SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



                                    FORM 10/A

                   GENERAL FORM FOR REGISTRATION OF SECURITIES
     Pursuant to Section 12(b) or (g) of the Securities Exchange Act of 1934




                      Belport Capital Fund LLC (the "Fund")
                      -------------------------------------
             (Exact name of registrant as specified in its charter)


               Delaware                           04-3551830
               --------               ------------------------------------
        (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 to be registered pursuant to Section 12(b) of the Act:  None
                                                                   ----


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



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





                    The Exhibit Index is located on page 86.



                              BELPORT CAPITAL FUND

                                Index to Form 10

ITEM                                                                        PAGE
- ----                                                                        ----

 1     Business.............................................................. 1
         Fund Overview....................................................... 1
           Structure of the Fund............................................. 1
           Fund Management................................................... 1
           The Fund's Offering............................................... 1

         The Fund's Investment in Belvedere Capital Fund
         Company LLC and Tax-Managed Growth Portfolio........................ 2
           The Company....................................................... 2
           The Portfolio..................................................... 2
           The Portfolio's Investment Objective and Policies................. 2
           The Portfolio's Tax Management Strategies......................... 2

         The Fund's Real Estate Investments through
         Belport Realty Corporation.......................................... 3
           Real Estate Joint Venture Investments............................. 4
           Partnership Preference Units...................................... 5
           Organization of Belport Realty and the Real Estate
           Joint Ventures.................................................... 5

         Fund Borrowings..................................................... 6
           Interest Rate Swap Agreements..................................... 6

         The Eaton Vance Organization........................................ 6

2        Financial Information............................................... 8
           Table of Selected Financial Data.................................. 8

         Management's Discussion and Analysis of
         Financial Condition and Results of Operations......................  9
           Results of Operations............................................  9
             Fund Performance............................................... 10
             Performance of the Portfolio................................... 10
             Performance of Real Estate Investments......................... 10
             Performance of Interest Rate Swaps............................. 11
           Liquidity and Capital Resources.................................. 11
             Outstanding Borrowings......................................... 11
             Liquidity...................................................... 11
         Quantitative and Qualitative Disclosures About
         Market Risk........................................................ 11
             Quantitative Information About Market Risk..................... 11
               Interest Rate Risk........................................... 11
             Qualitative Information About Market Risk...................... 13
               Risks Associated with Equity Investing....................... 13


               Risks of Investing in Foreign Securities..................... 14
               Risks of Certain Investment Techniques....................... 14
               Risks of Real Estate Investments............................. 15
               Risks of Leverage............................................ 16

3        Properties......................................................... 16

4        Security Ownership of Certain Beneficial Owners and Management..... 16
             Security Ownership of Certain Beneficial Owners................ 16
             Security Ownership of Management............................... 17
             Changes in Control............................................. 17

5        Directors and Executive Officers................................... 17
             Directors and Executive Officers of Eaton Vance, Inc........... 17

6        Executive Compensation............................................. 18
             The Fund's Investment Advisory and Administrative Fee.......... 18
             Belport Realty's Management Fee................................ 18
             The Portfolio's Investment Advisory Fee........................ 19

7        Certain Relationships and Related Transactions..................... 19
             Selling Commissions............................................ 19
             Servicing Fees Paid by the Company............................. 19
             Servicing Fees Paid by the Fund................................ 19
             Distribution Fee Paid to EV Distributors....................... 20
             Redemption Fee................................................. 20

8        Legal Proceedings.................................................. 20

9        Net Asset Value of and Distributions on Fund Shares
         and Related Shareholder Matters.................................... 20
            Market Information, Restrictions on Transfers and
            Redemption of Shares............................................ 20
              Transfers of Fund Shares...................................... 20
              Redemption of Fund Shares..................................... 21
              Determining Net Asset Value................................... 22
              Historic Net Asset Values..................................... 23
            Record Holders of Shares of the Fund............................ 23
            Distributions .................................................. 23
              Income and Capital Gains Distributions........................ 23
              Special Distributions......................................... 23

10       Recent Sales of Unregistered Securities............................ 24

11       Description of the Fund's Securities to be Registered.............. 24
             General Description of Fund Shares............................. 24
             Voting Rights ................................................. 25
             Amending the LLC Agreement..................................... 25

12       Indemnification of the Manager and its Affiliates.................. 25



13       Financial Statements and Supplementary Data........................ 26

14       Changes in and Disagreements with Accountants on
            Accounting and Financial Disclosures............................ 27

15       Financial Statements and Exhibits.................................. 27

FINANCIAL STATEMENTS........................................................ 28

SIGNATURES.................................................................. 85

EXHIBIT INDEX................................................................86



                 INFORMATION REQUIRED IN REGISTRATION STATEMENT
                 ----------------------------------------------

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

FUND  OVERVIEW.  Belport  Capital Fund LLC (the "Fund") is a private  investment
company  organized  to  provide  diversification  and  tax-sensitive  investment
management  to  investors  holding  large and  concentrated  positions in equity
securities of selected public companies.  The Fund's investment  objective is to
achieve  long-term,  after-tax returns for persons who have invested in the Fund
("Shareholders").  The Fund, a Delaware limited liability company, commenced its
investment  operations on March 14, 2001. Limited liability company interests of
the Fund ("Shares") were issued to Shareholders at five closings during 2001. At
each Fund closing,  the Fund accepted  contributions  of stock from investors in
exchange  for  Shares  of  the  Fund  (the  "exchange  transaction").  The  Fund
discontinued  offering  Shares on December  18,  2001 and no future  offering is
anticipated.

STRUCTURE   OF  THE  FUND.   The  Fund  is   structured   to  provide   tax-free
diversification and tax-sensitive investment management to Shareholders. To meet
the  objective  of  tax-free  diversification,  the Fund must  satisfy  specific
requirements of the Internal  Revenue Code of 1986, as amended (the "Code").  In
order for the  contributions of appreciated stock to the Fund by Shareholders to
be nontaxable,  not more than 80% of the Fund's assets (calculated in the manner
prescribed)  may consist of "stocks and  securities"  as defined in the Code. To
meet  this  requirement,  the Fund  invests  at least  20% of its  assets  as so
determined  in certain  real  estate  investments  (see "The  Fund's Real Estate
Investments through Belport Realty  Corporation"  below). The Fund invests up to
80% of its assets in a  diversified  portfolio of common stocks (see "The Fund's
Investment in Belvedere Capital Fund Company LLC & Tax-Managed Growth Portfolio"
below).  The Fund acquires its real estate  investments  with borrowed funds, as
described below under "Fund Borrowings."

There is no trading  market for the Fund's  Shares.  As described  further under
"Redemption  of Fund  Shares" in Item 9(a),  Fund  Shares may be redeemed on any
business  day.  The Fund plans to satisfy  redemption  requests  principally  by
distributing  securities,  but may also distribute cash. The value of securities
and cash  distributed to satisfy a redemption  will equal the net asset value of
the number of Shares being redeemed (less any applicable redemption fees).

FUND  MANAGEMENT.  The  manager of the Fund is Eaton  Vance  Management  ("Eaton
Vance"),  a Massachusetts  business trust  registered as an investment  adviser.
Eaton Vance and its  wholly-owned  subsidiary,  Boston  Management  and Research
("Boston Management"), provide management and advisory services to the Fund, its
real estate subsidiary and the investment  portfolios in which the Fund invests.
Eaton  Vance and  Boston  Management  provide  advisory,  administration  and/or
management services to over 170 investment companies,  as well as individual and
institutional investors. As of December 31, 2001, Eaton Vance and its affiliates
managed approximately $55 billion on behalf of clients.

THE FUND'S OFFERING.  Shares of the Fund were privately offered and sold only to
"accredited  investors"  as defined in Rule 501(a) under the  Securities  Act of
1933, as amended,  (the  "Securities  Act") who were "qualified  purchasers" (as
defined in Section 2(a)(51)(A) of the Investment Company Act of 1940, as amended
(the "1940 Act")). The offering was conducted by Eaton Vance Distributors, Inc.,
a wholly-owned subsidiary of Eaton Vance, ("EV Distributors") as placement agent
and by certain subagents  appointed by EV Distributors.  The Shares were offered
and sold in reliance upon an exemption  from  registration  provided by Rule 506
under the  Securities  Act. The Fund issued Shares to  Shareholders  at closings
taking place on March 14, 2001,  May 23, 2001,  July 26, 2001,  October 4, 2001,
and December 18, 2001. At the five closings,  an aggregate of 17,842,860  Shares
were issued in exchange for Shareholder contributions totaling $1.78 billion.



THE FUND'S  INVESTMENT  IN BELVEDERE  CAPITAL  FUND COMPANY LLC AND  TAX-MANAGED
GROWTH  PORTFOLIO.  At each Fund  closing,  all of the  securities  accepted for
contribution to the Fund were contributed by the Fund to Belvedere  Capital Fund
Company LLC (the  "Company"),  a Massachusetts  limited  liability  company,  in
exchange for shares of the Company.  The Company then contributed the securities
received from the Fund to  Tax-Managed  Growth  Portfolio (the  "Portfolio")  in
exchange  for an interest in the  Portfolio.  The  Portfolio  is 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. As of December
31, 2001, the Fund's investment in the Portfolio through the Company had a value
of $1.76 billion (equal to  approximately  73.8% of the Fund's total assets on a
consolidated basis).

THE  COMPANY.  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,  the Fund owned  approximately  17% of the  Company's
outstanding  shares.  The other  investors  in the  Company  include  four other
investment funds sponsored by the Eaton Vance organization, as well as qualified
individual  investors  who  acquired  shares  of the  Company  in  exchange  for
portfolios of acceptable  securities.  Under the 1940 Act, the Fund is permitted
to invest  through  the  Company in the  Portfolio,  but it does not satisfy the
conditions of the 1940 Act for investing directly in the Portfolio.

THE  PORTFOLIO.  The  Portfolio  was  organized in 1995 as the  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. As of December 31, 2001,  investors
in the Portfolio  included seven  investors in addition to the Company,  four of
which acquire  interests in the Portfolio with cash on a continuous  basis.  All
investors in the Portfolio are sponsored by or affiliated  with Eaton Vance.  As
of December 21, 2001, the Company owned approximately 56% of the Portfolio.  The
Fund  invests  in the  Portfolio  because  it is a  well-established  investment
portfolio  that has an investment  objective and policies that are compatible to
those of the Fund. Investing in the Portfolio enables the Fund to participate in
a substantially  larger and more diversified  investment portfolio than it could
achieve by managing the contributed securities directly.

THE PORTFOLIO'S  INVESTMENT OBJECTIVE AND POLICIES.  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.  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.  Under normal
market  conditions,  the Portfolio will invest  primarily in common stocks.  The
Portfolio  acquires  securities  through  contributions  from the Company and by
purchasing securities with cash invested in the Portfolio by other investors.

Although the Portfolio may, in addition to investing in common stocks, 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.

THE PORTFOLIO'S  TAX MANAGEMENT  STRATEGIES.  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

                                       2

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 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.  While the
Portfolio  generally retains the securities  contributed to the Portfolio by the
Company,  the  Portfolio has the  flexibility  to sell  contributed  securities.
Securities  acquired by the Portfolio  with cash may be sold in accordance  with
the tax-management  strategy described above. In lieu of selling a security, the
Portfolio  may hedge  its  exposure  to that  security  by using the  techniques
described below. The Portfolio also disposes of contributed  securities  through
its  practice  of  settling  redemptions  by a  distribution  of  securities  as
described in Item 9(a) under  "Redemption of Fund Shares".  As described in Item
9(a), settling redemptions with securities may result in certain tax benefits to
the Portfolio, the Company, the Fund and the redeeming Shareholder.

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, within certain  limits,  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 taxable year of the Portfolio in which the hedging transaction was initiated
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.  During January 2001,  the Portfolio  held short  positions on
three  portfolio  securities.  The short positions were entered into during 2000
and at December 31, 2000 had a combined value equal to  approximately  1% of the
Portfolio's net assets.  The gain realized when the short positions were sold in
January,  2001  constituted  less than 0.3% of the  Portfolio's net assets as of
December  31,  2001.  The  Portfolio  paid  commissions  totaling  approximately
$113,000 in  connection  with the short sales.  The  Portfolio did not otherwise
employ any of the techniques  described above during the year ended December 31,
2001.

THE FUND'S REAL ESTATE INVESTMENTS THROUGH BELPORT REALTY CORPORATION.  Separate
from its  investment in the Portfolio  through the Company,  the Fund invests in
certain  real  estate  investments   through  its  subsidiary,   Belport  Realty
Corporation  ("Belport  Realty").  As referred  to above under "Fund  Overview -
Structure of the Fund",  the Fund invests in real estate  investments to satisfy
certain  requirements of the Code for contributions of appreciated stocks to the
Fund by Shareholders to be nontaxable. As of December 31, 2001, the consolidated
real  estate  assets of  Belport  Realty  totaled  $611.12  million.  The Fund's
consolidated  real estate  assets  represented  25.6% of the Fund's  assets on a
consolidated  basis at December  31,  2001.  The Fund  acquires  its real estate
investments with borrowed funds, as described below under "Fund Borrowings". The
Fund  seeks a return on its real  estate  investments  over the  long-term  that
exceeds the cost of the borrowings incurred to acquire such investments.

                                       3


At December 31, 2001,  Belport  Realty  invested  primarily in real estate joint
ventures  ("Real Estate Joint  Ventures")  that are controlled by Belport Realty
and in a portfolio of income-producing preferred equity interests in real estate
operating partnerships that generally are affiliated with and controlled by real
estate  investment  trusts  ("REITs")  that are  publicly  traded  ("Partnership
Preference  Units").  As  of  December  31,  2001,   approximately  85%  of  the
consolidated  assets of Belport Realty were assets of Real Estate Joint Ventures
and approximately 15% were investments in Partnership Preference Units.

In the  future,  Belport  Realty  may  invest  in  other  types  of real  estate
investments,  such as interests in real properties  subject to long-term leases.
Belport  Realty may purchase  real estate  investments  from,  and sell them to,
other  investment  funds  sponsored  by the Eaton  Vance  organization  and REIT
subsidiaries of such investment funds that are similar to Belport Realty. Boston
Management  serves as manager  of  Belport  Realty.  The two Real  Estate  Joint
Ventures  and the  Partnership  Preference  Units  owned by  Belport  Realty  at
December 31, 2001 were acquired from such REIT  subsidiaries.  Boston Management
serves as Manager of Belport Realty. In that capacity, Boston Management manages
the investment and  reinvestment of Belport  Realty's assets and administers its
affairs.

REAL ESTATE JOINT  VENTURE  INVESTMENTS.  At December 31, 2001,  Belport  Realty
owned a controlling interest in two Real Estate Joint Ventures,  Bel Multifamily
Property   Trust  ("Bel   Multifamily")   and  Monadnock   Property   Trust  LLC
("Monadnock").  During 2001,  Belport  Realty owned a controlling  interest in a
third  Real  Estate  Joint  Venture  that  was  sold  during  the year to a REIT
subsidiary of another  investment fund sponsored by the Eaton Vance organization
for a gain of $438,595.

The  day-to-day  operating  management  of each Real  Estate  Joint  Venture  is
provided by the real estate operating company (the "Operating  Partner") that is
the principal  minority  investor in the Real Estate Joint  Venture.  A board of
directors or trustees  controlled by Belport Realty  oversees the performance of
the Operating  Partner and controls the major decisions of the Real Estate Joint
Venture.

