Mohegan Tribal Gaming Authority 8-K Results of Operations and Financial Condition

Exhibit 99.1
Mohegan Sun at Pocono Downs Slot Machine Statistical Report
	Slot Handle (2)		Gross Slot Win (3)		Gross Slot Hold Percentage (4)	Pennsylvania Gaming Taxes (5)		Weighted Average Number of Slot Machines (6)
October-07	$	168,244,090	$	15,329,487	9.11%	$	8,429,645	1203
November-07		143,319,682		12,579,264	8.78%		6,929,521	1203
December-07		148,227,257		11,991,606	8.09%		6,598,426	1203
January-08		149,630,729		12,971,765	8.67%		7,131,465	1203
February-08		142,822,995		12,436,172	8.71%		6,854,456	1203
March-08		160,678,160		13,885,074	8.64%		7,640,911	1203
April-08		156,664,161		13,274,351	8.47%		7,307,509	1203
May-08		170,582,992		14,771,399	8.66%		8,127,026	1203
June-08		149,300,356		13,219,173	8.85%		7,275,885	1201
Fiscal Year 2008	$	1,389,470,422	$	120,458,291	8.67%	$	66,294,844
November-06(1)	$	86,730,882	$	8,711,060	10.04%	$	4,879,243	1099
December-06		131,176,627		13,105,033	9.99%		7,099,277	1099
January-07		137,266,226		13,672,450	9.96%		7,527,485	1101
February-07		126,613,690		11,917,315	9.41%		6,600,452	1109
March-07		154,322,623		14,903,453	9.66%		8,152,454	1112
April-07		156,624,126		14,844,240	9.48%		8,225,265	1118
May-07		157,232,347		14,931,445	9.50%		8,215,257	1121
June-07		172,610,279		15,060,493	8.73%		8,272,822	1189
July-07		196,538,911		17,257,131	8.78%		9,503,555	1203
August-07		189,275,670		16,758,047	8.85%		9,209,180	1203
September-07		182,025,784		16,024,540	8.80%		8,818,033	1203
Fiscal Year 2007	$	1,690,417,165	$	157,185,207	9.30%	$	86,503,023

(1) Period from inception of slot operations (November 10, 2006) to November 30, 2006.

(2) “Slot Handle” is defined as the total amount of credits placed into slot machines by patrons to play slot machines, which approximates amounts reported on the Pennsylvania Gaming Control Board website as "Wagers."

(3) “Gross Slot Win,” sometimes referred to as gross slot revenues, is defined as all amounts played in slot machines reduced by the winnings paid out, which approximates amounts reported on the Pennsylvania Gaming Control Board website as "Gross Terminal Revenue," or "Wagers" less "Payouts" and miscellaneous revenue adjustments.

(4) “Gross Slot Hold Percentage” is defined as the percentage of Slot Handle that is held by the slot machines played by patrons. Gross Slot Hold Percentage is derived by dividing Gross Slot Win by Slot Handle.

(5) “Pennsylvania Gaming Taxes” is defined as the portion of gross slot revenues that must be paid to the Commonwealth of Pennsylvania on a daily basis. This portion approximates 55% of Gross Slot Win.

(6) “Weighted Average Number of Slot Machines” is defined as the weighted average number of slot machines on the casino gaming floor during the monthly period.