Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

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

For the quarterly period ended June 30, 2010

OR

o         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:  333-117633

SENECA GAMING CORPORATION

(Exact name of registrant as specified in its charter)

310 Fourth Street
Niagara Falls, New York (Seneca Nation Territory) 14303
(716) 299-1100

(Address, including zip code, and telephone number,

including area code, of registrant’s principal executive offices)

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 o No x

(Note: As a voluntary filer, not subject to the filing requirements, the registrant filed all reports under Section 13 or 15(d) of the Exchange Act during the preceding 12 months.)

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  Yes o No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes o No x

At August 6, 2010, the registrant had no outstanding shares of common stock. The registrant is wholly owned by the Seneca Nation of Indians.

Table of Contents

TABLE OF CONTENTS

2

Table of Contents

PART I.  FINANCIAL INFORMATION

Item I.                                                              Financial Statements

SENECA GAMING CORPORATION

CONSOLIDATED BALANCE SHEETS

(Unaudited)

See accompanying notes to unaudited consolidated financial statements.

3

Table of Contents

SENECA GAMING CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS AND CHANGES IN CAPITAL

(Unaudited)

See accompanying notes to unaudited consolidated financial statements.

4

Table of Contents

SENECA GAMING CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

See accompanying notes to unaudited consolidated financial statements.

5

Table of Contents

SENECA GAMING CORPORATION

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

1.                                      Organization and Basis of Presentation

The consolidated financial statements include the accounts of Seneca Gaming Corporation, or SGC, and its wholly owned subsidiaries, or collectively, the Company.  In consolidation, all intercompany balances and transactions have been eliminated.  The accompanying unaudited consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles for interim financial information.  Accordingly, they do not include all of the information and notes required by generally accepted accounting principles for complete financial statements.  In the opinion of SGC’s management, all adjustments, consisting of normal recurring accruals, considered necessary for a fair presentation have been included.  Operating results for the three months and nine months ended June 30, 2010 are not necessarily indicative of the results that may be expected for SGC’s fiscal year ending September 30, 2010.  For further information, reference is made to the consolidated financial statements and notes thereto included in SGC’s Annual Report on Form 10-K for the fiscal year ended September 30, 2009, or 2009 Form 10-K, as well as SGC’s other filings with the Securities and Exchange Commission, or SEC, pursuant to the Securities Exchange Act of 1934, as amended.

Certain prior year amounts have been reclassified to conform to current year presentation.

SGC, which was formed on August 1, 2002, is wholly owned by the Seneca Nation of Indians, or the Nation.  The Nation is a federally recognized Indian tribe with total territorial land comprising approximately 54,000 acres in the Western New York region.  SGC was organized by the Nation to operate and manage its Class III gaming activities on the Nation’s territories pursuant to the Indian Gaming Regulatory Act of 1988, or IGRA.  Under IGRA, 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 compact with the affected state.  Pursuant to IGRA, in August 2002, the Nation entered into the Nation-State Gaming Compact with the State of New York, or the Compact, which has been approved by the Federal Bureau of Indian Affairs, Department of the Interior.  The Compact became effective in December 2002, expires in December 2016 and automatically renews for an additional seven year period unless either the Nation or the State of New York objects in writing, in which case the parties are required to negotiate in good faith to address the objecting party’s concerns, with only the issue of a party’s good faith subject to third party dispute resolution.  The Compact provides that its terms will remain in effect during the pendency of such negotiations.  The Compact provides the Nation with the exclusive right to conduct Class III gaming activities at three sites in the western region of the State of New York, subject to certain limited exceptions.

The Nation’s Constitution established the Nation’s Council, or the Council, to act as the Nation’s legislative authority.  The Council acts on the Nation’s behalf with respect to SGC, and the Council established the Seneca Gaming Authority, or SGA, to regulate the gaming activities of SGC under the Compact.

The Council, at the request of the SGC Board of Directors, chartered three subsidiary corporations of SGC to operate the three sites authorized by the Compact.  In addition, the SGC Board of Directors hired the executive management of SGC to oversee, develop and manage the three sites. The subsidiary corporations that operate the three sites authorized by the Compact are as follows:

·              Seneca Niagara Falls Gaming Corporation, or SNFGC;

·              Seneca Territory Gaming Corporation, or STGC; and

·              Seneca Erie Gaming Corporation, or SEGC.

