UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended: June 30, 2005

¨	TRANSITION REPORT PURSUANT SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from: To

Commission file number: 333-120102

USA Capital First Trust Deed Fund, LLC

(Exact name of registrant as specified in its charter)


Nevada		88-0491003
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

4484 South Pecos Road, Las Vegas, Nevada 89121

(Address of principal executive offices) (Zip Code)

(702) 734-2400

(Registrant’s telephone number, including area code)

(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 Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x

Applicable Only to Issuers Involved in Bankruptcy Proceedings During the Preceding Five Years

Check whether the registrant filed all documents and reports required to be filed by Section 12, 13 or 15(d) of the Exchange Act after the distribution of securities under a plan confirmed by court. YES ¨ NO ¨

USA CAPITAL FIRST TRUST DEED FUND, LLC

FORM 10-Q

TABLE OF CONTENTS


				PAGE
PART I – FINANCIAL INFORMATION				1

ITEM 1. FINANCIAL STATEMENTS				1

USA CAPITAL FIRST TRUST DEED FUND, LLC				1

Balance Sheets				1

Statements of Operations (Unaudited)				2

Statements of Cash Flows (Unaudited)				3

USA CAPITAL REALTY ADVISORS, LLC				10

Balance Sheets				10

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS				13

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK				20

ITEM 4. CONTROLS AND PROCEDURES				21

PART II – OTHER INFORMATION				23

ITEM 1. LEGAL PROCEEDINGS				23

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS				23

ITEM 3. DEFAULTS UPON SENIOR SECURITIES				24

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS				24

ITEM 5. OTHER INFORMATION				24

ITEM 6. EXHIBITS				24

SIGNATURES				25

- i -

PART I – FINANCIAL INFORMATION

ITEM 1.

FINANCIAL STATEMENTS.

USA CAPITAL FIRST TRUST DEED FUND, LLC

Balance Sheets


	(Unaudited) June 30, 2005		December 31, 2004


ASSETS
Cash and cash equivalents	$	825,001	$	4,002,283
Investments in mortgage loans, net of allowance for loan losses of $560,000 and $500,000 respectively		62,512,714		45,875,697
Other real estate held for sale		1,568,939		—
Unsecured advance to affiliate		160,000		560,000
Interest receivable		636,208		484,045

*Total current assets*	$	65,702,862	$	50,922,025

LIABILITIES AND MEMBERS’ EQUITY

Liabilities:
Accounts payable and accrued expenses	$	—	$	169
Management fee payable		216,276		—
Due to affiliate		246,069		246,069

*Total current liabilities*		462,345		246,238
Commitments and contingencies		—		—
Members’ equity		65,240,517		50,675,787

	$	65,702,862	$	50,922,025

See Notes to Financial Statements

USA CAPITAL FIRST TRUST DEED FUND, LLC

Statements of Operations

(Unaudited)


	For the Six Months Ended June 30, 2005		For the Six Months Ended June 30, 2004		For the Three Months Ended June 30, 2005		For the Three Months Ended June 30, 2004
Revenues:
Interest income from investments in mortgage loans	$	3,269,441	$	697,828	$	1,744,009	$	387,825
Other income		2,867		129		2,663		—

		3,272,308		697,957		1,746,672		387,825

Expenses:
Management fees to Manager		336,348		88,280		126,487		53,706
Provision for loan losses		60,000		—		60,000		—
Expense related to real estate held for sale		3,600		—		3,600		—
Other		—		27		—		—

		399,948		88,307		190,087		53,706

*Net income*	$	2,872,360	$	609,650	$	1,556,585	$	334,119

See Notes to Financial Statements

– 2 –

USA CAPITAL FIRST TRUST DEED FUND, LLC

Statements of Cash Flows

(Unaudited)


	Six Months Ended June 30,
	2005			2004
Cash flows from operating activities:
Interest received	$	3,119,941		$	582,848
Cash paid for management fees		(120,072	)		(22,500	)
Cash paid to vendors		(3,565	)		(27	)

*Net cash provided by operating activities*		2,996,304			560,321
Cash flows from investing activities:
Investments in mortgage loans		(29,265,771	)		(13,625,991	)
Proceeds from sale of mortgage loans		85,000			—
Proceeds from loan payoff		10,914,813			1,795,294
Mortgage loans purchased and held for sale		—			—

*Net cash (used in) investing activities*		(18,265,958	)		(11,830,697	)
Cash flows from financing activities:
Proceeds from issuance of membership units		14,441,453			12,595,000
Members’ redemptions		(834,686	)		(15,303	)
Member distributions, net of reinvestments		(1,914,540	)		(297,092	)
Repayment from (advances to) affiliate		400,000			—

*Net cash provided by financing activities*		12,092,227			12,282,605
Increase (decrease) in cash		(3,177,427	)		1,012,229
Cash, beginning of period		4,002,428			500,758

Cash, end of period	$	825,001		$	1,512,987


The following is a reconciliation of net income to net cash provided by operations:
Net income	$	2,872,360		$	609,649
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Increase (decrease) in loan loss provision		60,000			—
Increase (decrease) in interest receivable		(152,163	)		(115,109	)
Increase (decrease) in management fee payable		216,276			65,780
Increase (decrease) in accounts payable and accrued expenses		(169	)		—

Net cash provided by operating activities	$	2,996,304		$	560,320

See Notes to Financial Statements

– 3 –


	Six Months Ended June 30,
	2005		2004
Supplemental schedule of non-cash activities:
Real estate held for sale acquired through foreclosure	$	1,568,939	$	—

Reinvestment of members’ distributions	$	945,445	$	223,703

See Notes to Financial Statements

– 4 –

USA CAPITAL FIRST TRUST DEED FUND, LLC

Notes to Financial Statements

Note 1. Financial statement presentation

The financial statements have been prepared in accordance with Securities and Exchange Commission requirements for interim financial statements. Therefore, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States for annual financial statements. These financial statements should be read in conjunction with the financial statements and notes thereto contained in the USA Capital First Trust Deed Fund, LLC’s Annual Report on Form 10-K for the year ended December 31, 2004 as filed with the Securities and Exchange Commission on April 15, 2005.

