<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                   FORM 10-Q/A
                                 Amendment No. 1

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

                  For the quarterly period ended: June 30, 2001

                                       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

     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
                                              -----        -----

     Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act): Yes         No   X
                                                -----      -----

                                        1

<PAGE>

                                EXPLANATORY NOTE

The Mohegan Tribal Gaming Authority (the "Authority") has restated its financial
statements for the quarterly periods ended December 31, 2000, March 31, 2001,
June 30, 2001, December 31, 2001, March 31, 2002 and June 30, 2002 and for the
fiscal year ended September 30, 2001.

As more fully described in Note 9, this Form 10-Q/A includes in Item 1 of Part I
the restated information and related footnotes thereto for the quarter and nine
months ended June 30, 2001 and other information relating to such restated
financial statements. Item 2 of Part I also includes the Authority's amended and
restated discussion and analysis of financial condition and results of
operations. Except for Part I, Item 6 of Part II and the addition of the
certifications required under Sections 302 (as further described in Rule 15d 14
issued by the Securities and Exchange Commission) and 906 of the Sarbanes-Oxley
Act of 2002, no other information included in the original report on Form 10-Q
is amended by this amendment. The information contained herein is as of June 30,
2001 and does not reflect subsequent events except any that may have existed as
of the date of the filing of the original Form 10-Q relating to such quarterly
period and which were disclosed therein. For information regarding subsequent
events, please refer to the Authority's Quarterly Reports on Forms 10-Q and
10-Q/A and Annual Reports on Forms 10-K and 10-K/A filed with respect to periods
after June 30, 2001.

<PAGE>

                         MOHEGAN TRIBAL GAMING AUTHORITY
                              INDEX TO FORM 10-Q/A

<TABLE>
<CAPTION>
PART I. FINANCIAL INFORMATION                                                                          Page
                                                                                                      Number
                                                                                                      ------
<S>                                                                                                   <C>
Item 1. Financial Statements.

     Report of Independent Accountants by PricewaterhouseCoopers LLP.                                    1

     Report of Independent Accountants by Arthur Andersen LLP.                                           2

     Balance Sheets of Mohegan Tribal Gaming Authority as of June 30, 2001
     (unaudited) and September 30, 2000.                                                                 3

     Statements of Income of Mohegan Tribal Gaming Authority for the Quarters and Nine                   4
     Months Ended June 30, 2001 and 2000 (unaudited).

     Statements of Changes in Capital of Mohegan Tribal Gaming Authority for the Quarters                5
     and Nine Months Ended June 30, 2001 and 2000 (unaudited).

     Statements of Cash Flows of Mohegan Tribal Gaming Authority for the Nine Months Ended               6
     June 30, 2001 and 2000 (unaudited).

     Notes to Financial Statements of Mohegan Tribal Gaming Authority.                                 7-21

Item 2. Management's Discussion and Analysis of Financial Condition and Results of                    22-36
Operations.

Item 3. Quantitative and Qualitative Disclosure of Market Risk.                                         37

PART II. OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K.                                                               38
Signatures. Mohegan Tribal Gaming Authority.                                                            39
Certifications.                                                                                         40
</TABLE>

<PAGE>

                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Mohegan Tribal Gaming Authority:

We have reviewed the accompanying balance sheet of the Mohegan Tribal Gaming
Authority ("the Authority") as of June 30, 2001, the related statements of
income and of changes in capital for the quarter and nine-month period ended
June 30, 2001 and the related statement of cash flows for the nine-month period
ended June 30, 2001. These financial statements are the responsibility of the
Authority's management. The Authority's financial statements for the quarter and
nine-month period ended June 30, 2000 were reviewed by other independent
accountants who have ceased operations. Those independent accountants indicated
that they were not aware of any material modifications that should be made to
those financial statements for them to be in conformity with accounting
principles generally accepted in the United States in their report dated August
8, 2001.

We conducted our review in accordance with standards established by the American
Institute of Certified Public Accountants. A review of interim financial
information consists principally of applying analytical procedures to financial
data and making inquiries of persons responsible for financial and accounting
matters. It is substantially less in scope than an audit conducted in accordance
with auditing standards generally accepted in the United States of America, the
objective of which is the expression of an opinion regarding the financial
statements taken as a whole. Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should
be made to the accompanying interim financial statements as of June 30, 2001 and
for the quarter and nine-month period then ended for them to be in conformity
with accounting principles generally accepted in the United States of America.

As described in Note 9 to the financial statements, the Authority has restated
its financial statements as of June 30, 2001 and for the quarter and nine-month
period then ended, previously reviewed by other independent accountants who have
ceased operations.


/s/ PRICEWATERHOUSECOOPERS LLP

Hartford, CT
November 11, 2002






                                        1

<PAGE>

THE FOLLOWING REPORT IS A COPY OF A REPORT PREVIOUSLY ISSUED BY ARTHUR ANDERSEN
LLP (ANDERSEN) AND HAS NOT BEEN REISSUED BY ANDERSEN.

                 REVIEW REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Mohegan Tribal Gaming Authority:

We have reviewed the accompanying balance sheet of the Mohegan Tribal Gaming
Authority ("the Authority") as of June 30, 2001*, and the related statements of
income for the quarter and nine month periods ended June 30, 2001* and 2000 and
the statements of capital and cash flows for the nine months ended June 30,
2001* and 2000. These financial statements are the responsibility of the
Authority's management.

We conducted our review in accordance with standards established by the American
Institute of Certified Public Accountants. A review of interim financial
information consists principally of applying analytical procedures to financial
data and making inquiries of persons responsible for financial and accounting
matters. It is substantially less in scope than an audit conducted in accordance
with auditing standards generally accepted in the United States, the objective
of which is the expression of an opinion regarding the financial statements as a
whole. Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should
be made to the financial statements referred to above for them to be in
conformity with accounting principles generally accepted in the United States.

We have previously audited, in accordance with auditing standards generally
accepted in the United States, the balance sheet of the Mohegan Tribal Gaming
Authority as of September 30, 2000, and the related statements of income (loss),
capital and cash flows for the three years then ended (not presented separately
herein) and in our report dated December 1, 2000, we expressed an unqualified
opinion on those financial statements. In our opinion, the information set forth
in the accompanying balance sheet of the Mohegan Tribal Gaming Authority as of
September 30, 2000, is fairly stated, in all material respects, in relation to
the balance sheet from which it has been derived.

/s/ ARTHUR ANDERSEN LLP

Hartford, Connecticut
August 8, 2001

*Subsequent to the date of this report, the Authority's balance sheet as of June
30, 2001 and the related statements of income and of capital for the quarter and
nine month period ended June 30, 2001, and the related statement of cash flows
for the nine month period ended June 30, 2001 were reviewed by other independent
accountants whose report appears on page 1.



                                        2

<PAGE>

                         Mohegan Tribal Gaming Authority
                                 Balance Sheets
                                 (in thousands)

<TABLE>
<CAPTION>
                                                                June 30, 2001
                                                                  (unaudited)        September 30, 2000
                                                           ------------------------- -------------------
                                                           (restated - see note 9)
<S>                                                        <C>                       <C>
                         ASSETS
                         ------

Current assets:
 Cash and cash equivalents                                      $    76,239            $   115,731
 Receivables, net                                                     6,367                  5,490
 Due from Tribe                                                      27,637                  1,648
 Inventories                                                          9,217                  7,577
 Other current assets                                                 7,428                  5,325
                                                                -----------            -----------
   Total current assets                                             126,888                135,771

Non-current assets:
 Property and equipment, net                                        360,429                338,243
 Construction in process                                            682,925                264,999
 Trademark, net                                                     120,551                123,128
 Other assets, net                                                   21,177                 23,238
                                                                -----------            -----------
   Total assets                                                 $ 1,311,970            $   885,379
                                                                ===========            ===========

               LIABILITIES AND CAPITAL
               -----------------------

Current liabilities:
 Current portion of capital lease obligations                   $     1,739            $     4,055
 Current portion of relinquishment liability                         62,933                 56,646
 Accounts payable and accrued expenses                               52,723                 45,811
 Construction payables                                               69,762                 11,790
 Accrued interest payable                                            21,540                 10,625
                                                                -----------            -----------
   Total current liabilities                                        208,697                128,927

Non-current liabilities:
 Long-term debt                                                     774,000                500,000
 Relinquishment liability, net of current portion                   610,700                616,234
 Capital lease obligations, net of current portion                      222                  2,336
 Other long-term liabilities                                          2,778                      -
                                                                -----------            -----------
   Total liabilities                                             1,596,397              1,247,497
                                                                -----------            -----------
Commitments and contingencies (Note 7)

Capital:
 Retained deficit                                                 (283,256)              (362,118)
 Accumulated other comprehensive loss                               (1,171)                     -
                                                                -----------            -----------
   Total capital                                                  (284,427)              (362,118)
                                                                -----------            -----------
   Total liabilities and capital                                $ 1,311,970            $   885,379
                                                                ===========            ===========
</TABLE>

                 The accompanying notes to financial statements
           should be read in conjunction with the financial statements

                                       3

<PAGE>

                         Mohegan Tribal Gaming Authority
                              Statements of Income
                                 (in thousands)

<TABLE>
<CAPTION>
                                                               For the           For the            For the           For the
                                                               Quarter           Quarter          Nine Months       Nine Months
                                                                Ended             Ended             Ended              Ended
                                                            June 30, 2001     June 30, 2000     June 30, 2001      June 30, 2000
                                                             (unaudited)        (unaudited)       (unaudited)        (unaudited)
                                                           ----------------- ---------------  ------------------ -------------------
                                                             (restated- see                      (restated- see
                                                                 note 9)                             note 9)
<S>                                                         <C>                <C>             <C>               <C>
Revenues:
 Gaming                                                       $ 192,053         $ 177,993         $ 547,616         $ 518,512
 Food and beverage                                               12,849            11,242            34,610            34,239
 Retail, entertainment and other                                 14,014            12,286            42,590            38,319
                                                              ---------         ---------         ---------         ---------
   Gross revenues                                               218,916           201,521           624,816           591,070

  Less - Promotional allowances                                (18,374)          (16,712)          (53,404)          (50,741)
                                                              ---------         ---------         ---------         ---------

Net revenues                                                    200,542           184,809           571,412           540,329
                                                              ---------         ---------         ---------         ---------

Operating costs and expenses:
 Gaming                                                          86,965            78,108           243,123           225,527
 Food and beverage                                                6,442             5,565            18,462            17,429
 Retail, entertainment and other                                  7,002             3,771            22,476            15,896
 Marketing, general and administrative                           32,009            32,094           103,798            98,120
 Pre-opening costs and expenses                                   3,724             1,381             7,040             3,398
 Management fees                                                      -                 -                 -            13,634
 Depreciation and amortization                                    7,404             7,500            18,938            22,786
                                                              ---------         ---------         ---------         ---------
   Total operating costs and expenses                           143,546           128,419           413,837           396,790
                                                              ---------         ---------         ---------         ---------

Income from operations                                           56,996            56,390           157,575           143,539
                                                              ---------         ---------         ---------         ---------

Other income (expense):
 Accretion of relinquishment liability
   discount (Note 8)                                            (8,958)           (5,763)          (26,874)          (17,290)
 Interest income                                                    648             2,892             2,389            10,435
 Interest expense, net of capitalized interest (Note 7)         (3,219)           (8,132)          (13,524)          (31,291)
 Other income (expense), net                                      (114)                -              (113)                2
                                                              ---------         ---------         ---------         ---------
   Total other income (expense)                                (11,643)          (11,003)          (38,122)          (38,144)
                                                              ---------         ---------         ---------         ---------

Income from continuing operations                                45,353            45,387           119,453           105,395

 Loss from discontinued operations                                 (64)             (159)             (591)             (465)
                                                              ---------         ---------         ---------         ---------

Net income                                                    $  45,289         $  45,228         $ 118,862         $ 104,930
                                                              =========         =========         =========         =========
</TABLE>

                 The accompanying notes to financial statements
           should be read in conjunction with the financial statements

                                        4

<PAGE>

                         Mohegan Tribal Gaming Authority
                        Statements of Changes in Capital
                                 (in thousands)

<TABLE>
<CAPTION>
                                                              For the Nine Months                   For the Nine Months
                                                              Ended June 30, 2001                   Ended June 30, 2000
                                                                  (unaudited)                           (unaudited)
                                                       -----------------------------------  ------------------------------------
                                                            (restated - see note 9)
                                                                         Comprehensive                          Comprehensive
                                                           Capital           Income             Capital            Income
                                                       -------------   -------------------  ---------------    -----------------
<S>                                                    <C>             <C>                  <C>                <C>
Retained deficit at October 1                          $   (362,118)                        $    (458,052)

Net income                                                  118,862    $       118,862            104,930      $     104,930
                                                                       ---------------                         -------------
Distributions to Tribe                                      (40,000)                              (32,245)
                                                       ------------                         -------------
Retained deficit at June 30                                (283,256)                             (385,367)
                                                       ------------                         -------------
Accumulated other comprehensive loss at October 1                 -                                     -

Unrealized loss on derivative instruments                                       (1,171)                                    -
                                                                       ---------------                         -------------
Other comprehensive loss                                     (1,171)            (1,171)                 -                  -
                                                       ------------    ---------------      -------------      -------------
Comprehensive income                                                   $       117,691                         $     104,930
                                                                       ===============                         =============
Accumulated other comprehensive loss at June 30              (1,171)                                    -
                                                       ------------                         -------------
Total capital ending balance June 30                   $   (284,427)                        $    (385,367)
                                                       ============                         =============

<CAPTION>
                                                                For the Quarter                       For the Quarter
                                                              Ended June 30, 2001                   Ended June 30, 2000
                                                                  (unaudited)                           (unaudited)
                                                       -----------------------------------  ------------------------------------
                                                              (restated - see note 9)
                                                           Capital       Comprehensive          Capital          Comprehensive
                                                                             Income                                 Income
                                                       -----------------------------------  -----------------  -----------------
<S>                                                    <C>             <C>                  <C>                <C>
Retained deficit at April 1                            $   (308,545)                        $    (420,595)

Net income                                                   45,289    $        45,289             45,228      $      45,228
                                                                       ---------------                         -------------
Distributions to Tribe                                      (20,000)                              (10,000)
                                                       ------------                         -------------
Retained deficit at June 30                                (283,256)                             (385,367)
                                                       ------------                         -------------
Accumulated other comprehensive loss at April 1              (1,166)                                    -

Unrealized loss on derivative instruments                                           (5)                                    -
                                                                       ---------------                         -------------
Other comprehensive loss                                         (5)                (5)                 -                  -
                                                       ------------    ---------------      -------------      -------------
Comprehensive income                                                   $        45,284                         $      45,228
                                                                       ===============                         =============
Accumulated other comprehensive loss at June 30              (1,171)                                    -
                                                       ------------                         -------------
Total capital ending balance June 30                   $   (284,427)                        $    (385,367)
                                                       ============                         =============
</TABLE>

                 The accompanying notes to financial statements
           should be read in conjunction with the financial statements

                                        5

<PAGE>

                         Mohegan Tribal Gaming Authority
                            Statements of Cash Flows
                                 (in thousands)

<TABLE>
<CAPTION>
                                                                       For the Nine Months Ended    For the Nine Months Ended
                                                                             June 30, 2001                June 30, 2000
                                                                              (unaudited)                  (unaudited)
                                                                              -----------                  -----------
                                                                        (restated - see note 9)
<S>                                                                    <C>                          <C>
Cash flows provided by (used in) operating activities:

Net income                                                             $          118,862           $          104,930

