UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

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

	For the quarterly period ended: June 30, 2003

OR

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

	For the transition period from: to

Commission file number: 333-59362

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 ý No o

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

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 o NO o

USA CAPITAL FIRST TRUST DEED FUND, LLC

FORM 10-Q

TABLE OF CONTENTS

PART I – FINANCIAL INFORMATION
	ITEM 1.	FINANCIAL STATEMENTS.
		USA Capital First Trust Deed Fund, LLC
		Balance Sheets
		Statements of Operations
		Statements of Changes in Members’ Equity
		Statements of Cash Flows
		Notes to Financial Statements
		USA Capital Realty Advisors, LLC
		Balance Sheets
		Notes to Balance Sheet
	ITEM 2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
	ITEM 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
	ITEM 4.	CONTROLS AND PROCEDURES.

PART II – OTHER INFORMATION
	ITEM 1.	LEGAL PROCEEDINGS.
	ITEM 2.	CHANGES IN SECURITIES AND USE OF PROCEEDS.
	ITEM 3.	DEFAULTS UPON SENIOR SECURITIES.
	ITEM 4.	SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.
	ITEM 5.	OTHER INFORMATION.
	ITEM 6.	EXHIBITS AND REPORTS ON FORM 8-K.

SIGNATURES

EXHIBIT 31.1

EXHIBIT 31.2

EXHIBIT 32.1

PART I – FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS.

USA Capital First Trust Deed Fund, LLC

(A Development Stage Company)

Balance Sheets

June 30, 2003 (Unaudited) and December 31, 2002

	(Unaudited)
	June 30, 2003		December 31, 2002
ASSETS

Current assets:
Cash	$	49,823	$	49,829
*Total current assets*	49,823		49,829

Other assets:
Deferred registration costs	616,076		371,728

	$	665,899	$	421,557

LIABILITIES and MEMBERS’ EQUITY

Current liabilities:
Accounts payable and accrued expenses	$	—	$	—
*Total current liabilities*	—		—

Members’ equity	665,899		421,557

	$	665,899	$	421,557

See accompanying notes to financial statements.

USA CAPITAL FIRST TRUST DEED FUND, LLC

(A Development Stage Company)

Statements of Operations

Six months ended June 30, 2003 and 2002 (Unaudited),
Three months ended June 30, 2003 and 2002 (Unaudited),
(Inception) February 16, 2001 to June 30, 2003 (Unaudited)

	(Unaudited) Six months ended June 30, 2003			(Unaudited) Six months ended June 30, 2002		(Unaudited) Three months ended June 30, 2003			(Unaudited) Three months ended June 30, 2002		(Unaudited) Inception to June 30, 2003

Revenues:
Interest income	$	—		$	—	$	—		$	—	$	—

General and administrative expenses	6			—		6			—		177

(Loss) from operations	(6		)	—		(6		)	—		(177		)

Other income (expenses):
Interest (expense)	—			—		—			—		—
	—			—		—			—		—

Net (loss)	$	(6	)	$	—	$	(6	)	$	—	$	(177	)

See accompanying notes to financial statements.

USA CAPITAL FIRST TRUST DEED FUND, LLC

(A Development Stage Company)

Statements of Changes in Members’ Equity

Six months ended June 30, 2003 and 2002 (Unaudited),

Three months ended June 30, 2003 and 2002 (Unaudited),

(Inception) February 16, 2001 to June 30, 2003 (Unaudited)

	(Unaudited) Six months ended June 30, 2003			(Unaudited) Six months ended June 30, 2002		(Unaudited) Three months ended June 30, 2003			(Unaudited) Three months ended June 30, 2002		(Unaudited) Inception to June 30, 2003

Beginning balance	$	421,557		$	185,899	$	512,788		$	210,087	$	—

Capital contributions	244,348			33,532		153,117			9,344		666,076

Net (loss)	(6		)	—		(6		)	—		(177		)

Distributions	—			—		—			—		—

Ending balance	$	665,899		$	219,431	$	665,899		$	219,431	$	665,899

See accompanying notes to financial statements.

