SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

                ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934
                   For the Fiscal Year Ended December 31, 2002
                          Commission File No. 000-25767

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

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

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

Registrant's telephone number:  617-482-8260

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

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

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

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

     Aggregate market value of the Shares held by  non-affiliates of Registrant,
based on the closing net asset value on February 28, 2003 was $1,185,274,209.59.
Calculation  of holdings by  non-affiliates  is based upon the  assumption,  for
these purposes only, that the Registrant's  manager,  its executive officers and
directors  and  persons  holding  5% or  more  of the  Registrant's  Shares  are
affiliates.

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

     The financial statements contained in Registrant's Form 10-K filed with the
Securities   and  Exchange   Commission  on  March  27,  2002   (Accession   No.
0000940394-02-000198)  have been  incorporated  into the following Parts of this
report: Part II and Part III.

                    The Exhibit Index is located on page 96.



                             Belair Capital Fund LLC

                               Index to Form 10-K

Item                                                                        Page

                                     Part I
                                     ------

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..............3

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

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

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

2       Properties.............................................................7

3       Legal Proceedings......................................................7

4       Submission of Matters to a Vote of Security Holders....................7

                                     Part II
                                     -------

5       Determining Net Asset Value, Market for Fund Shares and Related
        Shareholder Matters....................................................7
                Market Information, Restrictions on Transfers and
                Redemption of Shares...........................................7
                        Transfers of Fund Shares...............................7
                        Redemption of Fund Shares..............................8
                        Determining Net Asset Value............................9
                        Historic Net Asset Values.............................10
                Record Holders of Shares of the Fund..........................10
                Distributions ................................................10
                        Income and Capital Gain Distributions.................10
                        Special Distributions.................................11

                                       i

                Recent Sales of Unregistered Securities.......................11
6       Selected Financial Data...............................................12
                Table of Selected Financial Data..............................12

7       Management's Discussion and Analysis of Financial Condition and
        Results of Operations.................................................13
                Results of Operations.........................................13
                        Performance of the Fund...............................13
                        Performance of the Portfolio..........................14
                        Performance of Real Estate Investments................15
                        Performance of Interest Rate Swaps....................15
                Liquidity and Capital Resources...............................15
                        Outstanding Borrowings................................15
                        Liquidity.............................................16
                Critical Accounting Policies..................................16

7A      Quantitative and Qualitative Disclosures About Market Risk............17
                Quantitative Information About Market Risk....................17
                        Interest Rate Risk....................................17
                Qualitative Information About Market Risk.....................23
                        Risks Associated with Equity Investing................23
                        Risks of Investing in Foreign Securities..............23
                        Risks of Certain Investment Techniques................23
                        Risks of Real Estate Investments......................24
                        Risks of Leverage.....................................25

8       Financial Statements and Supplementary Data...........................26

9       Changes in and Disagreements with Accountants on
        Accounting and Financial Disclosures..................................26

                                    Part III
                                    --------

10      Directors and Executive Officers......................................26
                Directors and Executive Officers of Eaton Vance, Inc..........27

11      Executive Compensation................................................27
                The Fund's Investment Advisory and Administrative Fee.........28
                Belair Real Estate's Management Fee...........................28
                The Portfolio's Investment Advisory Fee.......................28

12      Security Ownership of Certain Beneficial Owners and Management........28
                Security Ownership of Certain Beneficial Owners...............28
                Security Ownership of Management..............................28
                Changes in Control............................................29

13      Certain Relationships and Related Transactions........................29
                Servicing Fees Paid by the Company............................29
                Servicing Fees Paid by the Fund...............................29

14      Controls and Procedures...............................................29

                                       ii

                                     Part IV
                                     -------

15      Exhibits, Financial Statements and Reports on Form 8-K................30

FINANCIAL STATEMENTS..........................................................32

SIGNATURES....................................................................93

CERTIFICATIONS PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY
ACT OF 2002...................................................................94

EXHIBIT INDEX.................................................................96

                                       iii

                                     PART I
                                     ------

Item 1.  Business.
- ------------------

FUND  OVERVIEW.  Belair  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 Massachusetts limited liability company, commenced
its  investment  operations  on  February  6, 1998.  Limited  liability  company
interests of the Fund  ("Shares")  were issued to Shareholders at three closings
during 1998. 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 June 25, 1998 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 Belair Real Estate 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 and 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 5(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.

The Fund intends to distribute each year the amount of its net investment income
for such  year,  if any.  The Fund also  intends  to make  annual  capital  gain
distributions  equal to  approximately  22% of the  amount  of its net  realized
capital  gains,  if any,  other than  precontribution  gain.  The Fund's  income
distributions  are not  expected  to 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.  See "Distributions" in
Item 5(c).

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, 2002, 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.,

                                       1

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 February 6, 1998, April 20, 1998 and June 25, 1998. At the three
closings,  an  aggregate  of  17,178,761  Shares  were  issued in  exchange  for
Shareholder contributions totaling $1.9 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  $14.6  billion as of December 31, 2002. As of December
31, 2002, the Fund's investment in the Portfolio through the Company had a value
of approximately $1.4 billion (equal to approximately  70.1% of the Fund's total
assets on a consolidated basis).

THE  COMPANY.  As of December  31, 2002,  the  investment  assets of the Company
consisted  exclusively  of  an  interest  in  the  Portfolio  with  a  value  of
approximately $8.8 billion.  As of such date, the Fund owned approximately 15.6%
of the Company's  outstanding shares. The other investors in the Company include
five 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, 2002,  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 31, 2002,  the Company owned  approximately  60.1% 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

                                       2

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
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 gain 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  strategies  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 5(a) under  "Redemption of Fund Shares".  As described in Item
5(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,  forward  sales of stocks  held,  and the
purchase and sale of futures  contracts on stocks and stock  indexes and options
thereon.  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,
forward sales,  futures, 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.  At December 31,
2002,  the  Portfolio  held three short  positions on a security with a combined
value equal to approximately  0.3% of the Portfolio's net assets.  The Portfolio
paid commissions totaling  approximately  $30,000 in connection with these short
sales.  The Portfolio did not otherwise  employ any of the techniques  described
above during the year ended December 31, 2002.

THE FUND'S  REAL ESTATE  INVESTMENTS  THROUGH  BELAIR  REAL ESTATE  CORPORATION.
Separate  from its  investment in the  Portfolio  through the Company,  the Fund
invests in certain real estate investments  through its subsidiary,  Belair Real
Estate  Corporation  ("Belair  Real  Estate").  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, 2002,

                                       3

the  consolidated  real  estate  assets of Belair  Real  Estate  totaled  $548.7
million.  The Fund's  consolidated real estate investments  represented 28.3% of
the  Fund's  assets on a  consolidated  basis at  December  31,  2002.  The Fund
acquired 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.

At December 31, 2002, Belair Real Estate invested in a real estate joint venture
(the "Real Estate Joint  Venture")  that is controlled by Belair Real Estate 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,  2002,  approximately  28.7%  of  the
consolidated  real  estate  investments  of Belair  Real Estate were Real Estate
Joint Venture  assets and  approximately  71.3% were  investments in Partnership
Preference Units.

In the  future,  Belair  Real  Estate may invest in other  types of real  estate
investments,  such as interests in real properties  subject to long-term leases.
Belair Real Estate 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 Belair Real Estate.
Certain of the  Partnership  Preference  Units  owned by Belair  Real  Estate at
December 31, 2002 were acquired from such REIT  subsidiaries.  During the fiscal
year ended December 31, 2002,  Belair Real Estate sold its interest in one other
Real Estate Joint  Venture,  Katahdin  Property Trust LLC  ("Katahdin"),  to the
subsidiary of another investment fund sponsored by Eaton Vance.

Boston  Management  serves as manager of Belair Real Estate.  In that  capacity,
Boston  Management  manages  the  investment  and  reinvestment  of Belair  Real
Estate's assets and administers its affairs.

REAL ESTATE JOINT VENTURE INVESTMENTS.  At December 31, 2002, Belair Real Estate
owned a controlling  interest in one Real Estate Joint Venture,  Bel Residential
Properties Trust ("Bel  Residential").  As noted above,  during 2002 Belair Real
Estate  sold its  interest  in  Katahdin.  As a result of the sale,  Belair Real
Estate realized a total net loss of  approximately  $8.2 million.  See Note 5 to
the  Fund's   Consolidated   Financial   Statements  as  of  December  31,  2002
incorporated by reference into Item 8.

The day-to-day operating management of the 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
trustees  controlled  by Belair  Real Estate  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  Venture  consist  of eleven  multifamily
residential  properties  acquired  from or in  conjunction  with  the  Operating
Partner of the Real Estate Joint Venture.  See Item 2.  Distributable cash flows
from the Real Estate  Joint  Venture  are  allocated  in a manner that  provides
Belair Real Estate:  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  Belair  Real  Estate  and a  subordinated  preferred  return  of the
Operating Partner.

Financing  for the Real Estate Joint  Venture  consists  primarily of fixed-rate
secured  mortgage  debt  obligations  of the  Real  Estate  Joint  Venture  that
generally are without  recourse to Belair Real Estate and the Fund.  Both Belair
Real Estate and the Operating  Partner  invested equity in the Real Estate Joint
Venture.  Belair  Real  Estate's  equity in the Real  Estate  Joint  Venture was
acquired  using the proceeds of Fund  borrowings.  At  acquisition,  Belair Real
Estate's equity investment in Bel Residential was approximately $36.3 million.

                                       4

The Operating  Partner of Bel Residential is ERP Operating  Limited  Partnership
("ERP"),  an affiliate of Equity  Residential.  Equity Residential is a publicly
owned,  self-administered  and  self-managed  REIT.  Equity  Residential  is the
largest publicly traded apartment  company in America.  As of December 31, 2002,
Equity  Residential  owned or had  investments in 1,039  properties in 36 states
consisting of 223,591 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 Residential that are entitled to vote for election
of trustees of Bel Residential.

The  Real  Estate  Joint  Venture  includes  a  buy/sell  provision  that can be
activated by either  Belair Real Estate or the  Operating  Partner after a fixed
period of years. Pursuant to the buy/sell provision entered into at the time Bel
Residential  was  established,  either Belair Real Estate or the Bel Residential
Operating  Partner can give notice after July 31, 2009 either to buy the other's
equity  interest in Bel  Residential  or to sell its own equity  interest in Bel
Residential.

A  purchase  or sale  pursuant  to the  buy/sell  provision  would  be made at a
negotiated price. The agreement  containing the buy/sell provision applicable to
the 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  Belair  Real  Estate  by the
Operating Partner of the Operating  Partner's  interest in Bel Residential would
not affect the REIT qualification of Bel Residential. If Belair Real Estate were
to dispose of its  interest in the Real  Estate  Joint  Venture  pursuant to the
buy/sell provision, it may acquire a different real estate investment to replace
the investment sold.

PARTNERSHIP  PREFERENCE UNITS.  Belair Real Estate's  investments in Partnership
Preference  Units represent  preferred equity interests in real estate operating
partnerships  that are affiliated with publicly traded REITs.  The assets of the
partnerships  that issue the Partnership  Preference  Units owned by Belair Real
Estate  consist of direct or indirect  ownership  interests in real  properties,
including  manufactured  home  communities,   multi-family  properties,   office
buildings,  self-storage facilities, golf course properties,  regional malls and
community  shopping  centers.  The Partnership  Preference Units owned by Belair
Real  Estate  as of  December  31,  2002  are  described  in  Item 7A and in the
Consolidated   Portfolio  of  Investments   included  in  the  Fund's  Financial
Statements, which are incorporated by reference into Item 8.

Each issue of  Partnership  Preference  Units held by Belair  Real  Estate  pays
regular  quarterly  distributions  at fixed  rates  from the net  profits of the
issuing  partnership  and Belair  Real  Estate has  preferred  interest  in such
distributions.  Belair Real Estate acquired its Partnership  Preference Units in
private  transactions  from the  issuers of such units or from  subsidiaries  of
other  investment  funds  sponsored  by  Eaton  Vance.  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.

Belair  Real  Estate  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.  Partnership  Preference Units are
not rated by a  nationally-recognized  rating agency, and such interests may not
be as high in quality as issues that are rated investment grade.

ORGANIZATION  OF BELAIR REAL ESTATE AND THE REAL ESTATE  JOINT  VENTURE.  Belair
Real Estate and the Real  Estate  Joint  Venture  operate in such a manner as to
qualify for taxation as a REIT under the Code. As REITs,  Belair Real Estate and
the 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

                                       5

stockholders  each year. The Fund owns 100% of the common stock issued by Belair
Real Estate, and intends to hold all of Belair Real Estate's common stock at all
times. Belair Real Estate and the Operating Partner own all of the common shares
or similar interests of the Real Estate Joint Venture.

Belair Real Estate and the 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,  2002,  the total  value of the
preferred  shares of Belair Real Estate and Bel  Residential  was  $210,000  and
$220,000, respectively. Dividends on preferred shares are cumulative and payable
annually at a dividend  rate of 8% per year.  The  dividends  paid on  preferred
shares have priority over payments on common  shares.  For the fiscal year ended
December 31, 2002, Belair Real Estate and Bel Residential paid  distributions to
preferred shareholders of $16,800 and $17,600, respectively.

FUND BORROWINGS.  The Fund's investments in Partnership Preference Units and its
equity in the Real Estate  Joint  Venture  held  through  Belair Real Estate are
financed using  borrowings  under a seven-year  revolving  credit  facility (the
"Credit  Facility"),  which includes the ability for the Fund to utilize letters
of credit,  established with Merrill Lynch  International  Bank Limited of up to
$790 million.

Borrowings  under the Credit  Facility are at an annual rate of LIBOR plus 0.45%
based on  interest  periods of one month to five years as  selected by the Fund,
and fees on letters of credit are charged at a rate of 0.80% per annum. Interest
on outstanding borrowings is payable at the end of each interest period, but not
less frequently than semi-annually. The Fund also pays a commitment fee of 0.10%
on the unused loan commitment amount.

The Fund's  obligations  under 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 described  above,  financing for the
Real Estate Joint Venture consists primarily of fixed-rate secured mortgage debt
obligations of the Real Estate Joint Venture that generally are without recourse
to Belair Real Estate and the Fund.  For more  information,  see  "Liquidity and
Capital Resources" in Item 7.

INTEREST RATE SWAP  AGREEMENTS.  The Fund has entered into  cancelable  interest
rate  swap  agreements  (the  "swap  agreements")  with  Merrill  Lynch  Capital
Services, Inc. ("MLCS"), to fix the cost of borrowings under the Credit Facility
used to acquire Belair Real Estate's equity in its real estate investments.  The
Fund has the right to terminate the swap agreements beginning in 2003, generally
at  dates  corresponding   approximately  to  the  initial  call  dates  of  the
Partnership Preference Units held by Belair Real Estate. MLCS is a secured party
under the  Credit  Facility.  See Note 7 of the  Fund's  Consolidated  Financial
Statements incorporated by reference into Item 8.

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 Belair Real Estate. EV Distributors  served
as the Fund's  placement  agent.  The Fund's  business  affairs are conducted by
Eaton 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, 2002,  the assets of the Fund  represented  approximately  3.4% 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.

                                       6

Item 2. Properties.
- -------------------

The Fund does not own any physical  properties,  other than  indirectly  through
Belair Real Estate's  investments in Partnership  Preference  Units and the Real
Estate Joint Venture.  At December 31, 2002, Belair Real Estate owned a majority
interest in one Real Estate Joint  Venture,  Bel  Residential,  whose assets are
reflected in the consolidated  financial statements of the Fund. Bel Residential
owns  eleven  multifamily   residential   properties  located  in  seven  states
(Washington,  Colorado, North Carolina, Arizona, Florida, Georgia and Texas). As
of  December  31,  2002,  Belair Real Estate  held  investments  in  Partnership
Preference Units of twelve issuers.

Item 3. Legal Proceedings.
- --------------------------

Although in the ordinary  course of business,  the Fund,  Belair Real Estate and
the Real Estate Joint Venture 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 4. Submission of Matters to a Vote of Security Holders.
- ------------------------------------------------------------

No items were  submitted  to a vote of security  holders  during the fiscal year
ended December 31, 2002.

                                     PART II
                                     -------

Item 5.  Determining  Net  Asset  Value,  Market  for Fund  Shares  and  Related
Shareholder Matters.
- --------------------------------------------------------------------------------

This Item and other Items in this report contain summaries of certain provisions
contained in the Amended and Restated Operating  Agreement of the Fund (the "LLC
Agreement"),  which is filed as an exhibit to the Fund's registration  statement
on Form 10. 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.

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

                                       7

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.

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 Belair Real Estate 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.  The Fund's  Credit  Facility  prohibits the Fund from honoring
redemption  requests  while there is an event of default  outstanding  under the
Credit Facility.

                                       8

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
Fund Shareholders.

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
in accordance with Article 6 of the Fund's LLC Agreement.

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  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  Belair Real
Estate. 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 Portfolio's 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; the Portfolio's custodian will compute
such values based on foreign  currency  exchange rate quotations  supplied by an
independent quotation service. The Fund's real estate investments will be valued

                                       9

each day as determined in good faith by Boston Management, as investment adviser
to Belair  Real  Estate,  after  consideration  of  relevant  factors,  data and
information.  The  procedures  for  valuing  Belair  Real  Estate's  assets  are
described  in Item  7A(b)  under  "Risks  of Real  Estate  Investments".  Boston
Management values the Fund's interest rate swap agreements based upon dealer and
counterparty quotes and pricing models.

HISTORIC NET ASSET VALUES. Set forth below are the high and low net asset values
("NAVs") per Share of the Fund for each full quarter during the two fiscal years
ended  December 31, 2002 and 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)
- -------------          --------               -------           -----------             ---------
                                                                               
    12/31/02            $ 96.86               $ 81.98             $ 92.38                  6.56%
     9/30/02            $102.10               $ 81.50             $ 86.69                -15.83%
     6/30/02            $118.36               $101.04             $103.00                -13.07%
     3/31/02            $121.26               $110.66             $118.49                  0.94%
    12/31/01            $123.24               $103.65             $117.39                 13.59%
     9/30/01            $126.11               $ 94.94             $104.41                -16.63%
     6/30/01            $133.78               $111.25             $125.23                  6.32%
     3/30/01            $136.58               $112.50             $117.79                -11.52%

(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.  For
     more  information  about the  performance  of the Fund,  see  "Management's
     Discussion  and Analysis of Financial  Condition and Results of Operations"
     in Item 7.

(b)  Record Holders of Shares of the Fund.
- ------------------------------------------

As of March 14, 2003, there were 573 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 make annual capital gain 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 Belair
Real Estate, 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 an event of default  outstanding  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. On January 17, 2003, the
Fund made a distribution of $0.49 per Share to Shareholders of record on January

                                       10

16, 2003. The Fund made no distributions in 2002. On December 31, 2001, the Fund
made a distribution of $1.22 per Share to Shareholders of record on December 28,
2001.

SPECIAL DISTRIBUTIONS.  In addition to the capital gain distributions  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
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  fiscal  year  ended  December  31,  2002,  the Fund  made
aggregate Special  Distributions of $850. The Fund made no Special Distributions
during 2001.

(d) Recent Sales of Unregistered Securities.
- --------------------------------------------

The Fund held its initial  closing on February 6, 1998, at which time  qualified
purchasers  contributed  equity  securities with an aggregate  exchange value of
$600.7  million in exchange  for an  aggregate  of  5,981,693.481  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 April 20,  1998,  at which  time  qualified
purchasers  contributed  equity  securities with an aggregate  exchange value of
$631.3 million in exchange for an aggregate of 5,609,299.634 Shares of the Fund.
The Fund  held a third  and  final  closing  on June  25,  1998,  at which  time
qualified  purchasers  contributed  equity securities with an aggregate exchange
value of $616.9 million in exchange for an aggregate of 5,587,767.498  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.

                                       11

Item 6.  Selected Financial Data.
- ---------------------------------

TABLE OF SELECTED  FINANCIAL DATA. The Fund commenced its investment  operations
on February 6, 1998. The consolidated data referred to below reflects the Fund's
results for the fiscal years ended  December 31, 2002,  2001,  2000 and 1999 and
the  period  from  February  6,  1998  through  December  31,  1998.  The  other
consolidated data referred to below is as of each year or period end.


                                      Fiscal Year Ended   Fiscal Year Ended  Fiscal Year Ended  Fiscal Year Ended Fiscal Year Ended
                                         December 31,        December 31,       December 31,      December 31      December 31,
                                            2002               2001(1)            2000(1)           1999(1)           1998(1)
                                            ----               -------            -------           -------           -------

                                                                                                   
Total investment income               $   78,233,872      $   91,896,767      $   86,023,141    $   59,436,107    $   34,740,028

Interest expense                      $   55,767,247      $   59,681,065      $   57,304,272    $   42,073,062    $   27,064,842

Total expenses
(including interest expense)          $   75,548,099      $   84,221,693      $   75,194,663    $   50,382,824    $   32,933,527

Net investment income                 $    1,268,410      $    5,443,857      $    9,901,787    $    9,053,283    $    1,806,501

Minority interest(s) in net income
of controlled subsidiaries            $   (1,417,363)     $   (2,231,217)     $     (926,691)               -0-               -0-

Net realized gain (loss)              $  (42,543,157)     $   17,059,547      $   29,455,703    $  (38,647,548)   $  (55,088,152)

Net change in unrealized
appreciation (depreciation)           $ (310,435,564)     $ (241,417,383)     $   16,818,313    $  293,174,886    $  213,360,195

Net increase (decrease) in net
assets from operations                $ (351,710,311)     $ (218,913,979)     $   56,175,803    $  263,580,621    $  160,078,544


Total assets                          $1,942,238,810      $2,545,136,580      $2,797,091,702    $2,759,005,507    $2,539,968,731

Loan payable                          $  540,769,000      $  558,769,000      $  643,000,000    $  655,000,000    $  583,000,000

Mortgages payable                     $  112,630,517      $  228,480,517      $  112,630,517                -0-               -0-

Net assets                            $1,245,807,656      $1,687,637,826      $2,010,997,840    $2,094,369,753    $1,932,848,372

Shares outstanding                        13,485,660          14,376,567          15,106,086        15,900,744        16,568,833

Net asset value and
redemption price per Share            $        92.38      $       117.39      $       133.13    $       131.72    $       116.66

Net increase (decrease) in net
assets from operations per Share      $       (25.01)     $       (14.52)     $         3.02    $        16.33    $        17.09

Distribution paid per Share           $            0(3)(4)$         1.22      $         1.61(2) $         1.27    $         0.43

(1)  Certain  amounts  have been  reclassified  to conform with the current year
     presentation.
(2)  Special  Distributions  of $0.47 per Share were paid  during the year ended
     December 31, 2000. Special  Distributions are not made on a pro rata basis.
     See Item 5(c).
(3)  On January 17,  2003,  the Fund made a  distribution  of $0.49 per Share to
     Shareholders of record on January 16, 2003.
(4)  Special distributions made in 2002 amount to less than $0.001 per Share.

