|UNITED STATESSECURITIES AND EXCHANGE COMMISSIONWashington, D.C. 20549
|---------------------------------------------------------------------



|FORM 10-Q
|---------

[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 (the Act)



|For the quarterly period endedMarch 31, 2010
|--------------------------------------------

[ ] Transition Report Pursuant to Section 13 or 15(d) of the Act



|For the transition period from _________ to _____________
|---------------------------------------------------------



|Commission File Number000-50258
|-------------------------------



|Belrose Capital Fund LLC(Exact Name of Registrant as Specified in Its Charter)
|------------------------------------------------------------------------------

Delaware
     04-3613468(State of Organization)
     (I.R.S. Employer Identification No.)Two International PlaceBoston, Massachusetts
     02110(Address of Principal Executive Offices)
     (Zip Code)Registrants Telephone Number, Including Area Code:
     617-482-8260




|None(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)
|--------------------------------------------------------------------------------------

|                                                                                                                                                             |                      |                                               |                              |        
|------------------------------------------------------------------------------------------------------------------------------------------------------------ | -------------------- | --------------------------------------------- | ---------------------------- | -------
|Indicate by check mark whether the Registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Act during the preceding 12     
|months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past
|90 days.                                                                                                                                                     |                      |                                               | YesX                         | No  ___
|                                                                                                                                                            
|Indicate by check mark whether the Registrant has submitted electronically and posted on its corporate web site, if any, every Interactive Data File        
|required to be submitted and posted pursuant to Rule 405 of Regulation S-T (¶232.405 of this chapter) during the preceding 12 months (or for such           
|shorter period that the Registrant was required to submit and post such files).                                                                              | Yes ___              | No ___                                       
|                                                                                                                                                            
|Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company.   
|(See definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Act).                              
|                                                                                                                                                            
|Large Accelerated Filer X                                                                                                                                    | Accelerated Filer __ | Non-Accelerated Filer __                      | Smaller Reporting Company __
|                                                                                                                                                             |                      | (Do not check if a smaller reporting company)
|                                                                                                                                                            
|                                                                                                                                                            
|Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes __No X                                          

1



|                         |                                                                                 |     
|------------------------ | ------------------------------------------------------------------------------- | ----
|Belrose Capital Fund LLC
|Index to Form 10-Q      
|PART I.                  | FINANCIAL INFORMATION                                                           | Page
|Item 1.                  | Financial Statements (Unaudited).                                               | 3   
|                         | Condensed Consolidated Statements of Assets and Liabilities as of               |     
|                         | March 31, 2010 and December 31, 2009                                            | 3   
|                         | Condensed Consolidated Statements of Operations for the Three Months            |     
|                         | Ended March 31, 2010 and 2009                                                   | 4   
|                         | Condensed Consolidated Statements of Changes in Net Assets for the Three Months |     
|                         | Ended March 31, 2010 and the Year Ended December 31, 2009                       | 6   
|                         | Condensed Consolidated Statements of Cash Flows for the Three Months            |     
|                         | Ended March 31, 2010 and 2009                                                   | 7   
|                         | Financial Highlights for the Three Months Ended March 31, 2010 and the Year     |     
|                         | Ended December 31, 2009                                                         | 9   
|                         | Notes to Condensed Consolidated Financial Statements as of March 31, 2010       | 10  
|Item 2.                  | Managements Discussion and Analysis of Financial Condition                     |     
|                         | and Results of Operations (MD&A).                                               | 22  
|Item 3.                  | Quantitative and Qualitative Disclosures About Market Risk.                     | 25  
|Item 4.                  | Controls and Procedures.                                                        | 27  
|PART II.                 | OTHER INFORMATION                                                               |     
|Item 1.                  | Legal Proceedings.                                                              | 27  
|Item 1A.                 | Risk Factors.                                                                   | 27  
|Item 2.                  | Unregistered Sales of Equity Securities and Use of Proceeds.                    | 27  
|Item 3.                  | Defaults Upon Senior Securities.                                                | 28  
|Item 4.                  | (Reserved).                                                                     | 28  
|Item 5.                  | Other Information.                                                              | 28  
|Item 6.                  | Exhibits.                                                                       | 29  
|SIGNATURES               | 30                                                                             
|EXHIBIT INDEX            | 31                                                                             

2



|                                                                        |                              |                             
|----------------------------------------------------------------------- | ---------------------------- | ----------------------------
|PART I. FINANCIAL INFORMATION                                           |                              |                             
|Item 1. Financial Statements.                                           |                              |                             
|                                                                       
|BELROSE CAPITAL FUND LLC                                                |                              |                             
|Condensed Consolidated Statements of Assets and Liabilities (Unaudited) |                              |                             
|                                                                       
|                                                                        | March 31, 2010               | December 31, 2009           
|Assets:                                                                 |                              |                             
|Investment in Belvedere Capital Fund Company LLC                        |                              |                             
|(Belvedere Company)                                                     | $     737,983,996            | $          790,300,146      
|Investment in Partnership Preference Units                              | 83,398,894                   | 82,033,291                  
|Investment in Real Estate Joint Ventures                                | 29,750,420                   | 31,530,169                  
|Investment in Wholly Owned and Co-owned Properties                      | 73,636,064                   | 77,519,828                  
|Affiliated investment                                                   | 2,259,556                    | 1,712,911                   
|Total investments, at value                                             | $      927,028,930           | $          983,096,345      
|Cash                                                                    | 1,073,802                    | 2,259,971                   
|Interest receivable from affiliated investment                          | 227                          | -                           
|Other assets                                                            | 5,280,255                    | 5,173,837                   
|Total assets                                                            | $        933,383,214         | $          990,530,153      
|                                                                       
|Liabilities:                                                            |                              |                             
|Loan payable  Credit Facility                                          | $          200,000,000       | $          200,000,000      
|Mortgage note payable                                                   | 59,123,270                   | 59,406,285                  
|Payable for Fund shares redeemed                                        | 3,198,650                    | 13,563,513                  
|Special Distributions payable                                           | -                            | 52,879                      
|Interest payable for open interest rate swap agreements                 | 554,188                      | 34,391                      
|Open interest rate swap agreements, at value                            | 3,808,530                    | 4,433,777                   
|Payable to affiliate for investment advisory and administrative fees    | 208,234                      | 225,568                     
|Payable to affiliate for distribution and servicing fees                | 198,073                      | 214,925                     
|Other accrued expenses:                                                 |                              |                             
|Interest expense                                                        | 227,236                      | 136,693                     
|Other expenses and liabilities                                          | 3,807,100                    | 4,447,496                   
|Total liabilities                                                       | $          271,125,281       | $            282,515,527    
|                                                                       
|Net assets                                                              | $          662,257,933       | $            708,014,626    
|                                                                       
|Shareholders capital                                                   | $           662,257,933      | $            708,014,626    
|                                                                       
|Shares outstanding (unlimited number of shares authorized)              | 8,041,700                    | 9,090,634                   
|                                                                       
|Net asset value and redemption price per share                          | $                      82.35 | $                      77.88



|See notes to unaudited condensed consolidated financial statements
|------------------------------------------------------------------

3



|                                                            |                                  |                        
|----------------------------------------------------------- | -------------------------------- | -----------------------
|BELROSE CAPITAL FUND LLC                                    |                                  |                        
|Condensed Consolidated Statements of Operations (Unaudited) |                                  |                        
|                                                           
|                                                            | Three Months Ended              
|                                                            |                                 
|                                                            | March 31, 2010                   | March 31, 2009         
|                                                            |                                 
|Investment Income:                                          |                                  |                        
|Dividends allocated from Belvedere Company                  |                                  |                        
|(net of foreign taxes, $32,964 and $18,474, respectively)   | $                    3,426,325   | $            6,171,235 
|Interest allocated from Belvedere Company                   | 2,261                            | 29,471                 
|Expenses allocated from Belvedere Company                   | (1,178,763)                      | (1,427,552)            
|Net investment income allocated from Belvedere Company      | $                    2,249,823   | $            4,773,154 
|Rental income from Wholly Owned Properties                  | 3,164,812                        | 4,069,624              
|Distributions from Partnership Preference Units             | 1,845,703                        | 1,845,703              
|Net investment income from Real Estate Joint Ventures       | 547,763                          | 1,415,702              
|Net investment income from Co-owned Property                | 184,986                          | 173,410                
|Interest                                                    | 468                              | 645                    
|Interest allocated from affiliated investments              | 1,009                            | 3,566                  
|Expenses allocated from affiliated investments              | (592)                            | (2,495)                
|Total investment income                                     | $                    7,993,972   | $          12,279,309  
|                                                           
|Expenses:                                                   |                                  |                        
|Investment advisory and administrative fees                 | $                        814,092 | $            1,132,512 
|Distribution and servicing fees                             | 312,941                          | 343,550                
|Interest expense on Credit Facility                         | 553,819                          | 666,594                
|Interest expense on mortgage notes                          | 794,157                          | 1,196,724              
|Expenses of Wholly Owned Properties                         | 1,248,266                        | 1,433,759              
|Custodian and transfer agent fee                            | 9,087                            | 20,022                 
|Miscellaneous                                               | 281,406                          | 224,989                
|Total expenses                                              | $                     4,013,768  | $             5,018,150
|Deduct                                                     |                                  |                        
|Reduction of investment advisory and administrative fees    | 170,877                          | 194,920                
|Net expenses                                                | $                     3,842,891  | $             4,823,230
|                                                           
|Net investment income                                       | $                     4,151,081  | $             7,456,079



|See notes to unaudited condensed consolidated financial statements
|------------------------------------------------------------------

4



BELROSE CAPITAL FUND LLC

Condensed Consolidated Statements of Operations (Unaudited) (Continued)

|                                                              |                       |                      
|------------------------------------------------------------- | --------------------- | ---------------------
|                                                              | Three Months Ended   
|                                                              |                      
|                                                              | March 31, 2010        | March 31, 2009       
|                                                              |                      
|Realized and Unrealized Gain (Loss)                           |                       |                      
|Net realized gain (loss)                                     |                       |                      
|Investment transactions in Belvedere Company                  |                       |                      
|(investments and foreign currency) (identified cost basis)(1) | $         1,682,267   | $      (61,577,106)  
|Investment transactions in Partnership Preference Units       |                       |                      
|(identified cost basis)                                       | 10,235                | (2,371,086)          
|Investment transactions in affiliated investment              | 329                   | -                    
|Interest rate swap agreements(2)                              | (1,194,211)           | (1,622,469)          
|Net realized gain (loss)                                      | $            498,620  | $        (65,570,661)
|                                                             
|Change in unrealized appreciation (depreciation)             |                       |                      
|Investment in Belvedere Company                               |                       |                      
|(investments and foreign currency) (identified cost basis)    | $       37,134,172    | $        (72,695,917)
|Investment in Partnership Preference Units                    |                       |                      
|(identified cost basis)                                       | 1,522,784             | (1,778,177)          
|Investment in Real Estate Joint Ventures                      | (1,685,312)           | (27,076,372)         
|Investment in Wholly Owned Properties                         | (3,600,000)           | (5,169,676)          
|Investment in Co-owned Property                               | (468,750)             | (1,462,500)          
|Interest rate swap agreements                                 | 625,247               | 424,205              
|Net change in unrealized appreciation (depreciation)          | $         33,528,141  | $       (107,758,437)
|                                                             
|Net realized and unrealized gain (loss)                       | $         34,026,761  | $       (173,329,098)
|                                                             
|Net increase (decrease) in net assets from operations         | $          38,177,842 | $      (165,873,019) 

|(1) | Amounts include net realized gain (loss) from redemptions in-kind of $1,173,307 and $(8,531,985), respectively.
|--- | ---------------------------------------------------------------------------------------------------------------
|(2) | Amounts represent net interest incurred in connection with interest rate swap agreements (Note 8).             