USA CAPITAL FIRST TRUST DEED FUND, LLC

(A Development Stage Company)

Statements of Cash Flows

Six months ended June 30, 2003 and 2002 (Unaudited),

Three months ended June 30, 2003 and 2002 (Unaudited),

(Inception) February 16, 2001 to June 30, 2003 (Unaudited)

	(Unaudited) Six months ended June 30, 2003			(Unaudited) Six months ended June 30, 2002		(Unaudited) Three months ended June 30, 2003			(Unaudited) Three months ended June 30, 2002		(Unaudited) Inception to June 30, 2003

Cash flows from operating activities:
Interest received	$	—		$	—	$	—		$	—	$	—
Cash paid to vendors	(6		)	—		(6		)	—		(177		)
*Net cash (used in) operating activities*	(6		)	—		(6		)	—		(177		)

Cash flows from investing activities:	—			—		—			—		—
*Net cash provided by investing activities*	—			—		—			—		—

Cash flows from financing activities:
Capital contributions	—			—		—			—		50,000
*Net cash provided by financing activities*	—			—		—			—		50,000

Increase (decrease) in cash	(6		)	—		(6		)	—		49,823

Cash, beginning of period	49,829			49,829		49,829			49,829		—

Cash, end of period	$	49,823		$	49,829	$	49,823		$	49,829	$	49,823

Supplemental schedule of noncash activities:

Deferred registration costs paid by organizing member as capital contributions	$	244,348		$	33,532	$	153,117		$	9,344	$	616,076

See accompanying notes to financial statements.

USA CAPITAL FIRST TRUST DEED FUND, LLC

(A Development Stage Company)

Notes to Financial Statements

Note 1. Nature of business and summary of significant accounting policies

The summary of significant accounting policies is presented to assist in the understanding of the balance sheet. The balance sheet and notes are representations of management. These accounting policies conform to accounting principles generally accepted in the United States of America and have been consistently applied in the preparation of the financial statements.

Nature of business

USA Capital First Trust Deed Fund, LLC (a development stage company) was organized February 16, 2001 as a Nevada limited-liability company. The Company has been organized for the purpose of making or purchasing entire or fractional interests in acquisition, development, construction, bridge or interim loans secured by first deeds of trust on undeveloped land, residential and commercial developments. Additionally, the Company may engage in such transactions for loans collateralized by real property located elsewhere, both inside and outside of the United States. The loans will not be insured or guaranteed by any governmental agency or private mortgage insurance company.

Estimates

The preparation of the financial statements in accordance with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of footnote information at the date of the balance sheet. Actual results could differ from those estimates.

Summary of accounting policies

Income taxes

Under the laws pertaining to federal income taxation, limited liability companies are treated as partnerships. Accordingly, no federal income tax is paid by the Company. Each individual member reports on his/her federal income tax return his/her distributive share of the Company’s income, gains, losses, deductions and credits, regardless of whether or not any actual distribution is made during the year.

Fair value of financial instruments

The carrying amounts of financial instruments including cash, and accounts payable and accrued expenses approximate their fair value because of their short maturity.

Comprehensive income

There is no difference or reconciling items between net income and comprehensive income for the six months ended June 30, 2003 and 2002, three months ended June 30, 2003 and 2002, and the period of February 16, 2001 (inception) to June 30, 2003.

Note 2. Deferred registration costs

The Company’s manager, USA Capital Realty Advisors, LLC, is funding all syndication and offering costs. Offering costs represents the costs associated with the preparation of an offering circular and related costs thereto with the intent of raising capital for the commencement of operations of the Company. During the period of February 16, 2001 (inception) to December 31, 2002, approximately $371,700 of such expenses were incurred and during the six months ended June 30, 2003, approximately $244,300 of such expenses were incurred. If the offering is successful, the deferred registration costs will be charged against the members’ equity of USA Capital Realty Advisors, LLC. If the offering is not successful, the deferred registration costs will be charged to expense.

Note 3. Initial capitalization

In addition to advancing funds for organization and deferred registration costs, USA Capital Realty Advisors, LLC, invested $50,000 as capital.

Note 4. Related party transactions

As mentioned in Note 2, USA Capital Realty Advisors, LLC is responsible for funding the organization and deferred registration costs. These costs are being contributed by the manager as additional capital without any additional ownership interest in the Company.

USA Capital Realty Advisors, LLC

Balance Sheets

June 30, 2003 (Unaudited) and December 31, 2002

	(Unaudited) June 30, 2003		December 31, 2002
ASSETS

Current assets:
Cash	$	39,350	$	41,582
*Total current assets*	39,350		41,582

Other assets:
Due from related parties	107,135		228,939
Investments	786,879		464,479
*Total other assets*	894,014		693,418

	$	933,364	$	735,000

LIABILITIES and MEMBER’S EQUITY

Current liabilities:
Accounts payable and accrued expenses	$	135,105	$	76,423
Due to related parties	179,862		322,883
*Total current liabilities*	314,967		399,306

Member’s equity	618,397		335,694
	$	933,364	$	735,000

See accompanying notes to balance sheet.