                                       12

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

The information in this report 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  affecting the real estate
industry, or fluctuations in interest rates. See "Qualitative  Information About
Market Risk" in Item 7A below.

The  following  discussion  should  be  read  in  conjunction  with  the  Fund's
consolidated  financial  statements and related notes  incorporated by reference
into Item 8.

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  Belair  Real  Estate  and  any  direct
investments  of the Fund.  Expenses of the Fund  include the  expenses of Belair
Real Estate and the Real Estate Joint Venture, 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 Belair Real Estate.

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  Belair Real Estate 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 U.S. 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 Venture held through Belair
Real Estate 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.

PERFORMANCE OF THE FUND(1).  The Fund's total return for the year ended December
31, 2002 was -21.30%.  This return  reflected a decrease in the Fund's net asset
value per Share from $117.39 to $92.38. For comparison,  the S&P 500 had a total

(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 original cost.

                                       13

return of -22.09% over the same period.(2) The combined impact on performance of
the Fund's investment  activities outside of the Portfolio was modestly negative
for the year ended December 31, 2002.  The  performance of the Fund trailed that
of the Portfolio by approximately 1.78% for the year.

The Fund  achieved a total return of -10.92% for the fiscal year ended  December
31,  2001.  This  return  reflected a decrease in the Fund's net asset value per
Share from $133.13 to $117.39 during the year,  and a distribution  of $1.22 per
Share at the  conclusion of the year.  For  comparison,  the S&P 500 had a total
return of -11.88% over the same period.(2) For the year ended December 31, 2001,
the  performance  of the Fund  trailed that of the  Portfolio  by  approximately
1.25%.

PERFORMANCE OF THE PORTFOLIO.  Like 2001, the past year was extremely  turbulent
for  equities,  and for  growth  stocks in  particular.  While  the  Portfolio's
absolute performance for the year of -19.52% was disappointing,  as in 2001, the
Portfolio outperformed the S&P 500, which had a return of -22.09%(2).

The  Portfolio's  relative  outperformance  versus the S&P 500 was a function of
allocation  in the  outperforming  sectors  and  stock  selection  within  those
sectors.  The Portfolio's sector allocation remained  relatively  unaltered from
2001 in that the Portfolio  continued to focus on investments in the industrial,
consumer  staples  and  consumer  discretionary  sectors.   Investments  in  the
airfreight and  aerospace-defense  industries  were  particularly  beneficial to
performance,  as were  investments  in  household  products  and  food  and drug
retailing.  Financial  stocks,  while not  performing  well on the  whole,  also
contributed  modestly to relative  performance in 2002,  due to the  Portfolio's
stock selections within that sector.

As in 2001,  lack of earnings  visibility,  economic  uncertainty  and generally
unattractive   valuations  steered  the  Portfolio  away  from  the  information
technology and  telecommunications  sectors, the two worst performing sectors in
2002. While the Portfolio was  underweighted in these sectors versus the S&P 500
in 2002, its performance  was impacted by the weak  performance of some wireless
communications  stocks. The Portfolio's health care investments were also a drag
on   performance,   specifically   stocks   in   health   care   equipment   and
pharmaceuticals.  In addition,  an  underweighting  in the materials  sector and
stock  selections in metals,  mining,  paper and forest  products had a slightly
negative impact on performance.

Volatility, by some measures, was at record levels last year. Boston Management,
the Portfolio's investment adviser,  views portfolio  diversification as a means
to help dampen the  volatility  of  individual  stocks or the market as a whole.
Although the  Portfolio's  investment  risks are primarily  managed  through the
stock-by-stock  fundamental  research conducted by Boston Management's  research
staff, exposure to each segment of the economy is also closely monitored. During
2002, the Portfolio's  exposure to sector  concentrations in the health care and
financial sectors was reduced as compared to 2001.

The  volatility  in the  market  this  year  provided  the  Portfolio  with many
opportunities  to employ  tax-managed  strategies.  The market's  downward  bias
allowed the Portfolio to actively harvest tax losses.  Having tax losses on hand
increases  the  Portfolio's   management   flexibility,   allowing  it  to  sell
appreciated  stocks  without  generating net capital gains that would be taxable
for  the  Portfolio's  investors.  This  loss-harvesting  strategy  also  helped
preserve shareholder value,  limiting the Portfolio's risk exposure to declining
stocks.

Looking  forward,  the  near-term  direction of the market or economy  cannot be
accurately  forecasted.  Historically,  success in the equity  market comes from
having a long-term  perspective and realistic  expectations for return given the

(2) It is not possible to invest directly in an Index.

                                       14

level of risk an investor is willing to tolerate. The longer-term success of the
Portfolio  will be  determined  by the ability of Boston  Management's  research
staff  to  deliver  superior  stock  selection  versus  the  benchmark.   Boston
Management's  analysts have been  observing  stabilization  in many areas of the
economy, so there is reason to be encouraged on the economic front,  despite the
lack of robust growth.

It does not appear  that the market will  anytime  soon  consistently  reach the
20%-plus annual returns seen in the late 1990s.  Expectations  for equity market
returns  should be more  modest.  The  Portfolio  believes  that its  investment
approach,  with  broad  diversification  and  active  risk  management  and  tax
management,  is  particularly  well suited to the more  difficult  equity market
anticipated for the years ahead.

PERFORMANCE  OF REAL ESTATE  INVESTMENTS.  For the year ended December 31, 2002,
the Fund's real estate operations (conducted through Real Estate Joint Ventures)
reflected  weakening  multifamily market  fundamentals and the uncertain outlook
for the U.S.  economy as a whole.  Rental income  decreased to $30.3 million for
the year from $37.9  million for 2001, a decrease of $7.6 million or 20%,  while
property operating expenses (before debt service) decreased to $12.6 million for
the year from $15.0  million for 2001,  a decrease of $2.4  million or 16%.  The
decrease in rental income and property operating expenses was principally due to
a decrease in the number of Real Estate Joint Ventures held by the Fund in 2002.
Throughout  2002,  Real  Estate  Joint  Venture   operations  were  affected  by
deteriorating  multifamily  market  fundamentals  in most  regions  with falling
occupancy  levels and rising rent  concessions.  Given the  continued  uncertain
outlook for the U.S. economy as a whole, expectations are that operating results
in 2003 will be modestly below the levels of 2002.

Because the number of Real Estate  Joint  Ventures  held by the Fund was reduced
during 2002, the estimated fair value of the real  properties  held through Real
Estate Joint Ventures  decreased by 52% during the year,  from $327.9 million at
the end of 2001 to $157.5  million at December 31,  2002.  The decrease was also
due, in part, to modest decreases in property values that resulted from declines
in near-term  earnings  expectations and the economic  downturn.  Despite weaker
market  conditions,  declines in asset values for  multifamily  properties  have
generally been modest as decreases in  capitalization  rates have largely offset
declining income level expectations.

For the year ended  December 31, 2002,  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 estimated fair value of the Fund's  Partnership
Preference Units totaled $391.2 million at December 31, 2002, compared to $376.5
million at the end of 2001, an increase of $14.7 million or 4%. Because the Fund
owned fewer  Partnership  Preference  Units during 2002 as compared to 2001, the
dividends earned from the Partnership  Preference Units for 2002 were lower than
2001,  $36.9  million for 2002 compared to $44.1 million for 2001, a decrease of
$7.2 million or 16%.

PERFORMANCE OF INTEREST RATE SWAPS. As their initial optional  termination dates
moved  closer,  the fair  value of the  Fund's  interest  rate  swap  agreements
increased by  approximately  $8.5 million for the year ended  December 31, 2002.
For  comparison,  the fair value of the  Fund's  interest  rate swap  agreements
declined by approximately $25.0 million for the year ended December 31, 2001.

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

OUTSTANDING  BORROWINGS.  As of  December  31,  2002,  the Fund had  outstanding
borrowings of $540.8 million and unused loan commitments of $247.8 million under
the Credit  Facility.  As of December 31, 2002, a letter of credit in the amount
of approximately $1.4 million was outstanding and was issued as a substitute for
funding mortgage escrow accounts required by the lender of the Real Estate Joint
Venture.  The Credit  Facility is used primarily to finance the Fund's equity in

                                       15

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, 2002, Bel Residential had outstanding  borrowings  consisting
of fixed-rate secured mortgage debt obligations of $112.6 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,
2002, the Portfolio had cash and short-term investments totaling $132.9 million.
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, 2002.
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,  2002,
illiquid assets  (consisting of restricted  securities not available for current
public sale) constituted 0.4% of the net assets of the Portfolio.

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

CRITICAL  ACCOUNTING  POLICIES.  The  Fund's  discussion  and  analysis  of  its
financial  condition  and  results  of  operations  are  based  upon the  Fund's
consolidated  financial statements,  which have been prepared in accordance with
accounting  principles  generally accepted in the United States of America.  The
preparation of these financial  statements  requires the Fund to make estimates,
judgments  and  assumptions   that  affect  the  reported   amounts  of  assets,
liabilities,  revenues and expenses.  The Fund bases these estimates,  judgments
and  assumptions on historical  experience and on other various factors that are
believed to be reasonable  under the  circumstances.  Actual  results may differ
from these estimates under different assumptions or conditions.

The Fund's  critical  accounting  policies  affect the Fund's  more  significant
estimates and assumptions used in valuing the Fund's real estate investments and
interest rate swap agreements.  Prices are not readily available for these types
of  investments  and  therefore  are  valued  on  an  ongoing  basis  by  Boston
Management, in its capacity as manager of Belair Real Estate, in the case of the
real estate  investments,  and in its capacity as the Fund's investment adviser,
in the case of the interest rate swap agreements.

In  estimating  the  value of the  Fund's  investments  in real  estate,  Boston
Management takes into account 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 fair
values based upon  independent  valuations  assuming an orderly  disposition  of
assets.  Detailed  investment  valuations  are  performed at least  annually and
reviewed  periodically.  Interim  valuations  reflect  results of operations and
distributions,  and may be  adjusted if there has been a  significant  change in

                                       16

economic circumstances since the most recent independent  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.  Boston Management,  as the Fund's investment adviser,  determines the
value of interest rate swaps, and, in doing so, may consider among other things,
dealer and counter-party quotes and pricing models.

The policies for valuing real estate investments involve  significant  judgments
that are based upon, without limitation, general economic conditions, the supply
and demand for  different  types of real  properties,  the  financial  health of
tenants,  the timing of lease  expirations  and  terminations,  fluctuations  in
rental rates and operating costs, exposure to adverse  environmental  conditions
and losses from  casualty  or  condemnation,  interest  rates,  availability  of
financing,  managerial  performance and government  rules and  regulations.  The
valuations  of  Partnership  Preference  Units  held  by the  Fund  through  its
investment  in Belair Real Estate  fluctuate  over time to reflect,  among other
factors, changes in interest rates, changes in 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.

The value of  interest  rate swaps may be subject  to wide  swings in  valuation
caused  by  changes  in  interest  rates  and in the  prices  of the  underlying
instrument. Interest rate swaps may be difficult to value since such instruments
may be considered illiquid.  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.  Fluctuations in the value of real estate investments derived
from  other  factors   besides  general   interest  rate  movements   (including
issuer-specific and sector-specific credit concerns,  property-specific concerns
and changes in interest rate spread relationships) will not be offset by changes
in the value of interest  rate swap  agreements  or other  interest  rate hedges
entered into by the Fund.  Changes in the  valuation of  Partnership  Preference
Units not offset by changes in the valuation of interest rate swap agreements or
other  interest rate hedges entered into by the Fund and changes in the value of
other real estate  investments will cause the performance of the Fund to deviate
from the performance of the Portfolio.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk.
- --------------------------------------------------------------------

(a) 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  Venture.  The  interest  rate on
borrowings under the Fund's Credit Facility is reset at regular  intervals based
on a fixed and  predetermined  premium  to LIBOR for  short-term  extensions  of
credit.  The Fund utilizes  cancelable  interest rate swap agreements to fix the
cost of its borrowings  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  three-month  LIBOR.  In
the future,  the Fund may use other interest rate hedging  arrangements (such as
caps,  floors and collars) to fix or limit borrowing  costs. The use of interest
rate hedging  arrangements  is a  specialized  activity  that may be  considered
speculative and which can expose the Fund to significant loss.

The value of Partnership  Preference Units and, to a lesser degree,  Real Estate
Joint  Venture  mortgages  is  sensitive  to interest  rate risk.  Increases  in
interest rates generally will have an adverse affect on the value of Partnership
Preference Units and the Real Estate Joint Venture.

                                       17

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 Fund's Consolidated Financial Statements incorporated by reference into Item
8.

                                       18


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

                                                                                                                        Estimated
                                                  2003-2004     2005    2006-2007       Thereafter      Total           Fair Value
                                                  ----------------------------------------------------------------------------------
                                                                                                     
Rate sensitive
Liabilities:
- -----------------------------------------
Long-term debt:
- -----------------------------------------
Fixed-rate mortgages                                                                   $112,630,517   $112,630,517     $132,000,000
Average interest rate                                                                          8.33%          8.33%
- -----------------------------------------
Variable-rate Credit Facility                                $540,769,000                             $540,769,000     $540,769,000
Average interest rate                                                1.83%                                    1.83%
- ------------------------------------------------------------------------------------------------------------------------------------
Rate sensitive derivative financial
 instruments:
- -----------------------------------------
Pay fixed/
Receive variable interest rate swap
contracts                                                    $674,373,000                             $674,373,000     $(21,367,938)
Average pay rate                                                     6.86%                                    6.86%
Average receive rate                                                 1.83%                                    1.83%
- ------------------------------------------------------------------------------------------------------------------------------------
Rate sensitive investments:
- -----------------------------------------
Fixed-rate Partnership Preference
Units:
- -----------------------------------------
Bradley Operating Limited
Partnership, 8.875% Series B
Cumulative Redeemable Perpetual
Preferred Units, Callable 2/23/04,
Current Yield: 10.28%                                                                   $22,521,852    $22,521,852      $22,087,870
- -----------------------------------------


                                       19


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

                                                                                                                        Estimated
                                                  2003-2004     2005    2006-2007       Thereafter      Total           Fair Value
                                                  ----------------------------------------------------------------------------------
                                                                                                     
Camden Operating Limited
Partnership, 8.50% Series B
Cumulative Redeemable Perpetual
Preferred Units, Callable 2/23/04,
Current Yield: 8.28%                                                                    $27,384,494    $27,384,494      $28,230,400
- -----------------------------------------
Colonial Realty Limited Partnership,
8.875% Series B Cumulative
Redeemable Perpetual Preferred
Units, Callable 2/23/04, Current
Yield: 9.48%                                                                            $44,807,072    $44,807,072      $45,404,730
- -----------------------------------------
Kilroy Realty, L.P., 8.075% Series A
Cumulative Redeemable Preferred
Units, Callable 2/06/03, Current
Yield: 9.95%                                                                            $28,800,000    $28,800,000      $23,362,387
- -----------------------------------------
Liberty Property L.P., 9.25% Series
B Cumulative Redeemable Preferred
Units, Callable 7/28/04, Current
Yield: 8.78%                                                                            $30,875,000    $30,875,000      $32,527,430
- -----------------------------------------
MHC Operating Limited Partnership,
9% Series D Cumulative Redeemable
Perpetual Preference Units, Callable
9/29/04, Current Yield: 9.58%                                                           $50,000,000    $50,000,000      $46,972,000
- -----------------------------------------


                                       20


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

                                                                                                                        Estimated
                                                  2003-2004     2005    2006-2007       Thereafter      Total           Fair Value
                                                  ----------------------------------------------------------------------------------
                                                                                                     
National Golf Operating Partnership,
L.P., 8% Series A Cumulative
Redeemable Preferred Units,
Callable 3/4/03, Current Yield:
10.53%                                                                                  $35,431,684    $35,431,684      $28,120,000
- -----------------------------------------
National Golf Operating Partnership,
L.P., 9.30% Series B Cumulative
Redeemable Preferred Units,
Callable 7/28/04, Current Yield:
12.21%                                                                                   $5,000,000    $5,000,000       $3,808,120
- -----------------------------------------
PSA Institutional Partners, L.P.,
9.50% Series N Cumulative
Redeemable Perpetual Preferred
Units, Callable 3/17/05, Current
Yield: 8.73%                                                                            $48,250,000    $48,250,000      $52,505,650
- -----------------------------------------
Price Development Company, L.P.,
8.95% Series B Cumulative
Redeemable Preferred Partnership
Interests, Callable 7/28/04, Current
Yield: 10.63%                                                                           $30,625,000    $30,625,000      $25,785,025
- -----------------------------------------
Regency Centers, L.P., 8.125%
Series A Cumulative Redeemable
Preferred Units, Callable 6/25/05,
Current Yield: 8.28%                                                                    $30,000,000    $30,000,000      $29,438,400
- -----------------------------------------


                                       21


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

                                                                                                                        Estimated
                                                  2003-2004     2005    2006-2007       Thereafter      Total           Fair Value
                                                  ----------------------------------------------------------------------------------
                                                                                                     
Summit Properties
Partnership L.P., 8.95%
Series B Cumulative
Redeemable Perpetual
Preferred Units, Callable
4/29/04, Current Yield:
9.83%                                                                                   $29,625,000    $29,625,000      $26,972,970
- ------------------------------
Urban Shopping Centers,
L.P., 9.45% Series D
Cumulative Redeemable
Perpetual Preferred Units,
Callable 10/01/04,
Current Yield: 9.09%                                                                    $25,000,000    $25,000,000      $25,981,000
- ------------------------------------------------------------------------------------------------------------------------------------


                                       22

(b) 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 U.S. stock
market or that of other equity funds.  In managing the Portfolio for  long-term,
after-tax returns,  the Portfolio's  investment adviser generally seeks to avoid
or minimize sales of securities with large accumulated capital gains,  including
contributed securities.  Such securities constitute a substantial portion of the
assets of the Portfolio.  Although the Portfolio may utilize certain  management
strategies in lieu of selling appreciated securities, the Portfolio's, and hence
the Fund's,  exposure to losses during stock market  declines may nonetheless be
higher  than  funds  that do not follow a general  policy of  avoiding  sales of
highly-appreciated securities.

RISKS 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,   indexes,   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 futures  contracts on stocks and stock  indexes and options
thereon;  the purchase of put options and the sale of call options on securities
held;  equity  swaps;  forward  sales of stocks;  and the  purchase  and sale of
forward currency exchange contracts and currency futures. The Portfolio may make
short sales of securities provided that it holds an equal amount of the security
sold short (or securities  convertible  into or exchangeable for an equal amount
of the securities  sold short without  payment of additional  consideration)  or
cash or other liquid  securities in an amount equal to the current  market value
of the securities sold short. The Portfolio 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.  Forward sales,  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.

                                       23

The Portfolio's  ability to utilize  covered short sales,  certain equity swaps,
forward  sales,  futures 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,  forward  sales of stocks,  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
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 Belair  Real  Estate'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 the Real Estate Joint Venture 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  Venture are  located.  The  Operating  Partner will be subject to
substantial  conflicts of interest in structuring,  operating and winding up the
Real Estate Joint Venture. The Operating Partner will have an economic incentive
to maximize  the prices at which it sells  properties  to the Real Estate  Joint
Venture and to minimize the prices at which it acquires properties from the Real
Estate Joint Venture. The Operating Partner may devote greater attention or more
resources to managing its  wholly-owned  properties  than properties held by the
Real Estate Joint Venture.  Future  investment  opportunities  identified by the
Operating  Partner  will  more  likely be  pursued  independently,  rather  than
through, the Real Estate Joint Venture.  Financial  difficulties  encountered by
the Operating  Partner in its other businesses may interfere with the operations
of the Real Estate Joint Venture.

The  debt of the  Real  Estate  Joint  Venture  is  fixed-rate,  secured  by the
underlying properties and with limited recourse to Belair Real Estate.  However,
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 Belair Real Estate'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.  Belair Real  Estate's  interests  in the Real  Estate  Joint
Venture 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.

                                       24

The ongoing  value of Belair Real  Estate's  investment in the Real Estate Joint
Venture will be substantially uncertain. The real properties held through Belair
Real Estate's Real Estate Joint  Venture  generally  will be stated at estimated
fair value based on independent  valuations,  assuming an orderly disposition of
assets. Independent valuations include property appraisals performed by numerous
appraisers that are licensed in their respective  states and not affiliated with
Eaton  Vance  or  the  Real  Estate  Joint  Venture's  Operating  Partner.  Such
appraisals   are  performed  in  accordance   with  the  Uniform   Standards  of
professional Appraisal Practice of the Appraisal Standards Board, as well as the
Code of Professional Ethics and Standards of Professional  Appraisal Practice of
the Appraisal  Institute (and other  relevant  standards).  Detailed  investment
valuations  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  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.