Adjustments to reconcile net income to
      net cash flow provided by operating activities:
 Depreciation and amortization                                                     18,938                       22,786
 Loss on disposition of assets                                                        114                          182
 Provision for losses on receivables                                                  288                          542
 Accretion of relinquishment liability discount                                    26,874                       17,290
 Cash paid for accretion of relinquishment liability discount                     (19,200)                      (2,881)
 Change in fair value of derivative instruments                                     2,488                            -
 Amortization of debt issuance costs                                                3,257                            -
Changes in operating assets and liabilities:
 Increase in receivables and other assets                                         (30,281)                     (32,210)
 Increase in accounts payable and accrued expenses                                 17,827                       12,924
                                                                       ------------------           ------------------

  Net cash flows provided by operating activities                                 139,167                      123,563
                                                                       ------------------           ------------------
Cash flows provided by (used in) investing activities:

Purchase of property and equipment                                                (38,699)                     (70,863)
Increase in construction in process, net of change in
       construction payables of $57,972 and $0, respectively                     (359,954)                     (79,834)
Proceeds from asset sale                                                               89                            -
                                                                       ------------------           ------------------

  Net cash flows used in investing activities                                    (398,564)                    (150,697)
                                                                       ------------------           ------------------

Cash flows provided by (used in) financing activities:

Distributions to Tribe                                                            (40,000)                     (32,245)
Principal portion of relinquishment liability payments                             (6,921)                      (2,067)
Payment on capital lease obligations                                               (4,430)                      (9,076)
Bank credit facility borrowings                                                   274,000                            -
Capitalized financing fees                                                         (2,789)                           -
Increase in other long-term liabilities                                                45                            -
Defeasance trust asset                                                                  -                      135,507
Defeasance liability                                                                    -                     (140,344)
                                                                       ------------------           ------------------

  Net cash flows provided by (used in) financing activities                       219,905                      (48,225)
                                                                       ------------------           ------------------
  Net decrease in cash and cash equivalents                                       (39,492)                     (75,359)

Cash and cash equivalents at beginning of period                                  115,731                      276,598
                                                                       ------------------           ------------------

Cash and cash equivalents at end of period                             $           76,239           $          201,239
                                                                       ==================           ==================
</TABLE>

                 The accompanying notes to financial statements
           should be read in conjunction with the financial statements

                                       6

<PAGE>

                         MOHEGAN TRIBAL GAMING AUTHORITY
                          NOTES TO FINANCIAL STATEMENTS

NOTE 1 - ORGANIZATION AND BASIS OF PRESENTATION:

         The Mohegan Tribe of Indians of Connecticut (the "Tribe") established
the Mohegan Tribal Gaming Authority (the "Authority") in July 1995 with the
exclusive power to conduct and regulate gaming activities for the Tribe on
Tribal lands. On October 12, 1996, the Authority opened a casino known as the
Mohegan Sun Casino ("Mohegan Sun"). The Authority is governed by a nine-member
Management Board, consisting of the same nine members as those of the Tribal
Council (the governing body of the Tribe). Any change in the composition of the
Tribal Council results in a corresponding change in the Authority's Management
Board. The President and Chief Executive Officer and other senior officers of
Mohegan Sun are hired by the Management Board and are employees of the
Authority.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

         The accompanying unaudited financial statements have been prepared in
accordance with the accounting principles generally accepted in the United
States of America for interim financial information and with the instructions to
Form 10-Q and Rule 10-01 of Regulation S-X. In accordance with Rule 10-01, the
unaudited financial statements do not include all of the information and
footnotes required by accounting principles generally accepted in the United
States of America for complete financial statements. In the opinion of
management, all adjustments (consisting of normal recurring accruals and
adjustments) considered necessary for a fair presentation have been included.
For further information, refer to the financial statements and footnotes thereto
included in the Authority's annual report on Form 10-K for the year ended
September 30, 2000 filed with the Securities and Exchange Commission (the
"SEC").

Reclassifications

         Certain amounts in the fiscal year 2000 financial statements have been
reclassified to conform to the fiscal year 2001 presentation.

New Accounting Pronouncements

         On October 1, 2000, the Authority adopted Statement of Financial
Accounting Standards ("SFAS") No. 133 "Accounting for Derivative Instruments and
Hedging Activities" ("SFAS 133"), designated all derivative instruments as cash
flow hedging instruments and marked them to market. The impact of the adoption
of SFAS 133 was not material to the financial position of the Authority taken as
a whole. The Authority excludes the change in time value when assessing the
effectiveness of the hedging relationships. See Note 4.

         On June 30, 2001, the Financial Accounting Standards Board ("FASB")
issued SFAS No. 142 "Goodwill and Other Intangible Assets" ("SFAS 142") to be
effective for fiscal years beginning after December 15, 2001. Upon adoption of
SFAS 142, the Mohegan Sun trademark will no longer be subject to amortization
over its estimated useful life as it has been deemed to have an indefinite
useful life. However, SFAS 142 requires the trademark to be evaluated at least
annually by applying a fair value based test, and, if impairment occurs, the
amount of impaired trademark must be written off immediately. The Authority
believes no impairment of the trademark will be necessary upon adoption of SFAS
142.

                                       7

<PAGE>

                        MOHEGAN TRIBAL GAMING AUTHORITY
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

NOTE 3 - DISCONTINUED OPERATIONS:

         On November 29, 2000, the Authority discontinued bingo operations in
order to build the Hall of the Lost Tribes smoke-free slot machine venue.
Pursuant to Accounting Principles Board Opinion No. 30 "Reporting the Results of
Operations - Reporting the Effects of Disposal of a Segment of a Business, and
Extraordinary, Unusual and Infrequently Occurring Events and Transactions," the
financial statements of the Authority have been restated to reflect the
disposition of bingo operations as discontinued operations. Accordingly, the
revenues, costs and expenses of bingo operations have been excluded from the
captions in the Statements of Income and have been reported as "Loss from
discontinued operations."

NOTE 4 - FINANCING FACILITIES:

         Financing facilities, as described below, consisted of the following
(in thousands):

<TABLE>
<CAPTION>
                                                   June 30, 2001  September 30, 2000
                                                   -------------  ------------------
<S>                                                <C>             <C>
         Bank Credit Facility                      $    274,000    $             -
         $200M 8 1/8% Senior Notes                      200,000            200,000
         $300M 8 3/4% Senior Subordinated Notes         300,000            300,000
                                                   ------------    ---------------
                                                   $    774,000    $       500,000
                                                   ============    ===============
</TABLE>

Bank Credit Facility

         As of June 30, 2001, the Authority had $274.0 million outstanding under
a $500.0 million reducing, revolving, collateralized credit facility (the "Bank
Credit Facility"), with a syndicate of lenders led by Bank of America N.A.
(formerly known as Bank of America National Trust and Savings Association),
which will mature in March 2004. The Authority draws on the Bank Credit Facility
primarily in connection with major expansion of Mohegan Sun, known as Project
Sunburst, and other capital expenditure projects. The Bank Credit Facility is
collateralized by a lien on substantially all of the Authority's assets, by a
leasehold mortgage on the land and improvements which comprise Mohegan Sun, and
by each of the Authority's cash operating accounts.

         At the Authority's option, each advance of loan proceeds will accrue
interest on the basis of base rate or on the basis of a one-month, two-month,
three-month or six-month London Inter-Bank Offered Rate ("LIBOR") plus, in
either case, the applicable spread (based on the Authority's Total Leverage
Ratio, as defined in the Bank Credit Facility). At June 30, 2001, one-month
LIBOR was 3.86% and the applicable spread was 1.625%. Interest on each LIBOR
loan that is for a term of three months or less shall be due and payable on the
last day of the related interest period. Interest on each LIBOR loan that is for
a term of more than three months is due and payable on the date which is three
months after the date such LIBOR loan was made and every three months thereafter
and on the last day of the related interest period. Interest on each base rate
loan shall be due and payable quarterly in arrears. The Authority has no base
rate loans at June 30, 2001. Accrued interest on the Bank Credit Facility was
$290,000 as of June 30, 2001.

         Pursuant to the terms of the Bank Credit Facility, the commitment (or
the maximum amount that may be borrowed under the Bank Credit Facility) will be
reduced as of the earlier of March 31, 2002 or the last full day of the first
full fiscal quarter following the completion date of Project Sunburst, and on
the last day of each fiscal quarter thereafter, by 10% of the commitment in
effect immediately prior to the first such reduction.

                                        8

<PAGE>

                        MOHEGAN TRIBAL GAMING AUTHORITY
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Financial Covenant Requirements

         The Authority's debt agreements require, among other restrictions, the
maintenance of various financial covenants and terms including a fixed charge
coverage ratio, and certain debt leverage ratios. As of June 30, 2001, the
Authority was in compliance with all financial covenant requirements.

Derivative Instruments

         The Authority uses derivative instruments, including an interest rate
cap, collar and swap in its strategy to manage interest rate risk associated
with the variable interest rates applicable to advances under the Bank Credit
Facility. The Authority's objective in managing interest rate risk is to ensure
appropriate income and sufficient liquidity to meet its obligations. The
Authority analyzes interest rate risk using various models that forecast cash
flows of the liabilities and their supporting assets, including derivative
instruments. The Authority does not believe that there is any material risk
exposure with respect to derivative or other financial instruments which it
currently holds. The Authority continually monitors these exposures and makes
the appropriate adjustments to manage these risks within management's
established limits.

         The Authority is considered an "end user" of derivative instruments and
engages in derivative transactions for risk management purposes only. On October
1, 2000, the Authority adopted SFAS 133, designated all derivative instruments
as cash flow hedging instruments and marked them to market. The impact of the
adoption of SFAS 133 was not material to the financial position of the Authority
taken as a whole. The Authority excludes the change in time value when assessing
the effectiveness of the hedging relationships. All derivatives are evaluated
quarterly. The interest rate cap and interest rate swap listed below were deemed
to be effective at June 30, 2001. The interest rate collar listed below was
deemed to be ineffective at June 30, 2001.

         Derivative instruments held by the Authority at June 30, 2001 are as
follows:

<TABLE>
<CAPTION>
                                                                                     Estimated
                                             Notional Value         Cost            Fair Value
                                             --------------       --------          ----------
          <S>                                <C>                 <C>                 <C>
          Interest Rate Cap
            Strike Rate - 8%                  $39,621,200         $410,000            $  3,000

          Interest Rate Collar
             Ceiling Strike Rate - 8%
             Floor Strike Rate - 6%            25,704,800          295,000          (1,732,268)

          Interest Rate Swap
             Pay fixed - 6.35%
             Receive Variable                  12,852,400          221,000          (1,003,760)
                                              -----------         --------         ------------
                        Total                 $78,178,400         $926,000         $(2,733,028)
                                              ===========         ========         ============
</TABLE>

         All derivative instruments are based on one-month LIBOR. One-month
LIBOR was 3.86% on June 30, 2001.

         In November 2000, the Authority modified the terms of its existing
interest rate collar and interest rate swap agreements. As a result of the
modifications, the interest rate collar was deemed to be a net written option
that did not quality for hedge accounting. The negative fair market value at the
date of modification of approximately $212,000 will be reclassified from other
comprehensive income to interest expense over the life of the original terms of
the hedge contract and future changes in the fair market value of the modified
interest rate collar will be recorded directly to earnings as a component of
interest expense. The Authority will reclassify approximately $73,000 of the
negative fair market value into earnings over the next twelve months. The
modification of the interest rate swap agreement did not change the Authority's
assessment of hedge effectiveness at June 30, 2001.

                                       9

<PAGE>

                         MOHEGAN TRIBAL GAMING AUTHORITY
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

         The aggregate fair market value change in all derivative instruments
was $90,000 and $3.6 million for the quarter and nine months ended June 30,
2001. In accordance with SFAS 133, the Authority recorded $5,000 and $1.1
million related to the unrealized loss on the derivative instruments as a
component of accumulated other comprehensive income in the accompanying balance
sheets and recorded $85,000 and $2.4 million as interest expense in the
accompanying statements of income for the quarter and nine months ended June 30,
2001, respectively. As of June 30, 2001, the fair market value of the
Authority's derivative instruments in included in other long-term liabilities in
the accompanying balance sheets. As of September 30, 2000, premiums paid for
derivative instruments were capitalized and are reflected in other assets in the
accompanying balance sheets.

Senior Notes

         On March 3, 1999, the Authority issued $200.0 million Senior Notes with
fixed interest payable at a rate of 8.125 % per annum (the "Senior Notes"). The
proceeds from this financing were used to extinguish or defease existing debt,
pay transaction costs and fund initial costs related to Project Sunburst.
Interest on the Senior Notes is payable semi-annually on January 1 and July 1.
The Senior Notes mature on January 1, 2006. The Senior Notes are
uncollateralized general obligations of the Authority and rank pari passu in
right of payment with all current and future uncollateralized senior
indebtedness of the Authority. Borrowings under the Bank Credit Facility and
other capital lease obligations are collateralized by first priority liens on
substantially all of the assets of the Authority. As a result, upon any
distribution to creditors in a bankruptcy, liquidation or reorganization or
similar proceeding relating to the Authority or the Tribe, the holders of
collateralized debt may be paid in full in cash before any payment may be made
with respect to the Senior Notes. The Senior Notes rank equally in right of
payment with 50% of the Authority's payment obligations under the Relinquishment
Agreement (See Note 8) that are then due and owing, and rank senior to the
remaining 50% of the Authority's payment obligations under the Relinquishment
Agreement that are then due and owing and the $300 million 8.75% Senior
Subordinated Notes ("Senior Subordinated Notes"). As of June 30, 2001, accrued
interest on the Senior Notes was $8.1 million.

Senior Subordinated Notes

         On March 3, 1999, the Authority issued $300.0 million Senior
Subordinated Notes with fixed interest payable at a rate of 8.75% per annum. The
proceeds from this financing were used to extinguish or defease existing debt,
pay transaction costs and fund initial costs related to Project Sunburst.
Interest on the Senior Subordinated Notes is payable semi-annually on January 1
and July 1. The Senior Subordinated Notes mature on January 1, 2009. The Senior
Subordinated Notes are uncollateralized general obligations of the Authority and
are subordinated to the Bank Credit Facility (see below), the Senior Notes and
in a liquidation, bankruptcy or similar proceeding, 50% of the Authority's
payment obligations under the Relinquishment Agreement (See Note 8) that are
then due and owing. The Senior Subordinated Notes rank equally to the remaining
50% of the Authority's payment obligations under the Relinquishment Agreement
that are then due and owing. As of June 30, 2001, accrued interest on the Senior
Subordinated Notes was $13.1 million.

Letters of Credit

         The Authority maintains letters of credit in order to satisfy potential
workers compensation liabilities that may arise. The Authority has available a
$250,000 uncollateralized letter of credit that expires on August 31, 2001 and a
$550,000 letter of credit agreement that expires on April 16, 2002. The $550,000
letter of credit was reduced from $1.0 million on April 13, 2001. As of June 30,
2001, no amounts were drawn on the letters of credit.

Subordinated Notes/Defeasance Trust

         The Authority had $90.0 million of subordinated financing from Sun
International and Waterford Gaming LLC in the form of subordinated notes
("Subordinated Notes"). Interest on the Subordinated Notes ranged from prime
plus 1.0% to 15.0%. Interest on the Subordinated Notes was payable
semi-annually, provided that all such interest was deferred and not paid until
at least half of the Authority's then existing secured notes ("Existing Notes")
were

                                       10

<PAGE>

                         MOHEGAN TRIBAL GAMING AUTHORITY
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

offered to be repurchased or retired, pursuant to the terms of the Existing
Notes, and certain other conditions. In March 1999, the Authority redeemed the
Existing Notes.

