Mohegan Tribal Gaming Authority 8-K Slot Machine Statistical Report

Exhibit 99.1

Mohegan Sun

Slot Machine Statistical Report

	Slot Handle (1)		Gross Slot Win (2)		Gross Slot Hold Percentage (3)			Slot Win Contribution (4)		Free Promotional Slot Play Contribution (5)		Weighted Average Number of Slot Machines (6)
October-11	$	700,297,584	$	58,816,118		8.40	%	$	14,704,029	$	396,307		6315
November-11		669,005,137		54,989,744		8.22	%		13,747,436		375,430		6264
December-11		695,067,804		57,008,522		8.20	%		14,252,131		331,215		6134
January-12		633,439,033		52,985,713		8.36	%		13,246,428		444,497		6116
February-12		667,382,478		55,788,688		8.36	%		13,947,172		332,266		6098
March-12		710,860,682		59,282,262		8.34	%		14,820,566		520,757		5977
April-12		657,864,028		54,943,016		8.35	%		13,735,754		609,093		5972
May-12		672,882,527		55,431,949		8.24	%		13,857,987		776,806		5965
June-12		679,291,248		54,848,251		8.07	%		13,712,063		901,415		5923
Fiscal Year 2012	$	6,086,090,521	$	504,094,263		8.28	%	$	126,023,566	$	4,687,786
October-10	$	755,758,609	$	60,317,459		7.98	%	$	15,079,365	$	329,589		6404
November-10		691,407,412		55,592,001		8.04	%		13,898,000		311,603		6405
December-10		673,412,991		53,446,202		7.94	%		13,361,550		122,657		6404
January-11		689,190,773		54,541,290		7.91	%		13,635,323		680,275		6372
February-11		716,293,719		58,047,738		8.10	%		14,511,934		589,469		6367
March-11		776,944,438		62,721,077		8.07	%		15,680,270		395,217		6364
April-11		749,996,388		61,608,053		8.21	%		15,402,013		425,282		6367
May-11		748,638,217		61,003,631		8.15	%		15,250,908		628,287		6368
June-11		727,934,511		56,964,656		7.83	%		14,241,164		830,305		6340
July-11		849,175,409		66,903,914		7.88	%		16,725,978		705,822		6300
August-11		724,181,387		59,913,166		8.27	%		14,978,292		720,909		6304
September-11		709,958,508		59,828,255		8.43	%		14,957,063		346,990		6322
Fiscal Year 2011	$	8,812,892,362	$	710,887,442		8.07	%	$	177,721,860	$	6,086,405

(1) “Slot Handle” is defined as amounts wagered by patrons on slot machines, including free promotional slot plays.

(2) “Gross Slot Win,” sometimes referred to as gross slot revenues, is defined as amounts wagered less prizes paid out.

(3) “Gross Slot Hold Percentage” is defined as the percentage of slot handle that is held by slot machines.

Gross slot hold percentage is derived by dividing gross slot win by slot handle.

(4) “Slot Win Contribution” is defined as the portion of gross slot win that must be paid to the State of Connecticut on a monthly basis. For each 12-month period commencing July 1, 1995, the contribution is the lesser of (a) 30% of gross slot win, or (b) the greater of (i) 25% of gross slot win or (ii) $80.0 million.

(5) “Free Promotional Slot Play Contribution” is defined as the portion of free promotional slot plays that must be paid to the State of Connecticut on a monthly basis. The contribution is 25% of the value of free promotional slot plays exceeding 5.5% 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.