The results of operations for the interim periods shown in this report are not necessarily indicative of results to be expected for the full year. In the opinion of management, the information contained herein reflects all adjustments necessary to make the results of operations for the interim periods a fair statement of such operations. All such adjustments are of a normal recurring nature.

Note 2. Financial instruments and concentration of credit risk

Financial instruments with concentration of credit risk include cash and loans secured by first trust deeds.

At June 30, 2005, approximately 60% of the Fund’s total portfolio value was invested in mortgage loans that were secured by real property located in either Arizona, California or Texas. (See Note 3.) As a result of this geographical concentration of collateral for the Fund’s mortgage loans, a downturn in the local real estate markets in Arizona, California and/or Texas could have a material adverse effect on the Fund.

At June 30, 2005, approximately 28% of the Fund’s portfolio (approximately $18 million) was not supported with independent appraisals of the underlying collateral. In these cases, management utilized alternative methods to determine the sufficiency of the loan to value ratios, such as a broker’s opinion of value or other similar information. In the event of default, if management’s estimates of value are incorrect, the ability to recover the loans through foreclosure could have a material adverse effect on the Fund.

Additionally, at June 30, 2005, approximately 31% of the Fund’s total portfolio value was in loans to three borrowers. Because the Fund has a significant concentration of credit risk with these three borrowers, a default by any of these borrowers could have a material adverse effect on the Fund.

– 5 –

USA CAPITAL FIRST TRUST DEED FUND, LLC

Notes to Financial Statements (cont.)

Note 3. Investment in mortgage loans

Investments in mortgage loans at June 30, 2005, consists of:


Loan type by mortgage	Number of loans	Balance			Average interest rate		Portfolio percentage
Acquisition	12	$	10,431,795		12.90	%	16.50	%
Bridge	11		17,564,444		12.80	%	27.80	%
Construction	5		3,942,390		12.00	%	6.30	%
Development	7		22,257,585		12.30	%	35.30	%
Acquisition and development	8		8,876,500		12.70	%	14.10	%

	43		63,072,714		12.54	%	100.00	%
Less allowance for loan losses			(560,000	)

		$	62,512,714


Loan type by real property	Number of loans	Balance					Portfolio percentage
Residential	10	$	11,959,218				19.00	%
Commercial	10		9,204,890				14.60	%
Mixed use	3		11,512,585				18.30	%
Unimproved land	20		30,396,021				48.20	%

	43		63,072,714				100.00	%
Less allowance for loan losses			(560,000	)

		$	62,512,714

Investments in mortgage loans at December 31, 2004 consists of:
Loan type by mortgage	Number of loans	Balance			Average interest rate		Portfolio percentage
Acquisition	12	$	9,146,603		13.53	%	19.72	%
Bridge	9		17,596,167		12.98	%	37.94	%
Construction	5		3,986,333		12.31	%	8.60	%
Development	5		10,646,594		12.52	%	22.96	%
Acquisition and development	2		5,000,000		12.95	%	10.78	%

	33		46,375,697		12.86	%	100.00	%
Less allowance for loan losses			(500,000	)

		$	45,875,697


Loan type by real property	Number of loans	Balance					Portfolio percentage
Residential	3	$	1,704,084				3.67	%
Commercial	10		9,900,833				21.35	%
Mixed use	3		8,846,594				19.08	%
Unimproved land	17		25,924,186				55.90	%

	33		46,375,697				100.00	%
Less allowance for loan losses			(500,000	)

		$	45,875,697

– 6 –

USA CAPITAL FIRST TRUST DEED FUND, LLC

Notes to Financial Statements (cont.)

Note 3. Investment in mortgage loans – continued

The following is a schedule by geographic location of investment in mortgage loans as of June 30, 2005 and December 31, 2004:


	June 30, 2005						December 31, 2004
	Number of loans	Balance			Portfolio percentage		Number of loans	Balance			Portfolio percentage
Arizona	4	$	9,586,063		15.20	%	3	$	6,575,000		14.18	%
California	13		14,671,249		23.26	%	14		15,548,186		33.53	%
Florida	6		7,412,793		11.75	%	4		6,938,584		14.96	%
Illinois	1		5,251,503		8.33	%	1		4,476,594		9.65	%
Massachusetts	1		15,000		0.02	%	—		—		0.00	%
Michigan	1		475,000		0.75	%	1		295,000		0.64	%
Nevada	4		4,177,446		6.62	%	3		656,000		1.41	%
New Mexico	2		3,009,660		4.77	%	3		3,245,833		7.00	%
New York	1		890,000		1.41	%	—		—		0.00	%
Ohio	1		3,050,000		4.84	%	—		—		0.00	%
Texas	9		14,534,000		23.04	%	4		8,640,500		18.63	%

	43		63,072,714		100.00	%	33		46,375,697		100.00	%
Less allowance for loan losses			(560,000	)					(500,000	)

		$	62,512,714					$	45,875,697

The following is a schedule of contractual maturities of investments in mortgage loans as of June 30, 2005:


2005	$	46,051,212
2006		17,021,500

		64,641,651
Less allowance for loan losses		(560,000	)

	$	62,512,714

This does not necessarily indicate when the investments in mortgage loans will be realized in cash, as loans may be extended, become delinquent or be foreclosed upon during the normal course of operations.

At December 31, 2004, the Fund had one loan that was non-performing (more than 120 days past due on interest payments or past due on principal) totaling approximately $4.7 million. The Fund started foreclosure proceedings in December 2004. The first collateralized property was foreclosed on and subsequently sold in July 2005 to a third party. (See note 5.) The second collorateralized property was scheduled for foreclosure sale in May 2005, but prior to the sale, the borrower put the entity into bankruptcy. The Manager is pursuing appropriate remedies on behalf of the Fund in bankruptcy court.

– 7 –

USA CAPITAL FIRST TRUST DEED FUND, LLC

Notes to Financial Statements (cont.)