|See notes to unaudited condensed consolidated financial statements
|------------------------------------------------------------------

5



|                                                                       |                                 |                          
|---------------------------------------------------------------------- | ------------------------------- | -------------------------
|BELROSE CAPITAL FUND LLC                                               |                                 |                          
|Condensed Consolidated Statements of Changes in Net Assets (Unaudited) |                                 |                          
|                                                                      
|                                                                       | Three Months Ended              | Year Ended               
|                                                                       | March 31, 2010                  | December 31, 2009        
|Increase (Decrease) in Net Assets:                                     |                                 |                          
|From operations                                                       |                                 |                          
|Net investment income                                                  | $                   4,151,081   | $            22,037,603  
|Net realized gain (loss) from investment transactions, foreign         |                                 |                          
|currency transactions and interest rate swap agreements                | 498,620                         | (100,415,258)            
|Net change in unrealized appreciation (depreciation) of investments,   |                                 |                          
|foreign currency and interest rate swap agreements                     | 33,528,141                      | 145,089,251              
|Net increase in net assets from operations                             | $                 38,177,842    | $            66,711,596  
|                                                                      
|Transactions in Fund shares                                           |                                 |                          
|Net asset value of Fund shares issued to Shareholders                  |                                 |                          
|in payment of distributions declared                                   | $                       669,290 | $               6,126,121
|Net asset value of Fund shares redeemed                                | (82,519,437)                    | (264,742,502)            
|Net decrease in net assets from Fund share transactions                | $               (81,850,147)    | $        (258,616,381)   
|                                                                      
|Distributions                                                         |                                 |                          
|Distributions to Shareholders                                          | $                  (2,084,388)  | $           (18,686,119) 
|Special Distributions                                                  | -                               | (52,879)                 
|Total distributions                                                    | $                  (2,084,388)  | $            (18,738,998)
|                                                                      
|Net decrease in net assets                                             | $                (45,756,693)   | $          (210,643,783) 
|                                                                      
|Net assets:                                                            |                                 |                          
|At beginning of period                                                 | $                708,014,626    | $             918,658,409
|At end of period                                                       | $                662,257,933    | $             708,014,626



|See notes to unaudited condensed consolidated financial statements
|------------------------------------------------------------------

6



|                                                                                     |                               |                              
|------------------------------------------------------------------------------------ | ----------------------------- | -----------------------------
|BELROSE CAPITAL FUND LLC                                                             |                               |                              
|Condensed Consolidated Statements of Cash Flows (Unaudited)                          |                               |                              
|                                                                                    
|                                                                                     | Three Months Ended           
|Increase (Decrease) in Cash:                                                         | March 31, 2010                | March 31, 2009               
|Cash Flows From Operating Activities                                                |                               |                              
|Net increase (decrease) in net assets from operations                                | $               38,177,842    | $         (165,873,019)      
|Adjustments to reconcile net increase (decrease) in net assets from operations       |                               |                              
|to net cash flows provided by operating activities                                  |                               |                              
|Net investment income allocated from Belvedere Company                               | (2,249,823)                   | (4,773,154)                  
|Net investment income from Real Estate Joint Ventures                                | (547,763)                     | (1,415,702)                  
|Payments from Real Estate Joint Ventures                                             | 642,200                       | 1,465,684                    
|Net investment income from Co-owned Property                                         | (184,986)                     | (173,410)                    
|Amortization of deferred loan costs                                                  | 78,217                        | -                            
|Increase in affiliated investment and interest receivable from affiliated investment | (546,872)                     | (724,830)                    
|(Increase) decrease in other assets                                                  | (184,635)                     | 107,772                      
|Increase in interest payable for open interest rate swap agreements                  | 519,797                       | 544,699                      
|Decrease in payable to affiliate for investment advisory and administrative fees     | (17,334)                      | (44,208)                     
|Decrease in payable to affiliate for distribution and servicing fees                 | (16,852)                      | (62,821)                     
|Increase (decrease) in accrued interest and other accrued expenses and liabilities   | 37,647                        | (537,047)                    
|Increases in Partnership Preference Units                                            | (1,215)                       | -                            
|Proceeds from sales of Partnership Preference Units                                  | 168,631                       | 5,051,001                    
|Improvements to Wholly Owned Properties                                              | -                             | (127,687)                    
|Decreases in investment in Belvedere Company                                         | 500,000                       | 102,600,000                  
|Net proceeds from sales of affiliated investment                                     | 329                           | -                            
|Net interest incurred on interest rate swap agreements                               | (1,194,211)                   | (1,622,469)                  
|Net realized (gain) loss from investment transactions, foreign currency              |                               |                              
|transactions and interest rate swap agreements                                       | (498,620)                     | 65,570,661                   
|Net change in unrealized (appreciation) depreciation of investments,                 |                               |                              
|foreign currency and interest rate swap agreements                                   | (33,528,141)                  | 107,758,437                  
|Net cash flows provided by operating activities                                      | $                  1,154,211  | $          107,743,907       
|                                                                                    
|Cash Flows From Financing Activities                                                |                               |                              
|Proceeds from Credit Facility (Note 9)                                               | $               200,000,000   | $                           -
|Repayments of Credit Facility (Note 9)                                               | (200,000,000)                 | (93,900,000)                 
|Payment for deferred loan costs                                                      | (587,500)                     | -                            
|Repayments of mortgage note                                                          | (283,015)                     | (269,230)                    
|Payments for Fund shares redeemed                                                    | (1,888)                       | (152,980)                    
|Distributions paid to Shareholders                                                   | (1,415,098)                   | (12,559,998)                 
|Payments of Special Distributions                                                    | (52,879)                      | (438,782)                    
|Net cash flows used in financing activities                                          | $                 (2,340,380) | $           (107,320,990)    
|                                                                                    
|Net increase (decrease) in cash                                                      | $                 (1,186,169) | $                  422,917   
|                                                                                    
|Cash at beginning of period                                                          | $                   2,259,971 | $              2,443,973     
|Cash at end of period                                                                | $                   1,073,802 | $              2,866,890     



|See notes to unaudited condensed consolidated financial statements
|------------------------------------------------------------------

7



|                                                                        |                        |                       
|----------------------------------------------------------------------- | ---------------------- | ----------------------
|BELROSE CAPITAL FUND LLC                                                |                        |                       
|Condensed Consolidated Statements of Cash Flows (Unaudited) (Continued) |                        |                       
|                                                                       
|                                                                        | Three Months Ended    
|                                                                        | March 31, 2010         | March 31, 2009        
|Supplemental Disclosure and Non-cash Operating and                      |                        |                       
|Financing Activities                                                   |                        |                       
|Interest paid on loan  Credit Facility                                 | $              385,059 | $              702,152
|Interest paid on mortgage notes                                         | $              772,167 | $           1,170,365 
|Interest paid on interest rate swap agreements, net                     | $              674,414 | $           1,077,770 
|Reinvestment of distributions paid to Shareholders                      | $              669,290 | $           6,126,121 
|Market value of securities distributed in payment of redemptions        | $          92,882,412  | $         35,143,217  



|See notes to unaudited condensed consolidated financial statements
|------------------------------------------------------------------

8



|                                                              |                       |                         
|------------------------------------------------------------- | --------------------- | ------------------------
|BELROSE CAPITAL FUND LLC                                      |                       |                         
|Financial Highlights (Unaudited)                              |                       |                         
|                                                             
|                                                              | Three Months Ended    | Year Ended              
|                                                              | March 31, 2010        | December 31, 2009       
|                                                             
|Net asset value  Beginning of period                         | $             77.880  | $                71.160 
|                                                             
|Income (loss) from operations                                 |                       |                         
|                                                             
|Net investment income(1)                                      | $              0.478  | $                 1.942 
|Net realized and unrealized gain                              | 4.222                 | 6.233                   
|                                                             
|Total income from operations                                  | $              4.700  | $                  8.175
|                                                             
|Distributions                                                 |                       |                         
|                                                             
|Distributions to Shareholders                                 | $            (0.230)  | $                (1.450)
|Special Distributions(1)                                      | -                     | (0.005)                 
|                                                             
|Total distributions                                           | $            (0.230)  | $                (1.455)
|                                                             
|Net asset value  End of period                               | $            82.350   | $                 77.880
|                                                             
|Total Return(2)                                               | 6.01%(3)              | 11.97%                  
|                                                             
|Ratios as a percentage of average net assets                  |                       |                         
|                                                             
|Investment advisory and administrative fees, distribution and |                       |                         
|servicing fees and other operating expenses(4)(5)             | 1.44%(9)              | 1.44%                   
|Interest and other borrowing costs(4)(6)                      | 0.33%(9)              | 0.27%                   
|Expenses of Wholly Owned Properties(7)                        | 1.21%(9)              | 1.27%                   
|                                                              |                      
|Total expenses                                                | 2.98%(9)              | 2.98%                   
|Net investment income(6)                                      | 2.46%(9)              | 2.93%                   
|                                                             
|Ratios as a percentage of average gross assets(8)             |                       |                         
|                                                             
|Investment advisory and administrative fees, distribution and |                       |                         
|servicing fees and other operating expenses(4)(5)             | 0.89%(9)              | 0.81%                   
|Interest and other borrowing costs(4)(6)                      | 0.20%(9)              | 0.15%                   
|Expenses of Wholly Owned Properties(7)                        | 0.74%(9)              | 0.72%                   
|                                                              |                      
|Total expenses                                                | 1.83%(9)              | 1.68%                   
|Net investment income(6)                                      | 1.51%(9)              | 1.65%                   
|                                                             
|Supplemental Data                                             |                       |                         
|                                                             
|Net assets, end of period (000s omitted)                     | $             662,258 | $               708,015 
|Portfolio turnover of Tax-Managed Growth Portfolio(10)        | 0%(3)(11)             | 2%                      
|                                                             