The assets of the Real Estate Joint Ventures consist of multi-family residential
properties  acquired from or in  conjunction  with the Operating  Partner of the
Real Estate Joint Venture.  Distributable cash flows from each Real Estate Joint
Venture are allocated in a manner that provides  Belport  Realty:  1) a priority
position versus the Operating  Partner with respect to a fixed annual  preferred
return;  and 2)  participation  on a pro rata or reduced basis in  distributable
cash flows in excess of the  annual  preferred  return of  Belport  Realty and a
subordinated  preferred return of the Operating Partner.  Financing for the Real
Estate Joint Ventures  consists  primarily of fixed-rate  secured  mortgage debt
obligations  of the Real  Estate  Joint  Ventures  that  generally  are  without
recourse to Belport  Realty and the Fund.  Both Belport Realty and the Operating
Partner  invested  equity in the Real Estate Joint  Ventures.  Belport  Realty's
equity in the Real Estate Joint Ventures was acquired using the proceeds of Fund
borrowings.

The Operating  Partner of Bel Multifamily is ERP Operating  Limited  Partnership
("ERP"),  an affiliate of Equity  Residential.  Equity Residential is a publicly
owned,  self-administered and self-managed REIT. As of December 31, 2001, Equity
Residential  owned  or  had  interests  in a  portfolio  of  1,076  multi-family
properties  containing 224,801 apartment units. Equity  Residential's  corporate
headquarters  are  located in Chicago,  Illinois.  Equity  Residential's  common
shares are traded on the New York Stock  Exchange  under the symbol  "EQR".  ERP
owns 25% of the  issued  and  outstanding  shares  of Bel  Multifamily  that are
entitled to vote for election of trustees of Bel Multifamily.

The  Operating  Partner  of  Monadnock  is   Archstone-Smith   Operating  Trust.
Archstone-Smith  Trust  ("Archstone"),   the  sole  trustee  of  Archstone-Smith
Operating Trust, is a publicly owned REIT focused on the operation, development,
redevelopment,   acquisition  and  long-term   ownership  of  garden   apartment
communities  and  high-rise  apartment  properties in the United  States.  As of
December 31, 2001, Archstone's properties consisted of 176 garden properties and

                                       4


49 high-rise properties,  representing a total of 79,982 units,  including 2,812
units  in  development.   Archstone's  corporate  headquarters  are  located  in
Englewood,  Colorado.  Archstone is traded on the New York Stock  Exchange under
the symbol "ASN".  Archstone  owns 25% of the issued and  outstanding  shares of
Monadnock that are entitled to Board representation.

The  Real  Estate  Joint  Ventures  include  a  buy/sell  provision  that can be
activated by either Belport Realty or the Operating Partner after a fixed period
of  years.  Pursuant  to the  buy/sell  provision  entered  into at the time Bel
MultiFamily  was  established,  either  Belport  Realty  or the Bel  MultiFamily
Operating  Partner can give  notice  after  February  22, 2010 either to buy the
other's equity interest in Bel MultiFamily or to sell its own equity interest in
Bel  MultiFamily.  Monadnock has a similar buy-sell  provision,  between Belport
Realty and the Monadnock Operating Partner. The Monadnock buy/sell provision can
be invoked after September 13, 2010.

A  purchase  or  sale  pursuant  to a  buy/sell  provision  would  be  made at a
negotiated price. The agreement  containing the buy/sell provision applicable to
a Real Estate Joint Venture continues indefinitely, but could be terminated upon
the receipt of the requisite  approval of the owners of the voting  interests in
the Real  Estate  Joint  Venture.  The sale to Belport  Realty by the  Operating
Partner of the  Operating  Partner's  interest in Bel  Multifamily  or Monadnock
would  not  affect  the REIT  qualification  of Bel  Multifamily  or  Monadnock,
respectively. If Belport Realty were to dispose of its interest in a Real Estate
Joint Venture pursuant to a buy/sell provision,  it may acquire a different real
estate investment to replace the investment sold.

PARTNERSHIP PREFERENCE UNITS. Each issue of Partnership Preference Units held by
Belport Realty pays regular quarterly  distributions at fixed rates. None of the
issues  of  Partnership  Preference  Units is or will be  registered  under  the
Securities  Act and each issue is thus  subject  to  restrictions  on  transfer.
Partnership  Preference  Units that might be acquired by Belport Realty will not
be rated by a nationally-recognized rating agency, and such interests may not be
as high in quality as issues that are rated  investment  grade.  The Partnership
Preference  Units owned by Belport  Realty as of December 31, 2001 are described
in the  Consolidated  Portfolio of Investments  included in the Fund's Financial
Statements, which are incorporated by reference into Item 13.

Belport Realty will acquire Partnership  Preference Units issued by partnerships
that are not  publicly-traded  partnerships  within the meaning of Code  Section
7704(b). When acquired,  Partnership Preference Units will have a remaining life
of at least five years  (subject to earlier  call  provisions)  and will not, by
their terms, be readily  convertible or exchangeable  into cash or securities of
the affiliated public company.  It is anticipated that  substantially all of the
assets of the issuing  partnerships will consist of direct or indirect ownership
interests in real properties,  and that holders of Partnership  Preference Units
will receive regular distributions from the net profits of such partnerships and
will have a preferred interest therein.

ORGANIZATION  OF BELPORT  REALTY AND THE REAL  ESTATE  JOINT  VENTURES.  Belport
Realty and each Real Estate Joint Venture operate in such a manner as to qualify
for taxation as a REIT under the Code.  As REITs,  Belport  Realty and each Real
Estate Joint  Venture  generally  are not subject to federal  income tax on that
portion  of their  ordinary  income  or  taxable  gain  that is  distributed  to
stockholders each year. The Fund owns 100% of the common stock issued by Belport
Realty,  and intends to hold all of Belport  Realty's common stock at all times.
Belport Realty and the respective Operating Partner own all of the common shares
or similar interests of each Real Estate Joint Venture.

Belport  Realty and each Real Estate Joint  Venture  also have issued  preferred
shares to satisfy certain  requirements of the Code relating to qualification as
a REIT. The preferred shares of each such entity are owned by approximately  105
charitable  organizations.  As of  December  31,  2001,  the total  value of the
preferred  shares of each of Belport  Realty,  Bel Multifamily and Monadnock was

                                       5


$210,000, $220,000 and $216,000,  respectively. The dividend rate for issued and
outstanding  preferred  shares is 8% per year.  The dividends  paid on preferred
shares have priority over payments on common  shares.  For the period from March
14, 2001 to December 31,2001, Belport Realty, Bel Multifamily and Monadnock paid
distributions  to  preferred   shareholders  of  $15,792,   $8,968  and  $8,805,
respectively.

FUND BORROWINGS.  The Fund's investments in Partnership Preference Units and its
equity in Real Estate Joint  Ventures held through  Belport  Realty are financed
using  borrowings  under a revolving  securitization  facility (the  "Commercial
Paper Facility") of up to $250 million with two special purpose commercial paper
issuers  affiliated  with Citicorp North  America,  Inc.  ("Citicorp")  (the "CP
Issuers")  and  Citicorp  as agent  for the CP  Issuers.  The  Commercial  Paper
Facility  is  supported  by  a  committed  liquidity  facility  (the  "Liquidity
Facility") provided by Citibank,  N.A. ("Citibank"),  under which borrowings may
be made for a  maximum  term of  seven  years  from the date the Fund  commenced
operations.

On  borrowings  under the  Commercial  Paper  Facility,  the Fund pays a rate of
interest equal to the CP Issuers' cost of commercial paper funding plus a margin
and certain fees and  expenses.  Based upon the CP Issuers'  historical  cost of
funding, it is expected that borrowings under the Commercial Paper Facility will
be at an annual rate of approximately  one-month LIBOR plus 0.40%. The Fund also
pays a commitment fee of  approximately  0.18% per year on the unused portion of
the Commercial  Paper  Facility.  In the event that the CP Issuers are unable or
unwilling  to  maintain  advances to the Fund,  they may assign  advances to the
providers of the Liquidity  Facility.  Borrowings  under the Liquidity  Facility
will be at an annual rate of one-month LIBOR plus 0.75%.

The Fund's  obligations  under the  Commercial  Paper Facility and the Liquidity
Facility  (collectively,  the  "Credit  Facility")  are  secured  by a pledge of
substantially  all of its  assets.  Obligations  under the Credit  Facility  are
without  recourse to Fund  shareholders.  As of December 31,  2001,  outstanding
borrowings under the Credit Facility totaled $231.0 million, and the unused loan
commitment amount was $19.0 million. As described above,  financing for the Real
Estate Joint Ventures  consists  primarily of fixed-rate  secured  mortgage debt
obligations  of the Real  Estate  Joint  Ventures  that  generally  are  without
recourse to Belport Realty and the Fund.

INTEREST  RATE SWAP  AGREEMENTS.  The Fund has entered  into current and forward
interest rate swap agreements with Citibank, to fix the cost of borrowings under
the Credit Facility used to acquire Belport  Realty's equity in Bel Multifamily.
The  combined  term of the swap  agreements  extends  until  February  22, 2010.
Pursuant  to the swap  agreements,  the Fund makes cash  payments to Citibank at
fixed rates averaging approximately 6.0% per annum in exchange for floating rate
payments from Citibank that equal one-month LIBOR plus approximately 0.40%.

The Fund also has entered into current and forward interest rate swap agreements
with Merrill Lynch Capital Services. Inc. ("MLCS") to fix the cost of borrowings
under the Credit Facility used to acquire  Belport  Realty's equity in Monadnock
and Belport Realty's investment in Partnership Preference Units. Pursuant to the
swap agreements, the Fund makes cash payments to MLCS at fixed rates in exchange
for floating rate payments from MLCS that equal one-month LIBOR plus 0.40%.  The
swap  agreements  entered  into  with  respect  to  Belport  Realty's  equity in
Monadnock  extend  until  September  13,  2010 and  provide for the Fund to make
payments to MLCS at fixed rates averaging 6.1%. The swap agreement  entered into
with respect to Belport  Realty's  investments in Partnership  Preference  Units
extends  until March 14, 2008 and provides for the Fund to make payments to MLCS
at fixed rates of approximately 6.0%.

THE EATON VANCE  ORGANIZATION.  The Eaton Vance organization  sponsors the Fund.
Eaton Vance serves as the Fund's manager. Boston Management serves as the Fund's
investment  adviser and as manager of Belport Realty. EV Distributors  served as
the Fund's  placement  agent. The Fund's business affairs are conducted by Eaton

                                       6


Vance (as its manager) and its  investment  operations  are  conducted by Boston
Management (as its adviser).  The Fund's  officers are employees of Eaton Vance.
Eaton Vance,  Boston  Management and EV Distributors  are indirect  wholly-owned
subsidiaries  of Eaton Vance Corp.  ("EVC"),  a publicly-held  holding  company,
which through its affiliates and  subsidiaries  engages  primarily in investment
management, administration and marketing activities.

As noted  above,  the Fund pursues its  objective  primarily by investing in the
Company.  The Company invests  exclusively in the Portfolio.  Boston  Management
acts as  investment  adviser of the  Portfolio  and manager of the  Company.  EV
Distributors  acts as placement  agent for the Company and the Portfolio.  As of
December 31, 2001, the assets of the Fund represented approximately 4% of assets
under  management  by Eaton Vance and its  affiliates.  The offices of the Fund,
Eaton Vance,  Boston  Management  and EV  Distributors  are located at 255 State
Street, Boston, Massachusetts 02109.

                                       7


ITEM 2.  FINANCIAL INFORMATION.
- -------------------------------

Table of Selected Financial Data
- --------------------------------

The Fund commenced its investment operations on March 14, 2001. The consolidated
data referred to below reflects the Fund's results for the period from March 14,
2001 through December 31, 2001. The other consolidated data referred to below is
as of December 31, 2001.

                                                              Period Ended/As of
                                                              December 31, 2001
                                                              ------------------

Total investment income                                          $48,271,188

Interest expense                                                 $21,115,627

Net expenses (including interest expense)                        $42,094,986

Net investment income                                             $3,576,308

Minority interests in net income of controlled subsidiaries       $2,599,894

Net realized loss                                                  $(368,915)

Net change in unrealized depreciation                           $(17,999,161)

Net decrease in net assets from operations                      $(14,791,768)

Total assets                                                  $2,389,035,478

Loan payable                                                    $231,000,000

Mortgages payable, net                                          $358,668,115

Net assets                                                    $1,749,157,864

Shares outstanding                                                17,782,241

Net Asset Value and Redemption Price per Share                        $98.37

Net decrease in net assets from operations per Share                 ($1.604)

Distribution paid per Share                                            $0.00*

*    Special  Distributions of $0.062 per Share were paid. Special Distributions
     are not made on a pro rata basis. See Item 9(c).

                                       8


MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULT OF OPERATIONS.
- ---------------------------------------------

SOME OF THE INFORMATION IN THIS REGISTRATION STATEMENT CONTAINS  FORWARD-LOOKING
STATEMENTS  WITHIN THE MEANING OF THE FEDERAL  SECURITIES LAWS.  FORWARD-LOOKING
STATEMENTS  TYPICALLY  ARE  IDENTIFIED  BY USE OF TERMS  SUCH AS "MAY",  "WILL",
"SHOULD",  "MIGHT",  "EXPECT",  "ANTICIPATE",   "ESTIMATE"  AND  SIMILAR  WORDS,
ALTHOUGH SOME FORWARD-LOOKING  STATEMENTS ARE EXPRESSED DIFFERENTLY.  THE FUND'S
ACTUAL   RESULTS   COULD  DIFFER   MATERIALLY   FROM  THOSE   CONTAINED  IN  THE
FORWARD-LOOKING  STATEMENTS DUE TO A NUMBER OF FACTORS.  THE FUND  UNDERTAKES NO
OBLIGATION  TO UPDATE  PUBLICLY  ANY  FORWARD-LOOKING  STATEMENTS,  WHETHER AS A
RESULT OF NEW  INFORMATION,  FUTURE EVENTS OR  OTHERWISE,  EXCEPT AS REQUIRED BY
APPLICABLE  LAW.  FACTORS  THAT COULD  AFFECT THE FUND'S  PERFORMANCE  INCLUDE A
DECLINE IN THE U.S.  STOCK MARKETS OR IN GENERAL  ECONOMIC  CONDITIONS,  ADVERSE
DEVELOPMENTS  EFFECTING  THE REAL  ESTATE  INDUSTRY  OR AN  INCREASE IN INTEREST
RATES. SEE "QUALITATIVE INFORMATION ABOUT MARKET RISK" BELOW.

The  following  discussion  should  be  read  in  conjunction  with  the  Fund's
consolidated  financial  statements and related notes located  elsewhere in this
filing.

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 security investments held
through the Fund's  indirect  interest  (through the Company) in the  Portfolio,
real estate  investments held through Belport Realty and any direct  investments
of the Fund. Expenses of the Fund include the expenses of Belport Realty and the
Real Estate Joint Ventures,  the Fund's  proportionate  share of the expenses of
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 Fund  borrowings.  Fund borrowings are used primarily to finance the purchase
of real estate investments through Belport Realty.

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 Belport Realty and the Fund's
interest rate swap  agreements.  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
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 value of  Partnership  Preference
Units and, to a lesser  degree,  the Real Estate  Joint  Ventures  held  through
Belport  Realty and the  Fund's  positions  in  interest  rate swap  agreements,
movements in interest  rates also affect the  performance  of the Fund.  Because
Partnership Preference Units are fixed rate instruments, an increase in interest
rates  generally  will cause a decline in their value and a decrease in interest
rates generally will cause an increase in their value.  The Fund's interest rate
swaps  generally will increase in value when interest rates rise and decrease in
value when rates fall.