Note 4. Management fees and related party transactions

The operating agreement provides for a management fee to USA Capital Reality Advisors, LLC (the “Manager”) based on one and one-half percent annually of net assets. For the three months ended June 30, 2005, the Fund incurred management fees of approximately $ 226,000, of which management fees totaling $100,000 were waived by the Manager.

During the three month period ended June 30, 2005, the Manager paid approximately $54,000 in legal and accounting expenses on behalf of the Fund.

USA Securities, LLC, a company related by common control, raised 78% of the Fund’s membership units totaling approximately $4,606,000 for the three months ended June 30, 2005. The Manager paid the commission fees associated with raising of the funds.

During the three month period ended June 30, 2005, the Fund purchased approximately $3.94 million in mortgage loans from USA Capital Diversified Trust Deed Fund, LLC (“Diversified”), a company related by common management. These transactions were recorded at the original principal balances and, accordingly, no gain or loss was recognized.

At June 30, 2005 the Fund had approximately $195,000 invested in mortgage loans with Wasco Investments, LLC, a company that has common ownership and significant joint investments with Tanamera Resort Partners, LLC, (“Tanamera”) an affiliate of the Manager.

At June 30, 2005 the Fund had approximately $314,000 invested in mortgage loans with Castaic Partners, a company that has common ownership and significant joint investments with Tanamera.

At June 30, 2005, the Fund had approximately $4,955,000 invested in mortgage loans with Homes for America Holdings, LLC, a company with joint investments with Tanamera.

At June 30, 2005, the Fund had approximately $200,000 and $3,009,000 invested in mortgage loans with Fiesta Development, LLC, and Interstate Commerce, LLC., respectively, companies with joint investments with USA Investment Partners, LLC, an affiliate of the Manager.

Note 5. Other real estate held for sale

During the six months ended June 30, 2005 and the year ended December 31, 2004 the Fund held properties with a total carrying value of approximately $1.5 million and $0, respectively, which were acquired through foreclosure and recorded as investments in other real estate held for sale. This property was subsequently sold in July 2005 to a third party. In order to maintain and enhance the marketability and value of real estate acquired through foreclosure during 2005 the Manager advanced additional funds to support such properties amounting to approximately $3,600.

– 8 –

USA CAPITAL FIRST TRUST DEED FUND, LLC

Notes to Financial Statements (cont.)

Note 6. Unsecured advance to affiliate

The Fund purchased entire or fractional interests in acquisition, development, construction and bridge loans secured by first deeds of trust on undeveloped land, residential and commercial developments from Diversified, an affiliate related by common management. In July 2004, the Fund’s manager had permitted Diversified to retain the amount collected on its investment in mortgage loan that was assigned to the Fund. The amount, including 12% interest and is reflected in the account unsecured advance to affiliate. At June 30, 2005, the balance of the unsecured advance which includes accrued interest was approximately $199,000.

– 9 –

USA CAPITAL REALTY ADVISORS, LLC

Balance Sheets


	(Unaudited) June 30, 2005			December 31, 2004
ASSETS
Current assets:
Cash	$	59,451		$	58,779
Management fee receivable from affiliate		543,447			263,292
Prepaid expense		2,142			14,429

*Total current assets*		605,040			336,500
Other assets:
Investments in affiliates		195,751			197,751

*Total assets*	$	802,791		$	534,251


LIABILITIES AND MEMBERS’ (DEFICIT)
Current liabilities:
Accounts payable and accrued expenses	$	33,570		$	184,031
Due to affiliates		865,164			876,514

*Total current liabilities*		898,734			1,060,545
Members’ (deficit)		(95,943	)		(526,294	)

	$	802,791		$	534,251

See Notes to Balance Sheets

– 10 –

USA CAPITAL REALTY ADVISORS, LLC

Notes to Balance Sheets

Note 1. Financial statement presentation

The financial statements of USA Capital Realty Advisors, LLC (the “Company”) have been prepared in accordance with Securities and Exchange Commission requirements for interim financial statements. Therefore, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States for annual financial statements. These financial statements should be read in conjunction with the financial statements and notes of the Company contained in the Annual Report on Form 10-K of USA Capital First Trust Deed Fund, LLC for the year ended December 31, 2004 as filed with the Securities and Exchange Commission on April 15, 2005.

Note 2. Investments in related companies

Investments are recorded on the equity method and consist of:


	Member interest in
	USA Capital Diversified Trust Deed Fund, LLC			USA Capital First Trust Deed Fund, LLC		Tanamera Apartments, LLC		USA Capital High Income Real Estate Lending Fund, LLC		Total
Balance December 31, 2004	$	42,922		$	54,829	$	50,000	$	50,000	$	197,751
Contributions		—			—		—		—		—
Distributions		(3,098	)		—		—		—		(3,098	)
Interest in earnings		3,098			—		—		—		3,098

Balance June 30, 2005	$	42,992		$	54,829	$	50,000	$	50,000	$	197,751

Note 3. Related party transactions

The Company owns units in and/or serves as manager for USA Capital Diversified Trust Deed Fund, LLC, USA Capital First Trust Deed Fund, LLC, Tanamera Apartments, LLC and USA Capital High Income Real Estate Lending Fund, LLC. The USA Capital High Income Real Estate Lending Fund, LLC is not active and has no operating activities.

USA Capital Diversified Trust Deed Fund, LLC is a Nevada limited liability company that makes or purchases entire or fractional interests in acquisition, development, construction, bridge or interim loans secured by deeds of trust on undeveloped land and residential and commercial developments located primarily in the United States. During the three months ended June 30, 2005, the Company recorded

– 11 –

USA CAPITAL REALTY ADVISORS, LLC

Notes to Balance Sheets (continued)

Note 3. Related party transactions-continued

approximately $ 403,000 as compensation for its management services from USA Capital Diversified Trust Deed Fund, LLC. At June 30, 2005, the Company has approximately $ 327,000 of unpaid management fees due from USA Capital Diversified Trust Deed Fund, LLC, which is included in the management fee receivable from affiliates. Additionally, during the three month period ended June 30, 2005 the Company recorded approximately $4,800 in legal and accounting expenses on behalf of USA Capital Diversified Trust Deed Fund, LLC.