|(1)  | Calculated using average shares outstanding.                                                                                                                                                                                                                                                                                                                     
|---- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(2)  | Returns are historical and are calculated by determining the percentage change in net asset value with all distributions reinvested (except for Special Distributions).                                                                                                                                                                                          
|(3)  | Not annualized.                                                                                                                                                                                                                                                                                                                                                  
|(4)  | Includes the expenses of Belrose Capital Fund LLC (Belrose Capital) and Belrose Realty Corporation (Belrose Realty). Does not include expenses of Belrose Realty's Wholly Owned Properties (Note 1).                                                                                                                                                             
|(5)  | Includes Belrose Capital's share of Belvedere Capital Fund Company LLC's (Belvedere Company) allocated expenses, including those expenses allocated from Tax-Managed Growth Portfolio (the Portfolio).                                                                                                                                                           
|(6)  | Ratios do not include net interest earned or incurred in connection with interest rate swap agreements. Had such amounts been included, ratios would be lower or higher.                                                                                                                                                                                         
|(7)  | Represents expenses incurred by Belrose Realty's Wholly Owned Properties (Note 1).                                                                                                                                                                                                                                                                               
|(8)  | Average gross assets means the average daily amount of the value of all assets of Belrose Capital (including Belrose Capital's interest in Belvedere Company and Belrose Capital's ratable share of the assets of its direct and indirect subsidiaries, real estate joint ventures and co-owned real property investments), without reduction by any liabilities.
|(9)  | Annualized.                                                                                                                                                                                                                                                                                                                                                      
|(10) | Excludes the value of portfolio securities contributed or distributed as a result of in-kind shareholder transactions. The portfolio turnover rate of the Portfolio including in-kind contributions and distributions was 1% and 3% for the three months ended March 31, 2010 and the year ended December 31, 2009, respectively.                                
|(11) | Amounts to less than 1%.                                                                                                                                                                                                                                                                                                                                         



|See notes to unaudited condensed consolidated financial statements
|------------------------------------------------------------------

9



BELROSE CAPITAL FUND LLCas of March 31, 2010

Notes to Condensed Consolidated Financial Statements (Unaudited)

1 Basis of Presentation

The condensed consolidated interim financial statements of Belrose Capital Fund LLC (Belrose Capital) and its subsidiaries (collectively, the Fund) have been prepared, without audit, in accordance with accounting principles generally accepted in the United States of America (GAAP) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, certain information and footnote disclosures normally included in annual financial statements prepared in accordance with GAAP have been condensed or omitted as permitted by such rules and regulations. All adjustments, consisting of normal recurring adjustments, have been included. Management believes that the disclosures are adequate to present fairly the financial position, results of operations, cash flows and financial highlights as of the dates and for the periods presented. It is suggested that these interim financial statements be read in conjunction with the annual consolidated financial statements and notes for the year ended December 31, 2009 included in the Funds Annual Report on Form 10-K dated March 1, 2010. Results for interim periods are not necessarily indicative of those to be expected for the full fiscal year.

The condensed consolidated statement of assets and liabilities at December 31, 2009 and the condensed consolidated statement of changes in net assets and the financial highlights for the year then ended have been derived from the December 31, 2009 audited financial statements but do not include all of the information and footnotes required by GAAP for complete financial statements as permitted by the instructions to Form 10-Q and Article 10 of Regulation S-X.

2 Recently Issued Accounting Pronouncement

In January 2010, the Financial Accounting Standards Board (FASB) issued authoritative guidance on improving disclosures about fair value measurements that is effective for annual or interim reporting periods beginning after December 15, 2009. Under the new guidance, significant transfers in and/or out of Level 1 and Level 2 of the fair value hierarchy, and the reasons for the transfers should be disclosed. The guidance has an additional requirement that is effective for reporting periods beginning after December 15, 2010. This requirement states that information about certain purchases, sales, issuances, and settlements should be disclosed on a gross basis rather than on a net basis. The adoption of the new guidance will require new disclosure to the Funds financial statements, as applicable, but will not have an impact on the Funds net asset value, financial condition or results of operations.

3 Investment and Other Valuations

The Fund invests in shares of Belvedere Capital Fund Company LLC (Belvedere Company). Belvedere Companys only investment is an interest 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 1940 Act), the value of which is derived from a proportional interest therein. Valuation of the Portfolios securities is discussed in Note 1A of the Portfolios Notes to Financial Statements, which are included in the Funds Annual Report on Form 10-K dated March 1, 2010. The Fund also invests in real estate investments through a controlled subsidiary, Belrose Realty Corporation (Belrose Realty). Such investments include preferred equity interests in real estate operating partnerships (Partnership Preference Units) affiliated with publicly traded real estate investment trusts (REITs), investments in real estate joint ventures (Real Estate Joint Ventures), an investment in wholly owned real property (Wholly Owned Property) and a tenancy-in-common interest in real property (Co-owned Property). The Real Estate Joint Ventures, Wholly Owned Property and Co-owned Property are referred to herein collectively as Subsidiary Real Estate Investments. Belrose Realty sold an investment in Wholly Owned Property held through Bel

10



Larimer, LLC in November 2009. The Fund may also invest cash on a temporary basis in Eaton Vance Cash Reserves Fund, LLC (Cash Reserves Fund). Prior to February 2010, the Fund invested cash in Cash Management Portfolio (Cash Management). Cash Reserves Fund and Cash Management are affiliated investment companies managed by Eaton Vance Management (Eaton Vance) and Boston Management and Research (Boston Management), respectively. Boston Management is a subsidiary of Eaton Vance. Additionally, Belrose Capital has interest rate swap agreements (Note 8). Boston Management makes valuation determinations in accordance with the Funds policies. The valuation policies followed by the Fund are as follows:

Market prices for the Funds investments in Partnership Preference Units and Subsidiary Real Estate Investments are not readily available. Such investments are stated in the Funds condensed consolidated financial statements at fair value which represents the amount at which Boston Management, as manager of Belrose Realty, believes would be received to sell an asset in an orderly transaction (that is, not a forced liquidation or distressed sale) between market participants under current market conditions. In valuing these investments, Boston Management considers relevant factors, data and information.

Valuations of the Funds Partnership Preference Units and Subsidiary Real Estate Investments are inherently uncertain because they involve the use of assumptions and estimates. If the assumptions and estimates used in the valuations were to change, it could materially impact the fair value of the Funds holdings of Partnership Preference Units and Subsidiary Real Estate Investments.

The fair value of property held by the Funds Subsidiary Real Estate Investments is based on appraisals provided by independent, licensed appraisers (Appraisers) and valuations, if applicable, prepared by Boston Management.

The appraisals of properties are conducted by Appraisers on at least an annual basis. Appraisals of properties may be conducted more frequently than once a year if Boston Management determines that significant changes in economic circumstances, that may materially impact fair values, have occurred since the most recent appraisal. Each appraisal is conducted in accordance with the Uniform Standards of Professional Appraisal Practices (as well as other relevant standards). Boston Management reviews the appraisal of each property and generally relies on the assumptions and estimates made by the Appraiser when determining fair value.

In deriving the fair value of a property, an Appraiser considers numerous factors, including the expected future cash flows from the property, recent sale prices for similar properties and, if applicable, the replacement cost of the property, in order to derive an indication of the amount that a prudent, informed purchaser-investor would pay for the property.

For those properties not appraised by Appraisers in a given quarter, Boston Management will review the fair values of such properties and, if Boston Management believes it is warranted based on the appraisals of appraised properties or for other reasons, Boston Management may prepare a valuation of such properties considering results of operations, market conditions, significant changes in economic circumstances, recent independent appraisals of similar properties and/or other relevant facts or circumstances. In determining valuations, Boston Management follows a process consistent with industry practice and the practice of Appraisers, as described above. Valuations may occur more frequently than quarterly if it is determined by Boston Management that the current property valuation has changed materially since the most recent appraisal or valuation.

Boston Management determines the fair value of the Funds equity interest in a Real Estate Joint Venture based on an estimate of the allocation of equity interests between Belrose Realty and the unaffiliated minority investor of the Real Estate Joint Venture (the Operating Partner). This allocation is generally

11



calculated by a third party specialist, using current valuations of the properties owned by the Real Estate Joint Venture. The specialist uses a financial model that considers (i) the terms of the joint venture agreement relating to allocation of distributable cash flow, (ii) the expected duration of the joint venture, and (iii) the projected property values and cash flows from the properties based on estimates used in the property valuations. The estimated allocation of equity interests between Belrose Realty and the Operating Partner of a Real Estate Joint Venture is prepared quarterly and reviewed by Boston Management. Interim allocations of equity interests may be conducted more frequently than quarterly if Boston Management determines that significant changes in economic circumstances that may materially impact the allocation of equity interests have occurred since the most recent allocation.

Boston Management determines the fair value of the Funds interest in Co-owned Property by applying the Funds ownership interest to the fair value of the property, net of associated mortgage debt.

Mortgage notes payable, which are generally without recourse to Belrose Capital and Belrose Realty, are generally stated at the amounts payable. A mortgage note payable may be adjusted to the fair value of the real property securing the mortgage note if the fair value of the real property is less than the outstanding principal balance.

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

Cash Reserves Fund and Cash Management generally value their investment securities utilizing the amortized cost valuation technique permitted by Rule 2a-7 under the 1940 Act, pursuant to which Cash Reserves Fund and Cash Management must comply with certain conditions. This technique involves initially valuing a portfolio security at its cost and thereafter assuming a constant amortization to maturity of any discount or premium. If amortized cost is determined not to approximate fair value, Cash Reserves Fund and Cash Management may value their investment securities based on available market quotations provided by a third party pricing service.

Interest rate swap agreements are normally valued on the basis of valuations furnished daily by a third party pricing service. The valuations are based on the present value of fixed and projected floating rate cash flows over the term of the agreement. Future cash flows are discounted to their present value using swap quotations provided by electronic data services or by broker-dealers.

Changes in the fair value of the Funds investments are recorded as unrealized appreciation (depreciation) in the condensed consolidated statements of operations.

12



4 Fair Value Measurements

GAAP establishes a three-tier hierarchy to prioritize the assumptions, referred to as inputs, used in valuation techniques to measure fair value. The three levels of the fair value hierarchy are described below.

- Level 1  Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities;
- Level 2  Quoted prices in markets that are not considered to be active or financial instruments for which all significant inputs are observable, either directly or indirectly;
- Level 3  Prices or valuations that require inputs that are both significant to the fair value measurement and unobservable.