         The Authority agreed to redeem the outstanding Subordinated Notes on
January 1, 2000, the first permitted redemption date, at a price of 100.0% of
the principal amount plus accrued and unpaid interest, less $ 500,000. To do
this, the Authority exercised its rights under the original purchase agreement
for the Subordinated Notes to affect a defeasance of the Subordinated Notes. The
Authority established a separate trust account with First Union National Bank,
the defeasance agent, in the form of U.S. Government securities, in an amount
that was estimated to be sufficient to redeem the Subordinated Notes plus
accrued interest on January 1, 2000. The Subordinated Notes of $140.3 million,
representing the outstanding principal balance of $ 90.0 million and accrued
interest of $50.3 million, were tendered on December 30, 1999, two days prior to
the redemption for year 2000 contingency purposes. The Authority had reduced
accrued interest by $ 500,000 to account for the gain on the extinguishment of
debt related to the tender of the Subordinated Notes. The amounts reflected in
the accompanying Statements of Cash Flows reflect the sale of the assets in the
defeasance trust and the payment of the defeasance liability on December 30,
1999.

NOTE 5 - LEASES:

         At June 30, 2001, the Authority was obligated under capital leases to
make future minimum lease payments as follows (in thousands):

         For the fiscal year ending:

         September 30, 2001                           $      554
         September 30, 2002                                1,493
         September 30, 2003                                    -
                                                      ----------
         Total minimum lease payments                      2,047

         Amount representing interest                        (86)
                                                      -----------

         Total capital lease obligations                   1,961
         Less:  Amount due within one year                (1,739)
                                                      -----------

         Amount due after one year                    $      222
                                                      ==========

         On April 18, 2001, the Authority paid $1.4 million to buy out two of
its capital lease obligations.

         Operating lease expenses, excluding costs to obtain assets, were $1.8
million for the nine months ended June 30, 2000. No operating leases with terms
of more than one year existed during the nine months ended June 30, 2001.

NOTE 6 - RELATED PARTY TRANSACTIONS:

         The Tribe provides governmental and administrative services to the
Authority in conjunction with the operation of Mohegan Sun. For the quarters
ended June 30, 2001 and 2000, expenses associated with these services were $2.7
million and $2.0 million, respectively, and $8.2 million and $6.8 million for
the nine months ended June 30, 2001 and 2000, respectively. The Tribe, through
one of its limited liability companies, has entered into various land lease
agreements with the Authority for access, parking and related purposes for
Mohegan Sun. For the quarters ended June 30, 2001 and 2000, expenses related to
these agreements totaled $97,000 and $84,000, respectively. Expenses related to
the agreements totaled $277,000 and $256,000 for the nine months ended June 30,
2001 and 2000, respectively.

         At June 30, 2001, amounts due from the Tribe of $27.6 million relates
to $25.9 million in payments made by the Authority on behalf of the Tribe for
the construction of certain utilities and the public safety facility that will
service the Mohegan Reservation. The Tribe anticipates obtaining tax-exempt
financing which will, among other things, be

                                       11

<PAGE>

                         MOHEGAN TRIBAL GAMING AUTHORITY
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

used to repay this advance. The remainder of the amounts due from the Tribe are
related to operational receivables incurred in the normal course of business.

NOTE 7 - COMMITMENTS AND CONTINGENCIES:

Project Sunburst

         The Authority has received authorization from the Tribe to expend up to
$960.0 million, excluding capitalized interest, for completion of Project
Sunburst. As of June 30, 2001, the Authority had incurred $658.1 million,
excluding capitalized interest on Project Sunburst and expects to incur an
additional $230.8 million for the remainder of fiscal year 2001. The remaining
$71.1 million is anticipated to be spent during fiscal year 2002. As of June 30,
2001, cumulative capitalized interest for Project Sunburst construction expenses
totaled $38.6 million. Capitalized interest for the quarters ended June 30, 2001
and 2000 totaled $11.5 million and $2.7 million, respectively. Capitalized
interest for the nine months ended June 30, 2001 and 2000 totaled $28.2 million
and $5.6 million, respectively.

The Mohegan Compact

         In May 1994, the Tribe and the State of Connecticut entered into a
Memorandum of Understanding ("MOU") which sets forth certain matters regarding
implementation of the Mohegan Compact. The MOU stipulates that a portion of the
revenues earned on slot machines must be paid to the State of Connecticut ("Slot
Win Contribution"). The Slot Win Contribution payments will not be required if
the State of Connecticut legalizes any other gaming operations with slot
machines or other commercial casino table games within Connecticut, except those
consented to by the Tribe and the Mashantucket Pequot Tribe. For each 12-month
period commencing July 1, 1995, the Slot Win Contribution shall be the lesser of
(a) 30% of gross revenues from slot machines, or (b) the greater of (i) 25% of
gross revenues from slot machines or (ii) $80 million.

         For the quarters ended June 30, 2001 and 2000, the Authority reflected
expenses associated with the Slot Win Contribution of $37.6 million and $34.2
million, respectively. The Authority reflected expenses associated with the Slot
Win Contribution totaling $104.4 million and $97.8 million, respectively, for
the nine months ended June 30, 2001 and 2000. As of June 30, 2001, outstanding
Slot Win Contribution payments to the State of Connecticut totaled $13.1
million.

Town of Montville Agreement

         On June 16, 1994, the Tribe and the Town of Montville (the "Town")
entered into an agreement whereby the Tribe agreed to pay to the Town a
recurring annual payment of $500,000 to minimize the impact to the Town
resulting from decreased tax revenues on reservation land held in trust.
Additionally, the Tribe agreed to make a one-time payment of $3.0 million
towards infrastructure improvements to the Town's water system. The Tribe
assigned its rights and obligations in this agreement to the Authority. As of
June 30, 2001, the Authority had fulfilled this obligation and paid $3.0 million
to the Town of Montville for improvements to the municipal water system, which
has been included in other assets in the accompanying balance sheets and is
being amortized over 40 years.

Expansion Construction Management Agreement with Perini Building Company, Inc.

         The Authority engaged Perini Building Company, Inc. ("Perini") as
construction manager to provide construction management services for Project
Sunburst. As construction manager, Perini is receiving a fee of $20.5 million
for services including, but not limited to, pre-construction review and
construction phase contract administration. As of June 30, 2001, Perini had
received $12.5 million of the $20.5 million fee, which has been included in
construction in process in the accompanying balance sheets. For each of the
respective quarters ended June 30, 2001 and 2000, the Authority incurred $1.5
million related to the construction management fee. The Authority incurred $4.5
million related to the construction management fee for each of the respective
nine month

                                       12

<PAGE>

                         MOHEGAN TRIBAL GAMING AUTHORITY
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

periods ended June 30, 2001 and 2000. As of June 30, 2000, the Authority owed
$497,000 to Perini related to the Construction Management Agreement.

Litigation

         The Authority is a defendant in certain litigation incurred in the
normal course of business. In the opinion of management, based on the advice of
counsel, the aggregate liability, if any, arising from such litigation will not
have a material adverse effect on the Authority's financial position, results of
operations or cash flows.

NOTE 8 - TCA AGREEMENTS:

Management Agreement

         Previously, the Tribe and Trading Cove Associates ("TCA") entered into
the Amended and Restated Gaming Facility Management Agreement (the "Management
Agreement"), pursuant to which the Tribe retained and engaged TCA, on an
independent contractor basis, to operate, manage and market Mohegan Sun. The
Tribe assigned its rights and obligations under the Management Agreement to the
Authority. TCA had a responsibility to manage Mohegan Sun in exchange for
payments ranging from 30% to 40% of net income, before management fees, as
defined, depending upon profitability levels. Management fees totaled $13.6
million for the nine months ended June 30, 2000. There were no management fees
for the quarters ended June 30, 2001 and 2000 or for the nine months ended June
30, 2001 due to the termination of the Management Agreement. (See discussion of
Relinquishment Agreement below.)

Relinquishment Agreement

         In February 1998, the Authority and TCA entered into an agreement (the
"Relinquishment Agreement"). Effective January 1, 2000 (the "Relinquishment
Date"), the Relinquishment Agreement superseded the Management Agreement. The
Relinquishment Agreement provides that the Authority will make certain payments
to TCA out of, and determined as a percentage of, Revenues, as defined,
generated by Mohegan Sun over a 15-year period commencing on the Relinquishment
Date. The payments ("Senior Relinquishment Payments" and "Junior Relinquishment
Payments") have separate payment schedules and priority. Senior Relinquishment
Payments commenced on April 25, 2000, twenty-five days following the end of the
first three-month period following the Relinquishment Date, and continue at the
end of each three-month period occurring thereafter until January 25, 2015.
Junior Relinquishment Payments commenced on July 25, 2000, twenty-five days
following the end of the first six-month period following the Relinquishment
Date and continue at the end of each six-month period occurring thereafter until
January 25, 2015. Each Senior Relinquishment Payment and Junior Relinquishment
Payment is an amount equal to 2.5% of the Revenues generated by Mohegan Sun over
the immediately preceding three-month or six-month payment period, as the case
may be. "Revenues" are defined as gross gaming revenues (other than Class II
gaming revenue) and all other facility revenues (including, without limitation,
hotel revenues, room service, food and beverage sales, ticket revenues, fees or
receipts from the convention center, Mohegan Sun Arena and all rental or other
receipts from lessees and concessionaires, but not the gross receipts of such
lessees, licenses and concessionaires).

         The Authority, in accordance with SFAS No. 5, "Accounting for
Contingencies," has recorded a relinquishment liability of the estimated present
value of its obligations under the Relinquishment Agreement. A relinquishment
liability of $549.1 million was established at September 30, 1998 based on the
present value of the estimated future Mohegan Sun revenues utilizing the
Authority's risk free investment rate. At June 30, 2001, the carrying amount of
the relinquishment liability was $673.6 million as compared to $672.9 million as
of September 30, 2000. The increase is due to $26.9 million in accretion of
relinquishment liability discount, partially offset by $26.1 million in
relinquishment payments. Of the $26.1 million in relinquishment payments for the
nine months ended June 30, 2001, $6.9 million represents principal amounts and
the remaining $19.2 million is for the accretion of interest. This accretion
resulted from the impact on the discount for the time value of money due to the
passage of time. As of June 30, 2001, relinquishment payments earned but unpaid
were $16.0 million.

                                       13

<PAGE>

                         MOHEGAN TRIBAL GAMING AUTHORITY
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Development Agreement

         On February 7, 1998, the Authority and TCA entered into a development
services agreement (the "Development Agreement"). Under the Development
Agreement, TCA is responsible for the administration and supervision of the
construction manager and the entire construction process of Project Sunburst.
TCA is acting as the Authority's representative in connection with construction
contracts that are approved by the Authority. Specifically, TCA is responsible
for overseeing all persons performing work on the expansion site, inspecting the
progress of construction, determining completion dates and reviewing contractor
payment requests submitted to the Authority.

Payment of Development Fee

         Under the Development Agreement, the Authority is required to pay TCA a
development fee of $14.0 million. Pursuant to the payment schedule described in
the Development Agreement, on January 15, 2000, the Authority began paying the
development fee to TCA on a quarterly basis, based upon the incremental
completion as of each payment date. As of June 30, 2001, the Authority had
incurred $9.3 million related to the TCA development fee, of which $7.1 million
had been paid. For the quarters ended June 30, 2001, the Authority has incurred
$2.2 million and $1.3 million, respectively, related to the TCA development fee.
Development fees have totaled $4.4 million and $3.5 million for the nine months
ended June 30, 2001 and 2000, respectively. All amounts incurred have been
included in the construction in process on the accompanying balance sheets.

Termination and Disputes

         The Development Agreement terminates upon the earlier of (a) completion
of Project Sunburst or (b) February 7, 2008. In addition, each party has the
right to terminate the Development Agreement if there is a material default or
failure to perform a material duty or obligation by the other party. The parties
must submit disputes arising under the Development Agreement to arbitration and
have agreed that punitive damages may not be awarded to either party by an
arbitrator. The Authority has also waived sovereign immunity for the purpose of
permitting, compelling or enforcing arbitration and has agreed to be sued by TCA
in any court of competent jurisdiction for the purposes of compelling
arbitration or enforcing any arbitration or judicial award arising out of the
Development Agreement.

NOTE 9 - RESTATEMENT AND RECLASSIFICATIONS:

         The Authority has restated its financial statements for the quarter
ended June 30, 2001 to reflect the effects of the following adjustments: (i) to
record additional capitalized interest pertaining to Project Sunburst in
accordance with SFAS No. 34 "Capitalization of Interest Cost," (ii) to record
Project Sunburst related capital expenditures incurred in the quarter and nine
months ended June 30, 2001, (iii) to record depreciation expense associated with
placing additional fixed assets in service prior to June 30, 2001 and (iv) to
record adjustments necessary to account for the Authority's derivative
instruments in accordance with SFAS 133. The aggregate effect of recording these
adjustments resulted in the Authority increasing its net income by $4.7 million
and $9.5 million for the quarter and nine months ended June 30, 2001,
respectively, and increasing its total assets by $55.1 million as of June 30,
2001.

         In addition, the Authority also has reclassified certain other costs,
expenses and balances in the financial statements. These reclassifications have
no effect on the Authority's net income.

         The financial statements as of and for the quarter and nine months
ended June 30, 2001 contained herein have been updated to reflect these
restatements and reclassifications. The following tables summarize the impact of
these adjustments on the Authority's financial statements, as restated (in
thousands):

                                       14

<PAGE>

                         MOHEGAN TRIBAL GAMING AUTHORITY
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

                         Mohegan Tribal Gaming Authority
                             Condensed Balance Sheet
                                 (in thousands)

<TABLE>
<CAPTION>
                                                     Previously
                                                       Reported                             Restatement                Restated
                                                    June 30, 2001*   Reclassifications      Adjustments             June 30, 2001
                                                    --------------   -----------------      -----------             -------------
<S>                                                 <C>              <C>                    <C>                    <C>
       ASSETS
       ------

Current assets:
  Cash and cash equivalents                            $    76,239          $        -       $        -               $    76,239
  Receivables, net                                           7,891              (1,524) a             -                     6,367
  Due from Tribe                                            27,637                   -                -                    27,637
  Inventories                                                9,217                   -                -                     9,217
  Other current assets                                       5,904               1,524  a             -                     7,428
                                                       -----------          ----------       ----------               -----------
    Total current assets                               $   126,888          $        -       $        -               $   126,888

Non-current assets:
  Property and equipment, net                              350,424                   -           10,005  e,f.2            360,429
  Construction in process                                  640,554                   -           42,371  e,g.2,h          682,925
  Trademark, net                                           120,551                   -                -                   120,551
  Other assets, net                                         18,444               2,733  b             -                    21,177
                                                       -----------          ----------       ----------               -----------
    Total assets                                       $ 1,256,861          $    2,733       $   52,376               $ 1,311,970
                                                       ===========          ==========       ==========               ===========

             LIABILITIES AND CAPITAL
             -----------------------

Current liabilities:
  Current portion of capital lease obligations         $     1,739          $        -       $        -               $     1,739
  Current portion of relinquishment liability               46,897              16,036  c             -                    62,933
  Accounts payable and accrued expenses                     79,986             (27,263) d             -                    52,723
  Construction payables                                          -              27,263  d        42,499  h                 69,762
  Accrued interest payable                                  21,540                   -                -                    21,540
                                                       -----------          ----------       ----------               -----------
      Total current liabilities                            150,162              16,036           42,499                   208,697

Non-current liabilities:
  Long-term debt                                           774,000                   -                -                   774,000
  Relinquishment liability, net of current
    portion                                                626,736             (16,036) c             -                   610,700
  Capital lease obligations, net of current
    portion                                                    222                   -                -                       222
  Other long-term liabilities                                   45               2,733  b             -                     2,778
                                                       -----------          ----------       ----------               -----------
    Total liabilities                                    1,551,165               2,733           42,499                 1,596,397
                                                       -----------          ----------       ----------               -----------

Capital:
    Retained deficit                                      (292,733)                  -            9,477  f.2,g.2,i.2     (283,256)
    Accumulated other comprehensive loss                    (1,571)                  -              400  i.2               (1,171)
                                                       -----------          ----------       ----------               -----------
    Total capital                                         (294,304)                  -            9,877                  (284,427)
                                                       -----------          ----------       ----------               -----------

    Total liabilities and capital                      $ 1,256,861           $   2,733       $   52,376               $ 1,311,970
                                                       ===========          ==========       ==========               ===========
</TABLE>

* Previously reported in Form 10-Q filed by the Authority on August 10, 2001.
See page 20 of the notes to the Authority's financial statements for the
footnotes to this restatement schedule.