USA Capital First Trust Deed Fund, LLC is a Nevada limited liability company that makes investments or purchases fractional interests in acquisition, development, construction, bridge or interim loans secured by first deeds of trust on undeveloped land, residential and commercial developments located in the United States of America. During the three months ended June 30, 2005, the Company earned approximately $ 226,000 as compensation for its management services, and waived management fees due from USA Capital First Trust Deed Fund, LLC in the amount of $100,000.

At June 30, 2005, the Company had approximately $ 216,000 of unpaid management fees due from USA Capital First Trust Deed Fund, LLC, which is included in the management fee receivable from affiliates. Additionally, during the three month period ended June 30, 2005 the Company recorded approximately $54,000 in legal and accounting expenses on behalf of USA Capital First Trust Deed Fund, LLC.

USA Securities, LLC, a Nevada limited liability company related to the Company by common control is a member of the National Association of Securities Dealers, Inc. and conducts limited securities business in Nevada and several other states. During the three months ended June 30, 2005, commissions of approximately $137,000 were incurred by USA Securities, LLC for raising funds of which approximately $457,000 cumulative balance is unpaid and is reflected in the account due to affiliates.

– 12 –

ITEM 2.

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

FORWARD-LOOKING STATEMENTS

Certain statements contained herein constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, codified at Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such forward-looking statements may be identified by the use of terminology such as “believe,” “may,” “will,” “expect,” “anticipate,” “intend,” “designed,” “estimate,” “should” or “continue” or the negatives thereof or other variations thereon or comparable terminology. Such forward-looking statements involve known or unknown risks, uncertainties and other factors which may cause our actual results, performance or achievements, or industry results, to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements.

Such factors include, but are not limited to, the following: strict regulation and changes in regulations imposed by regulatory authorities; competition we face or may face in the future; our ability to continue to raise proceeds from our offering of membership units; our ability to identify investments; the risk of default by our borrowers; our dependence on key employees; potential fluctuations in our quarterly results; general economic and business conditions and other factors detailed from time to time in our reports filed with the Unites States Securities and Exchange Commission (the “SEC”).

OVERVIEW

We were organized on February 16, 2001. As of July 31, 2005, we issued, net of redemptions and including reinvestments, 13,287.3248 units representing a capitalization of $66,436,624. The proceeds from the sale of these membership units have primarily been used to purchase fractional interests in or to otherwise invest in mortgage loans in the United States. Although we may also invest up to 10% of our loan portfolio in loans secured by real property located outside of the United States, we have only invested in loans secured by real property located in the United States. USA Capital Realty Advisors, LLC, our manager, has and will continue to select mortgage loans for us, and assist us by obtaining, processing and managing these loans.

We do not anticipate hiring any employees, acquiring any fixed assets such as office equipment or furniture or incurring material office expenses during the next 12 months as we will be utilizing our manager’s personnel and office equipment. Other than the asset management and loan servicing fee we pay our manager, we will not pay our manager any overhead or other compensation for providing us with its personnel and equipment.

ACCOUNTING POLICIES

The preparation of financial statements in conformity with generally accepted accounting principles requires our manager to make estimates and assumptions that will affect reported amounts of assets, liabilities and the disclosure of contingent liabilities. Due to the inherent uncertainty of such estimates, our actual results may differ and our estimates and assumptions may require revision in future periods. We will apply key accounting policies with respect to revenue recognition, the impairment of mortgage loans, the allowance for loan losses, the fair value of financial instruments, the lack of distinction between comprehensive income and net income and income taxes.

Revenue Recognition. Interest income on our mortgage loans accrues by the effective interest method. Interest revenue will generally be suspended when a loan is impaired or non-performing. A loan will be considered non-performing when the payment of principal or interest is 120 days past due.

– 13 –

A loan will be deemed impaired when, based on current information and events, it is probable that we will be unable to collect all amounts due according to the terms of the loan. We will not hold loans for resale, prepare loan documents or service any loans. As a result, there will be no revenues from loan fees, collection fees or similar charges.

Allowances for Loan Losses. When deemed necessary, we set an allowance for possible credit losses on mortgage loans. Additions to the reserve are based on an assessment of certain factors including, but not limited to, estimated future losses on the loans and general economic conditions. Actual losses on loans will be recorded as a charge-off or reduction of the loan loss reserve. Subsequent recoveries of loan amounts previously charges off will be recorded as an increase to the loan loss reserve.

Fair Value of Financial Instruments. The carrying amounts of cash, interest receivables, prepaid expenses and other current assets due from affiliates, accounts payable and accrued expenses and amounts due the manager will approximate fair value due to their short maturities. The carrying value of investments in mortgage loans, net of the allowance for the loan losses, will approximate fair value, which should be estimated based upon the projected cash flows discounted at the estimated current rates at which similar loans with similar collateral would be made.

RESULTS OF OPERATIONS

Six Months Ended June 30, 2005 and 2004

During the six months ended June 30, 2005, we generated revenues of $3,272,308, compared to $697,957 during the six months ended June 30, 2004. During the six months ended June 30, 2005, our revenue consisted of $3,269,441 in interest earned from investments in mortgage loans and $2,867 in other income. We deducted an allowance for loan losses from the amount of our investments in mortgage loans in the amounts of $560,000 and $500,000, for the six months ended June 30, 2005 and the year ended December 31, 2005, respectively. For the six months ended June 30, 2005, other income consisted primarily of early redemption fees paid by investors withdrawing from the Fund prior to the expiration of their applicable holding period. During the six months ended June 30, 2004, our revenues consisted of $697,828 in interest earned from investments in mortgage loans and $129 in other income. The increase in revenue during the six months ended June 30, 2005 from the six months ended June 30, 2004 resulted from the interest earned on the additional mortgage loan investments in our mortgage loan portfolio.

