanding. The preferred stock is
owned by approximately  105 charitable  organizations.  As at December 31, 2001,
assets of the Fund invested in BREC totaled $462.9 million.

                                      -2-


     The Fund's  investments  in its real estate held  through BREC are financed
using  borrowings  under a seven-year  revolving  credit  facility  (the "Credit
Facility"),  which  includes  the  ability  for the Fund to  utilize  letters of
credit,  established with Merrill Lynch  International Bank Limited.  The Fund's
obligations  under the Credit  Facility  are  secured by a pledge of its assets,
including  BREC common  stock and shares of the  Company.  Borrowings  under the
Credit  Facility  are at an annual rate of LIBOR plus  0.45%,  based on interest
periods of one month to five years as selected by the Fund,  and fees on letters
of credit  are  charged at a rate of 0.45% per annum.  Interest  on  outstanding
borrowings  is  payable  at the  end of  each  interest  period,  but  not  less
frequently than  semi-annually.  The Fund also pays a commitment fee of 0.10% on
the  unused  loan  commitment  amount.  As of  December  31,  2001,  outstanding
borrowings under the Credit Facility totaled $558.769 million and $1.260 million
outstanding in letters of credit. The unused loan commitment amount was $229.971
million.

     The Fund has entered into  cancelable  interest rate swap  agreements  (the
"swap agreements") with Merrill Lynch Capital Services,  Inc. ("MLCS"),  to lock
in a positive  spread between the  distributions  expected from BREC's equity in
its  real  estate  investments  and the  interest  cost of the  associated  Fund
borrowings  under the  Credit  Facility.  The swap  agreements  are valued on an
ongoing basis by the Fund's investment adviser. Fluctuations in the value of the
real estate investments derived from other factors besides general interest rate
movements  (including   issuer-specific  and  sector-specific  credit  concerns,
property-specific  concerns and changes in interest  rate spread  relationships)
are not offset by changes in the value of the swap agreements.  The Fund has the
right to terminate  the swap  agreements  beginning in 2003,  generally at dates
corresponding  approximately  to the  initial  call  dates  of  the  Partnership
Preference  Units  held by  BREC.  MLCS is a  secured  party  under  the  Credit
Facility.  The obligations of MLCS under the  arrangements  are supported by the
guarantee of Merrill Lynch & Co., Inc.

     In addition to its investment in the Portfolio  through the Company and its
investment in BREC, the Fund may invest directly in traded physical  commodities
(other than  precious  metals)  and  certain  other types of assets that are not
securities.

     The Fund issued Shares to Shareholders at closings taking place on February
6,  April  20,  and June 25,  1998.  At the  three  closings,  an  aggregate  of
17,179,862 Shares were issued in exchange for Shareholder contributions totaling
$1,848.8 million. All Shareholder contributions (other than contributions by the
Fund's Manager) were made in the form of securities. At each closing, all of the
securities  contributed  by  Shareholders  were  exchanged  by the Fund into the
Company  for  shares  of  the  Company.  Immediately  thereafter,  all  of  such
securities  were  exchanged by the Company into the Portfolio for an interest in
the Portfolio.

     Shares  of the Fund were  privately  offered  and sold only to  "accredited
investors"  as  defined  in Rule  501(a)  under  the  Securities  Act  who  were
"qualified  purchasers" (as defined in Section 2(a)(51)(A) of the 1940 Act). The
offering was conducted by Eaton Vance  Distributors,  Inc.  ("EVD") as placement
agent and by certain  subagents  appointed by EVD in reliance upon the exemption
from registration provided by Rule 506 under the Securities Act.

     The Fund discontinued its private offering on June 25, 1998.

     The Fund has no officers or employees, inasmuch as its business affairs are
conducted  by its  Manager,  Eaton Vance  Management  ("EVM"),  a  Massachusetts
business  trust with  offices at The Eaton  Vance  Building,  255 State  Street,
Boston,  Massachusetts 02109, and its investment operations are conducted by its
investment adviser, Boston Management and Research, a wholly-owned subsidiary of
EVM.

                                      -3-


ITEM 2.  PROPERTIES.
- --------------------

     The Fund does not own any physical  properties,  other than indirectly as a
result of BREC's investments in Partnership Preference Units and two Real Estate
Joint Ventures.  At December 31, 2001, in addition to investments in Partnership
Preference Units,  BREC owned a majority interest in Bel Residential  Properties
Trust, which owns eleven  multi-family  residential  properties located in seven
states  (Texas,  Arizona,  Georgia,  North  Carolina,  Washington,  Colorado and
Florida),  and a majority  interest in Katahdin  Property Trust, LLC, which owns
six multi-family  residential properties located in five states (Florida,  North
Carolina, New Mexico, Texas and Washington).

ITEM 3.  LEGAL PROCEEDINGS.
- ---------------------------

     Although in the  ordinary  course of business,  the Fund,  BREC or the real
estate  investments  in which BREC has equity  interests may become  involved in
legal  proceedings,  the  Fund  is not  aware  of  any  material  pending  legal
proceedings  to which the Fund or BREC is a party or of which any of BREC's real
estate investments is the subject.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.
- -------------------------------------------------------------

     No items were  submitted  to a vote of security  holders  during the fiscal
year ended December 31, 2001.

                                     PART II
                                     -------

ITEM 5.  MARKET FOR THE FUND'S SHARES AND RELATED SHAREHOLDER MATTERS.
- ----------------------------------------------------------------------

     (a)  Market Information,  Restrictions on Transfer of Shares and Redemption
          of Shares.

     There is no  established  public trading market for the Shares of the Fund,
and the transfer of Shares is severely  restricted by the Operating Agreement of
the Fund.

     Other than  transfer to the Fund in a  redemption,  transfers of Shares are
expressly  prohibited  without the consent of EVM, which consent may be withheld
in its sole discretion for any reason or for no reason. The Shares have not been
and will not be  registered  under  the  Securities  Act,  and may not be resold
unless an exemption from such  registration is available.  Shareholders  have no
right to  require  registration  of the  Shares  and the Fund does not intend to
register  the  Shares  under the  Securities  Act or take any action to cause an
exemption  (whether  pursuant to Rule 144 of the Securities Act or otherwise) to
be available. The Fund is not and will not be registered under the 1940 Act, and
no transfer  of Shares may be made that would,  in the opinion of counsel to the
Fund,  result in the Fund being required to be registered under the 1940 Act. In
addition,  no transfer of Shares may be made  unless,  in the opinion of counsel
for the Fund,  such  transfer  would not result in  termination  of the Fund for
purposes of Section 708 of the Code or result in the  classification of the Fund
as an  association  or a publicly  traded  partnership  taxable as a corporation
under the Code. In no event shall all or any part of a  Shareholder's  Shares be
assigned to a minor or an  incompetent,  unless in trust for the benefit of such
person. Shares may be sold, transferred,  assigned or otherwise disposed of by a
Shareholder  only if, in the opinion of counsel,  such  transfer,  assignment or
disposition  would not violate federal  securities or state  securities or "blue
sky" laws (including investor qualification standards).

     Shares of the Fund may be  redeemed on any  business  day.  Redemptions  of
Shares  held for at least  three  years will be met at net asset  value.  Shares
redeemed  within three years of issuance are  generally  subject to a redemption
fee  equal to 1% of the net  asset  value of the  Shares  redeemed.  See Item 13
below. The Fund meets redemption requests principally by distributing securities
drawn from the  Portfolio,  but may also  distribute  cash.  If  requested  by a
redeeming  Shareholder,  the Fund will meet a redemption request by distributing
securities  that were  contributed by the redeeming  Shareholder,  provided that
such  securities  are  held in the  Portfolio  at the  time of  redemption.  The
securities  contributed  by a Shareholder  will not be  distributed to any other

                                      -4-


Shareholder  in the  Fund  (or to  any  other  investor  in the  Company  or the
Portfolio)  during  the  first  seven  years  following  their  contribution.  A
shareholder   redemption  request  within  seven  years  of  a  contribution  of
securities by such Shareholder will ordinarily be met by distributing securities
that  were  contributed  by such  Shareholder,  prior  to  distributing  to such
Shareholder any other securities held in the Portfolio.  Securities  contributed
by a Shareholder  may be  distributed to other  Shareholders  in the Fund (or to
other  investors in the Company or the  Portfolio)  after a holding period of at
least  seven  years  and,  if so  distributed,  would not be  available  to meet
subsequent  redemption  requests  made  by  the  contributing  Shareholder.   If
requested by a redeeming  Shareholder making a redemption of at least $1 million
occurring more than seven years after such Shareholder's  admission to the Fund,
the Fund will  generally  distribute to the redeeming  Shareholder a diversified
basket of securities  representing a range of industry groups that is drawn from
the Portfolio,  but the selection of individual  securities would be made by BMR
in its sole  discretion.  No Partnership  Preference  Units or other real estate
investments held by BREC will be distributed to meet a redemption  request,  and
"restricted  securities"  will  be  distributed  only  to  the  Shareholder  who
contributed such securities or such Shareholder's  successor in interest.  Other
than as set forth above,  the allocation of each redemption  between  securities
and cash and the selection of securities to be  distributed  will be at the sole
discretion of BMR. Distributed  securities may include securities contributed by
Shareholders  as  well  as  other  readily  marketable  securities  held  in the
Portfolio.  The value of securities  and cash  distributed  to meet a redemption
will equal the net asset value of the number of Shares being  redeemed  less the
applicable redemption fee, if any. The Fund's Credit Facility prohibits the Fund
from honoring redemption requests while there is outstanding an event of default
under the Credit Facility.

     The Fund may  compulsorily  redeem  all or a  portion  of the  Shares  of a
Shareholder  if the Fund has  determined  that such  redemption  is necessary or
appropriate to avoid registration of the Fund or the Company under the 1940 Act,
to avoid adverse tax or other  consequences to the Portfolio,  the Company,  the
Fund or the  Shareholders,  or to discharge  such  Shareholder's  obligation  to
reimburse the Fund for state taxes paid by the Fund on behalf of the Shareholder
and accrued  interest  thereon.  No redemption  fee is payable in the event of a
compulsory redemption.

     The high and low net asset  values per Share of the Fund  during  each full
quarterly period within the Fund's fiscal years ended December 31, 2001 and 2000
are as follows:

          Quarter Ended                High                   Low
          -------------                ----                   ---
            12/31/01                  $123.24               $103.65
             9/30/01                   126.11                 94.94
             6/30/01                   133.78                111.25
             3/31/01                   136.62                112.50
            12/31/00                   141.76                128.05
             9/30/00                   146.69                134.49
             6/30/00                   141.35                124.40
             3/31/00                   143.52                125.05

     There are no  outstanding  options or warrants to purchase,  or  securities
convertible into, Shares of the Fund. Shares of the Fund cannot be sold pursuant
to Rule 144 under the Securities  Act, and the Fund does not propose to publicly
offer any of its Shares at any time.

     (b)  Record Holders of Shares of the Fund.

     As of February  28,  2002,  there were 597 record  holders of Shares of the
Fund.

     (c)  Distributions.

     Except as provided in the next  paragraph,  the Fund intends to make annual
income  distributions  approximately  equal to the amount of its net  investment
income,  if any, and annual capital gains  distributions  equal to approximately
22% of the  amount  of its  net  realized  capital  gains,  if any,  other  than

                                      -5-


precontribution  gain  allocated to a Shareholder  in  connection  with a tender
offer or other extraordinary corporate event involving a security contributed by
such  Shareholder.  In  addition,  whenever  a  distribution  in  respect  of  a
precontribution   gain  is  made,  the  Fund  intends  to  make  a  supplemental
distribution   generally   equal   to   approximately   6%  of   the   allocated
precontribution   gain  or  such  other  percentage  as  deemed  appropriate  to
compensate  Shareholders  receiving such distributions for taxes that may be due
in connection with the precontribution gain and supplemental distributions.  The
Fund's  distribution  rates with respect to realized  gains may be adjusted at a
future time to reflect  changes in the  effective  maximum  marginal  individual
federal  tax  rate   applicable   to  long-term   capital   gains.   Shareholder
distributions   with   respect   to   net   investment   income   and   realized
post-contribution  gains  will be made pro rata in  proportion  to the number of
Shares held as of the record date of the  distribution.  Distributions  that are
made  in  respect  of  realized   precontribution   gains  and  the   associated
supplemental  distributions will be made solely to the Shareholders to whom such
gain is  allocated.  The Fund's net  investment  income and net  realized  gains
include the Fund's allocated share of the net investment income and net realized
gains of the Company and,  indirectly,  the Portfolio  plus all income earned on
the Fund's direct and indirect investments, less all actual and accrued expenses
of the Fund and BREC. The Fund's Credit Facility  prohibits the Fund from making
any distribution to Shareholders  while there is outstanding an event of default
under the Credit Facility.

     On December 31, 2001,  the Fund made a  distribution  of $1.22 per Share to
Shareholders of record on December 28, 2001. On December 29, 2000, the Fund made
a  distribution  of $1.61 per share to  Shareholders  of record on December  28,
2000.

     (d)  Recent Sales of Unregistered Securities.

     The Fund held its  initial  closing  on  February  6,  1998,  at which time
qualified purchasers contributed cash of $100,000* and equity securities with an
aggregate  exchange  value of  $600,662,712  in  exchange  for an  aggregate  of
5,982,693.481  Shares of the Fund. Shares of the Fund were privately offered and
sold  only to  "accredited  investors"  as  defined  in Rule  501(a)  under  the
Securities  Act  who  were   "qualified   purchasers"  (as  defined  in  Section
2(a)(51)(A) of the 1940 Act) in certain states through EVD, the placement agent,
and certain  subagents  appointed  by EVD in reliance  upon the  exemption  from
registration provided by Rule 506 under the Securities Act.

     The Fund held a second  closing on April 20, 1998, at which time  qualified
purchasers  contributed  equity  securities with an aggregate  exchange value of
$631,286,477 in exchange for an aggregate of  5,609,299.634  Shares of the Fund.
The Fund  held a third  and  final  closing  on June  25,  1998,  at which  time
qualified  purchasers  contributed  equity securities with an aggregate exchange
value of  $616,885,067 in exchange for an aggregate of  5,587,868.885  Shares of
the Fund. In connection with each of the foregoing closings,  Shares of the Fund
were privately offered and sold only to accredited  investors who were qualified
purchasers in the manner described above.

*  Contributed  by EVM  in exchange  for 1,000  Shares of  the Fund.  No selling
   commission applied to such 1,000 Shares.

                                      -6-


ITEM 6.  FINANCIAL INFORMATION.
- -------------------------------

The Fund  commenced  its  investment  operations  on February  6, 1998,  and the
consolidated  data referred to below reflects the period commencing on that date
through  December  31, 1998 (the end of the Fund's  first  fiscal  year) and the
fiscal years ended December 31, 1999, 2000 and 2001.




Table of Selected Financial Data                                      Fiscal Year Ended December 31
- --------------------------------        -----------------------------------------------------------------------------------------
                                                                                                      
                                             2001                   2000                      1999                     1998
                                             ----                   ----                      ----                     ----
Total investment income                 $   91,896,767         $   86,023,141            $   59,436,107           $   34,740,028

Interest expense                        $   59,681,065         $   57,304,272            $   36,722,400           $   24,793,685

Total expenses
(including interest expense)            $   84,221,693         $   75,194,663            $   50,382,824           $   32,933,527

Net investment income                   $    5,443,857         $   10,187,457            $    9,053,283           $    1,806,501

Minority interest in net income         $    2,231,217         $      641,021                 ---                      ---

Net realized gain (loss)                $   17,059,547         $   29,455,703            $  (38,647,548)          $  (55,088,152)

Net change in unrealized
appreciation (depreciation)             $ (241,417,383)        $   16,818,313            $  293,174,886           $  213,360,195

Net increase (decrease) in net
assets from operations                  $ (218,913,979)        $   56,461,473            $  263,580,621           $  160,078,544


Total assets                            $2,543,067,122         $2,795,549,632            $2,759,005,507           $2,539,968,731

Loan payable                            $  558,769,000         $  643,000,000            $  655,000,000           $  583,000,000

Net assets                              $1,687,637,826         $2,010,997,840            $2,094,369,753           $1,932,848,372

Shares outstanding                          14,376,567             15,106,086                15,900,744               16,568,833

Net Asset Value and
Redemption Price per Share                     $117.39                $133.13                   $131.72                  $116.66

Distribution paid per Share                      $1.22                  $1.61                     $1.27                    $0.43


Item 7.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations.
- --------------------------------------------------------------------------------

Results of Operations
- ---------------------

     Increases and decreases in the Fund's net asset value per Share are derived
from net investment income or loss, and realized and unrealized gains and losses
on  investments,  including  securities  investments  held  through  the  Fund's
indirect  interest   (through  the  Company)  in  the  Portfolio,   real  estate
investments held through BREC and any direct  investments of the Fund.  Expenses
of the Fund include its pro-rata share of the expenses of BREC, the Company, and
indirectly  the  Portfolio,  as well as the actual and  accrued  expenses of the
Fund.  The Fund's most  significant  expense is interest  incurred on borrowings
under the Credit  Facility.  Fund  borrowings  are used primarily to finance the
purchase  of real estate  investments  through  BREC.  The Fund's  realized  and
unrealized  gains and losses on investments  are based on its allocated share of
the realized and unrealized gains and losses of the Company,  and indirectly the
Portfolio,  as well as realized and  unrealized  gains and losses on real estate
investments  held through BREC. The realized and unrealized  gains and losses on
investments have the most  significant  impact on the Fund's net asset value per
Share and result from sales of such  investments and changes in their underlying
value.  The investments of the Portfolio  consist  primarily of common stocks of

                                      -7-

domestic and foreign growth  companies that are considered to be high in quality
and attractive in their long-term investment  prospects.  Because the securities
holdings  of the  Portfolio  are broadly  diversified,  the  performance  of the
Portfolio  cannot  be  attributed  to one  particular  stock  or one  particular
industry or market  sector.  The  performance  of the Portfolio and the Fund are
substantially  influenced by the overall  performance of the United States stock
market,  as well as by the  relative  performance  versus the overall  market of
specific  stocks and classes of stocks in which the  Portfolio  maintains  large
positions.  Through the impact of interest  rates on the valuation of the Fund's
real estate  investments held through BREC and its positions in swap agreements,
the performance of the Fund is also affected by movements in interest rates and,
particularly,  changes in credit spread relationships.  On a combined basis, the
Fund's real estate  investments  and interest  rate swaps  generally  decline in
value when credit spreads widen (as fixed income markets grow more  risk-averse)
and generally increase in value when credit spreads tighten.

     For the fiscal year ended  December  31,  1999,  the Fund  achieved a total
return of 14.07%. This return reflects an increase in the Fund's net asset value
per Share from $116.66 to $131.72,  and the payment of a  distribution  of $1.27
per share at the conclusion of the year. For  comparison,  the Standard & Poor's
500 Index (the "S&P  500"),  an  unmanaged  index  commonly  used to measure the
performance of U.S. stocks, had a total return of 21.03% over the same period.

     For the fiscal year ended  December  31,  2000,  the Fund  achieved a total
return of 2.28%.  This return reflects an increase in the Fund's net asset value
per Share from $131.72 to $133.13,  and the  distribution  of $1.61 per share at
the  conclusion of the year. For  comparison,  the S&P 500 had a total return of
- -9.10% over the same period.

     For the fiscal year ended  December 31,  2001,  the Fund's total return was
- -10.92%. This return reflects a decrease in the Fund's net asset value per Share
from  $133.13  to  $117.39,  and the  distribution  of  $1.22  per  share at the
conclusion  of the year.  For  comparison,  the S&P 500,  had a total  return of
- -11.88% over the same period.

     The year 2001  witnessed  a  significant  slowing  of the U.S.  and  global
economies,  characterized by deteriorating  corporate  profits,  job layoffs and
sharply lower capital spending.  Against this discouraging  backdrop, the equity
markets moved  dramatically lower through much of the year. The tragic events of
September 11th served to accelerate the downward trend. In their wake,  consumer
spending  declined sharply and the U.S. economy slid into recession in the third
quarter as the nation's Gross Domestic  Product  contracted 1.3%, the first such
quarterly decline since 1991. The initial estimates from the Commerce Department
for the fourth quarter indicated that GDP grew by a modest 0.2%. In an effort to
stimulate economic activity, the Federal Reserve has continued the accommodative
monetary  policy it began in January 2001. By year-end,  the Fed had lowered its
benchmark Federal Funds rate - a key short-term  interest rate barometer - on 11
occasions by a total of 475 basis points (4.75%).

     Even as the economy  continued to struggle in the fourth quarter,  the U.S.
equity markets started to gain some traction in October.  The fourth quarter saw
a sharp rebound from the  September  lows,  led by  technology  stocks and other
aggressive sectors of the market. But the late gains were not sufficient for the
broad market to avoid its second consecutive year of negative returns.

     The combined impact on performance of the Fund's investments and activities
outside of the Portfolio was modestly negative. For the year, the performance of
the Fund trailed that of the  Portfolio  by 1.25% for the year.  Investments  in
Partnership   Preference   Units  benefited  from  generally   favorable  issuer
performance  and a narrowing of interest rate spreads  across many  fixed-income
markets,  particularly in the first half of the year. The Fund's  investments in
Real Estate Joint Ventures also generally performed well. Asset values were well
maintained and operating results,  although weaker toward year-end, were in line
with  expectations.  The  value of the  Fund's  interest  rate  swap  agreements
declined  as  interest  rates  fell,  more than fully  offsetting  the  positive
contribution from the Fund's real estate investments.

                                      -8-

Liquidity and Capital Resources
- -------------------------------

     As of December 31, 2001,  the Fund had  outstanding  borrowings of $558.769
million  and  unused  loan  commitments  of  $229.971  million  under the Credit
Facility  established with Merrill Lynch International Bank Limited, the term of
which  extends  until  February 6, 2005.  As of December 31, 2001,  the Fund had
outstanding  letters of credit of $1.26  million  that  expire  during  2002 and
automatically  extend for one-year  periods,  not to extend  beyond  February 7,
2005. As of December 31, 2000 and 1999, the Fund had  outstanding  borrowings of
$643.0  million  (with  unused loan  commitments  of $147.0  million) and $655.0
million  under the Credit  Facility  (with no unused loan  commitment  amounts),
respectively.  The Credit Facility is being used primarily to finance the Fund's
equity in its real estate  investments.  The Credit Facility will continue to be
used for such purposes in the future,  as well as to provide for any  short-term
liquidity  needs of the Fund.  In the future,  the Fund may increase the size of
the Credit  Facility  (subject to lender  consent) and the amount of outstanding
borrowings thereunder for these purposes.

     The Fund may redeem shares of the Company at any time. Both the Company and
the  Portfolio   follow  the  practice  of  normally   meeting   redemptions  by
distributing securities,  consisting,  in the case of the Company, of securities
drawn  from  the  Portfolio.  The  Company  and  the  Portfolio  may  also  meet
redemptions  by  distributing  cash. As of December 31, 2001,  the Portfolio had
cash and short-term  investments  totaling  $421.0  million,  compared to $314.2
million  and $642.7  million as of  December  31, 2000 and  December  31,  1999,
respectively.  The Portfolio participates in a $150 million multi-fund unsecured
line of credit  agreement with a group of banks.  The Portfolio may  temporarily
borrow  from the line of credit to  satisfy  redemption  requests  in cash or to
settle investment  transactions.  The Portfolio had no outstanding borrowings at
December  31, 2001,  December 31, 2000 or December 31, 1999.  As of December 31,
2001, the net assets of the Portfolio  totaled $18.3 billion,  compared to $18.4
billion  and $15.1  billion as of  December  31,  2000 and  December  31,  1999,
respectively.  To ensure liquidity for investors in the Portfolio, the Portfolio
may not  invest  more  than 15% of its net  assets  in  illiquid  assets.  As of
December  31,  2001,  restricted  securities,  which  are  considered  illiquid,
constituted  2.0% of the net assets of the Portfolio,  compared to 2.7% and 5.0%
as of December 31, 2000 and December 31, 1999, respectively.