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
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 an  event  of  default
outstanding 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  Belair  Real  Estate's  right  to  receive
distributions from the Real Estate Joint Venture.

                                       25

Item 8. Financial Statements and Supplementary Data.
- ----------------------------------------------------

The Fund's financial  statements for the year ended December 31, 2002,  together
with the auditors' report thereon,  appearing on pages 32 through 92 hereof, are
incorporated herein by reference.  The Fund's financial statements and auditors'
report thereon for the fiscal year ended  December 31, 2001,  appearing on pages
18 through 48 of the Fund's  Form 10-K filed with the  Securities  and  Exchange
Commission on March 27, 2002, are also incorporated herein by reference.

The following is a summary of unaudited  quarterly  results of operations of the
Fund for 2002 and 2001.


                                                                                        2002
                                                            ----------------------------------------------------------
                                                                First        Second         Third          Fourth
                                                              Quarter        Quarter       Quarter         Quarter
                                                            ----------------------------------------------------------
                                                                                              
Investment income                                           $22,392,524    $19,883,543     $17,709,051    $18,248,754
Minority interest in net income of controlled subsidiaries    $(660,952)     $(353,710)      $(171,959)     $(230,742)
Net investment income (loss)                                    $(7,401)      $657,756       $(106,170)      $724,225
Net increase (decrease) in net assets from operations       $15,528,746  $(218,455,529)  $(226,276,390)   $77,492,862

Per share data:(1)
Investment income                                                 $1.56          $1.41           $1.28          $1.35
Net investment income (loss)                                      $0.00          $0.05          $(0.01)         $0.05
Net increase (decrease) in net assets from operations             $1.08        $(15.44)        $(16.33)         $5.71



                                                                                        2001
                                                          ------------------------------------------------------------
                                                                First        Second           Third         Fourth
                                                              Quarter(2)    Quarter(2)     Quarter(2)     Quarter(2)
                                                          ------------------------------------------------------------
                                                                                             
Investment income                                           $19,805,073    $14,355,407    $25,329,596    $32,406,691
Minority interest in net income of controlled subsidiaries    $(334,714)     $(492,625)     $(777,054)     $(626,824)
Net investment income (loss)                                 $1,356,804    $(6,561,247)    $1,776,503     $8,871,797
Net increase (decrease) in net assets from operations     $(230,507,749)  $111,248,918  $(305,596,578)  $205,941,430

Per share data:(1)
Investment income                                                 $1.32          $0.97          $1.73          $2.24
Net investment income (loss)                                      $0.09         $(0.44)         $0.12          $0.61
Net increase (decrease) in net assets from operations           $(15.32)         $7.49        $(20.83)        $14.20

(1)  Based on average Shares outstanding.
(2)  Certain  amounts  have been  reclassified  to conform with the current year
     presentation.

Item  9.  Changes  in and  Disagreements  with  Accountants  on  Accounting  and
Financial Disclosures.
- --------------------------------------------------------------------------------

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

                                    PART III
                                    --------

Item 10. Directors and Executive Officers.
- ------------------------------------------

The Fund is  managed  by Eaton  Vance.  Thomas E.  Faust  Jr.  and  Michelle  A.
Alexander  serve as the  Fund's  Chief  Executive  Officer  and Chief  Financial
Officer,   respectively.   Information  about  Mr.  Faust  appears  below  under
"Directors  and  Officers of Eaton  Vance,  Inc." Ms.  Alexander  (33) is a Vice
President of Eaton Vance and Boston Management. She also serves as an officer of
various investment companies managed by Eaton Vance or Boston Management and has
been an  employee  of Eaton  Vance  since  1997.  As members of the Eaton  Vance
organization,  Mr. Faust and Ms. Alexander receive no compensation from the Fund
for serving as Fund officers.

                                       26

Boston  Management  is  investment  adviser  to the Fund and the  Portfolio  and
manager  of  Belair  Real  Estate.  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 Belair Real
Estate. A majority of Mr.  Richardson's time is spent managing the Portfolio and
related entities.

As  disclosed  under "The Eaton Vance  Organization"  in Item 1, Eaton Vance and
Boston Management are indirect wholly-owned  subsidiaries of EVC. The non-voting
common  stock of EVC is listed and traded on the NYSE.  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 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 an officer of various  investment  companies  managed by Eaton  Vance or
Boston Management and has been employed by Eaton Vance since 1985.

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 and has been employed by Eaton Vance since 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 has been employed by Eaton Vance since 1994.

Item 11. Executive Compensation.
- --------------------------------

As noted in Item 10, 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 and servicing fees paid or payable
by, or allocable to, the Fund and the management  fees paid or payable by Belair
Real Estate for the fiscal years ended  December 31, 2002 and 2001.  Information
about  advisory  and  management  fees  is  provided  below.  Information  about
servicing fees appears in Item 13.

                                       27


- ------------------------------------------------------------------------------------------------
                                                                  Year Ended       Year ended
                                                                 December 31,     December 31,
                                                                     2002             2001
- ------------------------------------------------------------------------------------------------
                                                                             
Advisory and Administrative Fees Paid or Payable by the Fund        $2,402,565     $3,045,469
- ------------------------------------------------------------------------------------------------
Management Fees Paid or Payable by Belair Real Estate               $3,351,450     $3,991,422
- ------------------------------------------------------------------------------------------------
Fund's Allocable Portion of the Portfolio's Advisory Fees*          $6,885,848     $8,355,528
- ------------------------------------------------------------------------------------------------
Servicing Fees Paid or Payable by the Fund                            $524,356       $681,075
- ------------------------------------------------------------------------------------------------
Fund's Allocable Portion of the Company's Servicing Fees            $2,368,875     $2,890,297
- ------------------------------------------------------------------------------------------------

*    For its fiscal years ended  December 31, 2002 and 2001,  advisory fees paid
     or  payable  by  the  Portfolio   totaled   $71,564,552  and   $76,812,367,
     respectively.  For 2002,  the Company's  allocable  portion of that fee was
     $41,180,870,  of which  $6,885,848 was allocable to the Fund. For 2001, the
     Company's  allocable  portion  of  that  fee  was  $42,233,575,   of  which
     $8,355,528 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 a monthly  advisory  and  administrative  fee at the rate of
1/20th  of 1%  (equivalent  to  0.60%  annually)  of  the  average  daily  gross
investment  assets of the Fund,  reduced  by the  amount of that  portion of the
monthly advisory fee paid by the Portfolio which is attributable to the value of
the Fund's  investment in the Company.  The term "gross investment assets of the
Fund" means the value of all Fund  assets  other than the Fund's  investment  in
Belair  Real  Estate  minus the sum of the  Fund's  liabilities  other  than the
principal amount of money borrowed.

BELAIR REAL  ESTATE'S  MANAGEMENT  FEE.  Under the terms of Belair Real Estate'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  investment  assets of Belair Real Estate.
The term "gross  investment assets of Belair Real Estate" means the value of all
assets of Belair Real Estate,  minus the sum of Belair Real Estate's liabilities
other than the principal amount of money borrowed.  For this purpose, the assets
and liabilities of Belair Real Estate's  controlled  subsidiaries are reduced by
the proportionate interests therein of investors other than Belair Real Estate.

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 12. 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.

SECURITY OWNERSHIP OF MANAGEMENT. As of March 14, 2003, Eaton Vance, the manager
of the Fund,  beneficially  owned 1,146.272 Shares of the Fund. The Shares owned
by Eaton Vance represent less than 1% of the  outstanding  Shares of the Fund as
of March 14, 2003.  None of the other entities or individuals  named in response
to Item 10 above beneficially owned Shares of the Fund as of such date.

                                       28

CHANGES IN CONTROL. Not applicable.

Item 13. Certain Relationships and Related Transactions.
- --------------------------------------------------------

See the information set forth under Item 11 above.

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  has  assigned   servicing
responsibilities  and fees to the applicable  subagent,  beginning twelve months
after  the  issuance  of  shares  of the  Company  or Shares of the Fund to such
persons.  The Fund 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 11 for the  servicing  fees  attributable  to the Fund during the fiscal
years ended December 31, 2002 and 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 0.20% of the
Fund's  average daily net assets.  With respect to  Shareholders  who subscribed
through a subagent, EV Distributors has assigned servicing  responsibilities and
fees to the applicable  subagent,  beginning twelve months after the issuance of
Shares of the Fund to such persons.  The Fund's allocated share of the servicing
fee paid by the Company is credited  toward the Fund's  servicing  fee  payment,
thereby  reducing the amount of the servicing  fee payable by the Fund.  See the
table in Item 11 for the  servicing  fees paid or payable by the Fund during the
fiscal years ended December 31, 2002 and 2001.

Item 14. Controls and Procedures.
- ---------------------------------

Within the 90-day period prior to the filing of this report, Eaton Vance and the
Fund's Chief  Executive  Officer and Chief  Financial  Officer have conducted an
evaluation of the effectiveness of disclosure  controls and procedures  pursuant
to Rule 13a-14 under the Securities  Exchange Act of 1934, as amended.  Based on
that  evaluation,  the  Chief  Executive  Officer  and Chief  Financial  Officer
concluded that the disclosure  controls and procedures are, to the best of their
knowledge,  effective in ensuring that all material  information  required to be
filed in this  annual  report has been made  known to them in a timely  fashion.
There have been no significant changes in internal controls,  or in factors that
could significantly  affect internal controls,  subsequent to the date the Chief
Executive Officer and Chief Financial Officer completed their evaluation.

The complete and entire management, control and operation of the Fund are vested
in the Fund's manager, Eaton Vance. The Fund's organizational structure does not
provide for a board of directors or a board audit committee. As such, the Fund's
Chief  Executive  Officer  and Chief  Financial  Officer  intend  to report  any
significant  deficiency  in the design or operation of internal  controls  which
could  adversely  affect the Fund's  ability to record,  process,  summarize and
report  financial  data, and any fraud,  whether or not material,  that involves
management or other employees who have a significant role in the Fund's internal
controls, to Eaton Vance.

                                       29

                                     Part IV
                                     -------

Item 15. Exhibits, Financial Statements and Reports on Form 8-K.
- ----------------------------------------------------------------

(a)       The following is a list of all financial  statements  incorporated  by
          reference  into this  report from the Fund's Form 10-K filed March 27,
          2002:

(1)       (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 fiscal year ended
                December 31, 2001

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

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

                Financial Highlights for the fiscal year ended December 31, 2001

                Notes to Consolidated Financial Statements

                Independent Auditors' Report dated March 1, 2002

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

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

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

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

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

                Notes to Financial Statements

                Independent Auditors' Report dated February 15, 2002

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

                Consolidated Portfolio of Investments as of December 31, 2002

                Consolidated Statement of Assets and Liabilities as of December
                31, 2002

                Consolidated Statement of Operations for the fiscal year ended
                December 31, 2002

                                       30

                Consolidated Statements of Changes in Net Assets for the fiscal
                years ended December 31, 2002 and December 31, 2001

                Consolidated Statement of Cash Flows for the fiscal year ended
                December 31, 2002

                Financial Highlights for the fiscal year ended December 31, 2002

                Notes to Consolidated Financial Statements

                Independent Auditors' Report dated February 28, 2003

                Portfolio of Investments of Tax-Managed Growth Portfolio as of
                December 31, 2002

                Statement of Assets and Liabilities of Tax-Managed Growth
                Portfolio as of December 31, 2002

                Statement of Operations of Tax-Managed Growth Portfolio for the
                fiscal year ended December 31, 2002

                Statements of Changes in Net Assets of Tax-Managed Growth
                Portfolio for the fiscal years ended December 31, 2002 and
                December 31, 2001

                Supplementary Data of Tax-Managed Growth Portfolio for the
                fiscal years ended December 31, 2002, December 31, 2001,
                December 31, 2000, December 31, 1999, the two month period ended
                December 31, 1998, and the fiscal year ended October 31, 1998

                Notes to Financial Statements

                Independent Auditors' Report dated February 14, 2003

(b)       Reports on Form 8-K:

          None.

(c)       A list of the  exhibits  filed as a part of this Form 10-K is included
          in the Exhibit Index appearing on page 96 hereof.

                                       31

BELAIR CAPITAL FUND LLC AS OF DECEMBER 31, 2002

CONSOLIDATED PORTFOLIO OF INVESTMENTS

INVESTMENT IN BELVEDERE CAPITAL FUND

COMPANY LLC -- 71.2 %



SECURITY                                       SHARES           VALUE

- --------------------------------------------------------------------------------
Investment in Belvedere Capital Fund
Company LLC (Belvedere Capital)               10,657,137   $1,361,415,813
- --------------------------------------------------------------------------------
Total Investment in Belvedere Capital
   (identified cost, $1,347,698,323)                       $1,361,415,813
- --------------------------------------------------------------------------------


PARTNERSHIP PREFERENCE UNITS -- 20.4%



SECURITY                                         UNITS           VALUE

- --------------------------------------------------------------------------------
Bradley Operating Limited Partnership
(Delaware Limited Partnership affiliate
of Bradley Real Estate, Inc.), 8.875%
Series B Cumulative Redeemable Perpetual
Preferred Units, Callable
from 2/23/04+(1)                               1,023,392   $   22,087,870
Camden Operating, L.P. (Delaware Limited
Partnership affiliate of Camden Property
Trust), 8.50% Series B Cumulative
Redeemable Perpetual Preferred Units,
Callable from 2/23/04+(1)                      1,100,000       28,230,400
Colonial Realty Limited Partnership
(Delaware Limited Partnership affiliate
of Colonial Properties Trust), 8.875%
Series B Cumulative Redeemable Perpetual
Preferred Units, Callable from
2/23/04+(1)                                      970,000       45,404,730
Kilroy Realty, L.P. (Delaware Limited
Partnership affiliate of Kilroy Realty
Corporation), 8.075% Series A Cumulative
Redeemable Preferred Units, Callable
from 2/6/03+(1)                                  576,000       23,362,387
Liberty Property L.P. (Pennsylvania
Limited Partnership affiliate of Liberty
Property Trust), 9.25% Series B
Cumulative Redeemable Preferred Units,
Callable from 7/28/04+(1)                      1,235,000       32,527,430

                                       32

MHC Operating Limited Partnership
(Illinois Limited Partnership affiliate
of Manufactured Home
Communities, Inc.), 9% Series D
Cumulative Redeemable Perpetual
Preference Units, Callable from
9/29/04+(1)                                    2,000,000       46,972,000
National Golf Operating Partnership,
L.P. (Delaware Limited Partnership
affiliate of National Golf
Properties, Inc.), 8% Series A
Cumulative Redeemable Preferred Units,
Callable from 3/4/03+(1)                         740,000       28,120,000
National Golf Operating Partnership,
L.P. (Delaware Limited Partnership
affiliate of National Golf
Properties, Inc.), 9.30% Series B
Cumulative Redeemable Preferred Units,
Callable from 7/28/04+(1)                        200,000        3,808,120
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)                                    1,930,000       52,505,650
Price Development Company, L.P.
(Maryland Limited Partnership affiliate
of J.P. Realty, Inc.), 8.95% Series B
Cumulative Redeemable Preferred
Partnership Interests, Callable from
7/28/04+(1)                                    1,225,000       25,785,025


SECURITY                                          UNITS          VALUE

- --------------------------------------------------------------------------------
Regency Centers, L.P. (Delaware Limited
Partnership affiliate of Regency Realty
Corporation), 8.125% Series A Cumulative
Redeemable Preferred Units, Callable
from 6/25/03+(1)                                 600,000   $   29,438,400
Summit Properties Partnership, L.P.
(Delaware Limited Partnership affiliate
of Summit Properties, Inc.), 8.95%
Series B Cumulative Redeemable Perpetual
Preferred Units, Callable
from 4/29/04+(1)                               1,185,000       26,972,970
Urban Shopping Centers, L.P. (Illinois
Limited Partnership affiliate of Urban
Shopping Centers, Inc.), 9.45% Series D
Cumulative Redeemable Perpetual
Preferred Units, Callable
from 10/1/04+(1)                               1,000,000       25,981,000
- --------------------------------------------------------------------------------
Total Partnership Preference Units
   (identified cost, $408,320,102)                         $  391,195,982
- --------------------------------------------------------------------------------


OTHER REAL ESTATE INVESTMENTS -- 8.2%

                                       33

DESCRIPTION                                                     VALUE

- --------------------------------------------------------------------------------
Rental Property(1)(2)                                      $  157,492,935
- --------------------------------------------------------------------------------
Total Other Real Estate Investments
   (identified cost, $161,780,255)                         $  157,492,935
- --------------------------------------------------------------------------------


COMMERCIAL PAPER -- 0.2%



                                          PRINCIPAL
                                          AMOUNT
SECURITY                                  (000'S OMITTED)       VALUE

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

General Electric Capital Corp.,
1.25%, 1/2/03                              $       3,427   $    3,426,881
- --------------------------------------------------------------------------------
Total Commercial Paper
   (at amortized cost, $3,426,881)                         $    3,426,881
- --------------------------------------------------------------------------------
Total Investments -- 100.0%
   (identified cost, $1,921,225,561)                       $1,913,531,611
- --------------------------------------------------------------------------------


+    Security  exempt from  registration  under the  Securities  Act of 1933. At
     December 31, 2002, the value of these securities totaled  $391,195,982,  or
     31.4% of net assets.
(1)  Investment valued at estimated fair value using methods  determined in good
     faith  by or at  the  direction  of  the  Manager  of  Belair  Real  Estate
     Corporation.
(2)  Rental  property  represents  eleven  multi-family  residential  properties
     located in seven states. None of the individual  properties  represent more
     than 5% percent of net assets.

                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                       34

BELAIR CAPITAL FUND LLC AS OF DECEMBER 31, 2002

CONSOLIDATED FINANCIAL STATEMENTS

CONSOLIDATED STATEMENT OF ASSETS
AND LIABILITIES



AS OF DECEMBER 31, 2002

Assets
- --------------------------------------------------------
Total Investments at value (identified
   cost, $1,921,225,561)                  $1,913,531,611
Cash                                          16,067,430
Escrow deposits -- restricted                  1,073,943
Receivable for investments sold                4,952,435
Dividends and interest receivable              5,327,452
Other assets                                   1,285,939
- --------------------------------------------------------
TOTAL ASSETS                              $1,942,238,810
- --------------------------------------------------------
Liabilities
- --------------------------------------------------------
Loan payable -- Credit Facility           $  540,769,000
Mortgage payable                             112,630,517
Open interest rate swap contracts, at
   value                                      21,367,938
Swap interest payable                          5,029,500
Security deposits                                403,844
Accrued expenses:
   Interest expense                            1,787,051
   Property taxes                                705,965
   Other expenses and liabilities                706,227
Minority interests in controlled
   subsidiaries                               13,031,112
- --------------------------------------------------------
TOTAL LIABILITIES                         $  696,431,154
- --------------------------------------------------------
NET ASSETS FOR 13,485,660 FUND SHARES
   OUTSTANDING                            $1,245,807,656
- --------------------------------------------------------
Shareholders' Capital
- --------------------------------------------------------
SHAREHOLDERS' CAPITAL                     $1,245,807,656
- --------------------------------------------------------

Net Asset Value and Redemption
Price Per Share
- --------------------------------------------------------
($1,245,807,656  DIVIDED BY 13,485,660
   FUND SHARES OUTSTANDING)               $        92.38
- --------------------------------------------------------

                                       35

CONSOLIDATED STATEMENT OF OPERATIONS



FOR THE YEAR ENDED
DECEMBER 31, 2002

Investment Income
- -------------------------------------------------------
Dividends allocated from Belvedere
   Capital (net of foreign taxes,
   $194,904)                              $  19,888,322
Interest allocated from Belvedere
   Capital                                      576,172
Expenses allocated from Belvedere
   Capital                                   (9,562,739)
- -------------------------------------------------------
Net investment income allocated from
   Belvedere Capital                      $  10,901,755
Dividends from Partnership Preference
   Units                                     36,939,192
Rental income                                30,279,955
Interest                                        112,970
- -------------------------------------------------------
TOTAL INVESTMENT INCOME                   $  78,233,872
- -------------------------------------------------------
Expenses
- -------------------------------------------------------
Investment advisory and administrative
   fees                                   $   5,754,015
Property management fees                      1,219,350
Servicing fees                                  524,356
Interest expense on Credit Facility          12,934,770
Interest expense on mortgages                12,181,277
Interest expense on swap contracts           30,651,200
Property and maintenance expenses             7,659,874
Property taxes and insurance                  3,764,231
Amortization of deferred expenses               109,759
Miscellaneous                                   749,267
- -------------------------------------------------------
TOTAL EXPENSES                            $  75,548,099
- -------------------------------------------------------
Net investment income before minority
   interests in net income of controlled
   subsidiaries                           $   2,685,773
Minority interests in net income of
   controlled subsidiaries                   (1,417,363)
- -------------------------------------------------------
NET INVESTMENT INCOME                     $   1,268,410
- -------------------------------------------------------
Realized and Unrealized Gain (Loss)
- -------------------------------------------------------
Net realized loss --
   Investment transactions from
      Belvedere Capital (identified cost
      basis)                              $ (31,519,744)
   Investment transactions (identified
      cost basis)                               (39,965)
   Investment transactions in
      Partnership Preference Units
      (identified cost basis)                (2,750,237)
   Investment transactions in other real
      estate investments                     (8,233,211)
- -------------------------------------------------------

                                       36

NET REALIZED LOSS                         $ (42,543,157)
- -------------------------------------------------------
Change in unrealized appreciation
   (depreciation) --
   Investment in Belvedere Capital
      (identified cost basis)             $(330,192,151)
   Investments in Partnership Preference
      Units
      (identified cost basis)                13,554,433
   Investment in other real estate
      investments (net of
      minority interests in unrealized
      loss of controlled subsidiaries of
      $293,724)                              (2,297,611)
   Interest rate swap contracts               8,499,765
- -------------------------------------------------------
NET CHANGE IN UNREALIZED APPRECIATION
   (DEPRECIATION)                         $(310,435,564)
- -------------------------------------------------------