In determining the fair value of its investments, the Fund uses appropriate valuation techniques based on available inputs. The Fund maximizes its use of observable inputs and minimizes the use of unobservable inputs when measuring fair value. Accordingly, when available, the Fund measures fair value using Level 1 inputs because they generally provide the most reliable evidence of fair value. If market data is not readily available, fair value is based upon other significant unobservable inputs such as inputs that reflect the Funds own assumptions about the inputs market participants would use in valuing the investment. Investments valued using unobservable inputs are classified to the lowest level of any input that is most significant to the valuation. Thus, a valuation may be classified as Level 3 even though the valuation may include significant inputs that are readily observable.  The Funds assets classified as Level 3 as of March 31, 2010 and December 31, 2009 represent 20.0% and 19.3%, respectively, of the Funds total assets.

The following tables present for each of the hierarchy levels, the Fund's assets and liabilities that are measured at fair value as of March 31, 2010 and December 31, 2009.

|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |                                           |                           |                        |                      
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ----------------------------------------- | ------------------------- | ---------------------- | ---------------------
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            | Fair Value Measurements at March 31, 2010
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |                                          
|Description                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 | Total                                     | Level 1                   | Level 2                | Level 3              
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           
|Assets                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      |                                           |                           |                        |                      
|Investment in Belvedere Company(1)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          | $      737,983,996                        | $                      -  | $          737,983,996 | $                   -
|Partnership Preference Units                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                | 83,398,894                                | -                         | -                      | 83,398,894           
|Real Estate Joint Ventures                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  | 29,750,420                                | -                         | -                      | 29,750,420           
|Wholly Owned and Co-owned Properties                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        | 73,636,064                                | -                         | -                      | 73,636,064           
|Affiliated Investment                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       | 2,259,556                                 | -                         | 2,259,556              | -                    
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |                                          
|Total                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       | $     927,028,930                         | $                       - | $        740,243,552   | $ 186,785,378        
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |                                          
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           
|Liabilities                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 |                                           |                           |                        |                      
|Interest Rate Swap Agreements                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               | $         3,808,530                       | $                       - | $         3,808,530    | $                   -
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |                                          
|(1) Belvedere Companys only investment is an interest in the Portfolio, a management investment company registered under the 1940 Act. The Portfolio invests primarily in a diversified portfolio of equity securities and any direct investments in the Portfolio are classified as Level 1. However, because the Fund invests in the Portfolio through Belvedere Company, which is not registered under the 1940 Act, the Funds investment in Belvedere Company is classified as Level 2. Investments in Belvedere Company are redeemable on a daily basis at its net asset value. The fair value of the Funds investment in Belvedere Company is the Funds pro rata share of the net asset value of Belvedere Company. The transfer of the Funds investment in Belvedere Company from Level 1 to Level 2 for the period ended March 31, 2010 takes into consideration these items along with accounting guidance regarding fair value measurements.

13



|                                     |                                             |                           |                         |                      
|------------------------------------ | ------------------------------------------- | ------------------------- | ----------------------- | ---------------------
|                                     | Fair Value Measurements at December 31,2009
|                                     |                                            
|Description                          | Total                                       | Level 1                   | Level 2                 | Level 3              
|                                    
|Assets                               |                                             |                           |                         |                      
|Investment in Belvedere Company      | $       790,300,146                         | $    790,300,146          | $                     - | $                   -
|Partnership Preference Units         | 82,033,291                                  | -                         | -                       | 82,033,291           
|Real Estate Joint Ventures           | 31,530,169                                  | -                         | -                       | 31,530,169           
|Wholly Owned and Co-owned Properties | 77,519,828                                  | -                         | -                       | 77,519,828           
|Affiliated Investment                | 1,712,911                                   | 1,712,911                 | -                       | -                    
|                                     |                                            
|Total                                | $       983,096,345                         | $     792,013,057         | $                     - | $ 191,083,288        
|                                     |                                            
|                                    
|Liabilities                          |                                             |                           |                         |                      
|Interest Rate Swap Agreements        | $           4,433,777                       | $                       - | $       4,433,777       | $                   -
|                                     |                                            

The following tables present the changes in the Level 3 fair value category for the three months ended March 31, 2010 and 2009.

|                                       |                                         |                      |                      |                    
|-------------------------------------- | --------------------------------------- | -------------------- | -------------------- | -------------------
|                                       | Level 3 Fair Value Measurements for the |                     
|                                       | Three Months Ended March 31, 2010       |                     
|                                       |                                         |                     
|                                       | Partnership                             |                      | Wholly Owned         |                    
|                                       | Preference                              | Real Estate          | and Co-owned         |                    
|                                       | Units                                   | Joint Ventures       | Properties           | Total              
|                                      
|Beginning balance as of                |                                         |                      |                      |                    
|December 31, 2009                      | $           82,033,291                  | $         31,530,169 | $       77,519,828   | $     191,083,288  
|Net realized gain                      | 10,235                                  | -                    | -                    | 10,235             
|Net change in unrealized appreciation  |                                         |                      |                      |                    
|(depreciation)                         | 1,522,784                               | (1,685,312)          | (4,068,750)          | (4,231,278)        
|Net sales                              | (167,416)                               | -                    | -                    | (167,416)          
|Net investment income(1)               | -                                       | 547,763              | 184,986              | 732,749            
|Other(2)                               | -                                       | (642,200)            | -                    | (642,200)          
|Net transfers in and/or out of Level 3 | -                                       | -                    | -                    | -                  
|                                       |                                        
|Ending balance as of March 31, 2010    | $            83,398,894                 | $        29,750,420  | $       73,636,064   | $      186,785,378 
|                                       |                                        
|                                      
|Net change in unrealized appreciation  |                                         |                      |                      |                    
|(depreciation) from investments still  |                                         |                      |                      |                    
|held at March 31, 2010                 | $              1,532,854                | $        (1,685,312) | $        (4,068,750) | $       (4,221,208)
|                                       |                                        

14



|                                       |                                         |                       |                       |                      
|-------------------------------------- | --------------------------------------- | --------------------- | --------------------- | ---------------------
|                                       | Level 3 Fair Value Measurements for the |                      
|                                       | Three Months Ended March 31, 2009       |                      
|                                       |                                         |                      
|                                       | Partnership                             |                       | Wholly Owned          |                      
|                                       | Preference                              | Real Estate           | and Co-owned          |                      
|                                       | Units                                   | Joint Ventures        | Properties            | Total                
|                                      
|Beginning balance as of                |                                         |                       |                       |                      
|December 31, 2008                      | $          66,170,613                   | $       105,073,300   | $       153,368,906   | $      324,612,819   
|Net realized loss                      | (2,371,086)                             | -                     | -                     | (2,371,086)          
|Net change in unrealized appreciation  |                                         |                       |                       |                      
|(depreciation)                         | (1,778,177)                             | (27,076,372)          | (6,632,176)           | (35,486,725)         
|Net purchases (sales)                  | (5,051,001)                             | -                     | 127,687               | (4,923,314)          
|Net investment income(1)               | -                                       | 1,415,702             | 173,410               | 1,589,112            
|Other(2)                               | -                                       | (1,465,684)           | -                     | (1,465,684)          
|Net transfers in and/or out of Level 3 | -                                       | -                     | -                     | -                    
|                                       |                                        
|Ending balance as of March 31, 2009    | $          56,970,349                   | $         77,946,946  | $       147,037,827   | $        281,955,122 
|                                       |                                        
|                                      
|Net change in unrealized appreciation  |                                         |                       |                       |                      
|(depreciation) from investments still  |                                         |                       |                       |                      
|held at March 31, 2009                 | $          (4,349,270)                  | $        (27,076,372) | $         (6,632,176) | $        (38,057,818)
|                                       |                                        

|(1) | Represents net investment income recorded using the equity method of accounting.    
|--- | ------------------------------------------------------------------------------------
|(2) | Represents net capital distributions recorded using the equity method of accounting.

5 Investment Transactions

The following table summarizes the Funds investment transactions, other than short-term investments, for the three months ended March 31, 2010 and 2009.

|                                                      |                                    |                               
|----------------------------------------------------- | ---------------------------------- | ------------------------------
|                                                      | Three Months Ended                
|                                                      |                                   
|Investment Transactions                               | March 31, 2010                     | March 31, 2009                
|                                                     
|Decreases in investment in Belvedere Company          | $                   93,382,412     | $         137,743,217         
|Increases in Partnership Preference Units             | $                            1,215 | $                            -
|Decreases in Partnership Preference Units             | $                        168,631   | $             5,051,001       
|Decreases in investment in Real Estate Joint Ventures | $                        642,200   | $              1,465,684      
|                                                     

15



6 Indirect Investment in the Portfolio

The following table summarizes the Funds investment in the Portfolio through Belvedere Company for the three months ended March 31, 2010 and 2009, including allocations of income, expenses and net realized and unrealized gains (losses).

|                                                           |                                  |                             
|---------------------------------------------------------- | -------------------------------- | ----------------------------
|                                                           | Three Months Ended              
|                                                           |                                 
|                                                           | March 31, 2010                   | March 31, 2009              
|                                                          
|Belvedere Companys interest in the Portfolio(1)           | $               6,748,292,737    | $           5,834,806,929   
|The Funds investment in Belvedere Company(2)              | $                  737,983,996   | $              784,924,618  
|Income allocated to Belvedere Company from the Portfolio   | $                    30,173,421  | $                45,190,187 
|Income allocated to the Fund from Belvedere Company        | $                      3,428,586 | $                  6,200,706
|Expenses allocated to Belvedere Company from the Portfolio | $                      7,850,059 | $                  7,918,700
|Expenses allocated to the Fund from Belvedere Company(3)   | $                      1,178,763 | $                  1,427,552
|Net realized gain (loss) from investment transactions and  |                                  |                             
|foreign currency transactions allocated to Belvedere       |                                  |                             
|Company from the Portfolio                                 | $                    13,985,177  | $           (447,147,413)   
|Net realized gain (loss) from investment transactions and  |                                  |                             
|foreign currency transactions allocated to the Fund from   |                                  |                             
|Belvedere Company                                          | $                      1,682,267 | $             (61,577,106)  
|Net change in unrealized appreciation (depreciation) of    |                                  |                             
|investments and foreign currency allocated to Belvedere    |                                  |                             
|Company from the Portfolio                                 | $                  340,766,777   | $            (517,095,690)  
|Net change in unrealized appreciation (depreciation) of    |                                  |                             
|investments and foreign currency allocated to the Fund     |                                  |                             
|from Belvedere Company                                     | $                    37,134,172  | $              (72,695,917) 
|                                                          

|(1) | As of March 31, 2010 and 2009, the value of Belvedere Companys interest in the Portfolio represents 70.6% and 71.9% of the Portfolios net assets, respectively.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------
|(2) | As of March 31, 2010 and 2009, the Funds investment in Belvedere Company represents 10.9% and 13.5% of Belvedere Companys net assets, respectively.            
|(3) | Expenses allocated to the Fund from Belvedere Company represent:                                                                                                 

|                                      |                            |                      
|------------------------------------- | -------------------------- | ---------------------
|                                      | Three Months Ended        
|                                      |                           
|                                      | March 31, 2010             | March 31, 2009       
|                                     
|Expenses allocated from the Portfolio | $                893,425   | $         1,080,658  
|Servicing fee                         | $                279,629   | $            331,938 
|Operating expenses                    | $                    5,709 | $              14,956
|                                     

