SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                     FORM 10

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


                      BELAIR CAPITAL FUND LLC (THE "FUND")
             (Exact name of registrant as specified in its charter)


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


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


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

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

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

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



                    The Exhibit Index is located on page 39.


                 INFORMATION REQUIRED IN REGISTRATION STATEMENT

ITEM 1.  BUSINESS

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

     The Fund  seeks to  achieve  long-term,  after-tax  returns  for  qualified
purchasers who have invested in the Fund  ("Shareholders")  by acquiring limited
liability  company  interests  ("Shares")  in the  Fund.  The Fund  pursues  its
investment  objective  primarily by investing  indirectly in Tax-Managed  Growth
Portfolio (the  "Portfolio"),  a  diversified,  open-end  management  investment
company  registered under the 1940 Act, with net assets of  approximately  $8.70
billion  as of  December  31,  1998.  The  Portfolio  was  organized  in 1995 as
successor to the investment  operations of Capital  Exchange Fund, a mutual fund
established in 1966 and managed from inception for long-term, after-tax returns.
The Fund  maintains  its indirect  investment  in the  Portfolio by investing in
Belvedere  Capital Fund Company LLC (the  "Company"),  a separate  Massachusetts
limited  liability  company that invests  exclusively  in the  Portfolio.  As of
December 31, 1998, the investment assets of the Company consisted exclusively of
an interest in the  Portfolio  with a value of $3.77  billion.  As of such date,
assets of the Fund invested in the Company totaled $2.00 billion.

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

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


     To  protect  against  price  declines  in  securities  holdings  with large
accumulated capital gains, the Portfolio may use various investment  techniques,
including,  but not limited to, the purchase of put options on securities  held,
equity  collars  (combining  the purchase of a put option and the sale of a call
option),  equity swaps, covered short sales, and the sale of stock index futures
contracts.  By using these techniques  rather than selling such securities,  the
Portfolio can reduce its exposure to price  declines in the  securities  without
realizing  substantial  capital  gains under  current tax law.  The  Portfolio's
ability to utilize covered short sales,  certain equity swaps and certain equity
collar  strategies  as a  tax-efficient  management  technique  with  respect to
holdings of  appreciated  securities  is limited to  circumstances  in which the
hedging  transaction  is closed  out  within  thirty  days  after the end of the
Portfolio's taxable year and the underlying  appreciated  securities position is
held unhedged for at least the next sixty days after such hedging transaction is
closed.  The use of these  investment  techniques  may require the  Portfolio to
commit or make available cash and, therefore, may not be available at such times
as the Portfolio has limited holdings of cash.

     Separate from its investment in the Portfolio through the Company, the Fund
invests through its subsidiary,  Belair Real Estate Corporation  ("BREC"),  in a
portfolio  of  income-producing   preferred  equity  interests  in  real  estate
operating  partnerships  ("Partnership  Preference  Units") affiliated with real
estate  investment  trusts  ("REITs")  that are publicly  traded.  Each issue of
Partnership  Preference  Units held by BREC pays, or is expected to pay, regular
quarterly dividends at fixed rates. None of the issues of Partnership Preference
Units is or will be registered under the Securities Act of 1933, as amended (the
"Securities  Act"),  and each issue is thus subject to restrictions on transfer.
BREC invests in Partnership  Preference  Units of issuers whose preferred equity
or  senior  debt  securities  are  deemed  by its  investment  adviser  to be of
investment-grade  quality. BREC may make other types of real estate investments,
such as equity interests in private partnerships holding real properties subject
to  long-term   leases  and  equity   interests  in  other  types  of  operating
partnerships holding income-producing real properties.

     BREC is a Delaware  corporation that intends to operate in such a manner as
to qualify for taxation as a REIT under the Internal  Revenue Code (the "Code").
As a REIT,  BREC will not be subject to federal income tax to the extent that it
distributes  all of its earnings to its  stockholders  each year.  The Fund owns
100% of the  common  stock  issued by BREC,  and  intends  to hold all of BREC's
common stock at all times. As at December 31, 1998,  assets of the Fund invested
in BREC totaled $531.2 million.

     In addition to its investment in the Portfolio  through the Company and its
investment in BREC, the Fund may invest directly in traded physical  commodities
(other than  precious  metals)  and  certain  other types of assets that are not
securities. The Fund also held investments in Partnership Preference Units prior
to the transfer of such  investments to BREC in exchange for BREC stock upon the
formation of BREC in November 1998 and thereafter.  As of December 31, 1998, the
Fund did not hold any of such investments directly.

     The Fund's  investments  through BREC in Partnership  Preference  Units are
financed using  borrowings  under a seven-year  revolving  credit  facility (the
"Credit  Facility")  established with Merrill Lynch  International Bank Limited.
The Fund's  obligations under the Credit Facility are secured by a pledge of its
assets, including BREC common stock and shares of the Company.  Borrowings under
the Credit Facility are at an annual rate of LIBOR plus 0.45%, based on interest
periods  of one  month to five  years  as  selected  by the  Fund.  Interest  on
outstanding  borrowings is payable at the end of each interest  period,  but not
less frequently than semi-annually. The Fund also pays a commitment fee of 0.10%
on the unused loan  commitment  amount.  As of December  31,  1998,  outstanding
borrowings under the Credit Facility totaled $583.0 million, and the unused loan
commitment amount was $17.0 million.

                                       2


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

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

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

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

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

ITEM 2.  FINANCIAL INFORMATION.

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

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

Total investment income                                              $34,740,028

Interest expense                                                     $24,793,685

Total expenses (including interest expense)                          $32,933,527

Net investment income                                                 $1,806,501

                                       3


Net realized loss                                                    $55,088,152

Net change in unrealized appreciation                               $213,360,195

Net increase in net assets from operations                          $160,078,544

Total assets                                                      $2,539,968,731

Loan payable                                                        $583,000,000

Net assets                                                        $1,932,848,372

Shares outstanding                                                    16,568,833

Net Asset Value and Redemption Price per Share                           $116.66

Distribution paid per Share                                                $0.43


Management's Discussion and Analysis of
Financial Condition and Result of Operations
- --------------------------------------------

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

     Increases and decreases in the Fund's net asset value per Share are derived
from net  investment  income,  and realized and  unrealized  gains and losses on
investments,  including securities  investments held through the Fund's indirect
interest  (through the Company) in the Portfolio,  real estate  investments held
through  BREC and any  direct  investments  of the  Fund.  Expenses  of the Fund
include its pro-rata share of the expenses of BREC, the Company,  and indirectly
the  Portfolio,  as well as the actual and  accrued  expenses  of the Fund.  The
Fund's most  significant  expense is interest  incurred on borrowings  under the
Credit  Facility.  Fund borrowings are used primarily to finance the purchase of
Partnership  Preference Units through BREC. The interest paid on Fund borrowings
is offset  by the  dividends  earned  from the  Fund's  indirect  investment  in
Partnership  Preference  Units.  The Fund's  realized and  unrealized  gains and
losses on  investments  are based on its  allocated  share of the  realized  and
unrealized  gains and losses of the Company,  and indirectly  the Portfolio,  as
well as realized and  unrealized  gains and losses on investments in Partnership
Preference  Units through BREC. The realized and unrealized  gains and losses on
investments have the most  significant  impact on the Fund's net asset value per
Share and result from sales of such  investments and changes in their underlying
value.  The investments of the Portfolio  consist  primarily of common stocks of
domestic and foreign growth  companies that are considered to be high in quality
and attractive in their long-term investment  prospects.  Because the securities
holdings  of the  Portfolio  are broadly  diversified,  the  performance  of the
Portfolio  cannot  be  attributed  to one  particular  stock  or one  particular
industry or market  sector.  The  performance  of the Portfolio and the Fund are
substantially  influenced by the overall  performance of the United States stock
market,  as well as by the  relative  performance  versus the overall  market of
specific  stocks and classes of stocks in which the  Portfolio  maintains  large
positions.  Through the impact of interest  rates on the valuation of the Fund's
investments  in Partnership  Preference  Units through BREC and its positions in
interest rate swap  agreements,  the performance of the Fund is also affected by
movements  in  interest  rates  and,  particularly,  changes  in  credit  spread
relationships.  On a combined basis, the Fund's Partnership Preference Units and
interest  rate swaps  generally  decline in value when credit  spreads widen (as
fixed income markets grow more risk-averse) and generally increase in value when
credit spreads tighten.

                                       4


Results of Operations for the Period From the Start of Business to
December 31, 1998
- ------------------------------------------------------------------

     The Fund  achieved  a total  return of 17.1%  during  the  period  from its
inception on February 6, 1998 until December 31, 1998.  This return  reflects an
increase  in the Fund's net asset value per Share from  $100.00 to $116.66,  and
the payment of an income  distribution  of $0.43 per share at the  conclusion of
the year.  For  comparison,  the S&P 500, an unmanaged  index  commonly  used to
measure the  performance  of U.S.  stocks,  had a total return of 24.3% over the
same period.

     During 1998, U.S. equity market  leadership came  principally from the very
largest  capitalization stocks that dominate the S&P 500 and to a lesser extent,
the holdings of the  Portfolio.  More than half of the returns of the S&P 500 in
1998 came from just 15 stocks - each of which is a mega-cap  stock with a market
value of more than $60 billion as of  year-end.  Of the 500 stocks in the Index,
fewer than 145 stocks did as well as the index  itself and a majority of S&P 500
stocks  underperformed  the index by more than 20%. Rarely has the leadership in
the U.S. stock market been as narrow as it was in 1998.

     After an impressive  rally in the first half of 1998, the U.S. stock market
posted heavy losses from August to early October, then performed strongly in the
fourth quarter.  Investor  confidence,  bolstered by the Federal Reserve Board's
interest rate cuts, modest economic growth, and low inflation, kept stock prices
moving  upward.  The  four-year  period  ending in 1998 marked the first time in
history that the S&P 500 achieved four consecutive years of annual total returns
of at least 20%.

     Volatility and narrow  leadership  were also  characteristics  of the fixed
income  markets in 1998. The Fund's  performance  during the year was negatively
affected by markdowns in the  valuation  of holdings of  Partnership  Preference
Units and the  associated  interest rate swap  agreements.  Although still wider
than  normal,  by the end of the year credit  spreads had begun to narrow  after
widening  precipitously in the third quarter in reaction to financial turmoil in
Russian and other economic hot spots around the globe.

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

     As of December  31, 1998,  the Fund had  outstanding  borrowings  of $583.0
million and unused loan  commitments of $17.0 million under the Credit  Facility
established  with Merrill Lynch  International  Bank Limited,  the term of which
extends until February 6, 2005.  The Credit  Facility is being used primarily to
finance the Fund's investments in Partnership Preference Units and will continue
to be used  for such  purposes  in the  future,  as well as to  provide  for any
short-term liquidity needs of the Fund. In the future, the Fund may increase the
size of the  Credit  Facility  (subject  to lender  consent)  and the  amount of
outstanding borrowings thereunder for these purposes.

     The Fund may redeem shares of the Company at any time. Both the Company and
the  Portfolio   follow  the  practice  of  normally   meeting   redemptions  by
distributing securities,  consisting,  in the case of the Company, of securities
drawn  from  the  Portfolio.  The  Company  and  the  Portfolio  may  also  meet
redemptions  by  distributing  cash. As of December 31, 1998,  the Portfolio had
cash  and  short-term   investments   totaling  $432.4  million.  The  Portfolio
participates  in a $130 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, 1998.
As of  December  31,1998,  the net  assets  of the  Portfolio  totaled  $8,704.9
million.  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, 1998, restricted securities, which are considered illiquid, constituted 6.5%
of the net assets of the Portfolio.

                                       5


     The Partnership  Preference Units held by BREC are not registered under the
Securities Act and are subject to substantial restrictions on transfer. As such,
they are considered illiquid.

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

Market Risks
- ------------

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

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

     In managing  the  Portfolio,  the  investment  adviser may purchase or sell
derivative   instruments  (which  derive  their  value  by  reference  to  other
securities,  indices,  instruments,  or currencies) to hedge against  securities
price declines and currency movements and to enhance returns.  Such transactions
may include,  without  limitation,  the purchase and sale of stock index futures
contracts  and options on stock index  futures;  the purchase of put options and
the sale of call options on securities held;  equity swaps; and the purchase and
sale of forward currency exchange contracts and currency futures.  The Portfolio
may make short sales of securities  provided that an equal amount is held of the
security  sold  short  (a  covered  short  sale)  and may  also  lend  portfolio
securities.  The Fund utilizes  interest rate swap agreements to fix the cost of
its borrowings over the term of the Credit Facility. 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 these  investment  techniques is a
specialized activity that may be considered speculative and which can expose the
Fund and the  Portfolio to  significant  risk of loss.  Successful  use of these
investment  techniques  is  subject  to  the  ability  and  performance  of  the
investment  adviser.  The  Fund's  and the  Portfolio's  ability  to meet  their
investment  objectives may be adversely affected by the use of these techniques.
The  writer  of an option or a party to an  equity  swap may incur  losses  that
substantially exceed the payments, if any, received from a counterparty.  Swaps,
caps,  floors,  collars and  over-the-counter  options are private  contracts in

                                       6


which there is also a risk of loss in the event of a default on an obligation to
pay by the  counterparty.  Such  instruments  may be difficult to value,  may be
illiquid and may be subject to wide swings in valuation caused by changes in the
price of the underlying security, index, instrument or currency. In addition, if
the Fund or the Portfolio has  insufficient  cash to meet margin,  collateral or
settlement  requirements,  it may have to sell assets to meet such requirements.
Alternatively, should the Fund or the Portfolio fail to meet these requirements,
the counterparty or broker may liquidate positions of the Fund or the Portfolio.
The Portfolio may also have to sell or deliver securities  holdings in the event
that it is not able to purchase securities on the open market to cover its short
positions or to close out or satisfy an exercise  notice with respect to options
positions it has sold.  In any of these cases,  such sales may be made at prices
or in circumstances that the investment adviser considers unfavorable.

     The  Portfolio's  ability to utilize  covered short sales,  certain  equity
swaps and certain  equity  collar  strategies  (combining  the purchase of a put
option and the sale of a call option) as a  tax-efficient  management  technique
with respect to holdings of appreciated  securities is limited to  circumstances
in which the hedging  transaction is closed out within thirty days of the end of
the Portfolio's taxable year and the underlying  appreciated securities position
is held unhedged for at least the next sixty days after such hedging transaction
is closed.  There can be no assurance that  counterparties  will at all times be
willing to enter into covered short sales,  interest  rate hedges,  equity swaps
and other derivative  instrument  transactions on terms satisfactory to the Fund
or the  Portfolio.  The  Fund's and the  Portfolio's  ability to enter into such
transactions  may also be limited by covenants  under the 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.

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

     The Partnership Preference Units held by the Fund through its investment in
BREC  are  subject  to   restrictions  on  transfer,   including,   among  other
restrictions,  limitations on the manner of resale and the requirement  that the
general  partner of the issuer  consent to transfers.  In addition,  there is no
active  secondary  market for any Partnership  Preference Units that BREC holds.
Accordingly,  BREC's  investments in Partnership  Preference Units are illiquid.
The success of BREC's  investments  in Partnership  Preference  Units depends in
part on many  factors  related  to the real  estate  market  and to the  issuing
partnerships that may affect such partnerships'  profitability and their ability
to make distributions to holders of Partnership  Preference Units. These factors
include, without limitation,  general economic conditions, the supply and demand
for different types of real  properties,  the financial  health of tenants,  the
timing of lease expirations and  terminations,  fluctuations in rental rates and
operating costs,  exposure to adverse  environmental  conditions and losses from
casualty or condemnation,  interest rates, availability of financing, managerial

                                       7


performance,  government rules and regulations, and acts of God. Although BREC's
investments in Partnership Preference Units are, to some degree,  insulated from
risk by virtue of their senior  position  relative to other equity  interests in
the issuing partnerships and by their diversification across a range of property
types and geographic  regions,  the  above-referenced  factors can substantially
affect the value and  marketability  of such investments over time. There can be
no assurance that the  investments in  Partnership  Preference  Units will be an
economic success.