                                       9


FUND  PERFORMANCE(1).  The Fund's total return for the period from its inception
on March 14, 2001 through  December 31, 2001 was -1.63%.  This return reflects a
decrease  in the Fund's net asset  value per Share from  $100.00 to $98.37.  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
- -3.06% over the same period(2). The combined impact on performance of the Fund's
investments  and activities  outside of the Portfolio was modestly  negative for
the period ended December 31, 2001. The  performance of the Fund trailed that of
the Portfolio by approximately 0.49%.

PERFORMANCE OF THE PORTFOLIO.  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 U.S. equity markets moved  dramatically lower through much of the
year.  The tragic events of September 11, 2001 served to accelerate the downward
trend.  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%).

In this difficult environment,  the Portfolio's performance exceeded that of the
overall  market.   The  Portfolio's   sector   allocation  and  stock  selection
contributed to the Portfolio's relative out-performance. In the absence of clear
sector leadership,  management chose to overweight defensive sectors such as the
consumer staples and consumer discretionary sectors. Lack of earnings visibility
and  continued  volatility in the market  steered the Portfolio to  de-emphasize
technology and  telecommunication  related  holdings.  An emphasis on industrial
company  investments,   especially  within  aerospace  and  defense,  aided  the
Portfolio's performance.

PERFORMANCE OF REAL ESTATE INVESTMENTS.  For the period ended December 31, 2001,
the Fund's real estate operations (conducted through Real Estate Joint Ventures)
achieved operating results that were consistent with expectations. Rental income
of $41.87 million and operating expenses (before debt service) of $15.77 million
were both generally in line with plan.  Toward the end of the year,  Real Estate
Joint Venture  operations  were  affected by  deteriorating  multifamily  market
fundamentals in a number of different regions. By year-end,  overall Real Estate
Joint Venture  occupancy  levels were falling and rent  concessions  were on the
rise.  Given the  weakening  market  conditions  at year-end  and the  uncertain
outlook for the U.S. economy as a whole,  expectations are for operating results
in 2002 to be modestly below the levels of 2001.

As of  December  31,  2001,  the  fair  value  of the  Fund's  interest  in real
properties held through Real Estate Joint Ventures was $518.62 million.  Despite
weaker market conditions, asset values for multifamily properties have generally
been  maintained  as decreases  in  capitalization  rates have offset  declining
income levels.

For the period ended December 31, 2001, the values of the Fund's  investments in
Partnership  Preference Units generally  benefited from declining interest rates
and  tightening  spreads in  income-oriented  securities,  particularly  in real
estate-related  securities.  The fair value of the Fund's Partnership Preference
Units  was  $92,501,000  at  December  31,  2001.   Dividends  earned  from  the
Partnership  Preference  Units equaled  approximately  $2,114,000 for the period
ended  December  31, 2001.  As of such date,  dividend  payments on  Partnership
Preference  Units  were  current  and  there  were  no  accumulated  and  unpaid
distributions.

(1)  Past Performance is no guarantee of future results.  Investment  return and
     principal value will fluctuate so that shares, when redeemed,  may be worth
     more or less than their original value.

(2)  Investors cannot invest directly in an Index.

                                       10


PERFORMANCE OF INTEREST RATE SWAPS.  For the period ended December 31, 2001, the
fair value of the Fund's interest rate swap agreements declined by approximately
$2,344,000.  This decline in value was the result of a decline in interest rates
during the period.

LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------

OUTSTANDING  BORROWINGS.  As of  December  31,  2001,  the Fund had  outstanding
borrowings of $231.0 million and unused loan  commitments of $19.0 million under
the Credit Facility. Additionally, the lender has provided up to $10 million for
use of letters of credit.  As of December  31,  2001,  a letter of credit in the
amount  of  approximately  $1.9  million  was  outstanding  and was  issued as a
substitute for funding mortgage escrow accounts required by the lender of one of
the Real Estate Joint  Ventures.  The Credit Facility is being used primarily to
finance the Fund's equity in its real estate investments and will continue to be
used for such purpose in the future.  The Credit  Facility will also 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.

As of December 31, 2001,  Monadnock  had  outstanding  borrowings  consisting of
fixed-rate secured mortgage debt obligations of $217.3 million. As of such date,
Bel  Multifamily  had outstanding  borrowings  consisting of fixed-rate  secured
mortgage debt obligations of $143.8 million.

LIQUIDITY.  The Fund may  redeem  shares of the  Company  at any time.  Both the
Company and the Portfolio normally follow the practice of satisfying redemptions
by  distributing  securities  drawn  from the  Portfolio.  The  Company  and the
Portfolio may also satisfy  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 as of December 31, 2000. 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,  illiquid  assets
(consisting  of restricted  securities  not  available for current  public sale)
constituted  2.0% of the net  assets of the  Portfolio,  compared  to 2.7% as of
December 31, 2000.

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

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
- ----------------------------------------------------------

QUANTITATIVE INFORMATION ABOUT MARKET RISK
- ------------------------------------------

INTEREST  RATE RISK.  The Fund's  primary  exposure to interest rate risk arises
from its real estate  investments  that are  financed by the Fund with  floating
rate  borrowings  under the Credit Facility and by fixed-rate  secured  mortgage
debt  obligations  of the Real  Estate  Joint  Ventures.  The  interest  rate on
borrowings under the Fund's Credit Facility is reset at regular  intervals based

                                       11


on the CP Issuers'  cost of financing  plus a margin of  one-month  LIBOR plus a
premium.  The Fund utilizes  cancelable interest rate swap agreements to fix the
cost of its borrowings  under the Credit  Facility and to 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 one-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 value of Partnership  Preference Units and, to a lesser degree,  Real Estate
Joint  Ventures is sensitive to interest rate risk.  Increases in interest rates
generally  will have an adverse  affect on the value of  Partnership  Preference
Units and Real Estate Joint Ventures.

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 consolidated financial statements.

                                       12


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

                            2002-2006  Thereafter       Total      Fair Value
                           -----------------------------------------------------

Rate sensitive
Liabilities:
- --------------------------
Long-term debt:
- --------------------------
Fixed-rate mortgages                  $361,107,500   $361,107,500  $361,107,500
Average interest rate                         6.78%          6.78%
- --------------------------
Variable-rate Credit
Facility                              $231,000,000   $231,000,000  $231,000,000
Average interest rate                         2.62%          2.62%
- --------------------------------------------------------------------------------
Rate sensitive derivative
financial instruments:
- --------------------------
Pay fixed/
Receive variable interest
rate swap contracts                   $338,534,000   $338,534,000   $(2,344,008)
Average pay rate                              6.16%          6.16%
Average receive rate                          2.62%          2.62%
- --------------------------------------------------------------------------------
Rate sensitive
investments:
- --------------------------
Fixed-rate Partnership
Preference Units:
- --------------------------
Essex Portfolio, L.P.
7.875%, Series B
Cumulative Redeemable                  $34,821,763    $34,821,763   $35,162,050
Preferred Units,
Callable 2/6/03, Current
Yield: 9.80%
PSA Institutional
Partners, L.P. 9.50%,
Series N Cumulative                    $34,905,000    $34,905,000   $35,050,100
Redeemable Perpetual
Preferred Units, Callable
3/17/05, Current Yield:
8.82%
Prentiss Properties
Acquisition Partners, L.P.             $22,687,060    $22,687,060   $22,333,850
8.30%, Series B
Cumulative Redeemable
Perpetual Preferred Units,
Callable 6/25/03, Current
Yield: 10.22%
- --------------------------------------------------------------------------------

QUALITATIVE INFORMATION ABOUT MARKET RISK
- -----------------------------------------

RISKS  ASSOCIATED  WITH  EQUITY  INVESTING.  The  value of Fund  Shares  may not
increase and 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

                                       13


Portfolio's,  and hence the  Fund's,  exposure  to losses  during  stock  market
declines  may  nonetheless  be higher  than  funds  that do not follow a general
policy of avoiding sales of highly-appreciated securities.

RISK OF INVESTING IN FOREIGN  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 subject to more  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.

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 achieve 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 taxable
year of the  Portfolio in which the hedging  transaction  was  initiated 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 Credit 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 1940 Act and because other investors in

                                       14


the Portfolio are regulated investment companies under Subchapter M of the 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 REAL ESTATE  INVESTMENTS.  The success of Belport  Realty'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,  fluctuations  in  interest  rates,
availability  of  financing,   managerial  performance,   government  rules  and
regulations, and acts of God (whether or not insured against).

The performance of Real Estate Joint Ventures is substantially influenced by the
property management  capabilities of the Operating Partner and conditions in the
specific  real  estate  sub-markets  in which the  properties  owned by the Real
Estate Joint  Ventures are located.  The  Operating  Partners will be subject to
substantial  conflicts of interest in structuring,  operating and winding up the
Real  Estate  Joint  Ventures.  The  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.  The 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 the
Operating  Partners  will more  likely be  pursued  independently,  rather  than
through, the Real Estate Joint Ventures.  Financial difficulties  encountered by
the  Operating  Partners  in  their  other  businesses  may  interfere  with the
operations of the Real Estate Joint Ventures.

The debt of the  Real  Estate  Joint  Ventures  is  fixed-rate,  secured  by the
underlying  properties  and with limited  recourse to Belport  Realty.  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 Real  Estate  Joint  Venture  assets.  There can be no  assurance  that
Belport  Realty's  ownership  of real  estate  investments  will be an  economic
success.

The success of investments in Partnership  Preference Units depends 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.  Belport Realty's  interests in Real Estate Joint Ventures and
Partnership  Preference  Units are not registered  under the federal  securities
laws and are subject to restrictions on transfer. Due to their illiquidity, they
may be difficult to value and the ongoing value of the investments is uncertain.
Because   the    Partnership    Preference    Units   are   not   rated   by   a
nationally-recognized  rating  agency,  they may be subject to more  credit risk
than securities that are rated investment grade.

The ongoing value of Belport Realty's  investments in Real Estate Joint Ventures
will be substantially  uncertain.  Belport  Realty'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  at  least  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.

Investments  in  Partnership  Preference  Units  will  be  valued  primarily  by
referencing market trading prices for comparable  preferred equity securities or
other fixed-rate  instruments  having similar  investment  characteristics.  The
valuations of Partnership Preference Units fluctuate over time to reflect, among

                                       15


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. Fluctuations
in the value of  Partnership  Preference  Units  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 Partnership  Preference Units and Real Estate Joint
Venture equity that are 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 value 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  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.

RISKS OF LEVERAGE.  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 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  under the Credit  Facility are 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.  In addition,  the
rights of lenders under the mortgages  used to finance Real Estate Joint Venture
properties are senior to Belport  Realty's right to receive  distributions  from
Real Estate Joint Ventures.

ITEM 3.  PROPERTIES.
- --------------------

The Fund does not own any physical  properties,  other than  indirectly  through
Belport  Realty's  investments in Partnership  Preference  Units and Real Estate
Joint Ventures.  At December 31, 2001,  Belport Realty owned a majority interest
in two Real Estate Joint Ventures,  Bel Multifamily and Monadnock,  whose assets
are  reflected  in  the  consolidated  financial  statements  of the  Fund.  Bel
Multifamily owns eleven  multi-family  residential  properties  located in seven
states (Washington,  Missouri,  North Carolina,  Arizona,  Florida,  Georgia and
Texas).  Monadnock owns twelve multi-family  residential properties,  located in
eight states (Texas, Arizona,  Georgia, North Carolina,  Oregon, Utah, Tennessee
and  Florida).  As of December  31, 2001,  Belport  Realty held  investments  in
Partnership Preference Units of three issuers.

ITEM 4.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.
- ------------------------------------------------------------------------

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.

                                       16


SECURITY  OWNERSHIP OF  MANAGEMENT.  As of February 14, 2003,  Eaton Vance,  the
manager  of the Fund,  beneficially  owned  100  Shares of the Fund and James B.
Hawkes,  Chairman,  President and Chief Executive Officer of Eaton Vance,  owned
78,124.100  Shares of the Fund  individually  and 24,130.098  Shares of the Fund
jointly  with his  spouse.  The  Shares  owned by Mr.  Hawkes  and  Eaton  Vance
represent less than 1% of the outstanding  Shares of the Fund as of February 14,
2003.  None of the other  entities  or  individuals  named in response to Item 5
below beneficially owned Shares of the Fund as of such date.

CHANGES IN CONTROL.  Not applicable.

ITEM 5.  DIRECTORS AND EXECUTIVE OFFICERS.
- ------------------------------------------

The Fund is managed by Eaton Vance.  Boston Management is investment  adviser to
the Fund and the Portfolio and manager of Belport Realty.  The portfolio manager
of the Fund and the Portfolio is Duncan W. Richardson, Senior Vice President and
Chief  Equity  Investment  Officer  of Eaton  Vance and Boston  Management.  Mr.
Richardson has been employed by the Eaton Vance  organization since 1987 and has
served as portfolio manager of the Fund since its inception and of the Portfolio
and its predecessor  since 1990.  Boston  Management has an experienced  team of
analysts  that provides Mr.  Richardson  with  research and  recommendations  on
investments,  including  William  R.  Cross  who is  primarily  responsible  for
providing  research and analysis relating to the Fund's real estate  investments
held  through  Belport  Realty.  A majority  of Mr.  Richardson's  time is spent
managing the Portfolio and related entities.

As of December 31, 2001,  the Fund had no officers.  On October 16, 2002,  Eaton
Vance,  in its capacity as the Fund's  manager,  elected Thomas E. Faust Jr. and
Michelle A. Alexander as the Fund's Chief Executive  Officer and Chief Financial
Officer, respectively.  Information about Mr. Faust appears below. Ms. Alexander
(33) is a Vice President of Eaton Vance and Boston  Management.  She also serves
as an officer of various investment  companies managed or advised by Eaton Vance
or Boston Management. As members of the Eaton Vance organization,  Mr. Faust and
Ms.  Alexander  receive  no  compensation  from  the Fund  for  serving  as Fund
officers.

As  disclosed  under "The Eaton Vance  Organization"  in Item 1, Eaton Vance and
Boston  Management are indirect  wholly-owned  subsidiaries of Eaton Vance Corp.
("EVC"). 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 and of Boston Management,  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,  (61), is Chairman,  President and Chief  Executive  Officer of
Eaton Vance,  Boston Management,  EVC and EV and a Director of EVC and EV. He is
also Vice President and Director of EV Distributors. He is also a Trustee and an
officer  of  various  investment  companies  managed  by Eaton  Vance or  Boston
Management and has been employed by the Eaton Vance since 1970.

Thomas E. Faust Jr.,  (44), is Executive  Vice  President  and Chief  Investment
Officer of Eaton Vance, Boston Management, EVC and EV, and a Director of EVC. He
is also Chief  Executive  Officer of Belair Capital Fund LLC,  Belcrest  Capital
Fund LLC, Belmar Capital Fund LLC and the Fund. He is also an officer of various
investment  companies  managed by Eaton Vance or Boston  Management and has been
employed by the Eaton Vance since 1985.

                                       17


Alan R. Dynner,  (62), is Vice  President,  Chief Legal Officer and Secretary of
Eaton  Vance,  Boston  Management,  EVC, EV  Distributors  and EV. He is also an
officer  of  various  investment  companies  managed  by Eaton  Vance or  Boston
Management. He joined Eaton Vance in November 1996.