A summary of the Portfolios Statement of Assets and Liabilities at March 31, 2010, December 31, 2009 and March 31, 2009 and its operations for the three months ended March 31, 2010, for the year ended December 31, 2009 and for the three months ended March 31, 2009 follows:

|                               |                                 |                           |                        
|------------------------------ | ------------------------------- | ------------------------- | -----------------------
|                               | March 31, 2010                  | December 31, 2009         | March 31, 2009         
|                               |                                
|Investments, at value          | $            9,528,186,606      | $        9,444,013,841    | $     8,087,018,437    
|Other assets                   | 30,026,377                      | 39,398,248                | 36,761,571             
|                              
|Total assets                   | $             9,558,212,983     | $        9,483,412,089    | $      8,123,780,008   
|                              
|Investment adviser fee payable | $                    3,589,785  | $               3,590,334 | $             2,936,797
|Other liabilities              | 471,572                         | 342,491                   | 570,111                
|                              
|Total liabilities              | $                     4,061,357 | $               3,932,825 | $            3,506,908 
|                              
|Net assets                     | $              9,554,151,626    | $        9,479,479,264    | $     8,120,273,100    
|                              

16



|                                      |                            |                              |                           
|------------------------------------- | -------------------------- | ---------------------------- | --------------------------
|                                      | March 31, 2010             | December 31, 2009            | March 31, 2009            
|                                      |                           
|Total investment income               | $               42,591,849 | $               214,172,161  | $               61,684,397
|                                     
|Investment adviser fee                | $              10,647,553  | $                 41,375,335 | $               10,070,295
|Other expenses                        | 429,573                    | 1,745,255                    | 578,790                   
|                                     
|Total expenses                        | $             11,077,126   | $                 43,120,590 | $               10,649,085
|                                     
|Net investment income                 | $            31,514,723    | $               171,051,571  | $               51,035,312
|Net realized gain (loss) from         |                            |                              |                           
|investment transactions and foreign   |                            |                              |                           
|currency transactions(1)              | 70,024,462                 | (446,364,875)                | (540,653,803)             
|Net change in unrealized              |                            |                              |                           
|appreciation (depreciation) of        |                            |                              |                           
|investments and foreign currency      | 431,676,392                | 2,039,540,383                | (754,614,516)             
|                                     
|Net increase (decrease) in net assets |                            |                              |                           
|from operations                       | $           533,215,577    | $            1,764,227,079   | $        (1,244,233,007)  
|                                     

|(1) | Amounts include net realized gain (loss) from redemptions in-kind of $65,132,639, $(67,236,452) and $(63,721,950), respectively.
|--- | --------------------------------------------------------------------------------------------------------------------------------

7 Investment in Real Estate Joint Ventures

At March 31, 2010 and December 31, 2009, Belrose Realty held investments in two Real Estate Joint Ventures, Deerfield Property Trust (Deerfield) and Katahdin Property Trust, LLC (Katahdin). Belrose Realty held a majority economic interest of 80.0% and 80.0% in Deerfield and 77.4% and 78.2% in Katahdin as of March 31, 2010 and December 31, 2009, respectively. Deerfield owns industrial distribution properties and Katahdin owns multifamily properties.

The Funds equity investment in Deerfield was reduced to zero during the second quarter of 2009 as a result of the non-recourse mortgage note payable exceeding the fair value of the properties securing such debt. Subsequently in March 2010, Deerfield defaulted on its mortgage note by failing to make the required debt service payments. Deerfield is in discussions with the lender regarding a cooperative resolution through a deed-in-lieu of foreclosure, in which Deerfield would convey its interest in the properties to the lender. There can be no assurance, however, that Deerfield will be able to resolve this matter in a timely manner.

Condensed financial data of Katahdin is presented below.

|                                           |                         |                           
|------------------------------------------ | ----------------------- | --------------------------
|                                           | March 31, 2010          | December 31, 2009         
|                                          
|Investment in real estate                  | $         99,931,242    | $             101,802,183 
|Other assets                               | 4,167,036               | 4,006,542                 
|Total assets                               | $         104,098,278   | $105,808,725              
|                                          
|Mortgage notes payable, at face(1)         | $          63,020,563   | $               63,020,563
|Other liabilities                          | 2,424,480               | 2,252,253                 
|Total liabilities                          | $            65,445,043 | $65,272,816               
|Shareholders equity                       | $            38,653,235 | $40,535,909               
|Total liabilities and shareholders equity | $        104,098,278    | $            105,808,725  

|(1) | The mortgage notes payable generally cannot be prepaid or otherwise disposed of without incurring a substantial prepayment penalty. Management generally has no current plans to prepay or otherwise dispose of the mortgage notes payable without the sale of the related real property.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

17



|                                                     |                                      |                      
|---------------------------------------------------- | ------------------------------------ | ---------------------
|                                                     | Three Months Ended                  
|                                                     |                                     
|                                                     | March 31, 2010                       | March 31, 2009       
|                                                    
|Revenues                                             | $                          3,048,408 | $           6,972,708
|Expenses                                             | 2,340,704                            | 5,343,570            
|Net investment income before unrealized              |                                      |                      
|appreciation (depreciation)                          | $                           707,704  | $          1,629,138 
|Change in net unrealized appreciation (depreciation) | (1,948,178)                          | (34,348,533)         
|Net decrease in net assets resulting from operations | $                      (1,240,474)   | $(32,719,395)        
|                                                    

8 Interest Rate Swap Agreements

Belrose Capital has entered into interest rate swap agreements with Merrill Lynch Capital Services, Inc. to fix the cost of a portion of its borrowings under the Credit Facility (Note 9). Pursuant to the agreements, Belrose Capital makes periodic payments to the counterparty at predetermined fixed rates in exchange for floating rate payments that fluctuate with the one-month or three-month London Interbank Offered Rate (LIBOR). See Note 3 for additional information.  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 risks of interest rate swap agreements include changes in market conditions that will affect the value of the agreement or the cash flows and the possible inability of the counterparty to fulfill its obligations under the agreement. Belrose Capitals maximum risk of loss from counterparty credit risk is the discounted net value of the cash flows to be received from/paid to the counterparty over the agreements remaining life, to the extent that the amount is positive. The following table summarizes Belrose Capitals interest rate swap agreements.

|                                                     |                                      |                                  
|---------------------------------------------------- | ------------------------------------ | ---------------------------------
|                                                     | Liability Derivatives at            
|                                                     |                                     
|Derivatives Not Designated as Hedging Instruments    | March 31, 2010                       | December 31, 2009                
|                                                    
|Notional amount                                      | $                      123,306,500   | $                    123,306,500 
|Average notional amount during the respective period | $                      123,306,500   | $                    172,421,000 
|Weighted average fixed interest rate                 | 4.31%                                | 4.31%                            
|Floating rates                                       | 1 month LIBOR + 0.30%                | 1 month LIBOR + 0.30%            
|                                                     | 3 month LIBOR                        | 3 month LIBOR                    
|Final termination dates                              | 6/2010  6/2012                      | 6/2010  6/2012                  
|Fair value                                           | $                        (3,808,530) | $                     (4,433,777)
|                                                    

18



9 Debt

Mortgage Note  Bel Marlborough Campus LLC is financed through a mortgage note secured by its real property. The mortgage note is generally without recourse to Belrose Capital and Belrose Realty, except that there may be recourse for certain liabilities arising from actions such as fraud, misrepresentation, misappropriation of funds or breach of material covenants and liabilities arising from environmental conditions.

The fair value of the real property securing the mortgage note is approximately $71,000,000 and $74,600,000 at March 31, 2010 and December 31, 2009, respectively. Terms of the mortgage note payable and amounts outstanding are as follows:

|                 |                    |                                     |                                  |            
|---------------- | ------------------ | ----------------------------------- | -------------------------------- | -----------
|                 |                    | MonthlyPrincipaland InterestPayment |                                  |            
|                 | AnnualInterestRate | Outstanding at                     
|MaturityDate     |                   
|March 31, 2010   | December 31, 2009 
|                
|December 1, 2014 | 5.2075%            | $                   351,728         | $                     59,123,270 | $59,406,285
|                

Scheduled principal payments of the mortgage note for the periods subsequent to March 31, 2010 are as follows:

|     |                                |                       
|---- | ------------------------------ | ----------------------
|     | Twelve Months Ending March 31, | Amount                
|    
|2011 |                                | $            1,125,838
|2012 |                                | 1,178,454             
|2013 |                                | 1,250,489             
|2014 |                                | 1,318,133             
|2015 |                                | 54,250,356            
|    
|     |                                | $           59,123,270
|    

The fair value of the mortgage note payable is approximately $53,600,000 and $53,400,000 at March 31, 2010 and December 31, 2009, respectively. The fair value was determined by management by discounting the future cash flows using current prevailing interest rates for the mortgage note payable with similar terms and maturity. The use of different assumptions or estimation methodologies may have a material effect on the fair value amounts. These fair value estimates may not be indicative of the amounts realizable in a current settlement of the mortgage note payable or upon disposition of the real property securing the mortgage note payable. The mortgage note payable generally cannot be prepaid or otherwise disposed of without incurring a substantial prepayment penalty. Management generally has no current plans to prepay or otherwise dispose of the mortgage note payable without the sale of the related real property.

Credit Facility  On March 24, 2010, Belrose Capital terminated and repaid its credit arrangements with Dresdner Kleinwort Holdings I, Inc. and Merrill Lynch Mortgage Capital, Inc. using proceeds from its credit arrangement with Bank of America (the Credit Facility). The Credit Facility has a minimum initial term of 540 days but may be terminated by the lender any time thereafter upon 180 days notice. Belrose Capital may terminate the Credit Facility upon 30 days notice subject to an early termination fee.

The aggregate amount available for borrowing under the Credit Facility is $235,000,000.

Belrose Capital pays a rate of interest equal to three-month LIBOR plus 1.75% per annum on outstanding borrowings under the Credit Facility. A loan structure fee equal to 0.25% of the total amount available under the Credit Facility was paid at closing and is amortized over the term of the Credit Facility.  A commitment fee is paid on the unused commitment amount, if any, equal to 0.25% per annum from January 1, 2010 through March 24, 2010 and 0.40% per annum thereafter. Belrose Capital will incur an additional fee if outstanding borrowings fall below certain levels.