     The Partnership  Preference Units held by BREC are not registered under the
Securities Act and are subject to substantial restrictions on transfer. As such,
they are considered illiquid.  The liquidity of BREC's Real Estate Joint Venture
investments  is  extremely  limited,  and  relies  principally  upon a  buy/sell
arrangement  with the  Operating  Partners  that is invokable  after a specified
period (up to ten years) after the  formation of the Real Estate Joint  Venture.
Transfers of BREC's  interest in the Real Estate Joint Ventures to parties other
than the Operating  Partner  thereof are  constrained  by terms of the operating
management  agreements,  buy/sell  arrangements with the Operating Partner,  and
lender consent requirements.

     Redemptions  of Fund Shares are met  primarily by  distributing  securities
drawn from the Portfolio,  although cash may also be  distributed.  Shareholders
generally do not have the right to receive the proceeds of Fund  redemptions  in
cash.

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS.
- ----------------------------------------------------------------------

     a)   Quantitative Disclosure about Market Risk.

Interest Rate Risk
- ------------------

The Fund's  primary  exposure to interest rate risk arises from  investments  in
real estate that are financed with floating rate bank  borrowings.  The interest
rate on  borrowings  under  the  Fund's  Credit  Facility  is reset  at  regular
intervals  based on a fixed and  predetermined  premium to LIBOR for  short-term
extensions of credit. The Fund utilizes cancelable interest rate swap agreements
to fix the cost of its  borrowings  over the term of the Credit  Facility and to

                                      -9-

mitigate  the impact of  interest  rate  changes on the Fund's net asset  value.
Under the  terms of the  interest  rate swap  agreements,  the Fund  makes  cash
payments at fixed rates in exchange for floating rate  payments  that  fluctuate
with  three-month  LIBOR.  In the future,  the Fund may use other  interest rate
hedging  arrangements  (such  as  caps,  floors  and  collars)  to fix or  limit
borrowing costs. The use of interest rate hedging  arrangements is a specialized
activity  that may be  considered  speculative  and which can expose the Fund to
significant loss.

The following table summarizes the contractual  maturities and  weighted-average
interest rates  associated  with the Fund's  significant  non-trading  financial
instruments.  The Fund has no market risk sensitive instruments held for trading
purposes.  This information  should be read in conjunction with Notes 7 and 8 to
the condensed consolidated financial statements.



                                                  Interest Rate Sensitivity
                                     Principal (Notional) Amount by Contractual Maturity
                                          For the Twelve Months Ended December 31,

                          2002    2003    2004      2005      2006    Thereafter      Total        Fair Value
                        ---------------------------------------------------------------------------------------
                                                                           
Rate sensitive
liabilities:
Long term debt-
 variable rate                                  $558,769,000                       $558,769,000   $558,769,000
Credit Facility
Average
 interest rate                                      2.33%                              2.33%

Rate sensitive
 derivative financial
 instruments:
Pay fixed/
 Receive variable
 interest rate swap
 contracts                                      $674,373,000                       $674,373,000   $(29,867,703)
Average
 pay rate                                           6.86%                              6.86%
Average
 receive rate                                       2.33%                              2.33%


     b)   Qualitative Information About Market Risk

The value of Fund Shares may not increase or may decline. The performance of the
Fund fluctuates. There can be no assurance that the performance of the Fund will
match that of the United States stock market or that of other equity  funds.  In
managing  the  Portfolio  for  long-term,  after-tax  returns,  the  Portfolio's
investment adviser generally seeks to avoid or minimize sales of securities with
large  accumulated  capital  gains,  including  contributed   securities.   Such
securities  constitute  a  substantial  portion of the assets of the  Portfolio.
Although the  Portfolio  may utilize  certain  management  strategies in lieu of
selling appreciated securities, the Portfolio's,  and hence the Fund's, exposure
to losses during stock market  declines may  nonetheless  be higher than that of
funds   that  do  not   follow  a   general   policy   of   avoiding   sales  of
highly-appreciated securities.

The Portfolio invests in securities issued by foreign companies and the Fund may
acquire foreign  investments.  Foreign  investments  involve  considerations and
possible risks not typically associated with investing in the United States. The
value of foreign  investments  to U.S.  investors  may be adversely  affected by
changes in currency rates. Foreign brokerage commissions, custody fees and other
costs of investing are generally  higher than in the United States,  and foreign
investments  may be less liquid,  more  volatile and more subject to  government
regulation  than in the United States.  Foreign  investments  could be adversely
affected  by  other  factors  not  present  in  the  United  States,   including
expropriation,  confiscatory  taxation,  lack of uniform accounting and auditing
standards,  armed conflict,  and potential  difficulty in enforcing  contractual
obligations.

                                      -10-


Risks of Certain Investment Techniques
- --------------------------------------

In  managing  the  Portfolio,  the  investment  adviser  may  purchase  or  sell
derivative   instruments  (which  derive  their  value  by  reference  to  other
securities,  indices,  instruments,  or currencies) to hedge against  securities
price declines and currency movements and to enhance returns.  Such transactions
may include,  without  limitation,  the purchase and sale of stock index futures
contracts  and options on stock index  futures;  the purchase of put options and
the sale of call options on securities held;  equity swaps; and the purchase and
sale of forward currency exchange contracts and currency futures.  The Portfolio
may make short sales of securities  provided that an equal amount is held of the
security  sold  short  (a  covered  short  sale)  and may  also  lend  portfolio
securities.  The use of these  investment  techniques is a specialized  activity
that  may be  considered  speculative  and  which  can  expose  the Fund and the
Portfolio  to  significant  risk of loss.  Successful  use of  these  investment
techniques is subject to the ability and performance of the investment  adviser.
The Fund's and the Portfolio's  ability to meet their investment  objectives may
be adversely affected by the use of these techniques. The writer of an option or
a party to an  equity  swap may  incur  losses  that  substantially  exceed  the
payments, if any, received from a counterparty. Swaps, caps, floors, collars and
over-the-counter  options are private contracts in which there is also a risk of
loss in the event of a default on an obligation to pay by the counterparty. Such
instruments  may be  difficult  to value,  may be illiquid and may be subject to
wide  swings in  valuation  caused  by  changes  in the price of the  underlying
security,  index,  instrument  or  currency.  In  addition,  if the  Fund or the
Portfolio  has  insufficient  cash  to meet  margin,  collateral  or  settlement
requirements,   it  may  have  to  sell   assets  to  meet  such   requirements.
Alternatively, should the Fund or the Portfolio fail to meet these requirements,
the counterparty or broker may liquidate positions of the Fund or the Portfolio.
The Portfolio may also have to sell or deliver securities  holdings in the event
that it is not able to purchase securities on the open market to cover its short
positions or to close out or satisfy an exercise  notice with respect to options
positions it has sold.  In any of these cases,  such sales may be made at prices
or in circumstances that the investment adviser considers unfavorable.

The Portfolio's ability to utilize covered short sales, certain equity swaps and
certain equity collar strategies (combining the purchase of a put option and the
sale of a call option) as a tax-efficient  management  technique with respect to
holdings of  appreciated  securities  is limited to  circumstances  in which the
hedging  transaction  is  closed  out  within  thirty  days  of  the  end of the
Portfolio's taxable year and the underlying  appreciated  securities position is
held unhedged for at least the next sixty days after such hedging transaction is
closed.  There  can be no  assurance  that  counterparties  will at all times be
willing to enter into covered short sales,  interest  rate hedges,  equity swaps
and other derivative  instrument  transactions on terms satisfactory to the Fund
or the  Portfolio.  The  Fund's and the  Portfolio's  ability to enter into such
transactions  may also be  limited  by  covenants  under  the  Fund's  revolving
securitization  facility,  the  federal  margin  regulations  and other laws and
regulations.  The  Portfolio's  use  of  certain  investment  techniques  may be
constrained  because  the  Portfolio  is  a  diversified,   open-end  management
investment  company  registered  under the  Investment  Company  Act of 1940 and
because other  investors in the Portfolio  are  regulated  investment  companies
under  Subchapter M of the Internal  Revenue  Code.  Moreover,  the Fund and the
Portfolio are subject to restrictions under the federal securities laws on their
ability to enter into  transactions in respect of securities that are subject to
restrictions on transfer pursuant to the Securities Act.

Risks of Investing in Real Estate Investments and Leverage
- ----------------------------------------------------------

The success of BREC's real estate  investments  depends in part on many  factors
related to the real estate market.  These factors include,  without  limitation,
general economic  conditions,  the supply and demand for different types of real
properties, the financial health of tenants, the timing of lease expirations and
terminations,  fluctuations  in rental rates and  operating  costs,  exposure to
adverse  environmental  conditions  and losses from  casualty  or  condemnation,
interest rates,  availability of financing,  managerial performance,  government
rules  and  regulations,  and  acts of God  (whether  or not  insured  against).
Partnership  Preference  Units also depend upon factors  relating to the issuing
partnerships that may affect such partnerships'  profitability and their ability
to make  distributions  to  holders  of  Partnership  Preference  Units.  BREC's

                                      -11-


investments  in  interests in Real Estate Joint  Ventures may be  influenced  by
decisions  which the Operating  Partner may make on behalf of the property owned
thereby and potential  changes in the specific real estate  sub-markets in which
the  properties  are  located.  The debt of each Real  Estate  Joint  Venture is
fixed-rate,  secured by the underlying  properties and with limited  recourse to
BREC.  However,  changes in interest  rates,  the  availability of financing and
other  financial  conditions can have a material  impact on property  values and
therefore on the value of BREC's equity interest. There can be no assurance that
BREC's  ownership  of  real  estate  investments  will be an  economic  success.
Moreover,  the success of any Real Estate Joint  Venture  investment  depends in
large part upon the  performance of the Operating  Partner.  Operating  Partners
will be subject to substantial  conflicts of interest in structuring,  operating
and winding up the Real Estate Joint Ventures.  Operating  Partners will have an
economic  incentive to maximize the prices at which they sell properties to Real
Estate  Joint  Ventures  and to  minimize  the  prices  at  which  they  acquire
properties  from Real  Estate  Joint  Ventures.  Operating  Partners  may devote
greater  attention or more resources to managing their  wholly-owned  properties
than  properties  held  by  Real  Estate  Joint  Ventures.   Future   investment
opportunities  identified  by  Operating  Partners  will more  likely be pursued
independently,  rather than through,  the Real Estate Joint Ventures.  Financial
difficulties  encountered  by Operating  Partners in their other  businesses may
interfere with the operations of Real Estate Joint Ventures.

Although  intended to add to returns,  the  borrowing of funds to purchase  real
estate investments exposes the Fund to the risk that the returns achieved on the
real estate  investments  will be lower than the cost of  borrowing  to purchase
such  assets  and  that the  leveraging  of the  Fund to buy  such  assets  will
therefore  diminish  the  returns  to be  achieved  by the Fund as a  whole.  In
addition, there is a risk that the availability of financing will be interrupted
at some future  time,  requiring  the Fund to sell  assets to repay  outstanding
borrowings  or a portion  thereof.  It may be  necessary  to make such  sales at
unfavorable prices. The Fund's obligations under the Credit Facility are secured
by a pledge of its assets.  In the event of default,  the lender  could elect to
sell  assets of the Fund  without  regard to  consequences  of such  action  for
Shareholders.  The rights of the lender to receive  payments  of interest on and
repayments   of  principal  of  borrowings  is  senior  to  the  rights  of  the
Shareholders.  Under the terms of the Credit Facility, the Fund is not permitted
to make  distributions of cash or securities while there is outstanding an event
of default under the Credit Facility. During such periods, the Fund would not be
able to honor redemption requests or make cash distributions.

The  valuations  of  Partnership  Preference  Units held by the Fund through its
investment in BREC fluctuate over time to reflect, among other factors,  changes
in interest rates,  changes in the perceived  riskiness of such units (including
call  risk),  changes  in the  perceived  riskiness  of  comparable  or  similar
securities trading in the public market and the relationship  between supply and
demand for  comparable  or  similar  securities  trading  in the public  market.
Increases in interest  rates and  increases in the  perceived  riskiness of such
units or comparable or similar securities will adversely affect the valuation of
the Partnership  Preference  Units.  The ongoing value of BREC's  investments in
Real Estate Joint Ventures will be substantially  uncertain.  BREC's investments
in Real Estate Joint Ventures generally will be stated at estimated market value
based on  independent  valuations,  assuming an orderly  disposition  of assets.
Detailed  investment   evaluations  will  be  performed  annually  and  reviewed
periodically.   Interim  valuations  will  reflect  results  of  operations  and
distributions,  and may be adjusted to reflect  significant  changes in economic
circumstances  since the most  recent  independent  evaluation.  Given that such
valuations  include many  assumptions,  including but not limited to, an orderly
disposition of assets, values may differ from amounts ultimately realized.

Fluctuations  in the value of real estate  investments  derived  from changes in
general  interest  rates can be expected to be offset in part (but not entirely)
by changes in the value of interest rate swap  agreements or other interest rate
hedges entered into by the Fund with respect to its borrowings  under the Credit
Facility.  Fluctuations  in the value of real estate  investments  derived  from
other factors besides general interest rate movements (including issuer-specific
and sector-specific credit concerns,  property-specific  concerns and changes in
interest rate spread  relationships)  will not be offset by changes in the value
of interest rate swap  agreements or other  interest rate hedges entered into by
the Fund.  Changes in the  valuation  of real estate  investments  not offset by
changes in the valuation of interest rate swap agreements or other interest rate
hedges  entered  into by the Fund  will  cause  the  performance  of the Fund to

                                      -12-


deviate from the performance of the Portfolio. Over time, the performance of the
Fund can be expected to be more volatile than the performance of the Portfolio.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
- -----------------------------------------------------

     The Fund's financial statements and auditor's report thereon for the fiscal
year ended December 31, 2000, appearing on page 20 through 49 of the Fund's Form
10-K filed with the  Securities  and Exchange  Commission on March 30, 2001, are
incorporated herein by reference. The Fund's financial statements for the fiscal
year ended  December 31,  2001,  together  with the  auditors'  report  thereon,
appearing on pages 18 through 48 hereof, are incorporated here by reference.

The following is a summary of unaudited  quarterly  results of operations of the
Fund for 2001 and 2000.

                                                   2001
                           -----------------------------------------------------
                              First        Second         Third       Fourth
                             Quarter       Quarter       Quarter      Quarter
                           -----------------------------------------------------

Investment income          $19,805,073   $14,355,407   $25,329,596  $32,406,691

Minority interest in net
 income of controlled
 subsidiary                   ($15,751)    ($174,292)    ($562,905) ($1,478,269)

Net investment income       $1,675,767   ($6,242,914)   $1,990,652   $8,020,352

Per share data:
Investment income                $1.32         $0.98         $1.73        $2.25

Net investment income            $0.11        ($0.42)        $0.14        $0.56


                                                   2000
                           -----------------------------------------------------
                              First        Second         Third       Fourth
                             Quarter       Quarter       Quarter      Quarter
                           -----------------------------------------------------

Investment income          $16,288,296   $18,320,471   $16,223,997  $35,190,377

Minority interest in
 net income of
 controlled subsidiary              $0            $0       $42,579    ($683,600)

Net investment income       $2,825,857    $3,341,372   ($7,139,366) $11,159,594

Per share data:
Investment income                $1.06         $1.20         $1.07        $2.33

Net investment income            $0.18         $0.22        ($0.47)       $0.74


ITEM  9.  CHANGES  IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
          FINANCIAL DISCLOSURES.
- --------------------------------------------------------------------------------

     There  have been no  changes  in, or  disagreements  with,  accountants  on
accounting and financial disclosures.

                                      -13-


                                    PART III
                                    --------

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS.
- -------------------------------------------

     The Fund has no  individual  directors or executive  officers.  The Fund is
managed  by  EVM.  Each  of the  Fund,  BREC  and the  Portfolio  engage  Boston
Management and Research ("BMR"), a wholly-owned subsidiary of EVM, as investment
adviser.  EVM, its affiliates  and  predecessor  companies have been  investment
advisers  to  individuals  and  institutions  since 1924 and have been  advising
investment  companies  since  1931.  BMR and EVM  currently  have  assets  under
investment management of more than $55 billion. EVM is a wholly-owned subsidiary
of Eaton  Vance  Business  Trust,  which is  wholly-owned  by Eaton  Vance Corp.
("EVC"),  a publicly-held  holding company which,  through its  subsidiaries and
affiliates,  engages  primarily in  investment  management,  administration  and
marketing activities. The non-voting common stock of EVC is listed and traded on
the New York Stock  Exchange.  All shares of the voting  common stock of EVC are
held in a voting trust,  the voting trustees of which are senior officers of the
Eaton Vance organization. Eaton Vance, Inc. ("EV"), a wholly-owned subsidiary of
EVC, is the sole trustee of Eaton Vance  Business  Trust,  EVM and BMR,  each of
which is a Massachusetts business trust. The names of the executive officers and
the  directors  of EV and their  ages and  principal  occupations  are set forth
below:

DIRECTORS AND EXECUTIVE OFFICERS OF EATON VANCE, INC.

     James B. Hawkes,  (60), is Chairman,  President and Chief Executive Officer
of EVM,  BMR,  EVC and EV and a Director of EVC and EV. He is also a Trustee and
an officer of various  investment  companies  managed by EVM or BMR and has been
employed by the Eaton Vance organization for 30 years.

     Thomas E. Faust Jr., (43), is Executive Vice President of Eaton Vance, BMR,
EVC and EV, and Chief  Equity  Investment  Officer of Eaton Vance and BMR. He is
also an officer of various  investment  companies  managed by Eaton Vance or BMR
and has been employed by the Eaton Vance organization for 15 years.

     Alan R. Dynner, (61), is Vice President and Chief Legal Officer of EVM, BMR
and EVC,  and  Secretary  and  Clerk of EV.  He is also an  officer  of  various
investment companies managed by EVM or BMR. He joined Eaton Vance on November 1,
1996.

     William M. Steul,  (59), is Vice President and Chief  Financial  Officer of
EVM, BMR, EVC and EV. He joined Eaton Vance in December 1994.

ITEM 11.  EXECUTIVE COMPENSATION.
- ---------------------------------

     Under  the  terms of the  Fund's  investment  advisory  and  administrative
agreement with BMR, BMR receives a monthly  advisory and  administrative  fee at
the rate of 1/20th of 1%  (equivalent  to 0.60%  annually) of the average  daily
gross assets of the Fund,  reduced by that  portion of the monthly  advisory fee
for such month payable by the Portfolio  which is  attributable  to value of the
Fund's  investment in the Company.  The term gross assets of the Fund is defined
in the  agreement  to include the value of all assets of the Fund other than the
Fund's  investments in BREC, minus the sum of the Fund's  liabilities other than
the principal amount of money borrowed.  For the fiscal years ended December 31,
2001 and 2000,  the  advisory and  administrative  fees paid by the Fund to BMR,
less  the  Fund's  allocated  share of the  Portfolio's  advisory  fee,  totaled
$3,045,469 and $3,741,435, respectively.

     Under the terms of BREC's  management  agreement  with BMR,  BMR receives a
monthly  management  fee at the  rate  of  1/20th  of 1%  (equivalent  to  0.60%
annually) of the average  daily gross  assets of BREC.  The term gross assets of
BREC is defined  in the  agreement  to include  the value of all assets of BREC,
minus the sum of BREC's  liabilities  other than the  principal  amount of money
borrowed.  For this purpose,  the assets and  liabilities  of BREC's  controlled
subsidiaries  are reduced by the  proportionate  interests  therein of investors

                                      -14-

other than BREC.  For the fiscal years ended  December  31, 2001 and 2000,  BREC
paid BMR management fees of $3,991,422 and $3,646,298, respectively.

     Under the terms of the Portfolio's  investment advisory agreement with BMR,
BMR receives a monthly  advisory fee at a base rate of 5/96 of 1% (equivalent to
0.625%  annually)  of the average  daily net assets of the  Portfolio up to $500
million. On net assets of $500 million or more the monthly fee is reduced and is
computed as follows: 9/192 of 1% (equivalent to 0.5625% annually) of the average
daily net assets of the Portfolio of $500 million but less than $1 billion; 1/24
of 1%  (equivalent  to 0.50%  annually)  of the average  daily net assets of the
Portfolio of $1 billion but less than $1.5 billion;  7/192 of 1%  (equivalent to
0.4375%  annually)  of the  average  daily net assets of the  Portfolio  of $1.5
billion but less than $7 billion;  17/480 of 1% (equivalent to 0.425%  annually)
of the average daily net assets of the Portfolio of $7 billion but less than $10
billion;  11/320 of 1% (equivalent to 0.4125% annually) of the average daily net
assets of the Portfolio of $10 billion but less than $15 billion; and 1/30 of 1%
(equivalent to 0.40%  annually) of the average daily net assets of the Portfolio
of $15 billion and above. As indicated  above, the Fund's allocated share of the
monthly  advisory fee paid by the Portfolio to BMR is credited toward the Fund's
advisory and  administrative  fee  payments.  As of December  31, 2001,  the net
assets of the  Portfolio  totaled  $18.3  billion.  For the fiscal  years  ended
December 31, 2001 and 2000,  the advisory fee  applicable  to the  Portfolio was
0.43% and 0.43%, respectively, of average daily net assets for such periods, and
the Fund's  allocated  portion of the fee amounted to $8,355,528 and $9,624,513,
respectively.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.
- -------------------------------------------------------------------------

     (a)  Security Ownership of Certain Beneficial Owners.

          To the  knowledge of the Fund, no person  beneficially  owns more than
five percent of the Shares of the Fund.

     (b)  Security Ownership of Management.

          EVM, the Manager of the Fund,  beneficially  owned 1,140.355 Shares of
the  Fund as  of February 28, 2002. None of  the  other entities  or individuals
named in response  to Item 10 above beneficially owned  Shares of the Fund as of
such date.

     (c)  Changes in Control.

          Not applicable.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.
- ---------------------------------------------------------

     See the information set forth under Item 11 above.

     Pursuant to a servicing  agreement between the Company and EVD, the Company
pays a servicing fee to EVD for providing  certain  services and  information to
direct and indirect  investors in the Company.  The  servicing  fee is paid on a
quarterly  basis, at an annual rate of 0.15% of the Company's  average daily net
assets.  With respect to investors in the Company and  Shareholders  of the Fund
who subscribed through a subagent,  EVD has assigned servicing  responsibilities
and fees to the applicable subagent,  beginning twelve months after the issuance
of shares of the Company or Shares of the Fund to such persons. The Fund assumes
its allocated share of the Company's servicing fee. The servicing fee payable in
respect of the Fund's  investment  in the  Company is  credited  toward the Fund
servicing fee described below.  During the Fund's fiscal year ended December 31,
2001,  the  Company  paid  servicing  fees  aggregating  $2,890,297  which  were
attributable to the Fund's investments in the Company.

                                      -15-


     Pursuant to a servicing agreement between the Fund and EVD, the Fund pays a
servicing  fee to EVD for  providing  certain  services and  information  to the
Shareholders of the Fund. The servicing fee is paid on a quarterly  basis, at an
annual rate of 0.20% of the Fund's  average  daily net assets.  With  respect to
Shareholders  who  subscribed  through a subagent,  EVD has  assigned  servicing
responsibilities  and fees to the applicable  subagent,  beginning twelve months
after the issuance of Shares of the Fund to such persons.  The Fund's  allocated
share of the  servicing  fee paid by the Company is  credited  toward the Fund's
servicing fee payment,  thereby reducing the amount of the servicing fee paid by
the Fund.  During the Fund's fiscal year ended  December 31, 2001, the Fund paid
EVD servicing fees aggregating $681,075.  EVD paid all of such servicing fees to
sub-agents based on the value of Shares sold by them.

     Shares of the Fund  redeemed  within three years of issuance are  generally
subject  to a  redemption  fee equal to 1% of the net asset  value of the Shares
redeemed.  The redemption fee is payable to BMR in cash by the Fund on behalf of
the redeeming  Shareholder.  No redemption  fee is imposed on Shares of the Fund
held for at least three years,  Shares acquired through the reinvestment of Fund
distributions,  Shares  redeemed  in  connection  with a  tender  offer or other
extraordinary  corporate event involving securities contributed by the redeeming
Shareholder, or Shares redeemed following the death of all of the initial owners
of  the  Shares  redeemed.  No  redemption  fee  applies  to  redemptions  by  a
Shareholder  who, during any 12 month period,  redeems less than 8% of the total
number of Shares held by the  Shareholder  as of the  beginning  of such period.
During the Fund's fiscal year ended December 31, 2001,  BMR received  redemption
fees of $82,633 from the Fund on behalf of redeeming Shareholders.