     The valuations of Partnership Preference Units held by the Fund through its
investment in BREC fluctuate over time to reflect, among other factors,  changes
in interest rates,  changes in the perceived  riskiness of such units (including
call  risk),  changes  in the  perceived  riskiness  of  comparable  or  similar
securities trading in the public market and the relationship  between supply and
demand for  comparable  or  similar  securities  trading  in the public  market.
Increases in interest  rates and  increases in the  perceived  riskiness of such
units or comparable or similar securities will adversely affect the valuation of
the  Partnership  Preference  Units.  Fluctuations  in the value of  Partnership
Preference  Units derived from changes in general interest rates can be expected
to be offset in part (but not entirely) by changes in the value of interest rate
swap  agreements  or other  interest  rate hedges  entered into by the Fund with
respect to its borrowings under the Credit  Facility.  Fluctuations in the value
of  Partnership  Preference  Units  derived from other factors  besides  general
interest rate movements  (including  issuer-specific and sector-specific  credit
concerns and changes in interest rate spread  relationships)  will not be offset
by changes in the value of interest rate swap  agreements or other interest rate
hedges  entered into by the Fund.  Changes in the  valuation of the  Partnership
Preference  Units not offset by changes in the  valuation of interest  rate swap
agreements or other interest rate hedges entered into by the Fund 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.

ITEM 3.  PROPERTIES.

     The Fund does not own any physical  properties,  other than indirectly as a
result of BREC's investments in Partnership Preference Units.

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

     (a) Security Ownership of Certain Beneficial Owners.

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

     (b) Security Ownership of Management.

         EVM, the Manager of the Fund,  beneficially  owned 1,104.088  Shares of
the Fund as of April 15, 1999.  None of the other entities or individuals  named
in  response to Item 5 below  beneficially  owned Shares of the Fund as of April
15, 1999.

     (c) Changes in Control.

         Not applicable.

ITEM 5.  DIRECTORS AND EXECUTIVE OFFICERS.

     The Fund has no  individual  directors or executive  officers.  The Fund is
managed  by  EVM.  Each  of the  Fund,  BREC  and the  Portfolio  engage  Boston
Management and Research ("BMR"), a wholly-owned subsidiary of EVM, as investment
adviser.  EVM, its affiliates  and  predecessor  companies have been  investment
advisers  to  individuals  and  institutions  since 1924 and have been  advising
investment  companies  since  1931.  BMR and EVM  currently  have  assets  under

                                       8


investment  management  of  approximately  $35  billion.  EVM is a  wholly-owned
subsidiary of Eaton Vance Corp. ("EVC"), a publicly-held  holding company which,
through  its  subsidiaries  and  affiliates,  engages  primarily  in  investment
management, administration and marketing activities. The non-voting common stock
of EVC is listed and traded on the New York  Stock  Exchange.  All shares of the
voting  common stock of EVC are held in a voting trust,  the voting  trustees of
which are senior  officers of the Eaton Vance  organization.  Eaton Vance,  Inc.
("EV"), a wholly-owned subsidiary of EVC, is the sole trustee of EVM and of BMR,
each of which is a  Massachusetts  business  trust.  The names of the  executive
officers and the  directors of EV and their ages and principal  occupations  are
set forth below:

DIRECTORS AND EXECUTIVE OFFICERS OF EATON VANCE, INC.

     James B. Hawkes,  (57), is Chairman,  President and Chief Executive Officer
of EVM,  BMR,  EVC and EV and a Director  of EVC and EV. He is also  Director or
Trustee and an officer of various investment companies managed by EVM or BMR and
has been employed by the Eaton Vance organization for 28 years.

     Benjamin A. Rowland, Jr., (64), is a Vice President of EVM, BMR, EVC and EV
and a  Director  of EVC  and  EV.  He has  been  employed  by  the  Eaton  Vance
organization for 32 years.

     Thomas E. Faust Jr.,  (40), is a Vice President of EVM, BMR, EVC and EV and
Chief Equity Investment Officer of Eaton Vance and BMR. He is also an officer of
various investment  companies managed by EVM or BMR and has been employed by the
Eaton Vance organization for 13 years.

     Alan R. Dynner,  (58), is a Vice  President and Chief Legal Officer of EVM,
BMR, EVC and EV and an officer of various investment companies managed by EVM or
BMR. He joined  Eaton Vance on November 1, 1996.  Prior to joining  Eaton Vance,
Mr. Dynner was a partner in the New York and Washington  offices of the law firm
of  Kirkpatrick  & Lockhart  LLP. Mr.  Dynner was  Executive  Vice  President of
Neuberger & Berman Management, Inc. from 1994 to 1995.

     William M. Steul,  (56), is a Vice President and Chief Financial Officer of
EVM, BMR, EVC and EV. He joined Eaton Vance in December  1994.  Prior to joining
Eaton  Vance,  Mr.  Steul  was an  officer  of  Digital  Equipment  Corporation,
including  Vice President and Chief  Financial  Officer from June 1992 until May
1994.

ITEM 6.  EXECUTIVE COMPENSATION.

     Under  the  terms of the  Fund's  investment  advisory  and  administrative
agreement with BMR, BMR receives a monthly  advisory and  administrative  fee at
the rate of 1/20th of 1%  (equivalent  to 0.60%  annually) of the average  daily
gross  investment  assets of the Fund  reduced by that  portion  of the  monthly
advisory fee for such month payable by the Portfolio  which is  attributable  to
value of the Fund's investment in the Company.  The term gross investment assets
of the Fund is defined in the  agreement  to include  the value of all assets of
the Fund other than the Fund's  investments in BREC, minus the sum of the Fund's
liabilities other than the principal amount of money borrowed.  The advisory fee
payable for such month to BMR by the Portfolio in respect of the Fund's indirect
investment  in  the  Portfolio  is  credited  toward  the  Fund's  advisory  and
administrative  fee  payment.  For the period  commencing  with the start of the
Fund's business,  February 6, 1998,  through December 31, 1998, the advisory and
administrative  fees paid by the Fund to BMR, less the Fund's allocated share of
the Portfolio's advisory fee, totaled $3,620,842.

     Under the terms of BREC's  management  agreement  with BMR,  BMR receives a
monthly  management  fee at the  rate  of  1/20th  of 1%  (equivalent  to  0.60%
annually) of the average daily gross  investment  assets of BREC. The term gross

                                       9


investment  assets of BREC is defined in the  agreement  to include the value of
all assets of BREC,  minus the sum of BREC's  liabilities  (other  than any BREC
liability with respect to the Fund's Credit Facility). For the period commencing
with the start of BREC's business, November 24, 1998, through December 31, 1998,
BREC paid BMR management fees of $304,212.

     Under the terms of the Portfolio's  investment advisory agreement with BMR,
BMR receives a monthly  advisory fee at a base rate of 5/96 of 1% (equivalent to
0.625%  annually)  of the average  daily net assets of the  Portfolio up to $500
million. On net assets of $500 million or more the monthly fee is reduced and is
computed as follows: 9/192 of 1% (equivalent to 0.5625% annually) of the average
daily net assets of the Portfolio of $500 million but less than $1 billion; 1/24
of 1%  (equivalent  to 0.50%  annually)  of the average  daily net assets of the
Portfolio of $1 billion but less than $1.5 billion;  7/192 of 1%  (equivalent to
0.4375%  annually)  of the  average  daily net assets of the  Portfolio  of $1.5
billion but less than $7 billion;  17/480 of 1% (equivalent to 0.425%  annually)
of the average daily net assets of the Portfolio of $7 billion but less than $10
billion;  and 11/320 of 1% (equivalent to 0.4125% annually) of the average daily
net assets of the  Portfolio of $10 billion and above.  As of December 31, 1998,
net assets of the Portfolio  totaled $8,704.9  million;  at this asset level the
investment advisory fee applicable to the Portfolio was at an annualized rate of
0.459% of net assets.  As indicated  above,  the Fund's  allocated  share of the
monthly  advisory fee paid by the Portfolio to BMR is credited toward the Fund's
advisory and  administrative  fee payments.  For the period  commencing with the
start of the Fund's business,  February 6, 1998,  through December 31, 1998, the
advisory fee  applicable  to the  Portfolio was 0.478% of average net assets for
such period, and the Fund's allocated portion of the fee amounted to $5,878,535.

ITEM 7.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

     See the information set forth under Item 6 above.

     Shares of the Fund were privately placed with qualified purchasers pursuant
to a  placement  agency  agreement  entered  into  between  the  Fund and EVD as
exclusive  placement  agent.  EVD  is a  wholly-owned  subsidiary  of  EVM.  EVD
appointed certain  securities dealers as subagents to participate in the private
offering. No selling commissions were paid by the Fund on behalf of Shareholders
making  investment  commitments  of $5  million  or more.  The Fund  paid a 1.5%
selling  commission  to EVD on behalf of each  Shareholder  making an investment
commitment  of less than $2  million  and a 1.0%  selling  commission  to EVD on
behalf  of each  Shareholder  making  an  investment  commitment  of at least $2
million but less than $5 million.  The  selling  commission  paid by the Fund on
behalf of a Shareholder  was deducted from the  contribution to the Fund by such
Shareholder,  thereby  reducing  the number of Shares of the Fund  issued to the
Shareholder.  During the Fund's initial fiscal year ended December 31, 1998, the
Fund paid selling commissions  aggregating  $8,445,747 pursuant to the placement
agency  agreement,  and  such  selling  commissions  were  paid by EVD to  those
subagents through which Shareholders invested in the Fund.

     Pursuant to a servicing  agreement between the Company and EVD, the Company
pays a servicing fee to EVD for providing  certain  services and  information to
direct and indirect  investors in the Company.  The  servicing  fee is paid on a
quarterly  basis, at an annual rate of 0.15% of the Company's  average daily net
assets.  With respect to investors in the Company and  Shareholders  of the Fund
who subscribed  through a subagent,  EVD will assign servicing  responsibilities
and fees to the applicable subagent,  beginning twelve months after the issuance
of shares of the  Company or Shares of the Fund to such  persons.  The Fund will
assume its  allocated  share of the Company's  servicing  fee. The servicing fee
payable in respect of the Fund's  investment  in the Company is credited  toward
the Fund  servicing fee described  below.  During the Fund's initial fiscal year
ended December 31, 1998, the Company paid servicing fees aggregating  $1,954,668
which were attributable to the Fund's  investments in the Company,  all of which
fees were retained by EVD.

                                       10


     Pursuant to a servicing agreement between the Fund and EVD, the Fund pays a
servicing  fee to EVD for  providing  certain  services and  information  to the
Shareholders of the Fund. The servicing fee is paid on a quarterly  basis, at an
annual rate of 0.20% of the Fund's  average  daily net assets.  With  respect to
Shareholders  who  subscribed  through a  subagent,  EVD will  assign  servicing
responsibilities  and fees to the applicable  subagent,  beginning twelve months
after the issuance of Shares of the Fund to such persons.  The Fund's  allocated
share of the  servicing  fee paid by the Company is  credited  toward the Fund's
servicing fee payment,  thereby reducing the amount of the servicing fee paid by
the Fund.  During the Fund's  initial  fiscal year ended  December 31, 1998, the
Fund paid servicing fees aggregating  $550,623,  all of which fees were retained
by EVD.

     Shares of the Fund  redeemed  within three years of issuance are  generally
subject  to a  redemption  fee equal to 1% of the net asset  value of the Shares
redeemed.  The redemption fee is payable to BMR in cash by the Fund on behalf of
the redeeming  Shareholder.  No redemption  fee is imposed on Shares of the Fund
held for at least three years,  Shares acquired through the reinvestment of Fund
distributions,  Shares  redeemed  in  connection  with a  tender  offer or other
extraordinary  corporate event involving securities contributed by the redeeming
Shareholder, or Shares redeemed following the death of all of the initial owners
of  the  Shares  redeemed.  No  redemption  fee  applies  to  redemptions  by  a
Shareholder  who, during any 12 month period,  redeems less than 8% of the total
number of Shares held by the  Shareholder  as of the  beginning  of such period.
During the Fund's  initial  fiscal year ended  December 31,  1998,  BMR received
redemption fees of $440,451 from the Fund on behalf of redeeming Shareholders.

ITEM 8.  LEGAL PROCEEDINGS.

     There are no material  pending legal  proceedings to which the Fund or BREC
is a party or of which any of their property is the subject.

ITEM 9.  NET ASSET VALUE OF AND  DISTRIBUTIONS  ON THE FUND'S SHARES AND RELATED
SHAREHOLDER MATTERS.

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

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

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

                                       11


     Shares of the Fund may be  redeemed on any  business  day.  Redemptions  of
Shares  held for at least  three  years will be met at net asset  value.  Shares
redeemed  within these years of issuance are  generally  subject to a redemption
fee equal to 1% of the net asset value of the Shares redeemed. See Item 7 above.
The  Fund  plans  to  meet  redemption  requests   principally  by  distributing
securities drawn from the Portfolio,  but may also distribute cash. If requested
by a  redeeming  Shareholder,  the  Fund  will  meet  a  redemption  request  by
distributing  securities  that were  contributed  by the redeeming  Shareholder,
provided  that  such  securities  are  held  in the  Portfolio  at the  time  of
redemption.  The securities contributed by a Shareholder will not be distributed
to any other Shareholder in the Fund (or to any other investor in the Company or
the Portfolio)  during the first seven years  following  their  contribution.  A
shareholder   redemption  request  within  seven  years  of  a  contribution  of
securities by such Shareholder will ordinarily be met by distributing securities
that  were  contributed  by such  Shareholder,  prior  to  distributing  to such
Shareholder any other securities held in the Portfolio.  Securities  contributed
by a Shareholder  may be  distributed to other  Shareholders  in the Fund (or to
other  investors in the Company or the  Portfolio)  after a holding period of at
least  seven  years  and,  if so  distributed,  would not be  available  to meet
subsequent  redemption  requests  made  by  the  contributing  Shareholder.   If
requested by a redeeming  Shareholder making a redemption of at least $1 million
occurring more than seven years after such Shareholder's  admission to the Fund,
the Fund will  generally  distribute to the redeeming  Shareholder a diversified
basket of securities  representing a range of industry groups that is drawn from
the Portfolio,  but the selection of individual  securities would be made by BMR
in  its  sole  discretion.  No  Partnership  Preference  Units  or  real  estate
investments held by BREC will be distributed to meet a redemption  request,  and
"restricted  securities"  will  be  distributed  only  to  the  Shareholder  who
contributed such securities or such Shareholder's  successor in interest.  Other
than as set forth above,  the allocation of each redemption  between  securities
and cash and the selection of securities to the distributed  will be at the sole
discretion of BMR. Distributed  securities may include securities contributed by
Shareholders  as  well  as  other  readily  marketable  securities  held  in the
Portfolio.  The value of securities  and cash  distributed  to meet a redemption
will equal the net asset value of the number of Shares being  redeemed  less the
applicable redemption fee, if any. The Fund's Credit Facility prohibits the Fund
from honoring redemption requests while there is outstanding an event of default
under the Credit Facility.

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

     The high and low net asset  values per Share of the Fund  during  each full
quarterly  period within the Fund's  initial fiscal year ended December 31, 1998
are as follows:


                          Quarter Ended 6/30/98        Quarter Ended 9/30/98        Quarter Ended 12/31/98
                          ---------------------        ---------------------        ----------------------
                                                                                        
        High                        112.91                       115.53                       116.69
        Low                         105.06                        90.36                       86.89


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

     (b) Record Holders of Shares of the Fund.

     As of April 15, 1999, there were 672 record holders of Shares of the Fund.

                                       12


     (c) Distributions.

     On December 30, 1998 the Fund made an income  distribution  of 43 cents per
Share from its net investment  income to  Shareholders of record on December 29,
1998.

     Except as provided in the next  paragraph,  the Fund intends to make annual
income  distributions  approximately  equal to the amount of its net  investment
income,  if any, and annual capital gains  distributions  equal to approximately
22% of the  amount  of its  net  realized  capital  gains,  if any,  other  than
precontribution  gain  allocated to a Shareholder  in  connection  with a tender
offer or other extraordinary corporate event involving a security contributed by
such  Shareholder.  In  addition,  whenever  a  distribution  in  respect  of  a
precontribution   gain  is  made,  the  Fund  intends  to  make  a  supplemental
distribution   generally   equal   to   approximately   6%  of   the   allocated
precontribution   gain  or  such  other  percentage  as  deemed  appropriate  to
compensate  Shareholders  receiving such distributions for taxes that may be due
in connection with the precontribution gain and supplemental distributions.  The
Fund's  distribution  rates with respect to realized  gains may be adjusted at a
future time to reflect  changes in the  effective  maximum  marginal  individual
federal  tax  rate   applicable   to  long-term   capital   gains.   Shareholder
distributions   with   respect   to   net   investment   income   and   realized
post-contribution  gains  will be made pro rata in  proportion  to the number of
Shares held as of the record date of the  distribution.  Distributions  that are
made  in  respect  of  realized   precontribution   gains  and  the   associated
supplemental  distributions will be made solely to the Shareholders to whom such
gain is  allocated.  The Fund's net  investment  income and net  realized  gains
include the Fund's allocated share of the net investment income and net realized
gains of BREC, the Company and,  indirectly,  the  Portfolio.  The Fund's Credit
Facility  prohibits the Fund from making any distribution to Shareholders  while
there is outstanding an event of default under the Credit Facility.