19



Obligations under the Credit Facility are without recourse to shareholders. Belrose Capital is required under the Credit Facility to maintain at all times a specified asset coverage ratio. The rights of the lender to receive payments of interest on and repayments of principal of borrowings are senior to the rights of shareholders. Under the terms of the Credit Facility, Belrose Capital is not permitted to make distributions of cash or securities while there is outstanding any event of default under the Credit Facility. During such periods, Belrose Capital would not be able to honor redemption requests or make cash distributions. The Credit Facility is secured by a pledge of Belrose Capitals assets, excluding the Funds real estate investments.

The following table summarizes Belrose Capitals Credit Facility. The fair value of the Credit Facility approximates its carrying value.

|                                                 |                               |                                
|------------------------------------------------ | ----------------------------- | -------------------------------
|                                                 | At March 31, 2010             | At December 31, 2009           
|                                                
|Total amount available under the Credit Facility | $               235,000,000   | $                   230,000,000
|Credit Facility borrowings outstanding           | $                 200,000,000 | $                   200,000,000
|                                                

Borrowings under the Credit Facility have been used to purchase the Funds interests in real estate investments, to pay selling commissions and organizational expenses and to provide for the liquidity needs of the Fund. Additional borrowings under the Credit Facility may be made in the future for these purposes.

Average Borrowings and Average Interest Rate  During the three months ended March 31, 2010, the average balance of borrowings under the Credit Facility was approximately $200,000,000 with a weighted average interest rate of 1.11%. The weighted average interest rate for the Credit Facility includes all costs of borrowings under the Credit Facility. During the three months ended March 31, 2010, the average balance of borrowings under the mortgage note was approximately $59,200,000 with a weighted average interest rate of 5.21%.

10 Segment Information

Belrose Capital pursues its investment objective primarily by investing indirectly in the Portfolio through Belvedere Company. The Portfolio is a diversified investment company that emphasizes investments in common stocks of domestic and foreign growth companies that are considered by its investment adviser to be high in quality and attractive in their long-term investment prospects. The Funds investment income includes the Funds pro rata share of Belvedere Companys net investment income. Separate from its investment in Belvedere Company, Belrose Capital invests in real estate investments through Belrose Realty. The Funds investment income from real estate investments primarily consists of distribution income from Partnership Preference Units, net investment income from Real Estate Joint Ventures and Co-owned Property, and rental income from Wholly Owned Properties.

Belrose Capital evaluates performance of the reportable segments based on the net increase (decrease) in net assets from operations of the respective segment, which includes net investment income (loss), net realized gain (loss) and the net change in unrealized appreciation (depreciation).

The Funds Credit Facility borrowings and related interest expense are centrally managed by the Fund. A portion of the Credit Facility borrowings and related interest expense have been approximated and allocated to the real estate segment for presentation purposes herein. Credit Facility borrowings allocated to the real estate segment primarily represent estimated net amounts borrowed to purchase the Funds

20



interest in real estate investments. The Funds interest rate swap agreement balances are presented as part of the real estate segment for presentation purposes herein. The accounting policies of the reportable segments are the same as those for Belrose Capital on a consolidated basis. No reportable segments have been aggregated. Reportable information by segment is as follows:

|                               |                                      |                                
|------------------------------ | ------------------------------------ | -------------------------------
|                               | Three Months Ended                  
|                               |                                     
|                               | March 31, 2010                       | March 31, 2009                 
|Investment income              |                                      |                                
|The Portfolio*                 | $                          2,249,823 | $                     4,773,154
|Real Estate                    | 5,743,492                            | 7,504,843                      
|Unallocated                    | 657                                  | 1,312                          
|Total investment income        | $                          7,993,972 | $                  12,279,309  
|                              
|Net increase (decrease) in net |                                      |                                
|assets from operations         |                                      |                                
|The Portfolio*                 | $                        40,956,596  | $              (129,629,715)   
|Real Estate                    | (2,366,871)                          | (35,801,746)                   
|Unallocated(1)                 | (411,883)                            | (441,558)                      
|Net increase (decrease) in net |                                      |                                
|assets from operations         | $                        38,177,842  | $               (165,873,019)  
|                              
|                               | At March 31, 2010                    | At December 31, 2009           
|                               |                                     
|Net assets                     |                                      |                                
|The Portfolio*                 | $                    734,747,404     | $                  776,598,977 
|Real Estate                    | (67,637,793)                         | (64,226,479)                   
|Unallocated(2)                 | (4,851,678)                          | (4,357,872)                    
|                               |                                     
|Net assets                     | $                    662,257,933     | $                  708,014,626 
|                               |                                     

|*   | Belrose Capital invests indirectly in the Portfolio through Belvedere Company.                                                                                                                   
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(1) | Unallocated amounts pertain to the overall operation of Belrose Capital and do not pertain to either segment. Included in these amounts are primarily distribution and servicing fees as follows:

|                                |                          |                     
|------------------------------- | ------------------------ | --------------------
|                                | Three Months Ended      
|                                |                         
|                                | March 31, 2010           | March 31, 2009      
|                               
|Distribution and servicing fees | $                312,941 | $            343,550
|                               

|(2) | Amounts include unallocated liabilities, net of unallocated assets. Unallocated liabilities primarily consist of outstanding unallocated Credit Facility borrowings. Such borrowings are used to finance ongoing operations of the Fund and are not allocable to reportable segments. As of March 31, 2010 and December 31, 2009, such borrowings totaled approximately $7,396,000. Unallocated assets primarily consist of direct cash held by the Fund and the Funds investment in Cash Reserves Fund and Cash Management. As of March 31, 2010 and December 31, 2009, such amounts totaled approximately $2,924,000 and $3,500,000, respectively.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

21



Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations (MD&A).

The information in this report contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended (the Act). Forward-looking statements typically are identified by use of terms such as may, will, should, might, expect, anticipate, estimate, and similar words, although some forward-looking statements are expressed differently. The actual results of Belrose Capital Fund LLC (the Fund) could differ materially from those contained in the forward-looking statements due to a number of factors. The Fund undertakes no obligation to update publicly any forward-looking statements, whether as a result of new information, future events, or otherwise, except as required by applicable law. Factors that could affect the Funds performance include a decline in the U.S. stock markets or in general economic conditions, adverse developments affecting the real estate industry, or fluctuations in interest rates.

The following discussion should be read in conjunction with the Funds unaudited condensed consolidated financial statements and related notes in Item 1.

MD&A for the Quarter Ended March 31, 2010 Compared to the Quarter Ended March 31, 2009.(1)

Performance of the Fund.The Funds investment objective is to achieve long-term, after-tax returns for shareholders. Eaton Vance Management (Eaton Vance), as the Funds manager, measures the Funds success in achieving its objective based on the investment returns of the Fund, using the S&P 500 Index (the Index) as the Funds primary performance benchmark. The Index is a broad-based, unmanaged index of common stocks commonly used as a measure of U.S. stock market performance. Eaton Vances primary focus in pursuing total return is on the Funds common stock portfolio, which consists of its indirect interest in Tax-Managed Growth Portfolio (the Portfolio). The Fund invests in the Portfolio through its interest in Belvedere Capital Fund Company LLC (Belvedere Company). The Funds performance will differ from that of the Portfolio primarily due to its investments outside the Portfolio. In measuring the performance of the Funds real estate investments, Eaton Vance considers whether, through current returns and changes in valuation, the real estate investments achieve returns that over the long-term exceed the cost of the borrowings incurred to acquire such investments and thereby add to Fund returns. The Fund has entered into interest rate swap agreements to fix the cost of a portion of its borrowings under the Credit Facility (described under "Liquidity and Capital Resources" below).

The Funds total return was 6.01% for the quarter ending March 31, 2010. This return reflects an increase in the Funds net asset value per share from $77.88 to $82.35 and a distribution of $0.23 per share during the period. The total return of the Index was 5.39% over the same period. Last year, the Fund had a total return of -18.24% for the quarter ending March 31, 2009. This return reflected a decrease in the Funds net asset value per share from $71.16 to $56.90 and a distribution of $1.45 per share during the period. The Index had a total return of -10.98% over the same period.

Performance of the Portfolio.In the first quarter of 2010 the stock market extended the rally that began in early March 2009, despite a pronounced February sell-off and lingering uncertainty and skepticism. The equity markets have now recorded gains in four consecutive quarters. The trends that helped the equity markets stage a recovery last year continued to provide a favorable backdrop. The battered U.S. economy showed signs of recovery from recession, and corporate earnings were strong, with expectations of acceleration. However, the gains came with volatility, as governments and central banks worked through the aftermath of the financial and banking crisis. Markets were rattled over debt fears in Greece, Chinas tightening of bank lending standards and an unsettled political environment at home, including massive health-care reform and proposed bank regulation. Value stocks outperformed growth stocks across all market capitalizations during the first quarter, and small-cap stocks outperformed the large- and mid-cap segments of the market, though all three segments had strong positive returns.

The Portfolio invests on a long-term basis in a broadly diversified portfolio consisting primarily of common stocks of established growth companies. For the quarter ending March 31, 2010, the Portfolio had a total return of 5.86% compared to the Index, its benchmark, which had a total return of 5.39%. For comparison, the total return of the Portfolio in the first quarter of 2009 was -11.38% compared to the -10.98% return of the Index during the period.

Within the Index, eight of the ten economic sectors generated positive returns. Cyclical groups exhibited leadership while defensive areas lagged. The industrials, consumer discretionary and financials sectors posted the highest performance, while

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

22



utilities and telecommunication services were the only sectors to exhibit negative returns. The Portfolio also experienced positive results in eight of the ten sectors in which it was invested during the quarter. Relative strength was driven by stock selection in the energy sector and allocation in the utilities, telecommunication services and industrials sectors. Positioning within the financials and health care sectors created a drag on return comparisons.

Stock selection in the energy and industrials sectors lifted the Portfolios relative returns. The Portfolios energy holdings outpaced those in the Index, a reflection of its positioning in discovery companies and particularly an investment in a specialty exploration and production firm that had a double-digit return during the quarter. Leaning away from some of the underperforming large oil conglomerates also proved beneficial during the quarter. In the industrials sector, investments in two aerospace and defense companies aided results. Additionally, positions in two of the worlds leading shipping companies added value as investors gravitated toward stocks levered to global economic improvement. Choosing to underweight the defensive-oriented utilities and telecommunication sectors also buoyed returns during the cyclical-led rally.

Despite solid double-digit gains in the financials sector, an underweight combined with some company-specific decisions detracted from performance. In particular, underweighting some of the strong-performing regional and money center banks dampened results. In the health care sector, positions in a few of the large and mega-cap pharmaceutical companies detracted from comparative performance, as some company-specific issues and controversy related to health care reform pressured these investments.