6

Table of Contents

Seneca Niagara Falls Gaming Corporation

SNFGC was formed on August 1, 2002 to operate the Nation’s Class III gaming activities on the Nation’s territory in Niagara Falls, New York.  Operations at SNFGC’s casino, or Seneca Niagara Casino, commenced December 31, 2002.  On March 31, 2006, SNFGC completed the phased opening of its luxury hotel expansion, which included a permanent 147,000 square foot gaming facility (adding 35,000 square feet of gaming space to the original 112,000 square-foot facility), a 604-room luxury hotel with 118 suites of various sizes, a full-service spa, salon and fitness center, three fine dining restaurants and a 24-hour casual restaurant, three retail stores, and a 24,000 square-foot multi-purpose room and events center.  The luxury hotel is adjacent and connected to the Seneca Niagara Casino.  The entire complex, including the luxury hotel and the Seneca Niagara Casino, is referred to as the Seneca Niagara Casino and Hotel.

Seneca Territory Gaming Corporation

STGC was formed on September 20, 2003 to operate the Nation’s Class III gaming activities in Salamanca, New York on the Nation’s then-existing territorial land. Operations at STGC’s casino, or Seneca Allegany Casino, commenced May 1, 2004 utilizing an approximately 120,000 square foot temporary structure.  On March 30, 2007, the phased opening of the permanent gaming facility and resort hotel was completed, which included a permanent 63,500 square foot gaming facility (adding 12,000 square feet of additional gaming space to the original temporary gaming facility), a 212-room resort hotel, two fine dining restaurants, a 24-hour casual restaurant, a spa and fitness center, and retail and other amenities.  In March 2008, STGC completed a conversion of the former approximately 120,000 square foot temporary casino structure into an events center and multi-purpose room with a seating capacity for 2,200 people, along with additional administrative and support space.  The entire complex, including the Seneca Allegany Casino, resort hotel, and events center, is referred to as the Seneca Allegany Casino and Hotel.

Seneca Erie Gaming Corporation

SEGC was formed on August 9, 2003 to operate the Nation’s Class III gaming activities in Erie County, New York.  On October 3, 2005, the Nation acquired approximately nine acres of land in the inner-harbor district of downtown Buffalo, New York.  SEGC commenced construction of its Seneca Buffalo Creek Casino on those nine acres on December 8, 2005, and on July 3, 2007 commenced Class III gaming on such property in a temporary facility, in fulfillment of the requirement set forth in the Nation’s Compact with the State of New York.  The facility featured approximately 6,000 square feet of gaming space, 135 slot machines and a snack bar.  During the quarter ended March 31, 2008, that facility was expanded to include an additional 109 slot machines. During the quarter ended March 31, 2010, the existing facility was further expanded to include an additional 4,600 square feet of gaming space and an additional 213 slot machines. The current facility has approximately 10,600 square feet of gaming space, and features 457 slot machines and a snack bar.  Various plaintiffs have filed suit in federal and state court challenging the Nation’s right to conduct Class III gaming on the Nation’s nine acre Buffalo Creek Territory.  On July 8, 2008, in a federal suit captioned Citizens Against Casino Gambling in Erie County (CACGEC) v. Hogen, the Court issued a decision and order finding that, although the Nation’s Buffalo Creek Territory is “Indian country,” the determination by the National Indian Gaming Commission, or NIGC, that the Nation’s Buffalo Creek Territory is gaming-eligible land pursuant to the IGRA’s settlement of a land claim exception was “arbitrary, capricious, and not in accordance with the law.”  The Court’s decision did not provide for injunctive relief, and SEGC has continued its operations at the Seneca Buffalo Creek Casino.  Plaintiffs subsequently filed a motion on July 14, 2008 to force the court to enforce its judgment.