     The Fund may make state tax  payments  on behalf of  eligible  Shareholders
through a composite or similar filing.  Distributions  to a Shareholder on whose
behalf the Fund has made state tax payments  will be reduced by the  outstanding
balance of unreimbursed  state tax payments and accrued  interest  thereon until
repaid in full.

ITEM 10.  RECENT SALES OF UNREGISTERED SECURITIES.

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

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

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

                                       13


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

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

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

     Shareholders  have  no  control  of  the  Fund's  business  or  activities.
Shareholders  do not have the right to replace  EVM as Manager of the Fund,  but
may do so only upon the bankruptcy of EVM.  Except as  specifically  required by
the Operating Agreement, no Shareholder shall have any right to vote on, consent
to  or  approve  any  action  or  matter  under  any  circumstances  whatsoever.
Shareholders have a very limited right to consent, pursuant to and in accordance
with the Operating Agreement, only (i) to change in or elimination of the Fund's
investment  objective and fundamental  investment  restrictions set forth in the
Operating Agreement,  (ii) to the designation by EVM of another Manager which is
not an entity directly or indirectly owned by EVC, (iii) to the designation of a
substitute Manager upon the bankruptcy of EVM, (iv) to authorize the bringing of
a suit, action or proceeding by a Shareholder in the right of or on behalf of or
in the name of the  Fund,  (v) to an  election  to  dissolve  the Fund  upon the
occurrence of certain events or (vi) to the  appointment of a liquidator to wind
up the Fund's  affairs upon its  dissolution in the event there is no Manager to
serve as liquidator.

     The Fund's  Operating  Agreement  provides  that no  action,  suit or other
proceeding may be brought by a Shareholder in the right of or on behalf of or in
the name of the Fund  unless such  Shareholder  has first  obtained  the written
consents of those  Shareholders  holding at least a majority of the  outstanding
Shares, which consents specifically  authorize the bringing of such suit, action
or other proceeding.

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

ITEM 12.  INDEMNIFICATION OF THE MANAGER AND ITS AFFILIATES.

     EVM and BMR, their trustee,  and their  officers,  employees and affiliates
are  entitled  to  indemnification  from the Fund  against all  liabilities  and
expenses incurred or paid by them in connection with any claim,  suit, action or
proceeding  in  which  they  become  involved  as  a  party  or  otherwise.   No

                                       14


indemnification  shall be provided to any such person with respect to any matter
as to which it shall be ultimately  determined by final  judicial  decision that
such  person  did not act in good  faith  in the  reasonable  belief  that  such
person's  action  was in the best  interest  of the Fund  and  therefore  is not
entitled to  indemnification  by the Fund.  Expenses  incurred in defending  any
claim,  suit,  action or proceeding may be paid by the Fund as they are incurred
upon  receipt  in each case of an  undertaking  by or on behalf of the  relevant
party to repay such amounts if it is  ultimately  determined  that such party is
not entitled to be  indemnified  by the Fund in  accordance  with the  Operating
Agreement. The indemnification is not to be deemed exclusive of any other rights
to which the indemnified parties may be entitled under any statute,  contract or
otherwise.

     The Operating Agreement provides that EVM and BMR, their trustee, and their
officers,  employees  and  affiliates  shall not be liable to the Fund or to any
Shareholder by reason of (i) any tax liabilities  incurred by the  Shareholders,
including,  without limitation,  as a result of their contribution of securities
to the Fund or upon the exchange of such securities from the Fund to the Company
or from the Company to the Portfolio, or as a result of any sale or distribution
of any such securities; (ii) any failure to withhold income tax under federal or
state tax laws with respect to income or gains  allocated  to the  Shareholders;
(iii) any  change in the  federal  or state  tax laws or  regulations  or in the
interpretations  thereof as they apply to the Portfolio,  the Company, BREC, the
Fund or the Shareholders,  whether such change or interpretation  occurs through
legislative,  judicial or administrative  action; or (iv) any failure of BREC to
qualify as a REIT under the Code.  The  Operating  Agreement  also provides that
such persons,  when acting in their respective capacities in connection with the
Fund's  business  or  affairs,  shall  not  be  liable  to  the  Fund  or to any
Shareholder for any act, omission or breach of duty of any such person or of any
other such persons,  provided that no such person shall be exonerated  from such
liability who has been finally adjudicated by a court or other body before which
a  proceeding  was  brought  not to have acted in good  faith in the  reasonable
belief that such action was in the best interest of the Fund and to be liable to
the Fund or to such Shareholder by reason thereof.

     Reference  is made to  Sections  3.2 and  13.1 of the  Operating  Agreement
(Exhibit 3.1 hereto), which provisions are incorporated herein by reference.

ITEM 13.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

     The  Fund's  financial  statements,  together  with  the  auditors'  report
thereon,  appearing on pages 19 through 39 hereof,  are  incorporated  herein by
reference.


ITEM 14.  CHANGES  IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
FINANCIAL DISCLOSURES.

     Not applicable.

ITEM 15.  FINANCIAL STATEMENTS AND EXHIBITS.

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

        Portfolio of Investments as of December 31, 1998

        Consolidated Statement of Assets and Liabilities as of December 31, 1998

        Consolidated  Statement of Operations  for the period from the
        start of business, February 6, 1998, to December 31, 1998

                                       15


        Consolidated Statement of Changes in Net Assets for the period
        from the start of business,  February 6, 1998, to December 31,
        1998

        Consolidated  Statement  of Cash Flows for the period from the
        start of business, February 6, 1998, to December 31, 1998

        Notes to Consolidated Financial Statements

        Portfolio of Investments of Tax-Managed Growth Portfolio as of December
        31, 1998

        Independent Auditors' Report dated February 12, 1999

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

         3    Copy of Amended  and  Restated  Operating  Agreement  of the Fund
               dated February 6, 1998 and First Amendment thereto dated November
               24, 1998. (Note: the Operating  Agreement also defines the rights
               of the holders of Shares of the Fund)

         4     Copy of Loan and Security Agreement dated as of February 5, 1998,
               First  Amendment  thereto  dated as of  April  30,  1998;  Second
               Amendment  thereto  dated as of June 25,  1998;  Third  Amendment
               thereto  dated as of  December  18,  1998;  and Fourth  Amendment
               thereto dated as of February 23, 1999.

         10(1) Copy of Investment Advisory and Administration  Agreement between
               the Fund and Boston  Management  and Research  dated November 24,
               1998.

         10(2) Copy  of  Management   Agreement   between   Belair  Real  Estate
               Corporation and Boston Management and Research dated November 23,
               1998.

         10(3) Copy of Investor  Servicing  Agreement between the Fund and Eaton
               Vance Distributors, Inc. dated October 28, 1997.

         10(4) Copy of Custody and Transfer  Agency  Agreement  between the Fund
               and Investors Bank & Trust Company dated October 28, 1997.

         11    Not applicable and not filed.

         12    Not applicable and not filed.

         21    List of Subsidiaries of the Fund.

         27    Financial Data Schedule

                                       16


         99    Form N-SAR of Eaton Vance Tax-Managed  Growth Portfolio (File No.
               811-7409)  for its fiscal  year  ended  December  31,  1998 filed
               electronically  with the Securities and Exchange Commission under
               the  Investment  Company Act of 1940 on March 1, 1999  (Accession
               No.  0000940394-99-000113)   (incorporated  herein  by  reference
               pursuant to Rule 12b-32).

                                       17



                                   SIGNATURES


     Pursuant to the  requirements of Section 12 of the Securities  Exchange Act
of 1934, the registrant has duly caused this registration statement to be signed
on its behalf by the undersigned officer of its Manager, Eaton Vance Management,
thereunto duly authorized.

                                  BELAIR CAPITAL FUND LLC
                                  (Registrant)

                                  By:  EATON VANCE MANAGEMENT, its Manager



                                  By: /s/ Alan R. Dynner
                                      -----------------------------
                                      Alan R. Dynner
                                      Vice President and Chief Legal Officer

Date:    April 23, 1999

                                       18

Belair Capital Fund LLC as of December 31, 1998

PORTFOLIO OF INVESTMENTS


Investment in Belvedere Capital Fund 
Company LLC -- 79.0%

Security                                             Shares       Value
- --------------------------------------------------------------------------------
Investment in Belvedere Capital Fund
Company LLC (Belvedere Capital)                      13,523,464  $2,004,500,206
- --------------------------------------------------------------------------------

Total Investment in Belvedere Capital                                
    (identified cost $1,742,223,436)                             $2,004,500,206
- --------------------------------------------------------------------------------

Partnership Preference Units -- 21.0%                                         
 

Security                                             Units        Value  
- --------------------------------------------------------------------------------
AMB Property II, L.P. (Delaware Limited
Partnership affiliate of AMB, Property
Corporation), 8.75% Series C Cumulative 
Redeemable Preferred Units, Callable 
from 11/24/03+                                         1,720,000  $  88,752,000

CP Limited Partnership (Maryland Limited
Partnership affiliate of Chateau Communities, 
Inc.), 8.125% Series A Cumulative Redeemable 
Preferred Units, Callable from 4/20/03+                1,060,000     51,200,120

Essex Portfolio L.P. (California Limited
Partnership affiliate of Essex Property
Trust, Inc.), 7.875% Series B Cumulative 
Redeemable Preferred Units, Callable from 
2/6/03+                                                1,600,000     72,787,200

Essex Portfolio L.P. (California Limited
Partnership affiliate of Essex Property
Trust, Inc.), 9.125% Series C Cumulative 
Redeemable Preferred Units, Callable from 
11/24/03+                                                 80,000      4,148,800

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+                                                1,500,000     68,049,000

Kilroy Realty, L.P. (Delaware Limited
Partnership affiliate of Kilroy Realty
Corporation), 9.375% Series C Cumulative 
Redeemable Preferred Units, Callable from 
11/24/03+                                                225,000     11,664,000

National Golf Operating Partnership,
L.P.(Delaware Limited Partnership
affiliate of National Golf Properties,
Inc.), 8% Series A Cumulative Redeemable
Preferred Units, Callable from 3/4/03+                 1,030,000     46,292,320

Prentiss Properties Acquisition
Partners, L.P. (Delaware Limited
Partnership affiliate of Prentiss
Properties Trust), 8.30% Series B
Cumulative Redeemable Perpetual                        
Preferred Units, Callable from 6/25/03+                1,375,000     65,656,250

Regency Centers, L.P. (Delaware Limited
Partnership affiliate of Regency Realty
Corporation), 8.125% Series A Cumulative 
Redeemable Preferred Units, Callable from 
6/25/03+ (1)                                           1,600,000     74,498,586

Spieker Properties, L.P. (California
Limited Partnership affiliate of Spieker
Properties, Inc.), 7.6875% Series D 
Cumulative Redeemable Preferred Units, 
Callable from 4/20/03+                                 1,050,000     48,190,800
- --------------------------------------------------------------------------------

Total Partnership Preference Units                                            
    (identified cost $562,000,000)                                $ 531,239,076
- --------------------------------------------------------------------------------

Total Investments -- 100.0%                                                   

    (identified cost $2,304,223,436)                             $2,535,739,282
- --------------------------------------------------------------------------------
+ Security exempt from registration under the Securities Act of 1933.  At
  December 31, 1998, the value of these securities totaled $531,239,076, or 21%
  of investments.

(1) Security valued at fair value using methods determined in good faith by the
    Investment Adviser.

                        See notes to financial statements

                                       19


Belair Capital Fund LLC as of December 31, 1998

CONSOLIDATED FINANCIAL STATEMENTS

Consolidated Statement of Assets and Liabilities    


As of December 31, 1998                                                
Assets                                                                 
- --------------------------------------------------------------------------------
Investments, at value (identified cost $2,304,223,436)          $2,535,739,282
Cash                                                                 2,711,580
Deferred organization expenses                                         508,884
Dividends receivable                                                 1,008,985
- --------------------------------------------------------------------------------
Total assets                                                    $2,539,968,731
- --------------------------------------------------------------------------------


Liabilities                                                            
- --------------------------------------------------------------------------------
Loan payable                                                    $  583,000,000

Payable for open swaps contracts                                    18,155,651
Other accrued expenses
     Interest expense                                                4,926,762
     Other accrued expenses                                          1,037,946
- --------------------------------------------------------------------------------
Total liabilities                                               $  607,120,359
- --------------------------------------------------------------------------------
Net Assets for 16,568,833 shares outstanding                    $1,932,848,372
- --------------------------------------------------------------------------------


Sources of Net Assets
- --------------------------------------------------------------------------------
Paid-in capital                                                 $1,779,879,517
Accumulated net realized loss on investments
    (computed on the basis of identified cost)                    (55,088,152)
Accumulated distributions in excess of net investment         
    income                                                         (5,303,188) 
Net unrealized appreciation of investments (computed   
    on the basis of identified cost)                               213,360,195
- --------------------------------------------------------------------------------
Total                                                           $1,932,848,372
- --------------------------------------------------------------------------------


Net Asset Value and Redemption
Price Per Share                                                          
- --------------------------------------------------------------------------------
($1,932,848,372 / 16,568,833 shares outstanding)                $       116.66
- --------------------------------------------------------------------------------

Consolidated Statement of Operations


For the Period Ended
December 31, 1998*
Investment Income                                                      
- --------------------------------------------------------------------------------
Dividends allocated from Belvedere Capital (net of                       
    foreign taxes, $143,058)                                    $   12,990,583
Interest allocated from Belvedere Capital                            3,092,488

Expenses allocated from Belvedere Capital                          (8,389,441)
- --------------------------------------------------------------------------------
Net investment income allocated from Belvedere Capital          $    7,693,630
Dividends from partnership preference units                         27,046,398
- --------------------------------------------------------------------------------
Total investment income                                         $   34,740,028

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


Expenses
- --------------------------------------------------------------------------------
Investment adviser fee                                          $    3,925,054
Service fees                                                           550,623
Interest expense                                                    24,793,685
Interest expense on swap contracts                                   2,271,157
Legal and accounting services                                          870,618

Amortization of organization expenses                                  116,907

Custodian and transfer agent fees                                       42,258

Printing and postage                                                    17,866
Miscellaneous                                                          345,359

- --------------------------------------------------------------------------------
Total expenses                                                  $   32,933,527

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

Net investment income                                           $    1,806,501
- --------------------------------------------------------------------------------


Realized and Unrealized
Gain (Loss)                                                                 
- --------------------------------------------------------------------------------
Net realized gain (loss) --                                               
    Investment transactions from Belvedere Capital   
        (identified cost basis)                                 $ (46,063,908)
    Investment transactions in partnership
        preference units (identified cost basis)                   (7,709,060)
    Investment transactions in copper and aluminum                 (1,315,184)
- --------------------------------------------------------------------------------
Net realized loss                                               $ (55,088,152)
- --------------------------------------------------------------------------------
Change in unrealized appreciation (depreciation) --                       
    Investment in Belvedere Capital (identified            
        cost basis)                                             $  262,276,770

    Investments in partnership preference units      
        (identified cost basis)                                   (30,760,924)
    Interest rate swap contracts                                  (18,155,651)
- --------------------------------------------------------------------------------
Net change in unrealized appreciation (depreciation)            $  213,360,195
- --------------------------------------------------------------------------------

Net realized and unrealized gain                                $  158,272,043
- --------------------------------------------------------------------------------

Net increase in net assets from operations                      $  160,078,544
- --------------------------------------------------------------------------------
*   For the period from the start of business, February 6, 1998, to December 31,
    1998.