ITEM 14.  EXHIBITS, FINANCIAL STATEMENTS AND REPORTS ON FORM 8-K.
- -----------------------------------------------------------------

     (a)       Financial Statements.

     (1)       (i)  The  following  is  a  list  of  all  financial   statements
               incorporated  by reference  from the Fund's Form 10-K dated March
               30, 2001 into this report:

               Consolidated Portfolio of Investments as of December 31, 2000

               Consolidated  Statement of Assets and  Liabilities as of December
               31, 2000

               Consolidated  Statement of  Operations  for the fiscal year ended
               December 31, 2000

               Consolidated  Statements  of Changes in Net Assets for the fiscal
               years ended December 31, 2000 and December 31, 1999

               Consolidated  Statement  of Cash Flows for the fiscal  year ended
               December 31, 2000

               Notes to Consolidated Financial Statements

               Independent Auditors' Report dated March 16, 2001

               Portfolio of Investments of  Tax-Managed  Growth  Portfolio as of
               December 31, 2000

               Statement  of  Assets  and  Liabilities  of  Tax-Managed   Growth
               Portfolio as of December 31, 2000

               Statement of Operations of Tax-Managed  Growth  Portfolio for the
               fiscal year ended December 31, 2000

               Statements  of  Changes  in  Net  Assets  of  Tax-Managed  Growth
               Portfolio  for the  fiscal  years  ended  December  31,  2000 and
               December 31, 1999

                                      -16-


               Supplementary Data of Tax-Managed Growth Portfolio for the fiscal
               periods ended December 31, 2000,  December 31, 1999, December 31,
               1998, October 31, 1998, October 31, 1997 and October 31, 1996

               Notes to Financial Statements

               Independent Auditors' Report dated February 16, 2001

               (ii) The following is a list of all financial statements filed as
               a part of this report:

               Consolidated Portfolio of Investments as of December 31, 2001

               Consolidated  Statement of Assets and  Liabilities as of December
               31, 2001

               Consolidated  Statement of  Operations  for the fiscal year ended
               December 31, 2001

               Consolidated  Statements  of Changes in Net Assets for the fiscal
               years ended December 31, 2001 and December 31, 2000

               Consolidated  Statement  of Cash Flows for the fiscal  year ended
               December 31, 2001

               Financial Highlights for the fiscal year ended December 31, 2001

               Notes to Consolidated Financial Statements

               Independent Auditors' Report dated March 1, 2002

               Portfolio of Investments of  Tax-Managed  Growth  Portfolio as of
               December 31, 2001

               Statement  of  Assets  and  Liabilities  of  Tax-Managed   Growth
               Portfolio as of December 31, 2001

               Statement of Operations of Tax-Managed  Growth  Portfolio for the
               fiscal year ended December 31, 2001

               Statements  of  Changes  in  Net  Assets  of  Tax-Managed  Growth
               Portfolio  for the  fiscal  years  ended  December  31,  2001 and
               December 31, 2000

               Supplementary Data of Tax-Managed Growth Portfolio for the fiscal
               periods ended December 31, 2001,  December 31, 2000, December 31,
               1999, December 31, 1998, October 31, 1998 and October 31, 1997

               Notes to Financial Statements

               Independent Auditors' Report dated February 15, 2002

     (b)       Reports on Form 8-K:

               None.

     (c)       A list  of the exhibits  filed  as  a part of  this  registration
               statement is included in the Exhibit Index  appearing on pages 50
               and 51 hereof.

                                      -17-

BELAIR CAPITAL FUND LLC AS OF DECEMBER 31, 2001
================================================================================
CONSOLIDATED PORTFOLIO OF INVESTMENTS
================================================================================

INVESTMENT IN BELVEDERE CAPITAL FUND
COMPANY LLC -- 72.0%

SECURITY                                        SHARES         VALUE
- --------------------------------------------------------------------------------
Investment in Belvedere Capital Fund
Company LLC (Belvedere Capital)              11,449,054    $1,820,021,041
- --------------------------------------------------------------------------------

Total Investment in Belvedere Capital
   (identified cost, $1,476,111,400)                       $1,820,021,041
- --------------------------------------------------------------------------------

PARTNERSHIP PREFERENCE UNITS -- 14.9%

SECURITY                                        UNITS          VALUE
- --------------------------------------------------------------------------------
Bradley Operating Limited Partnership
(Delaware Limited Partnership affiliate
of Bradley Real Estate, Inc.), 8.875%
Series B Cumulative Redeemable Perpetual
Preferred Units, Callable from 2/23/04+         205,044    $    3,983,800

Camden Operating, L.P. (Delaware Limited
Partnership affiliate of Camden Property
Trust), 8.50% Series B Cumulative
Redeemable Perpetual Preferred Units,
Callable from 2/23/04+                          598,046        14,089,366

Colonial Realty Limited Partnership
(Delaware Limited Partnership affiliate
of Colonial Properties Trust), 8.875%
Series B Cumulative Redeemable Perpetual
Preferred Units, Callable from 2/23/04+         970,000        44,512,330

Essex Portfolio, L.P. (California
Limited Partnership affiliate of Essex
Property Trust, Inc.), 7.875% Series B
Cumulative Redeemable Preferred Units,
Callable from 2/6/03+                            50,000         2,009,260

Kilroy Realty, L.P. (Delaware Limited
Partnership affiliate of Kilroy Realty
Corporation), 8.075% Series B Cumulative
Redeemable Preferred Units, Callable
from 2/6/03+                                    776,000        31,048,303

Liberty Property L.P. (Pennsylvania
Limited Partnership affiliate of Liberty
Property Trust), 9.25% Series B
Cumulative Redeemable Preferred Units,
Callable from 7/28/04+                        1,235,000        31,487,560

MHC Operating Limited Partnership
(Illinois Limited Partnership affiliate
of Manufactured Home
Communities, Inc.), 9% Series D
Cumulative Redeemable Perpetual
Preference Units, Callable
from 9/29/04+                                 2,000,000        48,544,000

National Golf Operating Partnership,
L.P. (Delaware Limited Partnership
affiliate of National Golf
Properties, Inc.), 8% Series A
Cumulative Redeemable Preferred Units,
Callable from 3/4/03+                           740,000        21,512,540


SECURITY                                        UNITS          VALUE
- --------------------------------------------------------------------------------
National Golf Operating Partnership,
L.P. (Delaware Limited Partnership
affiliate of National Golf
Properties, Inc.), 9.30% Series B
Cumulative Redeemable Preferred Units,
Callable from 7/28/04+                          200,000    $    3,379,520

Prentiss Properties Acquisition
Partners, L.P. (Delaware Limited
Partnership affiliate of Prentiss
Properties Trust), 8.30% Series B
Cumulative Redeemable Perpetual
Preferred Units, Callable from 6/25/03+          36,464         1,480,693

Prentiss Properties Acquisition
Partners, L.P. (Delaware Limited
Partnership affiliate of Prentiss
Properties Trust), 9.45% Series C
Cumulative Redeemable Perpetual
Preferred Units, Callable from 9/17/04+         600,000        15,000,000

PSA Institutional Partners, L.P.
(California Limited Partnership
affiliate of Public Storage, Inc.),
9.50% Series N Cumulative Redeemable
Perpetual Preferred Units, Callable
from 3/17/05+                                 1,930,000        51,969,110

Price Development Company, L.P.
(Maryland Limited Partnership affiliate
of J.P. Realty, Inc.), 8.95% Series B
Cumulative Redeemable Preferred
Partnership Interests, Callable
from 7/28/04+                                 1,225,000        26,559,225

Regency Centers, L.P. (Delaware Limited
Partnership affiliate of Regency Realty
Corporation), 8.125% Series A Cumulative
Redeemable Preferred Units, Callable
from 6/25/03+                                   600,000        26,874,600

Summit Properties Partnership, L.P.
(Delaware Limited Partnership affiliate
of Summit Properties, Inc.), 8.95%
Series B Cumulative Redeemable
Perpetual Preferred Units, Callable
from 4/29/04+                                 1,185,000        28,296,615

Urban Shopping Centers, L.P. (Illinois
Limited Partnership affiliate of Urban
Shopping Centers, Inc.), 9.45% Series D
Cumulative Redeemable Perpetual
Preferred Units, Callable from 10/1/04+       1,000,000        25,729,000
- --------------------------------------------------------------------------------

Total Partnership Preference Units
   (identified cost, $407,154,475)                         $  376,475,922
- --------------------------------------------------------------------------------

                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                       18

BELAIR CAPITAL FUND LLC AS OF DECEMBER 31, 2001
================================================================================
CONSOLIDATED PORTFOLIO OF INVESTMENTS CONT'D
================================================================================

OTHER REAL ESTATE INVESTMENTS -- 13.0%

DESCRIPTION                                                     VALUE
- --------------------------------------------------------------------------------
Rental Property(1)(2)                                      $  327,945,162
- --------------------------------------------------------------------------------

Total Other Real Estate Investments
   (identified cost, $329,372,536)                         $  327,945,162
- --------------------------------------------------------------------------------


COMMERCIAL PAPER -- 0.1%

                                             PRINCIPAL
                                             AMOUNT
SECURITY                                     (000'S OMITTED)      VALUE
- --------------------------------------------------------------------------------
General Electric Capital Corp.,
1.78%, 1/2/02                               $     4,560    $    4,559,775
- --------------------------------------------------------------------------------

Total Commercial Paper
   (at amortized cost, $4,559,775)                         $    4,559,775
- --------------------------------------------------------------------------------

Total Investments -- 100.0%
   (identified cost, $2,217,198,186)                       $2,529,001,900
- --------------------------------------------------------------------------------

+    Security  exempt from  registration  under the  Securities  Act of 1933. At
     December 31, 2001, the value of these  securities  totaled  $376,475,922 or
     22.3% of net assets.
(1)  Investment  valued at fair value using methods  determined in good faith by
     or at the direction of the Manager of Belair Real Estate Corporation.
(2)  Rental property represents seventeen  multi-family  residential  properties
     located in eight states. None of the individual  properties  represent more
     than 5% percent of net assets.

                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                       19

BELAIR CAPITAL FUND LLC AS OF DECEMBER 31, 2001
================================================================================
CONSOLIDATED FINANCIAL STATEMENTS
================================================================================

CONSOLIDATED STATEMENT OF ASSETS AND LIABILITIES

AS OF DECEMBER 31, 2001
Assets
- --------------------------------------------------------------------------------
Investments at value (identified cost, $2,217,198,186)           $2,529,001,900
Cash                                                                  6,540,394
Escrow deposits -- restricted                                         4,637,336
Dividends receivable                                                  2,547,069
Deferred expenses                                                       118,859
Other assets                                                            221,564
- --------------------------------------------------------------------------------
TOTAL ASSETS                                                     $2,543,067,122
- --------------------------------------------------------------------------------

Liabilities
- --------------------------------------------------------------------------------
Loan payable                                                     $  558,769,000
Mortgage payable, net of unamortized debt issuance
   costs $2,069,458                                                 226,411,059
Open interest rate swap contracts, at value                          29,867,703
Swap interest payable                                                 4,394,148
Security deposits                                                       878,199
Other accrued expenses:
   Interest expense                                                   3,717,765
   Property taxes                                                     2,053,094
   Other expenses and liabilities                                     1,988,505
Minority interest in controlled subsidiaries                         27,349,823
- --------------------------------------------------------------------------------
TOTAL LIABILITIES                                                $  855,429,296
- --------------------------------------------------------------------------------
NET ASSETS FOR 14,376,567 FUND SHARES OUTSTANDING                $1,687,637,826
- --------------------------------------------------------------------------------

Shareholders' Capital
- --------------------------------------------------------------------------------
SHAREHOLDERS' CAPITAL                                            $1,687,637,826
- --------------------------------------------------------------------------------

Net Asset Value and Redemption
Price Per Share
- --------------------------------------------------------------------------------
($1,687,637,826  DIVIDED BY 14,376,567 FUND SHARES OUTSTANDING)  $       117.39
- --------------------------------------------------------------------------------


CONSOLIDATED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED
DECEMBER 31, 2001
Investment Income
- --------------------------------------------------------------------------------
Dividends allocated from Belvedere Capital
   (net of foreign taxes, $117,387)                              $   19,153,352
Interest allocated from Belvedere Capital                             1,736,127
Expenses allocated from Belvedere Capital                           (11,547,206)
- --------------------------------------------------------------------------------
Net investment income allocated from Belvedere Capital           $    9,342,273
Dividends from Partnership Preference Units                          44,069,529
Rental income                                                        37,927,291
Interest                                                                557,674
- --------------------------------------------------------------------------------
TOTAL INVESTMENT INCOME                                          $   91,896,767
- --------------------------------------------------------------------------------

Expenses
- --------------------------------------------------------------------------------
Investment advisory and administrative fee                       $    7,036,891
Property management fees                                              1,518,482
Servicing fees                                                          681,075
Interest expense on Credit Facility                                  31,586,938
Interest expense on mortgages                                        14,326,911
Interest expense on swap contracts                                   13,767,216
Property and maintenance expenses                                     9,359,578
Property taxes and insurance                                          4,159,716
Amortization of deferred expenses                                       109,759
Miscellaneous                                                         1,675,127
- --------------------------------------------------------------------------------
TOTAL EXPENSES                                                   $   84,221,693
- --------------------------------------------------------------------------------
Net investment income before minority interest
   in net income of controlled subsidiaries                      $    7,675,074
Minority interest in net income of controlled subsidiaries           (2,231,217)
- --------------------------------------------------------------------------------
NET INVESTMENT INCOME                                            $    5,443,857
- --------------------------------------------------------------------------------

Realized and Unrealized Gain (Loss)
- --------------------------------------------------------------------------------
Net realized gain (loss) --
   Investment transactions from Belvedere Capital
      (identified cost basis)                                    $   19,154,065
   Investment transactions in Partnership Preference Units
      (identified cost basis)                                        (2,094,518)
- --------------------------------------------------------------------------------
NET REALIZED GAIN                                                $   17,059,547
- --------------------------------------------------------------------------------
Change in unrealized appreciation (depreciation) --
   Investment in Belvedere Capital (identified cost basis)       $ (247,802,793)
   Investments in Partnership Preference Units
      (identified cost basis)                                        32,845,834
   Investment in other real estate investments
      (net of minority interest in unrealized
      gain (loss) of controlled subsidiaries)                        (1,427,374)
   Interest rate swap contracts                                     (25,033,050)
- --------------------------------------------------------------------------------
NET CHANGE IN UNREALIZED APPRECIATION (DEPRECIATION)             $ (241,417,383)
- --------------------------------------------------------------------------------

NET REALIZED AND UNREALIZED LOSS                                 $ (224,357,836)
- --------------------------------------------------------------------------------

NET DECREASE IN NET ASSETS FROM OPERATIONS                       $ (218,913,979)
- --------------------------------------------------------------------------------

                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                       20

BELAIR CAPITAL FUND LLC AS DECEMBER 31, 2001
================================================================================
CONSOLIDATED FINANCIAL STATEMENTS CONT'D
================================================================================

CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS

INCREASE (DECREASE)                      YEAR ENDED            YEAR ENDED
IN NET ASSETS                            DECEMBER 31, 2001     DECEMBER 31, 2000
- --------------------------------------------------------------------------------
Net investment income                    $    5,443,857         $    9,877,111
Net realized gain from investment
   transactions                              17,059,547             29,455,703
Net change in unrealized appreciation
   (depreciation) of investments           (241,417,383)            16,818,313
- --------------------------------------------------------------------------------
NET INCREASE (DECREASE) IN NET ASSETS
   FROM OPERATIONS                       $ (218,913,979)        $   56,151,127
- --------------------------------------------------------------------------------
Transactions in Fund Shares --
Net asset value of Fund Shares issued to
   Fund Shareholders in payment of
   distributions declared                $    7,760,160         $   12,185,024
Net asset value of Fund Shares redeemed     (94,749,468)          (120,420,279)
- --------------------------------------------------------------------------------
NET DECREASE IN NET ASSETS FROM FUND
   SHARE TRANSACTIONS                    $  (86,989,308)        $ (108,235,255)
- --------------------------------------------------------------------------------
Distributions --
   Distributions to all Belair Capital
      Fund LLC Shareholders              $  (17,456,727)        $  (24,175,059)
   Special Distributions to Belair
      Capital Fund LLC Shareholders                  --             (7,112,726)
- --------------------------------------------------------------------------------
TOTAL DISTRIBUTIONS                      $  (17,456,727)        $  (31,287,785)
- --------------------------------------------------------------------------------

NET DECREASE IN NET ASSETS               $ (323,360,014)        $  (83,371,913)
- --------------------------------------------------------------------------------

Net Assets
- --------------------------------------------------------------------------------
At beginning of year                     $2,010,997,840         $2,094,369,753
- --------------------------------------------------------------------------------
AT END OF YEAR                           $1,687,637,826         $2,010,997,840
- --------------------------------------------------------------------------------


CONSOLIDATED STATEMENTS OF CASH FLOWS

                                          YEAR ENDED
INCREASE (DECREASE) IN CASH               DECEMBER 31, 2001
- --------------------------------------------------------------------------------
Cash Flows From (For) Operating Activities --
   Net investment income                                        $    5,443,857
   Adjustments to reconcile net investment income to net
      cash flows from operating activities --
      Amortization of debt issuance costs                              183,447
      Amortization of deferred expenses                                109,759
      Net investment income allocated from Belvedere Capital        (9,342,273)
      Decrease in dividends receivable                               5,474,617
      Decrease in escrow deposits                                      930,636
      Decrease in other assets                                          64,905
      Increase in interest payable for open swap contracts           4,920,801
      Increase in accrued property taxes                               760,905
      Decrease in accrued interest and other accrued
         expenses and liabilities                                   (6,739,375)
      Cash assumed in connection with acquisition of other
         real estate investments                                       538,111
      Improvements to rental property                               (2,424,707)
      Purchase of Partnership Preference Units                      (9,386,616)
      Payments for investments in other real estate                (41,261,497)
      Sale of Partnership Preference Units                         102,705,269
      Net decrease in investment in Belvedere Capital                6,702,854
      Decrease in minority interest                                    (52,500)
      Decrease in short-term investments                             2,106,096
      Minority interest in net income of controlled subsidiaries     2,231,217
- --------------------------------------------------------------------------------
NET CASH FLOWS FROM OPERATING ACTIVITIES                        $   62,965,506
- --------------------------------------------------------------------------------
Cash Flows For Financing Activities --
   Repayment of Credit Facility                                 $  (84,231,000)
   Payments for Fund Shares redeemed                                (7,984,678)
   Distributions paid to Belair Capital Fund LLC Shareholders       (9,696,567)
   Distributions paid to minority shareholders                      (1,387,931)
- --------------------------------------------------------------------------------
NET CASH FLOWS USED FOR FINANCING ACTIVITIES                    $ (103,300,176)
- --------------------------------------------------------------------------------

NET DECREASE IN CASH                                            $  (40,334,670)
- --------------------------------------------------------------------------------

CASH AT BEGINNING OF YEAR                                       $   46,875,064
- --------------------------------------------------------------------------------

CASH AT END OF YEAR                                             $    6,540,394
- --------------------------------------------------------------------------------

Supplemental Disclosure and Non-cash Investing
and Financing Activities
- --------------------------------------------------------------------------------
Change in unrealized appreciation (depreciation) of
   investments and open swap contracts                          $ (241,417,383)
Interest paid for loan                                          $   35,952,396
Interest paid for mortgages                                     $   13,490,360
Interest paid for swap contracts                                $    8,846,415
Market value of securities distributed in
   payment of redemptions                                       $   86,764,790
Market value of real property and other assets, net of
   current liabilities, assumed in conjunction with
   acquisition of real estate investments                       $  170,124,083
Mortgages assumed in conjunction with acquisition of
   real estate investments                                      $  115,850,000
- --------------------------------------------------------------------------------

                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                       21

BELAIR CAPITAL FUND LLC AS OF DECEMBER 31, 2001

================================================================================
CONSOLIDATED FINANCIAL STATEMENTS CONT'D
================================================================================
FINANCIAL HIGHLIGHTS

FOR THE YEAR ENDED DECEMBER 31, 2001
- --------------------------------------------------------------------------------
Net asset value -- Beginning of year                            $      133.130
- --------------------------------------------------------------------------------

Income (loss) from operations
- --------------------------------------------------------------------------------
Net investment income(5)                                        $        0.369
Net realized and unrealized loss                                       (14.889)
- --------------------------------------------------------------------------------
TOTAL LOSS FROM OPERATIONS                                      $      (14.520)
- --------------------------------------------------------------------------------

Distributions
- --------------------------------------------------------------------------------
Distributions to all Belair Capital Fund LLC Shareholders       $       (1.220)
- --------------------------------------------------------------------------------
TOTAL DISTRIBUTIONS                                             $       (1.220)
- --------------------------------------------------------------------------------

NET ASSET VALUE -- END OF YEAR                                  $      117.390
- --------------------------------------------------------------------------------

TOTAL RETURN(1)                                                         (10.92)%
- --------------------------------------------------------------------------------

                                             AS A PERCENTAGE    AS A PERCENTAGE
                                             OF AVERAGE NET     OF AVERAGE GROSS
RATIOS                                       ASSETS(4)          ASSETS(2)(4)
- --------------------------------------------------------------------------------
Expenses of Consolidated Real Property Subsidiaries
   Interest and other borrowing costs(3)        0.60%                0.41%
   Operating expenses(3)                        0.63%                0.43%
Belair Capital Fund LLC Expenses
   Interest and other borrowing cost(6)         2.54%                1.77%
   Investment advisory and administrative
      fees, servicing fees and other Fund
      operating expenses(6)(7)                  1.17%                0.82%
                                            ------------------------------------
Total expenses                                  4.94%                3.43%
Net investment income                           0.31%                0.21%
- --------------------------------------------------------------------------------

Supplemental Data
- --------------------------------------------------------------------------------
Net assets, end of year (000's omitted)                         $    1,687,638
Portfolio Turnover of Tax-Managed Growth Portfolio                          18%
- --------------------------------------------------------------------------------

(1)  Total  return is  calculated  assuming a purchase at the net asset value on
     the first day and a sale at the net asset  value on last day of the period.
     Distributions, if any, are assumed reinvested at the net asset value on the
     reinvestment date.
(2)  Average  Gross Assets is defined as the average  daily amount of all assets
     of Belair  Capital Fund LLC (not  including  its  investment in Belair Real
     Estate  Corporation  (BREC))  plus all assets of BREC minus the sum of each
     entities'  liabilities  other than the principal  amount of money borrowed.
     For  this  purpose,   the  assets  and  liabilities  of  BREC's  controlled
     subsidiaries  are  reduced  by  the  proportionate   interests  therein  of
     investors other than BREC.
(3)  Ratio  includes  BREC's  proportional  share of  expenses  incurred  by its
     majority-owned subsidiaries (see Note 1).
(4)  For the purpose of  calculating  ratios,  the income and expenses of BREC's
     controlled  subsidiaries are reduced by the proportionate interests therein
     of investors other than BREC.
(5)  Calculated using average shares outstanding.
(6)  Ratio  includes the expenses of Belair  Capital Fund LLC and BREC for which
     Belair  Capital Fund LLC owns 100% of the  outstanding  common  stock.  The
     ratio does not include expenses of other real estate subsidiaries.
(7)  Ratio  includes  Belair  Capital  Fund LLC's share of  Belvedere  Capital's
     allocated expenses, including those expenses allocated from the Portfolio.