On January 20, 2009, the NIGC approved an amended Class III Gaming Ordinance that had been submitted by the Nation and concluded that, based upon new Department of the Interior regulations, IGRA’s general prohibition against gaming on after-acquired lands did not apply to lands such as the Buffalo Creek Territory that are held in restricted fee, and that gaming on the Nation’s Buffalo Creek Territory is not precluded by IGRA.  Subsequently, on January 30, 2009, the District Court denied the plaintiffs’ motion to

7

Table of Contents

enforce, and further concluded that the NIGC’s new analysis is presumed valid unless it becomes the subject of a successful legal challenge.

On March 31, 2009, plaintiffs in the litigation noted in the foregoing paragraph filed suit to challenge the NIGC’s approval of the amended Class III Gaming Ordinance.   On June 15, 2009, the Nation moved to intervene as a defendant in the litigation known as CACGEC III, for certain limited claims.  On March 30, 2010, the Court denied the Nation’s motion to intervene, while granting permission to participate as amicus curiae.  The Court also dismissed certain secondary claims of the plaintiffs in the proceeding, while allowing other core claims regarding the eligibility of the land for casino gaming to proceed. On May 18, 2010, the Nation filed a notice of interlocutory appeal with the Second Circuit Court of Appeals on the issue of its right to intervene.

If the plaintiffs are successful in any of the Buffalo Creek-related legal proceedings, SEGC may be unable to continue Class III gaming at the existing Seneca Buffalo Creek Casino.

Other

Lewiston Golf Course Corporation

The Nation’s Council has also chartered, at the request of the SGC Board of Directors, an additional subsidiary corporation, Lewiston Golf Course Corporation, or LGCC, as a wholly-owned subsidiary of SNFGC.  LGCC was formed on July 18, 2007 by the Nation’s Council to own, develop and operate Seneca Hickory Stick Golf Club, SNFGC’s championship level golf course, in Lewiston, New York. It is located approximately 10 miles from the Seneca Niagara Casino and Hotel. The golf course opened for public play on July 2, 2010. The golf course will serve as an amenity for SGC’s patrons and is intended to enable SGC to increase its demographic and geographic reach. Designed by world-renowned golf architect Robert Trent Jones II, Seneca Hickory Stick Golf Club currently features a scenic, par-72, PGA-style layout and temporary pro shop. The permanent clubhouse is currently under construction and will feature approximately 4,300 square feet of space, including a pro shop, bar and casual dining for 40 patrons. The area around the clubhouse has been designed to accommodate tents and support facilities for large tournaments.

Recent Accounting Pronouncements

In April 2010, the Financial Accounting Standards Board, or FASB, issued an Accounting Standards Update, “Entertainment-Casinos (Topic 924), Accruals for Casino Base Jackpot Liabilities, a consensus of the FASB Emerging Issues Task Force,” or ASU 2010-16. The objective of ASU 2010-16 is to address the accounting for casino base jackpot liabilities. Specifically, it addresses diversity in practice regarding whether an entity accrues liabilities for a base jackpot before it is won if the entity is not required to award the base jackpot. Some entities do not accrue liabilities for a base jackpot before it is won because they could avoid the payment. Other entities accrue liabilities for a base jackpot ratably over the period of play expected to precede payout. ASU 2010-16 clarifies that an entity should not accrue jackpot liabilities (or portions thereof) before a jackpot is won if the entity can avoid paying that jackpot. Jackpots should be accrued and charged to revenue when an entity has the obligation to pay the jackpot. This guidance applies to both base and progressive jackpots and is effective for fiscal years, and interim periods within those fiscal years, beginning on or after December 15, 2010. The amendments are to be applied prospectively with a cumulative-effect adjustment reflected in retained earnings. The cumulative-effect adjustment is the difference between the amounts recognized in the statement of financial position before initial application of the amendments and the amounts recognized in the statement of financial position at initial application of those amendments. The Company is currently evaluating the impact implementation of ASU 2010-16 will have on the consolidated financial statements.

A variety of proposed or otherwise potential accounting standards are currently under study by standard-setting organizations and certain regulatory agencies. Because of the tentative and preliminary nature of

8

Table of Contents

such proposed standards, the Company has not yet determined the effect, if any, that the implementation of such proposed standards would have on the consolidated financial statements.

