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-12	$	576,540,936	$	48,453,564		8.40	%	$	12,113,391	$	—	5695
November-12		592,387,489		49,983,641		8.44	%		12,495,910		—	5569
December-12		616,075,474		50,040,861		8.12	%		12,510,215		—	5559
January-13		573,125,293		47,079,938		8.21	%		11,769,985		—	5550
February-13		550,181,967		45,415,017		8.25	%		11,353,754		—	5532
March-13		700,669,432		58,677,350		8.37	%		14,669,338		—	5542
April-13		627,501,964		52,646,629		8.39	%		13,161,657		—	5533
May-13		655,412,962		54,980,311		8.39	%		13,745,078		—	5527
June-13		640,366,639		50,501,686		7.89	%		12,625,421		624,957	5530
July-13		673,655,913		54,621,767		8.11	%		13,655,442		54,703	5541
August-13		700,399,159		56,353,417		8.05	%		14,088,354		271,712	5528
September-13		621,504,820		49,925,454		8.03	%		12,481,364		209,416	5530
Fiscal Year 2013	$	7,527,822,048	$	618,679,635		8.22	%	$	154,669,909	$	1,160,788
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
July-12		737,999,087		59,966,753		8.13	%		14,991,688		38,636	5917
August-12		687,178,647		56,335,356		8.20	%		14,083,839		—	5900
September-12		670,908,879		54,720,324		8.16	%		13,680,081		—	5872
Fiscal Year 2012	$	8,182,177,134	$	675,116,696		8.25	%	$	168,779,174	$	4,726,422

(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 was 25% of the value of free promotional slot plays exceeding 5.5% of gross slot win. Effective July 1, 2012, the threshold before contribution payments on free promotional slot plays are required was increased from 5.5% of gross slot win to 11%.

(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.