                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                       22

BELAIR CAPITAL FUND LLC AS OF DECEMBER 31, 2001
================================================================================
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
================================================================================

1    Organization
- --------------------------------------------------------------------------------
     A  Investment  Objective -- Belair  Capital Fund LLC (Belair  Capital) is a
     Massachusetts    limited   liability    company    established   to   offer
     diversification and tax-sensitive  investment management to persons holding
     large  and  concentrated   positions  in  equity   securities  of  selected
     publicly-traded companies. The investment objective of Belair Capital is to
     achieve  long-term,  after-tax  returns  for  Belair  Capital  shareholders
     (Shareholders).   Belair  Capital  pursues  this  objective   primarily  by
     investing  indirectly in Tax-Managed  Growth Portfolio (the  Portfolio),  a
     diversified,  open-end  management  investment company registered under the
     Investment Company Act of 1940, as amended. The Portfolio is organized as a
     trust under the laws of the State of New York. Belair Capital maintains its
     investment in the Portfolio by investing in Belvedere  Capital Fund Company
     LLC (Belvedere Capital), a separate Massachusetts limited liability company
     that  invests  exclusively  in the  Portfolio.  The  performance  of Belair
     Capital and Belvedere Capital is directly and substantially affected by the
     performance of the Portfolio. Separate from its investment in the Portfolio
     through  Belvedere  Capital,  Belair Capital  invests in real estate assets
     including  income-producing  preferred  equity  interests  in  real  estate
     operating  partnerships  (Partnership  Preference  Units)  affiliated  with
     publicly-traded  real estate  investment  trusts  (REITs) and  interests in
     controlled real property subsidiaries.

     B  Subsidiaries  -- Belair  Capital  invests  in real  estate  through  its
     subsidiary Belair Real Estate Corporation (BREC). At December 31, 2001 BREC
     invested  directly in Partnership  Preference  Units and indirectly in real
     property through controlled subsidiaries.

     BREC -- BREC  invests  directly in  Partnership  Preference  Units and also
     holds  a  majority  interest  in  Bel  Residential  Properties  Trust  (Bel
     Residential) and Katahdin  Property Trust, LLC (Katahdin).  At December 31,
     2001,  Belair  Capital  owned 100% of the common  stock  issued by BREC and
     intends  to hold all of BREC's  common  stock at all  times.  Additionally,
     2,100 shares of  preferred  stock of BREC are  outstanding  at December 31,
     2001.  The  preferred  stock  has a par  value of $0.01  per  share  and is
     redeemable  by BREC at a  redemption  price of $100  per  share  after  the
     occurrence of certain tax events or after  December 31, 2004.  Dividends on
     the preferred  stock are  cumulative  and payable  annually equal to $8 per
     share.  The interest in preferred stock is recorded as a minority  interest
     on the Consolidated Statement of Assets and Liabilities.


     Bel Residential -- Bel Residential,  a  majority-owned  subsidiary of BREC,
     owns eleven multi-family  residential  properties consisting of 2,681 units
     (collectively,  the Bel  Residential  Properties)  located in seven  states
     (Texas,  Arizona,  Georgia,  North  Carolina,   Washington,   Colorado  and
     Florida).  The average occupancy rate was approximately 95% at December 31,
     2001. BREC owns Class A units of Bel  Residential,  representing 75% of the
     voting  interests in Bel Residential,  and a minority  shareholder (the Bel
     Residential Minority  Shareholder) owns Class B units,  representing 25% of
     the voting  interests in Bel  Residential.  The Class B equity  interest is
     recorded as a minority interest on the Consolidated Statement of Assets and
     Liabilities.  The primary  distinction between the two classes of shares is
     the  distribution   priority  and  voting  rights.  BREC  has  priority  in
     distributions  and has  greater  voting  rights  than the holder of Class B
     units.  Pursuant  to a  buy/sell  agreement  entered  into at the  time Bel
     Residential was  established,  either BREC or the Bel Residential  Minority
     Shareholder can give notice after July 31, 2009,  either to buy the other's
     equity  interest in Bel  Residential or to sell its own equity  interest in
     Bel Residential.

     Katahdin  --  Katahdin,  a  majority-owned  subsidiary  of  BREC,  owns six
     multi-family    residential    properties   consisting   of   2,476   units
     (collectively,  the Katahdin  Properties)  located in five states (Florida,
     North Carolina,  New Mexico,  Texas and Washington).  The average occupancy
     rate was approximately 94% at December 31, 2001. BREC owns Class A units of
     Katahdin,  representing  60% of the voting  interests  in  Katahdin,  and a
     minority  shareholder  (the  Katahdin  Minority  Shareholder)  owns Class B
     units,  representing 40% of the voting  interests in Katahdin.  The Class B
     equity  interest  is recorded  as a minority  interest on the  Consolidated
     Statements of Assets and Liabilities.  The primary  distinction between the
     two classes of shares is the distribution  priority and voting rights. BREC
     has priority in distributions and has greater voting rights than the holder
     of Class B units. Pursuant to a buy/sell agreement entered into at the time
     Katahdin was established,  either BREC or the Katahdin Minority Shareholder
     can give notice after  November 23, 2010,  either to buy the other's equity
     interest in Katahdin or to sell its own equity interest in Katahdin.

     The accompanying  consolidated financial statements include the accounts of
     Belair Capital,  BREC, Bel  Residential,  and Katahdin  (collectively,  the
     Fund).  All  material  intercompany  accounts  and  transactions  have been
     eliminated.

                                       23

BELAIR CAPITAL FUND LLC AS OF DECEMBER 31, 2001
================================================================================
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONT'D
================================================================================

     The audited financial statements of the Portfolio,  including the Portfolio
     of Investments, are included elsewhere in this report and should be read in
     conjunction with the Fund's financial statements.

2    Significant Accounting Policies
- --------------------------------------------------------------------------------
     The following is a summary of significant  accounting policies consistently
     followed  by the  Fund in the  preparation  of its  consolidated  financial
     statements.  The  policies are in  conformity  with  accounting  principles
     generally accepted in the United States of America.

     A Investment  Costs -- The Fund's  investment  assets were acquired through
     contributions of common stock by Shareholders in exchange for Shares of the
     Fund,  in private  purchases of  Partnership  Preference  Units and through
     contributions of real estate  investments in exchange for cash and minority
     interests  in  controlled  subsidiaries.  Upon receipt of common stock from
     Shareholders,   Belair  Capital   immediately   exchanged  the  contributed
     securities  into  Belvedere  Capital  for  shares  thereof,  and  Belvedere
     Capital,  in  turn,   immediately   thereafter  exchanged  the  contributed
     securities into the Portfolio for an interest in the Portfolio. The cost at
     which the Fund's  investments of  contributed  securities is carried in the
     consolidated  financial  statements is the value of the contributed  common
     stock as of the close of business on the day prior to their contribution to
     the Fund.  The initial tax basis of the Fund's  investment in the Portfolio
     through  Belvedere  Capital is the same as the  contributing  Shareholders'
     basis in securities  and cash  contributed to the Fund. The initial tax and
     financial   reporting  basis  of  the  Fund's   investment  in  Partnership
     Preference Units and other real estate investments purchased by the Fund is
     the purchase cost. The initial cost at which the Fund's  investment in real
     estate  contributed  to the Fund is carried in the  consolidated  financial
     statements is the market value on contribution  date. The initial tax basis
     of real estate investments contributed to the Fund is the contributor's tax
     basis  at the  time  of  contribution  or the  fair  value  on the  date of
     contribution, depending on the taxability of the contribution.

     B Investment  Valuations -- The Fund's  investments  consist of Partnership
     Preference  Units,  other real  property  investments,  shares of Belvedere
     Capital and short-term debt securities. Belvedere Capital's only investment
     is an  interest  in the  Portfolio,  the value of which is  derived  from a


     proportional  interest  therein.  Additionally,  the Fund has entered  into
     interest rate swap contracts (Note 7). The valuation policy followed by the
     Fund, Belvedere Capital and the Portfolio is as follows:

     Marketable  securities,  including  options,  that are listed on foreign or
     U.S.  securities  exchanges  or in the NASDAQ  National  Market  System are
     valued at closing sale prices on the  exchange  where such  securities  are
     principally  traded.  Futures  positions on securities  or  currencies  are
     generally  valued  at  closing  settlement   prices.   Unlisted  or  listed
     securities  for which  closing sale prices are not  available are valued at
     the  mean  between  the  latest  bid  and  asked  prices.  Short-term  debt
     securities  with a  remaining  maturity  of 60 days or less are  valued  at
     amortized cost, which  approximates fair value. Other fixed income and debt
     securities,  including  listed  securities  and  securities for which price
     quotations  are available,  are normally  valued on the basis of valuations
     furnished by a pricing service. Investments held by the Portfolio for which
     valuations or market  quotations are  unavailable  are valued at fair value
     using  methods  determined  in good  faith  by or at the  direction  of the
     Trustees.  Investments  held by the Fund for  which  valuations  or  market
     quotations  are   unavailable  are  valued  at  fair  value  using  methods
     determined  in good  faith by  Boston  Management  and  Research  (BMR),  a
     wholly-owned  subsidiary  of Eaton Vance  Management  (EVM),  as Investment
     Adviser  of Belair  Capital  and as  Manager  of BREC.  Interest  rate swap
     contracts for which prices are unavailable are valued as determined in good
     faith by BMR .

     The value of the Fund's real estate investments is determined in good faith
     by BMR, as Manager of BREC, taking into account all relevant factors,  data
     and  information,  including,  with respect to  investments  in Partnership
     Preference Units, information from dealers and similar firms with knowledge
     of such issues and the prices of comparable preferred equity securities and
     other  fixed or  adjustable  rate  instruments  having  similar  investment
     characteristics.  Real estate investments other than Partnership Preference
     Units  are  generally   stated  at  estimated   market  values  based  upon
     independent valuations assuming an orderly disposition of assets.  Detailed
     valuations are performed annually and reviewed periodically and adjusted if
     there has been a  significant  change in economic  circumstances  since the
     previous  valuation.  Given that such valuations  include many assumptions,
     including but not limited to an orderly  disposition of assets,  values may
     differ from amounts ultimately realized.

                                       24

BELAIR CAPITAL FUND LLC AS OF DECEMBER 31, 2001
================================================================================
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONT'D
================================================================================

     C Interest Rate Swaps -- Belair Capital has entered into interest rate swap
     agreements  with  respect to its  borrowings  and real estate  investments.
     Pursuant to these  agreements,  Belair Capital makes quarterly  payments to
     the   counterparty   at   predetermined   fixed  rates,   in  exchange  for
     floating-rate  payments from the counterparty at a predetermined  spread to
     three-month  LIBOR.  During the terms of the outstanding  swap  agreements,
     changes in the  underlying  values of the swaps are recorded as  unrealized
     gains or losses.  Belair  Capital is exposed to credit loss in the event of
     non-performance by the swap counterparty.

     D  Written  Options  -- The  Portfolio  and the Fund may write  listed  and
     over-the-counter  call  options  on  individual  securities,  on baskets of
     securities and on stock market indices.  Upon the writing of a call option,
     an  amount  equal  to the  premium  received  by the  Portfolio  or Fund is
     included in the  Consolidated  Statement of Assets and  Liabilities  of the
     respective  entity  as  a  liability.   The  amount  of  the  liability  is
     subsequently  marked-to-market  to reflect the current  value of the option
     written in accordance  with the  investment  valuation  policies  discussed
     above.  Premiums  received from writing  options that expire are treated as
     realized gains.  Premiums  received from writing options that are exercised
     or are closed are added to or offset against the proceeds or amount paid on
     the  transaction  to determine the realized gain or loss.  The Portfolio or
     Fund,  as a writer of an  option,  may have no  control  over  whether  the
     underlying  securities may be sold and as a result bears the market risk of
     an unfavorable change in the price of the securities underlying the written
     option.

     E Purchased Options -- Upon the purchase of a put option,  the premium paid
     by the  Portfolio  or Fund is included  in the  Consolidated  Statement  of
     Assets and  Liabilities  of the  respective  entity as an  investment.  The
     amount of the investment is  subsequently  marked-to-market  to reflect the
     current  market  value of the  option  purchased,  in  accordance  with the
     investment  valuation  policies  discussed  above.  If an option  which the
     Portfolio or Fund has purchased expires on the stipulated  expiration date,
     the  Portfolio or Fund will realize a loss in the amount of the cost of the
     option.  If the  Portfolio or Fund enters into a closing sale  transaction,
     the Portfolio or Fund will realize a gain or loss, depending on whether the
     sales proceeds from the closing sale  transaction  are greater or less than
     the cost of the option. If the Portfolio or Fund exercises a put option, it
     will  realize a gain or loss from the sale of the  underlying  security and
     the proceeds  from such sale will be  decreased  by the premium  originally
     paid.


     F Rental  Operations -- The  apartment  units held by Bel  Residential  and
     Katahdin are leased to residents generally for a term of one year renewable
     upon consent of both parties on a year-to-year or month-to-month basis.

     The escrow  accounts  related to Bel  Residential  and Katahdin  consist of
     deposits for real estate taxes,  insurance,  reserves for  replacements and
     capital repairs that are required under the mortgage  agreements as well as
     tenant  security  deposits.  The mortgage  escrow  accounts are held by the
     respective financial institutions and controlled by lenders (Note 8).

     Costs  incurred in connection  with  acquisitions  of properties  have been
     capitalized.  Significant  betterments and  improvements are capitalized as
     part of real property.

     G Income  --  Dividend  income  is  recorded  on the  ex-dividend  date and
     interest and rental income are recorded on the accrual basis.

     Belvedere  Capital's  net  investment  income or loss consists of Belvedere
     Capital's  pro-rata  share of the net  investment  income of the Portfolio,
     less all actual or accrued  expenses of Belvedere  Capital,  determined  in
     accordance  with  accounting  principles  generally  accepted in the United
     States of America. The Fund's net investment income or loss consists of the
     Fund's  pro-rata share of the net investment  income of Belvedere  Capital,
     plus all income  earned on the Fund's direct  investments,  less all actual
     and accrued  expenses of the Fund  determined in accordance with accounting
     principles generally accepted in the United States of America.

     H  Organization  Costs and  Deferred  Expenses -- Costs  incurred by Belair
     Capital in connection with its  organization  are being amortized over five
     years. Costs incurred in connection with BREC's  organization were expensed
     as incurred.  Deferred mortgage origination expenses incurred in connection
     with the financing of Bel  Residential  and Katahdin are amortized over the
     terms of the respective loans.

     I Income Taxes -- Belair Capital,  Belvedere  Capital and the Portfolio are
     treated as  partnerships  for  federal  income tax  purposes.  As a result,
     Belair  Capital,  Belvedere  Capital and the Portfolio do not incur federal
     income  tax  liability,  and the  shareholders  and  partners  thereof  are
     individually  responsible for taxes on items of partnership  income,  gain,
     loss and deduction.  The policy of BREC, Bel Residential and Katahdin is to

                                       25

BELAIR CAPITAL FUND LLC AS OF DECEMBER 31, 2001
================================================================================
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONT'D
================================================================================

     comply with the  Internal  Revenue  Code  applicable  to REITs.  BREC,  Bel
     Residential  and Katahdin will  generally not be subject to federal  income
     tax to the  extent  that  they  each  distribute  their  earnings  to their
     stockholders each year and maintain their qualification as a REIT.

     J Other -- Investment transactions are accounted for on a trade-date basis.

     K  Reclassifications  -- Certain  amounts in the prior year's  consolidated
     financial  statements  have been  reclassified  to conform with the current
     year  presentation.  L Use of  Estimates  -- The  preparation  of financial
     statements in conformity with accounting  principles  generally accepted in
     the United  States of America  requires  management  to make  estimates and
     assumptions  that affect the reported  amounts of assets and liabilities at
     the date of the financial statements and the reported amounts of income and
     expense during the reporting period. Actual results could differ from those
     estimates.

3    Distributions to Shareholders
- --------------------------------------------------------------------------------
     Each year Belair  Capital  intends to distribute  all of its net investment
     income for the year,  if any,  and  approximately  22% of its net  realized
     capital  gains for such  year,  if any,  other than  precontribution  gains
     allocated  to a  Shareholder  in  connection  with a tender  offer or other
     extraordinary  corporate  event with respect to a security  contributed  by
     such  Shareholder,  for which no  capital  gain  distribution  is made.  In
     addition, whenever a distribution with respect to a precontribution gain is
     made,   Belair   Capital  makes  a  special   distribution   to  compensate
     Shareholders  receiving  such  distributions  for taxes  that may be due in
     connection with the  precontribution  gain and  supplemental  distributions
     (Special  Distribution).  No Special Distributions were accrued for or paid
     during the year ended December 31, 2001.

     In  addition,  BREC,  Bel  Residential  and Katahdin  intend to  distribute
     substantially all of their taxable income earned by the respective entities
     during the year.


4    Shareholder Transactions
- --------------------------------------------------------------------------------
     Belair Capital may issue an unlimited  number of full and  fractional  Fund
     Shares. Transactions in Fund Shares were as follows:



                                         YEAR ENDED            YEAR ENDED
                                         DECEMBER 31, 2001     DECEMBER 31, 2000
- --------------------------------------------------------------------------------
Issued to Shareholders
 electing to receive payment
 of distributions in Fund Shares              65,705                90,521
Redemptions                                 (795,224)             (885,179)
- --------------------------------------------------------------------------------
NET DECREASE                                (729,519)             (794,658)
- --------------------------------------------------------------------------------

     Redemptions of Fund Shares held less than three years are generally subject
     to a redemption  fee of 1% of the net asset value of Fund Shares  redeemed.
     The  redemption  fee is paid to Eaton  Vance  Distributors,  Inc.  (EVD) by
     Belair Capital on behalf of the redeeming Shareholder.  No charge is levied
     on  redemptions  of  Fund  Shares  acquired  through  the  reinvestment  of
     distributions,  Fund Shares  redeemed in connection  with a tender offer or
     other  extraordinary  corporate event or Fund Shares redeemed following the
     death  of all of the  initial  holders  of the  Fund  Shares  redeemed.  In
     addition,  no fee applies to redemptions by  Shareholders,  who, during any
     12-month  period,  redeems  less than 8% of the total number of Fund Shares
     held by the Shareholder as of the beginning of the 12-month period. For the
     year ended December 31, 2001, EVD received $82,633 in redemption fees.

5    Investment Transactions
- --------------------------------------------------------------------------------
     For the year ended  December  31, 2001  increases  and  decreases of Belair
     Capital's  investment  in Belvedere  Capital  aggregated  $193,991,870  and
     $287,459,513,  respectively,  purchases and sales of Partnership Preference
     Units   aggregated   $9,386,616   and   $102,705,269,   respectively,   and
     acquisitions of other real estate investments aggregated $41,261,497.

     Purchases and sales of Partnership  Preference  Units during the year ended
     December 31, 2001 include  amounts  purchased  from and sold to other funds
     sponsored by EVM.

6    Indirect Investment in Portfolio
- --------------------------------------------------------------------------------
     Belvedere  Capital's  interest in the  Portfolio  at December  31, 2001 was

                                       26


BELAIR CAPITAL FUND LLC AS OF DECEMBER 31, 2001
================================================================================
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONT'D
================================================================================

     $10,334,131,781,  representing  56.4% of the  Portfolio's  net assets.  The
     Fund's   investment   in  Belvedere   Capital  at  December  31,  2001  was
     $1,820,021,041,  representing  17.6% of  Belvedere  Capital's  net  assets.
     Investment income allocated to Belvedere Capital from the Portfolio for the
     year ended December 31, 2001 totaled $105,790,876, of which $20,889,479 was
     allocated to the Fund.  Expenses  allocated  to Belvedere  Capital from the
     Portfolio  for the year ended  December  31, 2001 totaled  $43,414,135,  of
     which  $8,582,226 was allocated to the Fund.  Belvedere  Capital  allocated
     additional  expenses to the Fund of $2,964,980  for the year ended December
     31, 2001,  representing  $74,683 of operating  expenses and  $2,890,297  of
     service  fees  (Note  9).

7    Cancelable Interest Rate Swap Agreements
- --------------------------------------------------------------------------------
     Belair Capital has entered into cancelable interest rate swap agreements in
     connection with its real estate investments and the associated  borrowings.
     Under such agreements  Belair Capital has agreed to make periodic  payments
     at fixed rates in exchange for payments at floating rates.  The notional or
     contractual amounts of these instruments may not necessarily  represent the
     amounts   potentially  subject  to  risk.  The  measurement  of  the  risks
     associated  with these  investments is meaningful  only when  considered in
     conjunction  with all related assets,  liabilities  and  agreements.  As of
     December 31, 2001, Belair Capital has entered into cancelable interest rate
     swap agreements with Merrill Lynch Capital Services, Inc.

           NOTIONAL                         INITIAL                UNREALIZED
            AMOUNT                         OPTIONAL              DEPRECIATION AT
EFFECTIVE   (000'S   FIXED    FLOATING    TERMINATION  MATURITY   DECEMBER 31,
DATE       OMITTED)   RATE      RATE         DATE        DATE         2001

- --------------------------------------------------------------------------------
    2/98   $120,000  6.715%  Libor+0.45%       2/03       2/05    $ (4,036,969)
    4/98     50,000   6.84%  Libor+0.45%       2/03       2/05      (1,789,764)
    4/98    150,000  6.835%  Libor+0.45%       4/03       4/05      (5,769,278)
    6/98     20,000   6.67%  Libor+0.45%       6/03       2/05        (780,852)
    6/98     75,000   6.68%  Libor+0.45%       6/03       2/05      (2,943,209)
    6/98     80,000  6.595%  Libor+0.45%       6/03       2/05      (3,002,682)
   11/98     14,709   6.13%  Libor+0.45%      11/03       2/05        (455,595)
    2/99     34,951   6.34%  Libor+0.45%       2/04       2/05      (1,322,041)
    4/99      5,191   6.49%  Libor+0.45%       2/04       2/05        (216,372)
    7/99     24,902  7.077%  Libor+0.45%       7/04       2/05      (1,507,472)
    9/99     10,471   7.37%  Libor+0.45%       9/04       2/05        (734,425)
    3/00     19,149   7.89%  Libor+0.45%       2/04       2/05      (1,428,015)
    3/00     70,000   7.71%  Libor+0.45%         --       2/05      (5,881,029)
- --------------------------------------------------------------------------------
   TOTAL                                                          $(29,867,703)
- --------------------------------------------------------------------------------



8    Debt
- --------------------------------------------------------------------------------
     A Mortgages -- Rental  property held by BREC's  controlled  subsidiaries is
     financed  through  mortgages  issued to the  controlled  subsidiaries.  The
     mortgages  are secured by the rental  property  and are  generally  without
     recourse to the other assets of Belair Capital's Shareholders. The value of
     the rental  property  securing  the loans is  $327,945,162  at December 31,
     2001. Balances outstanding at December 31, 2001, excluding unamortized debt
     issuance costs, are as follows:

                     ANNUAL           MONTHLY            BALANCE AT
MATURITY DATE     INTEREST RATE  INTEREST PAYMENT*   DECEMBER 31, 2001
- --------------------------------------------------------------------------------
May 1, 2010           8.33%         $  781,844          $112,630,517
June 1, 2011         6.765%            653,104           115,850,000
- --------------------------------------------------------------------------------
                                    $1,434,948          $228,480,517
- --------------------------------------------------------------------------------
*    Mortgages  provide  for  monthly  payments  of  interest  only  through the
     respective  maturity  date with the  entire  principal  balance  due on the
     respective maturity date.

     B Credit  Facility -- Belair  Capital has  obtained a  $790,000,000  credit
     facility  (the  Credit  Facility),  which  includes  the ability for Belair
     Capital to  utilize  letters  of  credit,  with a term of seven  years from
     Merrill  Lynch   International   Bank  Limited  (MLIB).   Belair  Capital's
     obligations  under  the  Credit  Facility  are  secured  by a pledge of its
     assets,  excluding the assets of Bel Residential and Katahdin.  Interest on
     borrowed  funds is based on the  prevailing  LIBOR rate for the  respective
     interest  period  plus a spread of 0.45% per annum and fees on  letters  of
     credit are charged at a rate of 0.45% per annum.  Belair Capital may borrow
     for  interest  periods  of one month to five  years.  In  addition,  Belair
     Capital  pays a  commitment  fee at a rate of 0.10% per annum on the unused
     amount of the loan  commitment.  Borrowings  under the Credit Facility have
     been used to  purchase  qualifying  assets,  pay  selling  commissions  and
     organizational  expenses, and to provide for the short-term liquidity needs
     of the Fund. Additional borrowings under the Credit Facility may be made in
     the future for these purposes. At December 31, 2001, borrowings outstanding
     under the Credit  Facility  totaled  $558,769,000.  At December  31, 2001 a
     letter of credit in the amount of $1,259,853 is outstanding  and was issued
     as a substitute for funding certain  mortgage  escrow accounts  required by
     the lender of Bel  Residential.  The letter of credit  expires on September
     24, 2002 and  automatically  extends for  one-year  periods,  not to extend
     beyond February 7, 2005.

