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

                                    FORM 10-K

                ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934
                   For the Fiscal Year Ended December 31, 2003
                          Commission File No. 000-25767
                                              ---------

                       Belair Capital Fund LLC (the Fund)
                       ----------------------------------
             (Exact name of registrant as specified in its charter)
           Securities registered pursuant to Section 12(g) of the Act:


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

            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. [ ]

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Securities Exchange Act of 1934).

                                   YES [X]       NO [ ]

Aggregate market value of the Shares held by non-affiliates of registrant, based
on the  closing  net  asset  value  on  June  30,  2003  was  $1,351,816,182.69.
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, 2003 have been incorporated into
the following Parts of this report: Part II and Part IV.

                    The Exhibit Index is located on page 66.


                             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................................................2

          The Fund's Investment in Belvedere Capital Fund Company LLC and
          Tax-Managed Growth Portfolio.........................................2
            Belvedere Company..................................................2
            The Portfolio......................................................2
            The Portfolio's Investment Objective and Policies..................3
            The Portfolio's Tax-Sensitive Management Strategies................3

          The Fund's Real Estate Investments through Belair Real Estate
          Corporation..........................................................4
            Real Estate Joint Venture Investments..............................4
            Partnership Preference Units.......................................5
            Organization of Belair Real Estate and the
            Real Estate Joint Venture .........................................6

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

          The Eaton Vance Organization.........................................7
            Conflicts of Interest .............................................7

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........................................8
          Market Information, Restrictions on Transfers and
          Redemption of Shares.................................................8
            Transfers of Fund Shares...........................................8
            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



6       Selected Financial Data...............................................11
          Table of Selected Financial Data....................................11

7       Management's Discussion and Analysis of Financial Condition
        and Results of Operations.............................................12
          Results of Operations...............................................12
            Performance of the Fund...........................................12
            Performance of the Portfolio......................................13
            Performance of Real Estate Investments............................13
            Performance of Interest Rate Swap Agreements......................14
          Liquidity and Capital Resources.....................................14
            Outstanding Borrowings............................................14
            Liquidity.........................................................15
          Off-Balance Sheet Arrangements......................................15
          The Fund's Contractual Obligations..................................15
           Critical Accounting Estimates .....................................16

7A      Quantitative and Qualitative Disclosures About Market Risk............18
          Quantitative Information About Market Risk..........................18
            Interest Rate Risk................................ ...............18
          Qualitative Information About Market Risk...........................20
            Risks Associated with Equity Investing............................20
            Risks of Investing in Foreign Securities..........................20
            Risks of Certain Investment Techniques............................20
            Risks of Real Estate Investments..................................21
            Risks of Interest Rate Swap Agreements............................23
            Risks of Leverage.................................................23

8       Financial Statements and Supplementary Data...........................24

9       Changes in and Disagreements with Accountants on
        Accounting and Financial Disclosures..................................25

9A      Controls and Procedures...............................................25

                                    PART III
                                    --------

10      Directors and Executive Officers......................................26
          Management..........................................................26
          Compliance with Section 16(a) of the Securities
          Exchange Act of 1934................................................27
          Code of Ethics...................................... ...............27

11      Executive Compensation................................................27

12      Security Ownership of Certain Beneficial Owners and Management........27
          Security Ownership of Certain Beneficial Owners.....................27
          Security Ownership of Management....................................27
          Changes in Control..................................................27



13      Certain Relationships and Related Transactions........................27
          The Fund's Investment Advisory and Administrative Fee...............28
          Belair Real Estate's Management Fee.................................28
          The Portfolio's Investment Advisory Fee ............................28
          Servicing Fees Paid by the Fund.....................................29
          Servicing Fees Paid by Belvedere Company ...........................29
          Certain Real Estate Investment Transactions.........................29

14      Principal Accountant Fees and Services................................29

                                     PART IV
                                     -------

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

APPENDIX A  ..................................................................32

FINANCIAL STATEMENTS..........................................................33

SIGNATURES  ..................................................................65

EXHIBIT INDEX.................................................................66



                                     PART I
                                     ------

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

FUND  OVERVIEW.  Belair  Capital  Fund LLC (the  Fund) is a  private  investment
company   organized  by  Eaton  Vance   Management   (Eaton  Vance)  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 Fund discontinued  offering Shares on June 25, 1998 and, while the
Fund is not prohibited from doing so, no future  offering is anticipated.  As of
December 31, 2003, the Fund had net assets of approximately $1.5 billion.

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 acquired its real estate investments with borrowed
funds,  as described below under "Fund  Borrowings".  See Appendix A for a chart
detailing the investment structure of the Fund.

In its investment program,  the Fund balances investment  considerations and tax
considerations,  and takes into  account the taxes  payable by  Shareholders  on
allocated  investment  income  and  realized  capital  gains.  See  "The  Fund's
Investment  in  Belvedere  Capital  Fund  Company  LLC  and  Tax-Managed  Growth
Portfolio" below.

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 satisfies 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 redeemed. Under most circumstances, a redemption from the Fund that is
met by  distributing  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.

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  18% of the  amount  of its net  realized
capital gains, if any, other than precontribution gain. The Fund's distributions
generally are based on  determinations of net investment income and net realized
capital gains for federal income tax purposes.  Such amounts may differ from net
investment  income (or loss) and net realized gain (or loss) as set forth in the
Fund's consolidated  financial statements due to differences in the treatment of
various  income,  gain,  loss,  expense and other  items for federal  income tax
purposes and under generally accepted accounting  principles.  The Fund's income
distributions  are not expected to be  significant.  The Fund intends to pay any
distributions  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,  a  Massachusetts
business  trust  registered  as an  investment  adviser.  Eaton  Vance  and  its
subsidiary,   Boston  Management  and  Research  (Boston  Management),   provide
management and advisory services to the Fund, its real estate subsidiary and the
investment  portfolio  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, 2003, Eaton Vance and its affiliates  managed  approximately $80
billion on behalf of clients.  The fees payable to the Eaton Vance organization,
as well as other fees payable by the Fund,  are described in Item 13 below.  The
Eaton  Vance  organization  is subject  to  certain  conflicts  of  interest  in
providing services to the Fund, its subsidiaries and the investment portfolio in
which the Fund  invests.  See "The  Eaton  Vance  Organization  -  Conflicts  of
Interest" below.

                                        1

THE FUND'S OFFERING.  Shares of the Fund were privately offered and sold only to
"accredited  investors"  as defined in Rule 501(a) under the  Securities  Act of
1933, as amended,  (the  Securities  Act) who were  "qualified  purchasers"  (as
defined in Section 2(a)(51)(A) of the Investment Company Act of 1940, as amended
(the 1940 Act)). The offering was conducted by Eaton Vance Distributors, Inc., a
wholly-owned subsidiary of Eaton Vance (EV Distributors), as placement agent and
by certain subagents  appointed by EV Distributors.  The Shares were offered and
sold in reliance upon an exemption from registration  provided by Rule 506 under
the Securities  Act. The Fund issued Shares to  Shareholders  at closings taking
place on  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 approximately $1.9 billion.

The Fund is registered  under the  Securities  Exchange Act of 1934, as amended,
(the 1934 Act) and files periodic reports (such as reports on Form 10-Q and Form
10-K) thereunder.  Copies of the reports filed by the Fund are available: at the
public  reference room of the Securities  and Exchange  Commission  (the SEC) in
Washington,  DC (call  1-202-942-8090  for  information  on the operation of the
public  reference  room);  on the  EDGAR  Database  on the SEC's  Internet  site
(http://www.sec.gov);  or, upon payment of copying fees, by writing to the SEC's
public reference section,  Washington,  DC 20549-0102,  or by electronic mail at
publicinfo@sec.gov.  The Fund  does  not have a  website.  The Fund  intends  to
provide  Shareholders with an annual and semiannual report containing the Fund's
consolidated financial statements,  audited by the Fund's independent auditor in
the case of the annual report.

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, a Massachusetts  limited liability company (Belvedere Company),  in
exchange  for  shares  of  Belvedere  Company.   Belvedere  Company,   in  turn,
immediately  thereafter  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  $17.6
billion as of December 31, 2003. As of December 31, 2003, the Fund's  investment
in the Portfolio  through  Belvedere  Company had a value of approximately  $1.6
billion  (equal  to  approximately  75.9%  of  the  Fund's  total  assets  on  a
consolidated basis).

BELVEDERE  COMPANY.  Belvedere  Company was  organized in 1997 by Eaton Vance to
offer  tax-free  diversification  and  tax-sensitive  investment  management  to
certain  qualified  investors who contributed  diversified  portfolios of equity
securities.  As of December 31, 2003, the investment assets of Belvedere Company
consisted  exclusively  of  an  interest  in  the  Portfolio  with  a  value  of
approximately $11.1 billion. As of such date, the Fund owned approximately 14.3%
of Belvedere  Company's  outstanding  shares.  The other  investors in Belvedere
Company  include  six  other  investment  funds  sponsored  by the  Eaton  Vance
organization  (investment  fund  investors),  as  well as  qualified  individual
investors who acquired shares of Belvedere Company in exchange for portfolios of
acceptable securities (non-investment fund investors).

Belvedere Company considers for acceptance equity securities that (i) are listed
on the New York Stock Exchange, the American Stock Exchange, the NASDAQ National
Market or a major foreign exchange, (ii) have a trading price of at least $10.00
per share and (iii) are issued by issuers having an equity market capitalization
of at least $500 million.  Because Belvedere Company only accepts  contributions
of diversified  baskets of securities (as described below), it is not subject to
the  requirement  that not more than 80% of its assets  consist  of "stocks  and
securities" as defined in the Code. For investors that own a diversified  basket
of securities,  investing in Belvedere  Company (rather than in the Fund) avoids
the costs and risks of  investing  in real estate and the  associated  financial
leverage to which the Fund is subject.

Belvedere   Company  provides  a  vehicle  through  which  investment  fund  and
non-investment fund investors  contributing a "diversified basket of securities"
can acquire an indirect  interest in the  Portfolio.  A  "diversified  basket of
securities"  means a group of securities that is diversified  such that not more
than 25% of the value of the securities are investments in the securities of any
one issuer and not more than 50% of the value of the securities are  investments
in the  securities  of five or fewer  issuers.  The  securities  contributed  to
Belvedere  Company at each Fund  closing  constituted  a  diversified  basket of
securities. Because the Fund is required to hold a percentage of its investments
in  non-Portfolio  assets  in  order  to  meet  certain  tax  requirements  (see
"Structure  of the Fund" above and "The Fund's Real Estate  Investments  through
Belair Real Estate  Corporation"  below), it could not satisfy the conditions of
the 1940 Act for investing directly in the Portfolio.

THE  PORTFOLIO.  The  Portfolio  was  organized  in 1995 by  Eaton  Vance as the
successor to the investment  operations of Eaton Vance  Tax-Managed  Growth Fund
1.0  (Tax-Managed  Growth 1.0), a mutual fund established in 1966 by Eaton Vance
and managed from inception for long-term,  after-tax returns. As of December 31,
2003, investors in the Portfolio included six investors in addition to Belvedere
Company and  Tax-Managed  Growth 1.0, each of which has acquired or is acquiring

                                        2

on a continuous basis interests in the Portfolio with cash. All investors in the
Portfolio are sponsored by or  affiliated  with Eaton Vance.  As of December 31,
2003, Belvedere Company owned approximately 63.0% of the Portfolio.

The Fund  invests in the  Portfolio  (on an  indirect  basis  through  Belvedere
Company)  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 audited financial statements
of the Portfolio for the year ended December 31, 2003 are included in the Fund's
annual report to Shareholders  and  incorporated by reference into Item 8 below.
The Portfolio's  audited  financial  statements  include  information  about the
assets and liabilities of the Portfolio,  including  Portfolio  expenses.  For a
discussion of the Portfolio's  performance for the year ended December 31, 2003,
see "Management's  Discussion and Analysis of Financial Condition and Results of
Operations" in Item 7. For the investment advisory fee payable by the Portfolio,
see "The Portfolio's Investment Advisory Fee" in Item 13.

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
primarily invests 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  invests  primarily  in common  stocks.  The
Portfolio has acquired  securities through  contributions from Belvedere Company
and Tax-Managed  Growth 1.0, and by purchasing  securities with cash invested in
the Portfolio by other investors.

Although the Portfolio may, in addition to investing in common stocks, invest in
investment-grade  preferred  stocks  and  debt  securities,  purchases  of  such
securities are normally limited to securities convertible into common stocks and
temporary  investments in short-term  notes and government  obligations.  During
periods in which the investment  adviser to the Portfolio  believes that returns
on common stock  investments  may be  unfavorable,  the  Portfolio  may invest a
portion of its assets in U.S. government obligations and high quality short-term
notes. The Portfolio's holdings represent a number of different industries.  Not
more than 25% of the  Portfolio's  assets may be invested in the  securities  of
issuers  having  their  principal   business  activity  in  the  same  industry,
determined as of the time of acquisition of any such securities.

THE PORTFOLIO'S  TAX-SENSITIVE  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  and
stocks that pay  dividends  that qualify for  favorable  federal tax  treatment.
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 Belvedere
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  investors  in the  Portfolio  that
contributed securities primarily 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,
Belvedere 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 may, 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

                                        3

30 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 60 days after such hedging  transaction  is
closed.  In  addition,  dividends  received on stock for which the  Portfolio is
obligated to make related payments  (pursuant to a short sale or otherwise) with
respect to positions in substantially similar or related property are subject to
federal  income tax at  ordinary  rates and do not  qualify  for  favorable  tax
treatment. Also, holding periods required to receive tax-advantaged treatment of
qualified  dividends on a stock holding are suspended whenever the Portfolio has
an  option  or  contractual  obligation  to  sell  or  an  open  short  sale  of
substantially  identical stock, is the grantor of an option to buy substantially
identical  stock  or has  diminished  risk  of loss in  such  stock  by  holding
positions with respect to substantially similar or related property.  The use of
these  investment  techniques  may  require  the  Portfolio  to  commit  or make
available  cash  and,  therefore,  may not be  available  at such  times  as the
Portfolio has limited holdings of cash.  During 2003, the Portfolio held covered
short  positions  that were closed in January.  The  Portfolio did not otherwise
employ any of the techniques  described above on securities  holdings during the
year ended December 31, 2003.

THE FUND'S  REAL ESTATE  INVESTMENTS  THROUGH  BELAIR  REAL ESTATE  CORPORATION.
Separate from its investment in the Portfolio  through  Belvedere  Company,  the
Fund invests in certain real estate investments  through its subsidiary,  Belair
Real Estate Corporation (Belair Real Estate).  The ownership structure of Belair
Real Estate is described below under "Organization of Belair Real Estate and the
Real  Estate  Joint  Venture".  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, 2003, the consolidated
real  estate  investments  of Belair Real Estate  totaled  approximately  $480.6
million and represented 23.0% of the Fund's assets on a consolidated  basis. 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, 2003, Belair Real Estate invested in a real estate joint venture
(Real Estate  Joint  Venture)  that is  controlled  by Belair Real Estate,  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) and in certain other real estate  investments.  As of December
31, 2003,  approximately  33.0% of the consolidated  real estate  investments of
Belair  Real  Estate  was its  investment  in the  Real  Estate  Joint  Venture,
approximately  66.2%  was  investments  in  Partnership   Preference  Units  and
approximately 0.8% was other real estate investments.

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
(Net Leased Properties). 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.  During the year ended December 31, 2003, Belair Real Estate
sold  Partnership  Preference  Units to one such REIT subsidiary and Belair Real
Estate recognized losses of approximately $1.2 million on such transactions. See
"Certain Real Estate Investment Transactions" in Item 13.

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.  See Item 13 for a description of
the management fee payable by Belair Real Estate to Boston Management.

REAL ESTATE JOINT VENTURE INVESTMENTS.  At December 31, 2003, Belair Real Estate
owned a controlling  interest in a Real Estate Joint  Venture,  Bel  Residential
Properties  Trust  (Bel  Residential).  With  respect to the Real  Estate  Joint
Venture,  Belair  Real  Estate  owns a majority  economic  interest  therein and
controls a majority of its board of trustees.  Belair Real Estate's  approval is
required for all major decisions affecting the Real Estate Joint Venture.

The day-to-day  operating  management of the real  properties  owned by 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 or an affiliated  company thereof.  The Operating  Partner (or its
affiliate)  receives a property management fee for the services rendered to such
properties.  For the year ended  December 31,  2003,  property  management  fees
relating to real  properties  held  through the Real Estate  Joint  Venture were
approximately $0.9 million.

At December 31, 2003, the assets of the Real Estate Joint Venture consisted of a
total of 11 multifamily  residential communities 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)

                                        4

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, as described
in "Risks of Real Estate Investments" in Item 7A(b). 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.

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.  Belair  Real Estate  controls  three of the four seats on the board of
trustees.  The  persons  serving as trustees on behalf of Belair Real Estate are
employees of Boston Management.  See "Directors and Executive  Officers" in Item
10. No  director  of Belair  Real  Estate or  trustee of the Real  Estate  Joint
Venture is a  Shareholder  of the Fund.  The  Operating  Partner of Belair  Real
Estate's Real Estate Joint Venture also serves as an operating  partner of other
Real Estate Joint Ventures that are majority owned by REIT subsidiaries of other
similarly-structured investment funds sponsored by the Eaton Vance organization.
Eaton Vance has no financial interest in the Real Estate Joint Venture.

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, 2003,
Equity  Residential owned or had investments in 968 apartment  communities in 34
states consisting of 207,506  apartment units.  Equity  Residential's  corporate
headquarters  are  located in Chicago,  Illinois.  Equity  Residential's  common
shares are traded on the New York Stock  Exchange  under the symbol  "EQR".  ERP
owns 25% of the  issued  and  outstanding  shares  of Bel  Residential  that are
entitled to vote for election of trustees of Bel Residential. Belair Real Estate
owns the balance of such shares.

The  Real  Estate  Joint  Venture  includes  a  buy/sell  provision  that can be
exercised 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 on or 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 or otherwise,  it may acquire an interest in 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 issued the Partnership  Preference Units owned by Belair Real
Estate on December 31, 2003 consisted of direct or indirect ownership  interests
in  real  properties,   including  manufactured  home  communities,  office  and
industrial properties, self-storage facilities, golf course properties, regional
malls,  community shopping centers and, in the case of one issuer, a diversified
portfolio of properties.  The Partnership  Preference Units owned by Belair Real
Estate as of December 31, 2003 are described in Item 7A and in the  consolidated
portfolio  of  investments   included  in  the  Fund's  consolidated   financial
statements, which are incorporated by reference into Item 8.

Eaton Vance is not, and has not been, involved in the management or operation of
the real estate operating  partnerships  that issued the Partnership  Preference
Units  owned by Belair  Real  Estate.  In  February  2003,  Belair  Real  Estate
exchanged certain  Partnership  Preference Units for an equity investment in two
private  real  estate  companies  affiliated  with the  issuer of the  exchanged
Partnership  Preference  Units  and a note  receivable  from one  such  company.
William R. Cross,  Vice  President  of Eaton Vance and Boston  Management  and a
member of the board of the Real Estate  Joint  Venture,  serves as a director of
the two private real estate  companies.  Additional  information about Mr. Cross
appears in Item 10.

The  Partnership  Preference  Units held by Belair  Real  Estate  were issued by
partnerships  that are not  publicly-traded  partnerships  within the meaning of
Code Section  7704(b).  The  Partnership  Preference  Units are  perpetual  life
instruments  (subject to call  provisions) and are not, by their terms,  readily

                                        5

convertible or  exchangeable  into cash or securities of the  affiliated  public
company.    The   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.

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, with preferential rights over common and other subordinated
units.  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.

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 REITs 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
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  provisions of the Code,  which require  (among other
things)  that a REIT  be  beneficially  owned  in the  aggregate  by 100 or more
persons. The preferred shares of each such entity are owned by approximately 105
charitable  organizations  that  received the  preferred  shares as gifts.  Each
charitable  organization  that  received  preferred  stock  was  an  "accredited
investor" (as defined in the  Securities  Act) with total assets in excess of $5
million at the time the organization  received the preferred shares. Eaton Vance
selected  the  charitable  organizations  from the  charities  for  which it has
matched  employee  contributions  and/or  suggestions  from its employees or the
Operating  Partner.  As of December 31, 2003,  the total value of the  preferred
shares  outstanding 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 year ended December
31, 2003,  Belair Real Estate and Bel Residential paid or accrued  distributions
to preferred shareholders of $16,800 and $17,600, respectively.

FUND BORROWINGS. To finance its real estate investments held through Belair Real
Estate, the Fund has entered into credit  arrangements with DrKW Holdings,  Inc.
(the DrKW Credit  Facility) and Merrill Lynch Mortgage  Capital,  Inc. (the MLMC
Credit Facility)  (collectively,  the Credit  Facility).  The Credit Facility is
secured  by a  pledge  of  the  Fund's  assets,  excluding  the  assets  of  Bel
Residential, and expires in June 2010. At December 31, 2003, the total principal
amount  outstanding  under the Credit  Facility was $447.0  million.  The Credit
Facility  is also  used  to  provide  for  selling  commissions,  organizational
expenses  and  any  short-term  liquidity  needs  of  the  Fund.  Under  certain
circumstances,  the Fund may  increase  the size of the Credit  Facility and the
amount of outstanding borrowings thereunder.

Borrowings under the DrKW Credit Facility accrue interest at a rate of one-month
LIBOR plus 0.30% per annum.  As of December  31,  2003,  outstanding  borrowings
under the DrKW Credit Facility totaled $447.0 million.

The Fund may borrow up to $100.0  million  under the MLMC  Credit  Facility,  of
which up to $10  million  may be letters of  credit.  Borrowings  under the MLMC
Credit  Facility  accrue  interest at a rate of  one-month  LIBOR plus 0.38% per
annum. As of December 31, 2003,  there were no outstanding  borrowings under the
MLMC Credit  Facility.  There was a $1.5 million  letter of credit  issued as of
December 31, 2003. The unused loan  commitment  amount totaled $98.5 million.  A
commitment fee of 0.10% per annum is paid on the unused commitment  amount.  The
Fund pays all fees associated with issuing letters of credit.

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 are without  recourse to Fund  Shareholders and are generally
without  recourse to Belair Real Estate and the Fund, as described  under "Risks
of Real Estate Investments" in Item 7A(b).

INTEREST  RATE SWAP  AGREEMENTS.  The Fund has entered into  interest  rate 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.  Pursuant to the interest rate swap agreements,
the Fund makes cash  payments to MLCS at fixed rates in  exchange  for  floating
rate payments from MLCS that fluctuate with one-month  LIBOR.  The interest rate
swap  agreements  extend  until June 25,  2010 and  provide for the Fund to make
payments  to MLCS at fixed  rates  averaging  4.75%.  See  Note 7 to the  Fund's
consolidated financial statements incorporated by reference into Item 8.

                                        6

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.,  a  publicly-traded  holding
company that,  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
Belvedere  Company.  Belvedere  Company  invests  exclusively  in the Portfolio.
Boston  Management  acts as  investment  adviser of the Portfolio and manager of
Belvedere Company. EV Distributors acts as placement agent for Belvedere Company
and the Portfolio.  As of December 31, 2003, the assets of the Fund  represented
approximately 2.6% 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.

CONFLICTS OF INTEREST.  Boston  Management and other Eaton Vance  affiliates are
subject to certain  conflicts  of  interests  in their  dealings  with the Fund,
Belair Real Estate,  Belvedere Company and the Portfolio.  Also investing in the
Portfolio are other  investment  companies  sponsored by Eaton Vance.  Portfolio
management  activities  with respect to securities  contributed to the Portfolio
may  have  different  tax  consequences  for the  contributing  investor  in the
Portfolio than for other investors in the Portfolio.  Boston Management  manages
the  Portfolio in pursuit of long-term,  after-tax  returns for all investors in
the Portfolio  and, with respect to contributed  securities,  takes into account
the  tax  position  of the  contributing  investor  in the  Portfolio.  Whenever
conflicts of interest  arise,  Eaton Vance,  Boston  Management  and other Eaton
Vance  affiliates  will endeavor to exercise  their  discretion in a manner that
they believe is equitable to all interested persons.

Belair  Real  Estate  may  purchase  real  estate   investments  from  the  REIT
subsidiaries of other funds similar in purpose to the Fund that are sponsored by
the Eaton Vance  organization.  Belair Real Estate may also  co-invest with such
entities in real estate  investments  and sell real estate  investments  to such
entities. In any such transaction,  the assets purchased and sold will be valued
in good faith by Boston  Management,  after  consideration of factors,  data and
information  that  Boston  Management  considers  relevant.  Transaction  prices
generally  include an allocation of the original  costs incurred in creating and
acquiring the transferred assets. Real estate investments are often difficult to
value and others could in good faith arrive at valuations  different  from those
of Boston Management.

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

The Fund does not own any physical  properties,  other than  indirectly  through
Belair Real Estate's  investments.  As of December 31, 2003,  Belair Real Estate
held investments in Partnership  Preference  Units of nine issuers.  At December
31, 2003, Belair Real Estate owned majority interests in Bel Residential,  whose
assets are reflected in the consolidated  financial  statements of the Fund. Bel
Residential owns 11 multifamily  residential  properties located in seven states
(Washington, Colorado, North Carolina, Arizona, Florida, Georgia and Texas).

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

Although in the ordinary  course of business,  the Fund,  Belair Real Estate and
Belair  Real  Estate's  controlled  subsidiary  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 matters were submitted to a vote of security holders during the quarter ended
December 31, 2003.

                                        7

                                     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 was 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 of the Code or result in the  classification of
the  Fund as an  association  or a  publicly  traded  partnership  taxable  as a
corporation under the Code.

In no event  shall all or any part of a  Shareholder's  Shares be  assigned to a
minor or an incompetent,  unless in trust for the benefit of such person. Shares
may be sold,  transferred,  assigned or otherwise  disposed of by a  Shareholder
only if 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 Fund's net
asset value next computed after receipt of the redemption request.