USA CAPITAL REALTY ADVISORS, LLC

Notes to Balance Sheet

Note 1. Nature of Business and Summary of Significant Accounting Policies

The summary of significant accounting policies is presented to assist in the understanding of the balance sheets. The financial statement and notes are representations of management. These accounting policies conform to accounting principles generally accepted in the United States of America and have been consistently applied in the preparation of the financial statements.

Nature of Business

USA Capital Realty Advisors, LLC (the Company) was organized January 18, 2001. The Company acts as the manager for USA Capital Diversified Trust Deed Fund, LLC, USA Capital First Trust Deed Fund, LLC and USA Capital Institutional High Income Fund, LLC.

Basis of presentation

The accompanying balance sheets (parent company only) report all investments on the equity method and are not consolidated. The financial statements are designed to reflect the assets, liabilities and operations of the “parent company” and not the consolidated operations of the “parent company and its subsidiaries.”

Estimates

The preparation of the balance sheet in accordance with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of footnote information at the date of the balance sheet. Actual results could differ from those estimates.

Summary of accounting policies

Cash and cash equivalents

At various times during the year, the Company maintained cash balances in excess of federally insured limits at financial institutions.

Investments

As stated above, all investments are reported on the equity method. Under the equity method, the original investment is increased by the Company’s share of earnings and any additional advances and is decreased by the Company’s share of losses and any distributions.

Fair value of financial instruments

The carrying amounts of financial instruments including cash, accounts payable and accrued expenses and due to and from related parties approximate their fair value because of their short maturity.

Revenue recognition

Revenue is recognized as services are performed and billed.

Income taxes

Note 2. Related party transactions

The Company owns units in and acts as manager of USA Capital Diversified Trust Deed Fund, LLC, USA Capital First Trust Deed Fund, LLC and USA Capital Institutional High Income Fund, LLC

USA Capital Diversified Trust Deed Fund, LLC is a Nevada limited-liability company formed to make or purchase entire or fractional interests in acquisition, development, construction, bridge or interim loans secured by first deeds of trust on undeveloped land and residential and commercial developments located primarily in the United States. As of June 30, 2003, the Company invested $50,000 as capitaland paid approximately $134,200 of registration costs as additional paid in capital. During the six months ended June 30, 2003 and the year ended December 31, 2002, the Company received approximately $656,900 and $275,600, respectively, as compensation for its management services from USA Capital Diversified Trust Deed Fund, LLC. At June 30, 2003, the Company has approximately $107,100 of unpaid management fees due from USA Capital Diversified Trust Deed Fund, LLC, which is included in the account due from related parties.

USA Capital First Trust Deed Fund, LLC is a Nevada limited-liability company formed to make or purchase entire or 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. The Company invested $50,000 as capital, and during the six months ended June 30, 2003 and the year ended December 31, 2002, paid approximately $244,300 and $235,700, respectively, of registration costs as additional paid in capital.

During the six months ended June 30, 2003 and the year ended December 31, 2002, the Company paid approximately $112,400 and $18,500, respectively, of registration costs on behalf of USA Securities, LLC, a limited liability company related by common control.

USA Investment Partners, LLC is a Nevada limited-liability company and is the sole member and manager for the Company. During the year ended December 31, 2002, approximately $235,700 of amounts due to various related parties were consolidated and transferred to USA Investment Partners, LLC. Additionally, USA Investment Partners, LLC advanced funds of approximately $87,200 for certain expenses and investments which are included in amounts due to related parties. During the six months ended June 30, 2003, repayments of approximately $169,800 were made.

Note 3. Investments

Investments consist of:

	Member interest in USA Capital Diversified Trust Deed Fund, LLC			Member interest in USA Capital First Trust Deed Fund, LLC			Total

Balance at January 1, 2002	$	107,174		$	185,899		$	293,073

Contributions	4,800			235,658			240,458

Interest in earnings (loss)	(63,082		)	—			(63,082		)

Distributions	(5,970		)	—			(5,970		)

Balance December 31, 2002	42,922			421,557			464,479

Contributions	77,046			244,348			321,394

Interest in earnings (loss)	1,012			(6		)	1,006

Distributions	—			—			—

Balance June 30, 2003	$	120,980		$	665,899		$	786,879

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 the our reports filed with the Securities and Exchange Commission, or the Commission.