William M. Steul,  (60), is Vice President and Chief Financial  Officer of Eaton
Vance,  Boston  Management,  EVC  and  EV.  He  is  also  Vice  President  of EV
Distributors. He joined Eaton Vance in December 1994.

ITEM 6.  EXECUTIVE COMPENSATION.
- --------------------------------

As noted in Item 5, the  officers of the Fund receive no  compensation  from the
Fund. The Fund's Manager,  Eaton Vance, and its affiliates receive  compensation
from the Fund for  services  provided  to the  Fund.  Set  forth  below  are the
investment advisory and administrative fees, servicing fees and distribution fee
paid or payable by, or  allocable  to, the Fund and the  management  fee paid or
payable by Belport  Realty for the period from the start of business,  March 14,
2001, to December 31, 2001.  Information  about advisory and management  fees is
provided below.  Information  about  distribution  and servicing fees appears in
Item 7.

 -------------------------------------------------------------    -----------
 Advisory and Administrative Fees Paid or Payable by the Fund*      $ 556,622
 -------------------------------------------------------------    -----------
 Management Fee Paid or Payable by Belport Realty*                $ 1,527,066
 -------------------------------------------------------------    -----------
 Fund's Allocable Portion of the Portfolio's Advisory Fee**       $ 3,487,825
 -------------------------------------------------------------    -----------
 Servicing Fees Paid or Payable by the Fund                         $ 766,867
 -------------------------------------------------------------    -----------
 Fund's Allocable Portion of the Company's Servicing Fees         $ 1,217,658
 -------------------------------------------------------------    -----------
 Distribution Fee Paid or Payable by the Fund*                      $ 799,935
 -------------------------------------------------------------    -----------

*    Boston  Management  has  agreed  to waive  the  portion  of the  investment
     advisory and administrative fee payable by the Fund to the extent that such
     fee,  together with the distribution fee payable by the Fund and the Fund's
     attributable  share of the investment  advisory and management fees payable
     by the Portfolio  and Belport  Realty,  respectively,  exceeds 0.60% of the
     average  daily gross  assets of the Fund.  The amount shown  reflects  this
     waiver by Boston Management.

**   For its fiscal year ended December 31, 2001,  advisory fees paid or payable
     by the Portfolio totaled  $76,812,367.  The Company's  allocable portion of
     that fee was $33,753,655, of which $3,487,825 was allocable to the Fund.

THE FUND'S INVESTMENT  ADVISORY AND  ADMINISTRATIVE  FEE. Under the terms of the
Fund's investment  advisory and administrative  agreement,  Boston Management is
entitled to receive, subject to the fee waiver described in the next sentence, 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.  Boston
Management has agreed to waive that portion of the monthly  investment  advisory
and administrative fee payable by the Fund to the extent that such fee, together
with the distribution fees payable by the Fund (see Item 7 below) and the Fund's
attributable  share of the monthly  investment  advisory and management fees for
such month payable by the Portfolio and Belport  Realty,  respectively,  exceeds
1/20th of 1% of the  average  daily  gross  assets of the Fund.  The term "gross
assets of the Fund"  means the value of all Fund  assets  (including  the Fund's
interest  in the  Company  and the  Fund's  ratable  share of the  assets of its
directly  and  indirectly  controlled  subsidiaries),  without  reduction by any
liabilities.

BELPORT REALTY'S  MANAGEMENT FEE. Under the terms of Belport Realty's management
agreement  with  Boston  Management,   Boston  Management   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 Belport Realty.  The term "gross assets of Belport
Realty"  means the  current  value of all  assets of Belport  Realty,  including
Belport  Realty's  ratable share of the assets of its  controlled  subsidiaries,
without reduction by any liabilities.

                                       18


THE  PORTFOLIO'S  INVESTMENT  ADVISORY FEE.  Under the terms of the  Portfolio's
investment advisory agreement with Boston Management, Boston Management receives
a monthly advisory fee as follows:

                                                 Annual Fee Rate
   Average Daily Net Assets for the Month        (for each level)
- -------------------------------------------------------------------
   Up to $500 million                                 0.6250%
   $500 million but less than $1 billion              0.5625%
   $1 billion but less than $1.5 billion              0.5000%
   $1.5 billion but less than $7 billion              0.4375%
   $7 billion but less than $10 billion               0.4250%
   $10 billion but less than $15 billion              0.4125%
   $15 billion and over                               0.4000%

ITEM 7.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.
- --------------------------------------------------------

See the information set forth under Item 6 above.

SELLING  COMMISSIONS.  Shares of the Fund were  privately  placed with qualified
purchasers  pursuant to a placement  agency  agreement  entered into between the
Fund and EV  Distributors  as exclusive  placement  agent.  EV Distributors is a
wholly-owned  subsidiary  of Eaton  Vance.  EV  Distributors  appointed  certain
securities  dealers as  subagents to  participate  in the private  offering.  No
selling  commissions  were  paid by the Fund on behalf  of  Shareholders  making
investment  commitments  of $5 million or more.  The Fund  generally paid a 1.5%
selling  commission to EV Distributors on behalf of each  Shareholder  making an
investment  commitment of less than $2 million and a 1.0% selling  commission to
EV Distributors on behalf of each Shareholder making an investment commitment of
at least $2 million but less than $5 million. The selling commission paid by the
Fund on behalf of a Shareholder  was deducted from the  contribution to the Fund
by such Shareholder, thereby reducing the number of Shares of the Fund issued to
the  Shareholder.  During  the  period  commencing  with the start of the Fund's
business,  March  14,  2001,  to  December  31,  2001,  the  Fund  paid  selling
commissions  aggregating  $7,971,497 pursuant to the placement agency agreement,
and such selling  commissions  were paid by EV  Distributors  to those subagents
through which Shareholders invested in the Fund.

SERVICING FEES PAID BY THE COMPANY.  Pursuant to a servicing  agreement  between
the  Company  and  EV  Distributors,  the  Company  pays a  servicing  fee to EV
Distributors  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,   EV  Distributors   will  assign   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 will assume 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. See the table
in Item 6 for the  servicing  fees  attributable  to the Fund  during the period
ended December 31, 2001.

SERVICING FEES PAID BY THE FUND.  Pursuant to a servicing  agreement between the
Fund and EV  Distributors,  the Fund pays a servicing fee to EV Distributors 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 0.25% of the
Fund's  average daily net assets.  With respect to  Shareholders  who subscribed
through a subagent,  EV Distributors will assign 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 payable by the Fund.  See the
table in Item 6 for the  servicing  fees paid or payable by the Fund  during the
period ended December 31, 2001.

                                       19


DISTRIBUTION  FEE  PAID  TO EV  DISTRIBUTORS.  Under  the  terms  of the  Fund's
placement  agreement with EV  Distributors,  EV Distributors  receives a monthly
distribution  fee at an annual rate of 0.10% of the average  daily net assets of
the Fund as compensation  for its services as placement  agent. The distribution
fee accrued from the Fund's  initial  closing and will  continue for a period of
ten years  (subject to the annual  approval of EV).  See the table in Item 6 for
the  distribution  fees paid or  payable by the Fund  during  the  period  ended
December 31, 2001.

REDEMPTION  FEE.  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 EV Distributors 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.  In  addition,  no  fee  applies  to
redemptions  made  pursuant to a systematic  redemption  plan  established  by a
Shareholder  with the Fund.  During the period  commencing with the start of the
Fund's business,  March 14, 2001, to December 31, 2001, EV Distributors received
redemption fees of $28,772 from the Fund on behalf of redeeming Shareholders.

ITEM 8.  LEGAL PROCEEDINGS.
- ---------------------------

Although in the ordinary  course of business,  the Fund,  Belport Realty and the
Real Estate Joint Ventures may become involved in legal proceedings, the Fund is
not aware of any  material  pending  legal  proceedings  to which any of them is
subject.

ITEM 9.  NET  ASSET  VALUE  OF AND  DISTRIBUTIONS  ON FUND  SHARES  AND  RELATED
         SHAREHOLDER MATTERS.
- --------------------------------------------------------------------------------

This Item and other Items in this  registration  statement  contain summaries of
certain  provisions  contained in the Limited Liability Company Agreement of the
Fund (the "LLC  Agreement"),  which is filed as an exhibit to this  Registration
Statement.  All such  summaries  are  qualified in their  entirety by the actual
provisions of the LLC Agreement, which are incorporated by reference herein.

(A) MARKET INFORMATION, RESTRICTIONS ON TRANSFERS AND REDEMPTION OF SHARES.

TRANSFERS OF FUND SHARES.  There is no established public trading market for the
Shares of the Fund. Other than transfers to the Fund in a redemption,  transfers
of Shares are expressly  prohibited by the LLC Agreement of the Fund without the
consent of Eaton Vance.  Eaton Vance's  consent to a transfer 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 if, as  determined  by Eaton Vance or counsel to the Fund,
such transfer would 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 to 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.

                                       20


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 it is  determined  by Eaton  Vance or  counsel  to the  Fund  that  such
transfer,  assignment or  disposition  would not violate  federal  securities or
state   securities  or  "blue  sky"  laws  (including   investor   qualification
standards).

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.

REDEMPTION  OF FUND  SHARES.  Shares of the Fund may be redeemed on any business
day. The redemption  price of Shares that are redeemed is based on the net asset
value next computed after receipt of the  redemption  request.  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 7 above.

The Fund  plans to  satisfy  redemption  requests  principally  by  distributing
securities drawn from the Portfolio,  but may also distribute cash. If requested
by a  redeeming  Shareholder,  the Fund will  satisfy 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 Shareholder in the Fund (or to any other investor in the Company or
the Portfolio) during the first seven years following their contribution  unless
the contributing Shareholder has withdrawn from the Fund.

Under  most  circumstances,  a  redemption  from the Fund that is  settled  with
securities  as described  herein will not result in the  recognition  of capital
gains by the Fund or by the redeeming  Shareholder.  The  redeeming  Shareholder
would generally recognize capital gains upon the sale of the securities received
upon the  redemption.  If a redeeming  Shareholder  receives cash in addition to
securities to settle a  redemption,  the amount of cash received will be taxable
to the Shareholder to the extent it exceeds such Shareholder's tax basis in Fund
Shares.   Shareholders   should   consult  their  tax  advisors  about  the  tax
consequences of redeeming Fund Shares.

A  shareholder  redemption  request  within  seven  years of a  contribution  of
securities by such  Shareholder  will  ordinarily  be satisfied 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 Boston  Management in its sole  discretion.  No interests in Real Estate
Joint Ventures,  Partnership  Preference Units or other real estate  investments
held by Belport  Realty 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 Boston  Management.  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

                                       21


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, or to avoid
adverse tax or other consequences to the Portfolio, the Company, the Fund or the
Shareholders.  No  redemption  fee is  payable  in  the  event  of a  compulsory
redemption.

DETERMINING  NET ASSET VALUE.  Boston  Management,  as  investment  adviser,  is
responsible  for  determining  the  value  of  the  Fund's  assets.  The  Fund's
custodian, Investors Bank & Trust Company, calculates the value of the assets of
the  Fund,  the  Company  and the  Portfolio  each day  that the New York  Stock
Exchange ("NYSE") is open for trading, as of the close of regular trading on the
NYSE.  The Fund's net asset value per Share is  calculated by dividing the value
of the Fund's total assets, less its accrued and allocated  liabilities,  by the
number of Shares outstanding.

The  Fund's  net assets  are  valued in  accordance  with the  Fund's  valuation
procedures and reflect the value of its directly-held assets and liabilities, as
well as the net asset  value of the  Fund's  investment  in the  Portfolio  held
through the Company and in real estate  investments held through Belport Realty.
The Trustees of the Portfolio have established the following  procedures for the
fair  valuation  of the  Portfolio's  assets  under  normal  market  conditions.
Marketable  securities listed on foreign or U.S. securities  exchanges or on the
NASDAQ National Market System generally are valued at closing sale prices or, if
there  were no sales,  at the mean  between  the  closing  bid and asked  prices
therefor on the exchange where such securities are principally traded or on such
National  Market System (such prices may not be used,  however,  where an active
over-the-counter  market in an exchange listed security better reflects  current
market value).

Unlisted or listed  securities  for which  closing sale prices are not available
are valued at the mean  between  the latest bid and asked  prices.  An option is
valued at the last sale price as quoted on the  principal  exchange  or board of
trade on which such option or  contract is traded,  or in the absence of a sale,
at the  mean  between  the last  bid and  asked  prices.  Futures  positions  on
securities or  currencies  are generally  valued at closing  settlement  prices.
Short-term  debt  securities  with a  remaining  maturity of 60 days or less are
valued at amortized cost. If securities were acquired with a remaining  maturity
of more than 60 days, their amortized cost value will be based on their value on
the sixty-first day prior to maturity.  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.  All other securities are valued at fair value as determined in
good faith by or at the direction of the Trustees.

Generally,  trading  in  the  foreign  securities  owned  by  the  Portfolio  is
substantially  completed  each day at  various  times  prior to the close of the
NYSE. The values of these  securities used in determining the net asset value of
the  Portfolio  generally  are computed as of such times.  Occasionally,  events
affecting the value of foreign  securities  may occur between such times and the
close  of the  NYSE,  which  will not be  reflected  in the  computation  of the
Portfolio's  net asset value (unless the Portfolio  deems that such events would
materially affect its net asset value, in which case an adjustment would be made
and reflected in such computation).  Foreign securities and currency held by the
Portfolio  will be valued in U.S.  dollars;  such values will be computed by the
Portfolio's  custodian  based  on  foreign  currency  exchange  rate  quotations
supplied by an independent quotation service. The Fund's real estate investments
will be valued each day as  determined  in good faith by Boston  Management,  as
investment adviser to Belport Realty,  after  consideration of relevant factors,
data and  information.  The procedures for valuing  Belport  Realty's assets are
described in Item 2 under "Risks of Real Estate Investments."

                                       22


HISTORIC NET ASSET VALUES. Set forth below are the high and low net asset values
("NAVs") per Share of the Fund during each full quarterly period from the Fund's
inception,  March 14, 2001, through the fiscal year ended December 31, 2001, the
closing NAV on the last  business day of each full quarter,  and the  percentage
change in NAV during each such quarter.

                                                                  Quarterly
                                                  NAV at         % Change in
  Quarter Ended      High NAV      Low NAV      Quarter End        NAV (1)
  -------------      --------      -------      -----------      -----------
    12/31/01         $ 99.33       $87.05         $ 98.37          +12.23%
     9/30/01         $103.34       $81.20         $ 87.65          -14.64%
     6/30/01         $108.90       $92.25         $102.68          + 6.19%

(1)  Past performance is no guarantee of future results.  Investment  return and
     principal  value will fluctuate so that shares,  if redeemed,  may be worth
     more or less than their  original  cost.  Changes in NAV are historical and
     are  calculated  by  determining  the  percentage  change  in NAV  with any
     distributions reinvested. For more information about the performance of the
     Fund, see "Management's  Discussion and Analysis of Financial Condition and
     Results of Operations" in Item 2.

(B) RECORD HOLDERS OF SHARES OF THE FUND.

As of February 14, 2003, there were 663 record holders of Shares of the Fund.

(C) DISTRIBUTIONS.