During the six months ended June 30, 2005, we incurred expenses of $399,948, compared to $88,307 during the six months ended June 30, 2004. During the six months ended June 30, 2005, we incurred management fees to our manager in the amount of $336,348, as opposed to $88,280 in the six months ended June 30, 2004. During the six months ended June 30, 2005 we also incurred $60,000 in provision for loan loses and $3,600 in expenses related to real estate held for sale. The increase in expenses during the six months ended June 30, 2005 from the six months ended June 30, 2004 reflects the additional management fees incurred as a result of a larger mortgage loan portfolio.

The average interest rate on our mortgage loans decreased slightly as of June 30, 2005, as compared to, to 12.54% down from 12.86%. This decrease is due to a change in the mix of mortgage loans.

During the six months ended June 30, 2005 and 2004, we generated a net income of $2,872,360 and $609,650, respectively. The increase in net income during the six months ended June 30, 2005 from the six months ended June 30, 2004 reflects the $2,574,351 increase in revenues offset by the $247,837 increase in expenses, and is primarily due to the expansion of our loan portfolio.

– 14 –

Three Months Ended June 30, 2005 and 2004

During the three months ended June 30, 2005, we generated revenues of $1,744,672, compared to $387,825 during the three months ended June 30, 2004. During the three months ended June 30, 2005, our revenue consisted of $1,744,009 in interest earned from investments in mortgage loans and $2,663 in other income. For the three months ended June 30, 2005, other income consisted primarily of early redemption fees paid by investors withdrawing from the Fund prior to the expiration of their applicable holding period. All revenue for the three months ended June 30, 2004 was interest earned from investments in mortgage loans.

During the three months ended June 30, 2005, we incurred expenses of $190,087, compared to $53,706 during the three months ended June 30, 2004. For the three months ended June 30, 2005, we incurred $126,487 in management fees to our Manager, $60,000 in provision for loan loss and $3,600 in expense related to real estate held for sale. All expenses for the three Months ended June 30, 2004 were management fees to Manager. The increase in expenses during the three months ended June 30, 2005 from the three months ended June 30, 2004 reflects the additional management fees incurred as a result of a larger mortgage loan portfolio.

During the three months ended June 30, 2005 and 2004, we generated a net income of $1,556,585 and $334,119, respectively. The increase in net income during the three months ended June 30, 2005 from the three months ended June 30, 2004 reflects the $1,358,847 increase in revenues offset by the $136,381 increase in expenses.

LIQUIDITY AND CAPITAL RESOURCES

Since our inception, our principal operating resource has been the payment of many regulatory and administrative expenses by our manager, and our principal capital resource has been the proceeds from our registered offering of membership units. Although not required to, to date our manager has paid most of our operational and regulatory expenses, including accounting, legal and administrative expenses and fees. With respect to our registered offering, as of June 30, 2005, we have issued, net of redemptions and including reinvestments, 13,287.3248 units, representing a capitalization of $66,436,624. As of June 30, 2005, we have redeemed 741.6028 units.

At June 30, 2005, we held $825,001 of cash, compared to $4,002,283 of cash held as of December 31, 2004. The $3,177,282 decrease in cash resulted primarily from the additional investments in mortgage loans offset, in part, by the increase in interest received and the additional proceeds received from the sale of our units in our registered offering. Our current assets consist primarily of our investments in mortgage loans which mature within 12 months. As a result, although we maintain positive working capital, the working capital concept may not be particularly meaningful as it relates to our operations. As of June 30, 2005, our members’ equity was $65,702,862, compared to $50,922,025 as of December 31, 2004. The increase in members’ equity during the six months ended June 30, 2005 resulted primarily from the proceeds of the registered offering of our units.

During the six months ended June 30, 2005 and 2004, our operating activities provided net cash of $2,996,304 and $560,321, respectively. During the six months ended June 30, 2005, the interest received from our mortgage loan investments of $3,119,941 was offset by the cash paid for management fees of $120,072 and the cash paid to vendors of $3,565. During the six months ended June 30, 2004, the interest received from our mortgage loan investments of $582,848 was offset by the cash paid for management fees of $22,550 and the cash paid to vendors of $27.

During the six months ended June 30, 2005 and 2004, our investing activities used net cash of $18,265,958 and $11,830,697, respectively. During the six months ended June 30, 2005, we invested in

– 15 –

mortgage loans in the aggregate amount of $29,265,771, while we invested in mortgage loans in the aggregate amount of $13,625,991 in the six months ended June 30, 2004. During the six months ended June 30, 2005 we received proceeds from the sale of mortgage loans in the amount of $85,000. During the six months ended June 30, 2005 and 2004 we received proceeds from loan payoffs in the amount of $10,914,813 and $1,795,294, respectively. This increase in loan payoffs is due to our maturity, as many of the loans we had invested in the past few years have come to term, and also due to the overall increase in our loan portfolio. We will continue to invest in mortgage loans as we continue to raise funds through our registered offering of units.

During the six months ended June 30, 2005 and 2004, our financing activities provided net cash of $12,092,227 and $12,282,605, respectively. During the six months ended June 30, 2005 and 2004, we received proceeds of $14,441,453 and $12,595,000, respectively, from our registered offering of units. During the same periods, we issued distributions, net of reinvestments, of $1,914,540 and $297,092, respectively, and redeemed $834,686 and $15,303, respectively, in membership units. The $2,859,841 aggregate distributions were paid during the six months ended June 30, 2005 against the $2,872,360 in net income, where $945,446 was reinvested in the Fund through our distribution reinvestment program. During the six months ended June 30, 2005, we also were repaid for advances to affiliate in the amount of $400,000. The net cash provided by financing activities for the six months ended June 30, 2005 reflects proceeds from our offering of membership units, less distributions to members and member redemptions.

We have not maintained and do not maintain any off-balance sheet arrangements, where such arrangements include any transactions, agreements or other contractual arrangements to which an unconsolidated entity is a party and where we have an obligation under a guarantee contract, a retained or contingent interest in assets transferred to unconsolidated entity, any obligation under a contract that would be accounted for as a derivative instrument or any obligation arising out of a variable interest in an unconsolidated entity.

