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-13	$	592,664,968	$	48,962,324		8.26	%	$	12,240,581	$	—		5530
November-13		627,548,160		49,302,824		7.86	%		12,325,706		245,874		5530
December-13		570,616,991		45,897,679		8.04	%		11,474,420		—		5525
Fiscal Year 2014	$	1,790,830,119	$	144,162,827		8.05	%	$	36,040,707	$	245,874
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

(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.