INCOME AND CAPITAL GAIN DISTRIBUTIONS.  The Fund intends to distribute each year
the amount of its net  investment  income for such year,  if any.  The Fund also
intends to distribute annual capital gains  distributions equal to approximately
22% of the  amount  of its  net  realized  capital  gains,  if any,  other  than
precontribution  gain. 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 Belport Realty, the Company and, indirectly, the Portfolio. Because the
Portfolio  invests  primarily  in  lower  yielding  securities,  seeks  to avoid
short-term capital gains and bears certain ongoing expenses,  it is not expected
that  income  distributions  will  be  significant.  The  Fund  intends  to  pay
distributions  (if any) on the last business day of each fiscal year of the Fund
(which concludes on December 31) or shortly thereafter.

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.  All  distributions
(including Special Distributions  described below) are paid by the Fund in cash.
Distributions are generally not taxable to the recipient  Shareholder unless the
distributions  exceed the recipient  Shareholder's tax basis in Fund Shares. 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.

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. The Fund made no income
or capital gain distributions during the period commencing with the start of the
Fund's  business,  March 14, 2001, to December 31, 2001 because there was no net
investment  income or net realized  capital gains during the period (as computed
on a tax basis).

SPECIAL  DISTRIBUTIONS.  In addition to the capital gain distribution  described
above,  the Fund also makes  distributions  whenever a Shareholder  recognizes a
precontribution gain (other than precontribution gain allocated to a Shareholder
in  connection  with a  tender  offer  or other  extraordinary  corporate  event
involving   a   security   contributed   by  such   Shareholder)   (a   "Special
Distribution").  Special Distributions  generally equal approximately 22% of the
amount of realized  precontribution gains plus approximately 6% of the allocated
precontribution   gain  or  such  other  percentage  as  deemed  appropriate  to

                                       23


compensate  Shareholders  receiving such distributions for taxes that may be due
in connection with the precontribution gain and Special  Distributions.  Special
Distributions   will  be  made   solely   to  the   Shareholders   to  whom  the
precontribution  gain is  allocated.  The Fund does not  intend to make  Special
Distributions  to a  Shareholder  in respect of  realized  precontribution  gain
allocated  to  a  Shareholder  in  connection  with  a  tender  offer  or  other
extraordinary   corporate  event  involving  a  security   contributed  by  such
Shareholder.  For the period  from the start of  business,  March 14,  2001,  to
December 31, 2001, the Fund made Special Distributions of $269,523.

ITEM 10.  RECENT SALES OF UNREGISTERED SECURITIES.

The Fund held its initial  closing on March 14,  2001,  at which time  qualified
purchasers  contributed  equity  securities with an aggregate  exchange value of
$483.7  million in exchange for an  aggregate of 4,820,606  Shares of the Fund*.
Shares of the Fund were  issued in the  initial  closing at $100 per Share (less
any applicable selling commission).

The  Fund  held a second  closing  on May 23,  2001,  at  which  time  qualified
purchasers  contributed  equity  securities with an aggregate  exchange value of
$369.4 million in exchange for an aggregate of 3,378,091 Shares of the Fund. The
Fund held a third closing on July 26, 2001, at which time  qualified  purchasers
contributed equity securities with an aggregate exchange value of $352.7 million
in exchange for an aggregate  of 3,522,710  Shares of the Fund.  The Fund held a
fourth  closing  on  October  4,  2001,  at  which  time  qualified   purchasers
contributed equity securities with an aggregate exchange value of $298.8 million
in exchange for an aggregate  of 3,308,909  Shares of the Fund.  The Fund held a
fifth and final closing on December 18, 2001, at which time qualified purchasers
contributed equity securities with an aggregate exchange value of $273.5 million
in exchange for an aggregate of 2,812,544 Shares of the Fund.

In  connection  with each of the  closings,  Shares  of the Fund were  privately
offered and sold only to accredited  investors who were qualified  purchasers in
the manner  described  in Item 1. Shares  were  issued at each of the  foregoing
closings after the initial  closing at a price per share based on the Fund's net
asset value per share determined as of the close of the NYSE on the business day
immediately preceding the closing.

ITEM 11.  DESCRIPTION OF THE FUND'S SECURITIES TO BE REGISTERED.

The Fund is  registering  only Shares  representing  limited  liability  company
interests in the Fund pursuant to Section 12(g) of the  Securities  Exchange Act
of 1934.

GENERAL  DESCRIPTION OF FUND SHARES. The Shares have no conversion or preemption
rights,  and there are no sinking fund provisions  applicable to the Shares. The
redemption rights of Shareholders are described in Item 9(a) above. Restrictions
on transfer of the Shares are  described  in Item 9(a) above.  The  distribution
practices of the Fund are described in Item 9(c) above.  Upon liquidation of the
Fund, all assets  remaining after payment of all liabilities and obligations and
provision for liquidation expenses of the Fund will be distributed in cash or in
kind to  Shareholders  in proportion  to the positive  balances in their capital
accounts.  The Shares are not  subject to any  assessment  by the Fund,  and the
Fund's  LLC  Agreement  provides  that no  Shareholder  shall be liable  for any
obligations or liabilities of the Fund.

A capital  account for each  Shareholder is maintained on the books of the Fund.
The account reflects the value of such Shareholder's interest in the Fund, which
is adjusted for profits, liabilities and distributions allocable to such account

- ---------------------
*    Prior to the initial closing,  Eaton Vance purchased 100 Shares of the Fund
     for $10,000. No selling commission applied to such Shares.

                                       24


in accordance with Article 6 of the Fund's LLC Agreement. Subject to the consent
of the manager of the Fund, a  Shareholder  may make an estate  freeze  election
pursuant to which all or a portion of such Shareholder's  Shares will be divided
into Preferred Shares and Common Shares ("Estate Freeze Shares").  Such division
will be made in accordance  with the terms of the LLC  Agreement.  Estate Freeze
Shares are not  transferable  without the consent of the Fund's manager and have
no redemption rights or voting or consent rights.

VOTING  RIGHTS.   Shareholders  have  no  control  of  the  Fund's  business  or
activities.  Shareholders generally do not have the right to replace Eaton Vance
as manager of the Fund, but may do so upon the bankruptcy of Eaton Vance. Except
as  specifically  required by the LLC Agreement,  no Shareholder  shall have any
right to vote  on,  consent  to or  approve  any  action  or  matter  under  any
circumstances whatsoever.  Pursuant to and in accordance with the LLC Agreement,
Shareholders have a very limited right to consent, only:

     *    to a change in or elimination of the Fund's  investment  objective and
          fundamental investment restrictions set forth in the LLC Agreement;
     *    to the  designation by Eaton Vance of another  manager which is not an
          entity directly or indirectly owned by EVC;
     *    to the  designation  of a substitute  manager upon the  bankruptcy  of
          Eaton Vance;
     *    to an election to dissolve the Fund made by the manager; or
     *    to the  appointment of a liquidator to wind up the Fund's affairs upon
          its  dissolution  in  the  event  there  is no  manager  to  serve  as
          liquidator.

The Fund may also be  dissolved  upon the filing with the records of the Fund of
written consents to such dissolution by all Shareholders owning voting shares.

AMENDING THE LLC AGREEMENT.  The Fund's LLC Agreement may be amended or restated
only by action of the manager by an instrument in writing signed by or on behalf
of the manager.  No such amendment or restatement  shall in any material respect
increase,  add to or alter  any  financial  obligation  of any  Shareholder.  No
consent or approval of the Shareholders is required to affect any such amendment
or  restatement,  except that the Fund's  investment  objective and  fundamental
investment  restrictions  set  forth  in the LLC  Agreement  may be  changed  or
eliminated only with the consent of the Shareholders  (defined as the consent or
approval  of  Shareholders  holding  the  lesser  of (a) 50% of the  outstanding
Shares,  (b) 67% of those Shares  acting on the matter if  Shareholders  holding
more  than  50%  of  the  outstanding  Shares  have  responded  to  the  consent
solicitation  or (c) 67% of those Shares  present or  represented  by proxy at a
meeting if  Shareholders  holding  more than 50% of the  outstanding  Shares are
present or represented by proxy at the meeting).


ITEM 12.  INDEMNIFICATION OF THE MANAGER AND ITS AFFILIATES.

Eaton Vance and Boston Management,  their trustee, and their officers, employees
and  affiliates  are  entitled  to  indemnification  from the Fund  against  all
liabilities and expenses  incurred or paid by them in connection with any claim,
suit, action or proceeding in which they become involved as a party or otherwise
by reason of the fact that Eaton Vance or Boston Management was or is serving as
the manager or  investment  adviser to the Fund or a  subsidiary  thereof.  Fund
officers  are also  entitled to  indemnification.  No  indemnification  shall be
provided to any such  person with  respect to any matter as to which it shall be
ultimately determined by final judicial decision that such person did not act in
good faith in the  reasonable  belief that such person's  action was in the best
interest of the Fund and  therefore  is not entitled to  indemnification  by the
Fund.  Expenses incurred in defending any claim,  suit, action or proceeding may
be paid by the  Fund  as they  are  incurred  upon  receipt  in each  case of an
undertaking by or on behalf of the relevant party to repay such amounts if it is
ultimately  determined  that such party is not entitled to be indemnified by the
Fund in accordance  with the LLC  Agreement.  The  indemnification  is not to be

                                       25


deemed  exclusive  of any other rights to which the  indemnified  parties may be
entitled under any statute, contract or otherwise.

The LLC  Agreement  provides  that  Eaton  Vance and  Boston  Management,  their
trustee, and their officers, employees and affiliates shall not be liable to the
Fund or to any Shareholder by reason of

     *    any tax liabilities incurred by the Shareholders,  including,  without
          limitation,  as a result of their  contribution  of  securities to the
          Fund or upon  the  exchange  of such  securities  from the Fund to the
          Company or from the  Company to the  Portfolio,  or as a result of any
          sale or distribution of any such securities;
     *    any  failure to  withhold  income tax under  federal or state tax laws
          with respect to income or gains allocated to the Shareholders;
     *    any change in the federal or state tax laws or  regulations  or in the
          interpretations  thereof as they apply to the Portfolio,  the Company,
          Belport Realty,  the Fund or the Shareholders,  whether such change or
          interpretation occurs through legislative,  judicial or administrative
          action; or
     *    any  failure of Belport  Realty or any Real  Estate  Joint  Venture to
          qualify as a REIT under the Code.

The LLC  Agreement  also  provides  that  such  persons,  when  acting  in their
respective  capacities in connection with the Fund's business or affairs,  shall
not be liable to the Fund or to any Shareholder for any act,  omission or breach
of duty of any such person or of any other such  persons,  provided that no such
person shall be exonerated from such liability who has been finally  adjudicated
by a court or other body before which a proceeding was brought not to have acted
in good faith in the reasonable belief that such action was in the best interest
of the  Fund  and to be  liable  to the Fund or to such  Shareholder  by  reason
thereof.

Reference  is  made  to  Sections  3.2 and  13.1  of the  LLC  Agreement,  which
provisions are incorporated herein by reference.

ITEM 13.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

The Fund's financial statements for the period ended December 31, 2001, together
with the auditors' report thereon,  appearing on pages 28 through 84 hereof, are
incorporated herein by reference.

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

                                                   2001
                           -----------------------------------------------------
                            First          Second        Third        Fourth
                          Quarter(1)       Quarter      Quarter       Quarter
                          ------------------------------------------------------

Investment income         $2,775,030     $9,989,243   $13,956,796   $21,550,119

Minority interest in net
 income of controlled
 subsidiaries              ($223,157)     ($561,019)    ($768,931)  ($1,046,787)

Net investment income
 (loss)                     $506,393       $148,131     ($149,458)   $3,071,242

Net increase (decrease)
 in net assets from
 operations             ($14,793,941)    $6,683,107  $165,282,786) $158,601,852

Per share data(2):
Investment income              $0.58          $1.60        $ 1.30        $ 1.41
Net investment income
 (loss)                        $0.11          $0.02       ($ 0.01)       $ 0.20
Net increase (decrease) in
 net assets from operations   ($3.07)         $1.07       ($15.39)       $10.37

(1)  For the period from the start of  business,  March 14,  2001,  to March 31,
     2001.
(2)  Based on average Shares outstanding.

                                       26


ITEM 14.  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.

ITEM 15.  FINANCIAL STATEMENTS AND EXHIBITS.

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

     (i)  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 period from the start of
          business, March 14, 2001, to December 31, 2001

          Consolidated  Statement  of Changes in Net Assets for the period  from
          the start of business, March 14, 2001, to December 31, 2001

          Consolidated  Statement of Cash Flows for the period from the start of
          business, March 14, 2001, to December 31, 2001

          Financial Highlights for the period 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 years ended
          December 31, 2001, December 31, 2000, December 31, 1999, the two month
          period ended December 31, 1998, the fiscal year ended October 31, 1998
          and October 31, 1997

          Notes to Financial Statements

          Independent Auditors' Report dated February 15, 2002

(b)  A list of the exhibits  filed as a part of this  registration  statement is
     included in the Exhibit Index appearing on page 86 hereof.

                                       27


BELPORT CAPITAL FUND LLC AS OF DECEMBER 31, 2001
================================================================================
CONSOLIDATED PORTFOLIO OF INVESTMENTS
================================================================================
INVESTMENT IN BELVEDERE CAPITAL

FUND COMPANY LLC -- 74.2%

SECURITY                                          SHARES           VALUE
- --------------------------------------------------------------------------------
Investment in Belvedere Capital Fund
Company LLC (Belvedere Capital)                 11,088,800     $1,762,622,297
- --------------------------------------------------------------------------------
Total Investment in Belvedere Capital
   (identified cost, $1,776,648,002)                           $1,762,622,297
- --------------------------------------------------------------------------------

PARTNERSHIP PREFERENCE UNITS -- 3.9%

SECURITY                                          UNITS            VALUE
- --------------------------------------------------------------------------------
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+                            875,000       $ 35,162,050
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+                                       1,300,000         35,005,100
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+          550,000         22,333,850
- --------------------------------------------------------------------------------
Total Partnership Preference Units
   (identified cost $92,413,822)                               $ 92,501,000
- --------------------------------------------------------------------------------

OTHER REAL ESTATE INVESTMENTS -- 21.8%

DESCRIPTION                                                        VALUE
- --------------------------------------------------------------------------------
Rental Property(1)(2)                                         $ 518,617,126
- --------------------------------------------------------------------------------
Total Other Real Estate Investments
   (identified cost, $520,333,752)                            $ 518,617,126
- --------------------------------------------------------------------------------

                                       28


COMMERCIAL PAPER -- 0.1%
                                            PRINCIPAL
                                            AMOUNT
SECURITY                                    (000'S OMITTED)          VALUE
- --------------------------------------------------------------------------------
General Electric Capital Corp., 1.78%,
01/02/02                                    $   1,706             $ 1,705,915
- --------------------------------------------------------------------------------
Total Commercial Paper
   (at amortized cost, $1,705,915)                                $ 1,705,915
- --------------------------------------------------------------------------------
Total Investments -- 100.0%
   (identified cost, $2,391,101,491)                           $2,375,446,338
- --------------------------------------------------------------------------------

(+)  Security  exempt from  registration  under the  Securities  Act of 1933. At
     December 31, 2001, the value of these securities  totaled  $92,501,000,  or
     5.3% of net assets.
(1)  Investment  valued at fair value using methods  determined in good faith by
     or at the  direction  of the  Manager of Belport  Realty  Corporation.
(2)  Rental property represents twenty-three multi-family residential properties
     located in ten states.  None of the  individual  properties  represent more
     than 5% of net assets.