The Fund satisfies  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  Belvedere
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
through  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  Belvedere  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.

                                        8

If  requested  by a redeeming  Shareholder  making a  redemption  of at least $1
million  occurring  more  than  seven  years  after  such  Shareholder's   final
contribution  of securities 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.

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 Belvedere  Company under the 1940 Act, or to
avoid adverse tax, or other  consequences to the Portfolio,  Belvedere  Company,
the  Fund or  Fund  Shareholders,  including  those  arising  as the  result  of
applicable anti-money laundering requirements.

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,  Belvedere  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  Belvedere  Company and in real estate  investments  held through Belair
Real Estate.  The Trustees of the Portfolio have established  procedures for the
fair  valuation  of the  Portfolio's  assets  under  normal  market  conditions.
Pursuant to these procedures,  marketable  securities listed on U.S.  securities
exchanges  generally  are  valued  at the  last  sale  price  on the  day of the
valuation  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.  Marketable  securities  listed on the  NASDAQ  National  Market  System
generally are valued at the NASDAQ  official  closing price.  Unlisted or listed
securities  for which  closing sale prices are not  available  are valued at the
mean between the last  available bid and asked prices.  Exchange-traded  options
are  valued at the last sale  price  for the day of  valuation  as quoted on the
principal  exchange or board of trade on which the options are traded, or in the
absence  of a sale on such day,  at the mean  between  the  latest bid and asked
prices  therefor.  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  short-term  debt
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.

The daily  valuation of foreign  securities  held by the Portfolio  generally is
determined  as of the close of trading on the  principal  exchange on which such
securities  trade.  Events  occurring  after the  close of  trading  on  foreign
exchanges may result in  adjustments  to the valuation of foreign  securities to
more  accurately  reflect their fair value as of the close of regular trading on
the NYSE.  The Portfolio may rely on an independent  fair  valuation  service in
adjusting  the  valuations  of  foreign   securities.   Foreign  securities  and
currencies  held by the Portfolio are valued in U.S.  dollars,  as calculated by
the  Portfolio's  custodian based on foreign  currency  exchange rate quotations
supplied by an independent quotation service. All other securities are valued at
fair value as determined in good faith by or at the direction of the Portfolio's
Trustees considering relevant factors, data and information including the market
value of freely tradable securities of the same class in the principal market on
which such securities are normally traded.

The Fund's real estate  investments  are valued 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

                                        9

valuing Belair Real Estate's  assets are described  under  "Critical  Accounting
Estimates"  in Item 7 and under "Risks of Real Estate  Investments"  in Item 7A.
Boston  Management  values the Fund's interest rate swap  agreements  based upon
dealer and counterparty  quotes and pricing models which take into consideration
the market  trading  prices of interest rate swap  agreements  that have similar
terms to the Fund's interest rate swap agreements. Fixed liabilities of the Fund
generally are stated at principal value.

HISTORIC NET ASSET VALUES. Set forth below are the high and low net asset values
per Share  (NAVs) of the Fund for each full  quarter  during the two years ended
December  31, 2003 and 2002,  the closing NAV on the last  business  day of each
full quarter, and the percentage change in NAV during each such quarter.


                                                       NAV at           Quarterly %
  Quarter Ended       High NAV        Low NAV        Quarter End      Change in NAV(1)
  -------------       --------        -------        -----------     ------------------
                                                        
    12/31/03          $ 119.60        $ 108.59       $   119.60              12.77%
     9/30/03          $ 110.01        $ 102.04       $   106.06               3.05%
     6/30/03          $ 107.19        $  90.28       $   102.92              15.23%
     3/31/03          $  96.89        $  83.39       $    89.32              -3.31%
    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%


(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.
     Performance is for the stated time period only;  due to market  volatility,
     the Fund's current performance may be lower or higher. 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 1, 2004, there were 548 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  18%
(reduced  from 22% to reflect the reduction in federal  long-term  capital gains
rates) of the  amount of its net  realized  capital  gains,  if any,  other than
precontribution  gain  allocated to a Shareholder  in connection  with a taxable
tender offer or other taxable corporate event for a security  contributed to the
Fund by that  Shareholder or that  Shareholder's  predecessor  in interest.  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,
Belvedere  Company and,  indirectly,  the  Portfolio.  The Fund's  distributions
generally are based on  determinations of net investment income and net realized
capital gains for federal income tax purposes.  Such amounts may differ from net
investment  income (or loss) and net realized gain (or loss) as set forth in the
Fund's consolidated  financial statements due to differences in the treatment of
various  income,  gain,  loss,  expense and other  items for federal  income tax
purposes  and  under  generally  accepted  accounting  principles.  Because  the
Portfolio  invests  primarily in lower yielding  securities,  seeks to avoid net
realized 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.  The Fund's distribution
rates with  respect to  realized  gains may be adjusted in the future to reflect
changes in the effective maximum marginal individual federal tax rate applicable
to long-term capital gains.

Shareholder  distributions  with respect to net  investment  income and realized
post-contribution  gains are 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.

                                       10

On  January  14,  2004,  the Fund  made a  distribution  of $1.28  per  Share to
Shareholders of record on January 13, 2004. On January 17, 2003, the Fund made a
distribution  of $0.49 per Share to  Shareholders of record on January 16, 2003.
The Fund made no distributions in 2002.

SPECIAL DISTRIBUTIONS.  In addition to the income and 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 18% of the
amount of realized  precontribution gains plus approximately 4% 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 year ended  December  31,  2003,  the Fund made no Special
Distributions.  For the year ended  December  31,  2002,  the Fund made  Special
Distributions of approximately $850.

ITEM 6.  SELECTED FINANCIAL DATA.
- ---------------------------------

TABLE OF  SELECTED  FINANCIAL  DATA.  The  consolidated  data  referred to below
reflects the Fund's  historical  results for the years ended  December 31, 2003,
2002,  2001,  2000  and  1999.  The  following  information  should  be  read in
conjunction with all of the consolidated  financial statements and related notes
incorporated by reference into Item 8. The other  consolidated  data referred to
below is as of each period end.


                                             Year Ended                       Year Ended                      Year Ended
                                         December 31, 2003              December 31, 2002(1)            December 31, 2001(1)
                                        --------------------            ----------------------          ----------------------
                                                                                                  
Total investment income                 $   69,405,545                    $   78,233,872                   $   91,896,767
Interest Expense                        $   18,432,578                    $   25,116,047                   $   45,913,849
Total expenses (including
  interest expense)                     $   35,039,905                    $   44,896,899                   $   70,454,477
Net investment income                   $   34,029,533                    $   31,919,610                   $   19,211,073
Minority interests in net
  income of controlled
  subsidiaries                          $     (336,107)                   $   (1,417,363)                  $   (2,231,217)
Net realized (loss) gain                $   (6,702,427)                   $  (73,194,357)                  $    3,292,331
Net change in unrealized
  appreciation (depreciation            $  335,001,122                    $ (310,435,564)                  $ (241,417,383)
Net increase (decrease) in
  net assets from operations            $  362,328,228                    $ (351,710,311)                  $ (218,913,979)
Total assets                            $2,092,840,523                    $1,942,238,810                   $2,545,136,580
Loan payable                            $  447,000,000                    $  540,769,000                   $  558,769,000
Mortgages payable                       $  112,630,517                    $  112,630,517                   $  228,480,517
Net assets                              $1,522,281,849                    $1,245,807,656                   $1,687,637,826
Shares outstanding                          12,728,157                        13,485,660                       14,376,567
Net asset value and
  redemption price per Share            $       119.60                    $        92.38                   $       117.39
Net increase (decrease) in
  net assets from operations
  per Share                             $        27.71                    $       (25.01)                  $       (14.52)
Distribution paid per
  Share(2)                              $         0.49(3)(4)              $         0.00(3)                $         1.22




                                              Year Ended                       Year Ended
                                        December 31, 2000(1)             December 31, 1999(1)
                                        ----------------------          ------------------------
                                                                      
Total investment income                    $   84,553,765                   $   59,436,107
Interest Expense                           $   57,304,272                   $   36,722,400
Total expenses (including
  interest expense)                        $   75,194,663                   $   45,032,162
Net investment income                      $    8,432,411                   $   14,403,945
Minority interests in net
  income of controlled
  subsidiaries                             $     (926,691)                  $           --
Net realized (loss) gain                   $   30,925,079                   $  (43,998,210)
Net change in unrealized
  appreciation (depreciation)              $   16,818,313                   $  293,174,886
Net increase (decrease) in
  net assets from operations               $   56,175,803                   $  263,580,621
Total assets                               $2,797,091,702                   $2,759,005,507
Loan payable                               $  643,000,000                   $  655,000,000
Mortgages payable                          $  112,630,517                   $           --
Net assets                                 $2,010,997,840                   $2,094,369,753
Shares outstanding                             15,106,086                       15,900,744
Net asset value and
  redemption price per Share               $       133.13                   $       131.72
Net increase (decrease) in
  net assets from operations
  per Share                                $         3.02                   $        16.33
Distribution paid per
  Share(2)                                 $         1.61                   $         1.27


(1)  Certain  amounts  have been  reclassified  to conform with the current year
     presentation.

(2)  The Fund also makes Special Distributions, which are not made on a pro rata
     basis.  See Item 5(c).  During the period ended December 31, 2001, the Fund
     made Special  Distributions of $0.47 per Share. Special  distributions made
     in 2002 amount to less than $0.001 per Share.

(3)  On January 17,  2003,  the Fund made a  distribution  of $0.49 per Share to
     Shareholders of record on January 16, 2003.

(4)  On January  14,  2004,  the Fund made  distributions  of $1.28 per Share to
     Shareholders of record on January 13, 2004.

                                       11

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  ACTUAL  RESULTS OF THE FUND 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.

(a)  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.  The  Fund's  net  investment  income  (or loss) is  determined  by
subtracting  the  Fund's  total  expenses  from its  investment  income and then
deducting the minority interest in net income of Belair Real Estate's controlled
subsidiary.  The Fund's  investment  income  includes the net investment  income
allocated to the Fund from Belvedere Company,  rental income from the properties
owned  by  Belair  Real  Estate's  controlled  subsidiary,   partnership  income
allocated to the  Partnership  Preference  Units owned by Belair Real Estate and
interest  earned  on  the  Fund's  short-term  investments  (if  any).  The  net
investment income of Belvedere Company allocated to the Fund includes  dividends
and interest  allocated to Belvedere  Company by the Portfolio less the expenses
of Belvedere  Company  allocated to the Fund. The Fund's total expenses  include
the Fund's investment  advisory and  administrative  fees,  property  management
fees,  servicing  fees,  interest  expense from  mortgages  owned by Belair Real
Estate's  controlled  subsidiary,  interest  expense  on  the  Credit  Facility,
property and  maintenance  expenses and property  taxes and  insurance  expenses
relating to the properties owned by Belair Real Estate's controlled  subsidiary,
and other miscellaneous  expenses.  The Fund's realized and unrealized gains and
losses are the  result of  transactions  in, or  changes  in value of,  security
investments  held  through  the  Fund's  indirect  interest  (through  Belvedere
Company) in the  Portfolio,  real estate  investments  held through  Belair Real
Estate,   the  Fund's  interest  rate  swap  agreements  and  any  other  direct
investments of the Fund, as well as periodic  payments made by the Fund pursuant
to interest rate swap agreements.

The realized and unrealized  gains and losses on  investments  and interest rate
swap agreements have the most  significant  impact on the Fund's net asset value
per Share and result  primarily  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.

PERFORMANCE  OF THE  FUND.(1)  The  Fund's  investment  objective  is to achieve
long-term,  after-tax  returns  for  Shareholders.  Eaton  Vance,  as the Fund's
manager,  measures the Fund's  success in achieving its  objective  based on the
investment  returns of the Fund, using the Standard & Poor's 500 Composite Index
(the S&P 500) as the  Fund's  primary  performance  benchmark.  The S&P 500 is a
broad-based  unmanaged index of common stocks commonly used as a measure of U.S.
stock market  performance.  Eaton Vance's primary focus in pursuing total return
is on the Fund's common stock portfolio, which consists of its indirect interest
in the  Portfolio.  In  measuring  the  performance  of the Fund's  real  estate
investments,  Eaton Vance considers whether, through current returns and changes
in  valuation,  the  real  estate  investments  achieve  returns  that  over the
long-term exceed the cost of the borrowing  incurred to acquire such investments
and thereby add to Fund  returns.  The Fund has entered into  interest rate swap
agreements to fix the cost of its borrowings  under the Credit  Facility used to
acquire  Belair  Real  Estate's  equity in its real  estate  investments  and to
mitigate  in part the impact of  interest  rate  changes on the Fund's net asset
value.


(1)  Past performance is no guarantee of future results.  Investment  return and
     principal value will fluctuate so that Shares, when redeemed,  may be worth
     more  or  less  than  their  original  cost.   Returns  are  calculated  by
     determining the percentage change in net asset value with all distributions
     reinvested.  Performance  is for the stated time period only; due to market
     volatility,  the Fund's  current  performance  may be lower or higher.  The
     performance  of the Fund and the  Portfolio  is  compared  to that of their
     benchmark, the S&P 500. It is not possible to invest directly in an Index.

                                       12

The Fund's  total return for the year ended  December 31, 2003 was 30.14%.  This
return  reflects an increase in the Fund's net asset value per Share from $92.38
to  $119.60  and a  distribution  of $0.49  per Share  during  the  period.  For
comparison,  the S&P 500 had a total return of 28.67% over the same period.  The
combined impact on performance of the Fund's  investment  activities  outside of
the Portfolio was positive for the year ended December 31, 2003. The performance
of the Fund exceeded that of the Portfolio by approximately 6.26% for the year.

The Fund had a total  return of -21.30% for the year ended  December  31,  2002.
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  return of -22.09%
over the same period.  For the year ended December 31, 2002, the  performance of
the Fund trailed that of the Portfolio by approximately 1.78%.

PERFORMANCE OF THE PORTFOLIO.  U.S. equities  experienced a successful 2003 with
most major indices posting their first annual gains since 1999.  Strength in the
broader market was a function of a favorable economic environment:  historically
low  inflation  and  interest  rates  coupled  with robust  earnings  growth and
continued  consumer  strength.  While the  Portfolio's  performance for the year
ended December 31, 2003 of 23.88% was strong, the Portfolio trailed the S&P 500,
which  had a total  return  of 28.67%  for the  year.  The  total  return of the
Portfolio for the year ended December 31, 2002 was -19.52%.

The Portfolio's sector allocation in 2003 was substantially  unaltered from 2002
in that the  Portfolio  continued  to  maintain  overweighted  positions  in the
industrial,  consumer  discretionary  and  financials  sectors.  Although  these
sectors  generally  performed well during 2003,  the sub-par  performance of the
Portfolio's  holdings across the constituent  industries,  and multi-line retail
and  aerospace/defense  names  in  particular,  hindered  its  performance.  The
Portfolio's  continued  underweight of the best  performing  sector of the year,
information  technology,  was another  factor  contributing  to the  Portfolio's
relative  underperformance  versus  the S&P 500.  As in 2002,  lack of  earnings
visibility and unattractive valuations caused Boston Management, the Portfolio's
investment  adviser,  to remain  cautious on the  technology  sector.  A similar
rationale  prompted  a  de-emphasis  of  the   telecommunications   sector,  the
underweighting of which had a positive impact on the Portfolio's return in 2003.

During the year, Boston Management increased the Portfolio's  allocation to more
economically  sensitive sectors, such as consumer discretionary and energy, from
2002  levels.   This  shift,   particularly   with  respect  to  investments  in
pro-cyclical  industries such as consumer electronics,  energy services, and oil
and gas, was particularly beneficial. Financial and health care investments also
contributed to relative performance in 2003, with strong performance by consumer
finance,  pharmaceuticals  and  biotechnology  investments.  While the Portfolio
remained  underweighted in the materials and the utilities  sectors during 2003,
stock  selections in the electric and gas utilities groups  positively  impacted
returns for the year.

Unlike  in  2002,  the  market  favored  lower  quality  and  higher  volatility
securities in 2003, something that is not unusual when coming out of an economic
slowdown or bear market. The Portfolio's policy of investing primarily in higher
quality   securities   and  its   valuation   discipline   contributed   to  its
underperformance  versus its benchmark and the Portfolio's more aggressive peers
during the past year. Looking forward,  Boston Management  believes the economic
recovery will continue at a  sustainable  pace,  and that the market will better
reward quality companies that can consistently deliver earnings. The longer-term
success of the Portfolio will be determined by the  performance  of U.S.  equity
markets  and the  ability  of  Boston  Management's  research  staff to  deliver
superior  stock  selection  versus the  Portfolio's  benchmark.  Higher  quality
investments are gradually  gaining  strength in the market,  and the Portfolio's
investment  focus  will  continue  to  be  in  companies  with  strong  business
franchises and solid long-term earnings prospects.

PERFORMANCE OF REAL ESTATE INVESTMENTS.  The Fund's real estate investments held
through Belair Real Estate include  investments in Partnership  Preference Units
and a majority  interest in a Real Estate Joint  Venture.  During the year ended
December 31, 2003, Belair Real Estate sold (or experienced scheduled redemptions
of) certain of its  Partnership  Preference  Units,  recognizing  gains of $0.04
million on the transactions  (including sales to another investment fund advised
by Boston  Management).  For the year  ended  December  31,  2003,  Belair  Real
Estate's  investments in Partnership  Preference Units continued to benefit from
lower interest rates and tighter spreads on real estate securities.  At December
31,  2003,  the  estimated  fair  value  of  Belair  Real  Estate's  Partnership
Preference  Units totaled $318.0 million  compared to $391.2 million at December
31,  2002,  a decrease of $73.2  million or 19%.  The  decrease was due to fewer
Partnership  Preference Units being held at December 31, 2003, offset in part by
increases  in the per unit  value of the  Partnership  Preference  Units held by
Belair  Real  Estate.  Belair  Real Estate saw  unrealized  appreciation  of the
estimated fair value in its Partnership  Preference Units of approximately $26.6
million during the year ended December 31, 2003 compared to approximately  $13.6
million for the year ended December 31, 2002.

                                       13

Distributions  received  from  Partnership  Preference  Units for the year ended
December 31, 2003 totaled $34.3  million  compared to $36.9 million for the year
ended  December 31, 2002, a decrease of $2.6 million or 7%. The decrease was due
to fewer  Partnership  Preference  Units held on  average  during the year ended
December 31, 2003.

The sale of  Belair  Real  Estate's  interest  in  Katahdin  Property  Trust LLC
(Katahdin)  in May 2002  reduced the scope of the Fund's real estate  operations
for the year ended  December 31, 2003 as compared to the year ended December 31,
2002.  Operations  of Belair Real Estate's  remaining  Real Estate Joint Venture
continued to be impacted by weak multifamily market fundamentals during the year
ended December 31, 2003. Rental income from real estate operations  decreased to
$21.9  million for the year ended  December 31, 2003 from $30.3  million for the
year ended  December 31, 2002, a decrease of $8.4 million or 28%.  This decrease
in  rental  income  was  principally  due to the May 2002  sale of  Belair  Real
Estate's  interest in Katahdin,  as well as increased  rent  concessions  and/or
reduced apartment rental rates and lower occupancy levels at properties owned by
Belair Real Estate's remaining Real Estate Joint Venture, a trend that continued
from 2002.

Property  operating  expenses  decreased  to $10.0  million  for the year  ended
December  31, 2003 from $12.6  million for the year ended  December  31, 2002, a
decrease of $2.6 million or 21% (property  operating expenses are before certain
operating  expenses of Belair Real Estate of approximately  $3.5 million for the
year ended December 31, 2003 and  approximately  $3.8 million for the year ended
December 31, 2002). The decrease in property  operating expenses was principally
due to the May 2002 sale of Belair Real Estate's interest in Katahdin, offset in
part by modest increases in property  operating expenses of Belair Real Estate's
remaining  Real Estate Joint  Venture.  While the U.S.  economy  showed signs of
strength during the year ended December 31, 2003,  significant employment growth
has not  occurred in most  markets and low interest  rates have  contributed  to
continued   apartment   move-outs  (due  to  new  home  purchases)  and  ongoing
development  of new  multifamily  properties.  As a result,  Boston  Management,
Belair Real Estate's manager, expects that real estate operating results in 2004
will be modestly below the levels of 2003.

At December 31,  2003,  the  estimated  fair value of the real  properties  held
through  Belair Real  Estate was $158.5  million  compared to $157.5  million at
December  31, 2002,  an increase of $1.0  million or 1%. The modest  increase in
estimated  real  property  values at December 31, 2003 resulted from declines in
capitalization rates in a lower-return  environment,  which more than offset the
impact of lower  income  level  expectations.  The  capitalization  rate, a term
commonly  used in the real  estate  industry,  is the rate of return  percentage
applied to actual or estimated  income  levels to determine  the value of a real
estate  investment.  Belair  Real  Estate  saw  unrealized  appreciation  of the
estimated fair value in its other real estate investments (which includes Belair
Real Estate's  interest in the Real Estate Joint Venture) of approximately  $5.5
million during the year ended December 31, 2003 compared to  approximately  $2.3
million of unrealized  depreciation for the year ended December 31, 2002. Belair
Real Estate sold its  interest  in  Katahdin to another  fund  advised by Boston
Management  and  realized a loss of $8.2 million on the  transaction  during the
year ended December 31, 2002.

PERFORMANCE  OF INTEREST RATE SWAP  AGREEMENTS.  For the year ended December 31,
2003,  net  realized  and  unrealized  losses on the Fund's  interest  rate swap
agreements  totaled  approximately  $3.3  million,  compared to net realized and
unrealized losses of approximately $22.2 million for the year ended December 31,
2002. Net realized and unrealized losses on swap agreements in 2003 consisted of
$14.5  million  of net  realized  and  unrealized  gains due to  changes in swap
agreement valuations, offset by $17.8 million of periodic payments made pursuant
to  outstanding  swap  agreements  (and  classified  as net  realized  losses on
interest  rate  swap  agreements  in  the  Fund's   consolidated   statement  of
operations).  In 2002, net realized and unrealized gains of $8.5 million on swap
agreement  valuation  changes  were  offset by $30.7  million of swap  agreement
periodic  payments.  The positive  contribution  to 2003 Fund  performance  from
changes in swap agreement  valuations was  attributable  to a rise in swap rates
during the year and swap agreements  entered into by the Fund approaching  their
optional  termination dates. The positive  contribution to 2002 Fund performance
from changes in swap  valuations was due primarily to the Fund's swap agreements
approaching   optional   termination   dates,   as  relevant   swap  rates  were
substantially unchanged.

On  October  1,  2003,  the Fund  terminated  all of its then  outstanding  swap
agreements  and entered  into new  agreements  to fix the cost of a  substantial
portion of Fund borrowings under the Credit  Facility.  The Fund realized a loss
of approximately $8.5 million on the swap agreement terminations.

(b)  LIQUIDITY AND CAPITAL RESOURCES.
- -------------------------------------

OUTSTANDING  BORROWINGS.  As of  December  31,  2003,  the Fund had  outstanding
borrowings of $447.0 million and unused loan  commitments of $98.5 million under
the Credit Facility. The Credit Facility is used primarily to finance the Fund's
equity  in its  real estate investments  and will  continue to  be used for such

                                       14

purpose in the future.  The Credit  Facility may also be used 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, 2003, Bel Residential had outstanding  borrowings  consisting
of fixed-rate secured mortgage debt obligations of $112.6 million.

LIQUIDITY.  The Fund may redeem  shares of Belvedere  Company at any time.  Both
Belvedere  Company and the Portfolio  normally follow the practice of satisfying
redemptions  by  distributing  securities  drawn from the  Portfolio.  Belvedere
Company and the Portfolio may also satisfy  redemptions by distributing cash. As
of December 31, 2003, the Portfolio had cash and short-term investments totaling
$122.4  million.  The  Portfolio  participates  in a $150.0  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,  2003.  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,  2003,  illiquid  assets  (consisting  of
restricted securities not available for current public sale) constituted 0.3% of
the net assets of the Portfolio.

The liquidity of Belair Real Estate's Real Estate Joint Venture  investments  is
extremely limited,  and relies  principally upon buy/sell  arrangements with the
Operating  Partner that may be  exercised  on or after July 31, 2009.  See "Real
Estate Joint  Venuture  Investments"  under "The Fund's Real Estate  Investments
through  Belair Real Estate  Corporation"  in Item 1.  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
agreements, buy/sell arrangements 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.

(c)  OFF-BALANCE SHEET ARRANGEMENTS.
- ------------------------------------

The Fund is required  to disclose  off-balance  sheet  arrangements  that either
have,  or are  reasonably  likely  to have,  a current  or future  effect on its
financial  condition,  changes in  financial  condition,  revenues or  expenses,
results of operations, liquidity, capital expenditures or capital resources that
is material to  Shareholders.  An  off-balance  sheet  arrangement  includes any
contractual  arrangement to which an unconsolidated  entity is a party and under
which the Fund has certain specified  obligations.  As of December 31, 2003, the
Fund did not have any such off-balance sheet arrangements.

(d)  THE FUND'S CONTRACTUAL OBLIGATIONS.
- ----------------------------------------

The  following  table sets forth the amounts of payments due under the specified
contractual obligations outstanding on December 31, 2003:


                                                                           Payments due:
- ------------------------------------------------------------------------------------------------------------------------------------
Type of Obligation                         Total       Less than 1 Year   1-3 Years       3-5 Years    More than 5 Years
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                          
Long Term Debt:
  Mortgage Debt(1)                      $112,630,517     $        --     $        --     $        --     $112,630,517
  Borrowings under Credit Facility(2)   $447,000,000     $        --     $        --     $        --     $447,000,000

Purchase Obligations(3)
Other Long Term Liabilities:
  Interest Rate Swap Agreements(4)      $116,518,985     $17,975,245     $35,950,490     $35,950,490     $ 26,642,760
- ------------------------------------------------------------------------------------------------------------------------------------
Total                                   $676,149,502     $17,975,245     $35,950,490     $35,950,490     $586,273,277
- ------------------------------------------------------------------------------------------------------------------------------------


(1)  The rental  property  held by Belair  Real  Estate are  financed  through a
     mortgage  issued to the Real Estate Joint Venture.  The mortgage is secured
     by the underlying  rental property and is generally without recourse to the
     other  assets of the Fund or Belair Real Estate as  described  in "Risks of
     Real Estate  Investments"  in Item  7A(b).  The  mortgage  matures in 2010.
     Mortgage  obligations  cannot be prepaid or  otherwise  disposed of without
     incurring  a  substantial  prepayment  penalty or  without  the sale of the
     associated rental property.

