Choctaw Resort Development Enterprise Announces Second Quarter Results

Press Release
June 1, 2001
CHOCTAW RESERVATION, MS -- Choctaw Resort Development Enterprise has announced its results for the second quarter ended March 31, 2001.

Net income for the quarter ended March 31, 2001, was $31.1 million compared with net income, before the one-time payment of the management agreement termination fee of $31.4 million for the quarter ended March 31, 2000. Net revenues were $63.4 million for the quarter ended March 31, 2001, compared to $65.4 million for the quarter ended March 31, 2000.

The following table reports selected financial results for the second quarter ended March 31, 2001, and 2000 as well as the fiscal year-to-date results. The results presented in the table include the one-time payment of the management agreement termination fee of $72.0 million made on Feb. 1, 2000.

                 Choctaw Resort Development Enterprise
                      Selected Financial Results
                            (in thousands)

                            Three Months Ended      Six Months Ended
                                 March 31,              March 31,
                             2001         2000       2001        2000

Net Revenue                 63,426       65,424    119,916    123,307

Operating Income            33,008      (39,694)    58,609    (20,871)

EBITDAM (1)                 35,970       38,905     64,380     73,244

EBITDA  (2)                 35,970      (36,950)    64,380    (15,170)

Termination Fee  (3)            --       72,000         --     72,000

EBITDAM Margin                 57%          59%        54%        59%

EBITDA Margin                  57%         -56%        54%       -12%

Distributions to MBCI       28,396       13,764     42,160      9,531

(1)      "EBITDAM" means earnings before interest, taxes,
         depreciation, amortization, certain non-cash expenses,
         certain non-recurring items and management fees. The
         Enterprise paid management fees to Boyd Gaming Inc. under the
         terms of its management agreement until such agreement was
         terminated on Feb. 1, 2000. The Enterprise believes
         EBITDAM is a supplemental financial measurement useful in the
         evaluation of its operating performance. EBITDAM should not
         be construed as an alternative to operating income or net
         income (as determined in accordance with generally accepted
         accounting principles, or "GAAP"), as an indicator of cash
         flows or a measure of liquidity. All companies do not
         calculate EBITDAM in the same manner. As a result, EBITDAM as
         presented here may not be comparable to a similarly titled
         measure presented by other companies.

(2)      "EBITDA" means earnings before interest, taxes, depreciation,
         amortization, certain non-cash expenses and certain
         non-recurring items. EBITDA should not be construed as an
         alternative to operating income or net income (as determined
         in accordance with GAAP), as an indicator of cash flows or a
         measure of liquidity. All companies do not calculate EBITDA
         in the same manner. As a result, EBITDA as presented here may
         not be comparable to a similarly titled measure presented by
         other companies.

(3)      Represents a one-time fee paid on Feb. 1, 2000 to Boyd for
         early termination of the management agreement.


The following table reports selected balance sheet information at March 31, 2001, and Sept. 30, 2000:

                 Choctaw Resort Development Enterprise
                  Selected Balance Sheet Information
                            (in thousands)

                            March 31,             September 30,
                              2001                    2000

Cash                         42,450                  33,266
Restricted Cash             209,142                   2,443
Bonds                       200,000                      --
Revolving Loan                   --                      --
Term Loan                    53,125                  62,500
Owners' Equity              127,096                  88,047


Construction on the Golden Moon Project is proceeding on budget and on schedule. The Enterprise expects the Golden Moon to open in August 2002.

On April 4, 2001, the local community was devastated by heavy rains, resulting in wide-spread flash flooding that enveloped approximately one-half of the Silver Star's casino area. As a result, the company was forced to inactivate as many as 2,110 slot machines and six table games for periods ranging from several hours to several days.

Additionally, the clean up and restoration process continued to significantly affect casino revenue for several weeks. Although to a lesser degree, the company expects that casino revenue will continue to be affected by the April storm until all the damage is repaired, which the company expects to occur in mid-July 2001. Consequently, the full extent of the lost revenue and clean up costs has yet to be determined. Casino revenue for April 2001 was 12.9% below April 2000.

Due partly to the recovery from the April storm noted above, in addition to increasing energy prices, May 2001 casino revenue is expected to be lower than casino revenue in May 2000 by approximately 6 percent.

Disclosure Regarding Forward-Looking Statements

This news release contains forward-looking statements, within the meaning of 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. The forward-looking statements in this news release are subject to numerous risks and uncertainties that could significantly affect anticipated results in the future and, accordingly, such results may differ from those expressed in any forward-looking statements made by or on behalf of the Enterprise. 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).

--------------------------------------------------------

Contact: 
     Choctaw Resort Development Enterprise
     Creda Stewart, 601/650-1537
     cstewart@choctaw.org