                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                       29



BELPORT 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,
   $2,391,101,491)                                              $2,375,446,338
Cash                                                                10,001,955
Escrow deposits-restricted                                           2,081,850
Dividends receivable                                                   570,625
Other assets                                                         3,374,095
- --------------------------------------------------------------------------------
TOTAL ASSETS                                                    $2,391,474,863
- --------------------------------------------------------------------------------

Liabilities
- --------------------------------------------------------------------------------
Mortgages payable                                               $  361,107,500
Loan payable                                                       231,000,000
Open interest rate swap contracts, at
   value                                                             2,344,008
Security deposits                                                      948,853
Swap interest payable                                                  170,110
Accrued expenses:
   Interest expense                                                  2,556,850
   Property taxes                                                    1,698,822
   Other expenses and liabilities                                    3,059,258
Minority interest in controlled
   subsidiaries                                                     39,431,598
- --------------------------------------------------------------------------------
TOTAL LIABILITIES                                                $ 642,316,999
- --------------------------------------------------------------------------------
NET ASSETS FOR 17,782,241 FUND SHARES
   OUTSTANDING                                                  $1,749,157,864
- --------------------------------------------------------------------------------

Shareholders' Capital
- --------------------------------------------------------------------------------
SHAREHOLDERS' CAPITAL                                           $1,749,157,864
- --------------------------------------------------------------------------------

Net Asset Value and Redemption Price
Per Share (Note 4)
- --------------------------------------------------------------------------------
($1,749,157,864  DIVIDED BY 17,782,241
   FUND SHARES OUTSTANDING)                                           $  98.37
- --------------------------------------------------------------------------------

                                       30


CONSOLIDATED STATEMENT OF OPERATIONS

FOR THE PERIOD ENDED DECEMBER 31, 2001*

Investment Income
- --------------------------------------------------------------------------------
Dividends allocated from Belvedere Capital
   (net of foreign taxes, $47,213)                                  $ 8,345,141
Interest allocated from Belvedere Capital                               541,100
Expenses allocated from Belvedere Capital                            (4,851,729)
- --------------------------------------------------------------------------------
Net investment income allocated from Belvedere Capital            $   4,034,512
Rental income                                                        41,868,817
Dividends from Partnership Preference Units                           2,114,375
Interest                                                                253,484
- --------------------------------------------------------------------------------
TOTAL INVESTMENT INCOME                                            $ 48,271,188
- --------------------------------------------------------------------------------
Expenses
- --------------------------------------------------------------------------------
Investment advisory and administrative fee                         $  2,883,623
Property management fees                                              1,684,578
Distribution and servicing fee                                        1,566,802
Interest expense on mortgages                                        15,287,500
Interest expense on Credit Facility                                   3,772,792
Interest expense on swap contracts                                    2,055,335
Property and maintenance expenses                                     9,403,144
Property taxes and insurance                                          4,456,562
Miscellaneous                                                         1,784,585
- --------------------------------------------------------------------------------
TOTAL EXPENSES                                                     $ 42,894,921
- --------------------------------------------------------------------------------
Deduct --
   Reduction of investment adviser and administrative fee          $    799,935
- --------------------------------------------------------------------------------
NET EXPENSES                                                       $ 42,094,986
- --------------------------------------------------------------------------------
Net investment income before minority interests in
   net income of controlled subsidiaries                           $  6,176,202
Minority interests in net income of controlled subsidiaries          (2,599,894)
- --------------------------------------------------------------------------------

NET INVESTMENT INCOME                                              $  3,576,308
- --------------------------------------------------------------------------------
Realized and Unrealized Gain (Loss)
- --------------------------------------------------------------------------------
Net realized gain (loss) --
   Investment transactions from Belvedere Capital
      (identified cost basis)                                      $   (807,510)
   Investment transactions in real estate investments,
      excluding Partnership Preference Units                            438,595
- --------------------------------------------------------------------------------
NET REALIZED LOSS                                                  $   (368,915)
- --------------------------------------------------------------------------------
Change in unrealized appreciation (depreciation) --
   Investment in Belvedere Capital (identified cost basis)         $(14,025,705)
   Investments in Partnership Preference
      Units (identified cost basis)                                      87,178
   Investments in other real estate investments
      (net of minority interests in unrealized gain
      (loss) of controlled subsidiaries of $(2,083,851))             (1,716,626)
   Interest rate swap contracts                                      (2,344,008)

                                       31


- --------------------------------------------------------------------------------
NET CHANGE IN UNREALIZED APPRECIATION
   (DEPRECIATION)                                                 $ (17,999,161)
- --------------------------------------------------------------------------------

NET REALIZED AND UNREALIZED LOSS                                  $ (18,368,076)
- --------------------------------------------------------------------------------

NET DECREASE IN NET ASSETS FROM
   OPERATIONS                                                     $ (14,791,768)
- --------------------------------------------------------------------------------

*    For the period from the start of business,  March 14, 2001, to December 31,
     2001.

                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                       32


BELPORT CAPITAL FUND LLC AS OF DECEMBER 31, 2001
================================================================================
CONSOLIDATED FINANCIAL STATEMENTS CONT'D
================================================================================
CONSOLIDATED STATEMENT OF CHANGES IN
NET ASSETS

INCREASE (DECREASE)                                         PERIOD ENDED
IN NET ASSETS                                               DECEMBER 31, 2001*
- --------------------------------------------------------------------------------
Net investment income                                       $  3,576,308
Net realized loss on investment
   transactions                                                 (368,915)
Net change in unrealized appreciation
   (depreciation) of investments (17,999,161)
- --------------------------------------------------------------------------------
NET DECREASE IN NET ASSETS FROM
   OPERATIONS                                              $ (14,791,768)
- --------------------------------------------------------------------------------
Transactions in Fund Shares --
   Investment securities contributed                      $1,778,032,763
   Less -- Selling commissions                                (7,971,497)
- --------------------------------------------------------------------------------
Net contributions                                         $1,770,061,266
Net asset value of Fund Shares redeemed                       (5,842,111)
- --------------------------------------------------------------------------------
NET INCREASE IN NET ASSETS FROM FUND
   SHARE TRANSACTIONS                                     $1,764,219,155
- --------------------------------------------------------------------------------
Distributions --
   Special Distributions to Belport
   Capital Fund LLC Shareholders                          $    (269,523)
- --------------------------------------------------------------------------------
TOTAL DISTRIBUTIONS TO SHAREHOLDERS                       $    (269,523)
- --------------------------------------------------------------------------------
NET INCREASE IN NET ASSETS                                $1,749,157,864
- --------------------------------------------------------------------------------
Net Assets
- --------------------------------------------------------------------------------
At beginning of period                                    $        --
- --------------------------------------------------------------------------------
AT END OF PERIOD                                          $1,749,157,864
- --------------------------------------------------------------------------------

*    For the period from the start of business,  March 14, 2001, to December 31,
     2001.

                                       33



CONSOLIDATED STATEMENT OF CASH FLOWS

INCREASE (DECREASE)                                          PERIOD ENDED
IN CASH                                                      DECEMBER 31, 2001*
- --------------------------------------------------------------------------------
Cash Flows From (For) Operating Activities --
Net decrease in net assets from operations                   $   (14,791,768)
Adjustments to reconcile net decrease in net assets
   from operations to net cash flows used for
      operating activities --
   Net investment income allocated from Belvedere Capital        (4,034,512)
   Amortization of debt issuance costs                              160,905
   Decrease in escrow deposits                                    3,717,624
   Increase in other assets                                        (208,301)
   Increase in dividends receivable                                (570,625)
   Increase in minority interest                                    646,000
   Decrease in security deposits                                    (61,343)
   Increase in interest payable for open swap contracts             170,110
   Increase in accrued interest and
      accrued expenses and liabilities                            2,400,263
   Decrease in accrued property taxes                              (308,857)
   Purchases of Partnership Preference Units                   (101,800,438)
   Sales of investments in other real estate                     43,415,885
   Payments for investments in other real estate               (167,665,973)
   Cash assumed in connection with
      acquisition of other real estate investments                3,398,477
   Sales of Partnership Preference Units                          9,386,616
   Improvements to rental property                               (2,685,717)
   Net decrease in investment in Belvedere Capital                1,589,562
   Increase in short-term investments                            (1,705,915)
   Minority interests in net income of
      controlled subsidiaries                                     2,599,894
     Net realized loss on investment transactions                   368,915
     Net change in unrealized (appreciation) depreciation
         Of investments                                          17,999,161
- --------------------------------------------------------------------------------
NET CASH FLOWS USED FOR OPERATING
   ACTIVITIES                                                $ (207,980,037)
- --------------------------------------------------------------------------------
Cash Flows From (For) Financing
   Activities --
   Proceeds from Credit Facility                             $  231,000,000
   Payments on behalf of investors
      (selling commissions)                                      (7,971,497)
   Payments for Fund Shares redeemed                             (2,819,910)
   Payment of Special Distributions                                (269,523)
   Payment of distributions to minority shareholders             (1,907,924)
   Payments on mortgages                                            (49,154)
- --------------------------------------------------------------------------------
NET CASH FLOWS FROM FINANCING ACTIVITIES                     $  217,981,992
- --------------------------------------------------------------------------------

NET INCREASE IN CASH                                         $   10,001,955
- --------------------------------------------------------------------------------

CASH AT BEGINNING OF PERIOD                                  $        --
- --------------------------------------------------------------------------------

CASH AT END OF PERIOD                                        $   10,001,955
- --------------------------------------------------------------------------------

                                       34

Supplemental Disclosure and Non-cash Investing and Financing
Activities

- --------------------------------------------------------------------------------
Securities contributed by Shareholders invested in
     Belvedere Capital                                       $1,778,032,763
Change in unrealized appreciation
   (depreciation) of investments and open swap contracts     $  (17,999,161)
Interest paid for loan                                       $    2,912,221
Interest paid for mortgages                                  $   13,050,291
Interest paid for swap contracts                             $    1,885,225
Market value of securities distributed
   in payment of redemptions                                 $    3,022,201
Market value of real property and other assets,
   net of current liabilities, assumed in conjunction
   with acquisition of other real estate investments         $  523,011,166
Mortgages assumed in conjunction with acquisition
   of other real estate investments                          $   361,107,500
- --------------------------------------------------------------------------------

*    For the period from the start of business,  March 14, 2001, to December 31,
     2001.

                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                       35


BELPORT CAPITAL FUND LLC AS OF DECEMBER 31, 2001
================================================================================
CONSOLIDATED FINANCIAL STATEMENTS CONT'D
================================================================================
FINANCIAL HIGHLIGHTS

FOR THE PERIOD ENDED DECEMBER 31, 2001(1)
- --------------------------------------------------------------------------------
Net asset value -- Beginning of period                                $  100.00
- --------------------------------------------------------------------------------
Income (loss) from operations
- --------------------------------------------------------------------------------
Net investment income(7)                                              $   0.341
Net realized and unrealized loss                                         (1.945)
- --------------------------------------------------------------------------------
TOTAL LOSS FROM OPERATIONS                                            $  (1.604)
- --------------------------------------------------------------------------------
Distributions
- --------------------------------------------------------------------------------
Special Distributions to Belport Capital
   Fund LLC Shareholders(7)                                           $  (0.026)
- --------------------------------------------------------------------------------
TOTAL DISTRIBUTIONS                                                   $  (0.026)
- --------------------------------------------------------------------------------
NET ASSET VALUE -- END OF PERIOD                                      $  98.370
- --------------------------------------------------------------------------------

TOTAL RETURN(2)                                                          (1.63)%
- --------------------------------------------------------------------------------
                                             AS A PERCENTAGE    AS A PERCENTAGE
                                             OF AVERAGE NET     OF AVERAGE GROSS
RATIOS                                         ASSETS(6)          ASSETS(3)(6)
- --------------------------------------------------------------------------------
Expenses of Consolidated Real Property
   Subsidiaries
   Interests and other borrowing costs(4)(5)      1.45%              1.10%
   Operating expenses(4)(5)                       1.49%              1.13%
Belport Capital Fund LLC Expenses
   Interest and other borrowing costs(4)(8)       0.72%              0.55%
   Investment advisory and administrative
      fees, servicing fees and other Fund
      operating expenses(4)(8)(9)                 1.23%              0.94%
                                                 --------------------------
Total expenses(4)(9)(10)                          4.89%              3.72%
Net investment income(4)(10)                      0.44%              0.34%
- --------------------------------------------------------------------------------
Supplemental Data
- --------------------------------------------------------------------------------
Net asset, end of year (000's omitted)                               $1,749,158
Portfolio turnover of Tax-Managed Growth
   Portfolio                                                                18%
- --------------------------------------------------------------------------------

(1)  For the period from the start of business,  March 14, 2001, to December 31,
     2001.

(2)  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 the last day of the
     period.  Distributions,  if any,  are assumed  reinvested  at the net asset
     value on the  reinvestment  date.  Total  return  is not  calculated  on an
     annualized basis.

(3)  Average  Gross Assets is defined as the average  daily amount of all assets
     of Belport Capital Fund LLC (not including its investment in Belport Realty
     Corporation  (Belport  Realty)) plus all assets of Belport Realty,  without
     reduction  by any  liabilities.  For this  purpose,  the  assets of Belport

                                       36


     Realty's controlled  subsidiaries are reduced by the proportionate interest
     therein of investors other than Belport Realty.

(4)  Annualized.

(5)  Ratio includes Belport Realty's  proportional share of expenses incurred by
     its majority-owned subsidiaries (see Note 1).

(6)  For the purpose of calculating  ratios,  the income and expenses of Belport
     Realty's controlled  subsidiaries are reduced by the proportionate interest
     therein of investors other than Belport Realty.

(7)  Calculated using average shares outstanding.

(8)  Ratio includes the expenses of Belport  Capital Fund LLC and Belport Realty
     for which  Belport  Capital  Fund LLC owns 100% of the  outstanding  common
     stock.   The  ratio  does  not  include   expenses  of  other  real  estate
     subsidiaries.

(9)  Ratio  includes  Belport  Capital Fund LLC's share of  Belvedere  Capital's
     allocated expenses, including those expenses allocated from the Portfolio.

(10) The  expenses   reflect  a  reduction  of  the   investment   advisory  and
     administrative  fees.  Had such action not been taken,  the ratios of total
     expenses  to average net assets and average  gross  assets  would have been
     4.99% and 3.79%,  respectively,  and the ratios of net investment income to
     average  net  assets and  average  gross  assets  would have been 0.34% and
     0.27%, respectively.

                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                       37


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

1    Organization
- --------------------------------------------------------------------------------

A    Investment  Objective -- Belport  Capital  Fund LLC (Belport  Capital) is a
     Delaware 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  Belport  Capital  is to achieve
     long-term,    after-tax   returns   for   Belport   Capital    shareholders
     (Shareholders).   Belport  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.  Belport  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
     Belport  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, Belport 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  --  Belport  Capital  invests  in  real  estate  through  its
     subsidiary  Belport Realty  Corporation  (Belport Realty).  At December 31,
     2001 Belport Realty invested  directly in Partnership  Preference Units and
     indirectly  in  real  property   through   controlled   subsidiaries,   Bel
     Multifamily  Property Trust (Bel Multifamily) and Monadnock Property Trust,
     LLC (Monadnock).