NET REALIZED AND UNREALIZED LOSS          $(352,978,721)
- -------------------------------------------------------

NET DECREASE IN NET ASSETS FROM
   OPERATIONS                             $(351,710,311)
- -------------------------------------------------------


                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                       37

BELAIR CAPITAL FUND LLC AS OF DECEMBER 31, 2002

CONSOLIDATED FINANCIAL STATEMENTS CONT'D

CONSOLIDATED STATEMENTS OF CHANGES
IN NET ASSETS



INCREASE (DECREASE)                       YEAR ENDED          YEAR ENDED
IN NET ASSETS                            DECEMBER 31, 2002   DECEMBER 31, 2001

- --------------------------------------------------------------------------------
Net investment income                   $     1,268,410    $    5,443,857
Net realized gain (loss) from
   investment transactions                  (42,543,157)       17,059,547
Net change in unrealized appreciation
   (depreciation) of investments           (310,435,564)     (241,417,383)
- --------------------------------------------------------------------------------
NET DECREASE IN NET ASSETS
   FROM OPERATIONS                      $  (351,710,311)   $ (218,913,979)
- --------------------------------------------------------------------------------
Transactions in Fund Shares --
   Net asset value of Fund Shares issued
      to Shareholders in payment of
      distributions declared            $         --       $    7,760,160
   Net asset value of Fund
      Shares redeemed                       (90,119,009)      (94,749,468)
- --------------------------------------------------------------------------------
NET DECREASE IN NET ASSETS FROM FUND
   SHARE TRANSACTIONS                   $   (90,119,009)   $  (86,989,308)
- --------------------------------------------------------------------------------
Distributions --
   Distributions to Shareholders        $         --       $  (17,456,727)
   Special Distributions to Shareholders           (850)            --
- --------------------------------------------------------------------------------
TOTAL DISTRIBUTIONS                     $          (850)   $  (17,456,727)
- --------------------------------------------------------------------------------

NET DECREASE IN NET ASSETS              $  (441,830,170)   $ (323,360,014)
- --------------------------------------------------------------------------------

Net Assets
- --------------------------------------------------------------------------------
At beginning of year                    $1,687,637,826     $2,010,997,840
- --------------------------------------------------------------------------------
AT END OF YEAR                          $1,245,807,656     $1,687,637,826
- --------------------------------------------------------------------------------

                                       38

CONSOLIDATED STATEMENT OF CASH FLOWS



                                          YEAR ENDED
INCREASE (DECREASE) IN CASH               DECEMBER 31, 2002

- ------------------------------------------------------------
Cash Flows From (For) Operating
   Activities --
Net decrease in net assets from
   operations                             $    (351,710,311)
Adjustments to reconcile net decrease in
   net assets from operations to net
   cash flows from operating activities --
   Amortization of debt issuance costs              186,738
   Amortization of deferred expenses                109,760
   Net investment income allocated from
      Belvedere Capital                         (10,901,755)
   Increase in dividends and interest
      receivable                                 (2,780,383)
   Decrease in escrow deposits                      363,459
   Increase in other assets                        (218,072)
   Increase in interest payable for open
      swap contracts                                635,352
   Decrease in accrued property taxes              (706,368)
   Decrease in security deposits,
      accrued interest and accrued other
      expenses and liabilities                   (1,107,060)
   Decrease in cash due to sale of
      majority interest in
      controlled subsidiary                      (2,429,734)
   Improvements to rental property               (1,573,044)
   Purchases of Partnership Preference
      Units                                     (30,488,829)
   Proceeds from sale of investments in
      other real estate                          34,272,565
   Proceeds from sale of Partnership
      Preference Units                           26,572,965
   Net decrease in investment in
      Belvedere Capital                          17,214,589
   Decrease in minority interest                    (52,500)
   Decrease in short-term investments             1,132,894
   Minority interests in net income of
      controlled subsidiaries                     1,417,363
   Net realized loss on investment
      transactions                               42,543,157
   Net change in unrealized depreciation
      (appreciation) of investments             310,435,564
- ------------------------------------------------------------
NET CASH FLOWS FROM OPERATING ACTIVITIES  $      32,916,350
- ------------------------------------------------------------
Cash Flows For Financing Activities --
   Repayment of Credit Facility           $     (18,000,000)
   Payments for Fund Shares redeemed             (4,530,910)
   Special Distributions                               (850)
   Distributions paid to minority
      shareholders                                 (857,554)
- ------------------------------------------------------------
NET CASH FLOWS FOR FINANCING ACTIVITIES   $     (23,389,314)
- ------------------------------------------------------------
NET INCREASE IN CASH                      $       9,527,036
- ------------------------------------------------------------

                                       39

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

CASH AT END OF YEAR                       $      16,067,430
- ------------------------------------------------------------
Supplemental Disclosure and Non-cash
Investing and Financing Activities
- ------------------------------------------------------------
Interest paid for loan -- Credit
   Facility                               $      14,020,740
Interest paid for mortgages               $      11,994,539
Interest paid for swap contracts          $      30,015,848
Market value of securities distributed
   in payment of redemptions              $      85,588,099
Market value of real property and other
   assets, net of current liabilities,
   disposed of in conjunction with sale
   of real estate investment in Katahdin  $     169,610,451
Mortgages disposed of in conjunction
   with sale of real estate investment
   in Katahdin                            $     115,850,000
- ------------------------------------------------------------


                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                       40

BELAIR CAPITAL FUND LLC AS OF DECEMBER 31, 2002

CONSOLIDATED FINANCIAL STATEMENTS CONT'D

FINANCIAL HIGHLIGHTS



  FOR THE YEAR ENDED DECEMBER 31, 2002

- --------------------------------------------------------------------------------
Net asset value -- Beginning of year                               $  117.390
- --------------------------------------------------------------------------------

Income (loss) from operations
- --------------------------------------------------------------------------------
Net investment income(5)                                           $    0.091
Net realized and unrealized loss                                      (25.101)
- --------------------------------------------------------------------------------
TOTAL LOSS FROM OPERATIONS                                         $  (25.010)
- --------------------------------------------------------------------------------

Distributions
- --------------------------------------------------------------------------------
Special Distributions to Belair Capital
   Fund LLC Shareholders                                           $(0.000)(8)
- --------------------------------------------------------------------------------
TOTAL DISTRIBUTIONS                                                $   (0.000)
- --------------------------------------------------------------------------------

NET ASSET VALUE -- END OF YEAR                                     $   92.380
- --------------------------------------------------------------------------------

TOTAL RETURN(1)                                                       (21.30)%
- --------------------------------------------------------------------------------


                             AS A PERCENTAGE OF      AS A PERCENTAGE OF
RATIOS                       AVERAGE NET ASSETS(4)  AVERAGE GROSS ASSETS(2)(4)
- --------------------------------------------------------------------------------

Expenses of Consolidated Real
Property Subsidiaries
 Interest and other borrowing
 costs(3)                           0.62%                    0.42%
 Operating expenses(3)              0.65%                    0.45%
Belair Capital Fund LLC Expenses
 Interest and other borrowing
 costs(6)                           3.02%                    2.07%
 Investment advisory and
 administrative fees, servicing
 fees and other Fund operating
 expenses(6)(7)                     1.15%                    0.79%
- --------------------------------------------------------------------------------
Total expenses                      5.44%                    3.73%
Net investment income               0.09%                    0.06%
- --------------------------------------------------------------------------------

                                       41

Supplemental Data
- --------------------------------------------------------------------------------
Net assets, end of year (000's omitted)                     $1,245,808
Portfolio Turnover of Tax-Managed Growth Portfolio                  23%
- --------------------------------------------------------------------------------

(1)  Returns are  calculated by determining  the percentage  change in net asset
     value with all distributions reinvested.
(2)  Average  Gross Assets is defined as the average  daily amount of all assets
     of Belair  Capital Fund LLC (Belair  Capital) (not including its investment
     in Belair Real Estate Corporation  (Belair Real Estate)) plus all assets of
     Belair  Real  Estate  minus  the sum of their  liabilities  other  than the
     principal  amount of money  borrowed.  For this  purpose,  the  assets  and
     liabilities of Belair Real Estate's controlled  subsidiaries are reduced by
     the  proportionate  interests  therein of investors  other than Belair Real
     Estate.
(3)  Includes Belair Real Estate's  proportional  share of expenses  incurred by
     its majority-owned subsidiaries (Note 1).
(4)  For the purpose of  calculating  ratios,  the income and expenses of Belair
     Real  Estate's  controlled  subsidiaries  are reduced by the  proportionate
     interests therein of investors other than Belair Real Estate.
(5)  Calculated using average shares outstanding.
(6)  Includes  the expenses of Belair  Capital and Belair Real Estate.  Does not
     include expenses of other real estate subsidiaries majority-owned by Belair
     Real Estate.
(7)  Includes Belair Capital's share of Belvedere  Capital's allocated expenses,
     including those expenses allocated from the Portfolio.
(8)  Special distributions amount to less than $0.001 per share.

                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                       42

BELAIR CAPITAL FUND LLC AS OF DECEMBER 31, 2002

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

B    Subsidiaries   --  Belair  Capital  invests  in  real  estate  through  its
     subsidiary  Belair Real Estate.  At December  31, 2002,  Belair Real Estate
     invested  directly in Partnership  Preference  Units and indirectly in real
     property through controlled subsidiaries.

     Belair Real Estate -- Belair Real Estate  invests  directly in  Partnership
     Preference  Units and also holds a  majority  interest  in Bel  Residential
     Properties Trust (Bel  Residential).  At December 31, 2002,  Belair Capital
     owned 100% of the common  stock issued by Belair Real Estate and intends to
     hold all of Belair Real Estate's  common stock at all times.  Additionally,
     2,100 shares of preferred  stock of Belair Real Estate are  outstanding  at
     December 31, 2002.  The preferred  stock has a par value of $0.01 per share
     and is redeemable  by Belair Real Estate at a redemption  price of $100 per
     share  after the  occurrence  of certain tax events or after  December  31,
     2004.  Dividends on the preferred stock are cumulative and payable annually
     equal to $8 per share.  The  interest  in  preferred  stock is  recorded as
     minority interest on the Consolidated Statement of Assets and Liabilities.

     Bel Residential -- Bel Residential,  a majority-owned  subsidiary of Belair
     Real Estate, owns eleven multi-family  residential properties consisting of
     2,681 units (collectively, the Bel Residential Properties) located in seven
     states (Texas, Arizona, Georgia, North Carolina,  Washington,  Colorado and
     Florida).  The average occupancy rate was approximately 94% at December 31,
     2002.   Belair  Real  Estate  owns  Class  A  units  of  Bel   Residential,
     representing 75% of the voting interests in Bel Residential, and a minority
     shareholder (the Bel Residential Minority  Shareholder) owns Class B units,
     representing 25% of the voting  interests in Bel  Residential.  The Class B
     equity  interest  is recorded  as  minority  interest  on the  Consolidated
     Statement of Assets and Liabilities.  The primary  distinctions between the
     two  classes of shares are the  distribution  priority  and voting  rights.
     Belair Real Estate has  priority in  distributions  and has greater  voting
     rights than the holder of Class B units.  Pursuant to a buy/ sell agreement
     entered into at the time Bel  Residential  was  established,  either Belair
     Real Estate or the Bel  Residential  Minority  Shareholder  can give notice

                                       43

     after July 31,  2009,  either to buy the  other's  equity  interest  in Bel
     Residential or to sell its own equity interest in Bel Residential.

     Katahdin -- Katahdin  Property Trust,  LLC (Katahdin) was a  majority-owned
     subsidiary  of Belair Real Estate  during the year ended  December 31, 2002
     but was sold prior to year end. Katahdin owned six multi-family residential
     properties   consisting   of  2,476  units   (collectively,   the  Katahdin
     Properties)  located in five states (Florida,  North Carolina,  New Mexico,
     Texas and  Washington).  Belair Real Estate owned 100% of the Class A units
     of Katahdin and a minority shareholder (the Katahdin Minority  Shareholder)
     owned 100% of the Class B units. The units of Katahdin entitled to board of
     managers representation were owned 75% by Belair Real Estate and 25% by the
     Katahdin Minority  Shareholder.  The primary  distinctions  between the two
     classes of shares are the distribution  priority and voting rights.  Belair
     Real Estate had priority in  distributions  and had greater  voting  rights
     than the  holder  of  Class B units.  Belair  Real  Estate  does not own an
     interest in Katahdin at December 31, 2002.

     The accompanying  consolidated financial statements include the accounts of
     Belair Capital, Belair Real Estate, Bel Residential,  and Katahdin (for the
     period during which Belair Real Estate  maintained an interest in Katahdin)
     (collectively,   the  Fund).   All  material   intercompany   accounts  and
     transactions have been eliminated.

                                       44

BELAIR CAPITAL FUND LLC AS OF DECEMBER 31, 2002

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONT'D

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

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

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

B    Investment  Valuations -- The Fund's investments may 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  agreements  (Note 7). The valuation  policy followed by
     the Fund, Belvedere Capital and the Portfolio is as follows:

     Marketable  securities,  including  options,  that are listed on foreign or
     U.S.  securities  exchanges  or in the NASDAQ  National  Market  System are
     valued at closing sale prices on the  exchange  where such  securities  are
     principally  traded.  Futures  positions on securities  or  currencies  are
     generally  valued  at  closing  settlement   prices.   Unlisted  or  listed
     securities  for which  closing sale prices are not  available are valued at
     the  mean  between  the  latest  bid  and  asked  prices.  Short-term  debt
     securities  with a  remaining  maturity  of 60 days or less are  valued  at
     amortized cost, which  approximates fair value. Other fixed income and debt
     securities,  including  listed  securities  and  securities for which price
     quotations  are available,  are normally  valued on the basis of valuations

                                       45

     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 Belair  Capital and as Manager of Belair
     Real Estate.  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 Belair Real Estate, 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 fair
     values based upon independent valuations assuming an orderly disposition of
     assets.  Detailed investment valuations are performed at least annually and
     reviewed periodically. Interim valuations reflect results of operations and
     distributions,  and may be adjusted if there has been a significant  change
     in  economic  circumstances  since the most recent  independent  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.

                                       46

BELAIR CAPITAL FUND LLC AS OF DECEMBER 31, 2002

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONT'D

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

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

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

F    Rental Operations -- The apartment units held by Bel Residential 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 Katahdin were leased to residents  generally for a term of one year
     or less.

     The  mortgage  escrow  accounts   consist  of  deposits  for  reserves  for
     replacements  and capital  repairs  that are  required  under the  mortgage
     agreements.  The  mortgage  escrow  accounts  are  held  by  the  financial
     institution and controlled by the lender (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
     income is recorded on the accrual  basis.  Rental income is recorded on the
     accrual basis based on the terms of the lease agreements.

                                       47

     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  and  indirect  investments
     (including Partnership Preference Units and other real property),  less all
     actual and  accrued  expenses of the Fund  determined  in  accordance  with
     accounting principles generally accepted in the United States of America.

H    Organization  Costs  and  Deferred  Expenses  -- Costs  incurred  by Belair
     Capital in connection with its  organization  are being amortized over five
     years.  Deferred mortgage  origination expenses incurred in connection with
     the financing of Bel  Residential  are amortized over the term of the loan.
     Deferred  loan  costs are  included  in other  assets  in the  accompanying
     consolidated financial statements.

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

                                       48

BELAIR CAPITAL FUND LLC AS OF DECEMBER 31, 2002

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONT'D


     to comply with the Internal Revenue Code of 1986, as amended, applicable to
     REITs. Belair Real Estate and Bel Residential will generally not be subject
     to  federal  income  tax to the  extent  that  they each  distribute  their
     earnings to their  stockholders each year and maintain their  qualification
     as a REIT.

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

K    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.

3    Distributions to Shareholders
- -------------------------------------------
     Belair  Capital  intends  to  distribute  each  year the  amount of its net
     investment  income for the year,  if any,  and 22% of the amount 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  event  with  respect  to  a  security  contributed  by  that
     Shareholder or such  Shareholder's  predecessor  in interest.  In addition,
     whenever  a  distribution  in respect  of a  precontribution  gain is made,
     Belair Capital  intends to make a supplemental  distribution  to compensate
     Shareholders  receiving  such  distributions  for taxes  that may be due on
     income specially allocated in connection with the precontribution  gain and
     supplemental  distributions.  Capital gain distributions that are made with
     respect   to   realized   precontribution   gains   and  the   supplemental
     distributions (collectively,  Special Distributions) will be made solely to
     the Shareholders to whom such realized  precontribution  gain is allocated.
     Special  Distributions  paid or accrued  during the year ended December 31,
     2002 totaled $850.

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

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



                                          YEAR ENDED            YEAR ENDED
                                       DECEMBER 31, 2002     DECEMBER 31, 2001
- --------------------------------------------------------------------------------
Issued to Shareholders electing to
receive payment of distributions in
Fund Shares                              $    --               $ 65,705
    Redemptions                           (890,907)            (795,224)
- --------------------------------------------------------------------------------
NET DECREASE                              (890,907)             (729,519)
- --------------------------------------------------------------------------------

                                       49

5    Investment Transactions
- -------------------------------------------
     For the year ended  December 31, 2002,  increases  and  decreases of Belair
     Capital's  investment  in  Belvedere  Capital  aggregated  $84,181,267  and
     $191,976,355,  respectively.  Included in the decrease in the investment in
     Belvedere   Capital   is  the   receipt   of   common   stock   through   a
     redemption-in-kind that was subsequently sold for $4,952,435. Purchases and
     sales  of  Partnership   Preference   Units   aggregated   $30,488,829  and
     $26,572,965,  respectively,  and  sales of other  real  estate  investments
     aggregated  $34,272,565.  There were no  acquisitions  of other real estate
     investments for the year ended December 31, 2002.

     Purchases and sales of Partnership  Preference  Units during the year ended
     December 31, 2002 include  amounts  purchased  from and sold to other funds
     sponsored by Eaton Vance,  for which a loss of $2,910,675  was  recognized.
     During 2002,  Belair Real Estate sold its majority  interest in Katahdin to
     another fund sponsored by Eaton Vance and recognized a loss of $8,233,211.

6    Indirect Investment in Portfolio
- -------------------------------------------
     Belvedere  Capital's  interest in the  Portfolio  at December  31, 2002 was
     $8,753,268,522,  representing  60.1% of the  Portfolio's  net  assets.  The
     Fund's   investment   in  Belvedere   Capital  at  December  31,  2002  was
     $1,361,415,813,  representing  15.6% of  Belvedere  Capital's  net  assets.
     Investment income allocated to Belvedere Capital from the Portfolio for the
     year ended December 31, 2002 totaled $123,096,851, of which $20,464,494 was
     allocated to the Fund.  Expenses  allocated  to Belvedere  Capital from the
     Portfolio  for the year ended  December  31, 2002 totaled  $42,648,896,  of
     which  $7,133,814  was allocated  to the  Fund. Belvedere Capital allocated

                                       50

BELAIR CAPITAL FUND LLC AS OF DECEMBER 31, 2002

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONT'D

     additional  expenses to the Fund of $2,428,925  for the year ended December
     31, 2002,  representing  $60,050 of operating  expenses and  $2,368,875  of
     service fees (Note 9).

7    Cancelable Interest Rate Swap Agreements
- -------------------------------------------
     Belair Capital has entered into cancelable interest rate swap agreements in
     connection with its real estate investments and the associated  borrowings.
     Under such agreements,  Belair Capital has agreed to make periodic payments
     at fixed rates in exchange for payments at floating rates.  The notional or
     contractual amounts of these instruments may not necessarily  represent the
     amounts   potentially  subject  to  risk.  The  measurement  of  the  risks
     associated  with these  investments is meaningful  only when  considered in
     conjunction  with all related assets,  liabilities  and  agreements.  As of
     December 31, 2002, Belair Capital has entered into cancelable interest rate
     swap agreements with Merrill Lynch Capital Services, Inc., as listed below.



    NOTIONAL                         INITIAL                   UNREALIZED
    AMOUNT                           OPTIONAL     FINAL        DEPRECIATION AT
    (000'S    FIXED   FLOATING       TERMINATION  TERMINATION  DECEMBER 31,
    OMITTED)  RATE    RATE           DATE         DATE         2002

- ------------------------------------------------------------------------------
    $120,000   6.715%   LIBOR + 0.45%    2/03         2/05      $      592,865
      50,000    6.84%   LIBOR + 0.45%    2/03         2/05             253,428
     150,000   6.835%   LIBOR + 0.45%    4/03         4/05           2,209,596
      20,000    6.67%   LIBOR + 0.45%    6/03         2/05             462,191
      75,000    6.68%   LIBOR + 0.45%    6/03         2/05           1,736,787
      80,000   6.595%   LIBOR + 0.45%    6/03         2/05           1,820,237
      14,709    6.13%   LIBOR + 0.45%    11/03        2/05             553,844
      34,951    6.34%   LIBOR + 0.45%    2/04         2/05           1,729,610
       5,191    6.49%   LIBOR + 0.45%    2/04         2/05             269,419
      24,902   7.077%   LIBOR + 0.45%    7/04         2/05           1,906,989
      10,471    7.37%   LIBOR + 0.45%    9/04         2/05             922,144
      19,149    7.89%   LIBOR + 0.45%    2/04         2/05           1,284,855
      70,000    7.71%   LIBOR + 0.45%     --          2/05           7,625,973
- ------------------------------------------------------------------------------
     TOTAL                                                     $    21,367,938
- ------------------------------------------------------------------------------

8    Debt
- -------------------------------------------

A    Mortgage  --  Rental  property  held by  Belair  Real  Estate's  controlled
     subsidiary  is  financed  through  a  mortgage  issued  to  the  controlled
     subsidiary. The mortgage is secured by the rental property and is generally
     without  recourse  to the other  assets of Belair  Capital  and Belair Real
     Estate.  The estimated fair value of the rental property  securing the loan
     is $157,492,935  at December 31, 2002. The balance  outstanding at December
     31, 2002, is as follows:

                                       51

                    ANNUAL     MONTHLY
                   INTEREST   INTEREST      BALANCE AT
MATURITY DATE       RATE       PAYMENT*      DECEMBER 31, 2002

- ---------------------------------------------------------------
May 1, 2010          8.33%     $781,844      $  112,630,517
- ---------------------------------------------------------------
                               $781,844      $  112,630,517
- ---------------------------------------------------------------
*    Mortgage  provides  for  monthly  payments  of  interest  only  through the
     maturity date with the entire principal balance due on the maturity date.