RISK FACTORS

The following risks, if any one or more occurs, could materially harm our business, financial condition or future results of operations.

Risks Related to an Investment in USA Capital First Trust Deed Fund, LLC

We were organized as a Nevada limited-liability company on February 16, 2001. Our manager has been organized since January 18, 2001. In terms of selecting mortgage loan investments, our manager relies upon certain investment objectives and policies that may result in the investment in mortgage loans that underperform due to inadequate loan-to-value ratios, lack of understanding of local real estate markets in other areas, lack of mortgage insurance, properties that are difficult to determine appropriate value, such as leasehold interests, or inadequate loan diversification within our loan portfolio. Investors must rely on our manager to comply with our investment guidelines, which our manager may revise or waive for a particular mortgage loan investment without approval of members. Further, notwithstanding our investment criteria, since our most of our mortgage loan investments require payments of interest only during the loan term and a large “balloon” payment of principal at the end of the loan term, we risk that the borrower will not be able to make such payment and default on the loan.

With respect to our management, we rely entirely on our manager USA Capital Realty Advisors, LLC, which is managed by USA Investment Partners, LLC, which is managed by Joseph D. Milanowski, for the day-to-day management of our business and the selection of our loans. In fact, our manager has the ability to revise our investment policies and strategies without the prior approval of investors. Further, since our manager and its affiliates will receive substantial fees in performing services in our

– 16 –

registered offering and in conducting our operations, our manager will face conflicts of interest that may adversely impact our financial results. These conflicts of interest include the compensation payable to our manager and its affiliates without the benefit of arm’s-length negotiation and the ability of our manager and its affiliates to devote time to other business affairs. Finally, the Nevada Revised Statutes and our operating agreement strictly limit the personal liability of our manager and its management team for decisions made and actions taken by it on our behalf.

In calculating member distributions, our manager considers the income earned, but not actually received, on loans that may be either impaired or non-performing, only to the extent that such loans have sufficient security to satisfy the amounts owed to us. Our manager evaluates each loan in light of the type and dollar amount of the loans in our portfolio, adverse situations that may affect the borrower’s ability to repay our loan, prevailing economic conditions and underlying collateral. As a result, our members receive distributions with respect to such loans and, in turn, incur the attendant tax burden during the year in which the distributions are made rather than in the year we receive the actual interest income anticipated. As a result of the discrepancy between interest earned versus interest received, we may use cash from capital contributions from investors to pay a portion of the monthly distributions made to members. Further, if our manager overestimates the value of loans characterized as either impaired or non-performing, or if our manager is not able to recover all of the amounts owed to us, we will be required to offset losses on these loans against future income and, as a result, will have less cash available for distribution.

Other factors could also impair our ability to distribute cash to our members. During the delay between the sale of our membership units and the investment of the resulting proceeds, such proceeds are invested in liquid assets that may not yield a return as high as the anticipated return on our loans. Lesser yields may also result from our manager’s retention of a contingency reserve fund to cover our unexpected cash needs. These lesser yields may adversely affect the investment return to our members. Further, since we intend to leverage our portfolio by obtaining a credit line, we could lose some or all of our assets if we were unable to repay the credit line. Even if we were repaying the indebtedness in a timely manner, our interest payments on the borrowed funds would reduce our income and the distributions members receive.

Our primary reliance on the underlying real property or real property interests securing our loans creates risks that could affect our profitability or ability to make distributions to members. The costs associated with enforcing our security interest with respect to a particular loan or foreclosing on the real property securing the loan may be high, materially affecting our results of operations or our ability to make distributions to members. In addition, in the event that a borrower defaults and we are unable to recover from a principal or affiliate of a borrower that guaranteed the loan, we are often unlikely to recover the full amount from the guarantor, which affects our profitability. Investors should note that our loans are not guaranteed by any government agency.

In order to preserve our taxation as a partnership rather than a publicly traded partnership, members may only request a redemption of their membership units subject to certain limitations, including the restriction that we cannot redeem more than 10% of our outstanding membership units in any given calendar year. Although we have not received requests in excess of the 10% limitation as of the year ended December 31, 2004, we cannot provide any assurances that we will not receive redemption requests in excess of the 10% limitation in future calendar years.

– 17 –

Risks Related to Our Membership Units

There is no public market for our membership units and we do not expect one to ever develop. The transferability of our membership units is further restricted by the provisions of state and federal securities law and by our operating agreement. Our operating agreement provides that any sale or transfer of our membership units requires the prior written consent of our manager, which may be withheld in our manager’s sole discretion. Furthermore, members have only limited rights to redeem their membership units or withdraw from us or to otherwise obtain the return of their then positive capital account balance. As a result, all investors in our membership units must be capable of bearing the economic risks of this investment with the understanding that their interest in our membership units may not be liquidated by resale. Members should expect to hold their respective membership units for an indefinite period of time.

Although we will provide investors with preferred returns, the preferred returns are “preferred” in that the returns are contractual rights to receive the relevant preferred return before we can make any other distributions to members. As a result, there is no assurance that we will generate sufficient cash flow from our operations to fund the payment of the preferred returns to investors on a monthly basis, if at all. Further, since the preferred return payable to an investor is fixed as of the acceptance of the investor’s subscription for our membership units and remains constant during the relative holding period for the units, the preferred returns actually paid to an investor may exceed or be less than the preferred returns paid to other investors of the same class.

Risks Related to Our Industry

The mortgage lending business is highly competitive and we compete for the availability of secured loans with many other persons, entities, institutional lenders and others engaged in the mortgage lending business that may have greater financial resources and experience. Members cannot be assured that we will find suitable investment opportunities in the future. In addition, mortgage interest rates are subject to abrupt and substantial fluctuations. If prevailing interest rates rise above the average interest rate that our loan portfolio earns, our operations will be adversely affected. Higher interest rates may have a chilling effect on the real estate market that, in turn, may result in poorer operating results.