     Belport Realty -- Belport Realty invests directly in Partnership Preference
     Units and also holds majority  interests in Bel  Multifamily and Monadnock.
     At December 31, 2001, Belport Capital owned 100% of the common stock issued
     by Belport Realty and intends to hold all of Belport  Realty's common stock
     at all times.  Additionally,  2,100  shares of  preferred  stock of Belport
     Realty are  outstanding at December 31, 2001. The preferred stock has a par
     value  of  $0.01  per  share  and is  redeemable  by  Belport  Realty  at a
     redemption  price of $100 per share  after the  occurrence  of certain  tax
     events or after  December 31, 2005.  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 Multifamily -- Bel Multifamily,  a majority-owned subsidiary of Belport
     Realty, owns eleven multi-family residential properties consisting of 3,011
     units  (collectively,  the Bel  Multifamily  Properties)  located  in seven
     states (Washington, Missouri, North Carolina, Arizona, Florida, Georgia and
     Texas).  The average  occupancy rate was  approximately 95% at December 31,
     2001.  Belport  Realty  owns 100% of the Class A units of Bel  Multifamily,
     representing 75% of the voting interests in Bel Multifamily, and a minority
     shareholder  (the Bel Multifamily  Minority  Shareholder)  owns 100% of the
     Class B units, representing 25% of the voting interests in Bel Multifamily.
     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. Belport Realty has priority in distributions and has greater voting
     rights  than the  holders  of the  Class B units.  Pursuant  to a  buy/sell

                                       38


     agreement entered into at the time Bel Multifamily was established,  either
     Belport Realty or the Bel Multifamily  Minority Shareholder can give notice
     after  February 22, 2010 either to buy the other's  equity  interest in Bel
     Multifamily or to sell its own equity interest in Bel Multifamily.

     Monadnock -- Monadnock, a majority-owned subsidiary of Belport Realty, owns
     twelve  multi-family  residential  properties  consisting  of  4,614  units
     (collectively,  the Monadnock  Properties)  located in eight states (Texas,
     Arizona, Georgia, North Carolina, Oregon, Utah, Tennessee and Florida). The
     average occupancy rate was approximately 95% at December 31, 2001.  Belport
     Realty  owns  Class A units of  Monadnock,  representing  60% of the voting
     interests in Monadnock,  and a minority shareholder (the Monadnock Minority
     Shareholder)  owns Class B units,  representing 40% of the voting interests
     in  Monadnock.  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.  Belport  Realty 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 Monadnock was  established,
     either Belport Realty or the Monadnock Minority Shareholder can give notice
     after  September  13,  2010 either to buy the  other's  equity  interest in
     Monadnock or to sell its own equity interest in Monadnock.

     Casco -- Casco,  which was a  majority-owned  subsidiary of Belport  Realty
     during  the  period  ended  December  31,  2001,  owns  eight  multi-family
     residential properties (collectively, the Casco Properties) located in five
     states (North Carolina,  Tennessee,  Florida,  Georgia and Texas).  Belport
     Realty  owned 100% of the Class A units of Casco,  representing  60% of the

                                       39


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

     voting interests in Casco,  and a minority  shareholder (the Casco Minority
     Shareholder)  owned  100% of the  Class B  units,  representing  40% of the
     voting interests in Casco. The primary  distinction between the two classes
     of shares is the  distribution  priority and voting rights.  Belport Realty
     had  priority  in  distributions  and had  greater  voting  rights than the
     holders of the Class B units.  Belport  Realty  does not own an interest in
     Casco at December 31, 2001.

     The accompanying  consolidated financial statements include the accounts of
     Belport Capital, Belport Realty, Bel Multifamily,  Monadnock and Casco (for
     the period during which Belport  Realty  maintained a majority  interest in
     Casco)  (collectively,  the Fund). All material  intercompany  accounts and
     transactions have been eliminated.

     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 principally  acquired
     through  contributions  of common  stock by  Shareholders  in exchange  for
     Shares  of the Fund,  in  purchases  of  Partnership  Preference  Units and
     through contributions of real estate investments in exchange for cash and a
     minority interest in controlled subsidiaries.  Upon receipt of common stock
     from Shareholders,  Belport 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
     securities  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  contributed to the Fund. The initial tax
     and  financial  reporting  basis of the Fund's  investment  in  Partnership
     Preference  Units  and  other  real  estate  purchased  by the  Fund is the
     purchase  cost.  The initial cost at which the Fund's  investments  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 value at the time 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:

                                       40


     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  (Boston
     Management),  a wholly-owned  subsidiary of Eaton Vance  Management  (Eaton
     Vance),  as  Investment  Adviser of Belport  Capital and Manager of Belport
     Realty.  Interest rate swap contracts for which prices are  unavailable are
     valued as determined in good faith by Boston Management.

     The value of the Fund's real estate investments is determined in good faith
     by Boston Management as Manager of Belport Realty,  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.

C    Interest Rate Swaps -- Belport Capital has entered into current and forward
     interest  rate swap  agreements  with  respect to its  borrowings  and real
     estate  investments.  Pursuant to these  agreements,  Belport Capital makes
     periodic  payments  to the  counterparty  at  predetermined  fixed rates in
     exchange for  floating-rate  payments from the counterparty  that fluctuate
     with one-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.  Belport 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.

                                       41


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

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  Multifamily  and
     Monadnock  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 apartment units held by Casco were leased to residents generally
     for a term of one year or less.

     The  escrow  accounts  related  to  Monadnock  consist  of tenant  security
     deposits,   deposits  for  real  estate  taxes,   insurance,   reserve  for
     replacements and capital repairs as required under the mortgage agreements.
     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 income is recorded on the accrual  basis.  Rental income is recorded on
     the accrual basis based upon the terms of the lease agreements.

     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    Deferred Costs -- Mortgage origination expenses incurred in connection with
     the  financing  of  Bel  Multifamily  and  Monadnock  are  capitalized  and
     amortized over the terms of the respective loans.

I    Income Taxes -- Belport  Capital,  Belvedere  Capital and the Portfolio are
     treated as  partnerships  for  federal  income tax  purposes.  As a result,
     Belport Capital,  Belvedere  Capital and the Portfolio do not incur federal
     income  tax  liability,  and the  shareholders  and  partners  thereof  are

                                       42




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

     individually  responsible for taxes on items of partnership  income,  gain,
     loss  and  deduction.  The  policy  of  Belport  Realty,  Bel  Multifamily,
     Monadnock and Casco is to comply with the Internal  Revenue Code applicable
     to REITs.  Belport  Realty,  Bel  Multifamily,  Monadnock  and  Casco  will
     generally  not be  subject to  federal  income tax to the extent  that they
     distribute  their  earnings to their  stockholders  each year and  maintain
     their qualifications as REITs.

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

K    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 Belport  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 in
     made,  Belport  Capital  makes a  supplemental  distribution  to compensate
     Shareholders  receiving  such  distributions  for taxes  that may be due in
     connection with the  precontribution  gain and  supplemental  distributions
     (Special  Distribution).  Special  Distributions accrued for or paid during
     the period from the start of  business,  March 14,  2001,  to December  31,
     2001, totaled $269,523.

     In addition,  Belport Realty, Bel Multifamily,  Monadnock, and Casco intend
     to  distribute  substantially  all of their  taxable  income  earned by the
     respective entities during the year.

4    Shareholder Transactions
- --------------------------------------------------------------------------------

     Belport Capital may issue an unlimited number of full and fractional Fund
     Shares. Transactions in Fund Shares, including contributions of securities
     in exchange for Shares of Belport Capital, were as follows:

                                                              PERIOD ENDED
                                                              DECEMBER 31, 2001*

- --------------------------------------------------------------------------------
    Issued at Belport Capital closings                          17,842,860
    Redemptions                                                    (60,619)
- --------------------------------------------------------------------------------
  NET INCREASE                                                  17,782,241
- --------------------------------------------------------------------------------

*    For the period from the start of business,  March 14, 2001, to December 31,
     2001.

                                       43


     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.  (EV
     Distributors) by Belport 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  made pursuant to a
     Systematic  Redemption  Plan,  whereby a Shareholder can redeem up to 2% of
     Fund  Shares held on a  quarterly  basis.  For the period from the start of
     business,  March 14, 2001,  to December 31, 2001 EV  Distributors  received
     $28,772 in redemption fees.

     In  connection  with the  offering of Fund  Shares,  EV  Distributors,  the
     Placement Agent, received $7,971,497 in selling commissions paid by Belport
     Capital on behalf of  Shareholders.  EV  Distributors,  in turn,  paid this
     amount to the applicable  subagent on behalf of  Shareholders  investing in
     Belport Capital through such subagent.  In addition,  EV Distributors  made
     payments  to  subagents  from  its  own  resources  totaling   $17,564,770,
     approximately  equal to 1.0% of the value of investments in Belport Capital
     made through subagents.

     Shareholders  in Belport  Capital are  entitled to  restructure  their Fund
     Share interests under what is termed an Estate Freeze Election.  Under this
     election,  Fund Shares are divided into Preferred Shares and Common Shares.
     Preferred Shares have a preferential  right over the  corresponding  Common
     Shares  equal  to (i)  95% of the  original  capital  contribution  made in
     respect of the undivided  Shares from which the Preferred Shares and Common
     Shares were derived,  plus (ii) an annuity priority return equal to 8.5% of
     the  Preferred  Shares'  preferential  interest  in  the  original  capital
     contribution of the undivided Fund Shares. The associated Common Shares are
     entitled  to the  remaining  5% of the  original  capital  contribution  in
     respect of the undivided Fund Shares, plus any returns thereon in excess of
     the fixed  annual  priority  of the  Preferred  Shares.  The  existence  of
     restructured Fund Shares does not adversely affect  Shareholders who do not
     participate  in the  election  nor do the  restructured  Fund  Shares  have
     preferential  rights  to Fund  Shares  that  have  not  been  restructured.
     Shareholders  who  subdivide  Fund  Shares  under this  election  sacrifice
     certain rights and privileges  that they would  otherwise have with respect
     to the Fund Shares so divided,  including  redemption rights and voting and
     consent  rights.  Upon the  twentieth  anniversary  of the  issuance of the
     associated undivided Fund Shares to the original holders thereof, Preferred
     and Common  Shares  will  automatically  convert  into full and  fractional
     undivided Fund Shares.

     The  allocation  of Belport  Capital's  net asset value per Share of $98.37
     between  Preferred  and Common  Shares  that have been  restructured  is as
     follows:

                                                     PER SHARE VALUE AT
                                                     DECEMBER 31, 2001
                                                     -------------------
                                                     PREFERRED   COMMON
    DATE OF CONTRIBUTION                             SHARES      SHARES

    ----------------------------------------------------------------------------
    July 26, 2001                                     $   94.71   $ 3.66

                                       44


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

5    Investment Transactions
- --------------------------------------------------------------------------------
     For the period from the start of business,  March 14, 2001, to December 31,
     2001,  increases and decreases of Belport Capital's investment in Belvedere
     Capital  aggregated  $1,836,633,984  and  $63,212,984,   respectively,  and
     purchases and sales of Partnership Preference Units aggregated $101,800,438
     and $9,386,616,  respectively.  Acquisitions and sales of other real estate
     investments totaled $167,665,973 and $43,415,885,  respectively, during the
     period from March 14, 2001, to December 31, 2001.

     Purchases and sales of Partnership  Preference Units and purchases of other
     real estate investments during the period from the start of business, March
     14, 2001, to December 31, 2001,  represent  amounts purchased from and sold
     to other funds sponsored by Eaton Vance.  During 2001,  Belport Realty sold
     its majority interest in Casco to another fund sponsored by Eaton Vance and
     recognized a gain of $438,595.

6    Indirect Investment in Portfolio
- --------------------------------------------------------------------------------
     Belvedere  Capital's  interest in the  Portfolio at December 31, 2001,  was
     $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
     $1,762,622,297,  representing  17.1% of  Belvedere  Capital's  net  assets.
     Investment income allocated to Belvedere Capital from the Portfolio for the
     period from the Fund's start of business  March 14,  2001,  to December 31,
     2001 totaled  $83,457,515,  of which  $8,886,241 was allocated to the Fund.
     Expenses  allocated to Belvedere  Capital from the Portfolio for the period
     from the Fund's  start of business  March 14,  2001,  to December 31, 2001,
     totaled  $34,645,717,  of  which  $3,601,116  was  allocated  to the  Fund.
     Belvedere Capital allocated  additional  expenses to the Fund of $1,250,613
     for the  period  from the  Fund's  start of  business  March 14,  2001,  to
     December  31,  2001,   representing   $32,955  of  operating  expenses  and
     $1,217,658 of service fees (Note 9).

7    Interest Rate Swap Agreements
- --------------------------------------------------------------------------------
     Belport  Capital has entered  into current and forward  interest  rate swap
     agreements in connection  with its real estate  investments  and associated
     borrowings.  Under  such  agreements,  Belport  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,  Belport Capital has entered into
     interest rate swap agreements with Citibank, N.A. and Merrill Lynch Capital
     Services, Inc.

                                       45


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

                                                                  UNREALIZED
             NOTIONAL                                            APPRECIATION
             AMOUNT                                             (DEPRECIATION)
EFFECTIVE    (000'S      FIXED      FLOATING       TERMINATION  AT DECEMBER 31,
DATE         OMITTED)    RATE       RATE           DATE              2001
- --------------------------------------------------------------------------------
  3/01       $49,080    5.8075%   Libor + 0.40%      3/08          $    452,595
  5/01        73,980      5.79%   Libor + 0.40%      3/08              (797,634)
  7/01        34,905     5.995%   Libor + 0.40%      3/08              (767,018)
 12/01        57,509     5.841%   Libor + 0.40%      3/08              (786,962)
  3/08        49,080      6.45%   Libor + 0.40%      2/10              (538,733)
  3/08        73,980      6.92%   Libor + 0.40%      9/10                93,744
- --------------------------------------------------------------------------------
  TOTAL                                                            $ (2,344,008)
- --------------------------------------------------------------------------------

8    Debt
- --------------------------------------------------------------------------------
A    Mortgages  --  Rental   property  held  by  Belport   Realty'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  Belport  Capital's
     Shareholders.  The  value of the  rental  property  securing  the loans was
     $518,617,126  at December 31,  2001.  Amounts  outstanding  at December 31,
     2001, excluding unamortized debt issuance costs, are as follows:

                                        ANNUAL       MONTHLY       BALANCE AT
    MATURITY                            INTEREST     INTEREST      DECEMBER 31,
    DATE                                RATE         PAYMENT*      2001
    ----------------------------------------------------------------------------
    April 1, 2009                       7.89%        $  100,647   $  15,307,500
    March 1, 2011                       6.95%           832,842     143,800,000
    April 1, 2011                       6.57%         1,105,952     202,000,000
- --------------------------------------------------------------------------------
                                                    $ 2,039,441   $ 361,107,500
- --------------------------------------------------------------------------------

*    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  --  Belport   Capital  has  entered   into  a  revolving
     securitization   facility  (the   Commercial   Paper  Facility)  of  up  to
     $250,000,000 with a special purpose commercial paper issuer (the CP Issuer)
     and Citicorp North America, Inc. as agent for the CP Issuer. The Commercial
     Paper  Facility  is  supported  by  a  committed  liquidity  facility  (the
     Liquidity   Facility)(collectively,   the  Credit  Facility)   provided  by
     Citibank,  N.A.,  under which  borrowings may be made for a maximum term of
     seven years from Belport Capital's initial closing. On borrowings under the
     Commercial Paper Facility, Belport Capital pays a rate of interest equal to
     the CP Issuer's cost of commercial  paper funding plus a margin and certain
     fees  and  expenses.   Interest   expense  includes  a  commitment  fee  of
     approximately  0.18% per year on the unused portion of the Commercial Paper
     Facility.  In the  event  that the CP issuer  is  unable  or  unwilling  to
     maintain  advances to the Fund, it may assign its advances to the providers
     of the Liquidity Facility.  Borrowings under the Liquidity Facility will be
     at an  annual  rate  of  one-month  Libor  plus  0.75%.  Belport  Capital's
     obligation   under  the  Credit   Facility   is  secured  by  a  pledge  of

                                       46


     substantially all of its assets,  including Belport Realty common stock and
     shares of Belvedere Capital held by the Fund.

