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 (1)		Gross Slot Win (2)		Gross Slot Hold Percentage  (3)	Pennsylvania Slot Tax (4)		Weighted Average Number of Slot  Machines (5)
October-12	$	228,493,251	$	17,776,998	7.78%	$	9,569,315	2331
November-12		223,189,508		18,026,952	8.08%		9,717,226	2332
December-12		228,186,187		17,792,960	7.80%		9,500,852	2332
January-13		226,471,766		17,128,930	7.56%		9,261,033	2332
February-13		229,219,194		17,355,359	7.57%		9,320,342	2332
March-13		271,525,419		20,419,380	7.52%		10,991,664	2331
April-13		259,056,434		18,585,846	7.17%		10,011,108	2332
May-13		260,025,761		19,603,520	7.54%		10,548,648	2331
June-13		255,814,720		18,410,995	7.20%		9,952,906	2331
Fiscal Year 2013	$	2,181,982,240	$	165,100,940	7.57%	$	88,873,094
October-11	$	247,452,591	$	19,777,687	7.99%	$	10,695,205	2332
November-11		243,144,593		19,325,225	7.95%		10,512,272	2332
December-11		246,362,036		20,055,646	8.14%		10,913,798	2330
January-12		242,702,884		18,350,944	7.56%		9,974,764	2331
February-12		246,261,227		20,163,396	8.19%		10,953,220	2332
March-12		266,393,720		21,284,538	7.99%		11,576,518	2332
April-12		249,193,452		20,071,776	8.05%		10,853,251	2332
May-12		248,984,485		19,683,603	7.91%		10,650,625	2332
June-12		245,466,694		19,940,431	8.12%		10,779,375	2332
July-12		257,805,851		20,414,261	7.92%		11,072,432	2332
August-12		249,812,922		20,014,809	8.01%		10,800,172	2330
September-12		233,310,808		18,705,979	8.02%		10,143,550	2331
Fiscal Year 2012	$	2,976,891,263	$	237,788,295	7.99%	$	128,925,182

(1) “Slot Handle” is defined as amounts wagered by patrons on slot machines, including free promotional slot plays, which approximates amounts reported on the Pennsylvania Gaming Control Board website as "Wagers."

(2) “Gross Slot Win,” sometimes referred to as gross slot revenues, is defined as amounts wagered less prizes paid out, which approximates amounts reported on the Pennsylvania Gaming Control Board website as "Gross Terminal Revenue."

(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) “Pennsylvania Slot Tax” is defined as the portion of gross slot win that must be paid to the Commonwealth of Pennsylvania on a daily basis. This portion approximates 55% of gross slot win.

(5) “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.