Performance of Real Estate Investments.The Funds real estate investments are held through Belrose Realty Corporation (Belrose Realty). As of March 31, 2010, real estate investments included: two real estate joint ventures (Real Estate Joint Ventures), Deerfield Property Trust (Deerfield) and Katahdin Property Trust, LLC (Katahdin); a wholly owned real property (Wholly Owned Property), Bel Marlborough Campus, LLC (Bel Marlborough); a tenancy-in-common interest in real property (Co-owned Property), Bel Stamford IV LLC (Bel Stamford IV); and a portfolio of preferred equity interests in real estate operating partnerships (Partnership Preference Units) affiliated with publicly traded real estate investment trusts. Deerfield owns industrial distribution properties, Katahdin owns multifamily properties, Bel Marlborough owns an office property and Bel Stamford IV owns an interest in an office property leased to a single tenant.

During the quarter ending March 31, 2010, Belrose Realty did not acquire or dispose of any real estate investments. During the quarter ending March 31, 2009, Belrose Realty sold certain of its Partnership Preference Units for approximately $5.1 million (representing sales to the respective issuers of such Partnership Preference Units), recognizing a loss of approximately $2.4 million on the sale transaction.

The Funds real estate investments returns produced negative returns for the quarter ending March 31, 2010, with decreases in the fair value of real property investments and other factors offsetting the net investment income generated during the period and increases in Partnership Preference Unit values. Valuations of the real property investments decreased during the period, albeit at a more modest pace than seen in recent periods. The decline was due both to widening of capitalization rates and weakening in other market metrics. Despite signs of a recovery in the economy, most commercial real estate assets continue to face challenges from declining rental rates and a struggle to maintain occupancy. Valuations also reflect historically low levels of transactional activity and the limited availability of debt financing. The fair value of Partnership Preference Units increased from December 31, 2009 as credit spreads in general continued to narrow for preferreds and other fixed income securities during the quarter.

During the quarter ending March 31, 2010, the Funds net investment income from real estate investments was approximately $3.7 million compared to approximately $4.9 million for the quarter ending March 31, 2009, a decrease of $1.2 million or 24%. The decrease was due principally to decreases in the net investment income from Katahdin due to the sale of three properties during 2009, a decrease in the net investment income from Wholly Owned Property due to the sale of Bel Larimer LLC in November 2009, as well as a decrease in the net investment income from Bel Marlborough. During the quarter ending March 31, 2009, the Funds net investment income from real estate investments increased due to increases in the net investment income of the Real Estate Joint Ventures and the acquisition of Bel Stamford IV in June 2008, partially offset by lower distributions from investments in Partnership Preference Units due principally to fewer average holdings of Partnership Preference Units during the quarter.

The fair value of the Funds real estate investments was approximately $186.8 million at March 31, 2010 compared to

23



approximately $191.1 million at December 31, 2009, a net decrease of $4.3 million or 2%. This net decrease was due to decreases in the fair value of Belrose Realtys continuing investments in real property, partially offset by a net increase in the fair value of investments in Partnership Preference Units.

The Funds equity investment in Deerfield was reduced to zero during the second quarter of 2009 as a result of the non-recourse mortgage note payable exceeding the fair value of the properties securing such debt. Subsequently in March 2010, Deerfield defaulted on its mortgage note by failing to make the required debt service payments. Deerfield is in discussions with the lender regarding a cooperative resolution through a deed-in-lieu of foreclosure, in which Deerfield would convey its interest in the properties to the lender. There can be no assurance, however, that Deerfield will be able to resolve this matter in a timely manner.

Performance of Interest Rate Swap Agreements.For the quarter ending March 31, 2010, net realized and unrealized losses on the Funds interest rate swap agreements totaled approximately $0.6 million, compared to approximately $1.2 million of net realized and unrealized losses for the quarter ending March 31, 2009. Net realized and unrealized losses on swap agreements for the quarter ending March 31, 2010 consisted of $1.2 million of periodic net payments made pursuant to outstanding swap agreements (and classified as net realized losses on interest rate swap agreements in the Funds unaudited condensed consolidated financial statements), partially offset by $0.6 million of net unrealized gains due to changes in swap agreement valuations. For the quarter ending March 31, 2009, net realized and unrealized losses on the Funds interest rate swap agreements consisted of $1.6 million of periodic net payments made pursuant to outstanding swap agreements, partially offset by $0.4 million of net unrealized gains due to changes in swap agreement valuations. The positive contribution to Fund performance from changes in swap agreement valuations for the quarters ending March 31, 2010 and 2009 primarily was attributable to a decrease in the remaining term of the agreements.

Liquidity and Capital Resources.

Outstanding Borrowings.On March 24, 2010 (the Refinancing Date), the Fund terminated and repaid its credit arrangements with Dresdner Kleinwort Holdings I, Inc. and Merrill Lynch Mortgage Capital, Inc. using the proceeds from its credit arrangement with Bank of America (the Credit Facility). The Credit Facility has a minimum initial term of 540 days but may be terminated by the lender any time thereafter upon 180 days notice. The Fund may terminate the Credit Facility upon 30 days notice subject to an early termination fee.

The Fund may borrow up to $235.0 million under the Credit Facility (the Facility Limit) to finance its real estate investments, pay ordinary course Fund expenses and provide for ongoing liquidity needs of the Fund. Any increase in the Facility Limit will be subject to lender consent and may result in a change to the terms of the Credit Facility including to the interest rates and fees paid thereunder.

As of March 31, 2010, the Fund had outstanding borrowings under the Credit Facility of $200.0 million and the unused portion of the Facility Limit equaled $35.0 million.

The Fund pays a rate of interest equal to the three-month London Interbank Offered Rate (LIBOR) plus 1.75% per annum on outstanding borrowings under the Credit Facility. A loan structure fee equal to 0.25% of the total amount available under the Credit Facility was paid at closing. A commitment fee is paid on the amount of the undrawn portion of the Facility Limit, if any, equal to 0.25% per annum from January 1, 2010 through the Refinancing Date and 0.40% per annum thereafter. The Fund will incur an additional fee if outstanding borrowings fall below certain levels.

Obligations under the Credit Facility are without recourse to shareholders. The Fund is required under the Credit Facility to maintain at all times a specified asset coverage ratio. To comply with the terms of the Credit Facility, the Fund may be required to dispose of assets on unfavorable terms if market fluctuations or other factors reduce the required asset coverage to less than the prescribed amount. The rights of the lenders under the Credit Facility to receive payments of interest on and repayments of principal of borrowings are senior to the rights of the shareholders. Under the terms of the Credit Facility, the Fund is not permitted to make distributions of cash or securities while there is outstanding any event of default under the Credit Facility. During such periods, the Fund would not be able to honor redemption requests or make cash distributions.

24



The Credit Facility is secured by a pledge of the Funds assets, excluding the Funds real estate investments. Following an event of default under the Credit Facility, the lender could elect to sell pledged assets of the Fund without regard to the tax or other consequences of such action for the shareholders.

As of March 31, 2010, Bel Marlborough had outstanding borrowings consisting of fixed-rate secured mortgage note obligations of $59.1 million.

The Fund has entered into interest rate swap agreements with Merrill Lynch Capital Services, Inc. to fix the cost of a portion of its borrowings under the Credit Facility. Pursuant to the agreements, the Fund makes periodic payments to the counterparty at predetermined fixed rates in exchange for floating rate payments that fluctuate with one-month and three-month LIBOR. Changes in the underlying values of the outstanding interest rate swap agreements are recorded as unrealized appreciation or depreciation in the unaudited condensed consolidated statements of operations. As of March 31, 2010, the accumulated unrealized depreciation related to the interest rate swap agreements was approximately $3.8 million. As of December 31, 2009, the accumulated unrealized depreciation related to the interest rate swap agreements was approximately $4.4 million.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Interest Rate Risk.The Funds primary exposure to interest rate risk arises from its real estate investments that are financed by the Fund with floating rate borrowings under the Credit Facility and by fixed-rate mortgage notes secured by the real property of the Real Estate Joint Ventures, Co-owned Property and Wholly Owned Property. Partnership Preference Units are fixed-rate instruments whose values will generally decrease when interest rates rise and increase when interest rates fall. The interest rates on borrowings under the Credit Facility are reset at regular intervals based on one-month LIBOR. The Fund has entered into interest rate swap agreements to fix the cost of a portion of its borrowings under the Credit Facility. Pursuant to the agreements, the Fund makes periodic payments to the counterparty at predetermined fixed rates in exchange for floating rate payments that fluctuate with one-month and three-month LIBOR. The Funds interest rate swap agreements will generally increase in value when interest rates rise and decrease in value when interest rates fall. In the future, the Fund may use other interest rate hedging arrangements (such as caps, floors and collars) to fix or limit borrowing costs. The use of interest rate hedging arrangements is a specialized activity that can expose the Fund to significant loss.

The following table summarizes the contractual maturities and weighted-average interest rates associated with the Funds significant non-trading financial instruments. The Fund has no market risk sensitive instruments held for trading purposes. This information should be read in conjunction with Notes 8 and 9 to the Funds unaudited condensed consolidated financial statements in Item 1.

|                                          |            |              |            |            |             |                         |              |               
|----------------------------------------- | ---------- | ------------ | ---------- | ---------- | ----------- | ----------------------- | ------------ | --------------
|Interest Rate Sensitivity                
|Cost, Principal (Notional) Amount        
|by Contractual Maturity and Callable Date
|for the Twelve Months Ended March 31,*   
|                                         
|                                          |            |              |            |            |             |                         |              | Fair Value    
|                                          |            |              |            |            |             |                         |              | as of         
|                                          |            |              |            |            |             |                         |              | March 31,     
|                                          | 2011       | 2012         | 2013       | 2014       | 2015        | Thereafter              | Total        | 2010          
|                                         
|Rate sensitive liabilities:               |            |              |            |            |             |                         |              |               
|                                          |            |              |            |            |             |                         |              |               
|Long-term debt:                           |            |              |            |            |             |                         |              |               
|                                          |            |              |            |            |             |                         |              |               
|Fixed-rate mortgages                      | $1,125,838 | $1,178,454   | $1,250,489 | $1,318,133 | $54,250,356 | $                     - | $ 59,123,270 | $53,600,000(1)
|Average interest rate                     | 5.21%      | 5.21%        | 5.21%      | 5.21%      | 5.21%       |                         | 5.21%        |               
|                                          |            |              |            |            |             |                         |              |               
|Variable-rate Credit                      |            |              |            |            |             |                         |              |               
|Facility                                  |            | $200,000,000 |            |            |             |                         | $200,000,000 | $200,000,000  