                                       27

BELAIR CAPITAL FUND LLC AS OF DECEMBER 31, 2001
================================================================================
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONT'D
================================================================================

9    Management Fee and Other Transactions with Affiliates
- --------------------------------------------------------------------------------
     Belair  Capital and the Portfolio  have engaged BMR as Investment  Adviser.
     Under the terms of the advisory agreement with the Portfolio,  BMR receives
     a monthly  fee of 5/96 of 1% (0.625%  annually)  of the  average  daily net
     assets of the  Portfolio up to  $500,000,000  and at reduced rates as daily
     net assets  exceed that level.  For the year ended  December 31, 2001,  the
     advisory fee  applicable  to the  Portfolio  was 0.43% of average daily net
     assets.  Belvedere  Capital's  allocated  portion of the  advisory  fee was
     $42,233,575  of which  $8,355,528  was allocated to Belair  Capital for the
     year ended  December  31,  2001.  In  addition,  Belair  Capital pays BMR a
     monthly advisory and  administrative  fee of 1/20 of 1% (0.60% annually) of
     the average daily gross assets of Belair  Capital,  reduced by that portion
     of the monthly  advisory fee for such month payable by the Portfolio  which
     is  attributable to the value of Belair  Capital's  investment in Belvedere
     Capital.  The term gross  assets is  defined  to  include  the value of all
     assets of Belair  Capital other than Belair  Capital's  investment in BREC,
     minus the sum of Belair  Capital's  liabilities  other  than the  principal
     amount of money borrowed.  BREC pays BMR a monthly management fee at a rate
     of 1/20th of 1% (equivalent  to 0.60%  annually) of the average daily gross
     assets of BREC.  The term gross  assets is defined to include all assets of
     BREC minus the sum of BREC's liabilities other than the principal amount of
     money  borrowed.  For this purpose,  the assets and  liabilities  of BREC's
     controlled  subsidiaries are reduced by the proportionate interests therein
     of investors  other than BREC.  For the year ended  December 31, 2001,  the
     advisory and  administrative  fee accrued or paid to BMR by Belair  Capital
     plus the management fee payable to BMR by BREC, totaled $7,036,891.

     EVM  serves  as  Manager  of  Belair   Capital  and  receives  no  separate
     compensation for services provided in such capacity.

     Pursuant  to a  servicing  agreement  between  Belvedere  Capital  and EVD,
     Belvedere  Capital  pays  a  servicing  fee to EVD  for  providing  certain
     services and  information to  Shareholders.  The servicing fee is paid on a
     quarterly basis at an annual rate of 0.15% of Belvedere  Capital's  average
     daily net assets and totaled  $14,628,710  for the year ended  December 31,
     2001 of which  $2,890,297  was allocated to Belair  Capital.  Pursuant to a


     servicing  agreement  between Belair Capital and EVD, Belair Capital pays a
     servicing  fee to EVD on a  quarterly  basis at an annual  rate of 0.20% of
     Belair Capital's average daily net assets,  less Belair Capital's allocated
     share of the servicing fee payable by Belvedere Capital. For the year ended
     December 31, 2001 the servicing fee paid directly by Belair Capital totaled
     $681,075.  All amounts allocated to and incurred by Belair Capital, for the
     year ended December 31, 2001, were paid to subagents.

     Management  services  for the real  property  held by Bel  Residential  and
     Katahdin are provided by an affiliate of each respective  entity's Minority
     Shareholder  (see  Note  1B).  Each  management  agreement  provides  for a
     management fee and allows for reimbursement of payroll expenses incurred by
     the  managers  in  conjunction  with  managing  each  respective   entity's
     properties.  For the year ended December 31, 2001 Bel  Residential  paid or
     accrued  property  management  fees  of  $957,350.   For  the  period  from
     inception,  May 23, 2001 to December  31,  2001,  Kathadin  paid or accrued
     property management fees of $561,132.

                                       28

BELAIR CAPITAL FUND LLC AS OF DECEMBER 31, 2001
================================================================================
INDEPENDENT AUDITORS' REPORT
================================================================================

TO THE SHAREHOLDERS
OF BELAIR CAPITAL FUND LLC AND SUBSIDIARIES:
- --------------------------------------------------------------------------------
We  have  audited  the  accompanying   consolidated   statement  of  assets  and
liabilities,  including the  consolidated  portfolio of  investments,  of Belair
Capital Fund LLC and Subsidiaries  (collectively,  the Fund), as of December 31,
2001, and the related  consolidated  statements of operations and cash flows for
the year then ended,  the  consolidated  statement  of changes in net assets for
each of the two years in the period then ended and financial  highlights for the
year then ended.  These  financial  statements and financial  highlights are the
responsibility  of the Fund's  management.  Our  responsibility is to express an
opinion on these financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the  United  States of  America.  Those  standards  require  that we plan and
perform the audit to obtain  reasonable  assurance  about  whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  Our  procedures  included  confirmation  of securities  owned as of
December 31, 2001 by correspondence  with the custodian.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, such consolidated  financial statements and financial highlights
referred to above  present  fairly,  in all  material  respects,  the  financial
position of the Fund as of December 31, 2001 and the results of its  operations,
and its cash flows for the year then  ended,  the  changes in its net assets for
each of the two years in the period then ended and the financial  highlights for
the year then ended in conformity with accounting  principles generally accepted
in the United States of America.

DELOITTE & TOUCHE LLP
Boston, Massachusetts
March 1, 2002

                                       29

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2001
================================================================================
PORTFOLIO OF INVESTMENTS
================================================================================

COMMON STOCKS -- 97.6%

SECURITY                                        SHARES           VALUE
- --------------------------------------------------------------------------------

Aerospace and Defense -- 1.5%
- --------------------------------------------------------------------------------
Boeing Company (The)                            361,794    $    14,030,371
Boeing Company (The)(1)(2)                      250,000          9,689,547
Boeing Company (The)(1)(2)                      200,000          7,752,122
General Dynamics Corp.                        1,505,000        119,858,200
Honeywell International, Inc.                   292,998          9,909,192
Northrop Grumman Corp.                          833,164         83,991,263
Raytheon Co., Class B                           313,564         10,181,423
Rockwell Collins, Inc.                          203,032          3,959,124
United Technologies Corp.                       291,354         18,830,209
- --------------------------------------------------------------------------------
                                                           $   278,201,451
- --------------------------------------------------------------------------------

Air Freight and Couriers -- 1.5%
- --------------------------------------------------------------------------------
FedEx Corp.(3)                                1,631,578    $    84,646,267
Fedex Corp.(1)(2)(3)                             75,000          3,887,141
United Parcel Service, Inc., Class B          3,295,388        179,598,646
- --------------------------------------------------------------------------------
                                                           $   268,132,054
- --------------------------------------------------------------------------------

Airlines -- 0.0%
- --------------------------------------------------------------------------------
Southwest Airlines Co.                           52,000    $       960,960
- --------------------------------------------------------------------------------
                                                           $       960,960
- --------------------------------------------------------------------------------

Auto Components -- 0.2%
- --------------------------------------------------------------------------------
Aftermarket Technology Corp.(3)                  46,000    $       745,200
Arvinmeritor, Inc.                               53,849          1,057,594
Borg-Warner Automotive, Inc.                    230,270         12,031,607
Dana Corp.                                       46,137            640,382
Delphi Automotive Systems                         6,128             83,708
Federal Signal Corp.                            283,471          6,312,899
Johnson Controls                                240,591         19,427,723
TRW, Inc.                                         2,000             74,080
Visteon Corp.                                    15,135            227,630
- --------------------------------------------------------------------------------
                                                           $    40,600,823
- --------------------------------------------------------------------------------

Automobiles -- 0.1%
- --------------------------------------------------------------------------------
DaimlerChrysler                                  19,952    $       831,400
Ford Motor Co.                                  179,556          2,822,620
General Motors Corp.                             13,596            660,766
Harley-Davidson, Inc.                           114,700          6,229,357


SECURITY                                        SHARES           VALUE
- --------------------------------------------------------------------------------

Automobiles (continued)
- --------------------------------------------------------------------------------
Honda Motor Co. Ltd. ADR                          5,000    $       407,550
- --------------------------------------------------------------------------------
                                                           $    10,951,693
- --------------------------------------------------------------------------------

Banks -- 7.0%
- --------------------------------------------------------------------------------
AmSouth Bancorporation                        1,251,949    $    23,661,836
Associated Banc-Corp.                           624,922         22,053,497
Bank of America Corp.                         1,717,799        108,135,447
Bank of Granite Corp.                            22,500            444,825
Bank of Montreal                                273,104          6,207,654
Bank of New York Co., Inc. (The)                477,978         19,501,502
Bank One Corp.                                1,251,649         48,876,893
Banknorth Group, Inc.                            65,720          1,480,014
BB&T Corp.                                    1,016,764         36,715,348
Charter One Financial, Inc.                     544,901         14,794,062
City National Corp.                             130,000          6,090,500
Colonial Bancgroup, Inc. (The)                  396,090          5,580,908
Comerica, Inc.                                  222,464         12,747,187
Commerce Bancshares, Inc.                       206,545          8,053,190
Community First Bancshares, Inc.                418,000         10,738,420
Compass Bancshares, Inc.                        306,668          8,678,704
Credit Suisse Group                              55,136          2,352,292
Fifth Third Bancorp                             772,018         47,347,864
Fifth Third Bancorp(1)(2)                        81,626          5,001,158
First Citizens BancShares, Inc.                  65,900          6,441,725
First Financial Bancorp.                         51,122            902,303
First Midwest Bancorp, Inc.                     573,661         16,745,165
First Midwest Bancorp, Inc.(1)(2)                65,612          1,914,017
First Midwest Bancorp, Inc.(1)(2)               176,056          5,133,978
First Tennessee National Corp.                   30,912          1,120,869
FleetBoston Financial Corp.                     631,350         23,044,275
Golden West Financial Corp.                     121,800          7,167,930
GreenPoint Financial Corp.                      120,983          4,325,142
Greenpoint Financial Corp.(1)(2)                200,000          7,145,531
GreenPoint Financial Corp.(1)(2)                300,000         10,717,627
Hibernia Corp., Class A                         165,893          2,951,236
Huntington Bancshares, Inc.                     518,842          8,918,894
Investors Financial Services Corp.              205,701         13,619,463
Investors Financial Services Corp.(1)(2)         32,000          2,117,396
Keycorp                                         552,835         13,456,004
M&T Bank Corp.                                   33,977          2,475,224
Marshall and Ilsley Corp.                        92,887          5,877,889
Mellon Financial Corp.                          206,912          7,784,029


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       30

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2001
================================================================================
PORTFOLIO OF INVESTMENTS CONT'D
================================================================================

SECURITY                                        SHARES           VALUE
- --------------------------------------------------------------------------------

Banks (continued)
- --------------------------------------------------------------------------------
Mellon Financial Corp.(1)(2)                     15,000    $       564,018
National City Corp.                             567,618         16,597,150
National Commerce Financial Corp.             1,113,055         28,160,291
Northern Trust Corp.                          1,451,188         87,390,541
Pacific Century Financial Corp.                  49,425          1,279,613
PNC Financial Services Group, Inc.              171,634          9,645,831
Popular, Inc.                                       716             20,821
Regions Financial Corp.                       1,375,042         41,168,757
Royal Bank of Canada                            368,444         12,000,221
Royal Bank of Scotland Group PLC                 52,322          1,271,994
Royal Bank of Scotland Group PLC (A.V.S.)(3)     50,837             58,210
S&T Bancorp, Inc.                               100,000          2,428,000
Societe Generale, Class A                       809,647         45,298,997
SouthTrust Corp.                                332,978          8,214,567
Southwest Bancorporation of Texas, Inc.(3)      215,601          6,526,242
Southwest Bancorporation of Texas,Inc.(1)(2)(3) 600,000         18,150,649
Sovereign Bancorporation, Inc.                  442,584          5,417,228
SunTrust Banks, Inc.                            311,574         19,535,690
Synovus Financial                             1,002,233         25,105,937
TCF Financial Corp.                             512,000         24,565,760
U.S. Bancorp                                  4,083,706         85,471,967
Union Planters Corp.                            408,979         18,457,222
Valley National Bancorp.                        323,780         10,668,551
Wachovia Corp.                                1,497,451         46,960,063
Washington Mutual, Inc.                       2,327,799         76,119,027
Wells Fargo & Co.                             2,972,457        129,153,257
Westamerica Bancorporation                      266,506         10,545,642
Whitney Holding Corp.                           245,252         10,754,300
Zions Bancorporation                            227,671         11,970,941
- --------------------------------------------------------------------------------
                                                           $ 1,283,821,485
- --------------------------------------------------------------------------------

Beverages -- 3.0%
- --------------------------------------------------------------------------------
Anheuser-Busch Cos., Inc.                     2,291,559    $   103,601,382
Coca-Cola Company (The)                       3,068,681        144,688,309
Coca-Cola Enterprises, Inc.                     384,724          7,286,673
Panamerican Beverages, Inc., Class A             80,000          1,188,800
PepsiCo, Inc.                                 6,033,757        293,783,628
- --------------------------------------------------------------------------------
                                                           $   550,548,792
- --------------------------------------------------------------------------------


SECURITY                                        SHARES           VALUE
- --------------------------------------------------------------------------------

Biotechnology -- 2.1%
- --------------------------------------------------------------------------------
Amgen, Inc.(3)                                3,822,612    $   215,748,221
Celera Genomics Group - Applera Corp.(3)         47,100          1,257,099
Genzyme Corp.(3)                              1,616,207         96,746,151
Genzyme Corp.(1)(2)(3)                            9,605            574,385
Genzyme Corporation - Genzyme Biosurgery
  Division(3)                                    86,784            460,823
Gilead Sciences, Inc.(3)                         38,745          2,546,321
Incyte Genomics, Inc.(3)                      1,145,302         22,264,671
Invitrogen Corp.(3)                              37,645          2,331,355
Sepracor, Inc.(3)                               884,000         50,441,040
Vertex Pharmaceuticals, Inc.(3)                  83,000          2,040,970
- --------------------------------------------------------------------------------
                                                           $   394,411,036
- --------------------------------------------------------------------------------

Building Products -- 0.6%
- --------------------------------------------------------------------------------
American Standard Companies, Inc.(3)            258,251    $    17,620,466
American Standard Companies, Inc.(1)(2)(3)       63,436          4,327,833
Masco Corp.                                   3,506,516         85,909,642
- --------------------------------------------------------------------------------
                                                           $   107,857,941
- --------------------------------------------------------------------------------

Chemicals -- 1.7%
- --------------------------------------------------------------------------------
Airgas, Inc.(3)                                 536,219    $     8,107,631
Arch Chemicals, Inc.                              4,950            114,840
Bayer AG ADR                                     40,000          1,271,448
Dow Chemical Co. (The)                          183,245          6,190,016
DuPont (E.I.) de Nemours & Co.                1,173,241         49,874,475
Eastman Chemical Co.                                148              5,775
Ecolab, Inc.                                  2,064,867         83,110,897
International Flavors & Fragrances, Inc.        148,101          4,400,081
MacDermid, Inc.                                  61,937          1,049,832
Monsanto Co.                                  2,990,100        101,065,380
Olin Corp.                                        9,900            159,786
PPG Industries, Inc.                             23,542          1,217,592
RPM, Inc.                                       470,138          6,798,195
Sigma Aldrich Corp.                             615,000         24,237,150
Solutia, Inc.                                    99,629          1,396,799
Syngenta AG ADR(3)                               10,030            106,318
Valspar Corp.                                   768,316         30,425,314
- --------------------------------------------------------------------------------
                                                           $   319,531,529
- --------------------------------------------------------------------------------


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       31

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2001
================================================================================
PORTFOLIO OF INVESTMENTS CONT'D
================================================================================

SECURITY                                        SHARES           VALUE
- --------------------------------------------------------------------------------

Commercial Services and Supplies -- 5.1%
- --------------------------------------------------------------------------------
Allied Waste Industries, Inc.(3)              1,675,000    $    23,550,500
Apollo Group, Inc.(3)                             5,066            228,021
Arbitron, Inc.(3)                                36,200          1,236,230
Automatic Data Processing, Inc.               3,247,523        191,279,105
Avery Dennison Corp.                          1,432,004         80,951,186
Banta Corp.                                      42,341          1,249,906
BISYS Group, Inc. (The)(3)                      107,746          6,894,667
BISYS Group, Inc. (The)(1)(2)(3)                 12,500            799,472
BISYS Group, Inc. (The)(1)(2)(3)                 20,000          1,279,032
Block (H&R), Inc.                               732,354         32,736,224
Bowne & Co., Inc.                               172,640          2,209,792
Cendant Corp.(3)                                192,150          3,768,061
Century Business Services, Inc.(3)              400,000            920,000
Ceridian Corp.(3)                               181,858          3,409,837
Certegy Inc.(3)                                  42,862          1,466,738
Cintas Corp.                                  1,410,561         67,706,928
Concord EFS, Inc.(3)                            551,454         18,076,662
Consolidated Graphics, Inc.(3)                   70,215          1,351,639
CSG Systems International, Inc.(3)               41,116          1,663,142
Deluxe Corp.                                     80,675          3,354,466
Donnelley (R.R.) & Sons Co.                     200,521          5,953,468
DST Systems, Inc.(3)                          2,017,634        100,579,055
eFunds Corp.(3)                                  44,484            611,655
Equifax, Inc.                                    85,724          2,070,235
First Data Corp.                              2,227,384        174,738,275
Harland (John H.) Co.                            51,540          1,139,034
HON Industries, Inc.                          1,270,418         35,127,058
Imagistics International Inc.(3)                  6,222             76,842
IMS Health, Inc.                                498,012          9,716,214
Manpower, Inc.                                  112,000          3,775,520
Miller (Herman), Inc.                           577,903         13,673,185
Navigant Consulting, Inc.(3)                    496,795          2,732,372
Navigant International, Inc.(3)                  59,630            682,763
Newpark Resources, Inc.(3)                       96,537            762,642
Paychex, Inc.                                   929,490         32,392,727
Pitney Bowes, Inc.                               77,782          2,925,381
ProQuest Company(3)                             115,000          3,899,650
ServiceMaster Co.                               704,262          9,718,816
Spherion Corp.(3)                                90,000            878,400
Staff Leasing, Inc.                              78,125            198,437
Steelcase, Inc., Class A                        123,000          1,810,560
Sylvan Learning Systems, Inc.(3)                815,396         17,995,790


SECURITY                                        SHARES           VALUE
- --------------------------------------------------------------------------------

Commercial Services and Supplies (continued)
- --------------------------------------------------------------------------------
Valassis Communications, Inc.(3)                775,000    $    27,605,500
Viad Corp.                                       40,314            954,636
Waste Management, Inc.                        1,399,736         44,665,576
Workflow Management, Inc.(3)                     79,507            379,248
- --------------------------------------------------------------------------------
                                                           $   939,194,647
- --------------------------------------------------------------------------------

Communications Equipment -- 1.5%
- --------------------------------------------------------------------------------
3Com Corp.(3)                                   873,949    $     5,575,795
ADC Telecommunications, Inc.(3)                 937,781          4,313,793
Advanced Fibre Communication, Inc.(3)            15,000            265,050
Alcatel S.A. ADR                                 43,728            723,698
Avaya, Inc.(3)                                   68,903            837,171
CIENA Corp.(3)                                  702,026         10,045,992
Cisco Systems, Inc.(3)                        5,430,799         98,351,770
Comverse Technology, Inc.(3)                    386,378          8,643,276
Corning, Inc.                                   705,943          6,297,012
Enterasys Networks, Inc.(3)                     989,660          8,758,491
JDS Uniphase Corp.(3)                           266,080          2,309,574
Lucent Technologies, Inc.                       954,951          6,006,642
Marconi PLC                                      23,088             14,015
McData Corp., Class A(3)                         23,016            563,892
Motorola, Inc.                                  551,445          8,282,704
Nokia Corp., Class A, ADR                     2,881,697         70,688,027
Nortel Networks Corp.                         2,131,110         15,983,325
Qualcomm, Inc.(3)                               344,112         17,377,656
Riverstone Networks, Inc.(3)                     46,005            763,683
Telefonaktiebolaget LM Ericsson, Class B ADR  1,816,000          9,479,520
Tellabs, Inc.(3)                                338,790          5,068,298
- --------------------------------------------------------------------------------
                                                           $   280,349,384
- --------------------------------------------------------------------------------

Computers and Peripherals -- 3.2%
- --------------------------------------------------------------------------------
Compaq Computer Corp.                            82,245    $       802,711
Dell Computer Corp.(3)                        3,630,589         98,679,409
EMC Corp.(3)                                  1,075,543         14,455,298
Gateway, Inc.(3)                              1,149,407          9,241,232
Hewlett-Packard Co.                           1,991,489         40,905,184
International Business Machines Corp.         1,039,334        125,717,841
Lexmark International, Inc.(3)                4,536,940        267,679,460
Network Appliance, Inc.(3)                      488,000         10,672,560
Palm, Inc.(3)                                 1,304,605          5,061,867


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       32

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2001
================================================================================
PORTFOLIO OF INVESTMENTS CONT'D
================================================================================

SECURITY                                        SHARES           VALUE
- --------------------------------------------------------------------------------

Computers and Peripherals (continued)
- --------------------------------------------------------------------------------
Sun Microsystems, Inc.(3)                       537,670    $     6,613,341
- --------------------------------------------------------------------------------
                                                           $   579,828,903
- --------------------------------------------------------------------------------

Construction and Engineering -- 0.1%
- --------------------------------------------------------------------------------
Dycom Industries(3)                             160,464    $     2,681,353
Jacobs Engineering Group, Inc.(3)               176,233         11,631,378
Salient 3 Communications, Inc., Class A          78,125             76,953
- --------------------------------------------------------------------------------
                                                           $    14,389,684
- --------------------------------------------------------------------------------

Construction Materials -- 0.1%
- --------------------------------------------------------------------------------
CRH PLC                                         329,450    $     5,806,873
Vulcan Materials Co.                            136,109          6,525,065
- --------------------------------------------------------------------------------
                                                           $    12,331,938
- --------------------------------------------------------------------------------

Containers and Packaging -- 0.1%
- --------------------------------------------------------------------------------
Bemis Co., Inc.                                 141,000    $     6,934,380
Caraustar Industries, Inc.                      264,862          1,835,494
Sealed Air Corp.(3)                             174,914          7,139,989
Sonoco Products Co.                             160,690          4,271,140
Temple Inland, Inc.                              12,632            716,613
- --------------------------------------------------------------------------------
                                                           $    20,897,616
- --------------------------------------------------------------------------------

Distributors -- 0.0%
- --------------------------------------------------------------------------------
MSC Industrial Direct Co.(3)                      5,000    $        98,750
- --------------------------------------------------------------------------------
                                                           $        98,750
- --------------------------------------------------------------------------------

Diversified Financials -- 5.7%
- --------------------------------------------------------------------------------
Affiliated Managers Group, Inc.(3)               13,680    $       964,166
American Express Co.                            969,588         34,604,596
ANC Rental Corp.(1)(3)                          689,786              6,898
Capital One Financial Corp.                     836,371         45,122,215
Citigroup                                     3,970,061        200,408,679
E*Trade Group, Inc.(3)                          288,290          2,954,972
Fannie Mae                                    1,006,357         80,005,381
Federated Investors, Inc.                     1,634,947         52,122,110
Finova Group, Inc.(3)                           175,587            107,108
FirstPlus Financial Group, Inc.(3)              120,000              9,600
Franklin Resources, Inc.                      1,896,536         66,890,825
Freddie Mac                                     498,106         32,576,132
Freddie Mac(1)(2)                                20,000          1,307,346