                        See notes to financial statements

                                       20


Belair Capital Fund LLC as of December 31, 1998

CONSOLIDATED FINANCIAL STATEMENTS CONT'D

Consolidated Statement of Changes in Net Assets Consolidated Statement of Cash
Flows


Increase (Decrease)                                                Period
Ended
in Net Assets                                                December 31,
1998* 
- --------------------------------------------------------------------------------
Net investment income                                        $       1,806,501
Net realized loss                                                  (55,088,152)
Net change in unrealized appreciation                              213,360,195
- --------------------------------------------------------------------------------
Net increase in net assets from operations                   $     160,078,544
- --------------------------------------------------------------------------------
Transactions in Fund shares --
  Investment securities and cash contributed                 $   1,848,834,256
  Less - Selling commissions                                        (8,445,747)
- --------------------------------------------------------------------------------
  Net contributions                                          $   1,840,388,509
  Net asset value of shares issued to shareholders
  in payment of distributions declared                               4,012,014
  Net asset value of shares redeemed                               (64,531,106)
- --------------------------------------------------------------------------------
Net increase in net assets from Fund
    share transactions                                       $   1,779,869,417
- --------------------------------------------------------------------------------

Distributions to shareholders                                $      (7,109,689)
- --------------------------------------------------------------------------------

Net increase in net assets                                   $   1,932,838,272
- --------------------------------------------------------------------------------


Net Assets
- --------------------------------------------------------------------------------
At beginning of period                                       $          10,100
- --------------------------------------------------------------------------------
At end of period                                             $   1,932,848,372
- --------------------------------------------------------------------------------



Accumulated distributions in
excess of net investment income
included in net assets
- --------------------------------------------------------------------------------
At end of period                                             $      (5,303,188)
- --------------------------------------------------------------------------------
*   For the period from the start of business, February 6, 1998, to December 31,
    1998.


Increase (Decrease)                                        For the Period
Ended 
in Cash                                                      December 31, 1998* 
- --------------------------------------------------------------------------------
Cash Flows From (For) Operating Activities --
Net investment income                                        $       1,806,501
Adjustment to reconcile net investment income to net
  cash flows from operations -- 
  Amortization of organization expense                                 116,907
  Net investment income allocated from Belvedere Capital            (7,693,630)
  Increase in dividends receivable                                  (1,008,985)
  Payment of organization expenses                                    (106,125)
  Increase in interest payable for open swap contracts                 720,561
  Increase in accrued interest and accrued
      operating expenses                                             4,724,481
  Purchase of partner preference units, copper and aluminum       (704,785,863)
  Sale of partner preference units, copper and aluminum
      at proceeds                                                  133,761,619
  Net decrease in investment in Belvedere Capital                   16,045,885
- --------------------------------------------------------------------------------
Net cash flows used for operating activities                 $    (556,418,649)
- --------------------------------------------------------------------------------
Cash Flows From (For) Financing Activities --
    Proceeds of loan                                         $     583,000,000
    Contribution from Manager                                          100,000
    Payments on behalf of investors (selling commissions)           (8,445,747)
    Payments for Fund shares redeemed                              (12,436,449)
    Distributions paid                                              (3,097,675)
- --------------------------------------------------------------------------------
Net cash flows from financing activities                     $     559,120,129
- --------------------------------------------------------------------------------

Net increase in cash                                         $       2,701,480
- --------------------------------------------------------------------------------

Cash at Beginning of Period                                  $          10,100
- --------------------------------------------------------------------------------

Cash at End of Period                                        $       2,711,580
- --------------------------------------------------------------------------------


Supplemental Disclosure and Non-cash Investing
and Financing Activities
- --------------------------------------------------------------------------------
Securities contributed by Shareholders, invested
    in Belvedere Capital                                     $   1,848,734,256
Unrealized appreciation of investments and open                 
    swap contracts                                           $     213,360,195
Interest paid for loan                                       $      20,587,484
Interest paid for swap contracts                             $       1,550,596
Market value of securities distributed in payment               
    of redemptions                                           $      52,094,657
- --------------------------------------------------------------------------------

*   For the period from the start of business, February 6, 1998, to December 31,
    1998.

                        See notes to financial statements

                                       21

 
Belair Capital Fund LLC as of December 31, 1998 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1 Significant Accounting Policies
 
- --------------------------------------------------------------------------------
  Belair Capital Fund LLC (Belair Capital) is organized as a Massachusetts
  limited liability company to offer diversification and tax-sensitive
  investment management to persons holding large and concentrated positions in
  equity securities of selected publicly-traded companies. The investment
  objective of Belair Capital is to achieve long-term, after-tax returns for
  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 are directly and substantially affected by the performance of the
  Portfolio. Separate from its investment in the Portfolio through Belvedere
  Capital, the Fund invests indirectly in income-producing, preferred equity
  interests in real estate operating partnerships (partnership preference units)
  affiliated with publicly-traded real estate investment trusts (REITs).  Belair
  Capital's investment in partnership preference units is achieved through its
  investment in Belair Real Estate Corporation (BREC). BREC is a Delaware
  corporation that has been organized and intends to operate in such a manner as
  to qualify for taxation as a REIT under the Internal Revenue Code. At December
  31, 1998, BREC was a wholly-owned subsidiary of the Fund.

  The accompanying consolidated financial statements include the accounts of
  Belair Capital and BREC (collectively, the Fund). All material intercompany
  accounts and transactions have been eliminated. For informational purposes,
  the Portfolio's audited schedule of investments as well as an unaudited
  summary of its operations are included with these consolidated financial
  statements (see Note 8).

  The following is a summary of significant accounting policies consistently
  followed by the Fund in the preparation of its consolidated financial
  statements.

  A Investment Security Costs -- The Fund's investment assets were principally
  acquired on February 6, 1998, April 20, 1998 and June 25, 1998 through
  contributions of common stock by Shareholders in exchange for Shares of the
  Fund and in private purchases of partnership preference units, copper and
  aluminum. The Fund immediately exchanged the contributed securities into
  Belvedere Capital for shares thereof, and Belvedere Capital, in turn,
  immediately thereafter exchanged the contributed securities into the Portfolio
  for an interest in the Portfolio. The cost at which the Fund's investments are
  carried on the books and in the financial statements is the value of the
  contributed securities as of the close of business on the day prior to their
  contribution to the Fund and, in the case of purchased securities, the
  acquisition price thereof. 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 basis of securities purchased by the Fund is the purchase cost. As
  of December 31, 1998 the aggregate tax basis of the Fund's investments was
  $615,960,955.

  B Investment Valuations -- The Fund's investments consist of partnership
  preference units and shares of Belvedere Capital. Belvedere Capital's
  exclusive investment is an interest in the Portfolio, the value of which is
  derived from a proportional interest therein. Additionally, the Fund has
  entered into interest rate swap contracts (see Note 7). The valuation policy
  that follows is applicable to the assets of the Fund, Belvedere Capital and
  the Portfolio. Marketable securities, including options, that are listed on
  foreign or U.S. securities exchanges or in the NASDAQ National Market System
  are valued at closing sale prices, on the exchange where such securities are
  principally traded. Futures positions on securities or currencies are
  generally valued at closing settlement prices. Unlisted or listed securities
  for which closing sale prices are not available are valued at the mean between
  the latest bid and asked prices. Short-term debt securities with a remaining
  maturity of 60 days or less are valued at amortized cost, which approximates
  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. Investments held by
  the Portfolio for which valuations or market quotations are unavailable are
  valued at fair value using methods determined in good faith by or at the
  direction of the Trustees. Investments held by the Fund for which valuations
  or market quotations are unavailable are valued at fair value using methods
  determined in good faith by the Investment Adviser. Interest rate swap
  contracts are valued by obtaining dealer or counterparty quotes.


                                       22

 
Belair Capital Fund LLC as of December 31, 1998 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONT'D


  C Income -- Dividend income is recorded on the ex-dividend date and interest
  income is recorded on the accrual basis. Belvedere Capital's net investment
  income or loss consists of Belvedere Capital's pro-rata share of the net
  investment income of the Portfolio, less all actual or accrued expenses of
  Belvedere Capital, determined in accordance with generally accepted accounting
  principles. The Fund's net investment income or loss consists of the Fund's
  pro-rata share of the net investment income of Belvedere Capital, plus all
  income earned on the Fund's direct investments, less all actual and accrued
  expenses of the Fund determined in accordance with generally accepted
  accounting principles.

  D 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. BREC expects to qualify as a REIT under the Internal Revenue Code
  of 1986, as amended. BREC will generally not be subject to federal income tax
  to the extent that it distributes its earnings to its shareholders and
  maintains its qualification as a REIT.

  E Deferred Organization Expenses -- Costs incurred by Belair Capital in
  connection with its organization are being amortized on a straight-line basis
  over five years. Costs incurred in connection with the organization of BREC
  are expensed as incurred.

  F Interest Rate Swaps -- The Fund has entered into interest rate swap
  agreements with respect to its borrowings and investments in fixed-rate
  partnership preference units. Pursuant to these agreements, the Fund makes
  quarterly payments to the counterparty at predetermined fixed rates, in
  exchange for floating-rate payments from the counterparty at a predetermined
  spread to three-month LIBOR, based on notional values approximately equal to
  the Fund's acquisition cost for the fixed-rate partnership preference units.
  During the terms of the outstanding swap agreements, changes in the underlying
  values of the swaps are recorded as unrealized gains or losses. The Fund is
  exposed to credit loss in the event of non-performance by the swap
  counterparty. However, the Fund does not anticipate non-performance by the
  counterparty.

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

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

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

  J Use of Estimates -- The preparation of financial statements in conformity
  with generally accepted accounting principles 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.

                                       23

 
Belair Capital Fund LLC as of December 31, 1998

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONT'D


2 Distributions to Shareholders
 
- --------------------------------------------------------------------------------
  The Fund Belair Capital intends to make annual income distributions
  approximately equal to the amount of its net investment income, if any, and
  annual capital gains distributions equal to approximately 22% of the amount of
  its net realized capital gains, if any, other than precontribution gains
  allocated to a shareholder in connection with a tender offer or other
  extraordinary corporate event with respect to a security contributed by such
  shareholder, for which no capital gain distribution will be made. In addition,
  whenever a distribution in respect of a precontribution gain is made, the Fund
  intends to make a supplemental distribution to compensate shareholders
  receiving such distributions for taxes that may be due in connection with the
  precontribution gain and supplemental distributions.

3 Shareholder Transactions
 
- --------------------------------------------------------------------------------
  The Fund may issue an unlimited number of full and fractional shares.
  Transactions in Fund shares during the period from the start of business,
  February 6, 1998, to December 31, 1998, including contributions of securities
  and cash in exchange for shares of the Fund were as follows:

                                                         Period Ended
                                                         December 31, 1998*
 
- --------------------------------------------------------------------------------
   Issued at fund closings                                       17,179,862
   Reinvestments                                                     34,610
   Redemptions                                                     (645,740)
 
- --------------------------------------------------------------------------------
   Net increase                                                  16,568,732
 
- --------------------------------------------------------------------------------
  * For the period from the start of business, February 6, 1998, to December 31,
    1998.

  Redemptions of shares held less than three years are generally subject to a
  redemption fee of 1% of the net asset value of shares redeemed. The redemption
  fee is paid to the Investment Adviser by the Fund on behalf of the redeeming
  Shareholder. No charge is levied on redemptions of shares acquired through the
  reinvestment of distributions, shares redeemed in connection with a Tender
  Security or shares redeemed following the death of all of the initial holders
  of the shares redeemed. In addition, no fee applies to redemptions by a
  Shareholder, who, during any 12-month period, redeem less than 8% of the total
  number of shares held by the Shareholder as of the beginning of the 12-month
  period. For the period from the start of business, February 6, 1998, to
  December 31, 1998, the Investment Adviser received $440,451 in redemption
  fees. In connection with the offering of shares, Eaton Vance Distributors,
  Inc. (EVD), the Placement Agent, received $8,445,747 in selling commissions
  paid by the Fund on behalf of shareholders. EVD, in turn, paid this amount to
  the applicable subagent on behalf of shareholder investing in the Fund through
  such subagent. In addition, Boston Management and Research (BMR), the
  investment adviser of the Fund and the Portfolio, made payments to subagents
  from its own resources totaling $18,442,498, equal to 1.0% of the value of
  investments in the Fund made through subagents.

4 Investment Transactions
 
- --------------------------------------------------------------------------------
  Increases and decreases of the Fund's investment in Belvedere Capital for the
  period from the start of business, February 6, 1998, to December 31, 1998
  aggregated $1,875,207,010 and $102,953,409, respectively. Purchases and sales
  of other investments (partnership preference units, copper and aluminum)
  aggregated $704,785,863 and $133,761,619, respectively, during the period.
  Sales of other investments during the period include the sale of partnership
  preference units with a value on the date sold of $86,540,940 to Belcrest
  Capital Fund LLC, a fund similar to the Fund that is sponsored by Eaton Vance
  Management. In addition, investments were distributed in payment of Fund
  shares redeemed resulting in realized capital gains of $4,147,939 for book
  purposes.

5 Management Fee and Other Transactions With Affiliates
 
- --------------------------------------------------------------------------------
  The Fund and the Portfolio have engaged Boston Management and Research (BMR),
  a wholly-owned subsidiary of Eaton Vance Management (EVM) as investment
  adviser. Under the terms of the advisory agreement with the Portfolio, BMR
  receives a monthly fee of 5/96 of 1% (0.625% annually) of the average daily
  net assets of the Portfolio up to $500,000,000 and at reduced rates as daily
  net assets exceed that level. For the period from the Fund's start of
  business, February 6, 1998, to December 31, 1998 the advisory fee applicable
  to the Portfolio was 0.478% of average net assets for such period. Belvedere
  Capital's allocated portion of the advisory fee amounted to $11,018,954, of
  which $5,878,535 was allocated to the Fund, for the period from the start of
  business, February 6, 1998, to December 31, 1998. In addition, Belair Capital
  pays BMR a monthly advisory and administrative fee of 1/20 of 1% (0.60%
  annually) of the average daily gross investment assets of Belair Capital

                                       24

 
Belair Capital Fund LLC as of December 31, 1998 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONT'D


  (including the value of all assets of Belair Capital other than Belair
  Capital's investment in BREC, minus the sum of Belair Capital's liabilities
  other than the principal amount of money borrowed) and BREC pays BMR a monthly
  management fee at a rate of 1/20th of 1% (equivalent to 0.60% annually) of its
  average gross investment assets (including the value of all assets of BREC,
  minus the sum of BREC's liabilities other than any liability with respect to
  Belair Capital's Credit Facility). The advisory fee payable by the Portfolio
  in respect of the Fund's indirect investment in the Portfolio is credited
  toward the Fund's advisory and administrative fee payment. For the period from
  the start of business, February 6, 1998, to December 31, 1998 the advisory and
  administrative fee payable to BMR by the Fund, less the Fund's allocated share
  of the Portfolio's advisory fee, totaled $3,925,054.

  Eaton Vance Management (EVM) serves as manager of the Fund and receives no
  separate compensation for services provided in such capacity.

  Pursuant to a servicing agreement between Belvedere Capital and Eaton Vance
  Distributors, Inc. (EVD), Belvedere Capital pays a servicing fee to EVD for
  providing certain services and information to shareholders. The servicing fee
  is paid on a quarterly basis at an annual rate of 0.15% of Belvedere Capital's
  average daily net assets and totaled $3,540,070 for the period from the Fund's
  start of business, February 6, 1998, to December 31, 1998, of which $1,954,668
  was allocated to Belair Capital. Pursuant to a servicing agreement between
  Belair Capital and EVD, Belair Capital pays a servicing fee to EVD on a
  quarterly basis at an annual rate of 0.20% of Belair Capital's average daily
  net assets, less the Belair Capital's allocated share of the servicing fee
  payable by Belvedere Capital. For the period from the start of business,
  February 6, 1998, to December 31, 1998 the servicing fee paid directly by
  Belair Capital totaled $550,623. For shares sold through a subagent, EVD
  intends to assign servicing responsibilities and fees to the applicable
  subagent beginning twelve months after the issuance of Fund shares to such
  persons.

6 Credit Facility
 
- --------------------------------------------------------------------------------
  The Fund has obtained a $600,000,000 Credit Facility with a term of seven
  years from Merrill Lynch International Bank Limited. The Fund's obligations
  under the Credit Facility are secured by a pledge of its assets. Interest on
  borrowed funds is based on the prevailing LIBOR rate for the respective
  interest period plus a spread of 0.45% per annum. The Fund may borrow for
  interest periods of one month to five years. In addition, the Fund pays a
  commitment fee at a rate of 0.10% per annum on the unused amount of the loan
  commitment. Initial borrowings have been used to purchase qualifying assets
  (partnership preference units, copper and aluminum) to pay selling commissions
  and organizational expenses, and to provide for the short-term liquidity needs
  of the Fund. Additional borrowings under the Credit Facility may be made in
  the future for these purposes. At December 31, 1998, amounts outstanding under
  the Credit Facility totaled $583,000,000.