The mortgage lending business is highly regulated. Since states have differing regulations and rules that govern the activities of lenders who make loans to borrowers within that state, our failure to comply with all such regulations and rules in any particular state may impact our ability to fund or enforce our loans in that state. For example, if one of our loans is found to be usurious according to state law, we may become subject to penalties and our profitability could be materially impacted.

Risks Related to an Investment in Real Estate

Although we do not directly invest in real estate, in the event that we acquire real property as a result of a foreclosure or otherwise, we will be exposed to risks that are traditionally related to the ownership of real property, such as the illiquidity of real estate as an investment, the impact of cyclical economic trends on real estate as an investment, construction risks, entitlement-related risks, absorption risks and environment-related risks. For example, if the properties that secure our loans contain, or become contaminated with, toxic or hazardous substances, the value and the marketability of these properties will decrease, the ability of our borrowers to repay their loans will likely decrease and our profitability may be adversely affected. Further, under certain circumstances, the liability of the borrower may extend to a lender that has undertaken certain roles in managing the property or the activities of the borrower such that the lender could be characterized as an “owner” or “operator” under applicable environmental laws, either pre-foreclosure or post-foreclosure. If we are required to incur such costs or satisfy such liabilities, this could have a material adverse effect on our profitability.

– 18 –

Although our manager arranges for comprehensive title, fire and casualty insurance on improved properties securing our loans, and may arrange for earthquake insurance depending upon the relevant circumstances, losses resulting from acts of terrorism, war, earthquakes, floods, mudslides, other natural disasters or similar events are either uninsurable or not economically insurable. In the event that the property, including any improvements on the property, securing one of our loans suffers losses resulting from one or more of these uninsured events, we will experience a significant decrease in the value of our security interest and, as a result, may suffer a loss of principal and interest on the loan.

Risks Particular to Development and Construction Loans

Since we may invest a substantial portion of our assets in loans made for the development or construction of residential and commercial property, we are indirectly subject to the risks particular to construction loans. These risks include, but are not limited to, as more fully described below, competition in the residential and commercial market, the adverse effects of increased interest rates, the failure of a borrower to obtain the necessary entitlements from local, state and federal governmental and quasi-governmental agencies, unanticipated assessments related to utilities and infrastructure and the failure of a borrower to complete a development.

The residential and commercial real estate market is highly competitive. Increased interest rates, tighter credit, over development of residential homes and adverse economic conditions will most likely result in increased standing inventory for a homebuilder borrower, which, in turn, adversely affects the borrower’s ability to repay our loans. Further, in the event that the commercial real estate market is unable to absorb additional space, the borrower may not receive the projected cash flow from the lease of new space and, as a result, may not have sufficient funds to repay its obligations to us.

In the event that a borrower fails to obtain the requisite permits or entitlements for a property, the borrower risks increased costs associated with development and a diminished market value for the property, which, in turn, adversely affect the value of our collateral. The failure of local housing and development authorities to grant approvals related to building on unimproved land, or the imposition of a moratorium on building on unimproved land, would reduce the market value of the development projects securing our loans.

If a borrower is charged with unanticipated assessments relating to utilities or infrastructure, or if a borrower is unable to obtain or loses commitments from municipalities for utilities or infrastructure, the borrower will achieve a reduced return on its development project and may not have sufficient funds to repay our loans. In addition, a project may be assessed to pay for the cost of utility facilities, such as water treatment plants or the provision of water service to a location where there are no water facilities available. Municipalities are, with increasing frequency, imposing assessments on new developments to offset the impact of such developments on public infrastructure or services, such as schools, traffic, police or fire services, open space and other recreational facilities. These assessments will increase the property tax burden for the project, and may make the project less attractive to homebuyers or prospective tenants.

In the event a borrower is unable to timely complete its development project due to factors that traditionally affect construction, the borrower may not be able to satisfy its obligations to us in a timely manner, if at all. Further, if the occurrence of one or more of these variables results in the failure of the borrower to complete a development or the bankruptcy of the borrower, we will be forced to either sell the project in bulk at a price that may not be sufficient to repay the relevant loan, or identify and engage a substitute builder to complete the project.

– 19 –

Federal Income Tax Risks

If we do not remain qualified as a partnership for federal income tax purposes, we will be subject to the payment of tax on our income at corporate rates, which will reduce the amount of funds available for payment of distributions to our members and may change the tax treatment of our distributions. Further, in the event we allocate income to members, but do not distribute sufficient cash to pay the associated taxes, members will be required to pay their associated taxes themselves without receiving a distribution of cash from us to pay these taxes.

Risks Related to SEC Investigation

In February 2005 the SEC commenced a regulatory examination of the operations of USA Securities, LLC (“USA Securities”), the principal placement agent for the Fund’s public offering of its membership units. As a result of the examination, by letter to USA Securities dated July 1, 2005, the SEC advised USA Securities of the need for certain revisions to its practices and procedures concerning record keeping, retrieval of records and supervisory systems. In addition, the SEC advised USA Securities that the SEC was reviewing other related matters, including possible violations of the antifraud, registration, reporting, transfer agent, broker-dealer and other provisions of federal securities laws by the Fund and certain affiliates of the Fund. By letter dated July 28, 2005, the SEC requested that USA Securities, USA Capital Realty Advisors, LLC, our manager, and USA Commercial Mortgage Company, a company related to us by common ownership, preserve and retain, until further notice, all documents and electronic data, in their possession. USA Securities is currently addressing the document retention and supervisory issues described above, and USA Securities, the Fund and their affiliates intend to cooperate in any further inquiries by the SEC.

Any action by the SEC to impose or seek sanctions against the Fund, or any of its affiliates in connection with this matter could have a significant negative impact on the Fund’s operations.

