Exhibit 12.1

MOHEGAN TRIBAL GAMING AUTHORITY

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

	Fiscal Year Ended September 30,														For the Nine Months Ended June 30,
	2002			2001			2000			1999			1998		2003			2002
Income (loss) from continuing operations	$	100,032		$	214,532		$	146,608		$	(38,108	)	$	87,816	$	65,100		$	49,495
Amortization of capitalized interest		2,730			757			757			757			757		3,044			1,715
Fixed charges		127,670			93,477			74,926			81,417			52,020		92,630			92,892
Capitalized interest		(12,353	)		(40,715	)		(9,880	)		(534	)		—		—			(12,353	)
Earnings	$	218,079		$	268,051		$	212,411		$	43,532		$	140,593	$	160,774		$	131,749
Interest expense on debt	$	71,579	(A)	$	11,755	(A)	$	37,799		$	55,595		$	50,172	$	61,959	(A)	$	48,458	(A)
Capitalized interest		12,353			40,715			9,880			534			—		—			12,353
Accretion of discount to the relinquishment liability		36,333			35,833			23,053			22,014			—		25,194			27,250
Amortization of debt issuance costs		6,602			4,536			3,225			2,313			883		4,847			4,213
Interest portion of rental expense (B)		803			638			969			961			965		630			618
Total fixed charges	$	127,670		$	93,477		$	74,926		$	81,417		$	52,020	$	92,630		$	92,892
Ratio of earnings to fixed charges		1.71			2.87			2.83			—	(C)		2.70		1.74			1.42

(A) Interest expense on debt excludes as a fixed charge the effects of changes in fair value of derivative instruments of ($1.5) million and $4.1 million for the fiscal years ended September 30, 2002 and 2001, and ($3.0) million and ($1.0) million for the nine months ended June 30, 2003 and 2002, respectively.

(B) A factor of 10% was used to calculate the interest portion of rental expense, which we believe to be a reasonable approximation.

(C) For the fiscal year ended September 30, 1999, earnings were inadequate to cover fixed charges. The deficiency of earnings available to cover fixed charges was $37.9 million.