Exhibit 99.1

Mohegan Tribal Gaming Authority

Slot Machine Statistical Report

	Slot Handle(1)		Gross Slot Win(2)		Gross Slot Hold Percentage(3)	Slot Win Contributions(4)		Weighted Average Number of Slot Machines(5)
October-02	$	755,336,012	$	59,917,595	7.93%	$	14,979,399	6201
November-02		790,469,893		61,769,045	7.81%		15,442,261	6201
December-02		799,064,535		62,112,276	7.77%		15,528,069	6201
January-03		755,983,685		56,914,049	7.53%		14,228,512	6201
February-03		704,911,367		56,260,649	7.98%		14,065,162	6201
March-03		820,155,889		67,485,001	8.23%		16,871,250	6125
April-03		768,893,246		63,787,752	8.30%		15,946,938	6101
May-03		845,057,812		70,125,219	8.30%		17,531,305	6085
June-03		823,576,764		65,616,941	7.97%		16,404,235	6039
Fiscal Year 2003	$	7,063,449,203	$	563,988,527	7.98%	$	140,997,131
October-01	$	688,566,467	$	56,062,409	8.14%	$	14,015,602	6219
November-01		668,083,874		57,257,291	8.57%		14,314,323	6219
December-01		702,595,215		58,571,813	8.34%		14,642,953	6219
January-02		613,811,779		48,048,464	7.83%		12,012,116	6202
February-02		681,991,294		55,122,363	8.08%		13,780,591	6198
March-02		737,206,612		61,583,105	8.35%		15,395,776	6198
April-02		712,162,354		58,334,023	8.19%		14,583,506	6198
May-02		770,959,518		62,423,709	8.10%		15,605,927	6201
June-02		760,295,625		61,643,480	8.11%		15,410,870	6201
July-02		843,500,742		66,729,657	7.91%		16,682,414	6201
August-02		879,393,472		72,495,992	8.24%		18,123,998	6201
September-02		781,613,551		60,601,601	7.75%		15,150,400	6201
Fiscal Year 2002	$	8,840,180,503	$	718,873,907	8.13%	$	179,718,476

(1)   “Slot Handle” is defined as the total amount of coins, tokens, credits or currency placed into slot machines by patrons to play slot machines.

(2)   “Gross Slot Win,” sometimes referred to by the Authority as gross slot revenues, is defined as all amounts played in slot machines reduced by both (a) the winnings paid out and (b) all amounts deposited by the Authority into the slot machines to ensure sufficient coins in each machine to pay out the winnings.

(3)   “Gross Slot Hold Percentage” is defined as the percentage of Slot Handle that is held by slot machines played by patrons. Slot Hold Percentage is derived by dividing Gross Slot Win by Slot Handle.

(4)   “Slot Win Contributions” 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)   “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.