SECURITY                                        SHARES           VALUE
- --------------------------------------------------------------------------------

Diversified Financials (continued)
- --------------------------------------------------------------------------------
Goldman Sachs Group, Inc.                         9,627    $       892,904
Household International, Inc.                 1,603,743         92,920,869
ING Groep NV ADR                                210,570          5,359,007
J.P. Morgan Chase & Co.                         421,490         15,321,162
Knight Trading Group, Inc.(3)                 1,750,000         19,285,000
Legg Mason, Inc.                                217,641         10,877,697
MBNA Corp.                                      131,157          4,616,726
MBNA Corp.(1)(2)                                113,797          3,998,444
Merrill Lynch & Co., Inc.(1)(2)                 150,000          7,812,625
Merrill Lynch & Co., Inc.                     1,676,195         87,363,283
Morgan Stanley Dean Witter & Co.              3,015,769        168,702,118
Nuveen (John) Co. (The), Class A                 75,000          4,011,000
Providian Financial Corp.                       893,096          3,170,491
Raymond James Financial, Inc.(1)(2)              70,000          2,481,924
Schwab (Charles) Corp.                          699,540         10,821,884
Schwab (Charles) Corp.(1)(2)                    133,650          2,063,844
State Street Corp.                              328,000         17,138,000
Stilwell Financial, Inc.                         95,458          2,598,367
T. Rowe Price Group, Inc.                       137,827          4,786,732
Ubs AG-Registered Foreign(3)                      9,183            459,150
USA Education, Inc.                             601,539         50,541,307
Waddell & Reed Financial, Inc., Class A         150,751          4,854,182
- --------------------------------------------------------------------------------
                                                           $ 1,037,156,744
- --------------------------------------------------------------------------------

Diversified Telecommunication -- 2.6%
- --------------------------------------------------------------------------------
Alltel Corp.                                  1,375,801    $    84,928,196
American Tower Corp., Class A(3)                 93,218            882,774
AT&T Corp.                                    1,181,497         21,432,356
BellSouth Corp.                               1,439,465         54,915,590
Broadwing, Inc.(3)                              764,587          7,263,577
Citizens Communications Co.(3)                   59,563            634,942
Deutsche Telekom AG ADR(3)                    1,616,197         27,313,734
Global Crossing Ltd.(3)                         124,289            104,403
ITC Deltacom, Inc.(3)                         1,118,041            972,696
McLeodUSA, Inc.(3)                            1,608,292            595,068
NTL, Inc.(3)                                    400,390            376,367
PTEK Holdings, Inc.(3)                           28,000             95,200
Qwest Communications International(3)            81,903          1,157,289
RSL Communications Ltd.(3)                      747,161              5,230
SBC Communications, Inc.                      4,236,990        165,962,898
Sprint Corp.                                  2,656,796         53,348,464
Talk America Holdings, Inc.(3)                  247,376            101,424


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       33

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2001
================================================================================
PORTFOLIO OF INVESTMENTS CONT'D
================================================================================

SECURITY                                        SHARES           VALUE
- --------------------------------------------------------------------------------

Diversified Telecommunication (continued)
- --------------------------------------------------------------------------------
Telecom Corp. of New Zealand Ltd. ADR             8,000    $       134,000
Verizon Communications, Inc.                    197,052          9,352,088
Williams Communications Group, Inc.(3)            4,086              9,602
Winstar Communications, Inc.(3)                  17,136                296
Worldcom, Inc. - MCI Group(3)                   105,035          1,333,945
WorldCom, Inc. - Worldcom Group(3)            2,799,665         39,419,283
- --------------------------------------------------------------------------------
                                                           $   470,339,422
- --------------------------------------------------------------------------------

Electric Utilities -- 0.3%
- --------------------------------------------------------------------------------
AES Corp.(3)                                     69,254    $     1,132,303
Ameren Corp.                                      5,000            211,500
American Electric Power, Inc.                       960             41,789
Dominion Resources, Inc.                        210,464         12,648,886
Duke Energy Corp.                                 9,234            362,527
Exelon Corp.                                    500,000         23,940,000
P G & E Corp.(3)                                 47,705            917,844
Teco Energy, Inc.                                40,000          1,049,600
TXU Corp.                                       250,196         11,796,741
Wisconsin Energy Corp.                            9,576            216,035
- --------------------------------------------------------------------------------
                                                           $    52,317,225
- --------------------------------------------------------------------------------

Electrical Equipment -- 0.3%
- --------------------------------------------------------------------------------
American Power Conversion Corp.(3)              436,671    $     6,314,263
Baldor Electric Co.                             149,060          3,115,354
Emerson Electric Co.                            522,858         29,855,192
Energizer Holdings, Inc.(3)                      92,626          1,764,525
Molex, Inc., Class A                            112,582          3,045,343
Rockwell International Corp.                    203,032          3,626,152
Tecumseh Products Co., Class A                  156,420          7,919,545
Thomas and Betts Corp.                          132,863          2,810,052
- --------------------------------------------------------------------------------
                                                           $    58,450,426
- --------------------------------------------------------------------------------

Electronic Equipment - Instruments -- 0.8%
- --------------------------------------------------------------------------------
Agilent Technologies, Inc.(3)                   517,438    $    14,752,157
Arrow Electronics, Inc.(3)                        8,750            261,625
Flextronics International Ltd.(3)               204,816          4,913,536
Jabil Circuit, Inc.(3)                        2,127,971         48,347,501
Millipore Corp.                                 101,440          6,157,408
PerkinElmer, Inc.                               300,081         10,508,837
Plexus Corp.(3)                                 132,189          3,510,940
Plexus Corp.(1)(2)(3)                            77,757          2,063,935


SECURITY                                        SHARES           VALUE
- --------------------------------------------------------------------------------

Electronic Equipment - Instruments (continued)
- --------------------------------------------------------------------------------
Sanmina-SCI Corp.(3)                          1,186,972    $    23,620,743
Solectron Corp.(3)                            1,818,848         20,516,605
Teledyne Technologies, Inc.(3)                    6,117             99,646
Waters Corp.(3)                                 198,320          7,684,900
X-Rite, Inc.                                    428,000          3,642,280
- --------------------------------------------------------------------------------
                                                           $   146,080,113
- --------------------------------------------------------------------------------

Energy Equipment and Services -- 1.1%
- --------------------------------------------------------------------------------
Baker Hughes, Inc.                              977,604    $    35,653,218
Core Laboratories NV(3)                         205,000          2,874,100
Grant Prideco, Inc.(3)                          163,681          1,882,332
Halliburton Co.                                 504,383          6,607,417
Nabors Industries, Inc.(3)                      572,000         19,636,760
National-Oilwell, Inc.(3)                       641,199         13,215,111
National-Oilwell, Inc.(1)(2)(3)                  45,730            941,965
Noble Drilling, Inc.(3)                         170,000          5,786,800
Patterson-UTI Energy, Inc.(3)                   200,000          4,662,000
Schlumberger Ltd.                             1,455,913         80,002,419
Smith International, Inc.(3)                     70,000          3,753,400
Transocean Sedco Forex, Inc.                     73,657          2,491,080
Weatherford International(3)                    663,681         24,728,754
- --------------------------------------------------------------------------------
                                                           $   202,235,356
- --------------------------------------------------------------------------------

Food and Drug Retailing -- 1.9%
- --------------------------------------------------------------------------------
Albertson's, Inc.                             1,049,367    $    33,044,567
Casey's General Stores, Inc.                     91,201          1,358,895
CVS Corp.                                       961,153         28,450,129
Kroger Co. (The)(3)                           1,066,630         22,260,568
Safeway, Inc.(3)                              1,992,734         83,196,645
Sysco Corp.                                   5,842,567        153,192,107
Sysco Corp.(1)(2)                                44,744          1,172,528
Walgreen Co.                                    643,194         21,649,910
Winn-Dixie Stores, Inc.                         506,616          7,219,278
- --------------------------------------------------------------------------------
                                                           $   351,544,627
- --------------------------------------------------------------------------------

Food Products -- 2.3%
- --------------------------------------------------------------------------------
Archer-Daniels-Midland Co.                      234,652    $     3,367,256
Campbell Soup Co.                             1,243,047         37,129,814
Conagra Foods, Inc.                           1,544,015         36,701,237
Dean Foods Co.(3)                               128,072          8,734,510
Flowers Foods, Inc.(3)                           98,255          3,922,340


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       34

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2001
================================================================================
PORTFOLIO OF INVESTMENTS CONT'D
================================================================================

SECURITY                                        SHARES           VALUE
- --------------------------------------------------------------------------------

Food Products (continued)
- --------------------------------------------------------------------------------
General Mills, Inc.                             254,545    $    13,238,885
Heinz (H.J.) Co.                                191,876          7,889,941
Hershey Foods Corp.                             744,421         50,397,302
Kellogg Co.                                     101,647          3,059,575
Kraft Foods, Inc.(3)                            387,000         13,169,610
McCormick & Co., Inc.                           458,870         19,258,774
Riviana Foods, Inc.                             250,000          4,437,500
Sara Lee Corp.                                3,092,508         68,746,453
Smithfield Foods, Inc.(3)                     4,207,530         92,733,961
Tyson Foods, Inc.                               405,548          4,684,079
Unilever ADR                                    400,000         23,044,000
Wrigley (Wm.) Jr. Co.                           441,026         22,655,506
- --------------------------------------------------------------------------------
                                                           $   413,170,743
- --------------------------------------------------------------------------------

Gas Utilities -- 0.6%
- --------------------------------------------------------------------------------
El Paso Corporation                             175,909    $     7,847,300
Enron Corp.                                      17,000             10,200
Kinder Morgan, Inc.(1)(2)                       500,000         27,829,337
Kinder Morgan, Inc.                           1,288,072         71,732,730
National Fuel Gas Co.                             4,000             98,800
- --------------------------------------------------------------------------------
                                                           $   107,518,367
- --------------------------------------------------------------------------------

Health Care Equipment and Supplies -- 2.5%
- --------------------------------------------------------------------------------
Applied Biosystems Group - Applera Corp.        444,800    $    17,467,296
Bausch & Lomb, Inc.                             145,054          5,462,734
Baxter International, Inc.                    3,262,710        174,979,137
Becton, Dickinson and Co.                       255,921          8,483,781
Biomet, Inc.                                    334,411         10,333,300
Biomet, Inc.(1)(2)                               76,929          2,374,749
Boston Scientific Corp.(3)                      544,685         13,137,802
Dentsply International, Inc.                     49,550          2,487,410
Edwards Lifesciences Corp.(3)                   295,714          8,170,578
Guidant Corp.(3)                                 54,616          2,719,877
Hillenbrand Industries, Inc.                    647,898         35,809,322
Lumenis Ltd.(3)                                 112,000          2,206,400
Medtronic, Inc.                               3,100,748        158,789,305
St. Jude Medical, Inc.(3)                         5,007            388,794
Steris Corp.(3)                                  56,377          1,030,008
VISX, Inc.(3)                                    50,000            662,500
Zimmer Holdings, Inc.(3)                        244,725          7,473,902
- --------------------------------------------------------------------------------
                                                           $   451,976,895
- --------------------------------------------------------------------------------


SECURITY                                        SHARES           VALUE
- --------------------------------------------------------------------------------

Health Care Providers and Services -- 1.9%
- --------------------------------------------------------------------------------
Andrx Group(3)                                   93,750    $     6,600,938
Andrx Group(1)(2)(3)                            300,000         21,108,478
Beverly Enterprises, Inc.(3)                    357,143          3,071,430
Cardinal Health, Inc.                         1,727,365        111,691,421
Cardinal Health, Inc.(1)(2)                      36,150          2,336,144
Caremark Rx, Inc.(3)                             17,696            288,622
CIGNA Corp.                                      11,236          1,041,015
Covance, Inc.(3)                                 58,750          1,333,625
Cybear Group(3)                                   2,326                768
FPA Medical Management, Inc.(1)(3)              315,000              3,150
HCA - The Healthcare Company                     53,310          2,054,567
Health Management Associates, Inc., Class A(3)1,936,833         35,637,727
HealthSouth Corp.(3)                            314,854          4,666,136
IDX Systems Corp.(3)                             60,000            780,600
LabOne, Inc.(3)                                  53,940            830,676
McKesson HBOC, Inc.                              49,513          1,851,786
Orthodontic Centers of America, Inc.(3)         100,000          3,050,000
Pacificare Health Systems, Inc., Class A(3)      19,500            312,000
Parexel International Corp.(3)                   35,000            502,250
PhyCor, Inc.(3)                                 312,500             10,938
Quest Diagnostics, Inc.(3)                      481,250         34,510,438
Quintiles Transnational Corp.(3)                417,372          6,698,821
Renal Care Group, Inc.(3)                       371,007         11,909,325
Response Oncology, Inc.(3)                       44,761              2,462
Schein (Henry), Corp.(3)                      1,125,194         41,665,934
Schein (Henry), Corp.(1)(2)(3)                  147,354          5,453,790
Service Corp. International(3)                  145,389            725,491
Stewart Enterprises, Inc.(3)                    114,000            682,860
Sunrise Assisted Living, Inc.(3)                354,000         10,304,940
Synavant, Inc.(3)                                24,900             99,600
Tenet Healthcare Corp.(3)                       302,641         17,771,080
UnitedHealth Group, Inc.                         68,371          4,838,616
Ventiv Health, Inc.(3)                          160,833            588,649
Wellpoint Health Networks, Inc.(3)              200,000         23,370,000
- --------------------------------------------------------------------------------
                                                           $   355,794,277
- --------------------------------------------------------------------------------

Hotels, Restaurants and Leisure -- 1.2%
- --------------------------------------------------------------------------------
Brinker International, Inc.(3)                  582,237    $    17,327,373
Carnival Corp.                                   54,748          1,537,324
Carnival Corp.(1)(2)                            500,000         14,032,980


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       35

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2001
================================================================================
PORTFOLIO OF INVESTMENTS CONT'D
================================================================================

SECURITY                                        SHARES           VALUE
- --------------------------------------------------------------------------------

Hotels, Restaurants and Leisure (continued)
- --------------------------------------------------------------------------------
CBRL Group, Inc.                                 62,047    $     1,826,664
Evans (Bob) Farms, Inc.                          51,662          1,269,335
International Game Technology(1)(2)(3)          100,000          6,826,585
International Speedway Corp., Class A           118,344          4,627,250
Jack in the Box, Inc.(3)                        500,000         13,770,000
Lone Star Steakhouse and Saloon, Inc.           145,981          2,164,898
Marriott International, Inc., Class A           282,392         11,479,235
McDonald's Corp.                              1,434,823         37,979,765
MGM Mirage, Inc.(3)                             269,445          7,778,877
Outback Steakhouse, Inc.(3)                   1,285,923         44,042,863
Outback Steakhouse, Inc.(1)(2)(3)               325,000         11,123,597
Papa John's International, Inc.(3)              199,997          5,495,918
Royal Caribbean Cruises Ltd.                    500,000          8,100,000
Sonic Corp.(3)                                   71,007          2,556,252
Starbucks Corp.(3)                            1,368,000         26,060,400
Tricon Global Restaurants, Inc.(3)              219,875         10,817,850
- --------------------------------------------------------------------------------
                                                           $   228,817,166
- --------------------------------------------------------------------------------

Household Durables -- 0.4%
- --------------------------------------------------------------------------------
Blyth Industries, Inc.                        1,258,693    $    29,264,612
Department 56, Inc.(3)                          255,162          2,194,393
Fortune Brands, Inc.                             69,838          2,764,886
Helen of Troy Ltd.(3)                            20,000            248,200
Interface, Inc.                                 207,000          1,161,270
Interface, Inc.(1)                               54,608            306,351
Leggett & Platt, Inc.                           878,704         20,210,192
Maytag Corp.                                     27,073            840,075
Newell Rubbermaid, Inc.                         426,562         11,760,314
Snap-On, Inc.                                    51,429          1,731,100
Water Pik Technologies, Inc.(3)                   2,141             18,605
- --------------------------------------------------------------------------------
                                                           $    70,499,998
- --------------------------------------------------------------------------------

Household Products -- 1.1%
- --------------------------------------------------------------------------------
Clorox Co.                                       53,688    $     2,123,360
Colgate-Palmolive Co.                           608,213         35,124,301
Kimberly-Clark Corp.                          1,784,920        106,738,216
Procter & Gamble Co.                            718,761         56,875,558
- --------------------------------------------------------------------------------
                                                           $   200,861,435
- --------------------------------------------------------------------------------


SECURITY                                        SHARES           VALUE
- --------------------------------------------------------------------------------

Industrial Conglomerates -- 1.9%
- --------------------------------------------------------------------------------
General Electric Co.                          5,842,676    $   234,174,454
Minnesota Mining & Manufacturing Co.            196,745         23,257,226
Teleflex, Inc.                                   47,559          2,250,016
Tyco International Ltd.                       1,540,147         90,714,658
- --------------------------------------------------------------------------------
                                                           $   350,396,354
- --------------------------------------------------------------------------------

Insurance -- 6.5%
- --------------------------------------------------------------------------------
21st Century Insurance Group                     70,700    $     1,375,115
Aegon, NV ADR                                 2,909,484         77,886,887
Aflac Corp.                                   1,004,964         24,681,916
Allmerica Financial Corp.                         1,500             66,825
Allstate Corp. (The)                             79,921          2,693,338
American International Group, Inc.            5,687,070        451,553,358
AON Corp.                                       725,165         25,757,861
Axa ADR                                         200,000          4,204,000
Berkshire Hathaway, Inc.(3)                         511         38,631,600
Berkshire Hathaway, Inc., Class B(3)             39,512         99,767,800
Chubb Corp.                                     104,451          7,207,119
Commerce Group, Inc.                            120,000          4,522,800
Delphi Financial Group, Inc.                      6,448            214,718
Gallagher (A.J.) and Co.                        993,779         34,275,438
Hartford Financial Services Group               130,205          8,180,780
Jefferson-Pilot Corp.                           121,089          5,602,788
Kansas City Life Insurance Co.                   70,800          2,626,680
Lincoln National Corp.                           26,903          1,306,679
Marsh & McLennan Cos., Inc.                   2,230,877        239,707,734
Mercury General Corp.                             2,000             87,320
MetLife, Inc.                                 1,985,000         62,884,800
MGIC Investment Corp.                           765,000         47,215,800
Old Republic International Corp.                 38,403          1,075,668
Progressive Corp.                               197,650         29,509,145
Protective Life Corp.                            37,271          1,078,250
Radian Group, Inc.                               30,800          1,322,860
Safeco Corp.                                     19,809            617,050
St. Paul Cos., Inc. (The)                       323,841         14,239,289
Torchmark Corp.                                 282,104         11,095,150
UICI(3)                                         100,854          1,361,529
- --------------------------------------------------------------------------------
                                                           $ 1,200,750,297
- --------------------------------------------------------------------------------


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       36

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2001
================================================================================
PORTFOLIO OF INVESTMENTS CONT'D
================================================================================

SECURITY                                        SHARES           VALUE
- --------------------------------------------------------------------------------

Internet and Catalog Retail -- 0.0%
- --------------------------------------------------------------------------------
Land's End Inc.(3)                              130,000    $     6,520,800
School Specialty, Inc.(3)                        66,255          1,515,914
- --------------------------------------------------------------------------------
                                                           $     8,036,714
- --------------------------------------------------------------------------------

Internet Software and Services -- 0.2%
- --------------------------------------------------------------------------------
At Home Corp., Series A(3)                      371,895    $         2,157
Check Point Software Technologies Ltd.(3)       343,568         13,704,928
Retek, Inc.(3)                                  554,364         16,558,853
- --------------------------------------------------------------------------------
                                                           $    30,265,938
- --------------------------------------------------------------------------------

IT Consulting and Services -- 1.6%
- --------------------------------------------------------------------------------
Accenture Ltd., Class A(3)                    1,038,000    $    27,942,960
Acxiom Corp.(3)                                 579,019         10,115,462
Affiliated Computer Services, Inc.(3)            20,000          2,122,600
Affiliated Computer Services, Inc.(1)(2)(3)      80,327          8,519,244
Computer Sciences Corp.(3)                    1,890,302         92,586,992
Edwards (J.D.) & Co.(3)                         891,844         14,670,834
Electronic Data Systems Corp.                   157,612         10,804,303
Gartner Group, Inc.(3)                            4,811             56,241
Gartner Group, Inc., Class B(3)                  92,416          1,035,059
Keane, Inc.(3)                                  173,924          3,135,850
Perot Systems Corp., Class A(1)(2)(3)           400,000          8,162,895
Perot Systems Corp.(3)                          347,730          7,100,647
Safeguard Scientifics, Inc.(3)                   26,579             93,027
Sapient Corp.(3)                              2,049,828         15,824,672
SunGard Data Systems, Inc.(3)                 3,430,781         99,252,494
- --------------------------------------------------------------------------------
                                                           $   301,423,280
- --------------------------------------------------------------------------------

Leisure Euipment and Products -- 0.0%
- --------------------------------------------------------------------------------
Callaway Golf Co.                                35,715    $       683,942
Eastman Kodak Co.                               157,202          4,626,455
Mattel, Inc.                                     22,091            379,965
- --------------------------------------------------------------------------------
                                                           $     5,690,362
- --------------------------------------------------------------------------------

Machinery -- 0.9%
- --------------------------------------------------------------------------------
Deere & Co.                                   1,650,000    $    72,039,000
Dionex Corp.(3)                                 362,140          9,238,191
Donaldson Co., Inc.                              40,220          1,562,145
Dover Corp.                                     586,188         21,729,989
Illinois Tool Works, Inc.                       544,318         36,861,215
Nordson Corp.                                   163,978          4,330,659


SECURITY                                        SHARES           VALUE
- --------------------------------------------------------------------------------

Machinery (continued)
- --------------------------------------------------------------------------------
Paccar, Inc.                                     12,894    $       846,104
Pall Corp.                                      216,000          5,196,960
Parker-Hannifin Corp.                           159,137          7,305,980
Regal-Beloit Corp.                              265,000          5,777,000
SPX Corp.(3)                                     47,862          6,552,308
Wabtec                                          232,061          2,854,350
- --------------------------------------------------------------------------------
                                                           $   174,293,901
- --------------------------------------------------------------------------------

Media -- 6.4%
- --------------------------------------------------------------------------------
Advo, Inc.(3)                                   670,000    $    28,810,000
AOL Time Warner, Inc.(3)                      2,133,278         68,478,224
Belo (A.H.) Corp.                               542,924         10,179,825
Cablevision Systems New York Group(3)           130,000          6,168,500
Cablevision Systems-Rainbow Media Group(3)       65,000          1,605,500
Catalina Marketing Corp.(3)                      86,297          2,994,506
Clear Channel Communications, Inc.(3)           340,290         17,324,164
Comcast Corp., Class A(3)                     4,199,177        151,170,372
Cox Communications, Inc., Class A(3)          1,508,036         63,201,789
Disney (Walt) Co.                             4,461,891         92,450,382
Dow Jones & Co., Inc.                           376,300         20,594,899
E.W. Scripps Co., Class A                        25,533          1,685,178
Gannett Co., Inc.                               708,627         47,640,993
Gaylord Entertainment Co.(3)                    428,482         10,540,657
General Motors Corp., Class H(3)              1,175,262         18,157,798
Harte-Hanks, Inc.                               128,869          3,630,240
Havas Advertising ADR(3)                      3,142,938         22,786,301
Interpublic Group Cos., Inc.                  1,571,697         46,427,929
Interpublic Group Cos., Inc.(1)(2)               26,126            771,280
Lamar Advertising Co.(3)                        857,818         36,320,014
Liberty Media Corp., Class A(3)               1,478,536         20,699,504
Liberty Media Corp., Class B(3)                  32,876            499,715
MacClatchy Co. (The), Class A                    48,066          2,259,102
McGraw-Hill Companies, Inc. (The)             1,428,164         87,089,441
Meredith Corp.                                  190,000          6,773,500
New York Times Co. (The), Class A               317,259         13,721,452
Omnicom Group, Inc.                           2,324,141        207,661,998
Publicis Groupe SA                              293,650          7,776,865
Reuters Holdings PLC ADR                        270,131         16,205,159
Shaw Communications Inc., Class B                20,000            424,000
TMP Worldwide, Inc.(3)                        1,404,426         60,249,875
Tribune Co.                                      62,327          2,332,900