ITEM 3.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

Since we invest in mortgage loans and make distributions of preferred returns to our members, we will be exposed to market risk related primarily to changes in interest rates. The exposure to interest rate risk relates to the relationship between the interests rates earned from our mortgage loans and the preferred returns payable to our investors. Generally, we will invest in mortgage loans that will have an initial term of between one and three years and we will provide investors with fixed preferred returns

– 20 –

over the course of the investors’ relevant holding period. We rely upon our management to adapt to prevailing interest rates by adjusting the interest rates we charge on our mortgage loan investments, to the extent possible, and the preferred returns we agree to pay to our investors. Since the rates we earn from our mortgage loan investments and the preferred returns we agree to pay to our investors are fixed through the relevant term of the mortgage loan or the holding period of an investment, our exposure to changes in interest rates is minimized. However, although we have the ability to adjust the preferred returns payable to our investors in light of the interest rates we charge on our mortgage loans, the changes in interest rates and other market conditions, we may be faced with the situation where the actual interest rates earned on our mortgage loans fall below the preferred returns payable to investors. This situation would occur if we agree to pay to our investors preferred returns that exceed the interest rates on our mortgage loans. To the extent that the interest rates earned on our mortgage loans are less than the preferred returns payable to investors, we may not have sufficient cash available for distribution to satisfy the preferred returns payable to investors.

In addition, as of June 30, 2005, we have not entered into any lines of credit, credit facilities or other loan agreements, have not dealt in any foreign currencies and do not own any options, futures, swaps or other derivative instruments.

ITEM 4.

CONTROLS AND PROCEDURES.

Evaluation of Disclosure Controls

Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Securities Exchange Act of 1934 are recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in the reports that we file under the Securities Exchange Act of 1934 is accumulated and communicated to our manager, as appropriate to allow timely decisions regarding required disclosure.

Limitations on the Effectiveness of Controls

Our manager does not expect that our disclosure controls and procedures or our internal controls over financial reporting will prevent all error and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, but not absolute, assurance that the objectives of a control system are met. Further, any control system reflects limitations on resources, and the benefits of a control system must be considered relative to its costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within us have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of a control. The design of a control system is also based upon certain assumptions about the likelihood of future events, there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and may not be detected.

Conclusions

Subject to the limitations noted above, and based on the number of loans in our portfolio, we believe our disclosure controls and procedures are adequate to ensure that information we are required to

– 21 –

disclose in reports that we file or submit under the Securities Exchange Act of 1934 are recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms.

Changes in Internal Controls

There were no changes in our internal controls over financial reporting that occurred during our last fiscal quarter, i.e., the quarter ended June 30, 2005, that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.

– 22 –

PART II – OTHER INFORMATION

ITEM 1.

LEGAL PROCEEDINGS.

In February 2005 the SEC commenced a regulatory examination of the operations of USA Securities, the principal placement agent for the Fund’s public offering of its membership units. As a result of the examination, by letter to USA Securities dated July 1, 2005, the SEC advised USA Securities of the need for certain revisions to its practices and procedures concerning record keeping, retrieval of records and supervisory systems. In addition, the SEC advised USA Securities that the SEC was reviewing other related matters, including possible violations of the antifraud, registration, reporting, transfer agent, broker-dealer and other provisions of federal securities laws by the Fund and certain affiliates of the Fund. By letter dated July 28, 2005, the SEC requested that USA Securities, USA Capital Realty Advisors, LLC, our manager, and USA Commercial Mortgage Company, a company related to us by common ownership, preserve and retain, until further notice, all documents and electronic data, in their possession. USA Securities is currently addressing the document retention and supervisory issues described above, and USA Securities, the Fund and their affiliates intend to cooperate in any further inquiries by the SEC.

ITEM 2.

UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

The following table reports the redemptions of units made by USA Capital First Trust Deed Fund in the three months ended June 30, 2005:


Period	Total Number of Units Purchased	Average Price Paid per Unit		Total Number of Units Purchase as Part of Publicly Announced Plans or Programs¹	Maximum Number of Units that May Yet Be Purchased Under the Plans or Programs
April 1, 2005 to April 30, 2005	Class A 57.890 Class B 12.000 Class C 32.315 Total 102.205		$5,000	Class A 57.890 Class B 12.000 Class C 32.315 Total 102.205	Subject to our Manager’s approval and restrictions in the Fund’s operating agreement, all investors may redeem their units.

May 1, 2005 to May 31, 2005	Class A 54.267 Class B 2.106 Class C 0.000 Total 56.373		$5,000	Class A 54.267 Class B 2.106 Class C 0.000 Total 56.373	Subject to our Manager’s approval and restrictions in the Fund’s operating agreement, all investors may redeem their units.

June 1, 2005 to June 30, 2005	Class A 4.109 Class B 4. 018 Class C 4.200 Total 12.327		$5,000	Class A 4.109 Class B 4. 018 Class C 4.200 Total 12.327	Subject to our Manager’s approval and restrictions in the Fund’s operating agreement, all investors may redeem their units.

*Total*	Total 170.905	$	5,000	Total 170.905

¹	All redemption are made pursuant to the Fund’s ongoing program, which allows investors to redeem their units only if the Fund’s manager approves such redemption. Redemptions are further limited by the terms of the Fund’s operating agreement, including an aggregate redemption limit of ten percent

– 23 –

(10%) per year. Further, if a member desires to redeem units other than at the end of such investor’s holding period, such investor must pay an early redemption fee equal to 5% of their original investment amount, where 75% of such early redemption fee is paid to our manager and 25% of such early redemption fee is paid to the Fund.

ITEM 3.

DEFAULTS UPON SENIOR SECURITIES.

Not applicable.

ITEM 4.

SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

Not applicable.

ITEM 5.

OTHER INFORMATION.

Not applicable.

ITEM 6.

EXHIBITS.



31.1		Certifications Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2		Certifications Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1		Certifications Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. Section 1350).

– 24 –

SIGNATURES

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


USA CAPITAL FIRST TRUST DEED FUND, LLC

By:	USA CAPITAL REALTY ADVISORS, LLC
Its:	Manager

	By:	/s/ Joseph D. Milanowski	August 22, 2005
		Joseph D. Milanowski*	Date
	Its:	Manager

*	Joseph D. Milanowski executes this report as the principal executive officer and principal financial officer of the registrant.

– 25 –

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

USA CAPITAL FIRST TRUST DEED FUND LLC 10-Q