7 Interest Rate Swap Agreements
 
- --------------------------------------------------------------------------------
  The Fund has entered into interest rate swap agreements with Merrill Lynch
  Capital Services, Inc., with respect to each of its holdings of partnership
  preference units and the associated borrowings. Under such agreements, the
  Fund has agreed to pay a fixed rate of interest in exchange for a floating
  rate of interest. The notional or contractual amounts of these instruments may
  not necessarily represent the amounts potentially subject to risk. The
  measurement of the risks associated with these investments is meaningful only
  when considered in conjunction with all related assets, liabilities and
  agreements. The Fund has the right to terminate the interest rate swap
  agreements beginning in the first half of 2003, at dates corresponding
  approximately to the initial call dates of the partnership preference units
  held by the Fund.


          Notional                            Initial
          Amount                              Optional
Effective  (000's       Fixed      Floating  Termination  Maturity  
Unrealized
Date      omitted)       Rate        Rate       Date        Date   
Depreciation
- --------------------------------------------------------------------------------
2/98   $   60,000       6.72%     Libor+.45%    2/03        2/05    $1,845,506
2/98      120,000       6.715%    Libor+.45%    2/03        2/05     3,665,804
4/98       50,000       6.84%     Libor+.45%    2/03        2/05     1,788,985
4/98      150,000       6.835%    Libor+.45%    4/03        4/05     5,584,296
6/98       20,000       6.67%     Libor+.45%    6/03        2/05       620,177
6/98       75,000       6.68%     Libor+.45%    6/03        2/05     2,358,284
6/98       80,000       6.595%    Libor+.45%    6/03        2/05     2,219,084

8 Indirect Investment in Portfolio
 
- --------------------------------------------------------------------------------
  Belvedere Capital's interest in the Portfolio at December 31, 1998, was
  $3,771,343,746, representing 43.3% of the Portfolio's net assets. The Fund's
  investment in Belvedere Capital at December 31, 1998 was $2,004,500,206,
  representing

                                       25

 
Belair Capital Fund LLC as of December 31, 1998 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONT'D


  53.2% of Belvedere Capital's net assets. Investment income allocated to
  Belvedere Capital from the Portfolio for the period from the Fund's start of
  business, February 6, 1998, to December 31, 1998 totaled $29,675,606, of which
  $16,083,071 was allocated to the Fund. Expenses allocated to Belvedere Capital
  from the Portfolio for the period from the Fund's start of business, February
  6, 1998, to December 31, 1998 totaled $11,539,531, of which $6,305,794 was
  allocated to the Fund. Belvedere Capital allocated additional expenses to the
  Fund of $2,083,647 for the period from the Fund's start of business, February
  6, 1998, to December 31, 1998, representing $128,979 of operating expenses and
  $1,954,668 of service fees (see Note 5).

  A summary of the Portfolio's Statement of Assets and Liabilities, at December
  31, 1998, and its operations for the period from the Fund's start of business,
  February 6, 1998 to December 31, 1998 follows:

   Investments, at value                                    $ 8,713,317,160
   Other Assets                                                   7,040,200
  
- --------------------------------------------------------------------------------
   Total Assets                                             $ 8,720,357,360
   Total Liabilities                                             15,498,025
  
- --------------------------------------------------------------------------------

   Net Assets                                               $ 8,704,859,335
  
- --------------------------------------------------------------------------------
   Dividends and interest                                   $    70,963,640
  
- --------------------------------------------------------------------------------
                                        
   Investment adviser fee (Note 5)                               26,313,762
   Other expenses                                                 1,306,076
  
- --------------------------------------------------------------------------------
                                        
   Total expenses                                           $    27,619,838
  
- --------------------------------------------------------------------------------
                                        
   Net investment income                                    $    43,343,802
                                        
   Net realized losses                                          (69,097,723)
   Net unrealized gains                                       1,226,948,293
  
- --------------------------------------------------------------------------------
                                        
   Net increase in net assets from operations               $ 1,201,194,372
  
- --------------------------------------------------------------------------------


                                       26

 
Tax-Managed Growth Portfolio as of December 31, 1998

PORTFOLIO OF INVESTMENTS

Common Stocks-- 94.7%
                                                                         

Security                             Shares                Value
- --------------------------------------------------------------------------------

Advertising and Marketing Services -- 2.6%
- --------------------------------------------------------------------------------
ACNielsen Corp.(1)                      45,668             $   1,290,121 
Advo, Inc.(1)                          170,000                 4,483,750 
Harte-Hanks Communications, Inc.       144,604                 4,121,214 
Interpublic Group of Companies, Inc.   582,138                46,425,506 
Omnicom Group, Inc.                  2,298,418               133,308,243 
R.H. Donelley Corp.                      8,153                   118,728 
Snyder Communications, Inc.(1)(2)      442,500                14,929,397 
Snyder Communications, Inc.(1)(2)       40,000                 1,348,875 
TMP Worldwide, Inc.(1)                  43,000                 1,806,000 
True North Communications, Inc.         93,000                 2,499,375 
True North Communications, Inc.(2)     200,000                 5,358,248 
WPP Group PLC                          488,000                 2,969,626 
Young and Rubicam, Inc.(1)             186,000                 6,021,750 
- --------------------------------------------------------------------------------
                                                           $ 224,680,833 
- --------------------------------------------------------------------------------

Aerospace and Defense -- 0.2%                                               
- --------------------------------------------------------------------------------
Allied Signal, Inc.                     25,000             $   1,107,813 
Boeing Company (The)                   228,127                 7,442,643 
Raytheon Co., Class B                  213,564                11,372,283 
- --------------------------------------------------------------------------------
                                                           $  19,922,739 
- --------------------------------------------------------------------------------

Apparel & Textiles -- 0.0%                                                  
- --------------------------------------------------------------------------------
Unifi, Inc.                             50,000             $     978,125 
- --------------------------------------------------------------------------------
                                                           $     978,125 
- --------------------------------------------------------------------------------

Auto and Parts -- 0.9%                                                      
- --------------------------------------------------------------------------------
Aftermarket Technology Corp.(1)(2)      46,000             $     361,767 
Borg-Warner Automotive, Inc.           225,000                12,557,813 
DaimlerChrysler(1)                      19,952                 1,916,639 
Ford Motor Co.                          32,000                 1,878,000 
General Motors Corp.                     3,969                   284,032 
Genuine Parts Co.                      147,059                 4,917,285 
Harley-Davidson, Inc.                    1,000                    47,375 
Magna International, Inc., Class A     875,000                54,250,000 
Meritor Automotive, Inc.                61,133                 1,295,255 
SPX Corp.(1)                            47,862                 3,206,754 
TRW, Inc.                                2,000                   112,375 
- --------------------------------------------------------------------------------
                                                           $  80,827,295 
- --------------------------------------------------------------------------------

Banks - Money Center -- 0.1%                                                
- --------------------------------------------------------------------------------
Bank of Montreal                        36,650             $   1,470,581 
Chase Manhattan Corp.                   78,566                 5,347,398 
Morgan (J.P.) & Co., Inc.                1,000                   105,063 
National Westminster Bank PLC            8,753                 1,037,231 
- --------------------------------------------------------------------------------
                                                           $   7,960,273 
- --------------------------------------------------------------------------------

Banks - Regional -- 5.4%                                                    
- --------------------------------------------------------------------------------
AmSouth Bancorporation                  27,492             $   1,254,323 
Bank of Granite Corp.                   22,500                   621,563 
Bank of New York Co., Inc. (The)       245,144                 9,867,046 
Bank One Corp.                         839,254                42,854,407 
Bank United Corp.                       65,000                 2,551,250 
BankAmerica Corp.                      611,569                36,770,586 
BankBoston Corp.                     1,502,000                58,484,125 
BB&T Corp.                              66,470                 2,679,572 
City National Corp.                    100,000                 4,162,500 
Colonial Bancgroup, Inc. (The)         310,822                 3,729,864 
Comerica, Inc.                         100,779                 6,871,868 
Community First Bancshares, Inc.       296,000                 6,234,500 
Community First Bancshares, Inc.(2)     72,000                 1,514,604 
Compass Bancshares, Inc.               171,112                 6,512,951 
Crestar Financial Corp.                 83,348                 6,001,056 
Fifth Third Bancorp                    126,710                 9,036,007 
First Citizens BancShares, Inc.         47,900                 4,311,000 
First Tennessee National Corp.          33,488                 1,274,637 
First Union Corp.                    1,054,655                64,136,206 
Fleet Financial Group, Inc.            114,972                 5,137,811 
Golden West Financial Corp.              7,000                   641,813 
Keycorp                                422,594                13,523,008 
Marshall and Ilsley Corp.               20,000                 1,168,750 
Mellon Bank Corp.                       16,000                 1,100,000 
Mercantile Bancorporation, Inc.        168,462                 7,770,310 
National City Corp.                     90,150                 6,535,875 
National Commerce Bancorporation(2)    159,632                 3,002,076 
Northern Trust Corp.                   181,898                15,881,969 
Old Kent Financial Corp.                33,000                 1,534,500 
PNC Bank Corp.                          62,502                 3,382,921 
Regions Financial Corp.                 49,300                 1,987,406 
Southwest Bancorporation of                                               
Texas, Inc.(1)                          7,688                   137,423  
Sovereign Bancorp., Inc.               366,000                 5,215,500 
Summit Bancorp.                         21,000                   917,438 
SunTrust Banks, Inc.                       480                    36,720 


                       See notes to financial statements

                                       27

 
Tax-Managed Growth Portfolio as of December 31, 1998

PORTFOLIO OF INVESTMENTS CONT'D


Security                              Shares               Value         
- --------------------------------------------------------------------------------

Banks - Regional (continued)                                               
- --------------------------------------------------------------------------------
Synovus Financial                       41,776             $   1,018,290 
U.S. Bancorp.                          155,474                 5,519,327 
Union Planters Corp.                    56,875                 2,577,148 
Valley National Bancorp.               230,863                 6,507,451 
Wachovia Corp.                          37,199                 3,252,588 
Washington Mutual, Inc.                143,506                 5,480,135 
Wells Fargo & Co.                    2,714,048               108,392,291 
Westamerica Bancorporation              82,596                 3,035,403 
Zions Bancorporation                    20,000                 1,247,500 
- --------------------------------------------------------------------------------
                                                           $ 473,871,718 
- --------------------------------------------------------------------------------

Beverages -- 1.5%                                                           
- --------------------------------------------------------------------------------
Anheuser-Busch Cos., Inc.              546,465             $  35,861,766 
Coca-Cola Company (The)                612,666                40,972,039 
PepsiCo, Inc.                        1,343,931                55,017,175 
- --------------------------------------------------------------------------------
                                                           $ 131,850,980 
- --------------------------------------------------------------------------------

Broadcasting and Cable -- 1.5%                                              
- --------------------------------------------------------------------------------
Clear Channel Communications, Inc.(1)  108,600             $   5,918,700 
Comcast Corp., Class A                  62,500                 3,667,969 
Cox Communications, Inc., Class A(1)   193,319                13,363,176 
Infinity Broadcasting Corp.(1)          34,500                   944,438 
Liberty Media Group, Class A(1)         91,828                 4,229,827 
MediaOne Group, Inc.(1)              1,259,024                59,174,128 
Tele-Communications, Inc., Series                                         
 A(1)                                  546,073                30,204,663  
Univision Communications, Inc.(1)      200,649                 7,260,986 
Univision Communications, Inc.(1)(2)   183,556                 6,634,130 
- --------------------------------------------------------------------------------
                                                           $ 131,398,017 
- --------------------------------------------------------------------------------

Building Materials and Tools -- 0.5%                                        
- --------------------------------------------------------------------------------
American Standard Companies, Inc.(1)   172,899             $   6,224,364 
CRH PLC                                258,294                 4,443,380 
Interface, Inc.                        484,412                 4,495,973 
Masco Corp.                            228,662                 6,574,033 
Sherwin-Williams Co. (The)              44,670                 1,312,181 
Snap-On, Inc.                           44,444                 1,547,207 
Valspar Corp.                          620,000                23,133,750 
Walter Industries, Inc.(1)               1,000                    15,313 
- --------------------------------------------------------------------------------
                                                           $  47,746,201 
- --------------------------------------------------------------------------------

Business Services - Miscellaneous -- 1.0%                                    
- --------------------------------------------------------------------------------
Cintas Corp.                           131,244             $   9,244,499 
Corrections Corporation of America(1)   97,310                 1,715,089 
Fair, Issac and Co., Inc.               88,828                 4,102,743 
Fair, Issac and Co., Inc.(2)           150,000                 6,922,352 
Half (Robert) International, Inc.(1)     1,800                    80,438 
Manpower, Inc.                         110,000                 2,770,625 
Metzler Group, Inc. (The)(1)           314,880                15,330,720 
Metzler Group, Inc. (The)(1)(2)        273,312                13,291,353 
Navigant International, Inc.(1)         59,631                   458,413 
Romac International, Inc.(1)(2)         45,546                 1,013,061 
ServiceMaster Co.                      515,201                11,366,622 
Staff Leasing, Inc.(1)                  78,125                   908,203 
Staff Leasing, Inc.(1)(2)               78,125                   906,992 
Sylvan Learning Systems, Inc.(1)       509,469                15,538,805 
Viad Corp.                              40,314                 1,224,538 
- --------------------------------------------------------------------------------
                                                           $  84,874,453 
- --------------------------------------------------------------------------------

Chemicals -- 0.8%                                                           
- --------------------------------------------------------------------------------
Bayer AG ADR                            40,000             $   1,670,348 
Dow Chemical Co. (The)                  21,318                 1,938,606 
DuPont (E.I.) de Nemours & Co.         223,800                11,875,388 
Eastman Chemical Co.                       123                     5,504 
Monsanto Co.                         1,142,240                54,256,400 
Octel Corp.(1)                           8,322                   115,468 
Solutia, Inc.                          200,336                 4,482,518 
- --------------------------------------------------------------------------------
                                                           $  74,344,232 
- --------------------------------------------------------------------------------

Communications Equipment -- 2.0%                                            
- --------------------------------------------------------------------------------
3Com Corp.(1)                          902,883             $  40,460,444 
Ascend Communications, Inc.(1)          11,000                   723,250 
Comverse Technology, Inc.(1)           100,000                 7,100,000 
Dialogic Corp.(1)                       80,000                 1,572,504 
General Cable Corp.                      3,000                    61,500 
General Motors Corp., Class H(1)       300,000                11,906,250 
L.M. Ericsson Telephone Co., ADR       452,000                10,819,750 
Lucent Technologies, Inc.               19,369                 2,130,590 
Nokia Corp., Class A ADR               644,720                77,648,464 
Northern Telecom Ltd. ADR              138,263                 6,930,433 
PairGain Technologies, Inc.(1)         350,581                 2,695,091 
Salient 3 Communications, Inc.,                                          
 Class A                                78,125                   712,891 
Tellabs, Inc.(1)                       151,623                10,395,652 
- --------------------------------------------------------------------------------
                                                           $ 173,156,819 
- --------------------------------------------------------------------------------

                       See notes to financial statements

                                       28

 
Tax-Managed Growth Portfolio as of December 31, 1998

PORTFOLIO OF INVESTMENTS CONT'D


Security                              Shares               Value           
- --------------------------------------------------------------------------------