                                       15

<PAGE>

                        MOHEGAN TRIBAL GAMING AUTHORITY
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

                         Mohegan Tribal Gaming Authority
                          Condensed Statement of Income
                                 (in thousands)

<TABLE>
<CAPTION>
                                            Previously
                                             Reported                                                                  Restated
                                             For the                                                                   For the
                                          Quarter Ended                                  Restatement                Quarter Ended
                                          June 30, 2001*      Reclassifications          Adjustments                June 30, 2001
                                        -----------------    -------------------       ---------------           -----------------
<S>                                      <C>                   <C>                       <C>                       <C>
Revenues:
Net revenues                             $        200,542      $           -             $        -                $    200,542
                                         ----------------      -------------             ----------                ------------

Operating costs and expenses:
  Gaming                                           86,965                  -                      -                      86,965
  Food and beverage                                 6,442                  -                      -                       6,442
  Retail, entertainment and other                   7,002                  -                      -                       7,002
  Marketing, general and
    administrative                                 32,009                  -                      -                      32,009
  Pre-opening costs and expenses                    3,724                  -                      -                       3,724
  Depreciation and amortization                     8,503             (1,163) k.1                64   f.1                 7,404
                                         ----------------      -------------             ----------                ------------

    Total operating costs and
      expenses                                    144,645             (1,163)                    64                     143,546
                                         ----------------      -------------             ----------                ------------

Income from operations                             55,897              1,163                    (64)                     56,996
                                         ----------------      -------------             ----------                ------------

Other income (expense):
  Relinquishment liability
    reassessment                                   (8,958)             8,958  l.1                 -                           -
  Accretion of relinquishment
    liability discount                                  -             (8,958) l.1                 -                      (8,958)
  Interest income                                     648                  -                      -                         648
  Interest expense, net of
    capitalized interest                           (6,011)            (1,163) k.1             3,955   g.1, i.1, m.1      (3,219)
  Other income (expense), net                        (114)                 -                      -                        (114)
  Change in fair value of derivative
    instruments                                      (810)                 -                    810   m.1                     -
                                         ----------------      -------------             ----------                ------------
                                                  (15,245)            (1,163)                 4,765                     (11,643)
                                         ----------------      -------------             ----------                ------------
Income from continuing operations                  40,652                  -                  4,701                      45,353

  Loss from continuing operations                     (64)                 -                      -                         (64)
                                         ----------------      -------------             ----------                ------------

Net income                               $         40,588      $           -             $    4,701                $     45,289
                                         ================      =============             ==========                ============
</TABLE>

* Previously reported in Form 10-Q filed by the Authority on August 10, 2001
See page 20 of the notes to the Authority's financial statements for the
footnotes to this restatement schedule.

                                       16

<PAGE>

                         MOHEGAN TRIBAL GAMING AUTHORITY
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

                         Mohegan Tribal Gaming Authority
                          Condensed Statement of Income
                                 (in thousands)

<TABLE>
<CAPTION>

                                                 Previously
                                                  Reported                                                              Restated
                                                For the Nine                                                          For the Nine
                                                Months Ended                             Restatement                  Months Ended
                                               June 30, 2001*    Reclassifications       Adjustments                 June 30, 2001
                                              ---------------   ------------------      --------------              ---------------
<S>                                           <C>               <C>                     <C>                         <C>
Revenues:
Net revenues                                  $       571,412    $             -         $          -                   $   571,412
                                              ---------------    ---------------         ------------                   -----------
Operating costs and expenses:
  Gaming                                              243,123                  -                    -                       243,123
  Food and beverage                                    18,462                  -                    -                        18,462
  Retail, entertainment and other                      22,476                  -                    -                        22,476
  Marketing, general and administrative               103,798                  -                    -                       103,798
  Pre-opening costs and expenses                        7,040                  -                    -                         7,040
  Depreciation and amortization                        22,025             (3,257)  k.2            170   f.2                  18,938
                                              ---------------    ---------------         ------------                   -----------

    Total operating costs and expenses                416,924             (3,257)                 170                       413,837
                                              ---------------    ---------------         ------------                   -----------

Income from operations                                154,488              3,257                 (170)                      157,575
                                              ---------------    ---------------         ------------                   -----------

Other income (expense):
  Relinquishment liability reassessment               (26,874)            26,874   l.2              -                             -
  Accretion of relinquishment liability
    discount                                                -            (26,874)  l.2              -                       (26,874)
  Interest income                                       2,390                 (1)  n                -                         2,389
  Interest expense, net of capitalized
    interest                                          (17,826)            (3,257)  k.2          7,559   g.2, i.2, m.2       (13,524)
  Other expense, net                                     (114)                 1   n                -                          (113)
  Change in fair value of derivative
    instruments                                        (2,088)                 -                2,088   m.2                       -
                                              ---------------    ---------------         ------------                   -----------
                                                      (44,512)            (3,257)               9,647                       (38,122)
                                              ---------------    ---------------         ------------                   -----------

Income from continuing operations                     109,976                  -                9,477                       119,453

  Loss from continuing operations                        (591)                 -                    -                          (591)
                                              ---------------    ---------------         ------------                   -----------

Net income                                    $       109,385    $             -         $      9,477                   $   118,862
                                              ===============    ===============         ============                   ===========
</TABLE>

* Previously reported in Form 10-Q filed by the Authority on August 10, 2001.
See page 20 of the notes to the Authority's financial statements for the
footnotes to this restatement schedule.

                                       17

<PAGE>

                         MOHEGAN TRIBAL GAMING AUTHORITY
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

                         Mohegan Tribal Gaming Authority
                    Condensed Statement of Changes in Capital
                                 (in thousands)

<TABLE>
<CAPTION>
                                                     Previously
                                                      Reported                                                     Restated
                                                    For the Nine                                                 For the Nine
                                                    Months Ended              Restatement                        Months Ended
                                                   June 30, 2001*             Adjustments                        June 30, 2001
                                                 ------------------  ---------------------------------    --------------------------
                                                                                  Comprehensive                        Comprehensive
                                                                       Capital       Income                  Capital       Income
                                                                       -------       ------                  -------       ------
<S>                                              <C>                 <C>            <C>                   <C>          <C>
Retained deficit at October 1                        $  (362,118)    $       -                            $  (362,118)

Net income                                               109,385         9,477      $ 9,477 f.2, g.2, i.2     118,862    $ 118,862
                                                                                    -------                              ---------

Distributions to Tribe                                   (40,000)            -                                (40,000)
                                                     -----------     ---------                            -----------

Retained deficit at June 30                             (292,733)        9,477                               (283,256)
                                                     -----------     ---------                            -----------

Accumulated other comprehensive loss at
  October 1                                                                  -                                      -

Unrealized gain (loss) on derivative instruments          (1,571)                       400 i.2                             (1,171)
                                                                                    -------                              ---------

Other comprehensive income (loss)                         (1,571)          400          400                    (1,171)      (1,171)
                                                     -----------     ---------      -------               -----------    ---------

Comprehensive income                                                                $ 9,877                              $ 117,691
                                                                                    =======                              =========

Accumulated other comprehensive income (loss) at
  June 30                                                 (1,571)          400                                 (1,171)
                                                     -----------     ---------                            -----------

Total capital ending balance at June 30              $  (294,304)    $   9,877                            $  (284,427)
                                                     ===========     =========                            ===========
</TABLE>

* Previously reported in Form 10-Q/A filed by the Authority on August 10, 2001.

  See page 20 of the notes to the Authority's financial statements for the
  footnotes to this restatement schedule.

                                       18

<PAGE>

                         MOHEGAN TRIBAL GAMING AUTHORITY
                   NOTES TO FINANCIAL STATEMENTS--(Continued)


                         Mohegan Tribal Gaming Authority
                        Condensed Statement of Cash Flows
                                 (in thousands)

<TABLE>
<CAPTION>
                                                    Previously
                                                     Reported                                                            Restated
                                                   For the Nine                                                        For the Nine
                                                   Months Ended                            Restatement                 Months Ended
                                                  June 30, 2001*     Reclassifications     Adjustments                June 30, 2001
                                                  ----------------   -----------------    ------------                --------------
<S>                                               <C>                <C>                  <C>           <C>           <C>
Cash flows provided by (used in) operating
  activities:

Net income                                        $    109,385         $           -      $      9,477  f.2, g.2, i.2    $  118,862

Adjustments to reconcile net income to net
    cash flow provided by operating activities:
  Depreciation and amortization                         22,025                (3,257) o            170  f.2                  18,938
  Loss on disposition of assets                            114                     -                 -                          114
  Provision for losses on receivables                      288                     -                 -                          288
  Accretion of relinquishment liability
    discount                                                 -                26,874  p              -                       26,874
  Relinquishment liability reassessment                 26,874               (26,874) p              -                            -
  Cash paid for accretion of relinquishment
    liability discount                                       -               (19,200) q              -                      (19,200)
  Change in fair value of derivative instruments         2,088                     -               400  i.2                   2,488
  Amortization of debt issuance costs                        -                 3,257  o              -                        3,257
Changes in operating assets and liabilities:
  Increase in receivables and other assets             (30,281)                    -                 -                      (30,281)
  Increase in accounts payable and accrued
    expenses                                            33,345               (15,518) r,s            -                       17,827
                                                  ------------         -------------      ------------                 ------------
  Net cash flows provided by operating
    activities                                         163,838               (34,718)           10,047                      139,167
                                                  ------------         -------------      ------------                 ------------

Cash flows provided by (used in) investing
  activities:

Purchase of property and equipment                     (28,524)                    -           (10,175) e                   (38,699)
Increase in construction in process, net of
  change in construction payables                     (375,555)               15,473  r            128  e, g.2             (359,954)
Proceeds from asset sale                                    89                     -                 -                           89
                                                  ------------         -------------      ------------                 ------------

   Net cash flows used in investing activities        (403,990)               15,473           (10,047)                    (398,564)
                                                  ------------         -------------      ------------                 ------------

Cash flows provided by (used in) financing
activities:

Distributions to Tribe                                 (40,000)                    -                 -                      (40,000)
Principal portion of relinquishment liability
payments                                               (26,121)               19,200  q              -                       (6,921)
Payment on capital lease obligations                    (4,430)                    -                 -                       (4,430)
Bank credit facility borrowings                        274,000                     -                 -                      274,000
Capitalized financing fees                              (2,789)                    -                 -                       (2,789)
Increase in other long-term liabilities                      -                    45  s              -                           45
                                                  ------------         -------------      ------------                 ------------

   Net cash flows provided by financing
   activities                                          200,660                19,245                 -                      219,905
                                                  ------------         -------------      ------------                 ------------
   Net decrease in cash and cash equivalents           (39,492)                    -                 -                      (39,492)

Cash and cash equivalents at beginning of period       115,731                     -                 -                      115,731
                                                  ------------         -------------      ------------                 ------------

Cash and cash equivalents at end of period        $     76,239         $           -      $          -                 $     76,239
                                                  ============         =============      ============                 ============
</TABLE>

* Previously reported in Form 10-Q filed by the Authority on August 10, 2001.
  See page 20 of the notes to the Authority's financial statements for the
  footnotes to this restatement schedule.

                                       19

<PAGE>

                        MOHEGAN TRIBAL GAMING AUTHORITY
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Adjustment footnotes (in thousands):

a.   Reclassified an amount pertaining to Deferred Compensation Plan assets of
     $1,524 from receivables, net to other current assets.
b.   Reclassified negative fair value of $2,733 on derivative instruments held
     by the Authority at June 30, 2001 from other assets, net to other long-term
     liabilities.
c.   Reclassified long-term relinquishment liability of $16,036 to current
     portion of relinquishment liability.
d.   Reclassified construction related payables of $27,263 from accounts payable
     and accrued expenses to construction payables.
e.   Reclassified utilities facility costs of $10,175 from construction in
     process to property and equipment, net.
f.   Recorded depreciation on additional utilities facility costs capitalized
     and placed into service in November 2000:
     1.   $64 for the quarter ended June 30, 2001.
     2.   $170 for the nine months ended June 30, 2001.
g.   Recorded additional capitalized interest pertaining to Project Sunburst:
     1.   $4,040 for the quarter ended June 30, 2001.
     2.   $10,047 for the nine months ended June 30, 2001.
h.   Recorded an accrual for construction payables of $42,499 pertaining to
     Project Sunburst for work completed by June 30, 2001, but paid subsequent
     to June 30, 2001.
i.   In accordance with SFAS 133, recorded an adjustment to reflect unrealized
     loss(income) on derivative instruments to other comprehensive loss:
     1.   ($725) for the quarter ended June 30, 2001.
     2.   $400 for the nine months ended June 30, 2001.
j.   Omitted.
k.   Reclassified amortization of debt issuance costs from depreciation and
     amortization to interest expense, net of capitalized interest:
     1.   $1,163 for the quarter ended June 30, 2001.
     2.   $3,257 for the nine months ended June 30, 2001.
l.   Reclassified relinquishment liability reassessment to accretion of
     relinquishment liability discount:
     1.   $8,958 for the quarter ended June 30, 2001.
     2.   $26,874 for the nine months ended June 30, 2001.
m.   Reclassified change in fair value of derivative instruments to interest
     expense:
     1.   $810 for quarter ended June 30, 2001.
     2.   $2,088 for nine months ended June 30, 2001.
n.   Reclassified $1 from interest income to other expense, net.
o.   Reclassified amortization of debt issuance costs from depreciation and
     amortization to amortization of debt issuance costs.
p.   Reclassified relinquishment liability reassessment as accretion of
     relinquishment liability discount.
q.   Reclassified cash paid for accretion of relinquishment liability discount
     to principal portion of relinquishment payments.
r.   Reclassified change in construction payables from accounts payable and
     accrued expenses to construction in process.
s.   Reclassified change in other long-term liabilities from increase in
     accounts payable and accrued expenses to increase in other long-term
     liabilities.

                                       20

<PAGE>

                        MOHEGAN TRIBAL GAMING AUTHORITY
                   NOTES TO FINANCIAL STATEMENTS--(Continued)


NOTE 10 - EMPLOYEE BENEFIT PLAN:

     On April 18, 2001, the Authority announced the creation of the Defined
Retirement Plan (the "Plan") for all employees to be sponsored by the Authority.
The Plan will go into effect July 2, 2001, and contributions made by the
Authority will be based on hours worked. Employees become eligible after 90 days
of employment and will be fully vested at the completion of seven years.

NOTE 11 - SUBSEQUENT EVENTS:

     On July 26, 2001, the Authority issued $150 million of Senior Subordinated
Notes due 2001 with fixed interest payable at a rate of 8.375% per annum. The
proceeds from this financing, net of fees, will be used in conjunction with
Project Sunburst. On July 30, 2001, the Authority paid down $90.0 million on the
Bank Credit Facility with the proceeds from the financing.