25



|                           |              |       |              |      |      |            |               |              
|-------------------------- | ------------ | ----- | ------------ | ---- | ---- | ---------- | ------------- | -------------
|                           |              |       |              |      |      |            |               | Fair Value   
|                           |              |       |              |      |      |            |               | as of        
|                           |              |       |              |      |      |            |               | March 31,    
|                           | 2011         | 2012  | 2013         | 2014 | 2015 | Thereafter | Total         | 2010         
|                          
|Average interest rate      |              | 2.04% |              |      |      |            | 2.04%         |              
|                          
|Rate sensitive derivative  |              |       |              |      |      |            |               |              
|financial instruments:     |              |       |              |      |      |            |               |              
|                           |              |       |              |      |      |            |               |              
|Pay fixed/receive variable |              |       |              |      |      |            |               |              
|interest rate              |              |       |              |      |      |            |               |              
|swap agreements            | $83,306,500  |       | $40,000,000  |      |      |            | $ 123,306,500 | $ (3,808,530)
|                          
|Average pay rate           | 4.05%        |       | 4.88%        |      |      |            | 4.31%         |              
|                          
|Average receive rate       | 0.55%        |       | 0.29%        |      |      |            | 0.47%         |              
|                          
|Rate sensitive             |              |       |              |      |      |            |               |              
|investments:               |              |       |              |      |      |            |               |              
|                           |              |       |              |      |      |            |               |              
|Fixed-rate Partnership     |              |       |              |      |      |            |               |              
|Preference Units:          |              |       |              |      |      |            |               |              
|                           |              |       |              |      |      |            |               |              
|Colonial Realty Limited    |              |       |              |      |      |            |               |              
|Partnership, 7.25% Series  |              |       |              |      |      |            |               |              
|B Cumulative               |              |       |              |      |      |            |               |              
|Redeemable Perpetual       |              |       |              |      |      |            |               |              
|Preferred Units,           |              |       |              |      |      |            |               |              
|Callable 8/24/09,          |              |       |              |      |      |            |               |              
|Current Yield: 10.20%      | $ 19,419,240 |       |              |      |      |            | $ 19,419,240  | $ 14,216,000 
|                          
|Essex Portfolio, L.P.,     |              |       |              |      |      |            |               |              
|7.875% Series B            |              |       |              |      |      |            |               |              
|Cumulative Redeemable      |              |       |              |      |      |            |               |              
|Preferred Units,           |              |       |              |      |      |            |               |              
|Callable 12/31/09,         |              |       |              |      |      |            |               |              
|Current Yield: 9.29%       | $ 26,643,900 |       |              |      |      |            | $ 26,643,900  | $ 22,247,768 
|                          
|Liberty Property Limited   |              |       |              |      |      |            |               |              
|Partnership, 7.40% Series  |              |       |              |      |      |            |               |              
|H Cumulative               |              |       |              |      |      |            |               |              
|Redeemable Preferred       |              |       |              |      |      |            |               |              
|Units,                     |              |       |              |      |      |            |               |              
|Callable 8/21/12,          |              |       |              |      |      |            |               |              
|Current Yield: 9.30%       |              |       | $ 25,000,000 |      |      |            | $ 25,000,000  | $ 19,890,000 
|                          
|MHC Operating Limited      |              |       |              |      |      |            |               |              
|Partnership, 8.0625%       |              |       |              |      |      |            |               |              
|Series D Cumulative        |              |       |              |      |      |            |               |              
|Redeemable Perpetual       |              |       |              |      |      |            |               |              
|Preference Units,          |              |       |              |      |      |            |               |              
|Callable 3/24/10,          |              |       |              |      |      |            |               |              
|Current Yield: 10.40%      | $25,186,560  |       |              |      |      |            | $ 25,186,560  | $ 19,380,000 
|                          
|Vornado Realty L.P.,       |              |       |              |      |      |            |               |              
|6.75% Series               |              |       |              |      |      |            |               |              
|D-14 Cumulative            |              |       |              |      |      |            |               |              
|Redeemable Preferred       |              |       |              |      |      |            |               |              
|Units,                     |              |       |              |      |      |            |               |              
|Callable 9/9/10,           |              |       |              |      |      |            |               |              
|Current Yield: 8.81%(2)    | $ 6,968,528  |       |              |      |      |            | $ 6,968,528   | $ 7,665,126  

*The amounts listed reflect the Funds positions as of March 31, 2010. The Funds current positions may differ.

26



|(1) | The fair value was determined by management by discounting the future cash flows using current prevailing interest rates for mortgage notes payable with similar terms and maturities. The use of different assumptions or estimation methodologies may have a material effect on the fair value amounts. These fair value estimates may not be indicative of the amounts realizable in a current settlement of the mortgage notes payable or upon disposition of the real property securing the mortgage notes payable. The mortgage notes payable generally cannot be prepaid or otherwise disposed of without incurring a substantial prepayment penalty. Management generally has no current plans to prepay or otherwise dispose of the mortgage notes payable without the sale of the related real property.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(2) | Belrose Realtys interest in these Partnership Preference Units is held through Belvorn Holdings LLC.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             

Risks of Interest Rate Swap Agreements.The risks of interest rate swap agreements include changes in market conditions that will affect the value of the agreement or the cash flows and the possible inability of the counterparty to fulfill its obligations under the agreement. Interest rate swap agreements may be difficult to value and may be illiquid. The Funds maximum risk of loss from counterparty credit risk is the discounted net value of the cash flows to be received from/paid to the counterparty over the agreements remaining life, to the extent that amount is positive.

Item 4. Controls and Procedures.

Fund Governance.As the Funds manager, the complete and entire management, control and operation of the Fund are vested in Eaton Vance. The Funds Chief Executive Officer and Chief Financial Officer intend to report to the Audit Committee of the Board of Directors of Eaton Vance, Inc. (the sole trustee of Eaton Vance) any significant deficiency in the design or operation of internal control over financial reporting which could adversely affect the Funds ability to record, process, summarize and report financial data, and any fraud, whether or not material, that involves management or other employees who have a significant role in the Funds internal control over financial reporting.

Disclosure Controls and Procedures.Eaton Vance, as the Funds manager, evaluated the effectiveness of the Funds disclosure controls and procedures (as defined by Rule 13a-15(e) of the Act) as of the end of the period covered by this report, with the participation of the Funds Chief Executive Officer and Chief Financial Officer. The Funds disclosure controls and procedures are the controls and other procedures that the Fund designed to ensure that information required to be disclosed by the issuer in the reports that it files or submits under the Act is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commissions rules and forms. Based on that evaluation, the Funds Chief Executive Officer and Chief Financial Officer concluded that, as of March 31, 2010, the Funds disclosure controls and procedures were effective.

Internal Control Over Financial Reporting.There were no changes in the Funds internal control over financial reporting that occurred during the quarter ending March 31, 2010 that have materially affected or are reasonably likely to materially affect the Funds internal control over financial reporting.



|PART II. OTHER INFORMATIONItem 1. Legal Proceedings.
|----------------------------------------------------

Although in the ordinary course of business the Fund and its subsidiaries may become involved in legal proceedings, the Fund is not aware of any material pending legal proceedings to which they are subject.

Item 1A. Risk Factors.

There have been no material changes from risk factors as previously disclosed in the Funds Form 10-K for the year ending December 31, 2009 in response to Item 1A to Part I of Form 10-K.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

As described in the Funds Annual Report on Form 10-K for the year ending December 31, 2009, shares of the Fund generally may be redeemed on any business day. The redemption price will be based on the net asset value next computed after receipt by the Fund of a written redemption request from a shareholder, including a proper form of signature guarantee and such other documentation the Fund and the transfer agent may then require. The Fund may, at its discretion, accept redemption requests submitted by facsimile transmission, although an original letter of instruction and supporting documents must be delivered before proceeds are delivered. Once accepted, a redemption request may not be revoked without the consent of the Fund. Settlement of redemptions will ordinarily occur within five business days of receipt by the Funds transfer agent of the original redemption request in good order, and (if applicable) promptly following registration and processing of stock certificates by the transfer agent of the issuer of the distributed securities. The right to redeem is

27



available to all shareholders and all outstanding Fund shares generally are eligible for redemption (except for shares subject to an estate freeze election). During each month in the quarter ending March 31, 2010, the total number of shares redeemed and the average price paid per share were as follows:

|                  |                     |                   
|----------------- | ------------------- | ------------------
|                  | Total No. of Shares | Average Price Paid
|Month Ending      | Redeemed(1)         | Per Share         
|                 
|January 31, 2010  | 69,836.125          | $77.96            
|                 
|February 28, 2010 | 518,705.877         | $75.89            
|                 
|March 31, 2010    | 469,155.939         | $81.56            
|                 
|Total             | 1,057,697.941       | $79.33            
|                 

|(1) | All shares redeemed during the periods were redeemed at the option of shareholders pursuant to the Funds redemption policy. The Fund has not announced any plans or programs to repurchase shares other than at the option of shareholders.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Item 3. Defaults Upon Senior Securities.

None.

Item 4. (Reserved).

Item 5. Other Information.

None.

28



Item 6. Exhibits.

|    |                                                                          |                                                                                                      
|--- | ------------------------------------------------------------------------ | -----------------------------------------------------------------------------------------------------
|(a) | The following is a list of all exhibits filed as part of this Form 10-Q:
|    | 3 (b)                                                                    | Copy of Amendment No. 2 to the Funds Limited Liability Company Agreement dated December 31, 2009    
|    | 31.1                                                                     | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 302 of the Sarbanes-
|    |                                                                          | Oxley Act of 2002                                                                                    
|    | 31.2                                                                     | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 302 of the Sarbanes-
|    |                                                                          | Oxley Act of 2002                                                                                    
|    | 32.1                                                                     | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-
|    |                                                                          | Oxley Act of 2002                                                                                    
|    | 32.2                                                                     | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-
|    |                                                                          | Oxley Act of 2002                                                                                    
|(b) | Reports on Form 8-K:                                                    
|    | None.                                                                    |                                                                                                      

29





|SIGNATURES
|----------

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized officer on May 7, 2010.



| | BELROSE CAPITAL FUND LLC
| | ------------------------



| | /s/ Andrew C. FrenetteAndrew C. FrenetteChief Financial Officer(Duly Authorized Officer andPrincipal Financial Officer)
| | -----------------------------------------------------------------------------------------------------------------------

30





|EXHIBIT INDEX
|-------------

|      |                                                                                                      
|----- | -----------------------------------------------------------------------------------------------------
|3 (b) | Copy of Amendment No. 2 to the Funds Limited Liability Company Agreement dated December 31, 2009    
|31.1  | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 302 of the Sarbanes-
|      | Oxley Act of 2002                                                                                    
|31.2  | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 302 of the Sarbanes-
|      | Oxley Act of 2002                                                                                    
|32.1  | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-
|      | Oxley Act of 2002                                                                                    
|32.2  | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-
|      | Oxley Act of 2002                                                                                    

31