Communications Services -- 1.9%                                             
- --------------------------------------------------------------------------------
Airtouch Communications, Inc.(1)         1,420             $     102,418 
Aliant Communications, Inc.             86,322                 3,528,412 
Alltel Corp.                            54,746                 3,274,520 
American Tower Corp., Class A(1)       149,451                 4,418,145 
Ameritech Corp.                         28,968                 1,835,847 
AT&T Corp.                              71,617                 5,389,179 
Bell Atlantic Corp.                      8,448                   447,744 
BellSouth Corp.                         43,912                 2,190,111 
Citizens Utilities Corp., Class B(1)    45,311                   368,154 
Frontier Corp.                          32,129                 1,092,386 
GTE Corp.                               12,176                   791,440 
GTE Corp.(2)                            17,500                 1,128,021 
Intermedia Communications, Inc.(1)     113,637                 1,960,238 
ITC Deltacom, Inc.(1)(2)               628,773                 9,536,050 
IXC Communications, Inc.(1)            135,000                 4,539,375 
MCI  Worldcom, Inc.(1)               1,422,741               102,081,666 
McLeodUSA, Inc.(1)                      57,143                 1,785,719 
McLeodUSA, Inc.(1)(2)                   36,000                 1,124,625 
Nextel Communications, Inc.,                                              
 Class A(1)                             75,830                 1,791,484  
Premiere Technologies, Inc.(1)          28,000                   206,500 
SBC Communications, Inc.                10,437                   559,684 
Sprint Corp.                             1,885                   158,576 
Sprint Corp. (PCS Group)(1)                942                    21,784 
Tel-Save Holdings, Inc.(1)             247,376                 4,143,548 
Telecom Corp. of New Zealand Ltd. ADR    8,000                   285,500 
Teleglobe, Inc.                         88,500                 3,186,000 
Telephone & Data Systems, Inc.         131,756                 5,920,785 
US West, Inc.                           26,551                 1,715,858 
Winstar Communications, Inc.(1)         11,424                   445,536 
- --------------------------------------------------------------------------------
                                                           $ 164,029,305 
- --------------------------------------------------------------------------------

Computer Software -- 2.9%                                                   
- --------------------------------------------------------------------------------
Aspect Development, Inc.(1)(2)         100,000             $   4,417,439 
Baan Co., NV ADR(1)                    223,926                 2,351,223 
BMC Software, Inc.(1)                    8,000                   356,500 
Boole and Babbage, Inc.(1)              40,000                 1,177,500 
Cadence Design Systems, Inc.(1)        506,000                15,053,500 
Computer Associates                                                       
 International, Inc.                   854,500                36,423,063  
Compuware Corp.(1)                       1,400                   109,375 
CSG Systems International, Inc.(1)      20,558                 1,624,082 
HNC Software, Inc.(1)                  329,814                13,336,854 
HNC Software, Inc.(1)(2)               147,980                 5,981,448 
Intuit, Inc.(1)                        285,917                20,728,983 
Microsoft Corp.(1)                     281,755                39,075,897 
Oracle Corp.(1)                      1,262,500                54,445,313 
Parametric Technology Corp.(1)          94,600                 1,537,250 
PeopleSoft, Inc.(1)                    354,174                 6,707,170 
Platinum Technology, Inc.(1)           155,000                 2,964,375 
Sapient Corp.(1)                       323,876                18,137,056 
Security Dynamics Technologies,                                           
 Inc.(1)                                40,000                   920,000  
Siebel Systems, Inc.(1)                118,000                 4,004,625 
Siebel Systems, Inc.(1)(2)             300,000                10,149,518 
Sterling Commerce, Inc.(1)               2,388                   107,460 
Structural Dynamics Research                                             
 Corp.(1)                              675,000                13,415,625
Wind River Systems, Inc.(1)             21,622                 1,016,234 
Wind River Systems, Inc.(1)(2)          13,000                   610,796 
- --------------------------------------------------------------------------------
                                                           $ 254,651,286 
- --------------------------------------------------------------------------------

Computers and Business Equipment -- 7.6%                                    
- --------------------------------------------------------------------------------
Cabletron Systems, Inc.(1)              33,715             $     282,363 
Cisco Systems, Inc.(1)               1,026,251                95,248,920 
Compaq Computer Corp.                   38,490                 1,614,174 
Dell Computer Corp.(1)                   3,800                   278,113 
Dell Computer Corp.(1)(2)            1,500,000               109,744,655 
Dell Computer Corp.(1)(2)              150,512                10,999,533 
EMC Corp.(1)                            22,162                 1,883,770 
Fore Systems, Inc.(1)                  222,250                 4,069,953 
Fore Systems, Inc.(1)(2)                38,466                   703,528 
Gateway 2000, Inc.(1)(2)               200,000                10,224,703 
Gateway 2000, Inc.(1)(2)               200,000                10,190,578 
Hewlett-Packard Co.                    588,680                40,214,203 
International Business Machines Corp.  154,198                28,488,081 
Lexmark International Group,                                             
 Inc.(1)                             1,841,746               185,095,472 
Seagate Technology, Inc.(1)             40,000                 1,210,000 
Sun Microsystems, Inc.(1)                3,500                   299,688 
Xerox Corp.                          1,334,000               157,411,999 
- --------------------------------------------------------------------------------
                                                           $ 657,959,733 
- --------------------------------------------------------------------------------

Conglomerates -- 1.4%                                                       
- --------------------------------------------------------------------------------
General Electric Co.                 1,066,342             $ 108,833,529 
General Electric Co.(2)                 21,155                 2,157,675 
United Technologies Corp.               86,242                 9,378,818 
- --------------------------------------------------------------------------------
                                                           $ 120,370,022 
- --------------------------------------------------------------------------------

                       See notes to financial statements

                                       29

 
Tax-Managed Growth Portfolio as of December 31, 1998

PORTFOLIO OF INVESTMENTS CONT'D


Security                              Shares               Value              
- --------------------------------------------------------------------------------

Consumer Services-- 0.3%                                                  
- --------------------------------------------------------------------------------
Block (H&R), Inc.                      366,177             $  16,477,965 
Cendant Corp.(1)                       187,999                 3,583,731 
Service Corp. International            130,389                 4,962,931 
Stewart Enterprises, Inc.              153,992                 3,426,322 
- --------------------------------------------------------------------------------
                                                           $  28,450,949 
- --------------------------------------------------------------------------------

Containers and Packaging -- 0.2%                                            
- --------------------------------------------------------------------------------
Sealed Air Corp.(1)                    325,000             $  16,595,313 
Sonoco Products Co.                     78,571                 2,327,666 
- --------------------------------------------------------------------------------
                                                           $  18,922,979 
- --------------------------------------------------------------------------------

Distribution Services -- 1.6%                                               
- --------------------------------------------------------------------------------
Airgas, Inc.(1)                        536,219             $   4,792,457 
Cardinal Health, Inc.                  747,356                56,705,637 
School Specialty, Inc.(1)               66,257                 1,416,234 
Sysco Corp.                          1,766,922                48,479,922 
U.S. Foodservice, Inc.(1)              505,489                24,768,961 
U.S. Foodservice, Inc.(1)(2)            66,438                 3,252,749 
US Office Products Co.(1)              149,077                   577,674 
Wilmar Industries, Inc.(1)              50,000                 1,015,625 
- --------------------------------------------------------------------------------
                                                           $ 141,009,259 
- --------------------------------------------------------------------------------

Drugs -- 9.3%                                                               
- --------------------------------------------------------------------------------
Abbott Laboratories                  1,208,935             $  59,237,814 
Agouron Pharmaceuticals, Inc.(1)       355,077                20,860,774 
Allergan, Inc.                          50,000                 3,237,500 
American Home Products Corp.             4,600                   259,038 
Amgen, Inc.(1)                         405,532                42,403,440 
Astra AB, Class A                    1,074,400                21,937,207 
Astra AB, Class B ADR                  160,000                 3,310,000 
Bristol-Myers Squibb Co.               383,255                51,284,310 
Covance, Inc.(1)                        81,250                 2,366,406 
Elan Corp., PLC ADR(1)                 339,630                23,625,512 
Genentech, Inc.(1)                      80,000                 6,375,000 
Genzyme Corp., Class A(1)              970,000                48,257,500 
Incyte Pharmaceuticals, Inc.(1)(2)     577,571                21,582,639 
Incyte Pharmaceuticals, Inc.(1)        150,856                 5,638,243 
Incyte Pharmaceuticals, Inc.(1)(2)     328,053                12,257,303 
Lilly (Eli) & Co.                      825,448                73,361,690 
Merck & Co., Inc.                      597,415                88,230,727 
Parexel International Corp.(1)          35,000                   875,000 
Pfizer, Inc.                           881,021               110,513,071 
Quintiles Transnational Corp.(1)       195,420                10,430,543 
Schering-Plough Corp.                  643,784                35,569,066 
Sepracor, Inc.(1)                      440,000                38,775,000 
SmithKline Beecham PLC ADR             301,940                20,984,830 
Teva Pharmaceutical Industries                                           
 Ltd. ADR(2)                           100,000                 4,065,834
Vertex Pharmaceuticals, Inc.(1)         35,000                 1,041,250 
Warner-Lambert Co.                     716,032                53,836,656 
Watson Pharmaceuticals, Inc.(1)        599,550                37,696,706 
Watson Pharmaceuticals, Inc.(1)(2)     122,888                 7,720,144 
- --------------------------------------------------------------------------------
                                                           $ 805,733,203 
- --------------------------------------------------------------------------------

Electric Utilities -- 0.2%                                                  
- --------------------------------------------------------------------------------
Central and South West Corp.             1,600             $      43,900 
Dominion Resources, Inc.                28,938                 1,352,852 
Duke Energy Corp.                        1,800                   115,313 
New England Electric System              2,700                   129,938 
Teco Energy, Inc.                       40,000                 1,127,500 
Texas Utilities Co.                    250,196                11,681,026 
- --------------------------------------------------------------------------------
                                                           $  14,450,529 
- --------------------------------------------------------------------------------

Electrical Equipment -- 0.5%                                                
- --------------------------------------------------------------------------------
American Power Conversion Corp.(1)     200,000             $   9,687,500 
AMP, Inc.                              112,340                 5,848,701 
Emerson Electric Co.                   159,148                 9,628,454 
Molex, Inc., Class A                    90,066                 2,870,854 
Rockwell International Corp.           183,400                 8,906,363 
Sanmina Corp.(1)(2)                    150,000                 9,363,281 
Thomas and Betts Corp.                  22,963                   994,585 
- --------------------------------------------------------------------------------
                                                           $  47,299,738 
- --------------------------------------------------------------------------------

Electronics - Instruments -- 0.2%                                           
- --------------------------------------------------------------------------------
Dionex Corp.(1)                        362,140             $  13,263,378 
Dionex Corp.(1)(2)                      40,000                 1,460,434 
Waters Corp.(1)                         29,580                 2,580,855 
X-Rite, Inc.                           310,000                 2,402,500 
X-Rite, Inc.(2)                        118,000                   914,195 
- --------------------------------------------------------------------------------
                                                           $  20,621,362 
- --------------------------------------------------------------------------------

                        See notes to financial statements

                                       30

 
Tax-Managed Growth Portfolio as of December 31, 1998

PORTFOLIO OF INVESTMENTS CONT'D


Security                             Shares                Value              
 
- --------------------------------------------------------------------------------

Electronics - Semiconductors -- 2.6%                                        
- --------------------------------------------------------------------------------
Altera Corp.(1)                          3,600             $     219,150 
Analog Devices, Inc.(1)              1,630,000                51,141,250 
Burr-Brown Corp.(1)                    600,000                14,062,500 
Intel Corp.                            857,173               101,628,573 
KLA-Tencor Corp.(1)                     36,000                 1,561,500 
Lam Research Corp.(1)                  106,000                 1,888,125 
Level One Communications, Inc.(1)       31,129                 1,105,080 
Linear Technologies Corp.               66,000                 5,911,125 
Maxim Integrated Products Co.(1)(2)     20,664                   895,311 
Maxim Intergrated Products Co.(1)       40,000                 1,747,500 
Motorola, Inc.                         137,188                 8,377,042 
National Semiconductor Corp.(1)         79,368                 1,071,468 
Smart Modular Technologies, Inc.(1)     60,000                 1,665,000 
Speedfam International, Inc.(1)        221,000                 3,784,625 
Texas Instruments, Inc.                337,948                28,915,676 
Ultratech Stepper, Inc.(1)             245,129                 3,922,064 
Uniphase Corp.(1)(2)                    25,932                 1,798,433 
- --------------------------------------------------------------------------------
                                                           $ 229,694,422 
- --------------------------------------------------------------------------------

Engineering and Construction -- 0.1%                                        
- --------------------------------------------------------------------------------
Jacobs Engineering Group, Inc.(1)      162,455             $   6,620,041 
- --------------------------------------------------------------------------------
                                                           $   6,620,041 
- --------------------------------------------------------------------------------

Entertainment -- 0.6%                                                       
- --------------------------------------------------------------------------------
Callaway Golf Co.(2)                    35,715             $     365,932 
Disney (Walt) Co.                       79,800                 2,394,000 
Fox Entertainment Group, Inc.(1)       275,500                 6,939,156 
Mattel, Inc.                            20,995                   478,948 
Time Warner Inc.(2)                     62,418                 3,866,069 
Time Warner Inc.                       501,368                31,116,152 
Viacom, Inc., Class A(1)                10,727                   789,105 
Viacom, Inc., Class B(1)                80,105                 5,927,770 
Westwood One(1)(2)                      61,200                 1,860,782 
- --------------------------------------------------------------------------------
                                                           $  53,737,914 
- --------------------------------------------------------------------------------

Environmental Services -- 0.7%                                              
- --------------------------------------------------------------------------------
Allied Waste Industries, Inc.(1)       375,000             $   8,859,375 
Browning-Ferris Industries, Inc.       423,906                12,054,827 
Eastern Environmental Services(1)       83,552                 2,475,228 
U.S. Filter Corp.(1)                   160,412                 3,669,425 
Waste Management, Inc.                 741,981                34,594,864 
- --------------------------------------------------------------------------------
                                                           $  61,653,719 
- --------------------------------------------------------------------------------

Financial Services - Miscellaneous -- 3.4%                                  
- --------------------------------------------------------------------------------
American Express Co.                   616,648             $  63,052,257 
Associates First Capital Corp.         600,000                25,425,000 
Capital One Financial Corp.             73,411                 8,442,265 
Citigroup                            1,395,960                69,100,019 
Fannie Mae                             940,805                69,619,569 
FirstPlus Financial Group, Inc.(1)     120,000                   330,000 
Freddie Mac                            352,900                22,739,994 
Household International, Inc.          339,293                13,444,485 
Providian Financial Corp.              266,261                19,969,538 
- --------------------------------------------------------------------------------
                                                           $ 292,123,127 
- --------------------------------------------------------------------------------

Foods -- 3.4%                                                               
- --------------------------------------------------------------------------------
Archer-Daniels-Midland Co.             143,775             $   2,471,133 
Bestfoods                               22,400                 1,192,800 
Conagra, Inc.                          326,199                10,275,269 
Dean Foods Co.                         150,944                 6,160,402 
Flowers Industries, Inc.               435,781                10,431,508 
General Mills, Inc.                     24,850                 1,932,088 
Keebler Food Products Co.(1)            40,000                 1,505,000 
Keebler Food Products Co.(1)(2)         31,480                 1,180,744 
Kellogg Co.                             69,714                 2,378,990 
McCormick & Co., Inc.                  623,058                21,067,149 
Nabisco Holdings Corp., Class A        100,000                 4,150,000 
Pioneer Hi-Bred International, Inc.    952,171                25,708,617 
Quaker Oats Co. (The)                   39,942                 2,376,549 
Ralston Purina Group                    74,659                 2,417,085 
Riviana Foods, Inc.                    150,000                 3,703,125 
Riviana Foods, Inc.(2)                 100,000                 2,465,664 
Sara Lee Corp.                       1,155,944                32,583,172 
Tyson Food, Inc.                       870,276                18,493,365 
Unilever ADR                         1,652,000               137,012,749 
Wrigley (Wm.) Jr. Co.                  113,180                10,136,684 
- --------------------------------------------------------------------------------
                                                           $ 297,642,093 
- --------------------------------------------------------------------------------

                        See notes to financial statements

                                       31

 
Tax-Managed Growth Portfolio as of December 31, 1998

PORTFOLIO OF INVESTMENTS CONT'D


Security                              Shares              Value      
- --------------------------------------------------------------------------------

Furniture and Appliances -- 0.5%                                            
- --------------------------------------------------------------------------------
HON Industries, Inc.                 1,135,488             $  27,180,744 
HON Industries, Inc.(2)                134,930                 3,228,810 
Leggett & Platt, Inc.                  298,328                 6,563,216 
Miller (Herman), Inc.                  120,000                 3,225,000 
- --------------------------------------------------------------------------------
                                                           $  40,197,770 
- --------------------------------------------------------------------------------