                                       15

(2)  To finance its real estate investments held through Belair Real Estate, the
     Fund has entered into a Credit  Facility with $447.0  million of borrowings
     outstanding  as of December 31, 2003.  The Credit  Facility is secured by a
     pledge of the Fund's assets,  excluding the assets of Bel Residential,  and
     expires in June 2010. The Credit  Facility is primarily used to finance the
     Fund's equity in its real estate  investments  and will continue to be used
     for such purpose in the future.

(3)  The Fund and Belair Real Estate have entered into  agreements  with certain
     service  providers  pursuant  to which the Fund and Belair  Real Estate pay
     fees as a percentage of assets. These fees include fees paid to Eaton Vance
     and its  affiliates  (which are  described  in Item 13).  These  agreements
     generally  continue  indefinitely  unless  terminated by the Fund or Belair
     Real Estate (as  applicable)  or the service  provider.  For the year ended
     December 31, 2003, these fees equaled approximately 1.87% of the Fund's net
     assets.  Because  these fees are based on the  Fund's  assets  (which  will
     fluctuate  over  time) it is not  possible  to specify  the dollar  amounts
     payable in the future.

(4)  The Fund has entered into interest rate swap  agreements to fix the cost of
     borrowings  under the Credit  Facility used to acquire Belair Real Estate's
     equity in its real estate  investments.  Pursuant to the interest rate swap
     agreements, the Fund makes cash payments to MLCS at fixed rates in exchange
     for floating rate payments from MLCS that fluctuate  with one-month  LIBOR.
     The amounts  disclosed in the table  represent the fixed  interest  amounts
     payable by the Fund.  The periodic  floating  rate  payments  that the Fund
     expects  to  receive  pursuant  to the  agreements  will  reduce  the fixed
     interest cost to the Fund. The swap agreements expire on June 25, 2010.

(e)  CRITICAL ACCOUNTING ESTIMATES.
- -----------------------------------

The Fund's  consolidated  financial  statements are 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.  Estimates  are  deemed  critical  when a
different  estimate  could  have  reasonably  been used or where  changes in the
estimate are  reasonably  likely to occur from period to period,  and where such
different or changed  estimates  would  materially  impact the Fund's  financial
condition,  changes in financial condition or results of operations.  The Fund's
significant  accounting  policies  are  discussed  in  Note  2 of the  notes  to
consolidated   financial  statements;   critical  estimates  inherent  in  these
accounting policies are discussed in the following paragraphs.

The Fund has determined that the valuation of the Fund's real estate investments
(including the Real Estate Joint Venture and the Partnership  Preference  Units)
are critical  estimates.  The Fund's investments in real estate are an important
component of its total investment  program.  Market prices for these investments
are  not  readily  available  and  therefore  they  are  stated  in  the  Fund's
consolidated  financial  statements at estimated fair value.  The estimated fair
value of an  investment  represents  the amount at which Boston  Management  (as
manager  of Belair  Real  Estate)  believes  the  investment  could be sold in a
current transaction between willing parties in an orderly disposition,  that is,
other than in a forced or liquidation  sale. The Fund reports the estimated fair
value of its real estate investments on its consolidated statement of assets and
liabilities  with any  changes to  estimated  fair value  charged to  unrealized
appreciation or depreciation in the Fund's consolidated statement of operations.

The need to  estimate  the fair  value of the  Fund's  real  estate  investments
introduces   uncertainty  into  the  Fund's  reported  financial  condition  and
performance because:

     *    such assets are, by their  nature,  difficult  to value and  estimated
          values may not  accurately  reflect  what the Fund could  realize in a
          current sale between willing parties;

     *    property  appraisals and other factors used to determine the estimated
          fair value of the Fund's real estate  investments  depend on estimates
          of future operating results and supply and demand assumptions that may
          not reflect actual performance;

     *    property  appraisals and other factors used to determine the estimated
          fair value of the Fund's real estate  investments are not continuously
          updated and therefore may not be current as of specific dates; and

     *    if the Fund were forced to sell illiquid assets on a distressed basis,
          the proceeds may be substantially less than stated values.

As of December  31,  2003,  the  estimated  fair value of the Fund's real estate
investments  represented  23.0% of the Fund's total  assets.  Adjusting  for the
minority  interest of the Operating  Partner of the Real Estate Joint Venture as
of December 31, 2003, the Fund's real estate  investments  represented  30.2% of
the Fund's net  assets.  The  estimated  fair  value of the Fund's  real  estate

                                       16

investments  may  change  due to changes  in market  conditions  and  changes in
valuation  assumptions  made by property  appraisers  and third party  valuation
service providers as described below.

As noted in Item 1, to satisfy certain requirements of the Code the Fund invests
at least 20% of its assets  (calculated in the manner prescribed) in real estate
investments (the 20% requirement). Should the estimated fair value of the Fund's
real estate investments decrease, the Fund may be required to acquire additional
real  estate  investments  to  satisfy  the 20%  requirement.  Because  the Fund
acquires real estate  investments  with  borrowings,  acquisitions of additional
real estate  investments would increase the Fund's  obligations under the Credit
Facility  and  thereafter  reduce the amounts  otherwise  available  to the Fund
thereunder.   Should  the  estimated  fair  value  of  the  Fund's  real  estate
investments   increase,   real  estate  investments  could  represent  a  larger
percentage of the Fund's investment portfolio.

PARTNERSHIP  PREFERENCE  UNITS.  Boston  Management,  as manager of Belair  Real
Estate, determines the estimated fair value of the Fund's Partnership Preference
Units based on analysis and calculations  performed primarily on a monthly basis
by a third party service provider.  The service provider calculates an estimated
price and yield (before  accrued  distributions)  for each issue of  Partnership
Preference  Units  based  on  descriptions  of such  issue  provided  by  Boston
Management and certain publicly available information including, but not limited
to,  the  trading  prices  of  publicly  issued  debt  and/or   preferred  stock
instruments of the same or similar issuers, which may be adjusted to reflect the
illiquidity and other structural  characteristics of the Partnership  Preference
Units (such as call  provisions).  Daily  valuations of  Partnership  Preference
Units are  determined by adjusting  prices from the service  provider to account
for accrued  distributions under the terms of the Partnership  Preference Units.
If changes in relevant markets, events that materially affect an issuer or other
events  that have a  significant  effect  on the  price or yield of  Partnership
Preference  Units occur,  relevant  prices or yields may be recalculated to take
such occurrences into account.

Valuations of Partnership Preference Units are inherently uncertain because they
are based on adjustments from the market prices of  publicly-traded  debt and/or
preferred  stock  instruments of the same or similar  issuers to account for the
Partnership  Preference Units'  illiquidity,  structural  features (such as call
provisions) and other relevant factors. Each month Boston Management reviews the
analysis and calculations  performed by the service provider.  Boston Management
generally  relies on the assumptions and judgments made by the service  provider
in  estimating  the  fair  value of the  Partnership  Preference  Units.  If the
assumptions and estimates used by the service  provider to calculate  prices for
Partnership  Preference  Units  were to  change,  it may  materially  impact the
estimated fair value of the Fund's holdings of Partnership Preference Units.

REAL ESTATE JOINT VENTURE. Boston Management determines the estimated fair value
of the Fund's  interest in the Real Estate  Joint  Venture  based  primarily  on
annual appraisals of the multifamily  properties owned by such Real Estate Joint
Venture and an  allocation  of the equity value of the Real Estate Joint Venture
between the Fund and the  Operating  Partner.  Appraisals  of Real Estate  Joint
Venture  properties may be conducted more  frequently than once a year if Boston
Management  determines that significant  changes in economic  circumstances that
may materially  impact  estimated  property  values have occurred since the most
recent appraisal.

In deriving the estimated value of a property,  an appraiser  considers numerous
factors, including the expected future cash flows from the property, recent sale
prices for similar  properties and, if applicable,  the replacement  cost of the
property in order to derive an indication of the amount that a prudent, informed
purchaser-investor would pay for the property. More specifically,  the appraiser
considers  the revenues and  expenses of the property and the  estimated  future
growth  or  decline  thereof,  which may be based on  tenant  quality,  property
condition,  neighborhood change, market trends,  interest rates, inflation rates
or other factors  deemed  relevant by the  appraiser.  The  appraiser  estimates
operating  cash flows from the property and the sale proceeds of a  hypothetical
transaction  at the end of a  hypothetical  holding  period.  The cash flows are
discounted to their present values using a market-derived  discount rate and are
added together to obtain a value  indication.  This value indication is compared
to  the  value   indication   that  results  from   applying  a   market-derived
capitalization  rate to a single years'  stabilized net operating income for the
property.  The assumed  capitalization  rate may be extracted  from local market
transactions  or, when  transaction  evidence is  lacking,  obtained  from trade
sources.  The  appraiser  considers the value  indications  derived by these two
methods, as well as the value indicated by recent market transactions  involving
similar properties, in order to produce a final value estimate for the property.

Appraisals of properties owned by the Real Estate Joint Venture are conducted by
independent  appraisers  who are  licensed  in their  respective  states and not
affiliated  with  Eaton  Vance  or the  Operating  Partner.  Each  appraisal  is
conducted  in  accordance  with  the  Uniform  Standards  Board  and the Code of
Professional  Appraisal  Practice of the  Appraisal  Institute (as well as other
relevant  standards).  Boston Management  reviews the appraisal of each property
and generally  relies on the  assumptions  and judgments  made by the appraiser.

                                       17

Property appraisals are inherently uncertain because they apply assumed discount
rates, capitalization rates, growth rates and inflation rates to the appraiser's
estimated  stabilized  cash flows,  and due to the unique  characteristics  of a
property,  which may affect its value but may not be taken into account.  If the
assumptions  and estimates  used by the appraisers to determine the value of the
properties owned by the Fund's Real Estate Joint Venture were to change,  it may
materially  impact the  estimated  fair value of the Fund's  Real  Estate  Joint
Venture.

Boston  Management  determines  the  estimated  fair value of the Fund's  equity
interest in the Real Estate Joint Venture based on an estimate of the allocation
of equity interests between the Fund and the Operating Partner, as calculated by
a third party service provider. The service provider uses a financial model that
considers the (i) terms of the joint venture agreement relating to allocation of
distributable  cash flow, (ii) the duration of the joint venture;  and (iii) the
projected  property values and cash flows from the properties based on estimates
made by the appraisers. The estimated allocation of equity interests between the
Fund and the  Operating  Partner of the Real  Estate  Joint  Venture is prepared
quarterly and reviewed by Boston  Management.  Interim valuations of Real Estate
Joint Venture assets may be adjusted to reflect  significant changes in economic
circumstances,  and the results of operations and distributions. If the estimate
of the  allocation of equity  interests in the Real Estate Joint Venture were to
change  (because,  for example,  the appraisers'  estimate of property values or
projected  cash  flows  of  the  Real  Estate  Joint  Venture  changed),  it may
materially  impact the  estimated  fair value of the Fund's  Real  Estate  Joint
Venture.

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 Fund's  Credit  Facility and by  fixed-rate  secured
mortgage  debt  obligations  of  the  Real  Estate  Joint  Venture.  Partnership
Preference Units are fixed rate instruments whose values will generally increase
when interest  rates rise and decrease when  interest  rates fall.  The interest
rates on  borrowings  under the  Fund's  Credit  Facility  are reset at  regular
intervals based on one-month LIBOR. The Fund has entered into interest rate swap
agreements to fix the cost of its borrowings  under the Credit  Facility used to
acquire  Belair  Real  Estate's  equity in its real  estate  investments  and to
mitigate  in part the impact of  interest  rate  changes on the Fund's net asset
value. Under the terms of the interest rate swap agreements, the Fund makes cash
payments at fixed rates in exchange for floating rate  payments  that  fluctuate
with one-month  LIBOR.  The Fund's  interest rate swap agreements will generally
increase in value when  interest  rates rise and decrease in value when interest
rates  fall.  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 can
expose the Fund to significant loss.

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

                           Interest Rate Sensitivity
                       Cost, Principal (Notional) Amount
                   by Contractual Maturity and Callable Date
                   for the Twelve Months Ended December 31,*


                                                                                                              Estimated
                                            2004         2005      2006-2008   Thereafter        Total        Fair Value
- --------------------------------------------------------------------------------------------------------------------------
                                                                                          
Rate sensitive liabilities:
- -----------------------------------------
Long-term debt:
- -----------------------------------------
Fixed-rate mortgages                                                          $112,630,517   $112,630,517    $134,000,000

Average interest rate                                                                 8.33%          8.33%
- -----------------------------------------
Variable-rate Credit Facility                                                 $447,000,000   $447,000,000    $447,000,000

Average interest rate                                                                 1.42%          1.42%
- --------------------------------------------------------------------------------------------------------------------------

                                       18

                                                                                                              Estimated
                                            2004         2005      2006-2008   Thereafter        Total        Fair Value
- --------------------------------------------------------------------------------------------------------------------------
Rate sensitive derivative financial
instruments:
- -----------------------------------------
Pay fixed/ receive variable interest
rate swap agreements                                                          $378,782,000   $378,782,000    $  1,644,344

Average pay rate                                                                      4.75%          4.75%

Average receive rate                                                                  1.42%          1.42%
- --------------------------------------------------------------------------------------------------------------------------
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: 8.80%            $22,521,853                                         $ 22,521,853    $ 25,809,946

Colonial Realty Limited Partnership,
8.875% Series B Cumulative Redeemable
Perpetual Preferred Units, Callable
2/23/04, Current Yield: 8.82%(1)         $44,807,072                                         $ 44,807,072    $ 48,800,700

Kilroy Realty, L.P., 8.075% Series A
Cumulative Redeemable Preferred Units,
Callable 2/6/03, Current Yield: 8.75%    $20,000,000                                         $ 20,000,000    $ 18,457,880
Liberty Property L.P., 9.25% Series B
Cumulative Redeemable Preferred Units,
Callable 7/28/04, Current Yield: 9.04%   $30,875,000                                         $ 30,875,000    $ 31,603,650

MHC Operating Limited Partnership, 9%
Series D Cumulative Redeemable
Perpetual Preference Units, Callable
9/29/04, Current Yield: 8.95%            $50,000,000                                         $ 50,000,000    $ 50,260,000

National Golf Operating Partnership,
L.P., 9.30% Series A Cumulative
Redeemable Preferred Units, Callable
2/6/03, Current Yield: 9.50%             $31,454,184                                         $ 31,454,184    $ 32,315,819

National Golf Operating Partnership,
L.P., 9.30% Series B Cumulative
Redeemable Preferred Units, Callable
2/6/03, Current Yield: 9.50%             $ 5,000,000                                         $  5,000,000    $  4,894,000

                                       19

                                                                                                              Estimated
                                            2004         2005      2006-2008   Thereafter        Total        Fair Value
- --------------------------------------------------------------------------------------------------------------------------
PSA Institutional Partners, L.P., 9.50%
Series N Cumulative Redeemable
Perpetual Preferred Units, Callable
3/17/05, Current Yield: 9.13%                         $48,250,000                            $ 48,250,000    $ 50,180,000

Price Development Company, L.P., 8.95%
Series B Cumulative Redeemable
Preferred Partnership Units, Callable
7/28/04, Current Yield: 9.11%            $30,625,000                                         $ 30,625,000    $ 30,086,000

Urban Shopping Centers, L.P., 9.45%
Series D Cumulative Redeemable
Perpetual Preferred Units, Callable      $25,000,000                                         $ 25,000,000    $ 25,635,000
10/1/04, Current Yield: 9.22%
- -----------------------------------------
Note Receivable:
- -----------------------------------------
Fixed-rate note receivable, 8%                                                $  2,070,580   $  2,070,580    $  2,219,712


*    The investments listed reflect holdings as of December 31, 2003. The Fund's
     current holdings may differ.

(1)  In February 2004, the call date was changed to 2/24/09 and the distribution
     rate was changed to 7.25%.

(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.  The Fund
invests  primarily in a  diversified  portfolio of common  stocks and is thereby
subject  to  general  stock  market  risk.  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,
Boston Management  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.  These risks can be
more significant for investments in emerging markets.

RISKS OF CERTAIN  INVESTMENT  TECHNIQUES.  In  managing  the  Portfolio,  Boston
Management 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.

                                       20

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 Boston Management considers unfavorable.

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
30 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 60 days after such hedging  transaction  is
closed.  In  addition,  dividends  received on stock for which the  Portfolio is
obligated to make related payments  (pursuant to a short sale or otherwise) with
respect to positions in substantially similar or related property are subject to
federal  income  taxation at ordinary rates and do not qualify for favorable tax
treatment.  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).  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. Investments in Partnership Preference Units are 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.  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.

                                       21

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  is  subject  to
substantial  conflicts of interest in structuring,  operating and winding up the
Real Estate Joint Venture.  The Operating  Partner had an economic  incentive to
maximize the prices at which it sold properties to the Real Estate Joint Venture
and has a similar  incentive  to  minimize  the  prices at which it may  acquire
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.  Belair Real
Estate's  investments  in the Real Estate  Joint  Venture  may be  significantly
concentrated  in terms of  geographic  regions,  property  types and  operators,
increasing the Fund's exposure to regional,  property type and operator specific
risks.  Given  a lack of  stand-alone  operating  history  and  relatively  high
financial  leverage,  the Real Estate Joint  Venture will not be  equivalent  in
quality  to  real  estate  companies  whose  preferred  equity  or  senior  debt
securities are rated investment  grade.  Distributable  cash flows from the Real
Estate Joint Venture may not be sufficient for Belair Real Estate to receive its
fixed annual preferred return, or any returns in excess thereof.

The debt of Bel Residential is fixed-rate,  secured by the underlying properties
and generally  without recourse to Belair Real Estate and the Fund.  Belair Real
Estate  and the Fund may be  directly  or  indirectly  responsible  for  certain
liabilities  constituting exceptions to the generally non-recourse nature of the
mortgage   indebtedness,    including   liabilities   associated   with   fraud,
misrepresentation,  misappropriation  of funds, or breach of material covenants,
and liabilities  arising from  environmental  conditions  involving or affecting
Real  Estate  Joint  Venture  properties.  The Fund and Belair  Real Estate have
received  indemnification  from the  Operating  Partner of Bel  Residential  for
certain of such potential  liabilities.  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.  Mortgage  debt of the Real
Estate Joint Venture  normally  cannot be refinanced  prior to maturity  without
substantial penalties.

The ongoing value of Belair Real Estate's  investments  in the Real Estate Joint
Venture is substantially  uncertain.  The real property held through Belair Real
Estate's  Real Estate Joint  Venture is stated at estimated  fair value based on
independent  valuations,  assuming an orderly  disposition  of assets,  that is,
other  than in a forced or  liquidation  sale.  Independent  valuations  include
property  appraisals   performed  by  appraisers  that  are  licensed  in  their
respective  states and not affiliated with Eaton Vance or the Operating  Partner
of the Real Estate Joint  Venture.  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  evaluations  are performed at least  annually and reviewed
periodically.  The value of the Real Estate Joint Venture is estimated using the
real  property  valuations  and an  allocation  of the equity  value of the Real
Estate Joint Venture between Belair Real Estate and the Operating  Partner based
on the  terms of the Real  Estate  Joint  Venture.  Interim  valuations  reflect
results  of  operations  and  distributions,  and  may be  adjusted  to  reflect
significant changes in economic  circumstances since the most recent independent
valuation.  The policies for valuing real estate investments involve significant
judgments  that are based upon a number of factors,  which may include,  without
limitation,  general  economic  conditions,  the supply and demand for different
types of real properties,  the financial health of tenants,  the timing of lease
expirations and terminations,  fluctuations in rental rates and operating costs,
exposure  to adverse  environmental  conditions  and  losses  from  casualty  or
condemnation,  interest rates, availability of financing, managerial performance
and government  rules and regulations.  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 Net Leased  Properties  will be subject to general  real  estate
market risks similar to Real Estate Joint Ventures.  Net Leased  Properties will
also be  subject  to risks  specific  to this type of  investment,  including  a
concentration of risk exposure to specific real estate submarkets and individual
properties  and  tenants.  Principal  among the risks of investing in Net Leased
Properties  is the  risk  that  a  major  tenant  fails  to  satisfy  its  lease
obligations due to financial  distress or other reasons.  A tenant's  failure to
meet its lease  obligations  would expose Belair Real Estate to substantial loss
of income  without a  commensurate  reduction  in debt  service  costs and other
expenses,  and would transfer to Belair Real Estate all the costs,  expenses and
liabilities of property  ownership and management  borne by the tenant under the
terms of the lease.  Re-leasing a property could involve  considerable  time and

                                       22

expense.  Re-leasing  opportunities may be limited by the nature and location of
the  property,  which  may not be well  suited  to the  needs of other  possible
tenants.  Even if a  property  is  re-leased,  the  property  may  not  generate
sufficient rental income to cover debt service and other expenses.

Net Leased  Properties  are  generally  illiquid,  and the  ongoing  value of an
investment in Net Leased Properties will be substantially  uncertain. Net Leased
Properties  will be stated at estimated fair values based on annual  appraisals.
These appraisals are conducted by independent,  licensed  appraisers in a manner
similar to the appraisals of properties  owned by the Real Estate Joint Ventures
(described  above).  Because the value of Net Leased  Properties will reflect in
part the  creditworthiness  of their  principal  tenants,  any  reduction in the
credit  standing of a major tenant could have an adverse effect on the appraised
value  of a  property  and the  value  realized  upon  the  disposition  of such
property.  Tenants  may hold  rights to renew or  extend  expiring  leases,  and
exercise of such rights would extend  Belair Real  Estate's  risk  exposure to a
particular  tenant beyond the initial lease term.  Tenants may also hold options
to purchase Net Leased Properties, including options to purchase at below market
levels.  The value received upon the  disposition of Net Leased  Properties will
depend on real estate market conditions, lease and mortgage terms, tenant credit
quality,  tenant purchase options,  lender approvals and other factors affecting
valuation  as may then apply.  Because  sales of Net Leased  Properties  are not
expected to occur for many years,  market conditions and other valuation factors
at the  time of  sale  cannot  be  predicted.  Since  valuations  of Net  Leased
Properties  assume an orderly  disposition  of  assets,  amounts  realized  in a
distressed  sale may differ  substantially  from stated  values.  Mortgage  debt
associated with Net Leased  Properties  normally  cannot be refinanced  prior to
maturity  without  substantial  penalties.  The terms of outstanding  leases and
mortgage debt  obligations and  restrictions on refinancing such debt will limit
Belair Real Estate's ability to dispose of Net Leased Properties.

Because the mortgage debt obligations of Net Leased Properties will generally be
without recourse to Belair Real Estate, the Fund and Shareholders, the potential
loss from investments in Net Leased Properties is normally limited to the amount
of equity invested in such properties by Belair Real Estate. The Fund and Belair
Real Estate may,  however,  be directly or  indirectly  responsible  for certain
liabilities  constituting exceptions to the generally non-recourse nature of the
mortgage   indebtedness,    including   liabilities   associated   with   fraud,
misrepresentation,  misappropriation  of funds, or breach of material covenants,
and liabilities arising from environmental conditions involving or affecting the
Net Leased  Properties,  increasing  the potential for loss under  extraordinary
circumstances.  To the extent practicable,  the Fund and Belair Real Estate will
seek indemnification for certain of such potential liabilities.

Because all or substantially all of the rental payments on Net Leased Properties
generally  will be dedicated to servicing the associated  mortgage debt,  during
the initial  lease term Belair Real Estate will not  generate  significant  cash
flow from  investments  in Net Leased  Properties to offset Belair Real Estate's
operating  expenses and the cost of Fund  borrowings used to finance Belair Real
Estate's  equity in the Net Leased  Properties.  Such costs and expenses must be
provided  from other  sources of cash flow for Belair  Real Estate and the Fund,
which may include additional Fund borrowings under the Credit Facility. Realized
returns on investments in Net Leased Properties generally will be deferred until
the properties are sold or re-leased following the initial lease term.

Fluctuations  in the  value of  Partnership  Preference  Units and  Belair  Real
Estate's  equity in the Real Estate Joint Venture and any Net Leased  Properties
acquired in the future  that are  derived  from other  factors  besides  general
interest rate movements  (including  issuer-specific and sector-specific  credit
concerns,  property or  tenant-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.  See
"Critical Accounting Estimates" in Item 7.

RISKS OF  INTEREST  RATE SWAP  AGREEMENTS.  Interest  rate swap  agreements  are
subject to changes in  valuation  caused  principally  by  movements in interest
rates.  Interest rate swap agreements are private  contracts in which there is a
risk  of  loss  in  the  event  of a  default  on an  obligation  to  pay by the
counterparty. Interest rate swap agreements may be difficult to value and may be
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 that may be entered  into by the Fund with  respect to its
borrowings.

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

                                       23

sales at unfavorable  prices.  The Fund's  obligations under the Credit Facility
are secured by a pledge of its assets,  excluding the assets of Bel Residential.
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.

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

The Fund's  consolidated  financial  statements  for the year ended December 31,
2003, together with the auditors' report thereon,  appearing on pages 33 through
64  hereof,  are  incorporated  herein by  reference.  The  Fund's  consolidated
financial statements and auditors report thereon for the year ended December 31,
2002,  appearing  on pages 32 through 91 of the Fund's  Form 10-K filed with the
Securities  and Exchange  Commission  on March 27, 2003,  are also  incorporated
herein by reference.  The Portfolio's audited financial statements accompany the
Fund's  consolidated  financial  statements and are also incorporated  herein by
reference.  The  following  is a  summary  of  unaudited  quarterly  results  of
operations of the Fund for the years ended December 31, 2003 and 2002.