2.                                    Short-Term Investments

Short-term investments are classified as available for sale as defined in the FASB Accounting Standards Codification, or ASC, Topic 320, Investments — Debt and Equity Securities.  Investments are stated at fair value.  The Company evaluates investments for conditions that may indicate that an other-than-temporary decline in market value has occurred. In conducting this review, numerous factors are considered which, individually or in combination, may indicate that a decline is other-than-temporary. Based on this evaluation, an other-than-temporary loss on one specific investment of $0 and $25,000 was recorded in the three months ended June 30, 2010 and 2009, respectively, and an other-than-temporary loss on one specific investment of $0.1 million and $0.2 million was recorded in the nine months ended June 30, 2010 and 2009, respectively, as a component of other non-operating expense. The cost basis of this investment has been reduced by the amount of the other-than-temporary loss recorded.

3.                                    Property and Equipment

In accordance with ASC Topic 360, Property, Plant and Equipment, the carrying value of the Company’s assets are reviewed when events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. If it is determined that an impairment loss has occurred based on current and future levels of income and expected future cash flows as well as other factors, then an impairment loss is recognized as a deduction in determining operating income.

During the three months and nine months ended June 30, 2010, $0 and $221,000 was recorded as an impairment of property and equipment in addition to the $107.6 million impairment recognized as of September 30, 2009.

On August 27, 2008, the construction activities at Seneca Allegany Casino and Hotel and Seneca Buffalo Creek Casino and Hotel were suspended for various reasons including:  the economic recession; inability to obtain construction financing at reasonable interest rates; and operating and other demands on the Company’s available cash, such as the Company’s payments to the Nation.  As of June 30, 2010, due to the continuation of weak economic conditions, adverse credit market conditions and an uncertain economic outlook, construction remains suspended indefinitely.  Furthermore, certain master planning efforts related to the future expansion of the Niagara Falls property have been suspended for the foreseeable future for the same reasons.  As a result of these circumstances an impairment charge of $107.6 million was recognized during the third and fourth quarters of Fiscal 2009 based upon an estimate of the net realizable value based on an estimate of undiscounted cash flows that projected no future benefit.  The reported fair value of zero is considered to be Level 3 within the fair value hierarchy as established by ASC Topic 820, Fair Value Measurements and Disclosures.  Level 3 inputs are defined as inputs for which significant valuation assumptions are unobservable in a market and therefore value is based on the best available data, some of which is internally developed and considers risk premiums that a market participant would require. Refer to “Note 6 - Fair Value of Financial Instruments”, for further discussion of the fair value hierarchy.

4.                                      Restricted Cash

Restricted cash balances of $47.9 million at June 30, 2010 represent cash reserved for future repayment of outstanding debt and other accrued liabilities, pursuant to a resolution adopted by the Board of Directors. As of June 30, 2010, such balances include $25.5 million of cash reserves for future repayment of outstanding debt and $22.4 million for satisfaction of other accrued liabilities.

5.                                      Principal Debt Arrangements

Long-term debt, as described below, consists of the following:

9

Table of Contents

7¼% Senior Notes due 2012

On May 5, 2004, SGC issued $300.0 million in 7¼% senior notes due 2012, or the 2004 senior notes.  On May 23, 2005, SGC issued an additional $200.0 million in 7¼% senior notes due 2012, Series B, or the 2005 senior notes, and together with the 2004 senior notes, the Senior Notes.

The 2005 senior notes were issued at a discount of $7.0 million.  The discount is being amortized over the term of the 2005 senior notes, which amounted to $0.3 million for the three months ended June 30, 2010 and 2009 and $0.8 million for the nine months ended June 30, 2010 and 2009.

The Senior Notes are guaranteed by SNFGC, STGC, SEGC and LGCC. The 2005 senior notes are treated as a single class with the 2004 senior notes and are identical to the 2004 senior notes, except for certain tax attributes, and prior to November 1, 2005, the amount of interest accrued thereon.   Interest on the Senior Notes is payable semi-annually on May 1 and November 1.  The Senior Notes are unsecured and rank equally.  As of June 30, 2010 and September 30, 2009, aggregate accrued and unpaid interest on the Senior Notes was $6.0 million and $15.1 million, respectively.  The Senior Notes, which mature on May 1, 2012, are redeemable at SGC’s option in whole or in part at any time after May 1, 2008 at the redemption prices set forth in the Senior Notes Indenture, are subject to redemption requirements imposed by gaming laws and regulations and are required to be repurchased by SGC at the option of holders upon certain change of control events.