     The estimated  market value of the mortgage  note payable is  approximately
     $132,000,000  at December 31, 2002.  The  mortgage  note payable  cannot be
     prepaid or otherwise disposed of without incurring a substantial prepayment
     penalty or without the sale of the rental property financed by the mortgage
     note  payable.  Management  has no  current  plans to prepay  or  otherwise
     dispose of the mortgage  note payable or sell the related  rental  property
     prior to the  maturity  date.  The market value of the mortgage is based on
     estimates  using  discounted  cash flow analysis and  currently  prevailing
     rates.  Considerable  judgment is necessary in interpreting  market data to
     develop  estimates at market  value.  The use of different  assumptions  or
     estimation methodologies may have a material effect on the estimated market
     value.

B    Credit  Facility  -- Belair  Capital  has  obtained a  $790,000,000  credit
     facility  (the  Credit  Facility),  which  includes  the  ability of Belair
     Capital to utilize  letters of credit,  with an initial term of seven years
     from Merrill Lynch  International  Bank Limited  (MLIB).  Belair  Capital's
     obligations  under  the  Credit  Facility  are  secured  by a pledge of its
     assets,  excluding  the assets of Bel  Residential  and  Katahdin  (for the
     period  during  which Belair  Capital  maintained  an indirect  interest in
     Katahdin). Interest on borrowed funds is based on the prevailing LIBOR rate
     for the  respective  interest  period  plus a spread of 0.45% per annum and
     fees on letters of credit are charged at a rate of 0.80% per annum.  Belair
     Capital  may borrow for  interest  periods of one month to five  years.  In
     addition, Belair Capital pays a commitment fee at a rate of 0.10% per annum
     on the unused amount of the loan commitment.

     Borrowings under the Credit Facility have been used to purchase  qualifying
     assets, pay selling commissions and organizational expenses, and to provide
     for the short-term liquidity needs of the Fund. Additional borrowings under
     the  Credit  Facility  may  be  made  in the  future for these purposes. At

                                       52

BELAIR CAPITAL FUND LLC AS OF DECEMBER 31, 2002

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONT'D

     December 31, 2002, borrowings outstanding under the Credit Facility totaled
     $540,769,000.  At  December  31,  2002 a letter of credit in the  amount of
     $1,354,068  is  outstanding  and was  issued as a  substitute  for  funding
     certain mortgage escrow accounts required by the lender of Bel Residential.
     The letter of credit expires on April 8, 2003 and automatically extends for
     one-year periods, not to extend beyond January 27, 2005.

9    Management Fee and Other Transactions with Affiliates
- -------------------------------------------
     Belair  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 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, 2002,  the advisory fee  applicable to the
     Portfolio  was 0.44% of  average  daily  net  assets.  Belvedere  Capital's
     allocated  portion of the advisory fee was $41,180,780 of which  $6,885,848
     was allocated to Belair Capital for the year ended December 31, 2002.

     In addition,  Belair Capital pays Boston  Management a monthly advisory and
     administrative  fee of 1/20 of 1% (0.60%  annually)  of the  average  daily
     gross  assets of Belair  Capital.  The term  "gross  assets"  is defined to
     include  the value of all  assets  of Belair  Capital,  other  than  Belair
     Capital's  investment  in  Belair  Real  Estate,  minus  the sum of  Belair
     Capital's  liabilities  other than the principal  amount of money borrowed.
     Belair Real Estate pays Boston  Management  a monthly  management  fee at a
     rate of 1/20th of 1%  (equivalent  to 0.60%  annually) of the average daily
     gross assets of Belair Real Estate.  The term "gross  assets" is defined to
     include  all  assets of Belair  Real  Estate  minus the sum of Belair  Real
     Estate's liabilities other than the principal amount of money borrowed. For
     this purpose, the assets and liabilities of Belair Real Estate's controlled
     subsidiaries  are  reduced  by  the  proportionate   interests  therein  of
     investors  other than Belair Real Estate.  For the year ended  December 31,
     2002,  the  advisory  and  administrative  fee  accrued  or paid to  Boston
     Management  by Belair  Capital plus the  management  fee paid or accrued to
     Boston Management by Belair Real Estate, totaled $5,754,015.

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

     Pursuant to a servicing agreement between Belvedere Capital and Eaton Vance
     Distributors,  Inc. (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
     $14,167,556  for the year ended  December 31, 2002 of which  $2,368,875 was
     allocated  to Belair  Capital.  Pursuant to a servicing  agreement  between
     Belair Capital and EV Distributors,  Belair Capital pays a servicing fee to
     EV  Distributors  on a quarterly basis at an annual rate of 0.20% of Belair
     Capital's average daily net assets,  less Belair Capital's  allocated share
     of the  servicing  fee  payable by  Belvedere  Capital.  For the year ended
     December 31,2002, the servicing fee paid directly by Belair Capital totaled
     $524,356.  Of the amounts allocated to and incurred by Belair Capital,  for
     the year  ended  December  31,  2002,  $2,887,542  was paid or  accrued  to
     subagents.

     Management  services  for the real  property  held by Bel  Residential  and
     Katahdin are provided by an affiliate of each respective  entity's Minority
     Shareholder (Note 1B). Each management  agreement provides for a management

                                       53

     fee and  allows  for  reimbursement  of payroll  expenses  incurred  by the
     managers in conjunction with managing each respective entity's  properties.
     For the year ended  December  31,  2002,  Belair Real  Estate's  controlled
     subsidiaries paid or accrued property management fees of $1,219,350.

10   Segment Information
- -------------------------------------------
     Belair  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,
     Belair Capital invests in real estate assets through its subsidiary  Belair
     Real Estate. Belair Real Estate invests directly in Partnership  Preference
     Units and indirectly in real property through controlled subsidiaries,  Bel
     Residential and Katahdin (Note 1).

     Belair 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, net realized gain
     (loss),  and  unrealized  gain  (loss).  The  accounting  policies  of  the
     reportable  segments  are  the  same  as  those  for  Belair  Capital  on a
     consolidated  basis (Note 2). No reportable  segments have been aggregated.
     Reportable information by segment is as follows:

                                       54

BELAIR CAPITAL FUND LLC AS OF DECEMBER 31, 2002

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONT'D



                               TAX-MANAGED
    FOR THE YEAR ENDED           GROWTH            REAL
    DECEMBER 31, 2002           PORTFOLIO*         ESTATE         TOTAL

- ------------------------------------------------------------------------------
Revenues                      $    10,901,755  $  67,294,016  $   78,195,771
Interest expense on mortgages          --        (12,181,277)    (12,181,277)
Interest expense on Credit
 Facility                              --        (12,676,075)    (12,676,075)
Interest expense on swap
 contracts                             --        (30,651,200)    (30,651,200)
Operating expenses                 (2,402,565)   (16,449,616)    (18,852,181)
Minority interest in net
 income of controlled
 subsidiaries                          --         (1,417,363)     (1,417,363)
- ------------------------------------------------------------------------------
 NET INVESTMENT INCOME (LOSS)   $    8,499,190  $  (6,081,515) $    2,417,675
 Net realized loss                 (31,559,709)   (10,983,448)    (42,543,157)
 Change in unrealized gain
(loss)                           (330,192,151)    19,756,587    (310,435,564)
- -----------------------------------------------------------------------------
NET INCREASE (DECREASE) IN NET
 ASSETS FROM OPERATIONS OF
 REPORTABLE SEGMENTS            $ (353,252,670) $   2,691,624  $ (350,561,046)
- ------------------------------------------------------------------------------
Segment assets                 $1,366,368,248  $ 558,359,888  $1,924,728,136
Segment liabilities                   --         685,527,420     685,527,420
- ------------------------------------------------------------------------------
NET ASSETS OF
 REPORTABLE SEGMENTS            $1,366,368,248  $(127,167,532) $1,239,200,716
- ------------------------------------------------------------------------------

*    Belair Capital  indirectly  invests in Tax-Managed Growth Portfolio through
     its investment in Belvedere Capital.

The  following  tables  reconcile  the  reported  segment   information  to  the
consolidated financial statements for the year ended December 31, 2002:

    --------------------------------------------------------
    Revenue:
       Revenues from reportable segments      $   78,195,771
       Unallocated revenue                            38,101
    --------------------------------------------------------
    TOTAL REVENUE                             $   78,233,872
    --------------------------------------------------------
    Net increase (decrease) in net assets
     from operations:
       Net decrease in net assets from
        operations of reportable segments     $ (350,561,046)
       Unallocated revenue                            38,101
       Unallocated expenses                       (1,187,366)
    --------------------------------------------------------
    TOTAL NET DECREASE IN NET ASSETS FROM
     OPERATIONS                               $ (351,710,311)
    --------------------------------------------------------

                                       55

    Net assets:
       Net assets of reportable segments      $1,239,200,716
       Unallocated cash                           14,074,693
       Short-term investments                      3,426,881
       Other assets                                    9,100
       Loan payable -- Credit Facility           (10,815,380)
       Other liabilities                             (88,354)
    --------------------------------------------------------
    TOTAL NET ASSETS                          $1,245,807,656
    --------------------------------------------------------

                                       56

BELAIR CAPITAL FUND LLC AS OF DECEMBER 31, 2002

INDEPENDENT AUDITORS' REPORT

TO THE SHAREHOLDERS
OF BELAIR CAPITAL FUND LLC AND SUBSIDIARIES:
- ---------------------------------------------

We  have  audited  the  accompanying   consolidated   statement  of  assets  and
liabilities,  including the  consolidated  portfolio of  investments,  of Belair
Capital Fund LLC and Subsidiaries  (collectively,  the Fund), as of December 31,
2002, and the related  consolidated  statements of operations and cash flows for
the year then ended,  the  consolidated  statement  of changes in net assets for
each of the two years in the period then ended and the financial  highlights for
the year then ended. These financial statements and financial highlights are the
responsibility  of the Fund's  management.  Our  responsibility is to express an
opinion on these financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the  United  States of  America.  Those  standards  require  that we plan and
perform the audit to obtain  reasonable  assurance  about  whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  Our  procedures  included  confirmation  of securities  owned as of
December 31, 2002 by correspondence  with the custodian.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, such consolidated  financial statements and financial highlights
referred to above  present  fairly,  in all  material  respects,  the  financial
position of the Fund as of December 31, 2002 and the results of its  operations,
the changes in its net assets, its cash flows, and the financial  highlights for
the respective stated periods in conformity with accounting principles generally
accepted in the United States of America.

DELOITTE & TOUCHE LLP
Boston, Massachusetts
February 28, 2003

                                       57

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2002

PORTFOLIO OF INVESTMENTS

COMMON STOCKS -- 98.9%



SECURITY                                  SHARES           VALUE

- --------------------------------------------------------------------------------
Aerospace and Defense -- 3.0%
- --------------------------------------------------------------------------------
Boeing Company (The)                            785,510    $    25,913,975
General Dynamics                              2,655,000        210,727,350
Honeywell International, Inc.                   292,998          7,031,952
Northrop Grumman Corp.                        1,084,235        105,170,795
Raytheon Company                                313,599          9,643,169
Rockwell Collins, Inc.                          203,032          4,722,524
United Technologies Corp.                     1,205,679         74,679,757
- --------------------------------------------------------------------------------
                                                           $   437,889,522
- --------------------------------------------------------------------------------
Air Freight and Logistics -- 2.7%
- --------------------------------------------------------------------------------
FedEx Corporation                             2,306,578    $   125,062,659
Robinson (C.H.) Worldwide, Inc.               1,203,674         37,554,629
United Parcel Service, Inc. Class B           3,640,273        229,628,421
- --------------------------------------------------------------------------------
                                                           $   392,245,709
- --------------------------------------------------------------------------------
Airlines -- 0.0%
- --------------------------------------------------------------------------------
Southwest Airlines, Inc.                         17,221    $       239,372
- --------------------------------------------------------------------------------
                                                           $       239,372
- --------------------------------------------------------------------------------
Auto Components -- 0.2%
- --------------------------------------------------------------------------------
ArvinMeritor, Inc.                               33,635    $       560,695
Borg-Warner Automotive, Inc.                    203,981         10,284,722
Dana Corp.                                       46,137            542,571
Delphi Automotive Systems Corp.                   6,338             51,021
Federal Signal Corp.                            283,471          5,505,007
Johnson Controls, Inc.                          128,040         10,264,967
Visteon Corp.                                    15,135            105,340
- --------------------------------------------------------------------------------
                                                           $    27,314,323
- --------------------------------------------------------------------------------
Automobiles -- 0.3%
- --------------------------------------------------------------------------------
DaimlerChrysler AG                                7,000    $       214,550
Ford Motor Co.                                  146,202          1,359,679
General Motors Corp.                             13,896            512,207
Harley-Davidson, Inc.                           714,700         33,019,140
Honda Motor Co. Ltd. ADR                         20,000            361,200
- --------------------------------------------------------------------------------
                                                           $    35,466,776
- --------------------------------------------------------------------------------
Banks -- 8.8%
- --------------------------------------------------------------------------------
AmSouth Bancorporation                          832,318    $    15,980,506

                                       58

SECURITY                                  SHARES           VALUE

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

Banks (continued)
- --------------------------------------------------------------------------------
Associated Banc-Corp.                           749,148    $    25,426,083
Bank of America Corporation                   1,996,299        138,882,521
Bank of Hawaii Corp.                             49,425          1,502,026
Bank of Montreal                                271,403          7,197,608
Bank of New York Co., Inc. (The)                454,051         10,879,062
Bank One Corp.                                1,526,487         55,793,100
Banknorth Group, Inc.                            65,720          1,485,272
BB&T Corp.                                    1,169,217         43,249,337
Charter One Financial, Inc.                     251,896          7,236,972
City National Corp.                             273,260         12,020,707
Colonial Bancgroup, Inc. (The)                  396,090          4,725,354
Comerica, Inc.                                  222,464          9,619,343
Commerce Bancshares, Inc.                       179,374          7,047,604
Community First Bancshares, Inc.                360,184          9,530,469
Compass Bancshares, Inc.                        359,763         11,249,789
Credit Suisse Group(1)                          155,136          3,364,598
Fifth Third Bancorp                           1,047,527         61,332,706
First Citizens BancShares, Inc.                  48,696          4,704,034
First Financial Bancorp.                         48,948            802,307
First Midwest Bancorp, Inc.                     815,329         21,777,438
First Tennessee National Corporation             70,143          2,520,939
FleetBoston Financial Corporation               708,165         17,208,409
Golden West Financial Corporation               121,800          8,746,458
GreenPoint Financial Corp.                      620,983         28,056,012
GreenPoint Financial Corp.(2)(3)                100,000          4,516,306
Hibernia Corp. Class A                          187,345          3,608,265
Huntington Bancshares, Inc.                     578,423         10,822,294
Investors Financial Services Corp.              475,402         13,021,261
Keycorp                                         651,954         16,390,124
M&T Bank Corp.                                   39,116          3,103,855
Marshall & Ilsley Corp.                         683,798         18,722,389
Mellon Financial Corporation                    221,912          5,794,122
National City Corp.                           1,288,252         35,195,045
National Commerce Financial Corp.             1,113,055         26,546,362
North Fork Bancorporation, Inc.                  53,534          1,806,237
Northern Trust Corp.                            221,188          7,752,639
PNC Bank Corp.                                  150,003          6,285,126
Popular, Inc.                                       716             24,201
Regions Financial Corp.                       1,624,786         54,202,861
Royal Bank of Canada                            438,749         16,119,638
Royal Bank of Scotland Group PLC                 52,322          1,253,156


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       59

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2002

PORTFOLIO OF INVESTMENTS CONT'D



SECURITY                                  SHARES           VALUE

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

Banks (continued)
- --------------------------------------------------------------------------------
Royal Bank of Scotland Group PLC
(A.V.S.)                                         50,837    $        44,800
S&T Bancorp, Inc.                               100,000          2,505,100
Societe Generale                                809,647         47,117,023
SouthTrust Corp.                                331,989          8,249,927
Southwest Bancorporation of Texas,
Inc.(1)                                         815,601         23,497,465
Sovereign Bancorporation, Inc.                   26,692            375,023
SunTrust Banks, Inc.                            404,246         23,009,682
Synovus Financial Corp.                       1,303,564         25,289,142
TCF Financial Corporation                        28,000          1,223,320
U.S. Bancorp                                  4,363,624         92,596,101
UBS AG(1)                                        32,525          1,565,103
Union Planters Corp.                            725,968         20,428,740
Valley National Bancorp                         382,725         10,092,458
Wachovia Corp.                                1,704,138         62,098,789
Washington Mutual, Inc.                       2,083,493         71,943,013
Wells Fargo & Company                         2,670,930        125,186,489
Westamerica Bancorporation                      266,506         10,708,211
Whitney Holding Corp.                           359,920         11,996,134
Zions Bancorporation                            227,671          8,958,626
- --------------------------------------------------------------------------------
                                                           $ 1,282,387,681
- --------------------------------------------------------------------------------
Beverages -- 4.3%
- --------------------------------------------------------------------------------
Anheuser-Busch Companies, Inc.                3,192,296    $   154,507,126
Coca-Cola Company (The)                       3,873,680        169,744,658
Coca-Cola Enterprises, Inc.                   1,729,424         37,563,089
Panamerican Beverages, Inc.                      80,000          1,662,400
PepsiCo., Inc.                                6,158,804        260,024,705
- --------------------------------------------------------------------------------
                                                           $   623,501,978
- --------------------------------------------------------------------------------
Biotechnology -- 1.5%
- --------------------------------------------------------------------------------
Amgen, Inc.(1)                                3,354,935    $   162,177,558
Applera Corp. - Celera Genomics Group(1)         26,000            248,300
Genzyme Corp. - General Division(1)           1,325,812         39,204,261
Gilead Sciences, Inc.(1)                         77,490          2,634,660
Incyte Pharmaceuticals, Inc.(1)               1,118,525          5,100,474
Invitrogen Corp.(1)                             179,449          5,614,959
Vertex Pharmaceuticals, Inc.(1)                  13,000            206,050
- --------------------------------------------------------------------------------
                                                           $   215,186,262
- --------------------------------------------------------------------------------

                                       60

SECURITY                                  SHARES           VALUE

- --------------------------------------------------------------------------------
Building Products -- 0.7%
- --------------------------------------------------------------------------------
American Standard Companies, Inc.(1)            331,609    $    23,590,664
Masco Corporation                             3,895,436         81,998,928
- --------------------------------------------------------------------------------
                                                           $   105,589,592
- --------------------------------------------------------------------------------
Chemicals -- 1.1%
- --------------------------------------------------------------------------------
Airgas, Inc.(1)                                 469,801    $     8,104,067
Arch Chemicals, Inc.                              4,950             90,337
Bayer AG ADR                                     40,000            866,000
Dow Chemical Co. (The)                          251,078          7,457,017
DuPont (E.I.) de Nemours & Co.                1,252,589         53,109,774
Eastman Chemical Co.                                148              5,442
Ecolab, Inc.                                    300,326         14,866,137
International Flavors & Fragrances, Inc.         50,247          1,763,670
MacDermid, Inc.                                  61,937          1,415,260
Monsanto Company                                 94,435          1,817,874
Olin Corp.                                        9,900            153,945
PPG Industries, Inc.                             23,742          1,190,661
Rohm and Haas, Co.                                2,380             77,302
RPM, Inc.                                       470,138          7,183,709
Sigma-Aldrich Corp.                             630,897         30,724,684
Solutia Inc.                                     99,629            361,653
Syngenta AG(1)                                   10,030            115,546
Valspar Corp.                                   818,316         36,153,201
- --------------------------------------------------------------------------------
                                                           $   165,456,279
- --------------------------------------------------------------------------------
Commercial Services and Supplies -- 5.0%
- --------------------------------------------------------------------------------
Allied Waste Industries, Inc.(1)              1,675,000    $    16,750,000
Apollo Group, Inc. Class A(1)                     7,599            334,356
Arbitron, Inc.(1)                                30,885          1,034,647
Automatic Data Processing, Inc.               4,747,523        186,340,278
Avery Dennison Corp.                          1,332,004         81,358,804
Banta Corp.                                      42,341          1,324,003
BISYS Group, Inc. (The)(1)                      280,492          4,459,823
Block (H&R), Inc.                               732,354         29,440,631
Bowne & Company                                 172,640          2,063,048
Cendant Corp.(1)                                549,359          5,757,282
Century Business Services, Inc.(1)              400,000          1,060,000
Ceridian Corp.(1)                               166,750          2,404,535
Certegy, Inc.(1)                                 42,862          1,052,262
Cintas Corp.                                  1,020,305         46,678,954
Concord EFS, Inc.(1)                            531,454          8,365,086