                                                                                                2003
                                                                      -----------------------------------------------------------
                                                                          First         Second         Third          Fourth
                                                                         Quarter        Quarter       Quarter         Quarter
                                                                      -----------------------------------------------------------
                                                                                                      
Investment income                                                     $ 18,294,254   $ 18,298,704   $16,310,005    $ 16,502,582
Minority interest in net income of controlled subsidiaries            $   (172,159)  $   (149,592)  $    (3,159)   $    (11,197)
Net investment income(1)                                              $  9,123,112   $  9,122,507   $ 7,545,696    $  8,238,218
Net increase (decrease) in net assets from operations                 $(34,955,575)  $181,600,502   $41,023,449    $174,659,852

Per share data:(2)
Investment income                                                     $       1.36   $       1.38   $      1.25    $       1.28
Net investment income(1)                                              $       0.68   $       0.69   $      0.58    $       0.64
Net increase (decrease) in net assets from operations                 $      (2.59)  $      13.68   $      3.14    $      13.56



                                                                                                 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(3)                                              $ 7,352,926   $   8,184,479   $   7,661,476    $ 8,720,729
Net increase (decrease) in net assets from operations                 $15,528,746   $(218,455,529)  $(226,276,390)   $77,492,862

Per share data:(2)
Investment income                                                     $      1.56   $        1.41   $        1.28    $      1.35
Net investment income(3)                                              $      0.51   $        0.58   $        0.55    $      0.64
Net increase (decrease) in net assets from operations                 $      1.08   $      (15.44)  $      (16.33)   $      5.71


                                       24

(1)  Net investment  income is presented  without reduction for interest expense
     on swap agreements.  Such amounts were previously  presented as a reduction
     to net investment  income.  For the quarters ended March 31, 2003, June 30,
     2003 and  September  30, 2003  interest  expense on swap  agreements in the
     amounts  of  $5,087,071,   $4,875,697  and  $2,444,721,   respectively,  is
     presented  as a  realized  loss  (see  Note  2 to the  Fund's  consolidated
     financial statements incorporated herein by reference).

(2)  Based on average Shares outstanding.

(3)  Net investment  income is presented  without reduction for interest expense
     on swap agreements.  Such amounts were previously  presented as a reduction
     to net investment  income.  For the quarters ended March 31, 2002, June 30,
     2002,  September 30, 2002 and December 31, 2002,  interest  expense on swap
     agreements  in  the  amounts  of  $7,360,327,  $7,526,723,  $7,767,646  and
     $7,996,504,  respectively,  is presented as a realized  loss (see Note 2 to
     the  Fund's  consolidated  financial  statements   incorporated  herein  by
     reference).

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.

ITEM 9A.  CONTROLS AND PROCEDURES.
- ----------------------------------

Eaton Vance, as the Fund's manager, conducted an evaluation of the effectiveness
of the Fund's  disclosure  controls and procedures (as defined by Rule 13a-15(e)
of the 1934 Act) as of the end of the period  covered by this  report,  with the
participation of the Fund's Chief Executive Officer and Chief Financial Officer.
Based on that  evaluation,  the Chief  Executive  Officer  and  Chief  Financial
Officer  concluded  that the Fund's  disclosure  controls  and  procedures  were
effective.  There were no changes in the Fund's internal  control over financial
reporting  that occurred  during the quarter  ended  December 31, 2003 that have
materially  affected,  or are reasonably likely to materially affect, the Fund's
internal control over financial reporting.

As the Fund's manager, the complete and entire management, control and operation
of the Fund are vested in Eaton Vance.  The Fund's Chief  Executive  Officer and
Chief  Financial  Officer  intend to report to the Board of  Directors  of Eaton
Vance, Inc. (the sole trustee of Eaton Vance) any significant  deficiency in the
design or operation of internal  control over  financial  reporting  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  control
over financial reporting.

                                       25

                                    PART III
                                    --------

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

(a) MANAGEMENT.
- ---------------

Pursuant to the Fund's LLC Agreement,  the Fund's manager,  Eaton Vance, has the
authority to conduct the Fund's business.  Eaton Vance appointed Thomas E. Faust
Jr.  and  Michelle  A.  Alexander  to serve  indefinitely  as the  Fund's  Chief
Executive  Officer and Chief  Financial  Officer,  respectively,  on October 16,
2002.  Information about Mr. Faust appears below. Ms.  Alexander,  34, is a Vice
President  of Eaton  Vance  and  Boston  Management.  She also  serves  as Chief
Financial Officer of Belcrest Capital Fund LLC, Belmar Capital Fund LLC, Belport
Capital  Fund LLC and  Belrose  Capital  Fund LLC and as an  officer  of various
investment  companies managed by Eaton Vance or Boston Management.  Ms Alexander
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.  There are no other officers of the Fund. The Fund
does not have a board of directors or similar governing body.

The Board of Directors of Eaton  Vance,  Inc.,  the sole trustee of Eaton Vance,
oversees the accounting and financial reporting processes of the Fund and audits
of the Fund's financial statements.  The Fund's audit committee financial expert
(as that term is defined in Item  7(d)(3)(iv) of Schedule 14A under the Exchange
Act) is William M. Steul.  Mr. Steul is a senior  officer of Eaton Vance and, as
such, is not independent of Fund management. Information about Mr. Steul appears
below.

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. A majority of Mr.  Richardson's time is spent managing the Portfolio
and related entities. Boston Management has an experienced team of analysts that
provides Mr. Richardson with research and recommendations on investments.

The directors of Belair Real Estate are Mr.  Faust,  James B. Hawkes and Alan R.
Dynner,  each of whom is described  below.  William R. Cross,  Vice President of
Belport Realty,  is primarily  responsible  for providing  research and analysis
relating to the Fund's real estate  investments held through Belair Real Estate.
Mr. Cross is a Vice President of Eaton Vance and Boston  Management and has been
employed by the Eaton Vance  organization  since 1996. Mr. Cross,  David Carlson
and Mr.  Dynner  serve as  trustees of the Real Estate  Joint  Venture  owned by
Belair Real Estate.  Mr. Dynner is also Vice President and Secretary of the Real
Estate Joint  Venture and Mr. Cross serves as President and Chairman of the Real
Estate Joint Venture.  Mr. Carlson is a Vice President of Eaton Vance and Boston
Management  and has been  employed by the Eaton Vance  organization  since 2001.
Prior to joining Eaton Vance, Mr. Carlson was President of ILM Holding,  Inc., a
real estate holding company. Information about Mr. Dynner appears below.

As  disclosed  under "The Eaton Vance  Organization"  in Item 1, Eaton Vance and
Boston  Management are indirect  wholly-owned  subsidiaries of Eaton Vance Corp.
The  non-voting  common  stock of Eaton Vance Corp.  is listed and traded on the
NYSE.  All shares of the voting common stock of Eaton Vance Corp.  are held in a
voting  trust,  the voting  trustees  of which are senior  officers of the Eaton
Vance organization.  Eaton Vance, Inc., a wholly-owned subsidiary of Eaton Vance
Corp.,  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 Eaton Vance, Inc. and their ages and principal  occupations (in
addition to their responsibilities described above) are set forth below.

James B. Hawkes (62) is Chairman, President and Chief Executive Officer of Eaton
Vance, Boston Management, Eaton Vance Corp. and Eaton Vance, Inc. and a Director
of Eaton Vance Corp. and Eaton Vance,  Inc. He is 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.  (45) is  Executive  Vice  President  and Chief  Investment
Officer of Eaton Vance,  Boston  Management,  Eaton Vance Corp. and Eaton Vance,
Inc., and a Director of Eaton Vance Corp. He is also Chief Executive  Officer of
Belcrest Capital Fund LLC, Belmar Capital Fund LLC, Belport Capital Fund LLC and
Belrose  Capital  Fund LLC and is an  officer of  various  investment  companies
managed by Eaton  Vance or Boston  Management.  Mr.  Faust has been  employed by
Eaton Vance since 1985.

                                       26

Alan R. Dynner (63) is Vice  President,  Chief Legal  Officer and  Secretary  of
Eaton Vance,  Boston  Management,  Eaton Vance Corp., EV Distributors  and Eaton
Vance,  Inc. 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 (61) is Vice  President  and Chief  Financial  Officer of Eaton
Vance, Boston Management, Eaton Vance Corp. and Eaton Vance, Inc. and a Director
of Eaton Vance,  Inc. He is also Vice President of EV Distributors.  He has been
employed by Eaton Vance since 1994.

(b)  COMPLIANCE WITH SECTION 16(A) OF THE SECURITIES EXCHANGE ACT OF 1934.
- --------------------------------------------------------------------------

Section  16(a) of the 1934 Act requires the Fund's  officers and  directors  and
persons  who own more  than ten  percent  of the  Fund's  Shares  to file  forms
reporting their  affiliation  with the Fund and reports of ownership and changes
in ownership of the Fund's Shares with the SEC.  Eaton Vance,  as manager of the
Fund,  and the Directors and executive  officers of Eaton Vance,  Inc., the sole
trustee of Eaton  Vance,  also  comply with  Section  16(a).  These  persons and
entities are required by SEC  regulations to furnish the Fund with copies of all
Section 16(a) forms they file. To the best of the Fund's knowledge, based solely
on a review of the copies of such reports furnished to the Fund, during the year
ended December 31, 2003 all Section 16(a) filing requirements applicable to such
persons and entities were complied with for such year, except that each of James
B. Hawkes, Alan R. Dynner and William S. Steul, in their capacities as Directors
and/or executive  officers of Eaton Vance, Inc., failed to file one Form 3. Each
such Form 3 reported no transactions in Fund Shares.

(c)  CODE OF ETHICS.
- --------------------

The Fund has adopted a Code of Ethics that  applies to the  principal  executive
officer  and  principal  financial  officer  (who is also the  Fund's  principal
accounting  officer).  A copy of the Code of Ethics is  available  at no cost by
request to the Fund's Chief  Financial  Officer,  255 State Street,  Boston,  MA
02109 or by calling (800) 225-6265. If the Fund makes any substantive amendments
to the Code of Ethics or grants any waiver, including an implicit waiver, from a
provision of the Code of Ethics as applicable to the principal executive officer
or  principal  financial  officer,  the Fund will  disclose  the  nature of such
amendment or waiver in a report on Form 8-K.

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,  which is described in Item 13
below.

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 1, 2004, Eaton Vance, the manager
of the Fund,  beneficially owned 1,158.7 Shares of the Fund. The Shares owned by
Eaton Vance represent less than 1% of the  outstanding  Shares of the Fund as of
March 1, 2004.  None of the other entities or  individuals  named in response to
Item 10 above beneficially owned Shares of the Fund as of such date.

CHANGES IN CONTROL. Not applicable.

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

The table below sets forth the fees,  paid or payable by, or  allocable  to, the
Fund and Belair Real Estate for the years  ended  December  31, 2003 and 2002 in
connection with services rendered by Eaton Vance and its affiliates. Each fee is
described following the table.

                                       27


                                                                                Year ended              Year ended
                                                                               December 31,            December 31,
                                                                                   2003                    2002
- -------------------------------------------------------------------------------------------------------------------
                                                                                                  
Fund Advisory and Administrative Fees*                                          $2,316,298              $2,402,565
- -------------------------------------------------------------------------------------------------------------------
Belair Real Estate Management Fees*                                             $3,077,303              $3,351,450
- -------------------------------------------------------------------------------------------------------------------
Fund's Allocable Portion of the Portfolio's Advisory Fees**                     $6,262,226              $6,885,848
- -------------------------------------------------------------------------------------------------------------------
Fund Servicing Fees                                                             $  535,111              $  524,356
- -------------------------------------------------------------------------------------------------------------------
Fund's Allocable Portion of Belvedere Company's Servicing Fees                  $2,146,589              $2,368,875
- -------------------------------------------------------------------------------------------------------------------
Aggregate Compensation Paid by the Fund to Eaton Vance and its
Affiliates                                                                      $5,393,601              $5,754,015
- -------------------------------------------------------------------------------------------------------------------


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

**   For the years  ended  December  31,  2003 and 2002,  advisory  fees paid or
     payable by the Portfolio totaled $67,584,543 and $71,564,552, respectively.
     For the year ended December 31, 2003, Belvedere Company's allocable portion
     of that fee was $41,671,111, of which $6,262,226 was allocable to the Fund.
     For the year ended December 31, 2002, Belvedere Company's allocable portion
     of that fee was $41,180,870, of which $6,885,848 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
1/20 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 that is  attributable  to the Fund's indirect
investment in Belvedere 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 1/20 of 1% (equivalent to 0.60% annually)
of the average  daily gross  investment  assets of Belair Real Estate.  The term
"gross  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  subsidiary are reduced by the proportionate
interests therein of other investors 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%

                                       28

In accordance with the terms of the 1940 Act, the Portfolio's  Board of Trustees
considers the  continuation of the  Portfolio's  investment  advisory  agreement
annually.

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  Belvedere  Company is  credited  toward the  Fund's  servicing  fee
payment, thereby reducing the amount of the servicing fee payable by the Fund.

SERVICING  FEES PAID BY  BELVEDERE  COMPANY.  Pursuant to a servicing  agreement
between  Belvedere  Company  and  EV  Distributors,  Belvedere  Company  pays  a
servicing fee to EV Distributors for providing  certain services and information
to direct and indirect investors in Belvedere Company. The servicing fee is paid
on a quarterly basis, at an annual rate of 0.15% of Belvedere  Company's average
daily  net  assets.   With  respect  to  investors  in  Belvedere   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 Belvedere  Company or
Shares of the Fund to such  persons.  The Fund  assumes its  allocated  share of
Belvedere  Company's  servicing fee. The servicing fee payable in respect of the
Fund's investment in Belvedere Company is credited toward the Fund servicing fee
described above.

CERTAIN REAL ESTATE INVESTMENT TRANSACTIONS.  During the year ended December 31,
2003,  Belair Real Estate sold  Partnership  Preference  Units of two issuers to
Belshire  Realty  Corporation, a  REIT  subsidiary of  another  investment  fund
managed by Eaton Vance and advised by Boston Management, for approximately $35.0
million.  The  Fund  realized  a  loss  of  approximately  $1.2  million  on the
transactions.  The  sale  prices  for such  Partnership  Preference  Units  were
determined in good faith by Boston  Management  after  consideration of factors,
data and information that it considered relevant.

ITEM 14.  PRINCIPAL ACCOUNTANT FEES AND SERVICES.
- -------------------------------------------------

The following table presents fees for the professional  audit services  rendered
by Deloitte & Touche LLP for the audit of the Fund's annual financial statements
for the  years  ended  December  31,  2003 and 2002 and fees  billed  for  other
services rendered by Deloitte & Touche LLP during those periods.

Year ended December 31,                         2003                  2002
- --------------------------------------------------------------------------------
Audit fees                                   $  24,731             $  20,300
Audit related fees(1)                           35,040                34,255
Tax fees(2)                                     84,874               191,480
                                            ------------------------------------
Total                                        $ 144,645             $ 246,035
                                            ------------------------------------

(1)  Audit  related  fees  consist of assurance  and related  services  that are
     reasonably   related  to  the  performance  of  the  audit  of  the  Fund's
     consolidated  financial  statements.  The category includes fees related to
     the  performance  of audits and attest  services not required by statute or
     regulation  and  accounting  consultations  regarding  the  application  of
     generally accepted accounting principles to proposed transactions.

(2)  Tax fees consist of the  aggregate  fees billed for  professional  services
     rendered  by Deloitte & Touche LLP for tax  compliance,  tax advice and tax
     planning.

                                       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, 2003:

(1)  (i)       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 year ended December
               31, 2002

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

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

               Financial Highlights for the 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
               year ended December 31, 2002

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

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

               Notes to Financial Statements

               Independent Auditors' Report dated February 14, 2003

     (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, 2003

               Consolidated  Statement of Assets and  Liabilities as of December
               31, 2003

               Consolidated  Statement of Operations for the year ended December
               31, 2003

               Consolidated  Statements  of  Changes in Net Assets for the years
               ended December 31, 2003 and December 31, 2002

               Consolidated  Statement of Cash Flows for the year ended December
               31, 2003

               Financial Highlights for the year ended December 31, 2003

               Notes to Consolidated Financial Statements

               Independent Auditors' Report dated March 5, 2004

               Portfolio of Investments of  Tax-Managed  Growth  Portfolio as of
               December 31, 2003

               Statement  of  Assets  and  Liabilities  of  Tax-Managed   Growth
               Portfolio as of December 31, 2003

               Statement of Operations of Tax-Managed  Growth  Portfolio for the
               year ended December 31, 2003


               Statements  of  Changes  in  Net  Assets  of  Tax-Managed  Growth
               Portfolio for the years ended  December 31, 2003 and December 31,
               2002

               Supplementary  Data of Tax-Managed Growth Portfolio for the years
               ended  December 31, 2003,  December 31, 2002,  December 31, 2001,
               December 31, 2000 and December 31, 1999

               Notes to Financial Statements

                                       30

               Independent Auditors' Report dated February 20, 2004

(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 66 hereof.

                                       31

                                                                      Appendix A



Set forth  below is a chart  depicting  the  various  entities in which the Fund
invested  as of December  31,  2003.  Defined  terms used below have the meaning
ascribed to them in Item 1.





[Chart  depicting  (1) the Fund  investing in Belvedere  Company and Belair Real
Estate;  (2) Belvedere Company  investing in the Portfolio;  and (3) Belair Real
Estate  investing  in Bel  Residential.  The Fund is followed  by footnote  (A);
Belvedere  Company is followed by footnote  (B);  the  Portfolio  is followed by
footnote  (C);  Belair  Real  Estate  is  followed  by  footnote  (D);  and  Bel
Residential is followed by footnote (E). The footnotes appear below.]









(A)  Eaton Vance is the  manager of the Fund;  Boston  Management  is the Fund's
     investment adviser.
(B)  Boston  Management  is the  manager  and  investment  adviser of  Belvedere
     Company.
(C)  Boston Management is the Portfolio's investment adviser.
(D)  Boston Management is the manager of Belair Real Estate.  Belair Real Estate
     also holds investments in Partnership Preference Units.
(E)  Belair  Real Estate  owns a majority  interest  in this Real  Estate  Joint
     Venture.

                                       32

BELAIR CAPITAL FUND LLC as of December 31, 2003
CONSOLIDATED PORTFOLIO OF INVESTMENTS

INVESTMENT IN BELVEDERE CAPITAL FUND
COMPANY LLC -- 76.3%

<Table>
<Caption>
SECURITY                                                SHARES         VALUE
- ---------------------------------------------------------------------------------------
                                                                 
Investment in Belvedere Capital Fund
Company LLC (Belvedere Capital)                           10,141,941   $  1,588,195,284
- ---------------------------------------------------------------------------------------

TOTAL INVESTMENT IN BELVEDERE CAPITAL
   (IDENTIFIED COST, $1,294,603,479)                                   $  1,588,195,284
- ---------------------------------------------------------------------------------------

PARTNERSHIP PREFERENCE UNITS -- 15.3%

<Caption>
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   $     25,809,946

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)(5)                          970,000         48,800,700

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)                                     400,000         18,457,880

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         31,603,650

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         50,260,000

National Golf Operating Partnership, L.P.
(Delaware Limited Partnership affiliate of
National Golf Properties, Inc.), 9.30% Series A
Cumulative Redeemable Preferred Units,
Callable from 2/6/03+(1)                                     660,450         32,315,819

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 2/6/03+(1)                                     200,000          4,894,000

PSA Institutional Partners, L.P. (California
Limited Partnership affiliate of Public Storage, Inc.),
9.50% Series N Cumulative Redeemable Perpetual
Preferred Units, Callable from 3/17/05+(1)                 1,930,000         50,180,000

Price Development Company, L.P. (Maryland
Limited Partnership affiliate of J.P. Realty, Inc.),
8.95% Series B Cumulative Redeemable Preferred
Partnership Units, Callable from 7/28/04+(1)               1,225,000   $     30,086,000

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         25,635,000
- ---------------------------------------------------------------------------------------

TOTAL PARTNERSHIP PREFERENCE UNITS
   (IDENTIFIED COST, $308,533,109)                                     $    318,042,995
- ---------------------------------------------------------------------------------------

OTHER REAL ESTATE INVESTMENTS -- 7.8%

<Caption>
DESCRIPTION                                                            VALUE
- ---------------------------------------------------------------------------------------
                                                                    
Rental property(1)(2)                                                  $    158,458,656
LLC Interest in AGC LLC+(1)(3)(4)                                             1,035,290
LLC Interest in National Golf Properties LLC+(1)(3)(4)                          871,722
Note receivable from AGC LLC,
8%, due 2/6/13+(1)(3)(4)                                                      2,219,712
- ---------------------------------------------------------------------------------------

TOTAL OTHER REAL ESTATE INVESTMENTS
   (IDENTIFIED COST, $167,777,308)                                     $    162,585,380
- ---------------------------------------------------------------------------------------

SHORT-TERM INVESTMENTS -- 0.6%

<Caption>
                                                    PRINCIPAL AMOUNT
SECURITY                                            (000'S OMITTED)    VALUE
- ---------------------------------------------------------------------------------------
                                                                 
Investors Bank & Trust Company -
Time Deposit, 1.01%, 1/2/04                         $         11,765   $     11,765,330
- ---------------------------------------------------------------------------------------

TOTAL SHORT-TERM INVESTMENTS
   (AT AMORTIZED COST, $11,765,330)                                    $     11,765,330
- ---------------------------------------------------------------------------------------

TOTAL INVESTMENTS -- 100.0%
   (IDENTIFIED COST, $1,782,679,226)                                   $  2,080,588,989
- ---------------------------------------------------------------------------------------
</Table>

+    Security exempt from registration under the Securities Act of 1933. At
     December 31, 2003, the value of these securities totaled $322,169,719, or
     21.2% of net assets.
(1)  Investment valued at fair value using methods determined in good faith by
     or at the direction of the Manager of Belair Real Estate Corporation.
(2)  Rental property represents eleven multi-family residential properties
     located in seven states. None of the individual properties represent more
     than 5% of net assets.
(3)  See Note 5 - Investment Transactions.
(4)  Any transfers or sales of the investments are generally restricted.
(5)  In February 2004, the call date was changed to 2/24/09 and the
     distribution rate changed to 7.25%.