     On August 7, 2001, the Tribe obtained tax-exempt financing which, among
other things, was used to repay the Authority in full. On August 8, 2001, the
Tribe reimbursed the Authority $27.6 million. The reimbursement relates to
construction that will service the Mohegan Reservation that initially was funded
by the Authority and other various operating expenses.

                                       21

<PAGE>

Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations

        The following discussion and analysis should be read in conjunction with
the Authority's financial statements and the related notes beginning on page 3
of this Form 10-Q/A which has been updated to reflect the restatements and
reclassifications more fully described in Note 9 to the Authority's financial
statements.

Forward Looking Statements

        Some information included in this Amended Quarterly Report and other
materials filed by the Authority with the Securities and Exchange Commission
contain forward-looking statements, within the meaning of Section 27A of the
Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934.
Such statements include information relating to plans for future expansion and
other business development activities, as well as other capital spending,
financing sources and the effects of regulation (including gaming and tax
regulation) and competition. These statements can sometimes be identified by our
use of forward-looking words such as "may," "will," "anticipate," "estimate,"
"expect," or "intend" and similar expressions. Such forward-looking information
involves important risks and uncertainties that could significantly affect
anticipated results in the future and, accordingly, such results may differ
materially from those expressed in any forward-looking statements made by or on
behalf of the Authority. These risks and uncertainties include, but are not
limited to, those relating to development and construction activities,
dependence on existing management, leverage and debt service, domestic or global
economic conditions, pending litigation, changes in federal tax laws or the
administration of such laws and changes in gaming laws or regulations (including
the legalization of gaming in certain jurisdictions). Additional information
concerning potential factors that could affect the Authority's financial results
are included in the Authority's Annual Reports on Form 10-K for the fiscal year
ended September 30, 2000, as well as the Authority's other reports and filings
with the SEC. The forward-looking statements included in this Quarterly Report
on Form 10-Q are made only as of the date of this report. The Authority does not
have and the Authority does not undertake any obligation to publicly update any
forward-looking statements to reflect subsequent events or circumstances. The
Authority can not assure you that projected results or events will be achieved.

Overview

        The Tribe and the Authority

        The Tribe is a federally recognized Indian tribe with an approximately
390-acre reservation situated in southeastern Connecticut. Under the Indian
Gaming Regulatory Act, federally recognized Indian tribes are permitted to
conduct full-scale casino gaming operations on tribal land, subject to, among
other things, the negotiation of a gaming compact with the state in which they
operate. The Tribe and the State of Connecticut have entered into such a compact
that has been approved by the United States Secretary of the Interior. The
Tribe's gaming operation is one of only two legally authorized gaming operations
in New England offering traditional slot machines and table games. The Tribe has
established an instrumentality, the Authority, with the exclusive power to
conduct and regulate gaming activities on the existing reservation of the Tribe
located adjacent to Uncasville, Connecticut. The Authority is governed by a
Management Board, consisting of the same nine members of the Mohegan Tribal
Council.

        Mohegan Sun

        In October 1996, the Authority opened a gaming and entertainment complex
known as Mohegan Sun. Mohegan Sun is situated in southeastern Connecticut on a
240-acre site on the Tribe's reservation overlooking the Thames River with
direct access from Routes I-395 and 2A via a four-lane access road constructed
by the Authority. As of June 30, 2001, Mohegan Sun had parking spaces for
approximately 7,500 guests and 2,700 employees. Mohegan Sun is located
approximately 125 miles from New York City and approximately 100 miles from
Boston, Massachusetts. The Authority began construction in 1999 of a major
expansion of Mohegan Sun known as Project Sunburst. The first phase of Project
Sunburst, the Casino of the Sky, will include increased gaming, restaurant and
retail space and an entertainment arena. The remaining components will include
an approximate 1,200-room luxury hotel and approximately 100,000 square feet of
convention space.

                                       22

<PAGE>

        Mohegan Sun operates in an approximately 635,000 square foot facility
which, at June 30, 2001, includes the following:

        .    approximately 3,655 slot machines, 153 table games (including
             blackjack, roulette, craps and baccarat) and 42 poker tables;

        .    food and beverage amenities, including three full-service themed
             fine dining restaurants, a 610-seat buffet, a New York style
             delicatessen, a 24-hour coffee shop, a ten-station food court
             featuring international and domestic cuisine and multiple service
             bars;

        .    an approximately 10,000 square foot, 350-seat lounge featuring live
             entertainment seven days a week;

        .    an approximately 9,000 square foot simulcasting race book facility;

        .    six retail shops providing shopping opportunities ranging from
             Mohegan Sun logo souvenirs to clothing to cigars;

        .    arcade-style recreation area and a child care facility operated by
             New Horizons Kids Quest; and

        .    a 4,000 square foot, 16-pump gasoline service station and
             convenience store.


Explanation of Key Financial Statement Captions

        Gross revenues. The Authority's gross revenues are derived mostly from
the following three sources:

        .    Gaming revenues, which include revenues from slot machines, table
             games, poker and racebook;

        .    Food and beverage sales; and

        .    Retail, entertainment and other revenues, which include revenues
             from the Mohegan Sun managed retail outlets.

        The table below summarizes the Authority's percentage of gross revenues
from each of these sources:

<TABLE>
<CAPTION>
                                                         For the        For the         For the         For the
                                                         Quarter        Quarter       Nine Months     Nine Months
                                                          Ended          Ended           Ended           Ended
                                                         June 30,       June 30,        June 30,       June 30,
                                                          2001           2000             2001           2000
                                                     ------------    -----------    -------------    --------------
       <S>                                           <C>             <C>            <C>              <C>
       Gaming ...................................              88%            88%              88%               88%
       Food and beverage ........................               6%             6%               6%                6%
       Retail, entertainment and other ..........               6%             6%               6%                6%
                                                     ------------    -----------    -------------    --------------
            Total ...............................             100%           100%             100%              100%
                                                     ============    ===========    =============    ==============
</TABLE>

        Slot win. Gross slot win represents all amounts played in the slot
machines reduced by both (1) the winnings paid out and (2) all amounts deposited
by the Authority into the slot machines to ensure sufficient coins in each
machine to pay out the winnings. Progressive slot machines retain some of each
amount wagered and aggregate these amounts with similar amounts from other slot
machines in order to create one-time winnings that are substantially larger than
those paid in the ordinary course. The Authority refers to such aggregated
amounts as progressive jackpots. In-house progressive jackpot amounts are
accrued by the Authority until paid and such accrued amounts are deducted from
gross slot win to arrive at net slot win. Wide-area progressive jackpot amounts

                                       23

<PAGE>

are paid by a third-party vendor, and the Authority remits a weekly payment to
the vendor, which is deducted from gross slot win.

        Casino revenues and promotional allowances. The Authority recognizes
casino revenue as gaming wins less gaming losses. Revenues from food and
beverages, retail and entertainment events are recognized at the time the
service is performed. The Authority operates the Mohegan Sun complimentary
program in which food, beverages, retail, entertainment and other services are
provided to guests based on points that are earned through the Mohegan Sun
Player's Club. The retail value of these complimentary items is included in
gross revenue and then deducted as promotional allowances, except for the
redemption from a catalog program, the Sun Select Catalog, which includes
vacations, electronics and gift items, to arrive at net revenues. The estimated
cost of providing these promotional allowances is charged to the casino
department in the following amounts (in thousands):

<TABLE>
<CAPTION>
                                             For the          For the         For the         For the
                                             Quarter          Quarter       Nine Months     Nine Months
                                              Ended            Ended          Ended            Ended
                                             June 30,         June 30,       June 30,         June 30,
                                               2001             2000           2001             2000
                                            ----------      -----------     -----------     -----------
           <S>                             <C>             <C>            <C>              <C>
           Food and beverage                $    6,565      $     5,606     $    18,879     $    17,889
           Retail, entertainment and other       8,697            6,672          22,437          20,026
                                            ----------      -----------     -----------     -----------
                Total                       $   15,262      $    12,278     $    41,316     $    37,915
                                            ==========      ===========     ===========     ===========
</TABLE>

        Mohegan Sun Player's Club. The Mohegan Sun Player's Club is a voluntary
program, without membership fees, which awards points to members based on their
gaming activities. These points may be used to purchase items at restaurants and
retail outlets located within Mohegan Sun and the Mohegan Sun gasoline and
convenience center and the Sun Select Catalog, as well as to purchase tickets to
entertainment events held at the Mohegan Sun facilities. The Authority accrues
for Player's Club points expected to be redeemed in the future based on the
average cost to the Authority of items expected to be redeemed, and includes the
related cost in marketing, general and administrative expenses in the
Authority's income statement.

        Gaming expenses. Gaming expenses primarily include the Slot Win
Contribution, which the Authority is required to pay to the State of
Connecticut, expenses associated with slot operations and table games, poker and
racebook expenses and promotional expenses for the redemption of the Mohegan Sun
Player's Club points and the Sun Select Catalog.

        EBITDA and Adjusted EBITDA. EBITDA represents earnings before interest,
income taxes, depreciation and amortization. The EBITDA margin is calculated as
EBITDA as a percentage of net revenue. Adjusted EBITDA represents further
adjustments to EBITDA to remove the effects of pre-opening costs and expenses,
accretion of relinquishment liability discount on the relinquishment liability
to Trading Cove Associates ("TCA") pursuant to the Relinquishment Agreement,
management fees paid to TCA pursuant to Management Agreement, discontinued
operations and other non-operating income/expense. The Adjusted EBITDA margin
is calculated as Adjusted EBITDA as a percentage of net revenue. Adjusted EBITDA
should not be considered as an alternative to any measure of performance as
promulgated under accounting principles generally accepted in the United States
of America (such as operating income or net income), nor should it be considered
as an indicator of the Authority's overall financial performance. The
Authority's calculation of Adjusted EBITDA is likely to be different from the
calculation of EBITDA or similar measurements used by other companies and
therefore comparability may be limited. EBITDA and Adjusted EBITDA are computed
as follows (in thousands):

                                       24

<PAGE>

<TABLE>
<CAPTION>
                                                            For the                                  For the
                                                            Quarter                                Nine Months
                                                             Ended               For the              Ended           For the Nine
                                                            June 30,          Quarter Ended          June 30,         Months Ended
                                                             2001              June 30, 2000           2001           June 30, 2000
                                                         ----------------    ----------------   -----------------   ----------------
                                                         (restated - see                         (restated - see
                                                          note 9 to the                           note 9 to the
                                                            Authority's                             Authority's
                                                            financial                                financial
                                                           statements)                              statements)
                                                                                                 ---------------
            <S>                                               <C>                 <C>                <C>                   <C>
            EBITDA
            Net income                                     $     45,289        $    45,228        $     118,862         $  104,930
            Add back:
            Interest expense, net of capitalized interest         3,219              8,132               13,524             31,291
            Interest income                                        (648)            (2,892)              (2,389)           (10,435)
            Income taxes                                              -                  -                    -                  -
            Depreciation and amortization                         7,404              7,500               18,938             22,786
                                                           ------------      -------------      ---------------        -----------
            EBITDA                                         $     55,264        $    57,968        $     148,935         $  148,572
                                                           ------------      -------------      ---------------        -----------
            EBITDA Margin                                          27.6%              31.4%                26.1%              27.5%

            Adjustments to EBITDA to
               reconcile to Adjusted EBITDA
            Pre-opening costs and expenses                 $      3,724        $     1,381        $       7,040         $    3,398
            Accretion of relinquishment liability
                discount                                          8,958              5,763               26,874             17,290
            Management fees                                           -                  -                    -             13,634
            Other income (expense), net                             114                  -                  113                 (2)
            Discontinued operations                                  64                159                  591                465
                                                           ------------      -------------      ---------------        -----------
            Adjusted EBITDA                                $     68,124        $    65,271        $     183,553         $  183,357
                                                           ============      =============      ===============        ===========
            Adjusted EBITDA Margin                                 34.0%              35.3%                32.1%              33.9%
</TABLE>

        Accretion of relinquishment liability discount and reassessment of
relinquishment liability. The Authority stopped paying management fees to TCA
due to the termination of the Management Agreement and began recognizing amounts
due under the Relinquishment Agreement beginning January 1, 2000. Under the
Management Agreement, TCA was responsible for the day-to-day management,
operation and maintenance of Mohegan Sun. The Management Agreement authorized
TCA to pay itself a management fee in monthly installments based on 30% to 40%
of net income, before management fees, as defined in the Management Agreement,
depending on profitability levels. Under the Relinquishment Agreement, the
Authority and TCA agreed to terminate the Management Agreement with TCA on
January 1, 2000. To compensate TCA for terminating its management rights, the
Authority agreed to pay to TCA five percent of the revenues, as defined in the
Relinquishment Agreement, generated by Mohegan Sun (including Project Sunburst)
during the 15-year period commencing on January 1, 2000 and ending on December
31, 2014.

        The Authority has recorded a relinquishment liability of the estimated
present value of its obligations under the Relinquishment Agreement. The
relinquishment liability is reassessed when necessary to account for material
increases or decreases in projected revenues and quarterly to reflect the impact
on the time value of money due to the passage of time. In addition, the
Authority has capitalized $130.0 million of this relinquishment liability in
connection with the trademark value of the Mohegan Sun brand name. The Authority
has recognized amortization associated with the $130.0 million trademark of
$859,000 for each of the quarters ended June 30, 2001 and 2000. The Authority
has recognized amortization associated with the

                                       25

<PAGE>
$130.0 million trademark of $2.6 million and $3.4 million for the nine months
ended June 30, 2001 and 2000, respectively. See Note 8 to the Authority's
financial statements beginning on page 3 for a further discussion of how the
relinquishment liability and related reassessments are calculated.

Results of Operations

        Comparison of Operating Results for the Quarters Ended June 30, 2001 and
2000:

        Net revenues for the quarter ended June 30, 2001 increased by $15.7
million, or 8.5%, to $200.5 million from $184.8 million for the quarter ended
June 30, 2000. The increase is attributable primarily to an increase in gaming
revenues.

        Adjusted EBITDA for the quarter ended June 30, 2001 increased by $2.9
million, or 4.4%, to $68.1 million from $65.3 million for the quarter ended June
30, 2000. Mohegan Sun achieved a 34.0% Adjusted EBITDA margin for the quarter
ended June 30, 2001 compared to 35.3% for the quarter ended June 30, 2000. The
decline in margin is the result of retail, entertainment and other and gaming
expenses increasing at a greater rate than revenues.

        The Connecticut slot market grew at a rate of 6.3% for the quarter ended
June 30, 2001 as compared to the quarter ended June 30, 2000. The State of
Connecticut reported a gross slot win of $346.7 million and $326.0 million for
the quarters ended June 30, 2001 and 2000, respectively. Mohegan Sun exceeded
the market's growth in slot win as it experienced an increase in gross slot
revenues of 10.0% in the quarter ended June 30, 2001 over the quarter ended June
30, 2000. Gross slot revenues were $150.5 million and $136.9 million for the
quarters ended June 30, 2001 and 2000, respectively. Gross slot win per unit per
day was $466 and $497 for the respective periods.

        Gaming revenues for the quarter ended June 30, 2001 increased by $14.1
million, or 7.9%, to $192.1 million from $178.0 million for the quarter ended
June 30, 2000. This increase in gaming revenues is due to an 8.8% growth in net
slot machine revenues and a 6.2% increase in table game revenues.

        Food and beverage revenues for the quarter ended June 30, 2001 increased
by $1.6 million, or 14.3%, to $12.8 million from $11.2 million for the quarter
ended June 30, 2000. The increase in food and beverage revenues is attributable
principally to a 0.9% increase in meals served and a 9.3% increase in the
average check for the quarter ended June 30, 2001 as compared to the same period
in the prior year.