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       61

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2002

PORTFOLIO OF INVESTMENTS CONT'D



SECURITY                                  SHARES           VALUE

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

Commercial Services and Supplies (continued)
- --------------------------------------------------------------------------------
Consolidated Graphics, Inc.(1)                   70,215    $     1,562,284
CSG Systems International, Inc.(1)               41,116            561,233
Deluxe Corporation                               80,675          3,396,417
Donnelley (R.R.) & Sons Co.                     200,521          4,365,342
DST Systems, Inc.(1)                            391,034         13,901,259
eFunds Corp.(1)                                  44,484            405,249
Equifax, Inc.                                    85,724          1,983,653
First Data Corp.                              4,150,162        146,957,236
Gevity HR, Inc.                                  78,125            316,406
Harland (John H.) Co.                            51,540          1,140,580
HON Industries, Inc.                          1,561,853         44,169,203
Imagistics International Inc.(1)                  2,482             49,640
Manpower, Inc.                                  112,000          3,572,800
Miller (Herman) Inc.                            577,903         10,633,415
Navigant Consulting, Inc.(1)                    496,795          2,931,090
Navigant International, Inc.(1)                  44,278            545,948
Paychex, Inc.                                 1,548,895         43,214,170
Pitney Bowes, Inc.                               89,799          2,932,835
Proquest Company(1)                             115,000          2,254,000
ServiceMaster Co.                               938,668         10,419,215
Spherion Corp.(1)                                90,000            603,000
Steelcase Inc.                                  123,000          1,348,080
Sylvan Learning Systems, Inc.(1)                815,396         13,372,494
Waste Management, Inc.                        1,310,285         30,031,732
- --------------------------------------------------------------------------------
                                                           $   729,090,990
- --------------------------------------------------------------------------------
Communications Equipment -- 1.2%
- --------------------------------------------------------------------------------
3Com Corp.(1)                                   873,949    $     4,046,384
ADC Telecommunications, Inc.(1)                 370,286            773,899
Advanced Fibre Communication, Inc.(1)            15,000            250,200
Alcatel S.A. ADR                                 43,728            194,152
Avaya, Inc.(1)                                   65,196            159,730
Ciena Corp.(1)                                  380,378          1,955,143
Cisco Systems, Inc.(1)                        3,718,338         48,710,228
Comverse Technology, Inc.(1)                    386,378          3,871,508
Corning, Inc.(1)                                705,943          2,336,671
Enterasys Networks, Inc.(1)                      61,088             95,297
JDS Uniphase Corp.(1)                           266,080            657,218
Lucent Technologies, Inc.(1)                    654,299            824,417
McData Corp., Class A(1)                         22,604            160,488
Motorola, Inc.                                  604,394          5,228,008
Nokia Corp., Class A, ADR                     6,050,307         93,779,758

                                       62

SECURITY                                  SHARES           VALUE

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

Communications Equipment (continued)
- --------------------------------------------------------------------------------
Nortel Networks Corp.(1)                      1,663,151    $     2,677,673
Qualcomm, Inc.(1)                               344,112         12,522,236
Riverstone Networks, Inc.(1)                     31,344             66,449
Tellabs, Inc.(1)                                118,404            860,797
- --------------------------------------------------------------------------------
                                                           $   179,170,256
- --------------------------------------------------------------------------------
Computers and Peripherals -- 3.2%
- --------------------------------------------------------------------------------
Dell Computer Corp.(1)                        3,963,089    $   105,973,000
EMC Corp.(1)                                  1,014,343          6,228,066
Gateway, Inc.(1)                                 99,407            312,138
Hewlett-Packard Co.                           2,235,064         38,800,711
International Business Machines Corp.         1,442,028        111,757,170
Lexmark International Group, Inc.(1)          3,269,528        197,806,444
Network Appliance, Inc.(1)                      488,000          4,880,000
Palm, Inc.(1)                                    65,230          1,024,111
Sun Microsystems, Inc.(1)                       537,670          1,672,154
- --------------------------------------------------------------------------------
                                                           $   468,453,794
- --------------------------------------------------------------------------------
Construction and Engineering -- 0.1%
- --------------------------------------------------------------------------------
Dycom Industries, Inc.(1)                       160,464    $     2,126,148
Jacobs Engineering Group, Inc.(1)               325,090         11,573,204
Salient 3 Communications, Inc., Class A          78,125             54,687
- --------------------------------------------------------------------------------
                                                           $    13,754,039
- --------------------------------------------------------------------------------
Construction Materials -- 0.1%
- --------------------------------------------------------------------------------
CRH plc                                         329,450    $     4,076,249
Vulcan Materials Company                        184,512          6,919,200
- --------------------------------------------------------------------------------
                                                           $    10,995,449
- --------------------------------------------------------------------------------
Containers and Packaging -- 0.1%
- --------------------------------------------------------------------------------
Bemis Co.                                       141,000    $     6,997,830
Caraustar Industries, Inc.(1)                   264,862          2,510,892
Sealed Air Corp.(1)                             174,914          6,524,292
Sonoco Products Co.                             160,690          3,684,622
Temple-Inland, Inc.                              12,632            566,040
- --------------------------------------------------------------------------------
                                                           $    20,283,676
- --------------------------------------------------------------------------------
Distillers and Vintners -- 0.0%
- --------------------------------------------------------------------------------
Brown-Forman Corp. Class A                       15,296    $     1,024,832
- --------------------------------------------------------------------------------
                                                           $     1,024,832
- --------------------------------------------------------------------------------


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       63

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2002

PORTFOLIO OF INVESTMENTS CONT'D



SECURITY                                  SHARES           VALUE

- --------------------------------------------------------------------------------
Distributors -- 0.0%
- --------------------------------------------------------------------------------
Genuine Parts Company                           188,609    $     5,809,157
- --------------------------------------------------------------------------------
                                                           $     5,809,157
- --------------------------------------------------------------------------------
Diversified Financials -- 5.8%
- --------------------------------------------------------------------------------
Affiliated Managers Group(1)                     13,680    $       688,104
American Express Co.                            925,031         32,699,846
Bear Stearns Companies, Inc.                     16,237            964,478
Capital One Financial Corp.                   1,270,025         37,745,143
Citigroup Inc.                                4,258,531        149,857,706
E*Trade Group, Inc.(1)                          288,290          1,401,089
Fannie Mae                                    1,187,100         76,366,143
Federated Investors, Inc.                     1,634,947         41,478,605
Finova Group, Inc.(1)                           175,587             28,094
Franklin Resources, Inc.                      1,903,317         64,865,043
Freddie Mac                                     180,047         10,631,775
Goldman Sachs Group, Inc.                         9,627            655,599
Household International, Inc.                 1,102,873         30,670,898
ING groep, N.V. ADR                             210,570          3,545,999
Knight Trading Group, Inc.(1)                 1,750,000          8,382,500
Legg Mason, Inc.                                 17,641            856,294
Lehman Brothers Holdings, Inc.                   55,756          2,971,237
MBNA Corporation                                391,431          7,445,018
Merrill Lynch & Co., Inc.                     1,869,290         70,939,555
Moody's Corp.                                    20,004            825,965
Morgan (J.P.) Chase & Co.                       432,106         10,370,544
Morgan Stanley Dean Witter & Co.              4,625,985        184,669,321
Morgan Stanley Dean Witter & Co.(2)(3)          150,000          5,982,760
Nuveen (John) Co.                               150,000          3,802,500
Price (T. Rowe) Group, Inc.                     171,926          4,690,141
Providian Financial Corp.(1)                    597,678          3,878,930
Raymond James Financial, Inc.                    98,225          2,905,495
Schwab (Charles) & Co.                          998,190         10,830,361
SLM Corp.                                       601,833         62,506,375
State Street Corp.                              328,000         12,792,000
Stilwell Financial, Inc.(1)                      95,458          1,247,636
Waddell & Reed Financial, Inc., Class A         150,751          2,965,272
- --------------------------------------------------------------------------------
                                                           $   849,660,426
- --------------------------------------------------------------------------------
Diversified Telecommunication Services -- 2.5%
- --------------------------------------------------------------------------------
Alltel Corp.                                  1,663,732    $    84,850,332
At Home Corporation Series A(1)(2)              371,895                744

                                       64

SECURITY                                  SHARES           VALUE

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

Diversified Telecommunication Services (continued)
- --------------------------------------------------------------------------------
AT&T Corp.                                      473,339    $    12,358,881
BCE, Inc.                                     4,000,000         72,040,000
BellSouth Corp.                               1,460,642         37,786,809
Broadwing, Inc.(1)                              324,311          1,141,575
Citizens Communications Co.(1)                   59,563            628,390
Deutsche Telekom AG                           1,684,272         21,390,254
ITC DeltaCom, Inc.(1)                             6,373             14,849
McLeodUSA(1)                                     35,538             29,852
NTL, Inc.(1)                                    400,390              6,406
PTEK Holdings, Inc.(1)                           28,000            123,200
Qwest Communications International,
Inc.(1)                                          59,924            299,620
RSL Communications Ltd.(1)                      747,161                 97
SBC Communications, Inc.                      2,622,841         71,105,219
Sprint Corp. - FON Group                        150,796          2,183,526
Talk America Holdings, Inc.(1)                   82,458            461,765
Verizon Communications                        1,345,782         52,149,053
WorldCom, Inc.(1)                               232,818             32,129
WorldCom, Inc. - MCI Group                       46,372              8,347
- --------------------------------------------------------------------------------
                                                           $   356,611,048
- --------------------------------------------------------------------------------
Electric Utilities -- 0.2%
- --------------------------------------------------------------------------------
Ameren Corp.                                      5,000    $       207,850
American Electric Power, Inc.                       960             26,237
Dominion Resources, Inc.                         10,464            574,474
Exelon Corp.                                    500,000         26,385,000
PG&E Corp.(1)                                    47,705            663,100
TECO Energy, Inc.                                40,000            618,800
TXU Corp.                                       250,196          4,673,661
Wisconsin Energy Corp.                            9,576            241,315
- --------------------------------------------------------------------------------
                                                           $    33,390,437
- --------------------------------------------------------------------------------
Electrical Equipment -- 0.5%
- --------------------------------------------------------------------------------
American Power Conversion Corp.(1)               36,671    $       555,566
Baldor Electric Co.                             149,060          2,943,935
Emerson Electric Co.                          1,048,511         53,316,784
Energizer Holdings(1)                           141,981          3,961,270
Rockwell International Corp.                    179,520          3,717,859
Thomas & Betts Corp.(1)                         114,600          1,936,740
- --------------------------------------------------------------------------------
                                                           $    66,432,154
- --------------------------------------------------------------------------------


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       65

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2002

PORTFOLIO OF INVESTMENTS CONT'D



SECURITY                                  SHARES           VALUE

- --------------------------------------------------------------------------------
Electronic Equipment and Instruments -- 0.5%
- --------------------------------------------------------------------------------
Agilent Technologies, Inc.(1)                   218,644    $     3,926,846
Arrow Electronics, Inc.(1)                        8,750            111,913
Flextronics International Ltd.(1)               182,816          1,497,263
Jabil Circuit, Inc.(1)                        2,127,971         38,133,240
Millipore Corporation(1)                        101,440          3,448,960
Molex, Inc., Class A                            112,582          2,239,256
PerkinElmer, Inc.                               300,081          2,475,668
Plexus Corp.(1)                                 209,946          1,843,326
Roper Industries, Inc.                           23,122            846,265
Sanmina Corp.(1)                              1,186,972          5,329,504
Solectron Corporation(1)                      1,818,848          6,456,910
Teledyne Technologies Incorporated(1)             6,117             95,915
Waters Corp.(1)                                 198,320          4,319,410
X-Rite Incorporated                             361,707          2,528,332
- --------------------------------------------------------------------------------
                                                           $    73,252,808
- --------------------------------------------------------------------------------
Energy Equipment and Services -- 1.2%
- --------------------------------------------------------------------------------
Baker Hughes, Inc.                              520,182    $    16,744,659
Core Laboratories N.V.(1)                       205,000          2,326,750
Grant Prideco, Inc.(1)                          160,681          1,870,327
Halliburton Company                             502,602          9,403,683
Nabors Industries, Ltd.(1)                      223,291          7,875,474
National-Oilwell, Inc.(1)                       686,929         15,002,529
Schlumberger Ltd.                             2,370,713         99,783,310
Smith International, Inc.(1)                    140,000          4,566,800
Transocean Sedco Forex, Inc.                     71,442          1,657,454
Weatherford International Ltd.(1)               188,681          7,534,032
- --------------------------------------------------------------------------------
                                                           $   166,765,018
- --------------------------------------------------------------------------------
Food and Drug Retailing -- 2.0%
- --------------------------------------------------------------------------------
Albertson's, Inc.                               820,296    $    18,259,789
Casey's General Stores, Inc.                     91,201          1,113,564
CVS Corp.                                       193,763          4,838,262
Kroger Co. (The)(1)                           1,113,221         17,199,264
Safeway, Inc.(1)                              1,210,097         28,267,866
Sysco Corp.                                   6,819,724        203,159,578
Walgreen Co.                                    631,784         18,441,775
Winn-Dixie Stores, Inc.                         271,444          4,147,664
- --------------------------------------------------------------------------------
                                                           $   295,427,762
- --------------------------------------------------------------------------------

                                       66

SECURITY                                  SHARES           VALUE

- --------------------------------------------------------------------------------
Food Products -- 3.5%
- --------------------------------------------------------------------------------
Archer-Daniels-Midland Co.                      316,652    $     3,926,485
Campbell Soup Co.                             1,243,047         29,174,313
Conagra Inc.                                  1,654,583         41,381,121
Dean Foods Co.(1)                               336,144         12,470,942
Del Monte Foods, Co.(1)                         103,109            793,939
General Mills, Inc.                             253,123         11,884,125
Heinz (H.J.) Co.                                230,876          7,588,894
Hershey Foods Corp.                             243,006         16,388,325
JM Smucker Co.                                   19,342            770,005
Kellogg Co.                                      80,407          2,755,548
Kraft Foods, Inc.                               387,000         15,065,910
McCormick & Co., Inc.                           482,002         11,182,446
Nestle SA                                       200,000         42,363,998
Riviana Foods, Inc.                             250,000          6,755,250
Sara Lee Corp.                                5,587,965        125,785,092
Smithfield Foods, Inc.(1)                     4,207,530         83,477,395
Tyson Foods, Inc.                               405,548          4,550,249
Unilever ADR                                  1,100,000         67,881,000
Wrigley (Wm.) Jr. Company Class A               444,868         24,414,356
- --------------------------------------------------------------------------------
                                                           $   508,609,393
- --------------------------------------------------------------------------------
Gas Utilities -- 0.5%
- --------------------------------------------------------------------------------
Kinder Morgan, Inc.                           1,788,072    $    75,581,803
- --------------------------------------------------------------------------------
                                                           $    75,581,803
- --------------------------------------------------------------------------------
Health Care Equipment and Supplies -- 1.7%
- --------------------------------------------------------------------------------
Advanced Medical Optics                           7,631    $        91,343
Bausch & Lomb, Inc.                             145,054          5,221,944
Baxter International, Inc.                    3,059,912         85,677,536
Becton & Dickinson and Co.                       89,913          2,759,430
Biomet, Inc.                                    411,340         11,789,004
Boston Scientific Corporation(1)                540,985         23,002,682
Dentsply International, Inc.                     11,325            421,290
Edwards Lifesciences Corp.(1)                    29,878            760,993
Guidant Corp.(1)                                 54,616          1,684,904
Hillenbrand Industries, Inc.                    647,179         31,265,217
Lumenis Ltd.(1)                                 112,000            224,000
Medtronic, Inc.                               1,692,376         77,172,346
St. Jude Medical, Inc.(1)                        10,014            397,756
Steris Corp.(1)                                  36,246            878,966
VISX, Inc.(1)                                    50,000            479,000


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       67

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2002

PORTFOLIO OF INVESTMENTS CONT'D



SECURITY                                  SHARES           VALUE

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

Health Care Equipment and Supplies (continued)
- --------------------------------------------------------------------------------
Zimmer Holdings, Inc.(1)                        244,725    $    10,160,982
- --------------------------------------------------------------------------------
                                                           $   251,987,393
- --------------------------------------------------------------------------------
Health Care Providers and Services -- 2.2%
- --------------------------------------------------------------------------------
AmerisourceBergen Corp.                          30,800    $     1,672,748
Andrx Group(1)                                  393,772          5,776,635
Beverly Enterprises, Inc.(1)                    357,143          1,017,858
Cardinal Health, Inc.                         1,883,537        111,486,555
Caremark Rx, Inc.(1)                             17,696            287,560
Cigna Corp.                                      11,836            486,696
HCA Inc.                                        253,484         10,519,586
Health Management Associates, Inc.,
Class A                                       1,536,833         27,509,311
HealthSouth Corp.(1)                            319,506          1,341,925
IDX Systems Corp.(1)                             60,000          1,021,800
IMS Health, Inc.                                498,012          7,968,192
McKesson HBOC, Inc.                              49,513          1,338,336
Parexel International Corp.(1)                   35,000            384,650
Quest Diagnostics, Inc.(1)                      231,250         13,158,125
Quintiles Transnational Corp.(1)                343,408          4,155,237
Renal Care Group, Inc.(1)                       371,007         11,738,661
Schein (Henry), Corp.(1)                      1,272,548         57,264,660
Service Corp. International(1)                  145,389            482,691
Stewart Enterprises, Inc.(1)                    114,000            635,094
Sunrise Assisted Living, Inc.(1)                144,000          3,584,160
Tenet Healthcare Corp.(1)                         3,961             64,960
UnitedHealth Group, Inc.                        305,124         25,477,854
Ventiv Health, Inc.(1)                          160,833            326,652
Wellpoint Health Networks(1)                    504,000         35,864,640
- --------------------------------------------------------------------------------
                                                           $   323,564,586
- --------------------------------------------------------------------------------
Hotels, Restaurants and Leisure -- 1.5%
- --------------------------------------------------------------------------------
Brinker International, Inc.(1)                  582,237    $    18,777,143
Carnival Corporation                            554,748         13,840,963
CBRL Group, Inc.                                 62,047          1,869,476
Evans (Bob) Farms, Inc.                          51,662          1,206,308
Gaylord Entertainment Co.(1)                    428,482          8,826,729
International Game Technology(1)                100,000          7,592,000
International Speedway Corporation              118,344          4,413,048
Jack in the Box, Inc.(1)                        500,000          8,645,000
Lone Star Steakhouse & Saloon, Inc.             145,981          2,823,273

                                       68

SECURITY                                  SHARES           VALUE

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

Hotels, Restaurants and Leisure (continued)
- --------------------------------------------------------------------------------
Marriott International, Inc.                    332,517    $    10,929,834
McDonald's Corp.                              1,373,682         22,088,807
MGM Grand, Inc.(1)                               94,445          3,113,852
Outback Steakhouse, Inc.                      1,610,923         55,480,188
Outback Steakhouse, Inc.(2)(3)                   31,784          1,093,683
Papa John's International, Inc.(1)              199,760          5,569,309
Royal Caribbean Cruises Ltd.                    500,000          8,350,000
Sonic Corp.(1)                                  106,510          2,182,390
Starbucks Corp.(1)                            1,330,334         27,112,207
Yum! Brands, Inc.(1)                            436,380         10,569,124
- --------------------------------------------------------------------------------
                                                           $   214,483,334
- --------------------------------------------------------------------------------
Household Durables -- 0.6%
- --------------------------------------------------------------------------------
Blyth Industries, Inc.                        1,042,766    $    27,904,418
Department 56, Inc.(1)                          255,162          3,291,590
Fortune Brands Inc.                             142,143          6,611,071
Helen of Troy Ltd.(1)                            20,000            232,800
Interface, Inc. Class B(2)                      171,613            526,852
Interface, Inc. Class A                          19,538             59,982
Leggett & Platt, Inc.                         1,432,606         32,147,679
Maytag Corp.                                     27,073            771,581
Newell Rubbermaid, Inc.                         402,694         12,213,709
Snap-On, Inc.                                    51,429          1,445,669
- --------------------------------------------------------------------------------
                                                           $    85,205,351
- --------------------------------------------------------------------------------
Household Products -- 1.8%
- --------------------------------------------------------------------------------
Clorox Co. (The)                                 53,688    $     2,214,630
Colgate-Palmolive Co.                           563,176         29,527,318
Kimberly-Clark Corp.                          1,920,274         91,155,407
Procter & Gamble Co.                          1,680,808        144,448,640
- --------------------------------------------------------------------------------
                                                           $   267,345,995
- --------------------------------------------------------------------------------
Industrial Conglomerates -- 1.5%
- --------------------------------------------------------------------------------
3M Co.                                          223,875    $    27,603,788
General Electric Co.                          6,597,241        160,642,818
Teleflex, Inc.                                   47,559          2,039,806
Tyco International Ltd.                       1,191,481         20,350,495
- --------------------------------------------------------------------------------
                                                           $   210,636,907
- --------------------------------------------------------------------------------
Insurance -- 6.9%
- --------------------------------------------------------------------------------
21st Century Insurance Group                     70,700    $       885,164


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       69

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2002

PORTFOLIO OF INVESTMENTS CONT'D



SECURITY                                  SHARES           VALUE

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

Insurance (continued)
- --------------------------------------------------------------------------------
Aegon N.V. ADR                                5,048,336    $    64,770,151
AFLAC Corp.                                   1,292,702         38,936,184
Allmerica Financial Corp.(1)                      1,500             15,150
Allstate Corp. (The)                             79,875          2,954,576
American International Group, Inc.            5,394,313        312,061,007
AON Corp.                                       908,574         17,162,963
Berkshire Hathaway, Inc., Class A(1)                386         28,081,500
Berkshire Hathaway, Inc., Class B(1)             39,680         96,144,640
Chubb Corporation                               104,951          5,478,442
Commerce Group, Inc.                            120,000          4,498,800
Delphi Financial Group Inc.                       6,448            244,766
Gallagher (Arthur J.) and Co.                 1,028,843         30,227,407
Hartford Financial Services Group, Inc.          36,048          1,637,661
Jefferson-Pilot Corp.                           190,173          7,247,493
Kansas City Life Insurance Co.                   70,800          2,683,320
Lincoln National Corp.                           52,903          1,670,677
Manulife Financial Corp.(1)                      74,958          1,627,338
Marsh & McLennan Cos., Inc.                   4,128,592        190,782,236
Mercury General Corp.                             2,000             75,160
MetLife, Inc.                                 1,969,700         53,260,688
MGIC Investment Corp.                            85,000          3,510,500
Old Republic International Corp.                 72,603          2,032,884
Progressive Corp.                             1,905,100         94,550,113
Radian Group, Inc.                               30,800          1,144,220
Safeco Corp.                                     17,439            604,610
St. Paul Companies, Inc. (The)                  323,841         11,026,786
Torchmark Corp.                                 289,585         10,578,540
Travelers Property Casualty - Class A(1)        173,919          2,547,913
Travelers Property Casualty - Class B(1)        357,326          5,234,826
UICI(1)                                          75,030          1,166,717
UnumProvident Corp.                              52,000            912,080
XL Capital Ltd., Class A                         79,232          6,120,672
- --------------------------------------------------------------------------------
                                                           $   999,875,184
- --------------------------------------------------------------------------------
Internet and Catalog Retail -- 0.0%
- --------------------------------------------------------------------------------
eBay, Inc.(1)                                    34,268    $     2,324,056
School Specialty Corp.(1)                        49,197            982,956
- --------------------------------------------------------------------------------
                                                           $     3,307,012
- --------------------------------------------------------------------------------