                See notes to consolidated financial statements

                                       33
<Page>
BELAIR CAPITAL FUND LLC as of December 31, 2003
CONSOLIDATED FINANCIAL STATEMENTS

CONSOLIDATED STATEMENT OF ASSETS
AND LIABILITIES

AS OF DECEMBER 31, 2003

<Table>
                                                              
ASSETS

Investments, at value (identified cost, $1,782,679,226)          $ 2,080,588,989
Cash                                                                   8,687,577
Escrow deposits -- restricted                                             80,839
Open interest rate swap agreements, at value                           1,644,344
Distributions and interest receivable                                    694,054
Other assets                                                           1,144,720
- --------------------------------------------------------------------------------
TOTAL ASSETS                                                     $ 2,092,840,523
- --------------------------------------------------------------------------------

LIABILITIES

Loan payable -- New Credit Facility                              $   447,000,000
Mortgage payable                                                     112,630,517
Payable for Fund Shares redeemed                                       1,180,000
Distributions payable to minority shareholders                            16,800
Security deposits                                                        372,900
Swap interest payable                                                    243,920
Accrued expenses:
   Interest expense                                                      920,797
   Property taxes                                                        576,590
   Other expenses and liabilities                                        669,458
Minority interests in controlled subsidiaries                          6,947,692
- --------------------------------------------------------------------------------
TOTAL LIABILITIES                                                $   570,558,674
- --------------------------------------------------------------------------------
NET ASSETS FOR 12,728,157 FUND SHARES OUTSTANDING                $ 1,522,281,849
- --------------------------------------------------------------------------------

SHAREHOLDERS' CAPITAL                                            $ 1,522,281,849
- --------------------------------------------------------------------------------

NET ASSET VALUE AND REDEMPTION
PRICE PER SHARE

($1,522,281,849 DIVIDED BY 12,728,157 FUND SHARES OUTSTANDING)   $        119.60
- --------------------------------------------------------------------------------
</Table>

CONSOLIDATED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED
DECEMBER 31, 2003

<Table>
                                                              
INVESTMENT INCOME

Dividends allocated from Belvedere Capital
   (net of foreign taxes, $247,415)                              $    21,230,671
Interest allocated from Belvedere Capital                                337,102
Expenses allocated from Belvedere Capital                             (8,682,531)
- --------------------------------------------------------------------------------
Net investment income allocated from Belvedere Capital           $    12,885,242
Distributions from Partnership Preference Units                       34,277,898
Rental income                                                         21,929,822
Interest                                                                 312,583
- --------------------------------------------------------------------------------
TOTAL INVESTMENT INCOME                                          $    69,405,545
- --------------------------------------------------------------------------------

EXPENSES

Investment advisory and administrative fees                      $     5,393,601
Property management fees                                                 879,109
Servicing fees                                                           535,111
Interest expense on mortgage                                           9,544,445
Interest expense on credit facilities                                  8,888,133
Property and maintenance expenses                                      6,381,866
Property taxes and insurance                                           2,708,654
Amortization of deferred expenses                                          9,099
Miscellaneous                                                            699,887
- --------------------------------------------------------------------------------
TOTAL EXPENSES                                                   $    35,039,905
- --------------------------------------------------------------------------------
Net investment income before minority interest in net income of
   controlled subsidiary                                         $    34,365,640
Minority interest in net income of controlled subsidiary                (336,107)
- --------------------------------------------------------------------------------

NET INVESTMENT INCOME                                            $    34,029,533
- --------------------------------------------------------------------------------

REALIZED AND UNREALIZED GAIN (LOSS)

Net realized gain (loss) --
   Investment transactions from Belvedere Capital
      (identified cost basis)                                    $    19,596,660
   Investment transactions (identified cost basis)                       (23,151)
   Investment transactions in Partnership Preference Units
      (identified cost basis)                                             39,313
   Interest rate swap agreements                                     (26,315,249)
- --------------------------------------------------------------------------------
NET REALIZED LOSS                                                $    (6,702,427)
- --------------------------------------------------------------------------------
Change in unrealized appreciation (depreciation) --
   Investment in Belvedere Capital (identified cost basis)       $   279,874,315
   Investments in Partnership Preference Units
      (identified cost basis)                                         26,634,006
   Investment in other real estate (net of minority interest
      in unrealized loss of controlled subsidiary of $6,385,127)       5,480,519
   Interest rate swap agreements                                      23,012,282
- --------------------------------------------------------------------------------
NET CHANGE IN UNREALIZED APPRECIATION (DEPRECIATION)             $   335,001,122
- --------------------------------------------------------------------------------

NET REALIZED AND UNREALIZED GAIN                                 $   328,298,695
- --------------------------------------------------------------------------------

NET INCREASE IN NET ASSETS FROM OPERATIONS                       $   362,328,228
- --------------------------------------------------------------------------------
</Table>

                See notes to consolidated financial statements

                                       34
<Page>
CONSOLIDATED STATEMENTS OF CHANGES
IN NET ASSETS

<Table>
<Caption>
INCREASE (DECREASE)                                            YEAR ENDED          YEAR ENDED
IN NET ASSETS                                                  DECEMBER 31, 2003   DECEMBER 31, 2002
- ----------------------------------------------------------------------------------------------------
                                                                               
Net investment income                                            $    34,029,533     $    31,919,610
Net realized loss from
   investment transactions                                            (6,702,427)        (73,194,357)
Net change in unrealized appreciation
   (depreciation) of investments                                     335,001,122        (310,435,564)
- ----------------------------------------------------------------------------------------------------
NET INCREASE (DECREASE) IN NET ASSETS
   FROM OPERATIONS                                               $   362,328,228     $  (351,710,311)
- ----------------------------------------------------------------------------------------------------
Transactions in Fund Shares --
   Net asset value of Fund Shares issued to
      Shareholders in payment of
      distributions declared                                     $     2,956,829     $            --
   Net asset value of Fund Shares redeemed                           (82,202,891)        (90,119,009)
- ----------------------------------------------------------------------------------------------------
NET DECREASE IN NET ASSETS FROM FUND
   SHARE TRANSACTIONS                                            $   (79,246,062)    $   (90,119,009)
- ----------------------------------------------------------------------------------------------------
Distributions --
   Distributions to Shareholders                                 $    (6,607,973)    $            --
   Special Distributions to Shareholders                                      --                (850)
- ----------------------------------------------------------------------------------------------------
TOTAL DISTRIBUTIONS                                              $    (6,607,973)    $          (850)
- ----------------------------------------------------------------------------------------------------

NET INCREASE (DECREASE) IN NET ASSETS                            $   276,474,193     $  (441,830,170)
- ----------------------------------------------------------------------------------------------------

NET ASSETS

At beginning of year                                             $ 1,245,807,656     $ 1,687,637,826
- ----------------------------------------------------------------------------------------------------
AT END OF YEAR                                                   $ 1,522,281,849     $ 1,245,807,656
- ----------------------------------------------------------------------------------------------------
</Table>

CONSOLIDATED STATEMENT OF CASH FLOWS

<Table>
<Caption>
                                                                                   YEAR ENDED
INCREASE (DECREASE) IN CASH                                                        DECEMBER 31, 2003
- ----------------------------------------------------------------------------------------------------
                                                                                  
Cash Flows From (For) Operating Activities --
Net increase in net assets from operations                                           $   362,328,228
Adjustments to reconcile net increase in net assets from operations
   to net cash flows from operating activities --
   Net investment income allocated from Belvedere Capital                                (12,885,242)
   Decrease in escrow deposits                                                               993,104
   Decrease in receivable for investments sold                                             4,952,435
   Increase in interest receivable from other real estate investments                       (149,132)
   Decrease in other assets                                                                  141,219
   Decrease in distributions and interest receivable                                       4,633,398
   Decrease in interest payable for open swap agreements                                  (4,785,580)
   Decrease in security deposits, accrued interest and accrued
      other expenses and liabilities                                                        (933,967)
   Decrease in accrued property taxes                                                       (129,375)
   Proceeds from sales of Partnership Preference Units                                    95,848,714
   Proceeds from sale of common stock                                                      8,034,272
   Improvements to rental property                                                        (1,870,329)
   Net increase in investment in Belvedere Capital                                        (3,500,000)
   Interest incurred on interest rate swap agreements                                    (17,815,811)
   Payment for termination of interest rate swap agreements                               (8,499,438)
   Increase in short-term investments                                                     (8,338,449)
   Minority interest in net income of controlled subsidiary                                  336,107
   Net realized loss from investment transactions                                          6,702,427
   Net change in unrealized (appreciation) depreciation of
      investments                                                                       (335,001,122)
- ----------------------------------------------------------------------------------------------------
NET CASH FLOWS FROM OPERATING ACTIVITIES                                             $    90,061,459
- ----------------------------------------------------------------------------------------------------
Cash Flows From (For) Financing Activities --
   Repayment of credit facilities                                                    $   (93,769,000)
   Payments for Fund Shares redeemed                                                          (3,568)
   Distributions paid to Shareholders                                                     (3,651,144)
   Distributions paid to minority shareholders                                               (17,600)
- ----------------------------------------------------------------------------------------------------
NET CASH FLOWS FOR FINANCING ACTIVITIES                                              $   (97,441,312)
- ----------------------------------------------------------------------------------------------------

NET DECREASE IN CASH                                                                 $    (7,379,853)
- ----------------------------------------------------------------------------------------------------

CASH AT BEGINNING OF YEAR                                                            $    16,067,430
- ----------------------------------------------------------------------------------------------------

CASH AT END OF YEAR                                                                  $     8,687,577
- ----------------------------------------------------------------------------------------------------


SUPPLEMENTAL DISCLOSURE AND NON-CASH
INVESTING AND FINANCING ACTIVITIES

Interest paid on loan -- credit facilities                                           $     9,564,202
Interest paid on mortgage                                                            $     9,382,122
Interest paid on swap agreements                                                     $    22,601,391
Market value of securities distributed in payment of redemptions                     $    81,019,323
Market value of common stock received from Belvedere Capital                         $     8,057,423
Partnership Preference Units exchanged for an equity investment
   in real estate companies and an investment in note receivable                     $    (3,977,592)
Market value of an equity investment in real estate companies                        $     1,907,012
Investment in note receivable                                                        $     2,070,580
- ----------------------------------------------------------------------------------------------------
</Table>

                See notes to consolidated financial statements

                                       35
<Page>
BELAIR CAPITAL FUND LLC as of December 31, 2003
CONSOLIDATED FINANCIAL STATEMENTS

FINANCIAL HIGHLIGHTS

<Table>
                                                                                  
FOR THE YEAR ENDED DECEMBER 31, 2003

Net asset value -- Beginning of year                                                 $        92.380
- ----------------------------------------------------------------------------------------------------

INCOME (LOSS) FROM OPERATIONS

Net investment income(6)                                                             $         2.583
Net realized and unrealized gain                                                              25.127
- ----------------------------------------------------------------------------------------------------
TOTAL INCOME FROM OPERATIONS                                                         $        27.710
- ----------------------------------------------------------------------------------------------------

DISTRIBUTIONS

Distributions to Shareholders                                                        $        (0.490)
- ----------------------------------------------------------------------------------------------------
TOTAL DISTRIBUTIONS                                                                  $        (0.490)
- ----------------------------------------------------------------------------------------------------

NET ASSET VALUE -- END OF YEAR                                                       $       119.600
- ----------------------------------------------------------------------------------------------------

TOTAL RETURN(1)                                                                                30.14%
- ----------------------------------------------------------------------------------------------------
</Table>

<Table>
<Caption>
                                                                    AS A PERCENTAGE OF       AS A PERCENTAGE OF
RATIOS                                                             AVERAGE NET ASSETS(5)  AVERAGE GROSS ASSETS(2)(5)
- --------------------------------------------------------------------------------------------------------------------
                                                                                          
Expenses of Consolidated Real Property Subsidiary
   Interest and other borrowing costs(7)                                    0.62%                       0.42%
   Operating expenses(7)                                                    0.65%                       0.45%
Belair Capital Fund LLC Expenses
   Interest and other borrowing costs(4)(8)                                 0.66%                       0.46%
   Investment advisory and administrative fees, servicing fees
     and other Fund operating expenses(3)(4)                                1.13%                       0.78%
                                                                   -------------------------------------------------
Total expenses                                                              3.06%                       2.11%

Net investment income                                                       2.53%                       1.75%
- --------------------------------------------------------------------------------------------------------------------

SUPPLEMENTAL DATA

Net assets, end of year (000's omitted)                                                         $  1,522,282
Portfolio turnover of Tax-Managed Growth Portfolio (the Portfolio)                                        15%
- --------------------------------------------------------------------------------------------------------------------
</Table>

(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 of Belair
    Real Estate's controlled subsidiary are reduced by the proportionate
    interests therein of investors other than Belair Real Estate.
(3) Includes Belair Capital's share of Belvedere Capital Fund Company LLC's
    allocated expenses, including those expenses allocated from the Portfolio.
(4) Includes the expenses of Belair Capital and Belair Real Estate. Does not
    include expenses of the real estate subsidiaries majority-owned by Belair
    Real Estate.
(5) 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.
(6) Calculated using average shares outstanding.
(7) Includes Belair Real Estate's proportional share of expenses incurred by
    its majority-owned subsidiary.
(8) Ratios do not include interest incurred in connection with the interest
    rate swap agreements. Had such amounts been included, ratios would be
    higher.

                See notes to consolidated financial statements

                                       36
<Page>
BELAIR CAPITAL FUND LLC as of December 31, 2003
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 investors
    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 through a controlled subsidiary, Belair Real
    Estate Corporation (Belair Real Estate). Such investments include
    income-producing preferred equity interests in real estate operating
    partnerships (Partnership Preference Units) generally affiliated with
    publicly-traded real estate investment trusts (REITs), debt and equity
    investments in private real estate companies and an interest in real
    properties held through a joint venture that is a controlled subsidiary of
    Belair Real Estate.

    B SUBSIDIARIES -- Belair Capital invests in real estate through its
    subsidiary, Belair Real Estate. At December 31, 2003, Belair Real Estate
    invested directly and indirectly in Partnership Preference Units, debt and
    equity investments in private real estate companies and in real property
    through a controlled subsidiary, Bel Residential Properties Trust (Bel
    Residential).

    Belair Real Estate -- At December 31, 2003, 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,
    2003. 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 93% at
    December 31, 2003. Belair Real Estate owns 100% of the 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 100% of the 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
    the 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 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.

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

2   SIGNIFICANT ACCOUNTING POLICIES

    The following is a summary of significant accounting policies consistently
    followed in the preparation of the consolidated financial statements. The
    policies are in conformity with accounting principles generally accepted
    in the United States of America.

    A PRINCIPLES OF CONSOLIDATION -- The consolidated financial statements
    include the accounts of Belair Capital and its majority owned
    subsidiaries. Belair Capital and Belair Real Estate consolidate all
    investments in affiliates in which its ownership exceeds 50 percent. The
    accompanying consolidated financial statements include the accounts of
    Belair Capital, Belair Real Estate, and Bel Residential (collectively, the
    Fund). All material intercompany accounts and transactions have been
    eliminated.

    B BASIS OF PRESENTATION -- Belair Capital is an investment company and, as
    such, presents its assets at fair value. Fixed liabilities are generally
    stated at their principal value.

                                       37
<Page>
    C INVESTMENT COSTS -- The Fund's investment assets were principally
    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 a
    minority interest in the controlled subsidiary. 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 initial 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.

    D INVESTMENT AND OTHER VALUATIONS -- The Fund's investments may consist of
    shares of Belvedere Capital, Partnership Preference Units, real property
    investments, debt and equity investments in private real estate companies
    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:

    Securities listed on a U.S. securities exchange generally are valued at
    the last sale price on the day of valuation or, if no sales took place on
    such date, at the mean between the closing bid and asked prices therefore
    on the exchange where such securities are principally traded. Equity
    securities listed on the NASDAQ National Market System generally are
    valued at the official NASDAQ closing price. Unlisted or listed securities
    for which closing sales prices or closing quotations are not available are
    valued at the mean between the latest available bid and asked prices.
    Exchange-traded options are valued at the last sale price for the day of
    valuation as quoted on the principal exchange or board of trade on which
    the options are traded or, in the absence of sales on such date, at the
    mean between the latest bid and asked prices therefore. Futures positions
    on securities and currencies generally are valued at closing settlement
    prices. Short-term debt securities with a remaining maturity of 60 days or
    less are valued at amortized cost. If short-term debt 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. The daily valuation of foreign securities generally is determined
    as of the close of trading on the principal exchange on which such
    securities trade. Events occurring after the close of trading on foreign
    exchanges may result in adjustments to the valuation of foreign securities
    to more accurately reflect their fair value as of the close of regular
    trading on the New York Stock Exchange. The Portfolio may rely on an
    independent fair valuation service in adjusting the valuations of foreign
    securities. Foreign securities and currencies are valued in U.S. dollars,
    based on foreign currency exchange rate quotations supplied by an
    independent quotation 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 of the Portfolio considering relevent factors, data and
    information including the market value of freely tradeable securities of
    the same class in the principal market on which such securities are
    normally traded. Interest rate swap agreements are valued by Boston
    Management and Research (Boston Management), as Investment Adviser of
    Belair Capital, based upon dealer and counterparty quotes and pricing
    models which take into consideration the market trading prices of interest
    rate swap agreements that have similar terms to the interest rate swap
    agreements the Fund has entered.

    Market prices for the Fund's real estate investments (including
    Partnership Preference Units, debt and equity investments and the joint
    venture) are not readily available and therefore they are stated in the
    Fund's consolidated financial statements at estimated fair value. The
    estimated fair value of an investment represents the amount at which
    Boston Management (as manager of Belair Real Estate) believes the
    investment could be sold in a current transaction between willing parties
    in an orderly disposition, that is, other than in a forced or liquidation
    sale. In valuing these investments, Boston Management considers relevant
    factors, data and information. With respect to investments in

                                      38
<Page>
    Partnership Preference Units and debt and equity investments in private
    real estate companies, Boston Management considers 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 and debt and equity
    investments in private real estate companies, are valued based upon
    independent valuations, that represent the amount at which the investments
    could be sold in a current transaction between willing parties and assume
    an orderly disposition, that is, other than in a forced or liquidation
    sale. Detailed real property valuations are performed at least annually
    and reviewed periodically. The value of real estate investments in the
    joint venture is estimated using a financial model that considers the (i)
    terms of the joint venture agreement relating to allocation of
    distributable cash flow, (ii) the duration of the joint venture; and (iii)
    the projected property values and cash flows from the properties based on
    estimates used in the independent valuations. 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. The valuation of real estate investments includes
    many assumptions, including, but not limited to, a current transaction
    between willing parties and an orderly disposition of assets. If the
    assumptions used to value a real estate investment change, it may
    materially impact the estimated fair value of that investment.

    A mortgage note payable may be adjusted to the estimated amount at which
    the mortgage note could by settled in a current transaction.  If the
    rental property securing such mortgage note payable has a value lower
    than the outstanding principal balance, is operating at a deficit and
    financial resources are not expected to be provided to fund such deficit,
    then the mortgage note payable may be adjusted to the estimated fair
    value of the property securing the mortgage note.

    Changes in the fair value of the Fund's investments are recorded as
    unrealized appreciation or depreciation in the Consolidated Statement of
    Operations.

    E 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 periodic
    payments to the counterparty at predetermined fixed rates in exchange for
    floating-rate payments from the counterparty at a predetermined spread to
    one-month LIBOR. Net interest paid and accrued or received and earned is
    recorded as realized gains or losses and changes in the underlying values
    of the swaps are recorded as unrealized appreciation (depreciation), each
    in the Consolidated Statement of Operations. Belair Capital is exposed to
    credit loss in the event of non-performance by the swap counterparty.
    Risks may arise from the unanticipated movements in the value of interest
    rates.

    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 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 mortgage 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 and distributions from Partnership Preference
    Units are recorded on the ex-dividend date and interest income is recorded
    on the accrual basis. Rental income is recorded on the accrual basis based
    upon the terms of the lease agreements.

    Belvedere Capital's net investment income or loss consists of Belvedere
    Capital's pro rata share of the net investment income or loss 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 or loss
    of Belvedere Capital, plus all income earned on the Fund's direct and
    indirect investments (including Partnership Preference Units, debt and
    equity investments in private real estate companies and 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 have been amortized over five
    years and are fully amortized at December 31, 2003. Mortgage origination
    expenses incurred in connection with the financing of Bel Residential are
    capitalized and amortized over the term of the loan. Deferred loan costs
    are included in other assets and amortization expense is included in
    interest expense in the accompanying consolidated financial statements.

                                      39
<Page>
    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 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 distribute
    their earnings to their stockholders each year and maintain their
    qualification as a REIT.

    Net investment income and capital gains determined in accordance with
    income tax regulations may differ from such amounts determined in
    accordance with generally accepted accounting principles. Such differences
    could be significant and are primarily due to differences in the cost
    basis of securities contributed, depreciation on real estate assets,
    periodic payments made in connection with interest rate swap agreements
    and the character of distributions received from REITs and Partnership
    Preference Units.

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

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

    L RECLASSIFICATIONS -- Certain amounts in the prior year's consolidated
    financial statements have been reclassified to conform with the current
    year presentation.

    M INDEMNIFICATIONS -- Under Belair Capital's Amended and Restated
    Operating Agreement, Belair Real Estate's officers, its manager,
    investment adviser, and any affiliate, associate, officer, employee or
    trustee thereof, may be indemnified against certain liabilities and
    expenses arising out of their duties to Belair Capital. Shareholders also
    may be indemnified against personal liability for the liabilities of
    Belair Capital. Additionally, in the normal course of business, the Fund
    enters into agreements with service providers that may contain
    indemnification clauses. The Fund's maximum exposure under these
    arrangements is unknown as this would involve future claims that may be
    made against the Fund that have not yet occurred.

3   DISTRIBUTIONS TO SHAREHOLDERS

    Belair Capital intends to distribute at the end of each year, or shortly
    thereafter, all of its net investment income for the year, if any, and
    approximately 18% of its net realized capital gains for such year (reduced
    from 22% to reflect the reduction in federal long-term capital gains tax
    rates), 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 associated supplemental
    distributions (collectively, Special Distributions) will be made solely to
    the Shareholders to whom such realized precontribution gain is allocated.
    There were no Special Distributions paid or accrued during the year ended
    December 31, 2003.

    The Fund's distributions generally are based on determinations of net
    investment income and net realized capital gains for federal income tax
    purposes. Such amounts may differ from net investment income (or loss) and
    net realized gain (or loss) as set forth in the Fund's financial
    statements due to differences in the treatment of various income, gain,
    loss, expense and other items for federal income tax purposes and under
    generally accepted accounting principles.

    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:

<Table>
<Caption>
                                          YEAR ENDED          YEAR ENDED
                                          DECEMBER 31, 2003   DECEMBER 31, 2002
    ---------------------------------------------------------------------------
                                                                 
    Issued to Shareholders electing to
      receive payment of distributions
      in Fund Shares                                 31,312                  --
    Redemptions                                    (788,815)           (890,907)
    ---------------------------------------------------------------------------
    NET DECREASE                                   (757,503)           (890,907)
    ---------------------------------------------------------------------------
</Table>

                                      40
<Page>
5   INVESTMENT TRANSACTIONS

    The following table summarizes the Fund's investment transactions for the
    year ended December 31, 2003:

<Table>
<Caption>
                                                              YEAR ENDED
    INVESTMENT TRANSACTION                                    DECEMBER 31, 2003
    ---------------------------------------------------------------------------
                                                              
    Increases in investment in Belvedere Capital                 $    4,000,000
    Decreases in investment in Belvedere Capital(1)              $   89,576,746
    Sales of Partnership Preference Units(2)                     $   95,848,714
    Sale of common stock(1)                                      $    8,034,272
    ---------------------------------------------------------------------------
</Table>

    (1) Included in decreases in investment in Belvedere Capital is the
        receipt of common stock through a redemption in-kind of $8,057,423.
        Belair Capital subsequently sold the common stock recognizing a loss
        of $23,151 on the transaction.
    (2) Sales of Partnership Preference Units for the year ended December 31,
        2003 include Partnership Preference Units sold to other funds
        sponsored by Eaton Vance Management (Eaton Vance) for which a loss of
        $1,152,614 was recognized.

    During the year ended December 31, 2003, the Fund exchanged Partnership
    Preference Units in the amount of $3,977,592 for an equity investment in
    two private real estate companies affiliated with the issuer of such
    formerly held Partnership Preference Units and a note receivable in the
    amounts of $1,907,012 and $2,070,580, respectively. The secured note
    receivable (valued at $2,219,712 as of December 31, 2003) earns interest
    of 8% per annum and matures in February 2013 or on demand.

6   INDIRECT INVESTMENT IN PORTFOLIO

    The following table summarizes the Fund's investment in the Portfolio
    through Belvedere Capital, for the year ended December 31, 2003, including
    allocations of income, expenses, and net realized and unrealized gains
    (losses) for the year then ended:

<Table>
<Caption>
                                                                          YEAR ENDED
                                                                          DECEMBER 31, 2003
    ---------------------------------------------------------------------------------------
                                                                       
    Belvedere Capital's interest in the Portfolio(1)                      $  11,100,012,615
    The Fund's investment in Belvedere Capital(2)                         $   1,588,195,284
    Income allocated to Belvedere Capital from the Portfolio              $     143,671,130
    Income allocated to the Fund from Belvedere Capital                   $      21,567,773
    Expenses allocated to Belvedere Capital from the Portfolio            $      43,085,940
    Expenses allocated to the Fund from Belvedere Capital(3)              $       8,682,531
    Net realized gain allocated to Belvedere Capital from the Portfolio   $     128,352,887
    Net realized gain allocated to the Fund from Belvedere Capital        $      19,596,660
    Change in unrealized appreciation (depreciation) allocated to
      Belvedere Capital from the Portfolio                                $   1,892,271,872
    Change in unrealized appreciation (depreciation) allocated to
      the Fund from Belvedere Capital                                     $     279,874,315
    ---------------------------------------------------------------------------------------
</Table>

    (1) As of December 31, 2003, the value of Belvedere Capital's interest in
        the Portfolio represents 63.0% of the Portfolio's net assets.
    (2) As of December 31, 2003, the Fund's investment in Belvedere Capital
        represents 14.3% of Belvedere Capital's net assets.
    (3) Allocated expenses include $6,474,319 of expenses from the Portfolio,
        $61,623 of operating expenses and $2,146,589 of service fees (Note 9).

7   INTEREST RATE SWAP AGREEMENTS

    Belair Capital has entered into 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

                                      41
<Page>
    agreements. Interest rate swap agreements open at December 31, 2003 are
    listed below.

<Table>
<Caption>
    NOTIONAL                          INITIAL                    UNREALIZED
    AMOUNT                            OPTIONAL      FINAL        APPRECIATION
    (000'S     FIXED   FLOATING       TERMINATION   TERMINATION  AT DECEMBER 31,
    OMITTED)   RATE    RATE           DATE          DATE         2003
    ----------------------------------------------------------------------------
                                                     
    $ 20,000   4.045%  LIBOR + 0.30%        --          6/10        $    230,597
      95,952    5.05%  LIBOR + 0.30%      2/04          6/10             218,976
      61,500   4.865%  LIBOR + 0.30%      7/04          6/10             212,857
      75,000   4.795%  LIBOR + 0.30%      9/04          6/10             304,067
      42,000    4.69%  LIBOR + 0.30%      2/05          6/10             201,570
      49,000   4.665%  LIBOR + 0.30%      3/05          6/10             240,892
      35,330    4.18%  LIBOR + 0.30%      7/09          6/10             235,385
    ----------------------------------------------------------------------------
    TOTAL                                                           $  1,644,344
    ----------------------------------------------------------------------------
</Table>

    On October 1, 2003, new interest rate swap agreements were entered into to
    fix a portion of the cost of Belair Capital's borrowings under the New
    Credit Facility (as defined in Note 8B) established on July 15, 2003.
    Concurrently, all interest rate swap agreements outstanding on September
    30, 2003 were terminated, resulting in realized losses of $8,499,438.

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. The mortgage
    is generally without recourse to Belair Real Esate and Belair Capital,
    except in the case of certain liabilities associated with fraud,
    misrepresentation, misappropriation of funds, or breach of material
    contracts, and liabilities arising from environmental conditions involving
    or affecting the rental property subject to the mortgage. Belair Capital
    and Belair Real Estate have received indemnification from the Bel
    Residential Minority Shareholder (Note 1B) for certain of such potential
    liabilities. The estimated fair value of the rental property securing the
    loan is $158,458,656 at December 31, 2003. The balance outstanding at
    December 31, 2003 is as follows:

<Table>
<Caption>
                               ANNUAL         MONTHLY
                               INTEREST       INTEREST        BALANCE AT
    MATURITY DATE              RATE           PAYMENT*        DECEMBER 31, 2003
    ---------------------------------------------------------------------------
                                                        
    May 1, 2010                  8.33%        $ 781,844          $  112,630,517
    ---------------------------------------------------------------------------
                                              $ 781,844          $  112,630,517
    ---------------------------------------------------------------------------
</Table>

    *  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
    $134,000,000 at December 31, 2003. 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 generally 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 of market value. The use of
    different assumptions or estimation methodologies may have a material
    effect on the estimated market value.

    B CREDIT FACILITY -- On July 15, 2003, Belair Capital refinanced its
    credit facility with Merrill Lynch International Bank Limited with two new
    credit arrangements (collectively, the New Credit Facility). The New
    Credit Facility has a seven-year maturity and will expire on June 25,
    2010. Belair Capital's obligations under the New Credit Facility are
    secured by a pledge of its assets, excluding the assets of Bel
    Residential.