        Retail, entertainment and other revenues for the quarter ended June 30,
2001 increased by $1.7, million or 14.1%, to $14.0 million from $12.3 million
for the quarter ended June 30, 2000. Of the $1.7 million increase in retail and
other revenues, $937,000 is attributable to the increased sales at the Mohegan
Sun gasoline and convenience center and $811,000 is attributable to increased
entertainment revenue as a result of the Uncas Pavilion, a temporary
entertainment structure used for special events.

        Promotional allowances for the quarter ended June 30, 2001 increased by
$1.7 million, or 9.9%, to $18.4 million from $16.7 million for the quarter ended
June 30, 2000. This increase is attributable to increased redemption of Mohegan
Sun Player's Club points by patrons. Promotional allowances as a percentage of
gaming revenues were 9.6% and 9.4% for the quarters ended June 30, 2001 and
2000, respectively.

        Total operating costs and expenses for the quarter ended June 30, 2001
increased by $15.1 million, or 11.8%, to $143.5 million from $128.4 million for
the quarter ended June 30, 2000. This increase is primarily the result of
increases in gaming and retail, entertainment and other expenses.

        Gaming costs and expenses for the quarter ended June 30, 2001 increased
by $8.9 million or 11.3% to $87.0 million from $78.1 million for the quarter
ended June 30, 2000. The Slot Win Contribution totaled $37.6 million and $34.2
million for the quarters ended June 30, 2001 and 2000, respectively. The Slot
Win Contribution increase of $3.4 million, or 10.0%, over the same period in the
prior year is attributable directly to the $11.8 million, or 8.8%, increase in
net slot revenues. Gaming costs and expenses as a percentage of gaming revenues
were 45.3% in the quarter ended June 30, 2001 compared to 43.9% in the quarter
ended June 30, 2000.

                                       26

<PAGE>

        Food and beverage costs and expenses for the quarter ended June 30, 2001
increased by $877,000, or 15.8%, to $6.4 million from $5.6 million for the
quarter ended June 30, 2000. The increase is attributable primarily to higher
labor and benefit costs.

        Retail, entertainment and other costs for the quarter ended June 30,
2001 increased by $3.2 million, or 85.7%, to $7.0 million from $3.8 million for
the quarter ended June 30, 2000. This increase is directly attributable to 14.1%
growth in retail, entertainment and other revenues, which is attributable to the
shift of complimentary point redemption from food and beverage to retail outlets
and the Mohegan Sun gasoline and convenience center.

        Marketing, general and administrative costs and expenses for the quarter
ended June 30, 2001 decreased by $85,000, or 0.3%, to $32.0 million from $32.1
million for the quarter ended June 30, 2000. The decrease is attributable to the
Authority's effort to manage marketing, general and administrative costs.

        Pre-opening costs and expenses for the quarter ended June 30, 2001
increased by $2.3 million, or 169.7%, to $3.7 million from $1.4 million for the
quarter ended June 30, 2000. Pre-opening costs are comprised primarily of
pre-opening labor and marketing costs associated with the Project Sunburst
expansion.

        Depreciation and amortization for the quarter ended June 30, 2001
decreased by $96,000, or 1.3%, to $7.4 million from $7.5 million for the quarter
ended June 30, 2000. The decrease is attributable to decreased depreciation on
furniture and equipment versus the same period in the prior year.

        Income from operations for the quarter ended June 30, 2001 increased by
$606,000, or 1.1%, to $57.0 million from $56.4 million for the quarter ended
June 30, 2000. The increase is attributable to increases in gross revenues,
partially offset by increases in gaming, food and beverage, and retail,
entertainment and other costs.

        Accretion of relinquishment liability discount for the quarter ended
June 30, 2001 increased by $3.2 million, or 55.4%, to $9.0 million from $5.8
million for the quarter ended June 30, 2000. This increase is due to the
Authority's quarterly accretion of the liability to reflect the impact of the
time value of money due to the passage of time.

     Interest income for the quarter ended June 30, 2001 decreased by $2.2
million, or 77.6%, to $648,000 from $2.9 million for the quarter ended June 30,
2000. The decrease in interest income resulted from the liquidation of
investments to fund Project Sunburst. The weighted average invested cash was
$39.3 million and $173.5 million for the quarters ended June 30, 2001 and 2000,
respectively. The Authority invests its excess cash in investment-grade
commercial paper having maturities of not more than six months from the date of
acquisition.

        Interest expense for the quarter ended June 30, 2001 decreased by $4.9
million, or 60.4%, to $3.2 million from $8.1 million for the same period in the
prior year. Included in interest expense for the quarter ended June 30, 2001 is
a net loss of $85,000 due to the change in the fair value of the Authority's
derivative instruments. This decrease in interest expense is attributable mainly
to a lower average interest rate and increased capitalization of interest
related to Project Sunburst, partially offset by an increase in average debt
outstanding. Capitalized interest was $11.5 million for the quarter ended June
30, 2001 compared to $2.7 million for the same period in the prior year. The
weighted average interest rate for the quarter ended June 30, 2001 was 7.7 %,
compared to 8.4% for the quarter ended June 30, 2000. The weighted average
outstanding debt was $730.7 million for the quarter ended June 30, 2001,
compared to $511.3 million for the quarter ended June 30, 2000.

        Loss from discontinued operations associated with the conversion of the
bingo hall into the Hall of the Lost Tribes smoke-free slot machine venue for
the quarter ended June 30, 2001 decreased by $95,000, or 59.7%, to $64,000 from
$159,000 for the quarter ended June 30, 2000.

        Net income for the quarter ended June 30, 2001 increased by $61,000, or
0.1%, to $45.3 million from $45.2 million for the quarter ended June 30, 2000.
The increase relates to a reduction in interest expense mentioned above,

                                       27

<PAGE>

partially offset by a higher accretion of relinquishment liability discount and
a reduction in income from operations discussed above.

        Comparison of Operating Results for the Nine Months Ended June 30, 2001
and 2000:

        Net revenues for the nine months ended June 30, 2001 increased by $31.1
million, or 5.8%, to $571.4 million from $540.3 million for the nine months
ended June 30, 2000. This increase is attributable primarily to an increase in
gaming revenues.

        Adjusted EBITDA for the nine months ended June 30, 2001 increased by
$196,000, or 0.1%, to $183.6 million from $183.4 million for the nine months
ended June 30, 2000. Mohegan Sun achieved a 32.1% Adjusted EBITDA margin for the
nine months ended June 30, 2001 compared to a 33.9% Adjusted EBITDA margin for
the nine months ended June 30, 2000. The decline in margin is the result of
marketing, general and administrative, retail, entertainment and other and
gaming expenses increasing at a greater rate than revenues.

        The Connecticut slot market grew at a rate of 3.2% for the nine months
ended June 30, 2001 as compared to the nine months ended June 30, 2000. The
State of Connecticut reported a gross slot win of $973.5 million and $943.5
million for the nine months ended June 30, 2001 and 2000, respectively. Mohegan
Sun exceeded the market's growth in slot win as it experienced an increase in
gross slot revenues of 6.8% in the nine months ended June 30, 2001 over the nine
months ended June 30, 2000. Gross slot revenues were $417.7 million and $391.1
million for the nine months ended June 30, 2001 and 2000, respectively. Gross
slot win per unit per day was $478 and $472 for the respective periods.

        Gaming revenues for the nine months ended June 30, 2001 increased by
$29.1 million, or 5.6%, to $547.6 million from $518.5 million for the nine
months ended June 30, 2000. The increase in gaming revenues is due to a 5.6%
growth in slot machine revenues and a 6.5% increase in table game revenues.

        Food and beverage revenues for the nine months ended June 30, 2001
increased by $371,000, or 1.1%, to $34.6 million from $34.2 million for the nine
months ended June 30, 2000. The increase in food and beverage revenues is
principally attributable to a 7.2% increase in the average check, partially
offset by a 5.0% decrease in meals served for the nine months ended June 30,
2001 as compared to the same period in the prior year.

        Retail, entertainment and other revenues for the nine months ended June
30, 2001 increased by $4.3 million, or 11.1% to $42.6 million from $38.3 million
for the nine months ended June 30, 2000. Of the $4.3 million increase in retail,
entertainment and other revenues, $1.6 million is attributable to increased
retail revenues and $2.4 million is attributable to the increased sales at the
Mohegan Sun gasoline and convenience center. The increase also is attributable
to entertainment revenue growth of $679,000 related to the Uncas Pavilion, a
temporary entertainment structure used for special events. These increases are
partially offset by a decrease in other revenues of $450,000 primarily related
to slot entry fee revenue during the nine months ended June 30, 2000. There were
no slot entry fees during the nine months ended June 30, 2001.

        Promotional allowances for the nine months ended June 30, 2001 increased
by $2.7 million, or 5.2%, to $53.4 million from $50.7 million for the nine
months ended June 30, 2000. The growth is primarily attributable to increased
redemption of Mohegan Sun Player's Club points by patrons. Promotional
allowances as a percentage of gaming revenues were 9.8% for both the nine months
ended June 30, 2001 and 2000.

        Total operating costs and expenses for the nine months ended June 30,
2001 increased by $17.0 million, or 4.3%, to $413.8 million from $396.8 million
for the nine months ended June 30, 2000. This increase is primarily the result
of increases in gaming, retail and marketing, general and administrative costs,
partially offset by a reduction in management fees due to the termination of the
Management Agreement.

        Gaming costs and expenses for the nine months ended June 30, 2001
increased by $17.6 million or 7.8% to $243.1 million from $225.5 million for the
nine months ended June 30, 2000. The Slot Win Contribution totaled $104.4
million and $97.8 million for the nine months ended June 30, 2001 and 2000,
respectively. The Slot Win Contribution increase of $6.6 million, or 6.8%, over
the nine months ended June 30, 2000 is attributable to the $21.6

                                       28

<PAGE>

million, or 5.6%, increase in net slot revenues. Gaming costs and expenses as a
percentage of gaming revenues were 44.4% in the nine months ended June 30, 2001
compared to 43.5% in the nine months ended June 30, 2000.

         Food and beverage costs and expenses for the nine months ended June 30,
2001 increased by $1.0 million, or 5.9%, to $18.5 million from $17.4 million for
the nine months ended June 30, 2000. The increase is primarily attributable to
higher labor and benefit costs.

         Retail, entertainment and other costs and expenses for the nine months
ended June 30, 2001 increased by $6.6 million or 41.4% to $22.5 million from
$15.9 million for the quarter ended June 30, 2000. The increase is attributable
directly to the 11.1% growth in retail, entertainment and other revenues, which
is attributable to the shift of complimentary point redemption from food and
beverage to retail outlets and the Mohegan Sun gasoline and convenience center.

         Marketing, general and administrative costs and expenses for the nine
months ended June 30, 2001 increased by $5.7 million, or 5.8%, to $103.8 million
from $98.1 million for the nine months ended June 30, 2000. The increase is
attributable to advertising campaigns and higher utility costs. Management
believes marketing programs have increased patronage and have expanded Mohegan
Sun's brand awareness and market share.

         Pre-opening costs and expenses for the nine months ended June 30, 2001
increased by $3.6 million, or 107.2%, to $7.0 million from $3.4 million for the
nine months ended June 30, 2000. Pre-opening costs and expenses are comprised
primarily of pre-opening labor and marketing costs associated with the Project
Sunburst expansion.

         TCA did not receive management fees for the nine months ended June 30,
2001, as a result of the termination of the Management Agreement on January 1,
2000. Management fees earned by TCA totaled $13.6 million for the nine months
ended June 30, 2000.

         Depreciation and amortization for the nine months ended June 30, 2001
decreased by $3.8 million, or 16.9%, to $18.9 million from $22.8 million for the
nine months ended June 30, 2000. This decrease is attributable to decreased
depreciation on furniture and equipment versus the same period in the prior
year, and the prior year acceleration of the amortization of the trademark.

         Income from operations for the nine months ended June 30, 2001
increased by $14.0 million, or 9.8%, to $157.6 million from $143.5 million for
the nine months ended June 30, 2000. The increase is attributable to an increase
in gross revenues, partially offset by an increase in gaming, retail,
entertainment and other, and marketing, general and administrative expenses.

         Accretion of relinquishment liability discount for the nine months
ended June 30, 2001 increased by $9.6 million, or 55.4%, to $26.9 million from
$17.3 million for the nine months ended June 30, 2000. This increase is due to
the Authority's quarterly accretion of the liability to reflect the impact of
the time value of money due to the passage of time.

         Interest income for the nine months ended June 30, 2001 decreased by
$8.0 million, or 77.1%, to $2.4 million from $10.4 million for the nine months
ended June 30, 2000. The decrease in interest income resulted from the
liquidation of investments to fund Project Sunburst. The weighted average
invested cash was $14.2 million and $73.5 million for the nine months ended June
30, 2001 and 2000, respectively. The Authority invests in investment-grade
commercial paper having maturities of not more than six months from the date of
acquisition.

         Interest expense for the nine months ended June 30, 2001 decreased by
$17.8 million, or 56.8%, to $13.5 million from $31.3 million for the nine months
ended June 30, 2000. Included in interest expense for the nine months ended June
30, 2001 is a net loss of $2.4 million due to the change in the fair value of
its derivative instruments. This decrease in interest expense was attributable
mainly to increased capitalization of interest related to Project Sunburst,
partially offset by an increase in average debt outstanding. Capitalized
interest was $28.2 million for the nine months ended June 30, 2001 compared to
$5.6 million for the same period in the prior year. The weighted average
interest rate for the nine months ended June 30, 2001 was 8.0%, compared to 8.4%
for the nine

                                       29

<PAGE>

months ended June 30, 2000. The weighted average outstanding debt was $610.5
million for the nine months ended June 30, 2001, compared to $514.3 million for
the nine months ended June 30, 2000.

         Other income (expense), net was $113,000 for the nine months ended June
30, 2001, representing the disposal of assets. There was no material other
income (expense), net for the same period in the prior year.

         Loss from discontinued operations associated with the conversion of the
bingo hall into the Hall of the Lost Tribes smoke-free slot machine venue for
the nine months ended June 30, 2001 and 2000 totaled $591,000 and $465,000,
respectively.

         Net income for the nine months ended June 30, 2001 increased by $13.9
million, or 13.3%, to $118.9 million from $104.9 million for the nine months
ended June 30, 2000. This increase is primarily due to an increase in income
from operations and a decrease in interest expense, partially offset by a
increase in the accretion of the relinquishment liability discount as mentioned
above.

Liquidity, Capital Resources and Capital Spending

         As of June 30, 2001, the Authority held cash and cash equivalents of
$76.2 million, a decrease of $39.5 million from $115.7 million as of September
30, 2000. The decrease is attributable mainly to the decrease in investments
held at June 30, 2001 due to liquidation of investments for construction
payments. Cash provided by operating activities for the nine months ended June
30, 2001 increased by $15.6 million, or 12.6%, to $139.2 million from $123.6
million for the nine months ended June 30, 2000. The increase is attributable to
an increase in net income partially offset by lower working capital needs.
During fiscal year 2001, the Authority has drawn $274.0 million from the Bank
Credit Facility. During fiscal year 2000, the Authority tendered $90.0 million
of Subordinated Notes using the defeasance trust asset established in fiscal
year 1999, for the sum of $140.3 million, including all accrued and deferred
interest on December 30, 1999.

         Operating activities are the principal source of the Authority's cash
flows. The principal application of these funds was capital expenditures
incurred in connection with the construction and development of Project Sunburst
and other real property improvements. While the Authority does not believe that
there is any trend or a likelihood of an event that would adversely impact the
level of cash generated by its activities, there are numerous potential factors
which may cause a substantial reduction in the amount of cash flow, including,
but not limited to the following:

         .    downturn in the economy and lack of consumer confidence, which
              would result in reduced spending on discretionary items such as
              gaming activities;

         .    substantial cost overruns in connection with completion of Project
              Sunburst;

         .    operating expenses increasing at a greater rate than revenue; and

         .    increased competition in the gaming industry, or the legalization
              of gaming activities in the State of Connecticut, which may result
              in a substantial decrease in revenue.

