SECURITIES AND EXCHANGE COMMISSION
                             Washington, DC 20549

                                  FORM 10-Q/A

    [ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                              EXCHANGE ACT OF 1934

               For the quarterly period ended: December 31, 2000


                                      OR


    [   ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                             EXCHANGE ACT OF 1934

          For the transition period from __________ to _____________


                       Commission file number 033-80655

                        MOHEGAN TRIBAL GAMING AUTHORITY
            (Exact name of registrant as specified in its charter)

                    Connecticut                             06-1436334
        (State or other jurisdiction of                    (IRS employer
         incorporation or organization)                 Identification No.)



           One Mohegan Sun Boulevard, Uncasville, CT           06382
          (Address of principal executive offices)           (Zip Code)

       Registrant's telephone number, including area code (860) 862-8000

          Securities registered pursuant to Section 12(b) of the Act:

                                                        Name of Each Exchange
   Title of Each Class                                  On Which Registered
            NONE
________________________                                _____________________
________________________                                _____________________
________________________                                _____________________

          Securities registered pursuant to Section 12(g) of the Act:

            NONE
- ------------------------
(Title of Class)


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
  the preceding 12 months (or for such shorter period that the registrant was
    required to file such reports), and (2) has been subject to such filing
                      requirements for the past 90 days:
                                          Yes   X       No  ___
                                              -----


                        Mohegan Tribal Gaming Authority
                        -------------------------------
                             Statements of Income
                             --------------------
                                (in thousands)
                                --------------



                                                                   For the                         For the
                                                                Quarter Ended                   Quarter Ended
                                                              December 31, 2000               December 31, 1999
                                                              -----------------               -----------------
                                                                 (unaudited)                     (unaudited)
                                                                                        
Revenues:
   Gaming                                                                 $174,958                        $164,925
   Food and beverage                                                        10,724                          11,317
   Retail and other                                                         16,595                          15,452
                                                              --------------------            --------------------

       Gross revenues                                                      202,277                         191,694

   Less - Promotional allowances                                           (19,187)                        (18,383)
                                                              --------------------            --------------------

Net revenues                                                               183,090                         173,311
                                                              --------------------            --------------------

Cost and expenses:
   Gaming                                                                   78,389                          73,209
   Food and beverage                                                         6,078                           6,008
   Retail and other                                                          5,835                           5,639
   General and administration                                               41,505                          34,417
   Pre-opening costs                                                         1,389                             907
   Management fee                                                                -                          13,634
   Depreciation and amortization                                             6,579                           7,526
                                                              --------------------            --------------------

       Total costs and expenses                                            139,775                         141,340
                                                              --------------------            --------------------

Income from operations                                                      43,315                          31,971
                                                              --------------------            --------------------
Other income (expense):
   Relinquishment liability reassessment (Note 7)                           (8,958)                         (5,763)
   Interest and other income                                                 1,164                           3,245
   Interest expense                                                         (5,925)                        (14,028)
   Change in fair value of derivative instruments (Note 3)                  (2,142)                              -
                                                              --------------------            --------------------
                                                                           (15,861)                        (16,546)
                                                              --------------------            --------------------

Income from continuing operations                                           27,454                          15,425

   Loss from discontinued operations                                          (192)                           (266)
                                                              --------------------            --------------------

Net income                                                                $ 27,262                        $ 15,159
                                                              ====================            ====================




           The accompanying accountants' review report and notes to
    financial statements should be read in conjunction with the financial
                                  statements

                                       3


Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this Report to be signed on its behalf by the
undersigned thereunto duly authorized.


                                      MOHEGAN TRIBAL GAMING AUTHORITY
                                      -------------------------------



Date: February 12, 2001               By:  /s/ Mark F. Brown
      -----------------                  --------------------------------------
                                      Mark F. Brown
                                      Chairman, Management Board



Date: February 12, 2001               By:  /s/ William J. Velardo
      -----------------                  --------------------------------------
                                      William J. Velardo
                                      President and General Manager


Date: February 12, 2001               By:  /s/ Jeffrey E. Hartmann
      -----------------                  --------------------------------------
                                      Jeffrey E. Hartmann, Executive Vice
                                      President Finance/Chief Financial Officer
                                      (Principal Financial and Accounting
                                      Officer)