                                       70

SECURITY                                  SHARES           VALUE

- --------------------------------------------------------------------------------
Internet Software and Services -- 0.0%
- --------------------------------------------------------------------------------
Retek, Inc.(1)                                  465,615    $     1,266,473
- --------------------------------------------------------------------------------
                                                           $     1,266,473
- --------------------------------------------------------------------------------
IT Consulting and Services -- 0.9%
- --------------------------------------------------------------------------------
Accenture Ltd.(1)                             3,638,000    $    65,447,620
Acxiom Corp.(1)                                 579,019          8,905,312
Acxiom Corp.(1)(2)(3)                            68,785          1,056,326
Affiliated Computer Services(1)                 200,654         10,564,433
Computer Sciences Corp.(1)                      390,302         13,445,904
Electronic Data Systems Corp.                   157,712          2,906,632
Gartner Group, Inc., Class A(1)                   4,811             44,261
Gartner Group, Inc., Class B(1)                  92,416            873,331
Keane, Inc.(1)                                  119,224          1,071,824
Perot Systems Corp.(1)                          747,730          8,015,666
Safeguard Scientifics, Inc.(1)                   26,579             36,147
SunGard Data Systems, Inc.(1)                   867,786         20,445,038
Synavant, Inc.(1)                                13,700             12,741
- --------------------------------------------------------------------------------
                                                           $   132,825,235
- --------------------------------------------------------------------------------
Leisure Equipment and Products -- 0.1%
- --------------------------------------------------------------------------------
Eastman Kodak Co.                               156,267    $     5,475,596
Mattel, Inc.                                     19,627            375,857
- --------------------------------------------------------------------------------
                                                           $     5,851,453
- --------------------------------------------------------------------------------
Machinery -- 2.9%
- --------------------------------------------------------------------------------
Caterpillar, Inc.                                23,255    $     1,063,219
Danaher Corporation                           1,915,985        125,880,215
Deere & Co.                                   3,450,000        158,182,500
Dionex Corp.(1)                                 501,890         14,891,076
Donaldson Company, Inc.                          40,220          1,447,920
Dover Corp.                                     610,289         17,796,027
Illinois Tool Works, Inc.                     1,138,513         73,843,953
ITT Industries, Inc.                              4,214            255,748
Nordson Corporation                             163,978          4,071,574
Parker-Hannifin Corporation                     125,359          5,782,811
SPX Corp.(1)                                     95,724          3,584,864
Tecumseh Products Co., Class A                  156,420          6,902,815
Wabtec                                          232,061          3,258,136
- --------------------------------------------------------------------------------
                                                           $   416,960,858
- --------------------------------------------------------------------------------


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       71

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2002

PORTFOLIO OF INVESTMENTS CONT'D



SECURITY                                  SHARES           VALUE

- --------------------------------------------------------------------------------
Media -- 6.9%
- --------------------------------------------------------------------------------
ADVO, Inc.(1)                                   580,339    $    19,052,529
AOL Time Warner, Inc.(1)                      1,400,796         18,350,428
Belo (A.H.) Corp.                               542,924         11,575,140
Cablevision Systems Corp.(1)                    207,410          3,472,043
Catalina Marketing Corp.(1)                      89,203          1,650,256
Clear Channel Communications, Inc.(1)           448,274         16,716,137
Comcast Corp. Class A(1)                      1,965,628         46,329,852
Comcast Corp. Class A Special(1)              1,042,262         23,544,699
Cox Communications, Inc., Class A(1)            352,265         10,004,326
Disney (Walt) Company                         5,039,433         82,193,152
EchoStar Communications, Class A(1)              35,150            782,439
Entercom Communications Corp.(1)                 20,000            938,400
Entercom Communications Corp.(1)(2)(3)          200,000          9,378,526
Gannett Co., Inc.                             1,208,627         86,779,419
General Motors Corp., H Class(1)                275,262          2,945,303
Havas Advertising, S.A. ADR                   3,142,938         12,477,464
Interpublic Group of Companies., Inc.         2,495,261         35,133,275
Interpublic Group of Companies.,
Inc.(2)(3)                                      100,000          1,405,888
KnightRidder, Inc.                               18,123          1,146,280
Lamar Advertising Co.(1)                        845,318         28,444,951
Liberty Media Corp. Class A(1)                1,225,175         10,953,065
Liberty Media Corp. Class B(1)                   32,876            302,459
MacClatchy Co. (The)                             48,066          2,726,784
McGraw-Hill Companies, Inc. (The)             2,028,164        122,582,232
Meredith Corp.                                  190,000          7,810,900
New York Times Co. (The), Class A               317,259         14,508,254
News Corporation Ltd.                            93,965          2,128,307
Omnicom Group, Inc.                           3,546,255        229,088,073
Publicis Groupe SA                              368,212          7,798,992
Reuters Holdings plc ADR                        270,131          4,646,253
Scripps (The E.W) Company                        25,533          1,964,764
TMP Worldwide, Inc.(1)                          154,426          1,746,558
Tribune Co.                                     654,327         29,745,705
Univision Communications, Inc.(1)               963,184         23,598,008
Viacom, Inc., Class A(1)                         29,774          1,215,077
Viacom, Inc., Class B(1)                      2,637,818        107,517,462
Vivendi Universal S.A. ADR                      490,725          7,885,951
Washington Post Co. (The)                        11,352          8,377,776
Westwood One, Inc.(1)                           122,400          4,572,864
WPP Group plc                                   139,450          1,065,057

                                       72

SECURITY                                  SHARES           VALUE

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

Media (continued)
- --------------------------------------------------------------------------------
WPP Group plc ADR                               188,507    $     7,140,645
- --------------------------------------------------------------------------------
                                                           $ 1,009,695,693
- --------------------------------------------------------------------------------
Metals and Mining -- 0.3%
- --------------------------------------------------------------------------------
Alcoa, Inc.                                   1,406,287    $    32,035,218
Allegheny Technologies, Inc.                     21,408            133,372
Nucor Corp.                                     239,966          9,910,596
Phelps Dodge Corp.(1)                            18,854            596,729
Steel Dynamics, Inc.(1)                         311,800          3,750,954
Worthington Industries, Inc.                    147,466          2,247,382
- --------------------------------------------------------------------------------
                                                           $    48,674,251
- --------------------------------------------------------------------------------
Multiline Retail -- 3.0%
- --------------------------------------------------------------------------------
99 Cents Only Stores(1)                       1,142,232    $    30,680,352
Costco Wholesale Corp.(1)                        77,258          2,167,859
Dollar General Corp.                            249,983          2,987,297
Dollar Tree Stores, Inc.(1)                   1,024,932         25,182,579
Dollar Tree Stores, Inc.(1)(2)(3)                30,000            736,824
Dollar Tree Stores, Inc.(1)(2)(3)                 5,000            122,778
Family Dollar Stores, Inc.                    2,618,411         81,720,607
Kohls Corp.(1)                                   49,500          2,769,525
May Department Stores Co. (The)                 596,760         13,713,545
Neiman Marcus Group, Inc. (The)(1)               27,117            741,108
Nordstrom, Inc.                                  65,692          1,246,177
Penney (J.C.) Company, Inc.                     539,766         12,420,016
Sears, Roebuck & Co.                             15,750            377,213
Target Corp.                                  2,824,259         84,727,770
Wal-Mart Stores, Inc.                         3,579,444        180,797,716
- --------------------------------------------------------------------------------
                                                           $   440,391,366
- --------------------------------------------------------------------------------
Multi-Utilities and Unregulated Power -- 0.0%
- --------------------------------------------------------------------------------
AES Corporation(1)                               49,542    $       149,617
Duke Energy Corp.                                45,234            883,872
Dynegy, Inc.                                     63,525             74,960
El Paso Corp.                                   175,909          1,224,327
Enron Corp.(1)(2)                                17,000              1,054
National Fuel Gas Co.                             4,000             82,920
Williams Companies. Inc. (The)                  222,833            601,649
- --------------------------------------------------------------------------------
                                                           $     3,018,399
- --------------------------------------------------------------------------------


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       73

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2002

PORTFOLIO OF INVESTMENTS CONT'D



SECURITY                                  SHARES           VALUE

- --------------------------------------------------------------------------------
Office Electronics -- 0.0%
- --------------------------------------------------------------------------------
Ikon Office Solutions, Inc.                      99,415    $       710,817
Xerox Corp.(1)                                   20,000            161,000
Zebra Technologies Corp., Class A(1)              6,000            343,800
- --------------------------------------------------------------------------------
                                                           $     1,215,617
- --------------------------------------------------------------------------------
Oil and Gas -- 4.4%
- --------------------------------------------------------------------------------
Anadarko Petroleum Corp.                      2,591,941    $   124,153,974
Apache Corporation                              986,372         56,213,340
Ashland, Inc.                                   115,544          3,296,470
BP plc ADR                                    3,190,393        129,689,475
Burlington Resources, Inc.                      930,802         39,698,705
ChevronTexaco Corporation                       805,697         53,562,737
ConocoPhillips                                  386,960         18,724,994
Devon Energy Corp.                              724,853         33,270,753
Exxon Mobil Corp.                             4,388,503        153,334,295
Kerr - McGee Corp.                              267,327         11,842,586
Marathon Oil Corp.                              350,450          7,461,081
Murphy Oil Corporation                           59,400          2,545,290
Newfield Exploration Company(1)                  60,000          2,163,000
Ocean Energy Inc.                               200,000          3,994,000
Royal Dutch Petroleum Co.                        84,624          3,725,148
Syntroleum Corp.(1)                               2,735              4,732
Valero Energy Corp.                              51,510          1,902,779
- --------------------------------------------------------------------------------
                                                           $   645,583,359
- --------------------------------------------------------------------------------
Paper and Forest Products -- 0.2%
- --------------------------------------------------------------------------------
Georgia-Pacific Corp.                           647,827    $    10,468,884
International Paper Co.                         219,061          7,660,563
Louisiana-Pacific Corp.(1)                       70,750            570,245
MeadWestvaco Corp.                               84,358          2,084,486
Weyerhaeuser Co.                                119,608          5,885,910
- --------------------------------------------------------------------------------
                                                           $    26,670,088
- --------------------------------------------------------------------------------
Personal Products -- 1.1%
- --------------------------------------------------------------------------------
Avon Products, Inc.                             134,700    $     7,256,289
Gillette Company                              2,998,197         91,025,261
Lauder (Estee) Companies, Inc.                2,092,312         55,237,037
Water Pik Technologies(1)                         2,141             15,736
- --------------------------------------------------------------------------------
                                                           $   153,534,323
- --------------------------------------------------------------------------------

                                       74

SECURITY                                  SHARES           VALUE

- --------------------------------------------------------------------------------
Pharmaceuticals -- 6.6%
- --------------------------------------------------------------------------------
Abbott Laboratories                           2,268,381    $    90,735,240
Allergan, Inc.                                   52,340          3,015,831
Bristol-Myers Squibb Company                  2,879,723         66,665,587
Elan Corp., PLC ADR(1)                           31,838             78,321
Forest Laboratories, Inc.(1)                    328,400         32,255,448
GlaxoSmithKline plc                             503,923         18,876,956
Johnson & Johnson                             2,920,807        156,876,544
King Pharmaceuticals, Inc.(1)                 2,085,117         35,843,161
Lilly (Eli) & Co.                             2,130,682        135,298,307
Merck & Co., Inc.                             1,585,166         89,736,247
Mylan Laboratories, Inc.                          3,037            105,991
Novo Nordisk ADR                                292,277          8,446,805
Pfizer, Inc.                                  5,629,045        172,079,906
Pharmacia Corp.                                 540,149         22,578,228
Schering AG ADR                                  25,000          1,072,500
Schering-Plough Corp.                         1,855,738         41,197,384
Sepracor, Inc.(1)                                 4,000             38,680
Teva Pharmaceutical Industries Ltd. ADR         600,000         23,166,000
Watson Pharmaceuticals, Inc.(1)               1,190,893         33,666,545
Wyeth Corp.                                     718,378         26,867,337
- --------------------------------------------------------------------------------
                                                           $   958,601,018
- --------------------------------------------------------------------------------
Real Estate -- 0.2%
- --------------------------------------------------------------------------------
AvalonBay Communities, Inc.                      55,000    $     2,152,700
Catellus Development Corp.(1)                   415,722          8,252,082
Equity Office Properties Trust                    2,812             70,244
Jones Lang Lasalle, Inc.(1)                     154,567          2,377,240
Plum Creek Timber Co., Inc.                     415,793          9,812,715
Trammell Crow Co.(1)                            861,878          7,756,902
- --------------------------------------------------------------------------------
                                                           $    30,421,883
- --------------------------------------------------------------------------------
Road and Rail -- 0.2%
- --------------------------------------------------------------------------------
ANC Rental Corporation(1)                       497,025    $        24,851
Burlington Northern Santa Fe Corp.              214,841          5,588,014
CSX Corporation                                  46,652          1,320,718
Florida East Coast Industries, Inc.             122,888          2,851,002
Heartland Express, Inc.(1)                      283,930          6,505,120
Heartland Express, Inc.(1)(2)(3)                435,436          9,961,310
Kansas City Southern Industries, Inc.(1)         15,215            182,580
Norfolk Southern Corp.                            3,090             61,769


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       75

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2002

PORTFOLIO OF INVESTMENTS CONT'D



SECURITY                                  SHARES           VALUE

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

Road and Rail (continued)
- --------------------------------------------------------------------------------
Union Pacific Corp.                              92,156    $     5,517,380
- --------------------------------------------------------------------------------
                                                           $    32,012,744
- --------------------------------------------------------------------------------
Semiconductor Equipment and Products -- 1.4%
- --------------------------------------------------------------------------------
Agere Systems, Inc.(1)                            7,560    $        10,886
Agere Systems, Inc., Class B(1)                 188,938            264,513
Altera Corp.(1)                                  80,516            992,762
Analog Devices, Inc.(1)                         740,630         17,678,838
Applied Materials, Inc.(1)                      196,824          2,564,617
Applied Materials, Inc.(1)(2)(3)                215,968          2,809,842
Broadcom Corp.(1)                               234,000          3,524,040
Conexant Systems, Inc.(1)                       134,174            216,020
Cypress Semiconductor Corporation(1)            152,742            873,684
Intel Corp.                                   5,993,950         93,325,802
Intel Corp.(2)(3)                               250,000          3,891,040
Intel Corp.(2)(3)                               250,000          3,889,094
Intel Corp.(2)(3)                               500,000          7,775,269
Intel Corp.(2)(3)                               375,000          5,829,992
KLA-Tencor Corp.(1)                              94,066          3,327,114
KLA-Tencor Corp.(1)(2)(3)                        35,000          1,237,228
Lam Research Corp.(1)                            44,051            475,751
Linear Technologies Corp.                        87,760          2,257,187
LSI Logic Corporation(1)                        132,810            766,314
Maxim Integrated Products Co.                   274,351          9,064,557
Mykrolis Corp.(1)                                68,655            501,182
Skyworks Solutions, Inc.(1)                      98,686            850,673
Teradyne, Inc.(1)                                27,996            364,228
Texas Instruments, Inc.                       2,589,577         38,869,551
Xilinx, Inc.(1)                                  68,518          1,411,471
- --------------------------------------------------------------------------------
                                                           $   202,771,655
- --------------------------------------------------------------------------------
Software -- 2.4%
- --------------------------------------------------------------------------------
Adobe Systems, Inc.                             231,936    $     5,752,245
Ascential Software Corp.(1)                       6,127             14,705
BMC Software, Inc.(1)                            27,000            461,970
Cadence Design Systems, Inc.(1)                 900,000         10,611,000
Check Point Software Technologies
Ltd.(1)                                         143,568          1,862,077
Cognos, Inc.(1)                                  77,000          1,805,650
Computer Associates International, Inc.          32,395            437,333
Compuware Corp.(1)                              153,744            737,971
Edwards (J.D.) & Co.(1)                         891,844         10,060,000

                                       76

SECURITY                                  SHARES           VALUE

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

Software (continued)
- --------------------------------------------------------------------------------
Fair, Isaac and Co., Inc.                       744,545    $    31,792,072
Henry (Jack) & Associates                       201,006          2,420,112
I2 Technologies, Inc.(1)                        233,752            268,815
Intuit, Inc.(1)                                 956,635         44,885,314
Microsoft Corp.(1)                            3,703,047        191,447,530
National Instruments Corp.(1)                   466,603         15,159,931
Oracle Corp.(1)                                 737,178          7,961,522
Parametric Technology Corp.(1)                   94,600            238,392
PeopleSoft, Inc.(1)                             384,478          7,035,947
Reynolds & Reynolds, Co.                        451,043         11,488,065
Siebel Systems, Inc.(1)                       1,216,472          9,001,893
VERITAS Software Corp.(1)                        43,942            686,374
Wind River Systems, Inc.(1)                     111,410            456,781
- --------------------------------------------------------------------------------
                                                           $   354,585,699
- --------------------------------------------------------------------------------
Specialty Retail -- 2.8%
- --------------------------------------------------------------------------------
Abercrombie & Fitch Co.(1)                       10,900    $       223,014
AutoNation, Inc.(1)                           3,829,750         48,101,660
Best Buy Co., Inc.(1)                           113,610          2,743,682
Burlington Coat Factory Warehouse Corp.         628,228         11,276,693
Carmax, Inc.(1)                                  67,797          1,212,210
Circuit City Stores, Inc.                       216,000          1,602,720
Gap, Inc. (The)                                  21,812            338,522
Home Depot, Inc. (The)                        6,702,847        160,600,214
Limited Brands, Inc.                            847,878         11,810,941
Lowe's Companies                              2,379,050         89,214,375
Office Depot, Inc.(1)                           245,021          3,616,510
OfficeMax, Inc.(1)                              912,117          4,560,585
Payless Shoesource, Inc.(1)                       7,700            396,319
Pep Boys - Manny, Moe & Jack (The)               83,415            967,614
Pier 1 Imports, Inc.                            300,000          5,679,000
RadioShack Corp.                                677,904         12,703,921
Sherwin-Williams Co. (The)                       80,069          2,261,949
Staples, Inc.(1)                                 92,500          1,692,750
Tiffany & Co.                                    88,000          2,104,080
TJX Companies, Inc. (The)                     2,000,000         39,040,000
Too, Inc.(1)                                     38,284            900,440
United Rentals, Inc.(1)                         401,179          4,316,686
- --------------------------------------------------------------------------------
                                                           $   405,363,885
- --------------------------------------------------------------------------------


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       77

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2002

PORTFOLIO OF INVESTMENTS CONT'D



SECURITY                                  SHARES           VALUE

- --------------------------------------------------------------------------------
Textiles, Apparel and Luxury Goods -- 0.1%
- --------------------------------------------------------------------------------
Coach, Inc.(1)                                  182,860    $     6,019,751
Nike Inc., Class B                               78,316          3,482,713
Unifi, Inc.(1)                                   42,921            225,335
- --------------------------------------------------------------------------------
                                                           $     9,727,799
- --------------------------------------------------------------------------------
Tobacco -- 0.1%
- --------------------------------------------------------------------------------
Philip Morris Companies, Inc.                   495,730    $    20,091,937
UST, Inc.                                           439             14,676
- --------------------------------------------------------------------------------
                                                           $    20,106,613
- --------------------------------------------------------------------------------
Trading Companies and Distributors -- 0.0%
- --------------------------------------------------------------------------------
MSC Industrial Direct Co.(1)                      5,000    $        88,750
- --------------------------------------------------------------------------------
                                                           $        88,750
- --------------------------------------------------------------------------------
Water Utilities -- 0.0%
- --------------------------------------------------------------------------------
American Waterworks Co.                          76,039    $     3,458,254
- --------------------------------------------------------------------------------
                                                           $     3,458,254
- --------------------------------------------------------------------------------
Wireless Telecommunication Services -- 0.1%
- --------------------------------------------------------------------------------
AT&T Wireless Services, Inc.(1)               1,502,536    $     8,489,328
Nextel Communications, Inc., Class A(1)          73,122            844,559
Sprint Corp. - PCS Group(1)                      19,754             86,523
Telephone and Data Systems, Inc.                 46,394          2,181,446
Vodafone Group plc ADR                           50,617            917,180
- --------------------------------------------------------------------------------
                                                           $    12,519,036
- --------------------------------------------------------------------------------
Total Common Stocks
   (identified cost $14,682,605,092)                       $14,411,340,749
- --------------------------------------------------------------------------------