         In addition to cash generated by operating activities, the Authority
has relied on external sources of liquidity to meet its operating and investing
requirements.

         External Sources of Liquidity

         Bank Credit Facility. As of June 30, 2001, the Authority had $274.0
million outstanding under a $500.0 million reducing, revolving, collateralized
credit facility (the "Bank Credit Facility"), with a syndicate of lenders led by
Bank of America N.A. (formerly known as Bank of America National Trust and
Savings Association), which will mature in March 2004. On July 30, 2001, the
Authority paid down $90.0 million on the Bank Credit Facility from a portion of
the proceeds from the Authority's $150 million 8.375% Senior Subordinated Notes,
due 2011, issued on July 26, 2001. The Authority draws on the Bank Credit
Facility primarily in connection with the major expansion of Mohegan Sun, known
as Project Sunburst and other capital expenditure projects. The Bank Credit
Facility is collateralized by a lien on substantially all of

                                       30

<PAGE>

the Authority's assets, by a leasehold mortgage on the land and improvements
which comprise Mohegan Sun, and by each of the Authority's cash operating
accounts.

         At the Authority's option, each advance of loan proceeds accrues on the
basis of base rate or on the basis of a one-month, two-month, three-month or
six-month London Inter-Bank Offered Rate ("LIBOR") plus, in either case, the
applicable spread (based on the Authority's Total Leverage Ratio, as defined in
the Bank Credit Facility). As of June 30, 2001, one-month LIBOR was 3.86% and
the applicable spread on a LIBOR loan was 1.625%. Interest on each LIBOR loan,
that is for a term of three months or less shall be due and payable on the last
day of the related interest period. Interest on each LIBOR loan that is for a
term of more than three months is due and payable on the date which is three
months after the date such LIBOR loan was made and every three months thereafter
and on the last day of the interest period. The Authority had no base rate loans
at June 30, 2001. Accrued interest on the Bank Credit Facility was $290,000 as
of June 30, 2001.

         Pursuant to the terms of the Bank Credit Facility, the commitment (or
the maximum amount that may be borrowed under the Bank Credit Facility) will be
reduced automatically as of the earlier of March 31, 2002 or the last full day
of the first full quarter following the completion date of Project Sunburst, and
on the last day of each fiscal quarter thereafter, by 10% of the commitment as
in effect immediately prior to the first such reduction.

         The Bank Credit Facility contains various provisions that require the
Authority to maintain specified financial ratios. If the Authority's revenues
decline due to economic or competitive factors, it is possible that these
financial ratios may be violated. If this were to happen, the Authority would
not be able to borrow additional funds under the Bank Credit Facility and it may
even result in an event of default, which could accelerate the payment of any
outstanding balance. In addition, while the Authority has entered into some
hedging transactions to mitigate against its exposure to interest rate
fluctuations on the Bank Credit Facility, the majority of the outstanding
balance is subject to interest rate fluctuations. It is possible that the
interest rate will start to increase, which would mean that the Authority's
interest cost may increase significantly. A substantial increase in interest
expense could have a negative effect on the Authority's liquidity. For a further
discussion on hedging transactions that mitigate against this exposure, see
"Quantitative and Qualitative Disclosure of Market Risk" and Note 4 to the
Authority's financial statements.

         In addition to the financing provided by the Senior Notes, Senior
Subordinated Notes and the Bank Credit Facility, the Tribe has set aside, with a
trustee, a $40.0 million, fully-funded construction reserve account that, in
certain circumstances, may be used to pay costs in excess of the Project
Sunburst budget.

         Capital Expenditures

         Capital Expenditures Incurred to Date. Capital expenditures totaled
$456.6 million, including capitalized interest, for the nine months ended June
30, 2001, versus $150.7 million for the same period in the prior year. These
capital expenditures were an aggregate of the following:

         .    Cumulative Project Sunburst construction expenses totaled $696.7
              million, including $38.6 million in capitalized interest, through
              June 30, 2001. During the nine months ended June 30, 2001,
              expenditures totaled $421.5 million, including $28.2 million in
              capitalized interest, versus $124.8 million, including $5.6
              million in capitalized interest, for the nine months ended June
              30, 2000.

         .    Property maintenance capital expenditures for furniture, fixtures
              and equipment totaled $14.7 million and $11.5 million for the nine
              months ended June 30, 2001 and 2000, respectively.

         .    Employee parking center capital expenditures totaled $1.2 million
              and $14.4 million for the nine months ended June 30, 2001 and
              2000, respectively. Cumulative expenditures on the employee
              parking center have totaled $24.9 million through June 30, 2001.

                                       31

<PAGE>

         .    Utility enhancement capital expenditures totaled $6.7 million for
              the nine months ended June 30, 2001. Cumulative expenditures on
              utility enhancement have totaled $10.2 million through June 30,
              2001. The Authority did not incur any expenditures in connection
              with the utility enhancements during the nine months ended June
              30, 2000.

         .    Capital expenditures for the construction of the new 637-unit Hall
              of Lost Tribes smoke free slot machine venue were $12.1 million
              for the nine months ended June 30, 2001. The Authority did not
              incur any expenses in conjunction with the Hall of the Lost Tribes
              for the nine months ended June 30, 2000. Cumulative expenditures
              on the Hall of the Lost Tribes have totaled $12.1 million through
              June 30, 2001.

         .    Capital expenditures for the construction of the employee day care
              facility were $68,000 during the nine months ended June 30, 2001.
              The Authority did not incur any construction expenses in
              conjunction with the employee day care facility during the nine
              months ended June 30, 2000. Cumulative expenditures on the
              employee day care facility have totaled $68,000 through June 30,
              2001.

         In keeping with standard practice in the construction industry, the
Authority retains a portion of the construction expenditures until satisfactory
completion of individual contracts. As of June 30, 2001, construction retainage
totaled $23.9 million, which has been included in construction payables in the
Authority's financial statements.

         Expected future capital expenditures. During the remainder of fiscal
year 2001, the Authority expects to incur capital expenditures to total
approximately $269.3 million and to be allocated as follows:

         .    $10.3 million on maintenance capital expenditures.

         .    $230.8 million, excluding capitalized interest, on Project
               Sunburst construction.

         .    $7.9 million on conversion of the bingo hall into the Hall of the
              Lost Tribes smoke-free slot machine venue.

         .    $11.3 million on utility enhancements.

         .    $1.0 million on an employee day care center.

         .    $8.0 million on an additional patron parking garage.

         Project Sunburst

         On October 13, 2000, the Tribal Council approved a formal resolution
increasing the expansion budget from $800.0 million to $960.0 million (excluding
capitalized interest, which will be paid from internally generated funds). The
Authority, in conjunction with the Tribe, has increased the Project Sunburst
budget to $960.0 million for three reasons: (1) enhancements to project scope
such as an increase in the number of slot machines from 2,000 to 2,550; (2)
quality improvements to the hotel and public areas; and (3) expected increases
in Project Sunburst labor costs because of the extremely competitive nature of
the Northeast construction labor market. As a result of the increase to the
Project Sunburst budget, the Authority issued an additional $150.0 million of
8.375% Senior Subordinated Notes, due 2011, on July 26, 2001. The remainder of
the increase will be funded through internally generated funds.

         As of June 30, 2001, cumulative capitalized interest for Project
Sunburst construction expenses totaled $38.6 million. Capitalized interest for
the quarters ended June 30, 2001 and 2000 totaled $11.5 million and $2.7
million, respectively. For the nine months ended June 30, 2001 and 2000,
capitalized interest totaled $28.2 million and $5.6 million, respectively.

         During fiscal year 1998, the Authority finalized contract negotiations
with TCA for Project Sunburst ("Development Agreement"). Under the Development
Agreement, TCA will oversee the planning, design and construction of the
expansion at Mohegan Sun and will receive a development fee of $14.0 million for
such services. As of June 30, 2001, TCA had earned $9.3 million of the
development fee, of which $7.1 million had been paid. The

                                       32

<PAGE>

Authority has incurred $2.2 million and $1.3 million, respectively, for the
quarters ended June 30, 2001 and 2000 related to the development fee.
Development fees incurred for the nine months ended June 30, 2001 and 2000
totaled $4.4 million and $3.5 million, respectively.

         The Casino of the Sky, Mohegan Sun Arena and the Shops at Mohegan Sun
are expected to open in late September 2001. The approximately 1,200-room hotel
and the convention space are expected to open in April 2002.

         Sources of funding for capital expenditures. The Authority will rely
primarily on cash generated from its operations and amounts available to be
drawn under the Bank Credit Facility to finance these capital expenditures.
However, the Authority's ability to finance sufficiently the anticipated capital
expenditures from these sources depends on its ability to maintain a stable
level of cash generation from its operations and it ability to draw down on the
Bank Credit Facility.

         Other Property Enhancements

         The Authority commenced construction of an electrical and water system
infrastructure ("Infrastructure Improvements"), estimated to cost $35.0 million,
that will service Mohegan Sun and other facilities. The Infrastructure
Improvements provide the most efficient manner of handling the increased utility
demands of the expanded facility that are attributable to the Project Sunburst
expansion. The construction was funded by the Authority, and is expected to be
complete concurrent with the opening of Project Sunburst. As of June 30, 2001,
approximately $23.7 million has been incurred in connection with construction of
the Infrastructure Improvements and $10.2 million of these assets were placed in
service. Infrastructure Improvement spending for the final quarter of fiscal
year 2001 is anticipated to be $11.3 million.

         The Authority, in conjunction with the Project Sunburst expansion,
commenced construction on the Employee Parking Center in March 1999. The
Employee Parking Center includes 2,700 parking spaces and amenities such as a
dry cleaning service, on-site banking, an employee computer/training center and
a 15,000 square foot exercise facility. The Employee Parking Center opened in
June 2000. The total cost of the Employee Parking Center was $24.9 million. The
Employee Parking Center was completed in January 2001.

         The Tribe commenced construction of a Public Safety Facility in
December 1999, within the Eagleview complex, that will service the Mohegan
Reservation. Construction was funded initially by the Authority and subsequently
reimbursed by the Tribe. The total cost of the Public Safety Facility is $6.8
million. The Authority also initially has funded other Tribal projects,
including the construction of a temporary Tribal office, construction of roads
and improvements made to the Town of Montville's wastewater collection and
treatment facilities. The total amount incurred by the Authority for these
projects, including the Public Safety Facility, is $42.2 million. To date, $16.3
million has been reimbursed by the Tribe, and $25.9 million is reflected in
amounts due from Tribe in the Authority's balance sheet as of June 30, 2001 for
these projects. The due from Tribe amount on the balance sheet also includes
$1.7 million of operational receivables. On August 8, 2001, the Tribe reimbursed
the Authority $27.6 million. The reimbursement relates to construction that will
service the Mohegan Reservation that was funded initially by the Authority and
other various operating expenses.

         Relinquishment Agreement

         Under the terms of the Relinquishment Agreement, TCA continued to
manage Mohegan Sun under the Management Agreement until January 1, 2000, when
the Management Agreement terminated, and the Authority assumed day-to-day
management of Mohegan Sun. As a result of the termination of the Management
Agreement, the Authority has agreed to pay TCA five percent of gross revenues
(as defined in the Relinquishment Agreement) generated from Mohegan Sun,
including Project Sunburst, beginning January 1, 2000 and ending December 31,
2014. The Authority refers to these payments as relinquishment payments. The
Authority initially recorded a relinquishment liability of $549.1 million in
September 1998. The present value of this liability is estimated at $673.6
million as of June 30, 2001. The Authority reassesses the relinquishment
liability when necessary to account for material increases or decreases in
projected revenues and quarterly to reflect the impact on the time value of
money due to the passage of time. See Note 8 to the Authority's financial
statements. The Authority has capitalized $130.0 million of the relinquishment
liability associated with the trademark value of the Mohegan Sun brand name. For
the nine months

                                       33

<PAGE>

ended June 30, 2001 the Authority paid $26.1 million in relinquishment payments,
of which $6.9 million represents principal amounts and the remaining $19.2
million is payment for the accretion of interest. As of June 30, 2001,
relinquishment payments earned but unpaid were $16.0 million. During the nine
months ended June 30, 2000, the Authority paid $4.9 million in relinquishment
payments consisting of $2.0 million in principal amounts and $2.9 million for
the accretion of interest.

         Distributions to the Tribe

         During the quarters ended June 30, 2001 and 2000, the Authority
distributed $20.0 million and $10.0 million, respectively, to the Tribe. During
the nine months ended June 30, 2001 and 2000, the Authority distributed $40.0
million and $32.2 million, respectively, to the Tribe.

         Debt Service Costs

         For the quarter and nine months ended June 30, 2001 and 2000, the
Authority incurred the following debt service costs (in thousands):

<TABLE>
<CAPTION>


                                                        For the Quarter    For the Quarter  For the Nine Months  For the Nine Months
                                                         Ended June 30,     Ended June 30,     Ended June 30,       Ended June 30,
                                                             2001               2000                2001                 2000
                                                        -----------------  ---------------  -------------------  -------------------
                                                         (restated - see                      (restated - see
                                                           note 9 to the                        note 9 to the
                                                            Authority's                          Authority's
                                                            financial                            financial
                                                           statements)                          statements)

             <S>                                        <C>                <C>              <C>                  <C>
             Bank Credit Facility                           $     2,795     $           -      $        3,882      $            -
             $200M 8.125% Senior Notes                            4,062             4,062              12,187              12,187
             $300M 8.75% Senior Subordinated Notes                6,563             6,563              19,688              19,688
             Financing fees                                       1,163                 -               3,257                   -
             Capital lease obligations                               47               241                 236                 898
             $50M Subordinated Notes                                  -                 -                   -               2,648
             $40M Subordinated Notes                                  -                 -                   -               1,473
             Change in fair market value of derivative
                instruments                                          85                 -               2,488                   -
             Capitalized interest                               (11,496)           (2,734)            (28,214)             (5,603)
                                                         ---------------   ---------------     ---------------     ---------------
             Total Interest Expense                         $     3,219     $       8,132      $       13,524      $       31,291
                                                         ===============   ===============     ===============     ===============
</TABLE>

         Sufficiency of Resources

         The Authority believes that existing cash balances, financing
arrangements and operating cash flow will provide the Authority with sufficient
resources to meet its existing debt obligations, relinquishment payments,
distributions to the Tribe, and foreseeable capital expenditure requirements
with respect to current operations and Project Sunburst for at least the next
twelve months. Nonetheless, as discussed above, there are potential events or
occurrences that may affect adversely the Authority's ability to meet its
existing debt obligations, make relinquishment payments and distributions to the
Tribe and pay for capital expenditures.

Contractual Obligations and Commitments

         The Authority's future payment obligations related to its material debt
and certain other contractual obligations and the timing of those payments are
set forth below. Since many of these payment amounts are not fixed, the amounts
in the table below are solely estimates as more fully described in the footnotes
and the actual amounts may be different.

