Exhibit 99.1

Mohegan Sun

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-05	$	891,557,275	$	74,785,571	8.39	%	$	18,696,393	6204
November-05	$	816,438,537	$	67,218,392	8.23	%	$	16,804,598	6204
December-05	$	873,362,735	$	74,188,635	8.49	%	$	18,547,159	6203
January-06	$	815,047,460	$	70,525,912	8.65	%	$	17,631,478	6202
February-06	$	786,234,400	$	68,919,596	8.77	%	$	17,229,899	6202
March-06	$	869,571,635	$	77,272,007	8.89	%	$	19,318,002	6202
Fiscal Year 2006	$	5,052,212,042	$	432,910,113	8.57	%	$	108,227,529
October-04	$	878,861,644	$	71,609,274	8.15	%	$	17,902,319	6237
November-04		809,819,887		64,760,579	8.00	%		16,190,145	6235
December-04		875,041,469		71,955,038	8.22	%		17,988,759	6254
January-05		760,953,164		62,493,014	8.21	%		15,623,253	6272
February-05		768,367,988		68,057,330	8.86	%		17,014,333	6272
March-05		805,056,431		70,307,786	8.73	%		17,576,946	6273
April-05		861,961,655		76,561,999	8.88	%		19,140,500	6228
May-05		851,004,033		73,346,085	8.62	%		18,336,521	6205
June-05		822,677,686		70,384,644	8.56	%		17,596,161	6205
July-05		951,283,400		80,142,688	8.42	%		20,035,672	6205
August-05		914,580,175		76,336,412	8.35	%		19,084,103	6204
September-05		882,406,944		74,951,747	8.49	%		18,737,937	6204
Fiscal Year 2005	$	10,182,014,476	$	860,906,596	8.46	%	$	215,226,649

(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 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 casino 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. Gross 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.