    At the date the agreement was entered into, Belair Capital borrowed
    $515,000,000 with DrKW Holdings, Inc. Borrowings under this credit
    arrangement accrue interest at a rate of one-month LIBOR plus 0.30% per
    annum. As of December 31, 2003, outstanding borrowings under this credit
    arrangement totaled $447,000,000.


    The $100,000,000 credit arrangement with Merrill Lynch Mortgage Capital,
    Inc. includes the ability to issue letters of credit up to $10,000,000.
    This credit arrangement accrues interest at a rate of one-month LIBOR plus
    0.38% per annum. A commitment fee of 0.10% per annum is paid on the unused
    commitment amount. Belair Capital pays all fees associated with issuing
    the letters of credit. As of December 31, 2003 there were no outstanding
    borrowings under this credit arrangement. There was a letter of credit in
    the amount of $1,493,776 at December 31, 2003. The letter of credit was
    issued as a substitute for funding certain mortgage escrow accounts
    required by the lender of Bel Residential. The letter of credit expires in
    2004 and automatically extends for one-year periods, not to extend beyond
    June 15, 2010.

    Borrowings under the New Credit Facility have been used to purchase the
    Fund's interest in real estate investments, to pay selling commissions and
    organizational expenses, and to provide for the short-term liquidity needs
    of the

                                      42
<Page>
    Fund. Additional borrowings under the New Credit Facility may be made in
    the future for these purposes.

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, 2003, 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 $41,671,111 of which $6,262,226
    was allocated to Belair Capital for the year ended December 31, 2003.

    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 1/20 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 subsidiary are reduced by the proportionate interests therein
    of investors other than Belair Real Estate. For the year ended December
    31, 2003, the advisory and administrative fee paid or accrued to Boston
    Management by Belair Capital, plus the management fee paid or accrued to
    Boston Management by Belair Real Estate, totaled $5,393,601.

    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 $14,288,579 for the year ended December 31, 2003 of
    which $2,146,589 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, 2003, the servicing fee paid
    directly by Belair Capital totaled $535,111. Of the servicing fee amounts
    allocated to and incurred by Belair Capital for the year ended December
    31, 2003, $2,681,466 was paid or accrued to subagents.

    Management services for the real property held by Bel Residential are
    provided by an affiliate of the Bel Residential Minority Shareholder (Note
    1B). The management agreement provides for a management fee and allows for
    reimbursement of payroll expenses incurred by the managers in conjunction
    with managing the Bel Residential Properties (Note 1B). For the year ended
    December 31, 2003, Belair Real Estate's controlled subsidiary paid or
    accrued property management fees of $879,109.

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 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 and indirectly in Partnership Preference
    Units, debt and equity investments in private real estate companies and in
    real property through a controlled subsidiary, Bel Residential (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 (loss), net
    realized gain (loss) and unrealized appreciation (depreciation). The
    accounting policies of the reportable segments are the same as those for
    Belair Capital on a consolidated basis (Note 2). No

                                      43
<Page>
    reportable segments have been aggregated. Reportable information by
    segment is as follows:

<Table>
<Caption>
                                        TAX-
                                        MANAGED
    FOR THE YEAR ENDED                  GROWTH            REAL
    DECEMBER 31, 2003                   PORTFOLIO*        ESTATE            TOTAL
    ---------------------------------------------------------------------------------------
                                                                   
    Revenue                             $    12,885,242   $    56,389,213   $    69,274,455
    Interest expense
     on mortgage                                    --        (9,544,445)       (9,544,445)
    Interest expense on
     credit facilities                               --        (8,443,726)       (8,443,726)
    Operating expenses                       (2,316,298)      (13,469,297)      (15,785,595)
    Minority interest in net
     income of
     controlled subsidiary                           --          (336,107)         (336,107)
    ---------------------------------------------------------------------------------------
    NET INVESTMENT INCOME               $    10,568,944   $    24,595,638   $    35,164,582
    Net realized gain (loss)                 19,573,509       (26,275,936)       (6,702,427)
    Change in unrealized
     appreciation (depreciation)            279,874,315        55,126,807       335,001,122
    ---------------------------------------------------------------------------------------
    NET INCREASE IN NET ASSETS
     FROM OPERATIONS OF
     REPORTABLE SEGMENTS                $   310,016,768   $    53,446,509   $   363,463,277
    ---------------------------------------------------------------------------------------
    Segment assets                      $ 1,588,195,284   $   487,471,604   $ 2,075,666,888
    Segment liabilities                       1,180,000       544,629,124       545,809,124
    ---------------------------------------------------------------------------------------
    NET ASSETS OF
     REPORTABLE SEGMENTS                $ 1,587,015,284   $   (57,157,520)  $ 1,529,857,764
    ---------------------------------------------------------------------------------------
</Table>

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

    The following tables reconcile the reported segment information to the
    consolidated financial statements for the year ended December 31, 2003:

<Table>
                                                                     
    Revenue:
       Revenue from reportable segments                                 $    69,274,455
       Unallocated amounts:
        Interest earned on cash not invested in the
         Portfolio or in subsidiaries                                           131,090
    -----------------------------------------------------------------------------------
    TOTAL REVENUE                                                       $    69,405,545
    -----------------------------------------------------------------------------------
    Net increase (decrease) in net assets from operations:
       Net increase in net assets from operations of
        reportable segments                                             $   363,463,277
       Unallocated amounts:
        Interest earned on cash not invested in the
        Portfolio or in subsidiaries                                            131,090
       Unallocated amounts(1):
        Servicing fees                                                         (535,111)
        Audit, tax and legal fees                                              (188,263)
        Interest expense on credit facilities                                  (444,407)
        Other operating expenses                                                (98,358)
    -----------------------------------------------------------------------------------
    TOTAL NET INCREASE IN NET ASSETS FROM OPERATIONS                    $   362,328,228
    -----------------------------------------------------------------------------------
    Net assets:
       Net assets of reportable segments                                $ 1,529,857,764
       Unallocated cash(2)                                                    5,408,305
       Short-term investments(2)                                             11,765,330
       Loan payable-- New Credit Facility(3)                                (24,579,481)
       Other liabilities                                                       (170,069)
    ------------------------------------------------------------------------------------
    TOTAL NET ASSETS                                                    $ 1,522,281,849
    ------------------------------------------------------------------------------------
</Table>

    (1) Unallocated amounts represent expenses incurred that pertain to the
        overall operation of Belair Capital, and do not pertain to either
        operating segment.
    (2) Unallocated cash and short-term investments represent cash and cash
        equivalents not invested in the Portfolio or real estate assets.
    (3) Unallocated amount of loan payable -- New Credit Facility represents
        borrowings not specifically used to fund real estate investments. Such
        borrowings are generally used to pay selling commissions, organization
        expenses and other liquidity needs of the Fund.


11  SUBSEQUENT EVENT (UNAUDITED)

    On January 14, 2004, the Fund made a distribution of $1.28 per Share to
    Shareholders of record on January 13, 2004.

                                      44
<Page>
BELAIR CAPITAL FUND LLC as of December 31, 2003
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,
2003, and the related consolidated statements of operations and cash flows for
the year then ended, the consolidated statements 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, 2003 by correspondence with the custodian and
brokers. 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, 2003 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
March 5, 2004

                                      45
<Page>
TAX-MANAGED GROWTH PORTFOLIO as of December 31, 2003
PORTFOLIO OF INVESTMENTS

COMMON STOCKS -- 99.2%

<Table>
<Caption>
SECURITY                                                       SHARES        VALUE
- ---------------------------------------------------------------------------------------------
                                                                       
AEROSPACE AND DEFENSE -- 2.5%

Boeing Company (The)                                               797,051   $     33,587,729
General Dynamics                                                   735,000         66,436,650
Honeywell International, Inc.                                      275,998          9,226,613
Northrop Grumman Corp.                                           1,684,522        161,040,303
Raytheon Company                                                   313,599          9,420,514
Rockwell Collins, Inc.                                             203,032          6,097,051
Teledyne Technologies Incorporated(1)                                6,117            115,305
United Technologies Corp.                                        1,582,098        149,935,427
- ---------------------------------------------------------------------------------------------
                                                                             $    435,859,592
- ---------------------------------------------------------------------------------------------

AIR FREIGHT AND LOGISTICS -- 2.6%

FedEx Corporation                                                2,106,578   $    142,194,015
Robinson (C.H.) Worldwide, Inc.                                  1,186,638         44,985,447
United Parcel Service, Inc. Class B                              3,549,425        264,609,634
- ---------------------------------------------------------------------------------------------
                                                                             $    451,789,096
- ---------------------------------------------------------------------------------------------

AIRLINES -- 0.0%

Southwest Airlines, Inc.                                           126,393   $      2,039,983
- ---------------------------------------------------------------------------------------------
                                                                             $      2,039,983
- ---------------------------------------------------------------------------------------------

AUTO COMPONENTS -- 0.2%

ArvinMeritor, Inc.                                                  33,635   $        811,276
Borg-Warner Automotive, Inc.                                       203,981         17,352,664
Dana Corp.                                                          25,000            458,750
Delphi Automotive Systems Corp.                                      6,338             64,711
Johnson Controls, Inc.                                             114,364         13,279,948
Visteon Corp.                                                       10,226            106,453
- ---------------------------------------------------------------------------------------------
                                                                             $     32,073,802
- ---------------------------------------------------------------------------------------------

AUTOMOBILES -- 0.1%

DaimlerChrysler AG                                                   7,000   $        323,540
Ford Motor Co.                                                     145,884          2,334,144
General Motors Corp.                                                13,896            742,046
Harley-Davidson, Inc.                                              137,700          6,544,881
Honda Motor Co. Ltd. ADR                                            20,000            450,000
- ---------------------------------------------------------------------------------------------
                                                                             $     10,394,611
- ---------------------------------------------------------------------------------------------

BEVERAGES -- 3.9%

Anheuser-Busch Companies, Inc.                                   3,381,243   $    178,123,881
Coca-Cola Company (The)                                          3,177,651        161,265,788
Coca-Cola Enterprises, Inc.                                      1,729,424   $     37,822,503
PepsiCo., Inc.                                                   6,531,299        304,489,159
- ---------------------------------------------------------------------------------------------
                                                                             $    681,701,331
- ---------------------------------------------------------------------------------------------

BIOTECHNOLOGY -- 1.7%

Amgen, Inc.(1)                                                   3,861,137   $    238,618,267
Applera Corp. - Celera Genomics Group(1)                            26,000            361,660
Genzyme Corp. - General Division(1)                                464,926         22,939,449
Gilead Sciences, Inc.(1)                                            39,362          2,288,507
Incyte Pharmaceuticals, Inc.(1)                                     14,294             97,771
Invitrogen Corp.(1)                                                467,551         32,728,570
Vertex Pharmaceuticals, Inc.(1)                                     13,000            132,990
- ---------------------------------------------------------------------------------------------
                                                                             $    297,167,214
- ---------------------------------------------------------------------------------------------


BUILDING PRODUCTS -- 0.9%

American Standard Companies, Inc.(1)                               331,609   $     33,393,026
CRH plc                                                            329,450          6,752,716
Masco Corporation                                                4,145,436        113,626,401
Water Pik Technologies(1)                                            2,141             26,270
- ---------------------------------------------------------------------------------------------
                                                                             $    153,798,413
- ---------------------------------------------------------------------------------------------

CAPITAL MARKETS -- 3.8%

Affiliated Managers Group(1)                                        13,680   $        951,991
Bank of New York Co., Inc. (The)                                   441,413         14,619,599
Bear Stearns Companies, Inc.                                        83,352          6,663,992
Credit Suisse Group                                                155,136          5,676,090
Federated Investors, Inc.                                        1,634,947         48,002,044
Franklin Resources, Inc.                                         1,508,429         78,528,814
Goldman Sachs Group, Inc.                                            9,627            950,474
Investors Financial Services Corp.                                 475,402         18,260,191
Knight Trading Group, Inc.(1)                                    1,750,000         25,620,000
Legg Mason, Inc.                                                    17,641          1,361,532
Lehman Brothers Holdings, Inc.                                      57,486          4,439,069
Mellon Financial Corporation                                       221,912          7,125,594
Merrill Lynch & Co., Inc.                                        1,761,959        103,338,895
Morgan (J.P.) Chase & Co.                                          394,005         14,471,804
Morgan Stanley Dean Witter & Co.                                 4,770,551        276,071,786
Northern Trust Corp.                                               261,505         12,139,062
Nuveen Investments Class A                                         150,000          3,999,000
Price (T. Rowe) Group, Inc.                                        171,434          8,127,686
Raymond James Financial, Inc.                                       98,225          3,703,082
Schwab (Charles) & Co.                                             946,055         11,201,291
</Table>

                      See notes to financial statements.

                                      46
<Page>
<Table>
<Caption>
SECURITY                                                       SHARES        VALUE
- ---------------------------------------------------------------------------------------------
                                                                       
CAPITAL MARKETS (CONTINUED)

State Street Corp.                                                 328,000   $     17,082,240
UBS AG                                                              49,812          3,386,718
Waddell & Reed Financial, Inc., Class A                            271,320          6,365,167
- ---------------------------------------------------------------------------------------------
                                                                             $    672,086,121
- ---------------------------------------------------------------------------------------------

CHEMICALS -- 1.0%

Airgas, Inc.                                                       389,753   $      8,371,894
Arch Chemicals, Inc.                                                 4,950            127,017
Bayer AG ADR                                                        40,000          1,176,400
Dow Chemical Co. (The)                                             267,064         11,101,850
DuPont (E.I.) de Nemours & Co.                                   1,302,039         59,750,570
Ecolab, Inc.                                                       318,168          8,708,258
MacDermid, Inc.                                                     61,937          2,120,723
Monsanto Company                                                    28,797            828,778
Olin Corp.                                                           9,900            198,594
PPG Industries, Inc.                                                23,542          1,507,159
Rohm and Haas, Co.                                                   2,601            111,089
RPM, Inc.                                                           88,338          1,454,043
Sigma-Aldrich Corp.                                                630,897         36,074,690
Solutia Inc.(1)                                                     20,293              7,407
Valspar Corp.                                                      818,316         40,441,177
- ---------------------------------------------------------------------------------------------
                                                                             $    171,979,649
- ---------------------------------------------------------------------------------------------

COMMERCIAL BANKS -- 8.3%

AmSouth Bancorporation                                             812,145   $     19,897,552
Associated Banc-Corp                                               749,148         31,951,162
Bank of America Corporation                                      2,257,529        181,573,057
Bank of Hawaii Corp.                                                49,425          2,085,735
Bank of Montreal                                                   269,166         11,116,556
Bank One Corp.                                                   1,786,768         81,458,753
Banknorth Group, Inc.                                               50,125          1,630,566
BB&T Corp.                                                       1,276,393         49,319,826
Charter One Financial, Inc.                                        251,993          8,706,358
City National Corp.                                                273,260         16,974,911
Colonial Bancgroup, Inc. (The)                                     253,936          4,398,172
Comerica, Inc.                                                     241,725         13,551,103
Commerce Bancshares, Inc.                                          147,766          7,243,489
Community First Bancshares, Inc.                                   360,184         10,423,725
Compass Bancshares, Inc.                                           358,352         14,086,817
Fifth Third Bancorp                                              1,209,520         71,482,632
First Citizens BancShares, Inc.                                     43,651          5,304,906
First Financial Bancorp                                             47,933            764,531
First Midwest Bancorp, Inc.                                        815,329   $     26,424,813
First Tennessee National Corporation                               157,089          6,927,625
FleetBoston Financial Corporation                                  715,716         31,241,003
Hibernia Corp. Class A                                             187,345          4,404,481
HSBC Holdings PLC ADR                                              608,017         47,923,900
Huntington Bancshares, Inc.                                        578,423         13,014,517
Keycorp                                                            625,951         18,352,883
M&T Bank Corp.                                                      37,734          3,709,252
Marshall & Ilsley Corp.                                            683,798         26,155,273
National City Corp.                                              1,598,288         54,245,895
National Commerce Financial Corp.                                1,113,055         30,364,140
North Fork Bancorporation, Inc.                                     53,534          2,166,521
PNC Bank Corp.                                                     156,003          8,538,044
Popular, Inc.                                                          716             32,177
Regions Financial Corp.                                          1,624,786         60,442,039
Royal Bank of Scotland Group PLC                                    50,837          1,497,956
S&T Bancorp, Inc.                                                  100,000          2,990,000
SouthTrust Corp.                                                   506,253         16,569,661
Southwest Bancorporation of Texas, Inc.(1)                         815,601         31,686,099
SunTrust Banks, Inc.                                               425,640         30,433,260
Synovus Financial Corp.                                          1,345,581         38,914,203
TCF Financial Corporation                                           28,000          1,437,800
U.S. Bancorp                                                     4,150,861        123,612,641
Union Planters Corp.                                               703,729         22,160,426
Valley National Bancorp                                            202,293          5,906,956
Wachovia Corp.                                                   1,901,325         88,582,732
Wells Fargo & Company                                            3,129,623        184,303,498
Westamerica Bancorporation                                         268,474         13,343,158
Whitney Holding Corp.                                              353,200         14,477,668
Zions Bancorporation                                               252,271         15,471,780
- ---------------------------------------------------------------------------------------------
                                                                             $  1,457,300,252
- ---------------------------------------------------------------------------------------------


COMMERCIAL SERVICES AND SUPPLIES -- 2.4%

Allied Waste Industries, Inc.(1)                                 1,674,390   $     23,240,533
Apollo Group, Inc. Class A(1)                                        7,599            516,732
Arbitron, Inc.(1)                                                   30,885          1,288,522
Avery Dennison Corp.                                             1,350,977         75,681,732
Banta Corp.                                                         42,341          1,714,810
Block (H&R), Inc.                                                  732,354         40,550,441
Bowne & Company                                                    172,640          2,340,998
Cendant Corp.(1)                                                   549,359         12,234,225
Century Business Services, Inc.(1)                                 370,000          1,653,900
Cintas Corp.                                                     1,326,202         66,482,506
</Table>

                      See notes to financial statements.

                                      47
<Page>
<Table>
<Caption>
SECURITY                                                       SHARES        VALUE
- ---------------------------------------------------------------------------------------------
                                                                       
COMMERCIAL SERVICES AND SUPPLIES (CONTINUED)

Consolidated Graphics, Inc.(1)                                      70,215   $      2,217,390
Deluxe Corporation                                                  32,000          1,322,560
Donnelley (R.R.) & Sons Co.                                        200,521          6,045,708
Equifax, Inc.                                                       85,724          2,100,238
Gevity HR, Inc.                                                     78,125          1,737,500
Harland (John H.) Co.                                               51,540          1,407,042
HON Industries, Inc.                                             1,552,470         67,253,000
Hudson Highland Group, Inc.(1)                                      11,581            276,207
Imagistics International Inc.(1)                                     2,482             93,075
Manpower, Inc.                                                     112,000          5,272,960
Miller (Herman) Inc.                                               541,800         13,149,486
Monster Worldwide Inc.(1)                                          154,426          3,391,195
Navigant Consulting, Inc.(1)                                       463,017          8,732,501
Pitney Bowes, Inc.                                                  89,799          3,647,635
ServiceMaster Co.                                                1,318,302         15,358,218
Steelcase Inc.                                                     123,000          1,766,280
Sylvan Learning Systems, Inc.(1)                                   538,458         15,502,206
United Rentals, Inc.(1)                                            401,179          7,726,708
Waste Management, Inc.                                           1,255,659         37,167,506
- ---------------------------------------------------------------------------------------------
                                                                             $    419,871,814
- ---------------------------------------------------------------------------------------------

COMMUNICATIONS EQUIPMENT -- 1.3%

3Com Corp.(1)                                                      873,949   $      7,140,163
ADC Telecommunications, Inc.(1)                                    370,286          1,099,749
Advanced Fibre Communication, Inc.(1)                               15,000            302,250
Alcatel S.A. ADR(1)                                                 43,728            561,905
Avaya, Inc.(1)                                                      56,960            737,062
Ciena Corp.(1)                                                     380,378          2,525,710
Cisco Systems, Inc.(1)                                           3,441,441         83,592,602
Comverse Technology, Inc.(1)                                       386,378          6,796,389
Corning, Inc.(1)                                                   651,520          6,795,354
Enterasys Networks, Inc.(1)                                         55,945            209,794
JDS Uniphase Corp.(1)                                               52,451            191,446
Lucent Technologies, Inc.(1)                                       555,464          1,577,518
McData Corp., Class A(1)                                            18,562            176,896
Motorola, Inc.                                                     741,114         10,427,474
Nokia Corp., Class A, ADR                                        4,870,478         82,798,126
Nortel Networks Corp.(1)                                         1,306,729          5,527,464
Qualcomm, Inc.                                                     344,112         18,557,960
Riverstone Networks, Inc.(1)                                        28,706             31,864
Tellabs, Inc.(1)                                                   118,404            998,146
- ---------------------------------------------------------------------------------------------
                                                                             $    230,047,872
- ---------------------------------------------------------------------------------------------

COMPUTERS AND PERIPHERALS -- 3.1%

Dell, Inc.(1)                                                    4,305,989   $    146,231,386
EMC Corp.(1)                                                     1,104,455         14,269,559
Gateway, Inc.(1)                                                    99,407            457,272
Hewlett-Packard Co.                                              1,197,265         27,501,177
International Business Machines Corp.                            2,286,121        211,877,694
Lexmark International Group, Inc.(1)                             1,704,885        134,072,156
Network Appliance, Inc.(1)                                         488,000         10,018,640
Palmone, Inc.(1)                                                    65,230            766,453
Sun Microsystems, Inc.(1)                                          370,670          1,664,308
- ---------------------------------------------------------------------------------------------
                                                                             $    546,858,645
- ---------------------------------------------------------------------------------------------

CONSTRUCTION AND ENGINEERING -- 0.1%

Dycom Industries, Inc.(1)                                          151,725   $      4,069,264
Jacobs Engineering Group, Inc.(1)                                  354,741         17,031,115
- ---------------------------------------------------------------------------------------------
                                                                             $     21,100,379
- ---------------------------------------------------------------------------------------------

CONSTRUCTION MATERIALS -- 0.0%

Vulcan Materials Company                                           184,512   $      8,777,236
- ---------------------------------------------------------------------------------------------
                                                                             $      8,777,236
- ---------------------------------------------------------------------------------------------


CONSUMER FINANCE -- 0.9%

American Express Co.                                               521,715   $     25,162,314
Capital One Financial Corp.                                      1,245,321         76,325,724
MBNA Corporation                                                   456,002         11,331,650
Providian Financial Corp.(1)                                       457,296          5,322,925
SLM Corp.                                                          905,499         34,119,202
- ---------------------------------------------------------------------------------------------
                                                                             $    152,261,815
- ---------------------------------------------------------------------------------------------

CONTAINERS AND PACKAGING -- 0.1%

Bemis Co.                                                          207,593   $     10,379,650
Caraustar Industries, Inc.(1)                                      192,532          2,656,942
Sealed Air Corp.(1)                                                 37,014          2,003,938
Sonoco Products Co.                                                160,690          3,956,188
Temple-Inland, Inc.                                                 57,962          3,632,479
- ---------------------------------------------------------------------------------------------
                                                                             $     22,629,197
- ---------------------------------------------------------------------------------------------

DEPARTMENT STORES -- 0.0%

Neiman Marcus Group, Inc. (The)(1)                                  27,117   $      1,355,850
- ---------------------------------------------------------------------------------------------
                                                                             $      1,355,850
- ---------------------------------------------------------------------------------------------
</Table>

                      See notes to financial statements.