                                       34

<PAGE>

<TABLE>
<CAPTION>
             Contractual Obligations             Fiscal Year
             (in thousands)                        2001 (1)   2-3 years    4-5 years   After 5 years
            -----------------------------------------------------------------------------------------
             <S>                                 <C>          <C>           <C>         <C>
             Long-term debt (2)                   $      -    $      -     $274,000      $500,000
             Construction obligations (3)          665,820     141,671            -             -
             Development obligations (4)             9,282       4,718            -             -
                                                 -------------------------------------------------
             Total                                $675,102    $146,389     $274,000      $500,000
                                                 =================================================
</TABLE>
         (1)  Amounts due within one year represent obligations expected to be
              incurred from October 1, 2000 to September 30, 2001.
         (2)  Long-term debt includes scheduled amortization and scheduled
              maturities for notes payable and credit facilities, but excludes
              interest payments.
         (3)  Construction obligations represent the remainder of expenditures
              the Authority must pay in connection with Project Sunburst and
              related construction enhancements. See Note 7 to the Authority's
              financial statements. The Authority does not believe that it will
              have any construction obligations after September 30, 2002, and
              this table has been prepared based on that assumption.
         (4)  Under the Development Agreement, the Authority is required to pay
              to TCA a development fee of $14.0 million. Development obligations
              represent the remainder of the fee due to TCA. See Note 8 to the
              Authority's financial statements. The Authority does not believe
              that it will have any development fee obligations after September
              30, 2002, and this table has been prepared based on that
              assumption.

         In addition to the contractual obligations described above, the
Authority has certain other contractual commitments that will require payments
throughout the periods described below. The calculation of the estimated
payments in the table below are based, in large part, on projections of future
revenues over an extended period of time, as well as other factors which are
indicated more fully in the footnotes to the following table. Since there is a
high level of estimates and judgments used with respect to calculating these
liabilities, future events that affect such estimates and judgments may cause
the actual payments to differ significantly from the estimates set forth below.
The amounts included in the table below are estimates and while some of these
agreements are perpetual in term, for the purposes of calculating these amounts,
the Authority has prepared the information in this table for only ten years.
<TABLE>
<CAPTION>
                                                       Fiscal
             Contractual Commitments                    Year
             (in thousands)                           2001 (1)     2-3 years     4-5 years       5-10 years
            ------------------------------------------------------------------------------------------------
            <S>                                    <C>             <C>           <C>             <C>
             Slot winning payment commitments (2)     144,589        373,009       408,682        1,150,391
             Relinquishment commitments (3)            42,899        119,017       133,810          376,658
                                                   ---------------------------------------------------------
             Total                                   $187,488       $492,026      $542,492       $1,527,049
                                                     =======================================================
</TABLE>
         (1)  Amounts due within one year represent payment commitments from
              October 1, 2000 to September 30, 2001.
         (2)  Slot winning payment commitments are a portion of the revenues
              earned on slot machines that must be paid by the Authority to the
              State of Connecticut pursuant to the Mohegan Compact. The payment
              commitment is the lesser of (a) 30% of gross revenues from slot
              machines, or (b) the greater of (i) 25% of gross revenues from
              slot machines or (ii) $80.0 million. For the fiscal years ended
              September 30, 2000 and 1999, the Slot Win Contribution totaled
              $135.1 million and $121.1 million, respectively. The amounts shown
              in this table are estimates of the required payments for the next
              ten years.
         (3)  Relinquishment commitments represent payment commitments of the
              Authority to TCA under the Relinquishment Agreement as described
              in Note 8 to the Authority's financial statements. The
              relinquishment commitment is calculated as five percent of
              revenues, as defined in the Relinquishment Agreement. The amounts
              shown in this table are estimates of the required payments for the
              next ten years and have been calculated in accordance with the
              Relinquishment Agreement. See Note 8 to the Authority's financial
              statements.

                                       35

<PAGE>

Critical Accounting Policies and Estimates

        Management has identified the following critical accounting policies
that affect the Authority's more significant judgments and estimates used in the
preparation of the Authority's financial statements. The preparation of the
Authority's financial statements in conformity with accounting principles
generally accepted in the United States of America requires the Authority's
management to make estimates and judgments that affect the reported amounts of
assets and liabilities, revenues and expenses, and related disclosures of
contingent assets and liabilities. On an on-going basis, management evaluates
those estimates, including those related to asset impairment, accruals for
Player's Club points, self-insurance, compensation and related benefits, revenue
recognition, allowance for doubtful accounts, contingencies and litigation. The
Authority states these accounting policies in the notes to the financial
statements and in relevant sections in this discussion and analysis. These
estimates are based on the information that is currently available to the
Authority and on various other assumptions that management believes to be
reasonable under the circumstances. Actual results could vary from those
estimates.

        The Authority believes that the following critical accounting policies
affect significant judgments and estimates used in the preparation of its
financial statements:

        One of the most significant policies used by the Authority relates to
its estimate of its relinquishment liability. The Authority, in accordance with
Statement of Financial Accounting Standards No. 5 "Accounting for
Contingencies", has recorded a relinquishment liability of the estimated present
value of its obligations under the Relinquishment Agreement. The Authority
reassesses the relinquishment liability when necessary to account for material
increases or decreases in projected revenues and quarterly to reflect the impact
on the time value of money due to the passage of time. See Note 8 to the
Authority's financial statements. Since there is a high level of estimates and
judgments used with respect to calculating this liability, future events that
affect such estimates and judgments may cause the actual liability to differ
significantly from the estimate.

        The Authority recognizes revenue as net wins and losses occur in the
casino and upon delivery of food, beverage and other services.

        The Authority maintains an allowance for doubtful accounts for estimated
losses resulting from the inability of its customers to make required payments,
which results in bad debt expense. Management determines the adequacy of this
allowance by continually evaluating individual customer receivables, considering
the customer's financial condition, credit history and current economic
conditions. If the financial condition of customers were to deteriorate,
resulting in an impairment of their ability to make payments, additional
allowances may be required.

        The Authority maintains accruals for workers compensation self-insurance
and Player's Club points redemption, which are classified in other accrued
liabilities in the accompanying balance sheets. Management determines the
adequacy of these accruals by periodically evaluating the historical experience
and projected trends related to these accruals. If such information indicates
that the accruals are overstated or understated, the Authority will adjust the
assumptions utilized in the methodologies and reduce or provide for additional
accruals as appropriate.

        The Authority is subject to various claims and legal actions in the
ordinary course of business. Some of these matters relate to personal injuries
to customers and damage to customers' personal assets. Management estimates
guest claims expense and accrues for such liability based upon historical
experience in the accounts payable and accrued expenses category in its
accompanying balance sheets.

Impact of Inflation

        Absent changes in competitive and economic conditions or in specific
prices affecting the hotel and casino industry, the Authority does not expect
that inflation will have a significant impact on its operations. Changes in
specific prices, such as fuel and transportation prices, relative to the general
rate of inflation may have a material adverse effect on the hotel and casino
industry in general.

                                       36

<PAGE>

Item 3.  Quantitative and Qualitative Disclosure of Market Risk.

        Market risk is the risk of loss arising from adverse changes in market
rates and prices, such as interest rates, foreign currency exchange rates and
commodity prices. The Authority's primary exposure to market risk is interest
rate risk associated with its $500.0 million Bank Credit Facility in which
interest will accrue on the basis of a base rate formula or a LIBOR-based
formula, plus applicable spreads. See Note 4 to the Authority's financial
statements for further details relating to the terms and conditions of the Bank
Credit Facility. As of June 30, 2001, the Authority had drawn $274.0 million on
the Bank Credit Facility. On July 30, 2001, the Authority paid down $90.0
million on the Bank Credit Facility. The Authority uses derivative instruments,
including an interest rate cap, interest rate collar and an interest rate swap
as its strategy to manage interest rate risk associated with the variable
interest rates applicable to advances under the Bank Credit Facility.

        The following table provides information about the Authority's
derivative instruments at June 30, 2001:

<TABLE>
<CAPTION>
                                                                                Estimated Fair
                                          Maturity Date        Notional Value       Value
                                          -------------        --------------       -----
 <S>                                     <C>                 <C>                 <C>
 Interest Rate Cap
   Strike Rate - 8%                      October 1, 2003     $  39,621,200       $     3,000

 Interest Rate Collar
   Ceiling Strike Rate - 8%
   Floor Strike Rate - 6%                  March 1, 2004        25,704,800        (1,732,268)

 Interest Rate Swap
   Pay fixed - 6.35%
   Receive Variable                        March 1, 2004        12,852,400        (1,003,760)
                                                             -------------       -----------
              Total                                          $  78,178,400       $(2,733,028)
                                                             =============       ===========
</TABLE>

        All derivative instruments are based upon one-month LIBOR, which was
3.86% on June 30, 2001.

                                       37

<PAGE>

                           PART II. OTHER INFORMATION:

Item 6.  Exhibits and Reports on Form 8-K

         (a) Exhibits

            The Exhibit Index filed herewith is incorporated herein by
            reference.

         (b) Reports on Form 8-K

            On July 18, 2001 the Authority filed a Current Report on Form 8-K
            to report a press release announcing the Authority's financial
            results for the quarter ended June 30, 2001.

                                       38

<PAGE>

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: November 12, 2002   By: /s/ Mark F. Brown
     ------------------   --------------------------------------------------
                          Mark F. Brown
                          Chairman, Management Board


Date: November 12, 2002   By: /s/  William J. Velardo
     ------------------   --------------------------------------------------
                          William J. Velardo
                          President and Chief Executive Officer


Date: November 12, 2002   By: /s/ Jeffrey E. Hartmann
     ------------------   --------------------------------------------------
                          Jeffrey E. Hartmann, Executive Vice President Finance/
                          Chief Financial Officer
                          (Principal Financial and Accounting Officer)

                                       39

<PAGE>

                                  CERTIFICATION

I, William J. Velardo, certify that:

         1.    I have reviewed this quarterly report on Form 10-Q/A of the
               Mohegan Tribal Gaming Authority;

         2.    Based on my knowledge, this quarterly report does not contain any
               untrue statement of a material fact or omit to state a material
               fact necessary to make the statements made, in light of the
               circumstances under which such statements were made, not
               misleading with respect to the period covered by this quarterly
               report; and

         3.    Based on my knowledge, the financial statements, and other
               financial information included in this quarterly report, fairly
               present in all material respects the financial condition, results
               of operations and cash flows of the registrant as of, and for,
               the periods presented in this quarterly report.

Date: November 12, 2002                   /s/ William J. Velardo
                                          -------------------------------------
                                          William J. Velardo
                                          President and Chief Executive Officer

                                       40

<PAGE>

                                  CERTIFICATION

I, Jeffrey E. Hartmann, certify that:

         1.    I have reviewed this quarterly report on Form 10-Q/A of the
               Mohegan Tribal Gaming Authority;

         2.    Based on my knowledge, this quarterly report does not contain any
               untrue statement of a material fact or omit to state a material
               fact necessary to make the statements made, in light of the
               circumstances under which such statements were made, not
               misleading with respect to the period covered by this quarterly
               report; and

         3.    Based on my knowledge, the financial statements, and other
               financial information included in this quarterly report, fairly
               present in all material respects the financial condition, results
               of operations and cash flows of the registrant as of, and for,
               the periods presented in this quarterly report.

Date: November 12, 2002                    /s/ Jeffrey E. Hartmann
                                           ---------------------------
                                           Jeffrey E. Hartmann
                                           Executive Vice President, Finance and
                                           Chief Financial Officer

                                       41

<PAGE>

                                  Exhibit Index

Exhibit                             Exhibit Description
  No.

  3.1         Constitution of the Mohegan Tribe of Indians of Connecticut (filed
              as Exhibit 3.1 to the Registration Statement on Form S-1, File No.
              33-80655, filed with the SEC on December 21, 1995 (the "1996 Form
              S-1"), and incorporated by reference herein).

  3.2         Ordinance No. 95-2 of the Tribe for Gaming on Tribal Lands,
              enacted on July 15, 1995 (filed as Exhibit 3.2 to the 1996 Form
              S-1 and incorporated by reference herein).

  4.1         Relinquishment Agreement dated February 7, 1998 by and among the
              Mohegan Tribal Gaming Authority, The Mohegan Tribe of Indians of
              Connecticut and Trading Cove Associates (filed as Exhibit 10.14 to
              Form 10-K for the Authority's fiscal year ended September 30,
              1998, File No. 33-80653, and incorporated by reference herein).

  4.2         Indenture dated March 3, 1999 among the Mohegan Tribal Gaming
              Authority, the Mohegan Tribe of Indians of Connecticut and First
              Union National Bank, as Trustee, relating to the 8 1/8% Senior
              Notes Due 2006 of the Mohegan Tribal Gaming Authority (filed as
              Exhibit 4.3 to Registration Statement on Form S-4, File No.
              333-76753, filed with the SEC on April 21, 1999 (the "1999 Form
              S-4"), and incorporated by reference herein).

  4.3         Form of Global 8 1/8% Senior Note Due 2006 of the Mohegan Tribal
              Gaming Authority (contained in the Indenture filed as Exhibit
              4.3 to the 1999 Form S-4 and incorporated by reference herein).

  4.4         Senior Registration Agreement dated March 3, 1999 among the
              Mohegan Tribal Gaming Authority, Salomon Smith Barney Inc.,
              NationsBanc Montgomery Securities, LLC, SG Cowen Securities
              Corporation, Bear, Sterns & Co. Inc., BankBoston Robertson
              Stephens Inc. and Fleet Securities, Inc. (filed as Exhibit 4.5 to
              the 1999 Form S-4 and incorporated by reference herein).

  4.5         Indenture dated as of March 3, 1999 among the Mohegan Tribal
              Gaming Authority, the Mohegan Tribe of Indians of Connecticut and
              State Street Bank and Trust Company, as Trustee, relating to the 8
              3/4% Senior Subordinated Notes Due 2009 of the Mohegan Tribal
              Gaming Authority (filed as Exhibit 4.6 to the 1999 Form S-4 and
              incorporated by reference herein).

  4.6         Form of Global 8 3/4% Senior Subordinated Notes Due 2009 of the
              Mohegan Tribal Gaming Authority (contained in the Indenture filed
              as Exhibit 4.6 to the 1999 Form S-4 and incorporated by reference
              herein).

  4.7         Senior Subordinated Registration Agreement dated March 3, 1999
              among the Mohegan Tribal Gaming Authority, Salomon Smith Barney
              Inc., NationsBanc Montgomery Securities LLC, SG Cowen Securities
              Corporation, Bear, Stearns & Co. Inc., BankBoston Robertson
              Stephens Inc. and Fleet Securities, Inc. (filed as Exhibit 4.8 to
              the 1999 Form S-4 and incorporated by reference herein).

  4.8         Indenture dated as of July 26, 2001 among the Mohegan Tribal
              Gaming Authority, the Mohegan Tribe of Indians of Connecticut and
              State Street Bank and Trust Company, as Trustee, relating to the 8
              3/8% Senior Subordinated Notes Due 2011 of the Mohegan Tribal
              Gaming Authority (filed as Exhibit 4.9 to Registration Statement
              on Form S-4, File No. 333-69472, filed with the SEC on September
              14, 2001 (the "2001 Form S-4") and incorporated by reference
              herein).

                                     42

<PAGE>

Exhibit
   No.                              Exhibit Description

  4.9         Form of Global 8 3/8% Senior Subordinated Notes Due 2011 of the
              Mohegan Tribal Gaming Authority (contained in the Indenture filed
              as Exhibit 4.9 to the 2001 Form S-4 and incorporated by reference
              herein).

  4.10        Registration Rights Agreement dated July 26, 2001 among the
              Mohegan Tribal Gaming Authority, Salomon Smith Barney Inc., Banc
              of America Securities LLC, Fleet Securities, Inc., SG Cowen
              Securities Corporation, Commerzbank Capital Markets Corp.,
              McDonald Investments Inc. and Wells Fargo Brokerage Services, LLC
              (filed as Exhibit 4.11 to the 2001 Form S-4 and incorporated by
              reference herein).

  99.1*       Certification of President and Chief Executive Officer pursuant to
              18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the
              Sarbanes-Oxley Act of 2002

  99.2*       Certification of Executive Vice President, Finance and Chief
              Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted
              pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

* Filed herewith

                                       43