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-03	$	812,478,659	$	68,301,160	8.41	%	$	17,075,290	6039
November-03		831,655,142		66,729,665	8.02	%		16,682,416	6182
December-03		817,805,454		66,080,831	8.08	%		16,520,208	6220
January-04		809,211,488		64,532,845	7.97	%		16,133,211	6245
February-04		841,224,710		68,822,940	8.18	%		17,205,735	6248
March-04		828,223,119		67,539,794	8.15	%		16,884,949	6252
April-04		852,949,553		70,540,039	8.27	%		17,635,010	6252
May-04		887,773,437		71,643,079	8.07	%		17,910,770	6252
June-04		837,643,964		66,559,993	7.95	%		16,639,998	6252
Fiscal Year 2004	$	7,518,965,526	$	610,750,346	8.12	%	$	152,687,587
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	6164
April-03		768,893,246		63,787,752	8.30	%		15,946,938	6125
May-03		845,057,812		70,125,219	8.30	%		17,531,305	6117
June-03		823,576,764		65,616,941	7.97	%		16,404,235	6073
July-03		863,751,158		72,768,856	8.42	%		18,192,214	6039
August-03		925,318,977		75,807,891	8.19	%		18,951,973	6039
September-03		801,846,779		64,076,444	7.99	%		16,019,111	6039
Fiscal Year 2003	$	9,654,366,117	$	776,641,718	8.04	%	$	194,160,429

(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 the 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.