The Senior Notes Indenture contains certain negative and affirmative covenants. The negative covenants include limitations on restricted payments and the incurrence of indebtedness, while the affirmative covenants include reporting obligations and compliance with laws. As of June 30, 2010, SGC was in compliance with all covenants in the Indenture.

Senior Secured Revolving Loan Agreement

On December 18, 2009, SGC amended its $50.0 million Senior Secured Revolving Loan Agreement to extend the maturity date from December 19, 2009 to December 31, 2011. Amounts borrowed under the Amended Senior Secured Revolving Loan Agreement continue to bear interest at either one, three or six-month LIBOR plus one and one quarter percent (1.25%), or the prime rate (as reported in The Wall Street Journal) plus one quarter percent (0.25%), with any outstanding principal balance to be paid by, or on, the new maturity date.  The $50.0 million commitment under the Amended Senior Secured Revolving Loan Agreement reduces in tandem with any reduction in the letter of credit requirement imposed by the Empire State Development Corporation, or ESDC, (relating to the ESDC’s efforts on behalf of SGC in connection with ongoing condemnation proceedings in Niagara Falls, New York), up to an aggregate reduction of $10.0 million.   As of June 30, 2010, the commitment was reduced to $49.2 million in accordance with this provision. The Amended Senior Secured Revolving Loan Agreement requires that SGC maintain all of its deposit and investment accounts with the lender, subject to limited exceptions for certain existing accounts.In addition, beginning June 18, 2010 the Amended Senior Secured Revolving Loan Agreement provides for the lender’s restriction of certain SGC deposits maintained with the lender, for commitments in excess of

10

Table of Contents

$40 million.  As of June 30, 2010, the amount restricted under this provision amounts to $9.2 million, and is reported as restricted cash on the consolidated balance sheet.

SGC’s obligations under the Amended Senior Secured Revolving Loan Agreement continue to be secured by substantially all gaming and related assets (including substantially all gaming revenues) not constituting real property or improvements. SGC’s obligations are guaranteed by SNFGC, STGC, SEGC and LGCC, and the guarantors’ obligations continue to be secured by substantially all of each guarantor’s gaming and related assets (including substantially all gaming revenues) not constituting real property or improvements. The Amended Senior Secured Revolving Loan Agreement modifies certain of the financial covenants contained in the Senior Secured Revolving Loan Agreement, including reducing the minimum consolidated EBITDA covenant from $160 million to $145 million (on a rolling 12 month basis) as well as modifying the total leverage ratio (of total funded debt to EBITDA) to a limit of 3.5 to 1.0.  The Amended Senior Secured Revolving Loan Agreement also continues to contain additional customary covenants, including covenants restricting the incurrence of additional indebtedness, the creation of additional liens and the disposition of assets. As of June 30, 2010, SGC was in compliance with all covenants in the Amended Senior Secured Revolving Loan Agreement.

As of June 30, 2010, at SGC’s request, the lender under the Amended Senior Secured Revolving Loan Agreement had issued letters of credit totaling $17.4 million, $12.3 million  of which may be drawn upon to fund the purchase of certain parcels within the 50 acre “footprint” described in the Compact with New York State and designated for ownership by the Nation (as required by the ESDC), with the remaining $5.1 million issued in connection with worker’s compensation policies and certain other contracts, as required. As of June 30, 2010, there were no amounts outstanding on the Amended Senior Secured Revolving Loan Agreement.

6.                                      Fair Value of Financial Instruments

Codification Topic 820, Fair Value Measurements and Disclosures  does not determine or affect the circumstances under which fair value measurements are used, but defines fair value, expands disclosure requirements around fair value and specifies a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect the Company’s market assumptions. These inputs create the following fair value hierarchy:

·                      Level 1: Quoted prices for identical instruments in active markets.

·                      Level 2: Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations in which all significant inputs and significant value drivers are observable in active markets.