                                      48
<Page>
<Table>
<Caption>
SECURITY                                                       SHARES        VALUE
- ---------------------------------------------------------------------------------------------
                                                                       
DISTILLERS AND VINTNERS -- 0.1%

Brown-Forman Corp. Class A                                         154,012   $     14,931,463
- ---------------------------------------------------------------------------------------------
                                                                             $     14,931,463
- ---------------------------------------------------------------------------------------------

DISTRIBUTORS -- 0.0%

Genuine Parts Company                                              188,609   $      6,261,819
- ---------------------------------------------------------------------------------------------
                                                                             $      6,261,819
- ---------------------------------------------------------------------------------------------

DIVERSIFIED FINANCIAL SERVICES -- 1.6%

Citigroup Inc.                                                   4,030,512   $    195,641,052
Finova Group, Inc.(1)                                              175,587            114,132
ING groep, N.V. ADR                                                216,111          5,059,159
Moody's Corp.                                                       47,543          2,878,729
Royal Bank of Canada                                               321,353         15,322,111
Societe Generale                                                   809,647         71,487,377
- ---------------------------------------------------------------------------------------------
                                                                             $    290,502,560
- ---------------------------------------------------------------------------------------------

DIVERSIFIED TELECOMMUNICATION SERVICES -- 2.3%

Alltel Corp.                                                     1,488,598   $     69,338,895
AT&T Corp.                                                         473,645          9,614,993
BCE, Inc.                                                        4,500,000        100,620,000
BellSouth Corp.                                                    457,572         12,949,288
Cincinnati Bell Inc.(1)                                            169,013            853,516
Citizens Communications Co.(1)                                      14,252            177,010
Deutsche Telekom AG(1)                                           1,956,790         35,476,603
PTEK Holdings, Inc.(1)                                              28,000            246,680
Qwest Communications International, Inc.(1)                         59,924            258,872
RSL Communications Ltd.(1)                                         247,161              2,472
SBC Communications, Inc.                                         1,493,660         38,939,716
Sprint Corp. - FON Group                                           167,078          2,743,421
Talk America Holdings, Inc.(1)                                      42,372            488,125
Telefonos de Mexico ADR                                          3,000,000         99,090,000
Verizon Communications                                             954,938         33,499,225
WorldCom, Inc.(1)                                                   98,634              1,302
WorldCom, Inc. - MCI Group(1)                                       42,805              2,097
- ---------------------------------------------------------------------------------------------
                                                                             $    404,302,215
- ---------------------------------------------------------------------------------------------

ELECTRIC UTILITIES -- 0.2%

Ameren Corp.                                                         5,000   $        230,000
American Electric Power, Inc.                                          960             29,290
Dominion Resources, Inc.                                            10,464            667,917
Exelon Corp.                                                       500,000         33,180,000
PG&E Corp.(1)                                                       47,705          1,324,768
TECO Energy, Inc.                                                   35,511   $        511,714
TXU Corp.                                                          250,196          5,934,649
Wisconsin Energy Corp.                                               9,576            320,317
- ---------------------------------------------------------------------------------------------
                                                                             $     42,198,655
- ---------------------------------------------------------------------------------------------


ELECTRICAL EQUIPMENT -- 0.6%

American Power Conversion Corp.                                     36,671   $        896,606
Baldor Electric Co.                                                149,060          3,406,021
Emerson Electric Co.                                             1,309,555         84,793,686
Rockwell International Corp.                                       179,520          6,390,912
Thomas & Betts Corp.                                               114,600          2,623,194
- ---------------------------------------------------------------------------------------------
                                                                             $     98,110,419
- ---------------------------------------------------------------------------------------------

ELECTRONIC EQUIPMENT AND INSTRUMENTS -- 0.9%

Agilent Technologies, Inc.(1)                                      599,247   $     17,521,982
Arrow Electronics, Inc.(1)                                           8,750            202,475
Flextronics International Ltd.(1)                                  282,653          4,194,571
Jabil Circuit, Inc.(1)                                           2,127,971         60,221,579
Molex, Inc., Class A                                               112,582          3,305,408
National Instruments Corp.                                         490,458         22,301,125
PerkinElmer, Inc.                                                  300,081          5,122,383
Plexus Corp.(1)                                                    209,946          3,604,773
Roper Industries, Inc.                                              23,122          1,138,990
Sanmina Corp.(1)                                                 1,164,972         14,690,297
Solectron Corporation(1)                                         1,818,848         10,749,392
Waters Corp.(1)                                                    165,841          5,499,288
X-Rite Incorporated                                                361,707          4,094,523
- ---------------------------------------------------------------------------------------------
                                                                             $    152,646,786
- ---------------------------------------------------------------------------------------------

ENERGY EQUIPMENT AND SERVICES -- 0.5%

Baker Hughes, Inc.                                                 520,182   $     16,729,053
Core Laboratories N.V.(1)                                          109,787          1,832,345
Grant Prideco, Inc.(1)                                             124,234          1,617,527
Halliburton Company                                                481,502         12,519,052
National-Oilwell, Inc.(1)                                          686,929         15,359,732
Schlumberger Ltd.                                                  484,178         26,494,220
Smith International, Inc.(1)                                       140,000          5,812,800
Transocean Sedco Forex, Inc.(1)                                      6,315            151,623
- ---------------------------------------------------------------------------------------------
                                                                             $     80,516,352
- ---------------------------------------------------------------------------------------------

FOOD AND STAPLES RETAILING -- 2.3%

Albertson's, Inc.                                                1,172,238   $     26,551,191
</Table>

                      See notes to financial statements.

                                      49
<Page>
<Table>
<Caption>
SECURITY                                                       SHARES        VALUE
- ---------------------------------------------------------------------------------------------
                                                                       
FOOD AND STAPLES RETAILING (CONTINUED)

Casey's General Stores, Inc.                                        91,201   $      1,610,610
Costco Wholesale Corp.(1)                                        1,220,435         45,375,773
CVS Corp.                                                          177,839          6,423,545
Kroger Co. (The)(1)                                              1,201,784         22,245,022
Safeway, Inc.(1)                                                 1,270,912         27,845,682
Sysco Corp.                                                      1,601,774         59,634,046
Sysco Corp.(2)(3)                                                   32,036          1,190,911
Walgreen Co.                                                       665,292         24,203,323
Wal-Mart Stores, Inc.                                            3,674,877        194,952,225
Winn-Dixie Stores, Inc.                                            225,735          2,246,063
- ---------------------------------------------------------------------------------------------
                                                                             $    412,278,391
- ---------------------------------------------------------------------------------------------

FOOD PRODUCTS -- 2.3%

Archer-Daniels-Midland Co.                                         316,652   $      4,819,443
Campbell Soup Co.                                                1,243,047         33,313,660
Conagra Inc.                                                     1,638,964         43,252,260
Dean Foods Co.(1)                                                  504,216         16,573,580
Del Monte Foods, Co.(1)                                            103,109          1,072,334
General Mills, Inc.                                                286,539         12,980,217
Heinz (H.J.) Co.                                                   298,859         10,887,433
Hershey Foods Corp.                                                244,744         18,842,841
JM Smucker Co.                                                      19,265            872,512
Kellogg Co.                                                         69,795          2,657,794
Kraft Foods, Inc.                                                      165              5,316
McCormick & Co., Inc.                                              219,798          6,615,920
Nestle SA                                                          200,000         49,969,679
Riviana Foods, Inc.                                                250,000          6,847,500
Sara Lee Corp.                                                   2,601,502         56,478,608
Smithfield Foods, Inc.(1)                                        4,207,530         87,095,871
Tyson Foods, Inc.                                                  315,272          4,174,201
Wrigley (Wm.) Jr. Company Class A                                  933,873         52,493,001
- ---------------------------------------------------------------------------------------------
                                                                             $    408,952,170
- ---------------------------------------------------------------------------------------------

GAS UTILITIES -- 0.6%

Kinder Morgan, Inc.                                              1,781,672   $    105,296,815
- ---------------------------------------------------------------------------------------------
                                                                             $    105,296,815
- ---------------------------------------------------------------------------------------------

HEALTH CARE EQUIPMENT AND SUPPLIES -- 1.4%

Advanced Medical Optics(1)                                           3,744   $         73,570
Bausch & Lomb, Inc.                                                 29,250          1,518,075
Baxter International, Inc.                                         201,413          6,147,125
Becton & Dickinson and Co.                                          64,173   $      2,640,077
Biomet, Inc.                                                       411,340         14,976,889
Boston Scientific Corporation(1)                                 1,083,970         39,846,737
Dentsply International, Inc.                                        11,325            511,550
Edwards Lifesciences Corp.(1)                                       15,420            463,834
Guidant Corp.                                                       54,692          3,292,458
Hillenbrand Industries, Inc.                                       638,072         39,598,748
Lumenis Ltd.(1)                                                    100,000            135,000
Medtronic, Inc.                                                  2,259,696        109,843,823
Millipore Corporation(1)                                            70,000          3,013,500
St. Jude Medical, Inc.(1)                                           10,014            614,359
Steris Corp.(1)                                                     19,538            441,559
VISX, Inc.(1)                                                       50,000          1,157,500
Zimmer Holdings, Inc.(1)                                           251,155         17,681,312
- ---------------------------------------------------------------------------------------------
                                                                             $    241,956,116
- ---------------------------------------------------------------------------------------------


HEALTH CARE PROVIDERS AND SERVICES -- 2.0%

AmerisourceBergen Corp.                                            104,493   $      5,867,282
Andrx Group(1)                                                     393,772          9,466,279
Beverly Enterprises, Inc.(1)                                       357,143          3,067,858
Cardinal Health, Inc.                                            1,837,836        112,402,050
Cigna Corp.                                                         11,836            680,570
Express Scripts, Inc.(1)                                            14,002            930,153
HCA Inc.                                                           253,450         10,888,212
Health Management Associates, Inc., Class A                      1,036,833         24,883,992
IDX Systems Corp.(1)                                                60,000          1,609,200
IMS Health, Inc.                                                   280,530          6,973,976
McKesson HBOC, Inc.                                                101,169          3,253,595
Medco Health Solutions, Inc.(1)                                    131,480          4,469,005
Parexel International Corp.(1)                                      35,000            569,100
Quest Diagnostics, Inc.                                              8,750            639,712
Renal Care Group, Inc.(1)                                          371,007         15,285,488
Schein (Henry), Corp.(1)                                         1,272,548         85,998,794
Service Corp. International(1)                                     142,389            767,477
Stewart Enterprises, Inc.(1)                                       114,000            647,520
Sunrise Assisted Living, Inc.(1)                                   144,000          5,578,560
Tenet Healthcare Corp.(1)                                            3,961             63,574
UnitedHealth Group, Inc.                                           184,976         10,761,904
Ventiv Health, Inc.(1)                                             160,833          1,471,622
Wellpoint Health Networks(1)                                       404,000         39,183,960
- ---------------------------------------------------------------------------------------------
                                                                             $    345,459,883
- ---------------------------------------------------------------------------------------------
</Table>

                      See notes to financial statements.

                                      50
<Page>
<Table>
<Caption>
SECURITY                                                       SHARES        VALUE
- ---------------------------------------------------------------------------------------------
                                                                       
HOTELS, RESTAURANTS AND LEISURE -- 1.6%

Brinker International, Inc.(1)                                     459,469   $     15,235,992
Carnival Corporation                                               559,353         22,223,095
CBRL Group, Inc.                                                    62,047          2,373,918
Darden Restaurants Inc.                                            184,714          3,886,383
Evans (Bob) Farms, Inc.                                             51,662          1,676,949
Gaylord Entertainment Co.(1)                                       428,482         12,790,188
International Game Technology                                      400,000         14,280,000
International Speedway Corporation                                 118,344          5,285,243
Jack in the Box, Inc.(1)                                           500,000         10,680,000
Lone Star Steakhouse & Saloon, Inc.                                145,981          3,383,840
Marriott International, Inc.                                       332,298         15,352,168
McDonald's Corp.                                                 1,176,299         29,207,504
MGM Grand, Inc.(1)                                                  94,445          3,552,076
Navigant International, Inc.(1)                                     44,278            613,250
Outback Steakhouse, Inc.                                         1,641,207         72,557,761
Papa John's International, Inc.(1)                                 199,488          6,658,909
Royal Caribbean Cruises Ltd.                                       500,000         17,395,000
Sonic Corp.(1)                                                     106,510          3,261,336
Starbucks Corp.(1)                                               1,255,994         41,523,162
Yum! Brands, Inc.(1)                                               241,659          8,313,070
- ---------------------------------------------------------------------------------------------
                                                                             $    290,249,844
- ---------------------------------------------------------------------------------------------

HOUSEHOLD DURABLES -- 0.5%

Blyth Industries, Inc.                                             742,373   $     23,919,258
Department 56, Inc.(1)                                             255,162          3,342,622
Fortune Brands Inc.                                                142,143         10,161,803
Helen of Troy Ltd.(1)                                               20,000            463,000
Interface, Inc. Class A(1)                                          75,467            417,333
Leggett & Platt, Inc.                                            1,581,019         34,197,441
Maytag Corp.                                                        27,073            753,983
Newell Rubbermaid, Inc.                                            438,432          9,983,097
Snap-On, Inc.                                                       51,429          1,658,071
- ---------------------------------------------------------------------------------------------
                                                                             $     84,896,608
- ---------------------------------------------------------------------------------------------

HOUSEHOLD PRODUCTS -- 1.8%

Clorox Co. (The)                                                    53,688   $      2,607,089
Colgate-Palmolive Co.                                              676,711         33,869,386
Energizer Holdings(1)                                              168,981          6,346,926
Kimberly-Clark Corp.                                             1,535,512         90,733,404
Procter & Gamble Co.                                             1,877,616        187,536,286
- ---------------------------------------------------------------------------------------------
                                                                             $    321,093,091
- ---------------------------------------------------------------------------------------------

INDUSTRIAL CONGLOMERATES -- 1.9%

3M Co.                                                             564,132   $     47,968,144
General Electric Co.                                             8,283,871        256,634,324
Teleflex, Inc.                                                      47,559          2,298,526
Tyco International Ltd.                                          1,176,566         31,178,999
- ---------------------------------------------------------------------------------------------
                                                                             $    338,079,993
- ---------------------------------------------------------------------------------------------


INSURANCE -- 6.3%

21st Century Insurance Group                                        70,700   $        972,125
Aegon N.V. ADR                                                   5,311,829         78,615,069
AFLAC Corp.                                                      2,092,063         75,690,839
Allstate Corp. (The)                                               188,362          8,103,333
American International Group, Inc.                               5,434,795        360,218,213
AON Corp.                                                          826,887         19,795,675
Berkshire Hathaway, Inc., Class A(1)                                   393         33,110,250
Berkshire Hathaway, Inc., Class B(1)                                40,126        112,954,690
Chubb Corporation                                                    3,901            265,658
Commerce Group, Inc.                                               120,000          4,740,000
Delphi Financial Group Inc.                                          9,672            348,192
Gallagher (Arthur J.) and Co.                                      991,627         32,217,961
Hartford Financial Services Group, Inc.                             11,800            696,554
Jefferson-Pilot Corp.                                              211,013         10,687,808
Kansas City Life Insurance Co.                                      70,800          3,270,960
Lincoln National Corp.                                              52,903          2,135,694
Manulife Financial Corp.                                            74,958          2,421,143
Marsh & McLennan Cos., Inc.                                      1,830,750         87,674,617
MetLife, Inc.                                                    1,969,700         66,319,799
Old Republic International Corp.                                   195,360          4,954,330
Progressive Corp.                                                1,855,100        155,067,809
Safeco Corp.                                                       177,122          6,895,359
St. Paul Companies, Inc. (The)                                     325,275         12,897,154
Torchmark Corp.                                                    440,119         20,043,019
Travelers Property Casualty - Class A                              196,364          3,294,988
Travelers Property Casualty - Class B                              403,442          6,846,411
UICI(1)                                                             43,597            578,968
UnumProvident Corp.                                                 53,710            847,007
XL Capital Ltd., Class A                                            79,232          6,144,442
- ---------------------------------------------------------------------------------------------
                                                                             $  1,117,808,067
- ---------------------------------------------------------------------------------------------

INTEGRATED TELECOMMUNICATION SERVICES -- 0.0%

McLeodUSA(1)                                                        35,538   $         52,596
- ---------------------------------------------------------------------------------------------
                                                                             $         52,596
- ---------------------------------------------------------------------------------------------
</Table>

                      See notes to financial statements.

                                      51
<Page>
<Table>
<Caption>
SECURITY                                                       SHARES        VALUE
- ---------------------------------------------------------------------------------------------
                                                                       
INTERNET AND CATALOG RETAIL -- 0.4%

eBay, Inc(1)(2)(3)                                                 200,000   $     12,909,926
eBay, Inc.(1)                                                       89,632          5,789,331
eBay, Inc.(1)(2)(3)                                                318,000         20,534,485
InterActiveCorp.(1)                                                806,192         27,354,095
School Specialty Corp.(1)                                           49,197          1,673,190
- ---------------------------------------------------------------------------------------------
                                                                             $     68,261,027
- ---------------------------------------------------------------------------------------------

INTERNET SOFTWARE AND SERVICES -- 0.0%

Retek, Inc.(1)                                                     150,348   $      1,395,229
- ---------------------------------------------------------------------------------------------
                                                                             $      1,395,229
- ---------------------------------------------------------------------------------------------

IT SERVICES -- 3.1%

Accenture Ltd.(1)                                                3,638,000   $     95,752,160
Acxiom Corp.(1)                                                    647,804         12,029,720
Affiliated Computer Services(1)                                    200,654         10,927,617
Automatic Data Processing, Inc.                                  2,223,695         88,080,559
BISYS Group, Inc. (The)(1)                                         280,492          4,173,721
Ceridian Corp.(1)                                                  166,750          3,491,745
Certegy, Inc.                                                       42,862          1,405,874
Computer Sciences Corp.(1)                                         388,302         17,174,597
Concord EFS, Inc.(1)                                               267,810          3,974,300
CSG Systems International, Inc.(1)                                  41,116            513,539
DST Systems, Inc.(1)                                               391,034         16,329,580
eFunds Corp.(1)                                                     17,645            306,141
Electronic Data Systems Corp.                                      157,712          3,870,252
First Data Corp.                                                 4,920,602        202,187,536
Gartner Group, Inc., Class A(1)                                      4,811             54,412
Gartner Group, Inc., Class B(1)                                     92,416          1,005,486
Keane, Inc.(1)                                                      52,404            767,195
Paychex, Inc.                                                    1,379,399         51,313,643
Perot Systems Corp.(1)                                             726,775          9,796,927
Safeguard Scientifics, Inc.(1)                                      26,579            107,379
SunGard Data Systems, Inc.(1)                                      822,160         22,782,054
- ---------------------------------------------------------------------------------------------
                                                                             $    546,044,437
- ---------------------------------------------------------------------------------------------

LEISURE EQUIPMENT AND PRODUCTS -- 0.0%

Eastman Kodak Co.                                                  150,547   $      3,864,541
Mattel, Inc.                                                         9,739            187,671
- ---------------------------------------------------------------------------------------------
                                                                             $      4,052,212
- ---------------------------------------------------------------------------------------------

MACHINERY -- 3.0%

Caterpillar, Inc.                                                   27,255   $      2,262,710
Danaher Corporation                                              2,015,985   $    184,966,624
Deere & Co.                                                      3,450,000        224,422,500
Dionex Corp.(1)                                                    139,750          6,431,295
Donaldson Company, Inc.                                             40,220          2,379,415
Dover Corp.                                                        375,527         14,927,198
Federal Signal Corp.                                               283,471          4,966,412
Illinois Tool Works, Inc.                                          756,502         63,478,083
ITT Industries, Inc.                                                 4,214            312,721
Nordson Corporation                                                163,978          5,662,160
Parker-Hannifin Corporation                                         33,842          2,013,599
Tecumseh Products Co., Class A                                     156,420          7,575,421
Wabtec                                                             232,061          3,954,319
- ---------------------------------------------------------------------------------------------
                                                                             $    523,352,457
- ---------------------------------------------------------------------------------------------


MEDIA -- 7.0%

ADVO, Inc.                                                         794,552   $     25,234,972
Belo (A.H.) Corp.                                                  542,924         15,386,466
Cablevision Systems Corp.(1)                                       207,410          4,851,320
Catalina Marketing Corp.(1)                                         89,203          1,798,332
Clear Channel Communications, Inc.                                 424,444         19,876,713
Comcast Corp. Class A(1)                                         4,466,124        146,801,496
Comcast Corp. Class A Special(1)                                 2,280,622         71,337,856
Cox Communications, Inc., Class A(1)                             1,265,627         43,600,850
Disney (Walt) Company                                            6,250,933        145,834,267
EchoStar Communications, Class A(1)                                 35,150          1,195,100
Entercom Communications Corp.(1)                                   220,000         11,651,200
Gannett Co., Inc.                                                1,447,727        129,079,339
Havas Advertising, S.A. ADR                                      3,142,938         18,417,617
Hughes Electronics Corp.(1)                                             24                397
Interpublic Group of Companies., Inc.(1)                         1,520,905         23,726,118
KnightRidder, Inc.                                                  18,123          1,402,177
Lamar Advertising Co.(1)                                           243,271          9,078,874
Liberty Media Corp. Class A(1)                                     965,499         11,479,783
Liberty Media Corp. Class B(1)                                      32,876            453,689
MacClatchy Co. (The)                                                48,066          3,306,941
McGraw-Hill Companies, Inc. (The)                                  246,964         17,267,723
Meredith Corp.                                                     190,000          9,273,900
New York Times Co. (The), Class A                                  282,204         13,486,529
News Corporation Ltd.                                               93,967          2,842,502
Omnicom Group, Inc.                                              2,334,382        203,861,580
Proquest Company(1)                                                115,000          3,386,750
Publicis Groupe SA                                                 367,533         11,914,205
Reuters Holdings plc ADR                                             1,431             36,319
</Table>

                      See notes to financial statements.

                                      52
<Page>
<Table>
<Caption>
SECURITY                                                       SHARES        VALUE
- ---------------------------------------------------------------------------------------------
                                                                       
MEDIA (CONTINUED)

Scripps (The E.W) Company                                           25,533   $      2,403,677
Time Warner Inc.(1)                                              3,754,241         67,538,796
Tribune Co.                                                      1,501,683         77,486,843
Univision Communications, Inc.(1)                                  917,233         36,404,978
Viacom, Inc., Class A                                               29,774          1,318,095
Viacom, Inc., Class B                                            1,383,821         61,413,976
Vivendi Universal S.A. ADR(1)                                      490,725         11,914,803
Washington Post Co. (The)                                           14,970         11,847,258
Westwood One, Inc.(1)                                              122,400          4,187,304
WPP Group plc                                                      139,450          1,369,256
WPP Group plc ADR                                                  209,454         10,294,664
- ---------------------------------------------------------------------------------------------
                                                                             $  1,232,762,665
- ---------------------------------------------------------------------------------------------

METALS AND MINING -- 0.2%

Alcoa, Inc.                                                        558,287   $     21,214,906
Allegheny Technologies, Inc.                                        21,408            283,014
Nucor Corp.                                                        221,462         12,401,872
Phelps Dodge Corp.(1)                                               14,862          1,130,850
Steel Dynamics, Inc.(1)                                            311,800          7,324,182
Worthington Industries, Inc.                                       147,466          2,658,812
- ---------------------------------------------------------------------------------------------
                                                                             $     45,013,636
- ---------------------------------------------------------------------------------------------

MULTILINE RETAIL -- 1.8%

99 Cents Only Stores(1)                                          1,142,232   $     31,102,977
Dollar General Corp.                                               101,456          2,129,561
Dollar Tree Stores, Inc.(1)                                        813,306         24,447,978
Family Dollar Stores, Inc.                                       2,618,411         93,948,587
Kohls Corp.(1)                                                          55              2,472
May Department Stores Co. (The)                                    632,760         18,394,333
Nordstrom, Inc.                                                     65,692          2,253,236
Penney (J.C.) Company, Inc.                                        529,169         13,906,561
Sears, Roebuck & Co.                                                16,950            771,055
Target Corp.                                                     3,576,019        137,319,130
- ---------------------------------------------------------------------------------------------
                                                                             $    324,275,890
- ---------------------------------------------------------------------------------------------

MULTI-UTILITIES AND UNREGULATED POWER -- 0.1%

AES Corporation(1)                                                  49,542   $        467,676
Duke Energy Corp.                                                  419,154          8,571,699
Dynegy, Inc.(1)                                                     63,525            271,887
El Paso Corp.                                                      175,909          1,440,695
National Fuel Gas Co.                                                4,000             97,760
Williams Companies. Inc. (The)                                     222,833   $      2,188,220
- ---------------------------------------------------------------------------------------------
                                                                             $     13,037,937
- ---------------------------------------------------------------------------------------------

OFFICE ELECTRONICS -- 0.0%

Ikon Office Solutions, Inc.                                         83,040   $        984,854
Xerox Corp.(1)                                                      20,000            276,000
Zebra Technologies Corp., Class A(1)                                 9,000            597,330
- ---------------------------------------------------------------------------------------------
                                                                             $      1,858,184
- ---------------------------------------------------------------------------------------------


OIL AND GAS -- 5.9%

Amerada Hess Corp.                                                  18,947   $      1,007,412
Anadarko Petroleum Corp.                                         2,557,003        130,432,723
Apache Corporation                                               1,035,690         83,994,459
Ashland, Inc.                                                       85,716          3,776,647
BP plc ADR                                                       5,056,838        249,554,955
Burlington Resources, Inc.                                       2,130,802        118,003,815
ChevronTexaco Corporation                                          123,875         10,701,561
ConocoPhillips                                                   1,790,067        117,374,693
Devon Energy Corp.                                                 507,678         29,069,642
Exxon Mobil Corp.                                                5,811,941        238,289,581
Kerr - McGee Corp.                                                 267,327         12,428,032
Marathon Oil Corp.                                                   1,450             47,980
Murphy Oil Corporation                                              13,200            862,092
Newfield Exploration Company(1)                                     60,000          2,672,400
Royal Dutch Petroleum Co.                                           96,661          5,064,070
Total Fina Elf SA ADR                                              400,000         37,004,000
Valero Energy Corp.                                                 51,510          2,386,973
- ---------------------------------------------------------------------------------------------
                                                                             $  1,042,671,035
- ---------------------------------------------------------------------------------------------

PAPER AND FOREST PRODUCTS -- 0.2%

Georgia-Pacific Corp.                                              647,002   $     19,843,551
International Paper Co.                                            232,175         10,009,064
Louisiana-Pacific Corp.(1)                                          70,750          1,265,010
MeadWestvaco Corp.                                                  84,358          2,509,651
Weyerhaeuser Co.                                                   119,608          7,654,912
- ---------------------------------------------------------------------------------------------
                                                                             $     41,282,188
- ---------------------------------------------------------------------------------------------

PERSONAL PRODUCTS -- 1.4%

Avon Products, Inc.                                                186,700   $     12,600,383
Gillette Company                                                 3,929,412        144,327,303
Lauder (Estee) Companies, Inc.                                   2,092,312         82,144,169
- ---------------------------------------------------------------------------------------------
                                                                             $    239,071,855
- ---------------------------------------------------------------------------------------------
</Table>

                      See notes to financial statements.