CONVERTIBLE PREFERRED STOCKS -- 0.0%

                                       78

SECURITY                                  SHARES           VALUE

- --------------------------------------------------------------------------------
Multi-Utilities and Unregulated Power -- 0.0%
- --------------------------------------------------------------------------------
Enron Corp.(1)(2)                                11,050    $        18,706
- --------------------------------------------------------------------------------
                                                           $        18,706
- --------------------------------------------------------------------------------
Total Convertible Preferred Stocks
   (identified cost $4,500,777)                            $        18,706
- --------------------------------------------------------------------------------


PREFERRED STOCKS -- 0.0%


SECURITY                                  SHARES           VALUE

- --------------------------------------------------------------------------------
Banks -- 0.0%
- --------------------------------------------------------------------------------
Wachovia Corp. (Dividend Equalization
Preferred Shares)(1)(2)                         166,518    $        20,815
- --------------------------------------------------------------------------------
                                                           $        20,815
- --------------------------------------------------------------------------------
Total Preferred Stocks
   (identified cost $39,407)                               $        20,815
- --------------------------------------------------------------------------------


RIGHTS -- 0.0%


SECURITY                                  SHARES           VALUE

- --------------------------------------------------------------------------------
Banks -- 0.0%
- --------------------------------------------------------------------------------
Bank United Corp. (Litigation Contingent
Payment Rights)(1)                              102,072    $        10,207
- --------------------------------------------------------------------------------
                                                           $        10,207
- --------------------------------------------------------------------------------
Computers and Business Equipment -- 0.0%
- --------------------------------------------------------------------------------
Seagate Technology, Inc. (Tax
Refund Rights)(1)(2)                            197,392    $             0
- --------------------------------------------------------------------------------
                                                           $             0
- --------------------------------------------------------------------------------
Diversified Telecommunication Services -- 0.0%
- --------------------------------------------------------------------------------
McLeodUSA (Escrow Rights)(1)(2)               1,592,200    $             0
- --------------------------------------------------------------------------------
                                                           $             0
- --------------------------------------------------------------------------------
Total Rights
   (identified cost $50,596)                               $        10,207
- --------------------------------------------------------------------------------


COMMERCIAL PAPER -- 0.9%

                                       79

                                          PRINCIPAL
                                          AMOUNT
SECURITY                                  (000'S OMITTED)  VALUE

- --------------------------------------------------------------------------------
American Express Credit Corp., 1.28%,
1/6/03                                     $     20,000    $    19,996,444
Cortez Capital Corp., 1.36%, 1/15/03             29,000         28,984,662
G. E. Capital Corp., 1.25%, 1/2/03               12,276         12,275,574
Old Line Funding Corp., 1.36%, 1/17/03           27,603         27,586,316
Transamerica Finance Corp., 1.35%,
1/8/03                                           25,000         24,993,438


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       80

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2002

PORTFOLIO OF INVESTMENTS CONT'D



                                          PRINCIPAL
                                          AMOUNT
SECURITY                                  (000'S OMITTED)  VALUE

- --------------------------------------------------------------------------------
Trident Cptl Fnce Inc., 1.36%, 1/16/03           18,933    $    18,922,271
- --------------------------------------------------------------------------------
Total Commercial Paper
   (at amortized cost, $132,758,705)                       $   132,758,705
- --------------------------------------------------------------------------------
Total Investments -- 99.8%
   (identified cost $14,819,954,577)                       $14,544,149,182
- --------------------------------------------------------------------------------


SECURITIES SOLD SHORT -- -0.3%



SECURITY                                  SHARES           VALUE

- --------------------------------------------------------------------------------
Kinder Morgan, Inc.                           1,000,000    $   (42,270,000)
- --------------------------------------------------------------------------------
Total Securities Sold Short
   (proceeds $42,473,701)                                  $   (42,270,000)
- --------------------------------------------------------------------------------
Other Assets, Less Liabilities
   excluding securities sold short -- 0.5%                 $    69,642,406
- --------------------------------------------------------------------------------
Net Assets -- 100.0%                                       $14,571,521,588
- --------------------------------------------------------------------------------


ADR - American Depositary Receipt

(1)  Non-income producing security.
(2)  Security valued at fair value using methods  determined in good faith by or
     at the direction of the Trustees.
(3)  Security  restricted  from resale for a period not exceeding two years.  At
     December 31, 2002,  the value of these  securities  totaled  $59,686,866 or
     0.4% of net assets.

                        SEE NOTES TO FINANCIAL STATEMENTS

                                       81

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2002

FINANCIAL STATEMENTS

STATEMENT OF ASSETS AND LIABILITIES



AS OF DECEMBER 31, 2002

Assets
- ---------------------------------------------------------
Investments, at value
   (identified cost, $14,819,954,577)     $14,544,149,182
Cash                                               93,887
Deposits with brokers for securities
   sold short                                  42,473,701
Receivable for investments sold                 4,812,234
Dividends and interest receivable              22,219,628
Tax reclaim receivable                            426,060
Other assets                                       47,529
- ---------------------------------------------------------
TOTAL ASSETS                              $14,614,222,221
- ---------------------------------------------------------

Liabilities
- ---------------------------------------------------------
Securities sold short, at value
   (proceeds received $42,473,701)        $    42,270,000
Payable for dividends on securities sold
   short                                          250,000
Payable to affiliate for Trustees' fees             7,500
Accrued expenses                                  173,133
- ---------------------------------------------------------
TOTAL LIABILITIES                         $    42,700,633
- ---------------------------------------------------------
NET ASSETS APPLICABLE TO INVESTORS'
   INTEREST IN PORTFOLIO                  $14,571,521,588
- ---------------------------------------------------------

Sources of Net Assets
- ---------------------------------------------------------
Net proceeds from capital contributions
   and withdrawals                        $14,847,095,575
Net unrealized depreciation (computed on
   the basis of identified cost)             (275,573,987)
- ---------------------------------------------------------
TOTAL                                     $14,571,521,588
- ---------------------------------------------------------

                                       82

STATEMENT OF OPERATIONS



FOR THE YEAR ENDED
DECEMBER 31, 2002

Investment Income
- ---------------------------------------------------------
Dividends (net of foreign taxes,
   $2,032,262)                            $   207,295,027
Interest                                        5,997,055
- ---------------------------------------------------------
TOTAL INVESTMENT INCOME                   $   213,292,082
- ---------------------------------------------------------

Expenses
- ---------------------------------------------------------
Investment adviser fee                    $    71,564,552
Trustees' fees and expenses                        29,796
Custodian fee                                   1,992,078
Dividends on securities sold short                250,000
Legal and accounting services                      95,485
Miscellaneous                                     210,130
- ---------------------------------------------------------
TOTAL EXPENSES                            $    74,142,041
- ---------------------------------------------------------

NET INVESTMENT INCOME                     $   139,150,041
- ---------------------------------------------------------

Realized and Unrealized Gain (Loss)
- ---------------------------------------------------------
Net realized gain (loss) --
   Investment transactions (identified
      cost basis)                         $  (459,951,418)
   Foreign currency transactions                  (45,422)
- ---------------------------------------------------------
NET REALIZED LOSS                         $  (459,996,840)
- ---------------------------------------------------------
Change in unrealized appreciation
   (depreciation) --
   Investments (identified cost basis)    $(3,312,778,452)
   Securities sold short                          203,701
   Foreign currency                                27,187
- ---------------------------------------------------------
NET CHANGE IN UNREALIZED APPRECIATION
   (DEPRECIATION)                         $(3,312,547,564)
- ---------------------------------------------------------

NET REALIZED AND UNREALIZED LOSS          $(3,772,544,404)
- ---------------------------------------------------------

NET DECREASE IN NET ASSETS FROM
   OPERATIONS                             $(3,633,394,363)
- ---------------------------------------------------------


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       83

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2002

FINANCIAL STATEMENTS CONT'D

STATEMENTS OF CHANGES IN NET ASSETS



INCREASE (DECREASE)                       YEAR ENDED         YEAR ENDED
IN NET ASSETS                             DECEMBER 31, 2002  DECEMBER 31, 2001

- --------------------------------------------------------------------------------
From operations --
   Net investment income                  $     139,150,041  $    113,393,699
   Net realized loss                           (459,996,840)     (360,120,300)
   Net change in unrealized appreciation
      (depreciation)                         (3,312,547,564)   (1,605,211,090)
- --------------------------------------------------------------------------------
NET DECREASE IN NET ASSETS FROM
   OPERATIONS                             $  (3,633,394,363) $ (1,851,937,691)
- --------------------------------------------------------------------------------
Capital transactions --
   Contributions                          $   2,786,165,872  $  3,921,075,957
   Withdrawals                               (2,917,114,901)   (2,118,342,171)
- --------------------------------------------------------------------------------
NET INCREASE (DECREASE) IN NET ASSETS
   FROM CAPITAL TRANSACTIONS              $    (130,949,029) $   1,802,733,786
- --------------------------------------------------------------------------------

NET DECREASE IN NET ASSETS                $  (3,764,343,392) $    (49,203,905)
- --------------------------------------------------------------------------------

Net Assets
- --------------------------------------------------------------------------------
At beginning of year                      $  18,335,864,980  $  18,385,068,885
- --------------------------------------------------------------------------------
AT END OF YEAR                            $  14,571,521,588  $  18,335,864,980
- --------------------------------------------------------------------------------


                        SEE NOTES TO FINANCIAL STATEMENTS

                                       84

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2002

FINANCIAL STATEMENTS CONT'D

SUPPLEMENTARY DATA



                                            YEAR ENDED DECEMBER 31,
                               2002        2001        2000        1999
- --------------------------------------------------------------------------------
Ratios/Supplemental Data
- --------------------------------------------------------------------------------
Ratios (As a percentage
 of average daily net
 assets):
  Expenses                    0.45%        0.45%        0.45%        0.46%
  Net investment income       0.85%        0.64%        0.67%        0.72%
Portfolio Turnover              23%          18%          13%          11%
- --------------------------------------------------------------------------------
TOTAL RETURN(3)            (19.52)%      (9.67)%         --          --
- --------------------------------------------------------------------------------
NET ASSETS, END OF
 YEAR (000'S
 OMITTED)              $14,571,522  $18,335,865  $18,385,069  $15,114,649
- --------------------------------------------------------------------------------



                             PERIOD ENDED DECEMBER 31,  YEAR ENDED OCTOBER 31,
                                        1998(1)                  1998
- --------------------------------------------------------------------------------
Ratios/Supplemental Data
- --------------------------------------------------------------------------------
Ratios (As a percentage
 of average daily net
 assets):
  Expenses                                0.48%(2)                 0.50%
  Net investment income                   0.72%(2)                 0.78%
Portfolio Turnover                           3%                      12%
- --------------------------------------------------------------------------------
TOTAL RETURN(3)                             --                       --
- --------------------------------------------------------------------------------
NET ASSETS, END OF
 YEAR (000'S
 OMITTED)                           $8,704,859               $6,985,678
- --------------------------------------------------------------------------------

(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

                                       85

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2002

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 or losses,  and any other  items of income,  gain,
     loss, deduction or credit.

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

D    Put  Options -- Upon the  purchase  of a put option by the  Portfolio,  the
     premium  paid  is  recorded  as  an  investment,  the  value  of  which  is

                                       86

     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 a security short if it owns
     at least an equal  amount of the  security  sold short or another  security
     exchangeable for an equal amount of the security sold short 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.

                                       87

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2002

NOTES TO FINANCIAL STATEMENTS CONT'D

F    Foreign  Currency  Translation -- Investment  valuations,  other assets and
     liabilities  initially  expressed in foreign  currencies are converted each
     business day into U.S. dollars based upon current exchange rates. Purchases
     and sales of foreign  investment  securities  and income and  expenses  are
     converted into U.S.  dollars based upon currency  exchange rates prevailing
     on the respective dates of such transactions. Recognized gains or losses on
     investment transactions attributable to foreign currency exchange rates are
     recorded for financial  statement purposes as net realized gains and losses
     on investments.  That portion of unrealized gains and losses on investments
     that results from  fluctuations in foreign  currency  exchange rates is not
     separately disclosed.

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

H    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
     (Boston  Management),  a wholly-owned  subsidiary of Eaton Vance Management
     (Eaton Vance),  as  compensation  for  management  and investment  advisory
     services rendered to the Portfolio.  Under the advisory  agreement,  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 year ended
     December 31,  2002,  the adviser fee was 0.44% of the  Portfolio's  average
     daily net assets.  Except for Trustees of the Portfolio who are not members
     of Eaton Vance's or Boston Management'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, 2002,
     no significant amounts have been deferred.

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

3    Investment Transactions
- -------------------------------------------
     For the year ended December 31, 2002,  purchases and sales of  investments,
     other  than   short-term   obligations,   aggregated   $3,708,519,991   and
     $3,826,197,983,  respectively. In addition, investments having an aggregate
     market value of  $969,441,055  at dates of withdrawal  were  distributed in
     payment for capital  withdrawals.  During the year ended December 31, 2002,
     investors contributed securities with a value of $1,378,394,239.

                                       88

4    Federal Income Tax Basis of Unrealized Appreciation (Depreciation)
- -------------------------------------------
     The  cost  and  unrealized  appreciation  (depreciation)  in  value  of the
     investments  owned at December 31, 2002 as computed on a federal income tax
     basis, were as follows:



    AGGREGATE COST                            $5,279,824,520
    --------------------------------------------------------
    Gross unrealized appreciation             $9,292,814,140
    Gross unrealized depreciation                (28,489,478)
    --------------------------------------------------------
    NET UNREALIZED APPRECIATION               $9,264,324,662
    --------------------------------------------------------


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, 2002.

                                       89

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2002

NOTES TO FINANCIAL STATEMENTS CONT'D

6    Line of Credit
- -------------------------------------------
     The  Portfolio  participates  with other  portfolios  and funds  managed by
     Boston  Management  and Eaton Vance 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, 2002.

7    Restricted Securities
- -------------------------------------------
     At  December  31,  2002,  the  Portfolio  owned  the  following  securities
     (representing 0.4% 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

- --------------------------------------------------------------------------------
Acxiom Corp.                     12/18/02    68,785  $ 1,000,007  $ 1,056,326
Applied Materials, Inc.          12/18/02   215,968    2,988,826    2,809,842
Dollar Tree Stores, Inc.          3/19/02    30,000    1,001,995      736,824
Dollar Tree Stores, Inc.          5/22/02     5,000      192,081      122,778
Entercom Communications Corp.     5/22/02   200,000   10,415,398    9,378,526
GreenPoint Financial Corp.        3/19/02   100,000    4,536,185    4,516,306
Heartland Express, Inc.          12/18/02   435,436   10,000,005    9,961,310
Intel Corp.                      12/18/02   375,000    6,698,687    5,829,992
Intel Corp.                       10/9/02   500,000    6,600,085    7,775,269
Intel Corp.                       3/19/02   250,000    7,893,143    3,891,040
Intel Corp.                       7/30/02   250,000    4,715,416    3,889,094
Interpublic Group of
 Companies., Inc.                12/18/02   100,000    1,354,965    1,405,888
KLA-Tencor Corp.                  5/22/02    35,000    2,046,381    1,237,228
Morgan Stanley Dean Witter & Co.  7/30/02   150,000    5,926,597    5,982,760
Outback Steakhouse, Inc.          7/30/02    31,784    1,000,011    1,093,683
- --------------------------------------------------------------------------------
                                                      $66,369,782  $59,686,866
- --------------------------------------------------------------------------------

                                       90

TAX-MANAGED GROWTH PORTFOLIO AS OF DECEMBER 31, 2002

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, 2002, 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 four years ended December 31, 2002, the two-month
period ended  December 31, 1998 and for the year 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, 2002 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,  2002,  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 14, 2003

                                       91

BELAIR CAPITAL FUND LLC AS OF DECEMBER 31, 2002

Investment Adviser of
Tax-Managed Growth Portfolio
and Belair Capital Fund LLC

Boston Management and Research
The Eaton Vance Building
255 State Street
Boston, MA 02109

Manager of Belair
Capital Fund LLC

Eaton Vance Management
The Eaton Vance Building
255 State Street
Boston, MA 02109

Manager of Belair
Real Estate Corporation

Boston Management and Research
The Eaton Vance Building
255 State Street
Boston, MA 02109

Custodian and Transfer Agent

Investors Bank & Trust Company
200 Clarendon Street
Boston, MA 02116

Independent Auditors

Deloitte & Touche LLP
200 Berkeley Street
Boston, MA 02116

                                       92

                                   SIGNATURES


Pursuant to the  requirements  of Section 13 of the  Securities  Exchange Act of
1934, as amended, the Registrant has duly caused this report to be signed on its
behalf by the  undersigned,  thereunto duly authorized on the 26th day of March,
2003.


                                BELAIR CAPITAL FUND LLC
                                (Registrant)

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

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


Date:  March 26, 2003           By:     /s/  Thomas E. Faust Jr.
                                        ------------------------------------
                                        Thomas E. Faust Jr.
                                        Chief Executive Officer


Date:  March 26, 2003           By:     /s/  Michelle A. Alexander
                                        ------------------------------------
                                        Michelle A. Alexander
                                        Chief Financial Officer

                                       93

                            CERTIFICATION PURSUANT TO
                                 SECTION 302 OF
                         THE SARBANES-OXLEY ACT OF 2002

I, Thomas E. Faust Jr., certify that:

1. I have reviewed this annual report on Form 10-K of Belair Capital Fund LLC;

2.  Based on my  knowledge,  this  annual  report  does not  contain  any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made,  not  misleading  with  respect to the period  covered by this annual
report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included  in this annual  report,  fairly  present in all  material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this annual report;

4.  The  registrant's  other  certifying  officers  and  I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

a) designed  such  disclosure  controls and  procedures  to ensure that material
information relating to the registrant, including its consolidated subsidiaries,
is made known to us by others  within those  entities,  particularly  during the
period in which this annual report is being prepared;

b) evaluated  the  effectiveness  of the  registrant's  disclosure  controls and
procedures  as of a date  within 90 days prior to the filing date of this annual
report (the  "Evaluation  Date");  and c)  presented  in this annual  report our
conclusions  about the  effectiveness of the disclosure  controls and procedures
based on our evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

a) all significant  deficiencies in the design or operation of internal controls
which  could  adversely  affect the  registrant's  ability  to record,  process,
summarize and report  financial data and have  identified  for the  registrant's
auditors any material weaknesses in internal controls; and

b) any  fraud,  whether  or not  material,  that  involves  management  or other
employees who have a significant role in the registrant's internal controls; and

6. The  registrant's  other  certifying  officers  and I have  indicated in this
annual report whether or not there were significant changes in internal controls
or in other factors that could significantly affect internal controls subsequent
to the date of our most recent evaluation, including any corrective actions with
regard to significant deficiencies and material weaknesses.

Date: March 26, 2003            /s/ Thomas E. Faust Jr.
                                -------------------------------
                                Thomas E. Faust Jr.
                                Chief Executive Officer

                                       94

                            CERTIFICATION PURSUANT TO
                                 SECTION 302 OF
                         THE SARBANES-OXLEY ACT OF 2002

I, Michelle A. Alexander, certify that:

1. I have reviewed this annual report on Form 10-K of Belair Capital Fund LLC;

2.  Based on my  knowledge,  this  annual  report  does not  contain  any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made,  not  misleading  with  respect to the period  covered by this annual
report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included  in this annual  report,  fairly  present in all  material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this annual report;

4.  The  registrant's  other  certifying  officers  and  I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

a) designed  such  disclosure  controls and  procedures  to ensure that material
information relating to the registrant, including its consolidated subsidiaries,
is made known to us by others  within those  entities,  particularly  during the
period in which this annual report is being prepared;

b) evaluated  the  effectiveness  of the  registrant's  disclosure  controls and
procedures  as of a date  within 90 days prior to the filing date of this annual
report (the "Evaluation Date"); and

c) presented in this annual report our conclusions  about the  effectiveness  of
the  disclosure  controls  and  procedures  based  on our  evaluation  as of the
Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

a) all significant  deficiencies in the design or operation of internal controls
which  could  adversely  affect the  registrant's  ability  to record,  process,
summarize and report  financial data and have  identified  for the  registrant's
auditors any material weaknesses in internal controls; and

b) any  fraud,  whether  or not  material,  that  involves  management  or other
employees who have a significant role in the registrant's internal controls; and

6. The  registrant's  other  certifying  officers  and I have  indicated in this
annual report whether or not there were significant changes in internal controls
or in other factors that could significantly affect internal controls subsequent
to the date of our most recent evaluation, including any corrective actions with
regard to significant deficiencies and material weaknesses.

Date: March 26, 2003            /s/ Michelle A. Alexander
                                -------------------------------
                                Michelle A. Alexander
                                Chief Financial Officer

                                       95

                                  EXHIBIT INDEX

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

3              Copy of Amended  and  Restated  Operating  Agreement  of the Fund
               dated February 6, 1998 and First Amendment thereto dated November
               24,  1998 filed as Exhibit 3 to the Fund's  Initial  Registration
               Statement on Form 10 and incorporated herein by reference. (Note:
               the Operating Agreement also defines the rights of the holders of
               Shares of the Fund)

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

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

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

9              Not applicable and not filed.

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

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

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

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

                                       96

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

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

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

11             Not applicable and not filed.

12             Not applicable and not filed.

13             Not applicable and not filed.

16             Not applicable and not filed.

18             Not applicable and not filed.

21             List of Subsidiaries of the Fund filed herewith.

22             Not applicable and not filed.

23             Not applicable and not filed.

24             Not applicable and not filed.

99.1           Certification  Pursuant  to 18 U.S.C.  Section  1350,  as Adopted
               Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

99.2           Certification  Pursuant  to 18 U.S.C.  Section  1350,  as Adopted
               Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

99.3           Form N-SAR of Eaton Vance Tax-Managed  Growth Portfolio (File No.
               811-7409)  for its fiscal  year  ended  December  31,  2002 filed
               electronically  with the Securities and Exchange Commission under
               the  Investment  Company Act of 1940 on March 3, 2003  (Accession
               No.  0000940394-03-000125)   (incorporated  herein  by  reference
               pursuant to Rule 12b-32).

                                       97