Overview

We were formed on February 16, 2001 and, as of June 30, 2003, have not commenced our business operations. In addition, we will not commence our business operations until we have raised the minimum offering amount of $1,500,000 pursuant to our registered offering of membership units. Accordingly, we have no significant assets, no operating history and no current sources of financing.

During the next 12 months, if we sell the minimum offering amount of $1,500,000, we plan to invest in mortgage loans where our collateral is secured by real property located in the United States. We may also invest up to 10% of our loan portfolio in loans secured by real property located outside of the United States. Once we have raised the minimum offering amount of $1,500,000, our manager, USA Capital Realty Advisors, LLC, will select mortgage loans for us, and will also assist us by obtaining, processing and managing these loans. We believe that we will have an adequate number of opportunities to invest in mortgage loans when our escrow ends.

During the next 12 months, our manager will pay the initial registration and organization costs we incur, including accounting, legal and administrative expenses and fees. We therefore do not anticipate needing additional funds to satisfy our cash requirements during this period. If we are unable to raise the minimum offering amount of $1,500,000, our manager will fully absorb all costs incurred on our behalf. Assuming we sell the minimum number of units by September 30, 2003, our manager will pay for the administrative expenses we incur.

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 because we will be utilizing our manager’s personnel and office equipment. We will not pay our manager any overhead or other compensation for providing us with its personnel and equipment. We have not committed ourselves to make any acquisitions, and have not entered into any arrangements or other transactions other than for the compensation to be paid to our manager and its affiliates. We do not intend to incur any indebtedness at the commencement of our operations, although we do intend to establish a line of credit for future use.

Risk factors

The following risks, if any one or more occurs, could materially harm our business, financial condition or future results of operations. For a more detailed discussion of the risks associated with our operations, please see the section entitled “Risk Factors” in our prospectus dated July 7, 2003, as filed with the Securities and Exchange Commission on July 14, 2003 (File No. 333-59362).

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. Due to our recent organization and the need to raise the minimum offering amount of $1,500,000 prior to beginning our business operations, we have no operating history. Further, since our manager has only been organized since January 18, 2001, our manager has a limited operating history as well. In terms of selecting mortgage loan investments, our manager will rely 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. Further, notwithstanding our investment criteria, since our mortgage loans 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 and its management team, Thomas A. Hantges, Joseph D. Milanowski and Paul S. Hamilton, 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 this 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.

Since we may leverage our loan portfolio by obtaining a revolving credit facility, any borrowing by us under a line of credit will require us to comply with, among other things, debt service requirements and debt covenants that require we pledge our mortgage loans as collateral, and, as a result, increase the risks related to a member’s investment. In addition, the debt service associated with such a line of credit will restrict our ability to make distributions to investors.

Risks Related to Our Membership Units

There is no public trading market for our membership units, and we do not expect one to ever develop. Further, the transfer and redemption of our membership units are restricted by our operating agreement and the ability of our manager to withhold its consent with respect to a proposed transfer of membership units. Consequently, investors should expect to hold their membership units for an indefinite period of time and will have a difficult time trying to obtain cash for their membership units.

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 the Offering

Although we propose to make or purchase mortgage loans, we have not identified any specific loans to invest in at this time. Consequently, there may be a substantial period of time before our manager invests the proceeds of our offering, during which investors will not receive any distributions on their investment. In addition, until we have sold $100 million of membership units pursuant to our offering, we will not be subject to any borrower diversification restrictions other than the limitation that a single loan cannot exceed $20 million. Accordingly, if we do not raise the maximum offering amount for our offering, we will not be required to diversify our mortgage loan portfolio.

Risks Related to the Industry

Due to the nature of our business, our profitability will depend to a large degree upon the future availability of secured loans. As mortgage lending is a highly competitive business, we will compete with our manager, its affiliates, institutional lenders and others engaged in the mortgage lending business, some of whom have greater financial resources and experience than we do. Further, 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.

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 will be indirectly subject to the risks particular to construction loans. These risks include the competition in the residential and commercial market, the adverse effects of increases in interest rates, the failure of a borrower to obtain the necessary entitlements from local, state and federal governmental and quasi-governmental agencies and the failure of a borrower to complete a development.