Health Services -- 0.7%                                                     
- --------------------------------------------------------------------------------
Aetna, Inc.                             59,821             $   4,703,426 
Beverly Enterprises, Inc.(1)           357,143                 2,410,715 
Concentra Managed Care, Inc.(1)        410,257                 4,384,622 
FPA Medical Management, Inc.(1)(3)     315,000                     3,150 
Genesis Health Ventures, Inc.(1)         4,000                    35,000 
Health Management Associates,                                             
 Inc., Class A(1)                      361,170                 7,810,301  
HealthSouth Corp.(1)                   146,000                 2,253,875 
Integrated Health Services, Inc.        50,000                   706,250 
Magellan Health Services, Inc.(1)       50,000                   418,750 
MedPartners, Inc.(1)                    17,696                    92,904 
Omnicare, Inc.                          25,650                   891,338 
Orthodontic Centers of America,                                          
 Inc.(1)                               100,000                 1,943,750
Pacificare Health Systems, Inc.,                                          
 Class B(1)                             19,500                 1,550,250  
PhyCor, Inc.(1)                        312,500                 2,128,906 
Quest Diagnostics, Inc.(1)              15,625                   278,320 
Quorum Health Group, Inc.(1)            55,733                   721,046 
Renal Care Group, Inc.(1)              175,282                 5,050,313 
Renal Care Group, Inc.(1)(2)           196,225                 5,646,195 
Response Oncology, Inc.(1)              44,761                   181,842 
Sunrise Assisted Living, Inc.(1)       210,000                10,893,750 
Sunrise Assisted Living, Inc.(1)(2)    140,000                 7,259,232 
United HealthCare Corp.                 20,000                   861,250 
Vencor, Inc.(1)                         25,600                   115,200 
- --------------------------------------------------------------------------------
                                                           $  60,340,385 
- --------------------------------------------------------------------------------

Household Products -- 2.7%                                                  
- --------------------------------------------------------------------------------
Avon Products, Inc.                      8,700             $     384,975 
Blyth Industries, Inc.(1)              522,000                16,312,500 
Blyth Industries, Inc.(1)(2)            40,000                 1,249,583 
Blyth Industries, Inc.(1)(2)            20,000                   624,167 
Colgate-Palmolive Co.                   54,337                 5,046,549 
Fortune Brands, Inc.                    67,500                 2,134,688 
Gillette Co.                         2,632,556               127,185,361 
Helen of Troy Ltd.(1)                   65,000                   954,688 
Kimberly-Clark Corp.                   551,168                30,038,656 
Procter & Gamble Co.                   410,462                37,480,311 
Rubbermaid, Inc.                       463,920                14,584,485 
- --------------------------------------------------------------------------------
                                                           $ 235,995,963 
- --------------------------------------------------------------------------------

Industrial Equipment -- 0.7%                                                
- --------------------------------------------------------------------------------
Dover Corp.                            355,445             $  13,018,173 
DT Industries, Inc.                     37,728                   594,216 
Federal Signal Corp.                   283,471                 7,760,019 
Illinois Tool Works, Inc.              169,010                 9,802,580 
Parker-Hannifin Corp.                  150,898                 4,941,910 
Regal Beloit Corp.                     265,000                 6,095,000 
Tecumseh Products Co., Class A         156,420                 7,293,083 
Tyco International Ltd.                 98,730                 7,447,944 
- --------------------------------------------------------------------------------
                                                           $  56,952,925 
- --------------------------------------------------------------------------------

Information Services -- 4.7%                                                
- --------------------------------------------------------------------------------
Acxiom Corp.(1)                        407,088             $  12,619,728 
America Online, Inc.(1)                 21,600                 3,456,000 
At Home Corp., Series A(1)(2)           20,291                 1,478,584 
At Home Corp., Series A(1)(2)          100,000                 7,373,953 
Automatic Data Processing, Inc.      1,856,243               148,847,485 
Aztec Technology Partners(1)           119,262                   432,324 
Bell and Howell Co.(1)                 115,000                 4,348,438 
BISYS Group, Inc. (The)(1)              53,873                 2,781,194 
Ceridian Corp.(1)                       90,500                 6,318,031 
Computer Sciences Corp.                650,202                41,897,391 
DST Systems, Inc.(1)(2)                 93,000                 5,302,390 
Dun and Bradstreet Corp. (The)          40,768                 1,286,740 
Electronic Data Systems Corp.          155,000                 7,788,750 
Equifax, Inc.                           40,000                 1,367,500 
First Data Corp.                       282,761                 8,959,989 
HBO and Co.                             27,599                   791,746 
IDX Systems Corp.(1)(2)                 35,000                 1,538,717 
IDX Systems Corp.(1)(2)                 25,000                 1,096,572 
IMS Health, Inc.                       249,006                18,784,390 
Lason, Inc.(1)(2)                      165,000                 9,597,737 
Lason, Inc.(1)(2)                      190,000                11,040,884 
National Data Corp.                     81,333                 3,959,900 
Nielsen Media Research                  83,002                 1,494,036 
Nova Corp.(1)                           75,758                 2,627,856 
Paychex, Inc.                           87,976                 4,525,266 



                        See notes to financial statements

                                       32

 
Tax-Managed Growth Portfolio as of December 31, 1998

PORTFOLIO OF INVESTMENTS CONT'D




Security                             Shares                Value              
 
- --------------------------------------------------------------------------------

Information Services (continued)                                           
- --------------------------------------------------------------------------------
Reuters Holdings PLC ADR               273,945             $  17,361,264 
Reynolds & Reynolds, Inc., Class A     235,989                 5,412,998 
Saville Systems PLC ADR(1)             320,000                 6,080,000 
Saville Systems PLC ADR(1)(2)           99,197                 1,882,387 
Saville Systems PLC ADR(1)(2)              297                     5,635 
SunGard Data Systems, Inc.(1)        1,732,319                68,751,409 
- --------------------------------------------------------------------------------
                                                           $ 409,209,294 
- --------------------------------------------------------------------------------

Insurance -- 6.6%                                                           
- --------------------------------------------------------------------------------
20th Century Industries                 70,700             $   1,639,356 
Aegon, N.V. ADR                         96,504                11,797,614 
Allmerica Financial Corp.                1,500                    86,813 
Allstate Corp. (The)                   170,416                 6,582,318 
American General Corp.                  91,153                 7,109,934 
American International Group, Inc.     427,911                41,346,901 
AON Corp.                               78,949                 4,371,801 
Berkshire Hathaway, Inc., Class A(1)        80                 5,600,000 
Berkshire Hathaway, Inc., Class B(1)    38,078                89,482,900 
Chubb Corp.                            101,050                 6,555,619 
Conseco, Inc.(2)                       100,000                 3,052,175 
Delphi Financial Group, Inc.(1)         40,800                 2,139,450 
Gallagher (A.J.) and Co.                35,000                 1,544,375 
HSB Group, Inc.                         75,000                 3,079,688 
Jefferson-Pilot Corp.                   38,267                 2,870,025 
Kansas City Life Insurance Co.          35,400                 2,893,950 
Lab Holdings, Inc.                      35,960                   629,300 
Marsh & McLennan Cos., Inc.          2,138,866               124,989,981 
Mercury General Corp.                    2,000                    87,625 
Mutual Risk Management Ltd.          1,043,500                40,826,938 
Progressive Corp.                      190,000                32,181,250 
Protective Life Corp.                   64,346                 2,561,775 
Safeco Corp.                            12,122                   520,488 
St. Paul Cos., Inc. (The)              275,532                 9,574,737 
SunAmerica, Inc.                     1,810,644               146,888,494 
Torchmark Corp.                        222,850                 7,869,391 
Transamerica Corp.                      52,304                 6,041,112 
UICI(1)                                 57,257                 1,402,797 
UICI(1)                                180,000                 4,410,000 
UNUM Corp.                             152,200                 8,884,675 
- --------------------------------------------------------------------------------
                                                           $ 577,021,482 
- --------------------------------------------------------------------------------

Investment Services -- 0.7%                                                 
- --------------------------------------------------------------------------------
E*Trade Group, Inc.(1)(2)              100,000             $   4,634,268 
Merrill Lynch & Co., Inc.              349,756                23,346,213 
Morgan Stanley Dean Witter & Co.       300,431                21,330,601 
Morgan Stanley Dean Witter & Co.(2)     52,000                 3,687,385 
Price (T. Rowe) Associates, Inc.        86,716                 2,970,023 
Schwab (Charles) and Co., Inc.          66,750                 3,750,516 
Waddell & Reed Financial, Inc.,                                           
Class A                                 12,680                   300,358  
Waddell & Reed Financial, Inc.,                                           
Class B                                 54,575                 1,268,869  
- --------------------------------------------------------------------------------
                                                           $  61,288,233 
- --------------------------------------------------------------------------------

Lodging and Gaming -- 0.2%                                                  
- --------------------------------------------------------------------------------
Royal Caribbean Cruises Ltd.(2)        500,000             $  18,433,400 
Sunterra Corp.(1)(2)                    50,000                   749,188 
- --------------------------------------------------------------------------------
                                                           $  19,182,588 
- --------------------------------------------------------------------------------

Medical Products -- 5.8%                                                    
- --------------------------------------------------------------------------------
Allegiance Corp.                        45,322             $   2,113,138 
Ballard Medical Products               519,966                12,641,673 
Bausch & Lomb, Inc.                    115,804                 6,948,240 
Baxter International, Inc.           1,266,028                81,421,425 
Becton, Dickinson and Co.                7,265                   310,125 
Becton, Dickinson and Co.(2)            28,980                 1,236,589 
Boston Scientific Corp.(1)           1,979,700                53,080,706 
Dentsply International, Inc.            42,000                 1,081,500 
ESC Medical Systems Ltd.(1)             30,000                   315,000 
ESC Medical Systems Ltd.(1)(2)         150,000                 1,571,063 
Guidant Corp.                          100,000                11,025,000 
Heartport, Inc.(1)                      41,026                   241,028 
Hillenbrand Industries, Inc.           647,898                36,849,199 
Johnson & Johnson Co.                1,575,542               132,148,584 
Medtronics, Inc.                     1,086,048                80,639,063 
Schein (Henry), Corp.(1)(2)            271,494                12,100,759 
Schein (Henry), Corp.(1)               555,700                24,867,575 
Schein (Henry), Corp.(1)(2)             17,000                   759,799 
Schein (Henry), Corp.(1)(2)            281,000                12,557,984 
Sofamor Danek Group, Inc.(1)           223,000                27,150,250 
St. Jude Medical, Inc.(1)               42,144                 1,166,862 
Steris Corp.(1)                         78,394                 2,229,329 
- --------------------------------------------------------------------------------
                                                           $ 502,454,891 
- --------------------------------------------------------------------------------



                       See notes to financial statements

                                       33

 
Tax-Managed Growth Portfolio as of December 31, 1998

PORTFOLIO OF INVESTMENTS CONT'D


Security                                 Shares            Value      
- --------------------------------------------------------------------------------

Metals - Gold -- 0.0%                                                       
- --------------------------------------------------------------------------------
Freeport-McMoran Copper & Gold, Inc.     6,000             $      62,625 
- --------------------------------------------------------------------------------
                                                           $      62,625 
- --------------------------------------------------------------------------------

Metals - Industrial -- 0.0%                                                 
- --------------------------------------------------------------------------------
Cyprus Amax Minerals Co.                20,950             $     209,500 
Nucor Corp.(2)                          22,648                   979,199 
- --------------------------------------------------------------------------------
                                                           $   1,188,699 
- --------------------------------------------------------------------------------

Minerals and Fertilizer -- 0.0%                                             
- --------------------------------------------------------------------------------
Mississippi Chemical Corp.             272,180             $   3,810,520 
- --------------------------------------------------------------------------------
                                                           $   3,810,520 
- --------------------------------------------------------------------------------

Natural Gas Distribution -- 0.1%                                            
- --------------------------------------------------------------------------------
Columbia Energy Group                        1             $          29 
Dynegy, Inc.                           290,000                 3,171,875 
KN Energy, Inc.                         20,000                   727,500 
National Fuel Gas Co.                    2,000                    90,375 
Sonat, Inc.                            107,200                 2,901,100 
- --------------------------------------------------------------------------------
                                                           $   6,890,879 
- --------------------------------------------------------------------------------

Oil and Gas - Equipment and Services -- 1.1%                                
- --------------------------------------------------------------------------------
Baker Hughes, Inc.                     739,234             $  13,075,201 
Core Laboratories(1)(2)                560,000                10,668,767 
Halliburton Co.                      1,501,550                44,483,419 
National-Oilwell, Inc.(1)               50,000                   559,375 
National-Oilwell, Inc.(1)(2)           416,400                 4,652,264 
Newpark Resources, Inc.(1)             110,000                   749,375 
Noble Drilling, Inc.(1)                170,000                 2,199,375 
Patterson Energy, Inc.(1)              200,000                   812,500 
Schlumberger Ltd.                      367,470                16,949,554 
Syntroleum Corp.(1)                      2,735                    16,923 
Weatherford International(1)            56,750                 1,099,531 
- --------------------------------------------------------------------------------
                                                           $  95,266,284 
- --------------------------------------------------------------------------------

Oil and Gas - Exploration
and Production -- 1.0%                                                      
- --------------------------------------------------------------------------------
Anadarko Petroleum Corp.             2,204,000             $  68,048,499 
Apache Corp.                           127,003                 3,214,763 
Burlington Resources, Inc.             119,335                 4,273,685 
El Paso Energy Corp.                    45,000                 1,566,563 
Oryx Energy Co.(1)                     369,103                 4,959,822 
Triton Energy, Ltd.(1)                     700                     5,556 
Union Pacific Resources Group, Inc.     79,795                   723,142 
USX-Marathon Group                      50,005                 1,506,401 
- --------------------------------------------------------------------------------
                                                           $  84,298,431 
- --------------------------------------------------------------------------------

Oil and Gas - Integrated -- 1.2%                                            
- --------------------------------------------------------------------------------
Amoco Corp.                            299,345             $  17,661,355 
Atlantic Richfield Co.                  41,766                 2,725,232 
British Petroleum Co. PLC ADR              512                    48,640 
Chevron Corp.                           55,600                 4,611,325 
Exxon Corp.                            222,963                16,304,169 
Mobil Corp.                            450,645                39,262,446 
Murphy Oil Corp.                        29,700                 1,225,125 
Pennzoil-Quaker State Co.               74,458                 1,102,907 
Royal Dutch Petroleum Co.               33,417                 1,599,839 
Texaco, Inc.                               700                    37,013 
Tosco Corp.(2)                         314,619                 8,138,053 
Tosco Corp.(2)                         300,000                 7,738,307 
- --------------------------------------------------------------------------------
                                                           $ 100,454,411 
- --------------------------------------------------------------------------------

Paper and Forest Products -- 0.6%                                           
- --------------------------------------------------------------------------------
Caraustar Industries, Inc.             224,961             $   6,425,449 
Champion International Corp.            20,203                   818,222 
Fort James Corp.                        56,401                 2,256,040 
Georgia-Pacific Corp. - G-P Group      305,098                17,867,302 
Georgia-Pacific Corp. - G-P                                               
Group(2)                                14,133                   826,974  
Georgia-Pacific Corp. - Timber                                           
Group                                  305,098                 7,265,146 
Louisiana Pacific Corp.                 55,364                 1,013,853 
Mead Corporation (The)                  38,768                 1,136,387 
Union Camp Corp.                        80,309                 5,420,858 
Weyerhaeuser Co.                       101,205                 5,142,479 
Willamette Industries, Inc.             53,000                 1,775,500 
- --------------------------------------------------------------------------------
                                                           $  49,948,210 
- --------------------------------------------------------------------------------

Photography -- 0.1%                                                         
- --------------------------------------------------------------------------------
Eastman Kodak Co.                       64,225             $   4,624,200 
- --------------------------------------------------------------------------------
                                                           $   4,624,200 
- --------------------------------------------------------------------------------



                       See notes to financial statements

                                       34

 
Tax-Managed Growth Portfolio as of December 31, 1998

PORTFOLIO OF INVESTMENTS CONT'D




Security                               Shares              Value        
- --------------------------------------------------------------------------

Printing and Business Products -- 0.7%                                      
- --------------------------------------------------------------------------
American Business Products, Inc.       261,355             $   6,141,843 
Avery Dennison Corp.                   803,004                36,185,368 
Bowne & Co., Inc.                      172,640                 3,085,940 
Consolidated Graphics, Inc.(1)          35,064                 2,369,012 
Consolidated Graphics, Inc.(1)(2)       35,151                 2,367,488 
Consolidated Graphics, Inc.(1)(2)       35,977                 2,424,571 
Corporate Express, Inc.(1)              92,486                   479,771 
Danka Business Systems, PLC ADR          1,000                     4,188 
Deluxe Corp.                            80,675                 2,949,680 
Donnelley (R.R.) & Sons Co.             32,896                 1,441,256 
Harland (John H.) Co.                   51,540                   814,976 
Ikon Office Solutions, Inc.            115,500                   988,969 
Workflow Management, Inc.(1)            79,508                   526,740 
- --------------------------------------------------------------------------
                                                           $  59,779,802 
- --------------------------------------------------------------------------