     Initial  borrowings  under the Credit  Facility  have been used to purchase
     qualifying assets, to pay organizational  costs and selling expenses of the
     Fund, and to provide for 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,  amounts  outstanding  under the Credit
     Facility totaled $231,000,000.

     Additionally,  Citibank,  N.A.  has provided up to  $10,000,000  for use of
     letters of credit. As of December 31, 2001 a letter of credit in the amount
     of $1,908,885  is  outstanding  and was issued as a substitute  for funding
     mortgage escrow  accounts  required by the lender of Bel  Multifamily.  The
     letter of credit expires on November 5, 2002 and automatically  extends for
     successive one-year periods not to extend beyond March 1, 2008.

9    Management Fee and Other Transactions with Affiliates
- --------------------------------------------------------------------------------
     Belport  Capital  and the  Portfolio  have  engaged  Boston  Management  as
     investment  adviser.  Under the terms of the  advisory  agreement  with the
     Portfolio,  Boston Management 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 period from Belport Capital's start of business, March 14, 2001, to
     December 31, 2001,  the advisory fee  applicable to the Portfolio was 0.43%
     (annualized)  of average daily net assets.  Belvedere  Capital's  allocated
     portion of the advisory fee totaled  $33,753,655  of which  $3,487,825  was
     allocated to Belport Capital for the period from Belport Capital's start of
     business, March 14, 2001, to December 31, 2001.

     In addition,  Belport Capital pays Boston  Management,  but for the fee cap
     described  below, a monthly advisory and  administrative  fee of 1/20 of 1%
     (0.60%  annually)  of the  average  daily gross  assets of Belport  Capital
     reduced by the portion of the monthly  advisory and management fees payable
     for such month by the Portfolio and Belport Realty that is  attributable to
     the value of Belport Capital's direct or indirect  investment  therein (but
     no such  reduction  is made to the  extent  that any  such  fee or  portion
     thereof has been waived by Boston Management). The term "gross assets" with
     respect to Belport  Capital is defined to include the current  value of all
     of Belport  Capital's  assets  (including  Belport  Capital's  interest  in
     Belvedere  Capital and Belport Capital's ratable share of the assets of its
     controlled  subsidiaries),  without  reduction by any liabilities.  Belport
     Realty pays Boston Management a monthly management fee at a rate of 1/20 of
     1%  (equivalent  to 0.60%  annually)  of the average  daily gross assets of
     Belport  Realty.  The term "gross assets" with respect to Belport Realty is
     defined  to include  the  current  value of all  assets of Belport  Realty,
     including  Belport  Realty's  ratable share of the assets of its controlled
     subsidiaries,  without reduction by any liabilities.  For this purpose, the
     assets of  Belport  Realty's  controlled  subsidiaries  are  reduced by the
     proportionate  interest therein of investors other than Belport Realty. For
     the period from the start of  business,  March 14,  2001,  to December  31,
     2001, the advisory and  administrative  fee payable to Boston Management by
     Belport  Capital,  plus the management fee payable to Boston  Management by
     Belport Realty totaled $2,883,623.

     Eaton Vance and Boston Management do not receive separate  compensation for
     serving as Manager of Belport  Capital  and Manager of  Belvedere  Capital,
     respectively.

                                       47


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

     As compensation for its services as placement  agent,  Belport Capital pays
     EV  Distributors  a  monthly  distribution  fee at a rate  of  1/120  of 1%
     (equivalent  to 0.10%  annually)  of Belport  Capital's  average  daily net
     assets.  For the period from Belport  Capital's start of business March 14,
     2001, to December 31, 2001,  Belport  Capital's  distribution  fees paid or
     accrued to EV Distributors totaled $799,935.

     Boston Management has agreed to waive a portion of the monthly advisory and
     administrative  fee otherwise payable by Belport Capital to the extent that
     such a fee (prior to any  reduction of such fees  payable by the  Portfolio
     that are attributable to the value of Belport  Capital's direct or indirect
     investment therein),  together with the monthly distribution fee payable to
     EV  Distributors  and the  management  fee  payable  to Boston  Management,
     exceeds 1/20th of 1% (equivalent  to 0.60%  annually) of Belport  Capital's
     average  daily  gross  assets (as defined  above).  For the period from the
     start of business March 14, 2001, to December 31, 2001,  Boston  Management
     has waived  $799,935  of the  advisory  and  administrative  fee of Belport
     Capital

     Pursuant  to  a  servicing  agreement  between  Belvedere  Capital  and  EV
     Distributors, Belvedere Capital pays a servicing fee to EV Distributors 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  $11,748,856 for the period
     from the start of business  March 14, 2001,  to December 31, 2001, of which
     $1,217,658  was  allocated  to Belport  Capital.  Pursuant  to a  servicing
     agreement between Belport Capital and EV Distributors, Belport Capital pays
     a servicing fee to EV  Distributors  on a quarterly basis at an annual rate
     of 0.25% of  Belport  Capital's  average  daily net  assets,  less  Belport
     Capital's  allocated  share  of the  servicing  fee  payable  by  Belvedere
     Capital.  For the period from the start of  business,  March 14,  2001,  to
     December 31,  2001,  the  servicing  fee paid  directly by Belport  Capital
     totaled  $766,867.  Of the  amounts  allocated  to and  incurred by Belport
     Capital,  for the period from the start of business on March 14,  2001,  to
     December 31, 2001, no amounts were paid to subagents.

     Management  services  for  the  real  property  held  by  Bel  Multifamily,
     Monadnock  and  Casco  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 (see Note 1B). For the period from the start
     of business on March 14,  2001,  to December  31,  2001,  Belport  Realty's
     controlled  subsidiaries  paid  or  accrued  property  management  fees  of
     $1,684,578.

10   Segment Information
- --------------------------------------------------------------------------------
     Belport  Capital  pursues its investment  objective  primarily by investing
     indirectly in the Portfolio through Belvedere  Capital.  The Portfolio is a
     diversified   investment  company  of  equity  securities  that  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.  Separate from its investment in Belvedere  Capital,
     Belport  Capital  invests in real estate  assets  through  its  subsidiary,
     Belport Realty.  Belport Realty invests directly in Partnership  Preference
     Units and indirectly in real property through controlled subsidiaries,  Bel
     Multifamily and Monadnock (Note 1).

                                       48


     Belport Capital evaluates  performance of the reportable  segments based on
     the net increase (decrease) in net assets from operations of the respective
     segment, which includes net investment income or loss, realized gain (loss)
     and  unrealized  gain (loss).  The  accounting  policies of the  reportable
     segments are the same as those for Belport Capital on a consolidated  basis
     (Note  2).  No  reportable   segments  have  been  aggregated.   Reportable
     information by segment is as follows:

                                 Tax-Managed
For the year ended                 Growth            Real
December 31, 2001 Portfolio*     Portfolio*         Estate           Total
- --------------------------------------------------------------------------------

Revenues                        $    4,034,512   $ 44,207,788   $    48,242,300
Interest expense on mortgages                -    (15,287,500)      (15,287,500)
Interest expense on Credit
 Facility                                    -     (3,508,697)      (3,508,697)
Interest expense on swap
 contracts                                   -     (2,055,335)       (2,055,335)
Operating expenses                    (556,622)   (17,774,116)      (18,330,738)
Minority interest in net
 income of controlled
 subsidiaries                                -      2,599,894)       (2,599,894)
                                ---------------  -------------   ---------------
Net investment income                3,477,890      2,982,246         6,460,136
Net realized gain (loss)              (807,510)       438,595          (368,915)
Change in unrealized gain
 (loss)                            (14,025,705)    (3,973,456)      (17,999,161)
                                ---------------  -------------   ---------------
Net increase (decrease) in
 net assets from operations
 of reportable segments         $  (11,355,325)  $   (552,615)   $  (11,907,940)
                                ---------------  -------------   ---------------
Segment assets                  $1,762,622,657   $625,575,651    $2,388,198,308
Segment liabilities                          0    625,998,357       625,998,357
                                ---------------  -------------   ---------------
Net assets of reportable
 segments $1,762,622,657         1,762,622,657   $   (422,706)   $1,762,199,951
                                ---------------  -------------   ---------------

*    Belport Capital invests in Tax-Managed Growth Portfolio  indirectly through
     Belvedere Capital.

     The following  tables  reconcile the reported  segment  information  to the
     consolidated financial statements for the year ended December 31, 2001:

Revenues from reportable segments                         $   48,242,300
Unallocated revenue                                               28,888
                                                          ---------------
Total revenue                                             $   48,271,188
                                                          ---------------

Net increase (decrease) in net assets from operations:
Net increase (decrease) in net assets from operations
 for reportable segments                                  $  (11,907,940)
Other revenues                                                    28,888
Unallocated expenses                                          (2,912,716)
                                                          ---------------
Total net increase (decrease) in net assets from
 operations                                               $  (14,791,768)
                                                          ---------------

Net assets:
Net assets of reportable segments                         $1,762,199,951
Unallocated cash                                               1,570,640
Short-term investments                                         1,705,915
Loan payable on Credit Facility                              (16,170,000)
Other liabilities                                               (148,642)
                                                          ---------------
Total net assets                                          $1,749,157,864
                                                          ---------------

                                       49




BELPORT CAPITAL FUND LLC AS OF DECEMBER 31, 2001
================================================================================
INDEPENDENT AUDITORS' REPORT
================================================================================
TO THE SHAREHOLDERS OF BELPORT CAPITAL FUND LLC
AND SUBSIDIARIES:
- --------------------------------------------------------------------------------

We  have  audited  the  accompanying   consolidated   statement  of  assets  and
liabilities,  including the  consolidated  portfolio of investments,  of Belport
Capital Fund LLC and Subsidiaries,  (collectively,  the Fund) as of December 31,
2001,  the related  consolidated  statements of  operations,  consolidated  cash
flows,  the  consolidated  statement  of changes  in net  assets  and  financial
highlights  for the  period  from the  start of  business,  March 14,  2001,  to
December 31, 2001. 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 audit.

We conducted our audit 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 audit provides a reasonable basis for our opinion.

In our opinion,  the 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, the results of its operations, its
cash  flows,  the  changes in its net assets and  financial  highlights  for the
period from the start of  business,  March 14, 2001,  to December  31, 2001,  in
conformity with accounting principles generally accepted in the United States of
America.

DELOITTE & TOUCHE LLP
Boston, Massachusetts
March 1, 2002

                                       50


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

                                       51


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

                                       52


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

                                       53


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

                                       54


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

                                       55


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

                                       56


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

                                       57


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

                                       58


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

                                       59


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

                                       60


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

                                       61


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

                                       62


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

                                       63


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

                                       64


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 Equipment 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

                                       65


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

                                       66


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

                                       67


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

                                       68


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

                                       69


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

                                       70


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

                                       71


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

                                       72


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%

                                       73


                                            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

                                       74


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

                                       75


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

                                       76


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

                                       77


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

                                           YEAR ENDED DECEMBER 31,
- ------------------------------------------------------------------------------
                                      2001          2000          1999
- ------------------------------------------------------------------------------
Ratios/Supplemental Data
- ------------------------------------------------------------------------------
Ratios (As a percentage of
average daily net assets):
  Expenses                            0.45%         0.45%         0.46%
  Net investment income               0.64%         0.67%         0.72%
Portfolio Turnover                      18%           13%           11%
Total Return(3)                      (9.67)%         --            --
- ------------------------------------------------------------------------------
Net assets, end of period
 (000's omitted)                   $18,335,865   $18,385,069   $15,114,649
- ------------------------------------------------------------------------------


                               PERIOD ENDED          YEAR ENDED OCTOBER 31,
                               ------------          ----------------------
                           DECEMBER 31, 1998(1)      1998              1997

- ------------------------------------------------------------------------------
Ratios/Supplemental Data
- ------------------------------------------------------------------------------
Ratios (As a percentage of average daily net assets):
  Expenses                         0.48%(2)          0.50%             0.56%
  Net investment income            0.72%(2)          0.78%             0.81%
Portfolio Turnover                    3%               12%               14%
Total Return(3)                     --                --                --
- ------------------------------------------------------------------------------
Net assets, end of period
   (000's omitted)                $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

                                       78


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.

                                       79


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.

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.

                                       80


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

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

                                       81


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


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,    11/29/00     80,327  $ 4,523,414  $ 8,519.244
 Inc.
American Standard Companies,     10/04/01     63,436    3,702,125    4,327,833
 Inc.
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

                                       82


                                  DATE OF
DESCRIPTION                     ACQUISITION   SHARES     COST      FAIR VALUE
- ------------------------------------------------------------------------------
  COMMON STOCKS
- ------------------------------------------------------------------------------
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      5/23/01     32,000    2,301,120    2,117,396
 Corp.
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       5/23/01    600,000   19,296,000   18,150,649
Texas, Inc.
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-
Enron Corp.                       7/25/01     11,050 $ 16,637,836    $ 180,902
- ------------------------------------------------------------------------------
                                                     $ 16,637,836    $ 180,902
- ------------------------------------------------------------------------------

                                       83


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

                                       84



                                    SIGNATURE
                                    ---------

     Pursuant to the  requirements of Section 12 of the Securities  Exchange Act
of 1934,  the  Registrant  has duly caused this  amendment  to its  registration
statement to be signed on its behalf by the undersigned duly authorized  officer
on February 24, 2003.

                                            BELPORT CAPITAL FUND LLC
                                            (Registrant)




                                            By:  /s/ Michelle A. Alexander
                                                 -------------------------
                                                 Michelle A. Alexander
                                                 Duly Authorized Officer and
                                                 Principal Accounting Officer

                                       85


                                  EXHIBIT INDEX

Exhibit No.    Description
- -----------    -----------

    3          Copy of Limited  Liability  Company  Agreement  of the Fund dated
               December  5,  2001  filed  as  Exhibit  3 to the  Fund's  Initial
               Registration  Statement  on Form 10 and  incorporated  herein  by
               reference.  (Note:  the LLC Agreement  also defines the rights of
               the holders of Shares of the Fund)

    4          Copy of Revolving Credit and Security Agreement dated as of March
               14, 2001;  Agreement of Amendment  thereto  dated as of September
               28, 2001;  Agreement of Amendment  thereto  dated as of March 13,
               2002  filed  as  Exhibit  4 to the  Fund's  Initial  Registration
               Statement on Form 10 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 March 7, 2001
               filed  as  Exhibit  10(1)  to  the  Fund's  Initial  Registration
               Statement on Form 10 and incorporated herein by reference.

   10(2)       Copy of Management  Agreement between Belport Realty  Corporation
               and Boston  Management and Research dated March 14, 2001 filed as
               Exhibit  10(2) to the Fund's  Initial  Registration  Statement on
               Form 10 and incorporated herein by reference.

   10(3)       Copy of Investor  Servicing  Agreement between the Fund and Eaton
               Vance Distributors,  Inc. dated December 5, 2000 filed as Exhibit
               10(3) 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  December 5, 2000 filed
               as Exhibit  10(4) 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.

    21         List of Subsidiaries of the Fund.

    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).

                                       86