Risks Related to an Investment in Real Estate

Although we will not be investing directly in real estate, we will be indirectly subject to the risks related to real estate such as the illiquidity of real estate as an investment, the potential contamination of real estate with toxic or hazardous substances and the impact of cyclical economic trends on real estate. Further, even though our manager will arrange for comprehensive title, fire and casualty insurance on improved properties securing our loans and may arrange for earthquake insurance depending upon the relevant circumstances, there are certain types of losses that are either uninsurable or not economically insurable, such as losses resulting from acts of terrorism, war, earthquakes, floods, mudslides, acts of God or other similar events.

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 you and may change the tax treatment of such distributions. Further, in the event we allocate income to investors, but do not distribute sufficient cash to pay the associated taxes, investors will be required to pay such associated taxes themselves without receiving a distribution of cash from us to pay such taxes.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Since we propose to make investments 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 make mortgage loans that will have an initial term of between one and three years and we will provide investors with fixed preferred returns 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 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.

As of June 30, 2003, we have not incurred any indebtedness, have not dealt in any foreign currencies and do not own any options, futures, swaps or other derivative instruments.

Item 4. Controls and Procedures.

Disclosure controls and procedures are designed to ensure that information required to be disclosed in our reports filed or submitted under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported, within the time periods specified in the rules and forms of the Securities and Exchange Commission.

Based on its evaluation as of a date within 90 days of the filing date of this Form 10-Q, our manager has concluded that our disclosure controls and procedures (as defined in Rule 13a-14(c) and Rule 15d-14(c) under the Securities Exchange Act of 1934, as amended) are effective. There have been no significant changes in internal controls or in other factors that could significantly affect these controls subsequent to the date of their evaluation, including any corrective action with regard to significant deficiencies and material weaknesses.

PART II – OTHER INFORMATION

Item 1. Legal Proceedings.

There is no litigation currently pending or threatened against us. However, there are two matters involving certain of our related parties, one involving a complaint filed on March 29, 2001 in the United States District Court, District of Nevada and another involving a complaint filed on July 11, 2002 in District Court, Clark County, Nevada.

On March 29, 2001, a group of plaintiffs involved in certain financings brokered by USA Commercial Mortgage Company filed a complaint in the United States District Court, District of Nevada, against USA Capital Diversified Trust Deed Fund, USA Commercial Mortgage Company, USA Investment Partners, LLC, Thomas A. Hantges, Joseph D. Milanowski and certain other affiliated parties and investors. In their complaint, the plaintiffs alleged that several loans arranged by USA Commercial Mortgage Company and the sale of some securities by an affiliate of USA Commercial Mortgage Company constituted violations of the state and federal Racketeer Influenced and Corrupt Organization Acts, and state and federal securities law. In addition, the plaintiffs alleged intentional and negligent misrepresentation, breach of contract and the implied covenant of good faith and fair dealing, intentional interference with contractual relations, defamation and other torts. The original plaintiffs sought unspecified compensatory, punitive and treble damages, in addition to costs and certain equitable relief, including equitable subordination. Although an adversary proceeding in United States Bankruptcy Court for the District of Nevada and two related actions in Nevada state court were initiated, these actions have been consolidated into United States District Court, District of Nevada. Pursuant to a stipulation and order of dismissal filed on September 21, 2001, the claims based on state and federal securities fraud were dismissed with prejudice. After various motions and orders by the Court, the original plaintiffs filed their third amended complaint on February 14, 2003. Subsequently, three plaintiffs, American Communities, LLC, Robert Porter and Cheryl Porter, and a non-plaintiff affiliate agreed to accept a cash settlement in exchange for a mutual release of all claims raised by them in this and the consolidated actions. In addition, seven of the plaintiffs, all debtors in bankruptcy proceedings involving American Communities, LLC, sold their claims against the defendants at auction. One of the remaining plaintiffs was the successful bidder at the bankruptcy auction. On March 31, 2003, the Court ordered the remaining two plaintiffs, Rolland P. Weddell and Spectrum Financial Group, LLC, to file a consolidated amended complaint. The remaining two plaintiffs filed their fourth amended complaint on July 9, 2003. In the fourth amended complaint, the remaining two plaintiffs did not re-name as defendants the investors in the financings brokered by USA Commercial Mortgage Company, eliminated two of the federal RICO claims, substantially reduced the number of claims for relief and appear to have failed to have raised any allegations against USA Capital Diversified Trust Deed Fund. As of the date of this report, we have been advised that the defendants are determining the appropriate response to the fourth amended complaint and that the defendants will vigorously defend themselves against all remaining allegations.