Publishing -- 1.2%                                                          
- --------------------------------------------------------------------------
Belo (A.H.) Corp.                      110,220             $   2,197,511 
Dow Jones & Co., Inc.                  376,300                18,109,438 
Gannett Co., Inc.                      280,900                18,118,050 
Houghton Mifflin Co.                    97,400                 4,602,150 
McGraw-Hill Companies, Inc. (The)      455,608                46,415,065 
Meredith Corp.                         190,000                 7,196,250 
The MacClatchy Co., Class A             48,066                 1,700,335 
Times Mirror Co., Class A              151,670                 8,493,520 
- --------------------------------------------------------------------------
                                                           $ 106,832,319 
- --------------------------------------------------------------------------

Real Estate -- 0.5%                                                         
- --------------------------------------------------------------------------
Avalonbay Communities, Inc.             55,000             $   1,883,750 
Catellus Development Corp.(1)          290,000                 4,150,625 
Equity Office Properties Trust           2,812                    67,488 
Grubb and Ellis Co.(1)(2)              100,000                   805,242 
LaSalle Partners, Inc.(1)(2)           213,193                 6,273,777 
Patriot America Hospitality, Inc.      132,212                   793,272 
Redwood Trust, Inc.                     71,710                 1,003,940 
Rouse Co. (The)                        127,700                 3,511,750 
Trammell Crow Co.(1)(2)                876,098                24,500,081 
Ventas, Inc.(1)                         25,600                   312,000 
- --------------------------------------------------------------------------
                                                           $  43,301,925 
- --------------------------------------------------------------------------

Restaurants -- 1.1%                                                         
- --------------------------------------------------------------------------
Bob Evans Farms, Inc.                   48,193             $   1,256,030 
Boston Chicken, Inc.(1)(3)              38,500                       385 
Brinker International, Inc.(1)         435,034                12,561,607 
CKE Restaurants, Inc.(2)               110,000                 3,237,046 
CKE Restaurants, Inc.(2)                11,000                   323,381 
Lone Star Steakhouse and Saloon,                                          
Inc.(1)                                145,981                 1,341,200
Lone Star Steakhouse and Saloon,                                         
Inc.(1)(2)                             200,000                 1,835,203
McDonald's Corp.                       270,607                20,735,261 
Outback Steakhouse, Inc.(1)             77,101                 3,074,402 
Outback Steakhouse, Inc.(1)(2)         130,181                 5,184,479 
Outback Steakhouse, Inc.(1)(2)         250,000                 9,955,458 
Papa John's International, Inc.(1)      25,807                 1,138,734 
Papa John's International,                                                
Inc.(1)(2)                              51,744                 2,280,350  
Sonic Corp.(1)(2)                       47,338                 1,176,061 
Starbucks Corp.(1)                     342,000                19,194,750 
Tricon Global Restaurants, Inc.(1)     175,767                 8,810,321 
- --------------------------------------------------------------------------
                                                           $  92,104,668 
- --------------------------------------------------------------------------

Retail - Food and Drug -- 4.6%                                              
- --------------------------------------------------------------------------
Albertson's, Inc.                    2,340,219             $ 149,042,697 
Albertson's, Inc.(2)                    10,000                   634,890 
CVS Corp.                            2,176,571               119,711,404 
General Nutrition Companies,                                              
Inc.(1)                                 44,460                   722,475  
Hannaford Brothers Co.                  30,849                 1,634,997 
Kroger Co. (The)(1)                     22,800                 1,379,400 
Rite Aid Corp.                           6,000                   297,375 
Safeway, Inc.(1)                     1,777,501               108,316,466 
Walgreen Co.                            13,750                   805,234 
Whole Foods Market, Inc.(1)             90,000                 4,353,750 
Winn-Dixie Stores, Inc.                320,221                14,369,917 
- --------------------------------------------------------------------------
                                                           $ 401,268,605 
- --------------------------------------------------------------------------

Retail - General -- 1.8%                                                    
- --------------------------------------------------------------------------
99 Cents Only Stores(1)(2)             428,337             $  21,033,989 
Casey's General Stores, Inc.(2)         75,000                   976,529 
Department 56, Inc.(1)                 190,000                 7,136,875 
Department 56, Inc.(1)(2)               29,404                 1,101,045 
Dollar General Corp.                    25,625                   605,391 
Dollar Tree Stores, Inc.(1)            292,500                12,778,594 
Dollar Tree Stores, Inc.(1)(2)         247,792                10,821,805 
Harcourt General, Inc.                 216,416                11,510,626 
May Department Stores Co. (The)        104,258                 6,294,577 
Nordstrom, Inc.                         27,610                   957,722 



                       See notes to financial statements

                                       35

 
Tax-Managed Growth Portfolio as of December 31, 1998

PORTFOLIO OF INVESTMENTS CONT'D



Security                             Shares                Value 
- --------------------------------------------------------------------------

Retail - General (continued)                                               
- --------------------------------------------------------------------------
Penney (J.C.) Company, Inc.          1,117,673             $   52,390,922 
Wal-Mart Stores, Inc.                  428,060                 34,860,136 
- --------------------------------------------------------------------------
                                                           $  160,468,211 
- --------------------------------------------------------------------------

Retail - Specialty and Apparel -- 2.8%                                      
- --------------------------------------------------------------------------
Abercrombie and Fitch Co., Class                                          
A(1)                                     2,802             $      198,242
Burlington Coat Factory Warehouse                                         
Corp.                                  543,600                  8,867,475
Home Depot, Inc. (The)               2,517,746                154,054,582 
Limited, Inc. (The)                    205,000                  5,970,625 
Lowe's Companies                        60,000                  3,071,250 
Office Depot, Inc.(1)                  140,000                  5,171,250 
OfficeMax, Inc.(1)                     672,867                  8,242,621 
Pep Boys - Manny, Moe & Jack (The)      35,476                    556,530 
Pep Boys - Manny, Moe & Jack                                               
(The)(2)                                62,500                    980,142  
Pier 1 Imports, Inc.(2)                150,000                  1,451,914 
Pier 1 Imports, Inc.(2)                 75,000                    725,654 
Pier 1 Imports, Inc.(2)                125,000                  1,207,163 
Republic Industries, Inc.(1)         2,719,023                 40,105,589 
Staples, Inc.(1)                       150,000                  6,553,125 
Tandy Corp.                             60,000                  2,471,250 
Tiffany and Co.                         22,000                  1,141,250 
TJX Companies, Inc. (The)               50,000                  1,450,000 
Toys "R" Us, Inc.(1)                    73,255                  1,236,178 
- --------------------------------------------------------------------------
                                                           $  243,454,840 
- --------------------------------------------------------------------------

Specialty Chemicals and Materials -- 1.3%                                   
- --------------------------------------------------------------------------
Corning, Inc.                          130,000             $    5,850,000 
Dexter Corp. (The)                      36,139                  1,136,120 
Ecolab, Inc.                         2,063,536                 74,674,208 
International Flavors &                                                    
Fragrances, Inc.                       148,101                  6,544,213  
International Specialty Products,                                          
Inc.(1)                                 59,000                    800,188  
MacDermid, Inc.                         30,000                  1,173,750 
Millipore Corp.                        101,440                  2,884,700 
Minnesota Mining & Manufacturing                                           
Co.                                     42,731                  3,039,242  
Morton International, Inc.              34,000                    833,000 
Nalco Chemical Co.                     224,852                  6,970,412 
Pall Corp.                             216,000                  5,467,500 
RPM, Inc.                               70,138                  1,122,208 
- --------------------------------------------------------------------------
                                                           $  110,495,541 
- --------------------------------------------------------------------------

Tobacco -- 0.2%                                                             
- --------------------------------------------------------------------------
Philip Morris Cos., Inc.               249,706             $   13,359,271 
- --------------------------------------------------------------------------
                                                           $   13,359,271 
- --------------------------------------------------------------------------

Transportation -- 0.4%                                                      
- --------------------------------------------------------------------------
Arnold Industries, Inc.                148,543             $    2,395,256 
Burlington Northern Santa Fe Corp.     188,799                  6,371,966 
Coach USA, Inc.(1)                     168,889                  5,858,337 
Coach USA, Inc.(1)(2)                  185,676                  6,438,704 
FDX Corp.(1)                            93,723                  8,341,347 
Heartland Express, Inc.(1)             250,000                  4,375,000 
Union Pacific Corp.                     92,081                  4,149,400 
- --------------------------------------------------------------------------
                                                           $   37,930,010 
- --------------------------------------------------------------------------

Trucks and Parts -- 0.0%                                                    
- --------------------------------------------------------------------------
Paccar, Inc.                            46,602             $    1,916,507 
- --------------------------------------------------------------------------
                                                           $    1,916,507 
- --------------------------------------------------------------------------

Total Common Stocks                                                      
    (identified cost $5,715,068,624)                       $8,246,680,855

Put Options Purchased -- 0.0%                                                 

Security                                Shares                     Value
- --------------------------------------------------------------------------
Computers and Business Equipment -- 0.0%
- --------------------------------------------------------------------------
Dell Computer, Expires 1/16/99,
Strike Price 45                        250,000             $       31,250 
Dell Computer, Expires 1/16/99,
Strike Price 50                        250,000                     15,625 
Dell Computer, Expires 2/20/99,
Strike Price 50                        250,000                    195,313 
Dell Computer, Expires 2/20/99,
Strike Price 55                        500,000                    562,500 
- --------------------------------------------------------------------------
                                                           $      804,688 
- --------------------------------------------------------------------------

Total Put Options Purchased                                              
    (identified cost $5,771,939)                           $      804,688 
- --------------------------------------------------------------------------




                       See notes to financial statements

                                       36

 
Tax-Managed Growth Portfolio as of December 31, 1998

PORTFOLIO OF INVESTMENTS CONT'D


Rights--0.0% 


Security                                Shares             Value
- --------------------------------------------------------------------------
Oil and Gas - Exploration
and Production -- 0.0%                                                      
- --------------------------------------------------------------------------
Triton Energy, Ltd.(1)                      51             $            0
- --------------------------------------------------------------------------
                                                           $            0 
- --------------------------------------------------------------------------

Total Rights                                                             
    (identified cost $0)                                   $            0
- --------------------------------------------------------------------------

Convertible Preferred Stocks -- 0.4%                                         

Security                                Shares             Value
- --------------------------------------------------------------------------

Entertainment -- 0.4%                                                       
- --------------------------------------------------------------------------
Time Warner Inc., Series J(3)          100,187             $   26,526,391 
Time Warner Inc., Series J(2)(3)        21,410                  5,657,362 
- --------------------------------------------------------------------------
                                                           $   32,183,753 
- --------------------------------------------------------------------------

Financial - Miscellaneous -- 0.0%                                           
- --------------------------------------------------------------------------
American General Corp., Series D        21,474             $    1,406,547 
- --------------------------------------------------------------------------
                                                           $    1,406,547 
- --------------------------------------------------------------------------

Insurance -- 0.0%                                                           
- --------------------------------------------------------------------------
Aetna, Inc., Series C                      449             $       34,152 
- --------------------------------------------------------------------------
                                                           $       34,152 
- --------------------------------------------------------------------------

Total Convertible Preferred Stocks                                       
    (identified cost $14,428,021)                          $   33,624,452 
- --------------------------------------------------------------------------

Commercial Paper -- 4.3%                                                  

                                    Face Amount     
Name of Company                     (000's omitted)        Value         
- --------------------------------------------------------------------------
American Express Credit Corp.,
6.00%, 1/8/99                       $   76,827             $   76,737,368 
Associates Corp. of North
America,                                 
5.25%, 1/4/99                           37,141                 37,124,751
Corporate Receivables Corp.,                                            
5.50%, 1/8/99                           30,000                 29,967,917
Ford Motor Credit Co., 5.53%,           
1/8/99                                  77,696                 77,612,455
General Electric Capital Co.,                                            
5.50%, 1/4/99                           56,607                 56,581,055
Prudential Funding Corp., 5.80%,                                         
1/8/99                                  95,000                 94,892,861
- --------------------------------------------------------------------------

Total Commercial Paper                                                   
    (identified cost $372,916,407)                         $  372,916,407 
- --------------------------------------------------------------------------

Short-Term Investments -- 0.7%


                                    Face Amount
Name of Company                     (000's omitted)        Value         
- --------------------------------------------------------------------------
Federal Home Loan Mortgage Corp.,
4.50%, 1/4/99                       $   59,313             $   59,290,758 
- --------------------------------------------------------------------------

Total Short-Term Investments                                             
    (identified cost $59,290,758)                          $   59,290,758 
- --------------------------------------------------------------------------

Total Investments -- 100.1%                                                  
    (identified cost $6,167,475,749)                       $8,713,317,160
- --------------------------------------------------------------------------

Other Assets, Less Liabilities -- (0.1)%                   $   (8,457,825)
- --------------------------------------------------------------------------
                                      
Net Assets -- 100.0%                                       $8,704,859,335
- --------------------------------------------------------------------------

ADR-American Depositary Receipt

(1)  Non-income producing security.

(2)  Security restricted from resale for a period not exceeding one year. At
     December 31, 1998, the value of these securities totaled $565,804,292 or
     6.5% of net assets.

(3)  Security valued at fair value using methods determined in good faith by
or
     at the direction of the Trustees.




                       See notes to financial statements

                                       37

 
Belair Capital Fund LLC as of December 31, 1998

INDEPENDENT AUDITORS' REPORT


To the Shareholders
of Belair Capital Fund LLC
- --------------------------------------------------------------------------------
We have audited the accompanying statement of assets and liabilities, including
the portfolio of investments of Belair Capital Fund LLC, as of December 31,
1998, and the related statements of operations, statement of changes in net
assets and cash flows for the period from the start of business, February 6,
1998, to December 31, 1998. These financial statements are the responsibility of
the Fund's management. Our responsibility is to express an opinion on these
financial statements and financial highlights based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
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 of securities owned as of December 31, 1998 by
correspondence with the custodian; for certain securities that were out for
registration, we confirmed such securities with the agent processing the
registration. An audit also includes assessing the accounting principals used
and significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audit provides a
reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Belair Capital Fund LLC as of
December 31, 1998, the results of its operations, the changes in its net assets
and its cash flows for the period from the start of business, February 6, 1998,
to December 31, 1998, in conformity with generally accepted accounting 
principals.



                                  DELOITTE & TOUCHE LLP
                                  Boston, Massachusetts
                                  February 12, 1999

                                       38



                                  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. (Note: the Operating  Agreement also defines the rights
               of the holders of Shares of the Fund)

         4     Copy of Loan and Security Agreement dated as of February 5, 1998,
               First  Amendment  thereto  dated as of  April  30,  1998;  Second
               Amendment  thereto  dated as of June 25,  1998;  Third  Amendment
               thereto  dated as of  December  18,  1998;  and Fourth  Amendment
               thereto dated as of February 23, 1999.

         10(1) Copy of Investment Advisory and Administration  Agreement between
               the Fund and Boston  Management  and Research  dated November 24,
               1998.

         10(2) Copy  of  Management   Agreement   between   Belair  Real  Estate
               Corporation and Boston Management and Research dated November 23,
               1998.

         10(3) Copy of Investor  Servicing  Agreement between the Fund and Eaton
               Vance Distributors, Inc. dated October 28, 1997.

         10(4) Copy of Custody and Transfer  Agency  Agreement  between the Fund
               and Investors Bank & Trust Company dated October 28, 1997.

         11    Not applicable and not filed.

         12    Not applicable and not filed.

         21    List of Subsidiaries of the Fund.

         27    Financial Data Schedule

         99    Form N-SAR of Eaton Vance Tax-Managed  Growth Portfolio (File No.
               811-7409)  for its fiscal  year  ended  December  31,  1998 filed
               electronically  with the Securities and Exchange Commission under
               the  Investment  Company Act of 1940 on March 1, 1999  (Accession
               No.  0000940394-99-000113)   (incorporated  herein  by  reference
               pursuant to Rule 12b-32).

                                       39