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       37

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2001
================================================================================
PORTFOLIO OF INVESTMENTS CONT'D
================================================================================

SECURITY                                        SHARES           VALUE
- --------------------------------------------------------------------------------

Media (continued)
- --------------------------------------------------------------------------------
Univision Communications, Inc.(3)               663,184    $    26,832,425
Viacom, Inc., Class A(3)                         21,774            963,500
Viacom, Inc., Class B(3)                        640,391         28,273,263
Vivendi Universal ADR                           490,725         26,396,098
Washington Post Co. (The), Class B                3,600          1,908,000
Westwood One, Inc.(3)                           122,400          3,678,120
WPP Group PLC                                   488,000          5,392,595
WPP Group PLC ADR                               155,310          8,371,209
- --------------------------------------------------------------------------------
                                                           $ 1,178,447,272
- --------------------------------------------------------------------------------

Metals and Mining -- 0.5%
- --------------------------------------------------------------------------------
Alcoa, Inc.                                   1,931,687    $    68,671,473
Allegheny Technologies, Inc.                     21,408            358,584
Nucor Corp.                                     239,966         12,708,599
Phelps Dodge Corp.                               22,194            719,086
Steel Dynamics, Inc.(3)                         311,800          3,619,998
Worthington Industries                          147,466          2,094,017
- --------------------------------------------------------------------------------
                                                           $    88,171,757
- --------------------------------------------------------------------------------

Multi - Utilities -- 0.1%
- --------------------------------------------------------------------------------
Dynegy, Inc.                                    451,500    $    11,513,250
Dynegy, Inc.(1)(2)                               63,525          1,618,893
Williams Cos., Inc. (The)                       222,833          5,686,698
- --------------------------------------------------------------------------------
                                                           $    18,818,841
- --------------------------------------------------------------------------------

Multiline Retail -- 2.7%
- --------------------------------------------------------------------------------
99 Cents Only Stores(3)                         856,674    $    32,639,279
Costco Wholesale Corporation(3)                  20,435            906,905
Costco Wholesale Corporation(1)(2)(3)            56,823          2,520,071
Dollar General Corp.                            249,983          3,724,747
Dollar Tree Stores, Inc.(3)                   1,217,053         37,619,108
Family Dollar Stores                          2,618,411         78,499,962
Kohl's Corp.(3)                                  49,500          3,486,780
May Department Stores Co. (The)                 569,660         21,066,027
Neiman Marcus Group, Inc. (The), Class B(3)      65,206          1,936,618
Nordstrom, Inc.                                  65,692          1,328,949
Penney (J.C.) Company, Inc.                     837,309         22,523,612
Sears Roebuck & Co.                              15,750            750,330
Target Corporation                            2,753,362        113,025,510
Wal-Mart Stores, Inc.                         2,874,863        165,448,366


SECURITY                                        SHARES           VALUE
- --------------------------------------------------------------------------------

Multiline Retail (continued)
- --------------------------------------------------------------------------------
Wal-Mart Stores, Inc.(1)(2)                      40,000    $     2,297,856
- --------------------------------------------------------------------------------
                                                           $   487,774,120
- --------------------------------------------------------------------------------

Office - Electronics -- 0.0%
- --------------------------------------------------------------------------------
Ikon Office Solutions, Inc.                      99,415    $     1,162,161
Xerox Corp.                                      20,000            208,400
Zebra Technologies Corp.(3)                       6,000            333,060
- --------------------------------------------------------------------------------
                                                           $     1,703,621
- --------------------------------------------------------------------------------

Oil and Gas -- 3.6%
- --------------------------------------------------------------------------------
Anadarko Petroleum Corp.                      2,961,941    $   168,386,346
Apache Corp.                                    886,372         44,212,250
Ashland, Inc.                                   106,674          4,915,538
BP Amoco PLC ADR                              1,328,827         61,803,744
Burlington Resources, Inc.                      928,629         34,860,733
ChevronTexaco Corp.                             999,818         89,593,691
Devon Energy Corp.                              724,853         28,015,568
Exxon Mobil Corp.                             3,612,103        141,955,648
Kerr - McGee Corp.                              267,327         14,649,520
Murphy Oil Corp.                                 29,700          2,495,988
Newfield Exploration Co.(3)                      60,000          2,130,600
Ocean Energy Inc.                               900,000         17,280,000
Pennzoil-Quaker State Co.                        74,457          1,075,904
Phillips Petroleum Co.                          510,102         30,738,747
Royal Dutch Petroleum Co.                        56,824          2,785,512
Syntroleum Corp.(3)                               2,735             19,419
USX-Marathon Group                              350,000         10,500,000
Valero Energy Corp.                              51,510          1,963,561
- --------------------------------------------------------------------------------
                                                           $   657,382,769
- --------------------------------------------------------------------------------

Paper and Forest Products -- 0.3%
- --------------------------------------------------------------------------------
Georgia-Pacific Corp. - G-P Group               647,827    $    17,886,503
International Paper Co.                         219,061          8,839,111
Louisiana Pacific Corp.                          70,750            597,130
Mead Corporation (The)                           38,768          1,197,544
Plum Creek Timber Co., Inc.                     417,984         11,849,846
Westvaco Corp.                                   47,000          1,337,150
Weyerhaeuser Co.                                119,608          6,468,401
Willamette Industries, Inc.                     156,412          8,152,193
- --------------------------------------------------------------------------------
                                                           $    56,327,878
- --------------------------------------------------------------------------------


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       38

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2001
================================================================================
PORTFOLIO OF INVESTMENTS CONT'D
================================================================================

SECURITY                                        SHARES           VALUE
- --------------------------------------------------------------------------------

Personal Products -- 0.6%
- --------------------------------------------------------------------------------
Avon Products, Inc.                             134,700    $     6,263,550
Gillette Co.                                  1,088,640         36,360,576
Lauder (Estee) Companies, Inc.                2,092,312         67,079,523
- --------------------------------------------------------------------------------
                                                           $   109,703,649
- --------------------------------------------------------------------------------

Pharmaceutical -- 9.4%
- --------------------------------------------------------------------------------
Abbott Laboratories                           4,303,053    $   239,895,205
Allergan, Inc.                                   34,340          2,577,217
American Home Products Corp.                  1,955,001        119,958,861
AstraZeneca PLC ADR                              80,720          3,761,552
Bristol-Myers Squibb Co.                      2,675,910        136,471,410
Elan Corp., PLC ADR(3)                        1,758,536         79,239,632
Forest Laboratories, Inc.(3)                     28,400          2,327,380
GlaxoSmithKline PLC ADR(3)                      630,613         31,417,140
Johnson & Johnson Co.                         5,079,253        300,183,852
King Pharmaceuticals, Inc.(3)                   200,000          8,426,000
King Pharmaceuticals, Inc.(1)(2)(3)           2,085,117         87,785,585
Lilly (Eli) & Co.                             1,216,752         95,563,702
Lilly (Eli) & Co.(1)(2)                          38,250          3,002,090
Merck & Co., Inc.                             1,743,377        102,510,568
Mylan Laboratories                              653,037         24,488,888
Novo Nordisk ADR                                292,277         11,720,308
Pfizer, Inc.                                  5,482,579        218,480,773
Pharmacia Corp.                               3,310,843        141,207,454
Schering-Plough Corp.                         1,395,760         49,982,166
Teva Pharmaceutical Industries Ltd.             300,000         18,489,000
Watson Pharmaceuticals, Inc.(3)               1,241,828         38,980,981
- --------------------------------------------------------------------------------
                                                           $ 1,716,469,764
- --------------------------------------------------------------------------------

Real Estate -- 0.2%
- --------------------------------------------------------------------------------
Avalonbay Communities, Inc.                      55,000    $     2,602,050
Catellus Development Corp.(3)                   415,722          7,649,285
Equity Office Properties Trust                    2,812             84,585
Jones Lang Lasalle, Inc.(3)                     213,193          3,848,134
Rouse Co. (The)                                 127,700          3,740,333
Trammell Crow Co.(3)                            876,098         10,250,347
Ventas, Inc.                                     25,600            294,400
- --------------------------------------------------------------------------------
                                                           $    28,469,134
- --------------------------------------------------------------------------------

Road and Rail -- 0.3%
- --------------------------------------------------------------------------------
Burlington Northern Santa Fe Corp.              217,094    $     6,193,692


SECURITY                                        SHARES           VALUE
- --------------------------------------------------------------------------------

Road and Rail (continued)
- --------------------------------------------------------------------------------
CSX Corp.                                        36,496    $     1,279,185
Florida East Coast Industries, Inc.             122,888          2,844,857
Heartland Express, Inc.(3)                      312,500          8,678,125
Kansas City Southern Industrials, Inc.(3)        15,215            214,988
Norfolk Southern Corp.                              390              7,149
Robinson (C.H.) Worldwide, Inc.               1,231,376         35,605,237
Union Pacific Corp.                              92,156          5,252,892
- --------------------------------------------------------------------------------
                                                           $    60,076,125
- --------------------------------------------------------------------------------

Semiconductor Equipment and Products -- 3.1%
- --------------------------------------------------------------------------------
Alpha Industries, Inc.(3)                        60,075    $     1,309,635
Altera Corp.(3)                                  80,516          1,708,550
Analog Devices, Inc.(3)                       3,063,534        135,990,274
Applied Materials, Inc.(3)                       80,212          3,216,501
Broadcom Corp., Class A(3)                      234,000          9,563,580
Conexant Systems(3)                             317,574          4,560,363
Cypress Semiconductor Corporation(3)            227,742          4,538,898
Intel Corp.(1)(2)                               119,093          3,743,335
Intel Corp.                                   5,791,331        182,137,360
Intel Corp.(1)(2)                               350,000         10,999,932
Intel Corp.(1)(2)                               800,000         25,147,420
Intel Corp.(1)(2)                               500,000         15,705,344
KLA-Tencor Corp.(3)                             101,498          5,030,241
Lam Research Corp.(3)                           151,152          3,509,749
Linear Technologies Corp.                       267,760         10,453,350
LSI Logic Corp.(3)                              132,810          2,095,742
Maxim Integrated Products Co.(3)                274,351         14,406,171
National Semiconductor Corp.(3)                  79,368          2,443,741
SpeedFam-IPEC, Inc.(3)                          221,000            658,580
Teradyne, Inc.(3)                                27,996            843,799
Texas Instruments, Inc.                       4,185,654        117,198,312
Ultratech Stepper, Inc.(3)                      245,129          4,049,531
Xilinx, Inc.(3)                                  68,518          2,675,628
- --------------------------------------------------------------------------------
                                                           $   561,986,036
- --------------------------------------------------------------------------------

Software -- 3.2%
- --------------------------------------------------------------------------------
Adobe Systems, Inc.                             231,936    $     7,201,613
Ascential Software Corp.(3)                       6,127             24,814
BMC Software, Inc.(3)                            35,000            572,950
Cadence Design Systems, Inc.(3)                 956,000         20,955,520
Cognos, Inc.(3)                                  77,000          1,925,000


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       39

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2001
================================================================================
PORTFOLIO OF INVESTMENTS CONT'D
================================================================================

SECURITY                                        SHARES           VALUE
- --------------------------------------------------------------------------------

Software (continued)
- --------------------------------------------------------------------------------
Computer Associates International, Inc.         632,395    $    21,811,304
Compuware Corp.(3)                              153,744          1,812,642
Fair, Isaac and Co., Inc.                       358,242         22,576,411
Henry (Jack) & Associates                       201,006          4,389,971
HNC Software, Inc.(3)                           427,794          8,812,556
I2 Technologies, Inc.(3)                        233,752          1,846,641
Intuit, Inc.(3)                               1,557,278         66,620,353
Microsoft Corp.(3)                            4,581,426        303,519,473
National Instruments Corp.(3)                   466,603         17,478,948
Oracle Corp.(3)                               2,178,195         30,080,873
Parametric Technology Corp.(3)                   94,600            738,826
PeopleSoft, Inc.(3)                             478,732         19,245,026
Reynolds & Reynolds, Inc., Class A              451,043         10,937,793
RSA Security, Inc.(3)                            60,000          1,047,600
Siebel Systems, Inc.(3)                       1,396,472         39,073,287
Veritas Software Corp.(3)                        88,142          3,951,406
Wind River Systems, Inc.(3)                     111,410          1,995,353
- --------------------------------------------------------------------------------
                                                           $   586,618,360
- --------------------------------------------------------------------------------

Specialty Retail -- 4.3%
- --------------------------------------------------------------------------------
Abercrombie & Fitch Co., Class A(3)              10,900    $       289,177
AutoNation, Inc.(3)                           4,598,727         56,702,304
Best Buy Co., Inc.(3)                           122,407          9,116,873
Burlington Coat Factory Warehouse Corp.         628,228         10,554,230
Circuit City Stores-Circuit City Group          216,000          5,605,200
Gap, Inc. (The)                                  21,812            304,059
Home Depot, Inc. (The)                        5,566,099        283,926,710
Intimate Brands, Inc.                            53,000            787,580
Limited, Inc. (The)                             699,309         10,293,828
Limited, Inc. (The)(1)(2)                        45,139            664,072
Limited, Inc. (The)(1)(2)                       200,000          2,942,160
Lowe's Companies                              5,775,619        268,046,478
Office Depot, Inc.(3)                           283,487          5,255,849
OfficeMax, Inc.(3)                              912,117          4,104,527
Payless Shoesource, Inc.(3)                       7,700            432,355
Pep Boys - Manny, Moe & Jack (The)               97,976          1,680,288
Pier 1 Imports, Inc.                            300,000          5,202,000
RadioShack Corporation                          643,906         19,381,571
Sherwin-Williams Co. (The)                       80,069          2,201,898
Staples, Inc.(3)                              2,192,500         40,999,750
Tiffany and Co.                                  88,000          2,769,360
TJX Companies, Inc. (The)                     1,000,000         39,860,000


SECURITY                                        SHARES           VALUE
- --------------------------------------------------------------------------------

Specialty Retail (continued)
- --------------------------------------------------------------------------------
Too, Inc.(3)                                     39,087    $     1,074,893
United Rentals, Inc.(3)                         483,278         10,970,411
- --------------------------------------------------------------------------------
                                                           $   783,165,573
- --------------------------------------------------------------------------------

Textiles and Apparel -- 0.0%
- --------------------------------------------------------------------------------
Coach, Inc.(3)                                   91,430    $     3,563,941
Unifi, Inc.(3)                                   51,208            371,258
- --------------------------------------------------------------------------------
                                                           $     3,935,199
- --------------------------------------------------------------------------------

Tobacco -- 0.1%
- --------------------------------------------------------------------------------
Philip Morris Co., Inc.                         482,161    $    22,107,082
UST, Inc.                                           439             15,365
- --------------------------------------------------------------------------------
                                                           $    22,122,447
- --------------------------------------------------------------------------------

Trading Companies and Distributors -- 0.1%
- --------------------------------------------------------------------------------
Genuine Parts Co.                               326,715    $    11,990,441
- --------------------------------------------------------------------------------
                                                           $    11,990,441
- --------------------------------------------------------------------------------

Water Utilities -- 0.0%
- --------------------------------------------------------------------------------
American Water Works Co.                         77,310    $     3,227,693
- --------------------------------------------------------------------------------
                                                           $     3,227,693
- --------------------------------------------------------------------------------

Wireless Telecommunication Services -- 1.1%
- --------------------------------------------------------------------------------
AT&T Wireless Services, Inc.(3)               7,303,000    $   104,944,110
Nextel Communications, Inc., Class A(3)         224,782          2,463,611
Sprint Corp., PCS Group(3)                    3,119,754         76,153,195
Telephone & Data Systems, Inc.                  132,964         11,933,519
Vodafone Group PLC ADR                           40,745          1,046,333
- --------------------------------------------------------------------------------
                                                           $   196,540,768
- --------------------------------------------------------------------------------

Total Common Stocks
   (identified cost $14,839,179,959)                       $17,892,659,773
- --------------------------------------------------------------------------------

CONVERTIBLE PREFERRED STOCKS -- 0.0%

SECURITY                                        SHARES           VALUE
- --------------------------------------------------------------------------------

Gas Utilities -- 0.0%
- --------------------------------------------------------------------------------
Enron Corp.(1)(2)                                 3,663    $        59,949
Enron Corp.(1)(2)                                 5,555             90,959


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       40

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2001
================================================================================
PORTFOLIO OF INVESTMENTS CONT'D
================================================================================

SECURITY                                        SHARES           VALUE
- --------------------------------------------------------------------------------

Gas Utilities (continued)
- --------------------------------------------------------------------------------
Enron Corp.(1)(2)                                 1,832    $        29,994
- --------------------------------------------------------------------------------
                                                           $       180,902
- --------------------------------------------------------------------------------

Total Convertible Preferred Stocks
   (identified cost $16,637,836)                           $       180,902
- --------------------------------------------------------------------------------

PREFERRED STOCKS -- 0.0%

SECURITY                                        SHARES           VALUE
- --------------------------------------------------------------------------------

Banks -- 0.0%
- --------------------------------------------------------------------------------
Wachovia Corp.(1)(3)                            166,518    $        29,973
- --------------------------------------------------------------------------------
                                                           $        29,973
- --------------------------------------------------------------------------------

Total Preferred Stocks
   (identified cost $39,407)                               $        29,973
- --------------------------------------------------------------------------------

RIGHTS -- 0.0%

SECURITY                                        SHARES           VALUE
- --------------------------------------------------------------------------------

Banks -- 0.0%
- --------------------------------------------------------------------------------
Bank United Litigation Contingent
Payment Rights, Expire 2/14/05(3)               102,072    $        10,207
- --------------------------------------------------------------------------------
                                                           $        10,207
- --------------------------------------------------------------------------------

Computers and Business Equipment -- 0.0%
- --------------------------------------------------------------------------------
Seagate Technology, Inc. (Tax Refund
Rights)(3)                                      197,392    $             0
- --------------------------------------------------------------------------------
                                                           $             0
- --------------------------------------------------------------------------------

Total Rights
   (identified cost $50,596)                               $        10,207
- --------------------------------------------------------------------------------

COMMERCIAL PAPER -- 2.3%

                                              PRINCIPAL
                                              AMOUNT
SECURITY                                      (000'S OMITTED)         VALUE
- --------------------------------------------------------------------------------
American General Corp., 1.93%, 1/7/02          $    100,000    $    99,967,833
Barton Capital Corp., 1.79%, 1/9/02                  85,000         84,966,189
Delaware Corp., 1.89%, 1/22/02                       49,884         49,829,003
General Electric Capital Corp., 1.78%, 1/2/02        14,913         14,912,263
General Electric Capital Corp., 1.87%, 1/9/02        50,000         49,979,222


                                              PRINCIPAL
                                              AMOUNT
SECURITY                                      (000'S OMITTED)         VALUE
- --------------------------------------------------------------------------------
General Electric Capital Corp., 1.92%, 1/7/02  $     46,368    $    46,353,162
Household Finance Corp., 1.85%, 1/22/02              28,895         28,863,818
Panasonic Finance America, Inc., 2.05%, 1/2/02       45,243         45,240,423
- --------------------------------------------------------------------------------

Total Commercial Paper
   (at amortized cost, $420,111,913)                       $   420,111,913
- --------------------------------------------------------------------------------

Total Investments -- 99.9%
   (identified cost $15,276,019,711)                       $18,312,992,768
- --------------------------------------------------------------------------------

Other Assets, Less Liabilities -- 0.1%                     $    22,872,212
- --------------------------------------------------------------------------------

Net Assets -- 100.0%                                       $18,335,864,980
- --------------------------------------------------------------------------------

ADR  - American Depositary Receipt
(1)  Security valued at fair value using methods  determined in good faith by or
     at the direction of the Trustees.
(2)  Security  restricted  from resale for a period not exceeding two years.  At
     December 31, 2001, the value of these  securities  totaled  $366,043,256 or
     2.0% of net assets.

(3)  Non-income producing security.


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       41

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2001
================================================================================
FINANCIAL STATEMENTS
================================================================================
STATEMENT OF ASSETS AND LIABILITIES

AS OF DECEMBER 31, 2001
Assets
- --------------------------------------------------------------------------------
Investments, at value (identified cost, $15,276,019,711)       $18,312,992,768
Cash                                                                   926,215
Receivable for investments sold                                      6,078,282
Dividends receivable                                                15,975,413
Tax reclaim receivable                                                  80,636
Other Assets                                                           168,677
- --------------------------------------------------------------------------------
TOTAL ASSETS                                                   $18,336,221,991
- --------------------------------------------------------------------------------

Liabilities
- --------------------------------------------------------------------------------
Payable to affiliate for Trustees' fees                        $         7,680
Accrued expenses                                                       349,331
- --------------------------------------------------------------------------------
TOTAL LIABILITIES                                              $       357,011
- --------------------------------------------------------------------------------
NET ASSETS APPLICABLE TO INVESTORS' INTEREST IN PORTFOLIO      $18,335,864,980
- --------------------------------------------------------------------------------

Sources of Net Assets
- --------------------------------------------------------------------------------
Net proceeds from capital contributions and withdrawals        $15,298,891,403
Net unrealized appreciation
  (computed on the basis of identified cost)                     3,036,973,577
- --------------------------------------------------------------------------------
TOTAL                                                          $18,335,864,980
- --------------------------------------------------------------------------------


STATEMENT OF OPERATIONS

FOR THE YEAR ENDED
DECEMBER 31, 2001
Investment Income
- --------------------------------------------------------------------------------
Dividends (net of foreign taxes, $1,078,556)                   $   176,692,519
Interest                                                            15,674,562
- --------------------------------------------------------------------------------
TOTAL INVESTMENT INCOME                                        $   192,367,081
- --------------------------------------------------------------------------------

Expenses
- --------------------------------------------------------------------------------
Investment adviser fee                                         $    76,812,367
Trustees' fees and expenses                                             16,773
Custodian fee                                                        1,818,767
Legal and accounting services                                           95,442
Miscellaneous                                                          230,033
- --------------------------------------------------------------------------------
TOTAL EXPENSES                                                 $    78,973,382
- --------------------------------------------------------------------------------

NET INVESTMENT INCOME                                          $   113,393,699
- --------------------------------------------------------------------------------

Realized and Unrealized Gain (Loss)
- --------------------------------------------------------------------------------
Net realized gain (loss) --
   Investment transactions (identified cost basis)             $  (407,571,786)
   Securities sold short                                            47,451,257
   Foreign currency transactions                                           229
- --------------------------------------------------------------------------------
NET REALIZED LOSS                                              $  (360,120,300)
- --------------------------------------------------------------------------------
Change in unrealized appreciation (depreciation) --
   Investments (identified cost basis)                         $(1,560,996,614)
   Securities sold short                                           (44,213,817)
   Foreign currency                                                       (659)
- --------------------------------------------------------------------------------
NET CHANGE IN UNREALIZED APPRECIATION (DEPRECIATION)           $(1,605,211,090)
- --------------------------------------------------------------------------------

NET REALIZED AND UNREALIZED LOSS                               $(1,965,331,390)
- --------------------------------------------------------------------------------

NET DECREASE IN NET ASSETS FROM OPERATIONS                     $(1,851,937,691)
- --------------------------------------------------------------------------------


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       42

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2001
================================================================================
FINANCIAL STATEMENTS CONT'D
================================================================================
STATEMENTS OF CHANGES IN NET ASSETS

INCREASE (DECREASE)                       YEAR ENDED         YEAR ENDED
IN NET ASSETS                             DECEMBER 31, 2001  DECEMBER 31, 2000
- --------------------------------------------------------------------------------
From operations --
   Net investment income                  $     113,393,699  $     113,922,828
   Net realized gain (loss)                    (360,120,300)       196,962,539
   Net change in unrealized
      appreciation (depreciation)            (1,605,211,090)       141,360,943
- --------------------------------------------------------------------------------
NET INCREASE (DECREASE) IN NET ASSETS
   FROM OPERATIONS                        $  (1,851,937,691) $     452,246,310
- --------------------------------------------------------------------------------
Capital transactions --
   Contributions                          $   3,921,075,957  $   4,816,070,598
   Withdrawals                               (2,118,342,171)    (1,997,896,982)
- --------------------------------------------------------------------------------
NET INCREASE IN NET ASSETS FROM
   CAPITAL TRANSACTIONS                   $   1,802,733,786  $   2,818,173,616
- --------------------------------------------------------------------------------

NET INCREASE (DECREASE) IN NET ASSETS     $     (49,203,905) $   3,270,419,926
- --------------------------------------------------------------------------------

Net Assets
- --------------------------------------------------------------------------------
At beginning of year                      $  18,385,068,885  $  15,114,648,959
- --------------------------------------------------------------------------------
AT END OF YEAR                            $  18,335,864,980  $  18,385,068,885
- --------------------------------------------------------------------------------


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       43

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2001
================================================================================
FINANCIAL STATEMENTS CONT'D
================================================================================
SUPPLEMENTARY DATA


                                                                                                                   Year Ended
                                                             Year Ended December 31,          Period Ended         October 31,
                                                        --------------------------------       December 31,     --------------------
                                                        2001           2000         1999         1998(1)         1998        1997
- ------------------------------------------------------------------------------------------------------------------------------------
Ratios/Supplemental Data
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
Ratios (As a percentage of average daily net assets):
   Expenses                                            0.45%          0.45%        0.46%        0.48%(2)        0.50%       0.56%
   Net investment income                               0.64%          0.67%        0.72%        0.72%(2)        0.78%       0.81%
Portfolio Turnover                                       18%            13%          11%          3%              12%         14%
Total Return(3)                                       (9.67)%           --           --          --               --          --
- ------------------------------------------------------------------------------------------------------------------------------------
Net assets, end of period (000's omitted)       $18,335,865    $18,385,069  $15,114,649  $8,704,859       $6,985,678  $2,871,446
- ------------------------------------------------------------------------------------------------------------------------------------

(1)  For the two-month period ended December 31, 1998.
(2)  Annualized.
(3)  Total return is required to be disclosed for fiscal years  beginning  after
     December 15, 2000.