On July 11, 2002, a group of plaintiffs filed a complaint in District Court, Clark County, Nevada against USA Capital Diversified Trust Deed Fund, LLC (an affiliate of USA Capital First Trust Deed Fund, LLC) and John Rodgers Burk, P.C. with respect to certain redeemable notes issued by Epic Resorts, LLC and an indenture related to the same. John Rodgers Burk, P.C. and Epic Resorts, LLC are not affiliated with either USA Capital Diversified Trust Deed Fund, LLC or us. In their complaint, the plaintiffs alleged that, among other things, the defendants tortiously interfered with and conspired to tortiously interfere with the contractual agreements between the plaintiffs and Epic Resorts, LLC. The plaintiffs have alleged damages in excess of $14 million and are seeking unspecified general, special and punitive damages, pre-judgment and post-judgment interest and reasonable attorneys’ fees and costs. The defendants have filed an answer in this matter denying the material allegations of the complaint. In addition to the state action, the plaintiffs, through the trustee under the indenture, filed similar claims against USA Capital Diversified Trust Deed Fund in an adversary proceeding pending in United States Bankruptcy Court for the District of Delaware, where Epic Resorts, LLC and its subsidiaries, including

Epic Resorts-Palm Springs Marquis Villas, LLC, are subject to Chapter 11 bankruptcy proceedings. In the bankruptcy adversary proceedings, the indenture trustee sought to impose an equitable lien in favor of the bond holders on the leasehold interest and other assets of Epic Resorts-Palm Springs Marquis Villas, LLC and the equitable subordination of the first deed of trust held by USA Capital Diversified Trust Deed Fund on such assets due to, among other things, alleged tortious interference and alleged inequitable conduct of USA Capital Diversified Trust Deed Fund. USA Capital Diversified Trust Deed Fund opposed the adversary proceeding filed by the indenture trustee and, in June of 2002, moved for summary judgment. On February 27, 2003, the United States Bankruptcy Court granted the summary judgment motion of USA Capital Diversified Trust Deed Fund and affirmed the first deed of trust held by USA Capital Diversified Trust Deed Fund. The indenture trustee has appealed the ruling made by the United States Bankruptcy Court. Subsequently, USA Capital Diversified Trust Deed Fund moved for, and was granted, a stay of the action in District Court, Clark County, Nevada pending the outcome of the appeal filed by the indenture trustee. The stay is presently the subject of a motion for reconsideration filed by John Rodgers Burk, P. USA Capital Diversified Trust Deed Fund has advised us that it intends to vigorously defend the appeal and itself against all allegations made by the plaintiffs in described above.

Item 2. Changes in Securities and Use of Proceeds.

Through our Registration Statement on Form S-11, as amended (File No. 333-59362), we have registered an aggregate of 24,000 membership units at a purchase price of $5,000 per membership unit for an aggregate offering amount of $120,000,000. Of the 24,000 membership units, we registered 12,000 Class A membership units, 8,000 Class B membership units and 4,000 Class C membership units, where such units differ only with respect to the relevant holding periods for the units and the relative preferred returns applicable to the membership units. The offering is underwritten on a best efforts basis by USA Securities, LLC, an affiliate and a member of the National Association of Securities Dealers, Inc. The applicable selling commissions are to be paid by our manager.

The Registration Statement on Form S-11 was first declared effective by the Securities and Exchange Commission on November 8, 2002 and, as a result of our Post-Effective Amendment No. 1 to our Registration Statement on Form S-11, was subsequently declared effective on July 7, 2003. Through our Post-Effective Amendment No. 1, we have, among other things, extended the date by which we are required to raise the minimum offering amount to September 30, 2003 and increased the maximum selling commission to 3.0% per membership unit sold.

As of June 30, 2003, we have not sold any membership units pursuant to our registered offering. The absence of any sales was due to our manager’s decision to delay the offering until the marketing plan has been completed and the filing of our Post-Effective Amendment No. 1.

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 and Reports on Form 8-K.

(a) Exhibits.

31.1 Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14 of the Securities Exchange Act of 1934)

31.2 Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14 of the Securities Exchange Act of 1934)

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

(b) Reports on Form 8-K.

Not applicable.

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 sole manager

	By:	USA Investment Partners, LLC, its sole manager

		By:	USA Commercial Mortgage Company, its sole manager

			By:	/s/ Thomas A. Hantges	August 18, 2003
				Thomas A. Hantges	Date
				Chief Executive Officer


			By:	/s/ Joseph D. Milanowski	August 18, 2003
				Joseph D. Milanowski	Date
				President and Chief Operating Officer

USA CAPITAL FIRST TRUST DEED FUND LLC 10-Q