                                      53
<Page>
<Table>
<Caption>
SECURITY                                                       SHARES        VALUE
- ---------------------------------------------------------------------------------------------
                                                                       
PHARMACEUTICALS -- 7.0%

Abbott Laboratories                                              2,482,012   $    115,661,759
Allergan, Inc.                                                      38,840          2,983,300
Bristol-Myers Squibb Company                                     3,201,708         91,568,849
Elan Corp., PLC ADR(1)                                              31,838            219,364
Forest Laboratories, Inc.(1)                                       656,800         40,590,240
GlaxoSmithKline plc                                                433,759         20,221,845
Johnson & Johnson                                                2,917,570        150,721,666
King Pharmaceuticals, Inc.(1)                                    1,481,117         22,601,845
Lilly (Eli) & Co.                                                3,173,638        223,201,961
Merck & Co., Inc.                                                1,611,471         74,449,960
Mylan Laboratories, Inc.                                            27,992            707,078
Novo Nordisk ADR                                                   292,277         11,971,666
Pfizer, Inc.                                                     7,799,066        275,541,002
Schering AG ADR                                                     25,000          1,277,500
Schering-Plough Corp.                                            2,478,438         43,100,037
Sepracor, Inc.(1)                                                    4,000             95,720
Teva Pharmaceutical Industries Ltd. ADR                          1,200,000         68,052,000
Watson Pharmaceuticals, Inc.(1)                                    951,175         43,754,050
Wyeth Corp.                                                        974,196         41,354,620
- ---------------------------------------------------------------------------------------------
                                                                             $  1,228,074,462
- ---------------------------------------------------------------------------------------------

REAL ESTATE -- 0.2%

AvalonBay Communities, Inc.                                         55,000   $      2,629,000
Catellus Development Corp.                                         441,282         10,643,722
Jones Lang Lasalle, Inc.(1)                                        154,567          3,204,174
Plum Creek Timber Co., Inc.                                        198,791          6,053,186
Trammell Crow Co.(1)                                               804,200         10,655,650
- ---------------------------------------------------------------------------------------------
                                                                             $     33,185,732
- ---------------------------------------------------------------------------------------------

ROAD AND RAIL -- 0.2%

ANC Rental Corporation(1)                                          459,525   $             46
Burlington Northern Santa Fe Corp.                                 203,594          6,586,266
CSX Corporation                                                     38,134          1,370,536
Florida East Coast Industries, Inc.                                121,978          4,037,472
Heartland Express, Inc.                                            435,436         10,533,197
Kansas City Southern Industries, Inc.(1)                            15,215            217,879
Norfolk Southern Corp.                                               3,990             94,364
Union Pacific Corp.                                                 92,772          6,445,799
- ---------------------------------------------------------------------------------------------
                                                                             $     29,285,559
- ---------------------------------------------------------------------------------------------

SEMICONDUCTORS AND SEMICONDUCTOR
EQUIPMENT -- 2.6%

Agere Systems, Inc.(1)                                               6,495   $         19,810
Agere Systems, Inc., Class B(1)                                    159,398            462,254
Altera Corp.(1)                                                     66,116          1,500,833
Analog Devices, Inc.(1)                                            555,525         25,359,716
Applied Materials, Inc.(1)                                         418,392          9,392,900
Applied Materials, Inc.(1)(2)(3)                                   543,250         12,183,767
Broadcom Corp.(1)                                                  234,000          7,977,060
Conexant Systems, Inc.(1)                                          134,174            666,845
Cypress Semiconductor Corporation(1)                               152,742          3,262,569
Intel Corp.                                                      9,103,378        293,128,772
KLA-Tencor Corp.(1)                                                108,382          6,358,772
KLA-Tencor Corp.(1)(2)(3)                                           50,000          2,929,100
Linear Technologies Corp.                                           87,760          3,692,063
LSI Logic Corporation(1)                                           132,810          1,178,025
Maxim Integrated Products Co.                                      274,351         13,662,680
Mindspeed Technologies Inc.(1)                                      44,724            306,359
Skyworks Solutions, Inc.(1)                                         98,685            858,560
Taiwan Semiconductor ADR(1)                                      1,000,000         10,240,000
Teradyne, Inc.(1)                                                   27,996            712,498
Texas Instruments, Inc.                                          1,970,330         57,888,295
Xilinx, Inc.(1)                                                     68,518          2,654,387
- ---------------------------------------------------------------------------------------------
                                                                             $    454,435,265
- ---------------------------------------------------------------------------------------------


SOFTWARE -- 2.5%

Adobe Systems, Inc.                                                261,994   $     10,296,364
BMC Software, Inc.(1)                                               27,000            503,550
Cadence Design Systems, Inc.(1)                                    900,000         16,182,000
Cognos, Inc.(1)                                                     77,000          2,357,740
Computer Associates International, Inc.                             33,070            904,134
Compuware Corp.(1)                                                 150,944            911,702
Fair, Isaac and Co., Inc.                                          707,571         34,784,190
Henry (Jack) & Associates                                          201,006          4,136,703
I2 Technologies, Inc.(1)                                           233,752            388,028
Intuit, Inc.(1)                                                  1,108,389         58,644,862
Microsoft Corp.                                                  9,489,802        261,349,147
Oracle Corp.(1)                                                    737,178          9,730,750
PalmSource, Inc.(1)                                                 20,208            440,332
Parametric Technology Corp.(1)                                      94,600            372,724
PeopleSoft, Inc.(1)                                                300,680          6,855,504
Reynolds & Reynolds, Co.                                           451,043         13,102,799
Siebel Systems, Inc.(1)                                            816,061         11,318,766
Symantec Corporation(1)                                             30,450          1,055,093
</Table>

                      See notes to financial statements.

                                      54
<Page>
<Table>
<Caption>
SECURITY                                                       SHARES        VALUE
- ---------------------------------------------------------------------------------------------
                                                                       
SOFTWARE (CONTINUED)

VERITAS Software Corp.(1)                                           43,942   $      1,632,885
Wind River Systems, Inc.(1)                                         91,910            805,132
- ---------------------------------------------------------------------------------------------
                                                                             $    435,772,405
- ---------------------------------------------------------------------------------------------

SPECIALTY RETAIL -- 2.2%

Abercrombie & Fitch Co.(1)                                          14,915   $        368,550
AutoNation, Inc.(1)                                              3,744,851         68,792,913
Best Buy Co., Inc.                                                 313,610         16,382,986
Boise Cascade Corporation                                            2,192             72,029
Burlington Coat Factory Warehouse Corp.                            609,010         12,886,652
Carmax, Inc.(1)                                                     67,797          2,096,961
Circuit City Stores, Inc.                                          216,000          2,188,080
Gap, Inc. (The)                                                    541,012         12,556,889
Home Depot, Inc. (The)                                           3,469,933        123,147,922
Limited Brands, Inc.                                               813,017         14,658,697
Lowe's Companies                                                   963,356         53,360,289
Office Depot, Inc.(1)                                              238,664          3,988,075
Payless Shoesource, Inc.(1)                                         23,100            309,540
Pep Boys - Manny, Moe & Jack (The)                                  83,415          1,907,701
Pier 1 Imports, Inc.                                                44,982            983,307
RadioShack Corp.                                                   677,904         20,798,095
Sherwin-Williams Co. (The)                                          80,569          2,798,967
Staples, Inc.(1)                                                    92,500          2,525,250
Tiffany & Co.                                                       88,000          3,977,600
TJX Companies, Inc. (The)                                        2,016,834         44,471,190
Too, Inc.(1)                                                        38,284            646,234
- ---------------------------------------------------------------------------------------------
                                                                             $    388,917,927
- ---------------------------------------------------------------------------------------------

TEXTILES, APPAREL AND LUXURY GOODS -- 0.5%

Coach, Inc.(1)                                                     365,720   $     13,805,930
Nike Inc., Class B                                               1,079,222         73,883,538
Unifi, Inc.(1)                                                      42,921            276,840
- ---------------------------------------------------------------------------------------------
                                                                             $     87,966,308
- ---------------------------------------------------------------------------------------------

THRIFTS AND MORTGAGE FINANCE -- 0.8%

Countrywide Financial Corp.                                        133,333   $     10,113,308
Fannie Mae                                                         406,147         30,485,394
Freddie Mac                                                        135,586          7,907,376
Golden West Financial Corporation                                   21,845          2,254,186
GreenPoint Financial Corp.                                       1,081,474         38,197,662
MGIC Investment Corp.                                               85,000          4,839,900
Radian Group, Inc.                                                  30,800          1,501,500
Sovereign Bancorporation, Inc.                                      23,766   $        564,443
Washington Mutual, Inc.                                          1,204,074         48,307,449
- ---------------------------------------------------------------------------------------------
                                                                             $    144,171,218
- ---------------------------------------------------------------------------------------------

TOBACCO -- 0.2%

Altria Group Inc.                                                  593,732   $     32,310,895
UST, Inc.                                                              439             15,668
- ---------------------------------------------------------------------------------------------
                                                                             $     32,326,563
- ---------------------------------------------------------------------------------------------

WIRELESS TELECOMMUNICATION SERVICES -- 0.1%

AT&T Wireless Services, Inc.(1)                                  1,321,244   $     10,556,740
Nextel Communications, Inc., Class A(1)                             73,122          2,051,803
Sprint Corp. - PCS Group(1)                                         19,754            111,017
Telephone and Data Systems, Inc.                                    70,844          4,431,292
Vodafone Group plc ADR                                             116,617          2,920,090
- ---------------------------------------------------------------------------------------------
                                                                             $     20,070,942
- ---------------------------------------------------------------------------------------------
TOTAL COMMON STOCKS
   (IDENTIFIED COST $14,558,336,419)                                         $ 17,461,971,848
- ---------------------------------------------------------------------------------------------

CONVERTIBLE PREFERRED STOCKS -- 0.0%


MULTI-UTILITIES AND UNREGULATED POWER -- 0.0%

Enron Corp.(1)(2)                                                   11,050   $          8,448
- ---------------------------------------------------------------------------------------------
                                                                             $          8,448
- ---------------------------------------------------------------------------------------------
TOTAL CONVERTIBLE PREFERRED STOCKS
   (IDENTIFIED COST $4,500,777)                                              $          8,448
- ---------------------------------------------------------------------------------------------

PREFERRED STOCKS -- 0.0%

COMMERCIAL BANKS -- 0.0%

Wachovia Corp. (Dividend Equalization Preferred
   Shares)(1)                                                      166,518   $            832
- ---------------------------------------------------------------------------------------------
                                                                             $            832
- ---------------------------------------------------------------------------------------------
TOTAL PREFERRED STOCKS
   (IDENTIFIED COST $39,407)                                                 $            832
- ---------------------------------------------------------------------------------------------

RIGHTS -- 0.0%

BANKS -- 0.0%

Bank United Corp. (Litigation Contingent Payment
   Rights)(1)                                                      102,072   $         12,249
- ---------------------------------------------------------------------------------------------
                                                                             $         12,249
- ---------------------------------------------------------------------------------------------
</Table>

                      See notes to financial statements.

                                      55
<Page>
<Table>
<Caption>
SECURITY                                                       SHARES        VALUE
- ---------------------------------------------------------------------------------------------
                                                                       
COMPUTERS AND BUSINESS EQUIPMENT -- 0.0%

Seagate Technology, Inc. (Tax Refund Rights)(1)(2)                 197,392   $              0
- ---------------------------------------------------------------------------------------------
                                                                             $              0
- ---------------------------------------------------------------------------------------------

INTEGRATED TELECOMMUNICATION SERVICES -- 0.0%

McLeodUSA (Escrow Rights)(1)(2)                                  1,592,200   $              0
- ---------------------------------------------------------------------------------------------
                                                                             $              0
- ---------------------------------------------------------------------------------------------
TOTAL RIGHTS
   (IDENTIFIED COST $50,596)                                                 $         12,249
- ---------------------------------------------------------------------------------------------

SHORT-TERM INVESTMENTS -- 0.3%

<Caption>
                                                          PRINCIPAL
                                                          AMOUNT
SECURITY                                                  (000'S OMITTED)    VALUE
- ---------------------------------------------------------------------------------------------
                                                                       
Investors Bank & Trust Company -
Time Deposit, 1.01%, 1/2/04                               $         47,415   $     47,415,330
- ---------------------------------------------------------------------------------------------
TOTAL SHORT-TERM INVESTMENTS
   (AT AMORTIZED COST, $47,415,330)                                          $     47,415,330
- ---------------------------------------------------------------------------------------------

COMMERCIAL PAPER -- 0.4%

Old Line Funding Corp., 1.09%, 1/9/04                     $         25,000   $     24,993,944
Transamerica Finance Corp., 1.07%, 1/9/04                           50,000         49,988,111
- ---------------------------------------------------------------------------------------------
TOTAL COMMERCIAL PAPER
   (AT AMORTIZED COST, $74,982,055)                                          $     74,982,055
- ---------------------------------------------------------------------------------------------

TOTAL INVESTMENTS -- 99.9%
   (IDENTIFIED COST $14,685,324,584)                                         $ 17,584,390,762
- ---------------------------------------------------------------------------------------------

OTHER ASSETS, LESS LIABILITIES -- 0.1%                                       $     25,198,243
- ---------------------------------------------------------------------------------------------

NET ASSETS -- 100.0%                                                         $ 17,609,589,005
- ---------------------------------------------------------------------------------------------
</Table>

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, 2003, the value of these securities totaled $49,748,189 or
    0.3% of net assets.

                      See notes to financial statements.

                                      56
<Page>
TAX-MANAGED GROWTH PORTFOLIO as of December 31, 2003
FINANCIAL STATEMENTS

STATEMENT OF ASSETS AND LIABILITIES

AS OF DECEMBER 31, 2003
<Table>
                                                            
ASSETS

Investments, at value
   (identified cost, $14,685,324,584)                          $  17,584,390,762
Cash                                                                       5,669
Receivable for investments sold                                        2,552,453
Dividends and interest receivable                                     22,326,200
Tax reclaim receivable                                                   578,423
- --------------------------------------------------------------------------------
TOTAL ASSETS                                                   $  17,609,853,507
- --------------------------------------------------------------------------------

LIABILITIES

Payable to affiliate for Trustees' fees                        $           8,252
Accrued expenses                                                         256,250
- --------------------------------------------------------------------------------
TOTAL LIABILITIES                                              $         264,502
- --------------------------------------------------------------------------------
NET ASSETS APPLICABLE TO INVESTORS' INTEREST IN PORTFOLIO      $  17,609,589,005

SOURCES OF NET ASSETS

Net proceeds from capital contributions and withdrawals        $  14,710,453,882
Net unrealized appreciation (computed on the basis of
   identified cost)                                                2,899,135,123
- --------------------------------------------------------------------------------
TOTAL                                                          $  17,609,589,005
- --------------------------------------------------------------------------------
</Table>
STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2003
<Table>
                                                            
INVESTMENT INCOME

Dividends (net of foreign taxes, $2,599,762)                   $     229,304,460
Interest                                                               3,621,452
- --------------------------------------------------------------------------------
TOTAL INVESTMENT INCOME                                        $     232,925,912
- --------------------------------------------------------------------------------

EXPENSES

Investment adviser fee                                         $      67,584,543
Trustees' fees and expenses                                               30,403
Custodian fee                                                          1,909,174
Legal and accounting services                                             85,806
Miscellaneous                                                            270,270
- --------------------------------------------------------------------------------
TOTAL EXPENSES                                                 $      69,880,196
- --------------------------------------------------------------------------------

NET INVESTMENT INCOME                                          $     163,045,716
- --------------------------------------------------------------------------------

REALIZED AND UNREALIZED GAIN (LOSS)

Net realized gain (loss) --
   Investment transactions (identified cost basis)             $      73,809,988
   Securities sold short                                              (2,985,249)
   Foreign currency transactions                                          85,031
- --------------------------------------------------------------------------------
NET REALIZED GAIN                                              $      70,909,770
- --------------------------------------------------------------------------------
Change in unrealized appreciation (depreciation) --
   Investments (identified cost basis)                         $   3,174,871,573
   Securities sold short                                                (203,701)
   Foreign currency                                                       41,238
- --------------------------------------------------------------------------------
NET CHANGE IN UNREALIZED APPRECIATION (DEPRECIATION)           $   3,174,709,110
- --------------------------------------------------------------------------------

NET REALIZED AND UNREALIZED GAIN                               $   3,245,618,880
- --------------------------------------------------------------------------------

NET INCREASE IN NET ASSETS FROM OPERATIONS                     $   3,408,664,596
- --------------------------------------------------------------------------------
</Table>
                      See notes to financial statements.
                                      57
<Page>
STATEMENTS OF CHANGES IN NET ASSETS

<Table>
<Caption>
INCREASE (DECREASE)                       YEAR ENDED          YEAR ENDED
IN NET ASSETS                             DECEMBER 31, 2003   DECEMBER 31, 2002
- -------------------------------------------------------------------------------
                                                        
From operations --
   Net investment income                  $     163,045,716   $     139,150,041
   Net realized gain (loss)                      70,909,770        (459,996,840)
   Net change in unrealized
      appreciation (depreciation)             3,174,709,110      (3,312,547,564)
- -------------------------------------------------------------------------------
NET INCREASE (DECREASE) IN
   NET ASSETS FROM OPERATIONS             $   3,408,664,596   $  (3,633,394,363)
- -------------------------------------------------------------------------------
Capital transactions --
   Contributions                          $   1,351,483,956   $   2,786,165,872
   Withdrawals                               (1,722,081,135)     (2,917,114,901)
- -------------------------------------------------------------------------------

NET DECREASE IN NET ASSETS
   FROM CAPITAL TRANSACTIONS              $    (370,597,179)  $    (130,949,029)
- -------------------------------------------------------------------------------

NET INCREASE (DECREASE) IN NET ASSETS     $   3,038,067,417   $  (3,764,343,392)
- -------------------------------------------------------------------------------

NET ASSETS

At beginning of year                      $  14,571,521,588   $  18,335,864,980
- -------------------------------------------------------------------------------
AT END OF YEAR                            $  17,609,589,005   $  14,571,521,588
- -------------------------------------------------------------------------------
</Table>

                      See notes to financial statements.

                                      58
<Page>
SUPPLEMENTARY DATA

<Table>
<Caption>
                                                                               YEAR ENDED DECEMBER 31,
                                                       --------------------------------------------------------------------------
                                                            2003           2002           2001           2000           1999
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                    
RATIOS/SUPPLEMENTAL DATA

Ratios (As a percentage of average daily net assets):
   Expenses                                                     0.45%          0.45%          0.45%          0.45%          0.46%
   Net investment income                                        1.05%          0.85%          0.64%          0.67%          0.72%
Portfolio Turnover                                                15%            23%            18%            13%            11%
- ---------------------------------------------------------------------------------------------------------------------------------
TOTAL RETURN(1)                                                23.88%        (19.52)%        (9.67)%           --             --
- ---------------------------------------------------------------------------------------------------------------------------------
NET ASSETS, END OF YEAR (000'S OMITTED)                $  17,609,589  $  14,571,522   $ 18,335,865   $ 18,385,069  $  15,114,649
- ---------------------------------------------------------------------------------------------------------------------------------
</Table>

(1) Total return is required to be disclosed for fiscal years beginning after
    December 15, 2000.

                      See notes to financial statements.

                                      59
<Page>
TAX-MANAGED GROWTH PORTFOLIO as of December 31, 2003

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 are valued at closing
    sale prices on the exchange where such securities are principally traded.
    Marketable securities listed in the NASDAQ National Market System are
    valued at the NASDAQ official closing price. 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. 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, 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 asset in the Statement of Assets and
    Liabilities, the value of which is marked-to-market daily. When a
    purchased option expires, the Portfolio will realize a loss in the amount
    of the premium paid. 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 premium paid. 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

                                      60
<Page>
    the broker. The Portfolio may recognize a loss on the transaction if the
    market value of the securities sold increases before the securities are
    delivered.

    F 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 INDEMNIFICATIONS -- Under the Portfolio's organizational documents, its
    officers and Trustees may be indemnified against certain liabilities and
    expenses arising out of the performance of their duties to the Portfolio.
    Interestholders in the Portfolio are jointly and severally liable for the
    liabilities and obligations of the Portfolio in the event that the
    Portfolio fails to satisfy such liabilities and obligations; provided,
    however, that, to the extent assets are available in the Portfolio, the
    Portfolio may, under certain circumstances, indemnify interestholders from
    and against any claim or liability to which such holder may become subject
    by reason of being or having been an interestholder in the Portfolio.
    Additionally, in the normal course of business, the Fund enters into
    agreements with service providers that may contain indemnification
    clauses. The Portfolio's maximum exposure under these arrangements is
    unknown as this would involve future claims that may be made against the
    Portfolio that have not yet occurred.

    H 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.

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

2   INVESTMENT ADVISER FEE AND OTHER TRANSACTIONS WITH AFFILIATES

    The investment adviser fee is earned by Boston Management and Research
    (BMR), a wholly-owned subsidiary of Eaton Vance Management (EVM), as
    compensation for management and investment advisory services rendered to
    the Portfolio. Under the advisory agreement, BMR receives a monthly
    advisory fee in the amount of 0.625% annually of 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, 2003, the
    advisory fee was 0.44% of the Portfolio's average daily net assets. Except
    for Trustees of the Portfolio who are not members of EVM's or BMR's
    organization, officers and Trustees receive remuneration for their
    services to the Portfolio out of such investment adviser fee. Trustees of
    the Portfolio who are not affiliated with the Investment Adviser may elect
    to defer receipt of all or a percentage of their annual fees in accordance
    with the terms of the Trustees' Deferred Compensation Plan. For the year
    ended December 31, 2003, 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, 2003, purchases and sales of investments,
    other than short-term obligations, aggregated $2,315,531,044 and
    $2,601,576,258, respectively. In addition, investments having an aggregate
    market value of $701,210,532 at dates of withdrawal were distributed in
    payment for capital withdrawals. During the year ended December 31, 2003,
    investors contributed securities with a value of $789,740,742.


4   FEDERAL INCOME TAX BASIS OF UNREALIZED APPRECIATION (DEPRECIATION)

    The cost and unrealized appreciation (depreciation) in value of the
    investments owned at December 31, 2003 as computed on a federal income tax
    basis, were as follows:

<Table>
                                                           
    AGGREGATE COST                                            $   5,191,822,303
    ----------------------------------------------------------------------------
    Gross unrealized appreciation                             $  12,396,006,523
    Gross unrealized depreciation                                    (3,438,064)
    ----------------------------------------------------------------------------

    NET UNREALIZED APPRECIATION                               $  12,392,568,459
    ----------------------------------------------------------------------------
</Table>

                                      61
<Page>
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, 2003.

6   LINE OF CREDIT

    The Portfolio participates with other portfolios and funds managed by BMR
    and EVM and its affiliates in a $150 million unsecured line of credit
    agreement with a group of banks. Borrowings will be made by the Portfolio
    solely to facilitate the handling of unusual and/or unanticipated
    short-term cash requirements. Interest is charged to each participating
    portfolio or fund based on its borrowings at an amount above either the
    Eurodollar rate or Federal Funds rate. In addition, a fee computed at an
    annual rate of 0.10% on the daily unused portion of the line of credit is
    allocated among the participating portfolios and funds at the end of each
    quarter. The Portfolio did not have any significant borrowings or
    allocated fees during the year ended December 31, 2003.

7   RESTRICTED SECURITIES

    At December 31, 2003, the Portfolio owned the following securities
    (representing 0.3% 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.

<Table>
<Caption>
                             DATE OF
    DESCRIPTION              ACQUISITION   SHARES        COST         FAIR VALUE
    -------------------------------------------------------------------------------
                                                         
    Applied Materials, Inc.     12/17/03   543,250   $  11,575,935   $  12,183,767
    eBay, Inc                    5/13/03   200,000       9,466,769      12,909,926
    eBay, Inc.                   2/19/03   318,000      12,143,667      20,534,485
    KLA-Tencor Corp.            12/17/03    50,000       2,744,377       2,929,100
    Sysco Corp.                 12/17/03    32,036       1,157,644       1,190,911
    -------------------------------------------------------------------------------
                                                     $  37,088,392   $  49,748,189
    -------------------------------------------------------------------------------
</Table>

                                      62
<Page>
TAX-MANAGED GROWTH PORTFOLIO as of December 31, 2003

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, 2003, and the related statement of operations
for the year then ended, the statements of changes in net assets for the two
years in the period then ended and the supplementary data for each of the five
years ended in the period then ended. 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, 2003 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, the financial statements and supplementary data present
fairly, in all material respects, the financial position of Tax-Managed Growth
Portfolio at December 31, 2003, the results of its operations for the year
then ended, the changes in its net assets for each of the two years in the
period then ended and its supplementary data for each of the five years in the
period then ended in conformity with accounting principles generally accepted
in the United States of America.

DELOITTE & TOUCHE LLP
Boston, Massachusetts
February 20, 2004

                                       63
<Page>
BELAIR CAPITAL FUND LLC as of December 31, 2003

          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 REAL ESTATE CORPORATION

          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


          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

                                      64

                                   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 March 15, 2004.

                                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.


                                By:     /s/ Thomas E. Faust Jr.
                                        ---------------------------------
                                        Thomas E. Faust Jr.
                                          Chief Executive Officer

Date: March 15, 2004


                                By:     /s/ Michelle A. Alexander
                                        ---------------------------------
                                        Michelle A. Alexander
                                        Chief Financial Officer

Date: March 15, 2004

                                       65

                                  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.)

3(a)           Copy of  Amendment  No.  2 to the  Fund's  Amended  and  Restated
               Operating Agreement dated December 30, 2003 filed herewith.

4.1            Copy of Loan and  Security  Agreement  between  the Fund and DrKW
               Holdings,  Inc. dated as of July 15, 2003 filed as Exhibit 4.1 to
               the  Fund's  Report  on Form  10-Q  filed  for the  period  ended
               September 30, 2003 and incorporated herein by reference.

4.2            Copy of Loan and Security Agreement among the Fund, Merrill Lynch
               Mortgage  Capital,  Inc.,  the  lenders  referred  to therein and
               Merrill Lynch Capital  Services,  Inc., dated July 15, 2003 filed
               as Exhibit  4.2 to the Fund's  Report on Form 10-Q for the period
               ended September 30, 2003 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.

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.

21             List of Subsidiaries of the Fund.

24             Not applicable and not filed.

31.1           Certification  Pursuant  to 18 U.S.C.  Section  1350,  as Adopted
               Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

31.2           Certification  Pursuant  to 18 U.S.C.  Section  1350,  as Adopted
               Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

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

32.2           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-CSR of Eaton Vance Tax-Managed  Growth Portfolio (File No.
               811-7409)   for  its  year   ended   December   31,   2003  filed
               electronically  with the Securities and Exchange Commission under
               the Investment Company Act of 1940 on March 8, 2004 (incorporated
               herein by reference pursuant to Rule 12b-32).

                                       66