                        SEE NOTES TO FINANCIAL STATEMENTS

                                       44

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2001
================================================================================
NOTES TO FINANCIAL STATEMENTS
================================================================================

1    Significant Accounting Policies
- --------------------------------------------------------------------------------
     Tax-Managed  Growth  Portfolio  (the  Portfolio)  is  registered  under the
     Investment  Company Act of 1940,  as amended,  as a  diversified,  open-end
     management  investment  company.  The  Portfolio,  which was organized as a
     trust under the laws of the State of New York on December 1, 1995, seeks to
     provide long-term after-tax returns by investing in a diversified portfolio
     of equity  securities.  The  Declaration  of Trust  permits the Trustees to
     issue interests in the Portfolio. The following is a summary of significant
     accounting  policies   consistently   followed  by  the  Portfolio  in  the
     preparation  of its  financial  statements.  The policies are in conformity
     with  accounting  principles  generally  accepted  in the United  States of
     America.

     A Investment Valuations -- Marketable  securities,  including options, that
     are  listed  on  foreign  or U.S.  securities  exchanges  or in the  NASDAQ
     National  Market  System are valued at closing  sale prices on the exchange
     where  such  securities  are  principally  traded.   Futures  positions  on
     securities or currencies are generally valued at closing settlement prices.
     Unlisted  or  listed  securities  for which  closing  sale  prices  are not
     available are generally valued at the mean between the latest bid and asked
     prices.  Short-term debt securities with a remaining maturity of 60 days or
     less are valued at amortized cost,  which  approximates  fair value.  Other
     fixed  income  and  debt  securities,   including  listed   securities  and
     securities  for which price  quotations  are  available,  will  normally be
     valued  on  the  basis  of  valuations  furnished  by  a  pricing  service.
     Over-the-counter options are normally valued at the mean between the latest
     bid and asked price.  Investments for which valuations or market quotations
     are unavailable  are valued at fair value using methods  determined in good
     faith by or at the direction of the Trustees.

     B Income Taxes -- The Portfolio is treated as a partnership for federal tax
     purposes.  No provision is made by the Portfolio for federal or state taxes
     on any  taxable  income  of the  Portfolio  because  each  investor  in the
     Portfolio  is  ultimately  responsible  for the payment of any taxes on its
     share of such taxable income.  Since some of the Portfolio's  investors are
     regulated  investment  companies  that invest all or  substantially  all of
     their assets in the  Portfolio,  the  Portfolio  normally  must satisfy the
     applicable  source of income and  diversification  requirements  (under the
     Internal  Revenue  Code) in order for its  investors to satisfy  them.  The
     Portfolio  will  allocate,  at least  annually  among its  investors,  each


     investor's distributive share of the Portfolio's net investment income, net
     realized  capital  gains,  and any  other  items  of  income,  gain,  loss,
     deduction or credit.

     C Futures  Contracts -- Upon the entering of a financial  futures contract,
     the Portfolio is required to deposit either in cash or securities an amount
     (initial  margin)  equal to a  certain  percentage  of the  purchase  price
     indicated in the financial futures contract.  Subsequent  payments are made
     or received by the Portfolio (margin  maintenance)  each day,  dependent on
     daily  fluctuations  in the  value  of the  underlying  security,  and  are
     recorded for book purposes as unrealized  gains or losses by the Portfolio.
     The Portfolio's  investment in financial  futures  contracts is designed to
     hedge  against  anticipated  future  changes  in the  price of  current  or
     anticipated  portfolio  positions.  Should  prices move  unexpectedly,  the
     Portfolio may not achieve the anticipated benefits of the financial futures
     contracts and may realize a loss.

     D Put Options -- Upon the  purchase of a put option by the  Portfolio,  the
     premium  paid  is  recorded  as  an  investment,  the  value  of  which  is
     marked-to-market daily. When a purchased option expires, the Portfolio will
     realize a loss in the amount of the cost of the option.  When the Portfolio
     enters into a closing sale  transaction,  the Portfolio will realize a gain
     or loss  depending  on whether the sales  proceeds  from the  closing  sale
     transaction  are  greater  or less  than the cost of the  option.  When the
     Portfolio  exercises a put  option,  settlement  is made in cash.  The risk
     associated  with  purchasing  options is limited to the premium  originally
     paid.

     E Securities  Sold Short -- The Portfolio  may sell  securities it does not
     own in  anticipation  of a decline in the market price of the securities or
     in order to hedge portfolio positions.  The Portfolio will generally borrow
     the security  sold in order to make delivery to the buyer.  Upon  executing
     the  transaction,  the  Portfolio  records the  proceeds  as deposits  with
     brokers in the  Statement  of Assets and  Liabilities  and  establishes  an
     offsetting  payable for  securities  sold short for the  securities  due on
     settlement.  The proceeds are retained by the broker as collateral  for the
     short  position.  The  liability is  marked-to-market  and the Portfolio is
     required to pay the lending  broker any dividend or interest  income earned
     while the  short  position  is open.  A gain or loss is  recorded  when the
     security is delivered to the broker.  The Portfolio may recognize a loss on
     the transaction if the market value of the securities sold increases before
     the securities are delivered.

                                       45

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2001
================================================================================
NOTES TO FINANCIAL STATEMENTS CONT'D
================================================================================

     F Other  --  Investment  transactions  are  accounted  for on the  date the
     securities  are  purchased  or sold.  Dividend  income is  recorded  on the
     ex-dividend  date.  However,  if the ex-dividend  date has passed,  certain
     dividends from foreign securities are recorded as the Portfolio is informed
     of the ex-dividend date. Interest income is recorded on the accrual basis.

     G Use of  Estimates  -- The  preparation  of the  financial  statements  in
     conformity  with  accounting  principles  generally  accepted in the United
     States of America  requires  management to make  estimates and  assumptions
     that affect the reported  amounts of assets and  liabilities at the date of
     the  financial  statements  and the reported  amounts of income and expense
     during  the  reporting  period.  Actual  results  could  differ  from those
     estimates.

2    Investment Adviser Fee and Other Transactions with Affiliates
- --------------------------------------------------------------------------------
     The  investment  adviser fee is earned by Boston  Management  and  Research
     (BMR),  a  wholly-owned  subsidiary  of Eaton Vance  Management  (EVM),  as
     compensation for management and investment  advisory  services  rendered to
     the  Portfolio.  Under  the  advisory  agreement,  BMR  receives  a monthly
     advisory  fee of 5/96 of 1%  (0.625%  annually)  of the  average  daily net
     assets of the Portfolio up to  $500,000,000,  and at reduced rates as daily
     net assets  exceed that level.  For the year ended  December 31, 2001,  the
     adviser fee was 0.43% of the  Portfolio's  average  net assets.  Except for
     Trustees  of  the   Portfolio  who  are  not  members  of  EVM's  or  BMR's
     organization, officers and Trustees receive remuneration for their services
     to the  Portfolio  out of such  investment  adviser  fee.  Trustees  of the
     Portfolio who are not affiliated  with the Investment  Adviser may elect to
     defer  receipt of all or a percentage  of their  annual fees in  accordance
     with the terms of the Trustees'  Deferred  Compensation  Plan. For the year
     ended December 31, 2001, no significant amounts have been deferred.

     Certain  officers and Trustees of the  Portfolio  are officers of the above
     organizations.

3    Investment Transactions
- --------------------------------------------------------------------------------
     For the year ended December 31, 2001,  purchases and sales of  investments,
     other  than   short-term   obligations,   aggregated   $3,145,062,958   and
     $3,120,025,819,  respectively. In addition, investments having an aggregate


     market value of  $359,656,314  at dates of withdrawal  were  distributed in
     payment for capital  withdrawals.  During the year ended December 31, 2001,
     investors contributed securities with a value of $1,798,445,978.

4    Federal Income Tax Basis of Investments
- --------------------------------------------------------------------------------
     The  cost  and  unrealized  appreciation  (depreciation)  in  value  of the
     investments  owned at December 31, 2001 as computed on a federal income tax
     basis, were as follows:

     AGGREGATE COST                            $ 6,190,955,787
     ---------------------------------------------------------
     Gross unrealized appreciation             $12,129,439,542
     Gross unrealized depreciation                  (7,402,561)
     ---------------------------------------------------------
     NET UNREALIZED APPRECIATION               $12,122,036,981
     ---------------------------------------------------------

5    Financial Instruments
- --------------------------------------------------------------------------------
     The Portfolio may trade in financial  instruments  with  off-balance  sheet
     risk in the normal course of its investing activities to assist in managing
     exposure to various  market  risks.  These  financial  instruments  include
     written options,  forward foreign currency exchange contracts and financial
     futures contracts and may involve, to a varying degree, elements of risk in
     excess of the amounts recognized for financial statement purposes.

     The notional or  contractual  amounts of these  instruments  represent  the
     investment the Portfolio has in particular classes of financial instruments
     and does not necessarily represent the amounts potentially subject to risk.
     The  measurement  of  the  risks  associated  with  these   instruments  is
     meaningful   only  when  all  related  and  offsetting   transactions   are
     considered.  The  Portfolio did not have any open  obligations  under these
     financial instruments at December 31, 2001.

6    Line of Credit
- --------------------------------------------------------------------------------
     The Portfolio  participates  with other portfolios and funds managed by BMR
     and EVM and its  affiliates  in a $150  million  unsecured  line of  credit
     agreement with a group of banks.  Borrowings  will be made by the Portfolio
     solely  to  facilitate  the  handling  of  unusual   and/or   unanticipated
     short-term  cash  requirements.  Interest is charged to each  participating
     portfolio  or fund based on its  borrowings  at an amount  above either the
     Eurodollar  rate or Federal Funds rate.  In addition,  a fee computed at an
     annual rate of 0.10% on the daily  unused  portion of the line of credit is
     allocated among the  participating  portfolios and funds at the end of each

                                       46

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2001
================================================================================
NOTES TO FINANCIAL STATEMENTS CONT'D
================================================================================

     quarter. The Portfolio did not have any significant borrowings or allocated
     fees during the year ended December 31, 2001.

7 Restricted Securities
- --------------------------------------------------------------------------------
     At  December  31,  2001,  the  Portfolio  owned  the  following  securities
     (representing 2.0% of net assets) which were restricted as to public resale
     and not  registered  under the  Securities  Act of 1933. The securities are
     valued at fair value using  methods  determined  in good faith by or at the
     direction of the Trustees.


                                          DATE OF
DESCRIPTION                               ACQUISITION  SHARES       COST           FAIR VALUE
- ------------------------------------------------------------------------------------------------
COMMON STOCKS
- ------------------------------------------------------------------------------------------------
                                                                       
Affiliated Computer Services, Inc.           11/29/00       80,327  $   4,523,414  $   8,519,244
American Standard Companies, Inc.             10/4/01       63,436      3,702,125      4,327,833
Andrx Group                                  11/29/00      300,000     19,706,250     21,108,478
Biomet, Inc.                                  7/26/01       76,929      2,504,295      2,374,749
BISYS Group, Inc. (The)                       7/26/01       12,500        670,125        799,472
BISYS Group, Inc. (The)                      12/18/01       20,000      1,190,400      1,279,032
Boeing Company (The)                          9/27/00      250,000     16,531,250      9,689,547
Boeing Company (The)                          3/14/01      200,000     12,114,000      7,752,122
Cardinal Health, Inc.                         9/27/00       36,150      2,291,006      2,336,144
Carnival Corp.                                3/14/01      500,000     14,160,000     14,032,980
Costco Wholesale Corporation                 11/29/00       56,823      2,003,011      2,520,071
Dynegy, Inc.                                 11/29/00       63,525      3,112,725      1,618,893
Fedex Corp.                                   7/26/01       75,000      3,046,500      3,887,141
Fifth Third Bancorp                           7/26/01       81,626      5,008,571      5,001,158
First Midwest Bancorp, Inc.                   5/23/01       65,612      1,502,264      1,914,017
First Midwest Bancorp, Inc.                   7/26/01      176,056      4,436,617      5,133,978
Freddie Mac                                   3/14/01       20,000      1,252,000      1,307,346
Genzyme Corp.                                 7/26/01        9,605        500,901        574,385
GreenPoint Financial Corp.                   11/29/00      300,000      8,793,750     10,717,627
Greenpoint Financial Corp.                    5/23/01      200,000      7,712,000      7,145,531
Intel Corp.                                  11/29/00      350,000     14,710,955     10,999,932
Intel Corp.                                  11/29/00      119,093      5,005,634      3,743,335
Intel Corp.                                   3/14/01      800,000     23,500,000     25,147,420
Intel Corp.                                   10/4/01      500,000     10,615,000     15,705,344




                                          DATE OF
DESCRIPTION                               ACQUISITION  SHARES       COST           FAIR VALUE
- ------------------------------------------------------------------------------------------------
                                                                       
International Game Technology                 3/14/01      100,000  $   5,227,000  $   6,826,585
Interpublic Group Cos., Inc.                  6/25/01       26,126      1,001,516        771,280
Investors Financial Services Corp.            5/23/01       32,000      2,301,120      2,117,396
Kinder Morgan, Inc.                           9/27/00      500,000     19,687,500     27,829,337
King Pharmaceuticals, Inc.                   11/29/00    2,085,117     77,703,201     87,785,585
Lilly (Eli) & Co.                            11/29/00       38,250      3,509,437      3,002,090
Limited, Inc. (The)                           9/27/00       45,139      1,001,522        664,072
Limited, Inc. (The)                           5/23/01      200,000      3,382,000      2,942,160
MBNA Corp.                                   12/18/01      113,797      3,768,957      3,998,444
Mellon Financial Corp.                        3/14/01       15,000        635,250        564,018
Merrill Lynch & Co., Inc.                    11/29/00      150,000      9,206,250      7,812,625
National-Oilwell, Inc.                        9/27/00       45,730      1,349,035        941,965
Outback Steakhouse, Inc.                     11/29/00      325,000     13,031,250     11,123,597
Perot Systems Corp., Class A                  5/23/01      400,000      6,172,000      8,162,895
Plexus Corp.                                  5/23/01       77,757      3,004,530      2,063,935
Raymond James Financial, Inc.                12/18/01       70,000      2,326,800      2,481,924
Schein (Henry), Corp.                         3/14/01      147,354      5,010,036      5,453,790
Schwab (Charles) Corp.                       12/18/01      133,650      2,031,480      2,063,844
Southwest Bancorporation of Texas, Inc.       5/23/01      600,000     19,296,000     18,150,649
Sysco Corp.                                   9/27/00       44,744      1,016,528      1,172,528
Wal-Mart Stores, Inc.                        12/18/01       40,000      2,234,000      2,297,856
- ------------------------------------------------------------------------------------------------
                                                                    $ 351,488,205  $ 365,862,354
- ------------------------------------------------------------------------------------------------
CONVERTIBLE PREFERRED STOCKS
- ------------------------------------------------------------------------------------------------
                                             3/14/01-
                                              7/25/01       11,050  $  16,637,836  $     180,902
Enron Corp.
- ------------------------------------------------------------------------------------------------
                                                                    $  16,637,836  $     180,902
- ------------------------------------------------------------------------------------------------


                                       47

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2001
================================================================================
INDEPENDENT AUDITORS' REPORT
================================================================================

TO THE TRUSTEES AND INVESTORS OF TAX-MANAGED GROWTH PORTFOLIO:
- --------------------------------------------------------------------------------

We have audited the accompanying statement of assets and liabilities,  including
the portfolio of investments, of Tax-Managed Growth Portfolio (the Portfolio) as
of December 31, 2001, and the related  statement of operations for the year then
ended,  the statements of changes in net assets for the two years then ended and
the  supplementary  data for the  three  years  ended  December  31,  2001,  the
two-month  period  ended  December  31,  1998 and for  each of the  years in the
two-year  period  ended  October  31,  1998.  These  financial   statements  and
supplementary  data are the  responsibility of the Portfolio's  management.  Our
responsibility  is to  express  an opinion  on these  financial  statements  and
supplementary data based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the  United  States of  America.  Those  standards  require  that we plan and
perform the audit to obtain  reasonable  assurance  about  whether the financial
statements and supplementary  data are free of material  misstatement.  An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial statements. Our procedures included confirmation of
securities owned as of December 31, 2001 by  correspondence  with the custodian.
An audit also includes assessing the accounting  principles used and significant
estimates  made by  management,  as well as  evaluating  the  overall  financial
statement  presentation.  We believe that our audits provide a reasonable  basis
for our opinion.

In our opinion,  such financial  statements and  supplementary  data referred to
above present fairly, in all material  respects,  the financial  position of the
Portfolio  as of  December  31,  2001,  and the results of its  operations,  the
changes in its net assets and its  supplementary  data for the respective stated
periods in  conformity  with  accounting  principles  generally  accepted in the
United States of America.

DELOITTE & TOUCHE LLP
Boston, Massachusetts
February 15, 2002

                                       48


                                   SIGNATURES

     Pursuant to the  requirements of Section 13 of the Securities  Exchange Act
of 1934,  the  Registrant has duly caused this report to be signed on its behalf
by the undersigned, thereunto duly authorized on the 27th day of March, 2002.


                                  BELAIR CAPITAL FUND LLC
                                  (Registrant)

                                  By: EATON VANCE MANAGEMENT,
                                            Its Manager


                                  By: /s/ William M. Steul
                                      ------------------------------------------
                                      William M. Steul
                                      Vice President and Chief Financial Officer

     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
registrant and in the capacities and on the dates indicated.



/s/ James B. Hawkes      Principal Executive Officer of Eaton    March 27, 2002
- ---------------------    Vance Management; Sole Director of
James B. Hawkes          Eaton Vance Inc., sole trustee of
                         Eaton Vance Management

/s/ William M. Steul     Chief Financial Officer of Eaton        March 27, 2002
- ---------------------    Vance Management
William M. Steul

                                      -49-



                                  EXHIBIT INDEX

Exhibit No.         Description
- -----------         -----------
     3              Copy of Amended and Restated Operating Agreement of the Fund
                    dated  February 6, 1998 and  First Amendment  thereto  dated
                    November 24, 1998  filed as Exhibit 3 to  the Fund's Initial
                    Registration Statement on Form 10 and incorporated herein by
                    reference. (Note:  the Operating Agreement  also defines the
                    rights of the holders of Shares of the Fund)

     4              Copy of  Loan and Security Agreement dated as of February 5,
                    1998, First  Amendment thereto  dated as of April  30, 1998;
                    Second  Amendment  thereto dated as of June 25, 1998;  Third
                    Amendment  thereto dated as of December 18, 1998; and Fourth
                    Amendment  thereto  dated as of  February  23, 1999 filed as
                    Exhibit 4 to the Fund's  Initial  Registration  Statement on
                    Form 10 and incorporated herein by reference.

     4(1)           Copy of Fifth Amendment to Loan and Security Agreement dated
                    July 28, 1999  and Sixth  Amendment  thereto dated March 17,
                    2000 filed as Exhibit 4(1) to the Fund's Form 10-K on March
                    30, 2000 and incorporated herein by reference.

     4(2)           Copy  of Seventh  Amendment to  Loan and Security  Agreement
                    dated  June 29, 2000  and  Eighth  Amendment  thereto  dated
                    November 27, 2000 filed as  Exhibit 4(2) to  the Fund's Form
                    10-K on March 30, 2001 and incorporated herein by reference.

     9              Not applicable and not filed.

     10(1)          Copy  of  Investment Advisory  and Administration  Agreement
                    between  the Fund and Boston  Management and  Research dated
                    November  24, 1998  filed as  Exhibit 10(1)  to  the  Fund's
                    Initial  Registration Statement on  Form 10 and incorporated
                    herein by reference.

     10(1)(a)       Copy of Amendment to  Investment Advisory and Administration
                    Agreement   between  the  Fund   and  Boston  Management and
                    Research dated as of January 2, 2001 filed as
                    Exhibit  10(1)(a)  to the  Fund's  Form  10-Q  filed for the
                    period ended September 30, 2001 and  incorporated  herein by
                    reference.

     10(2)          Copy of  Management  Agreement  between  Belair  Real Estate
                    Corporation   and  Boston   Management  and  Research  dated
                    November  23,  1998  filed as  Exhibit  10(2) to the  Fund's
                    Initial  Registration  Statement on Form 10 and incorporated
                    herein by reference.

                                      -50-


     10(2)(a)       Copy  of  Amendment No. 1 to  Management  Agreement  between
                    Belair  Real  Estate Corporation  and Boston  Management and
                    Research  dated as  of December 28, 1999  filed  as  Exhibit
                    10(2)(a)  to the  Fund's  Form  10-K on March  30,  2001 and
                    incorporated herein by reference.

     10(3)          Copy  of Investor Servicing  Agreement between  the Fund and
                    Eaton Vance  Distributors, Inc. dated October 28, 1997 filed
                    as  Exhibit  10(3)  to   the  Fund's  Initial   Registration
                    Statement on Form 10 and incorporated herein by reference.

     10(4)          Copy of Custody  and Transfer  Agency Agreement  between the
                    Fund and Investors Bank & Trust Company dated October 28,
                    1997   filed  as   Exhibit  10(4)   to  the  Fund's  Initial
                    Registration Statement on Form 10 and incorporated herein by
                    reference.

     11             Not applicable and not filed.

     12             Not applicable and not filed.

     13             Not applicable and not filed.

     16             Not applicable and not filed.

     18             Not applicable and not filed.

     21             List of Subsidiaries of the Fund filed herewith.

     22             Not applicable and not filed.

     23             Not applicable and not filed.

     24             Not applicable and not filed.

     99             Form N-SAR of Eaton Vance  Tax-Managed  Growth  Portfolio
                    (File No.  811-7409) for its fiscal year ended  December 31,
                    2001 filed  electronically  with the Securities and Exchange
                    Commission  under  the  Investment  Company  Act of  1940 on
                    February  27,  2002  (Accession  No.   0000940394-02-000091)
                    (incorporated herein by reference pursuant to Rule 12b-32).

                                      -51-