·                      Level 3: Valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.

This hierarchy requires us to use observable market data, when available, and to minimize the use of unobservable inputs when determining fair value. For some products or in certain market conditions, observable inputs may not be available.

The fair values of certain of the Company’s financial instruments, including cash and cash equivalents, accounts receivable and other current liabilities, approximate their recorded carrying amounts because of their short-term nature.

The fair value of long term debt is estimated based on current market quotes of SGC’s debt.  As of June 30, 2010, the carrying amount and fair value of long term debt is approximately $498 million and $489 million, respectively.

11

Table of Contents

7.                                      Related-Party Transactions

Distributions

Distributions to the Nation, as described below, consist of the following:

Cash Distributions

·                  SGC paid cash distributions to the Nation in the amount of $2.5 million per month during the nine months ended June 30, 2010, totaling $22.5 million. Additionally, $7.5 million of distributions, declared by the Board of Directors during the three months ended June 30, 2010 and payable to the Nation, are recorded on the unaudited consolidated balance sheet at June 30, 2010 as distributions payable.

·                  SGC paid cash distributions to the Nation in the amount of $4.0 million per month from October 2008 through February 2009, $1.0 million in April 2009 and $3.0 million per month from May 2009 through June 2009, totaling $27.0 million. Also, during the nine months ended June 30, 2009, SGC paid $5.0 million pursuant to distribution declarations made in July 2008. In addition, in November 2008, SGC paid an additional $1.2 million distribution to the Nation.

Distribution Agreement Obligations

·                  During the nine months ended June 30, 2010 and 2009, SGC distributed $11.2 million and $10.7 million, respectively, to the Nation under the Distribution Agreement, dated April 27, 2007, relating to the Seneca Nation of Indians Capital Improvements Authority’s special obligation bonds. Additionally, $3.7 million of distributions, declared by the Board of Directors during the three months ended June 30, 2010 and payable to the Nation, are recorded on the unaudited consolidated balance sheet at June 30, 2010 as distributions payable. See “Note 8 — Commitments and Contingencies” for additional information regarding SGC’s Distribution Agreement obligations.

Contributions

Contributions from the Nation, as described below, consist of the following:

Cash Contributions

·                  In September 2009, the Nation declared a capital contribution, in the amount of $5.1 million, for the value of land previously purchased for the development of the Seneca Niagara Falls Casino and Hotel. This amount was recorded as a receivable from the Nation at September 30, 2009 and payment was received in December 2009.

12

Table of Contents

Land and Related Acquisition Costs

SGC has recorded approximately $59.7 million and $59.1 million in land and related acquisition costs as ‘Other long-term assets’ in the accompanying consolidated balance sheets as of June 30, 2010 and September 30, 2009, respectively, which are expected to be transferred to the Nation.

Operating Lease Agreements

Head Leases:

The Nation has entered into operating lease agreements (each, a Head Lease) with each of SNFGC, STGC and SEGC.  Due to the related party nature of these Head Leases, which can be effectively modified by the Nation, SGC records monthly Head Lease expense equal to the required payment amount for the respective month.  Payment increases under the Head Leases are restricted under the terms of the Indenture governing the Senior Notes and the Distribution Agreement referenced in “Note 8 — Commitments and Contingencies.”  The Head Leases contain no renewal options or escalation clauses.

Expenses resulting from the above Head Leases were as follows for the three months and nine months ended June 30, 2010 and 2009:

SNFGC, STGC and SEGC record the Head Lease costs as a component of advertising, general and administrative costs in the accompanying consolidated statements of income.

Seneca Niagara Falls Gaming Corporation

The SNFGC Head Lease (dated October 25, 2002) expires on December 31, 2023 and covers use of the land and certain improvements existing at the commencement of such Head Lease, principally including structures formerly known as the Niagara Falls Convention Center and Lackey Plaza.  On August 1, 2008, at the request of the Nation, SGC approved an increase in the SNFGC Head Lease to $3.1 million per month, effective October 1, 2008, and to $3.7 million per month, effective October 1, 2009.  On March 19, 2009, SNFGC entered into an amendment to the foregoing Head Lease agreement with the Nation, which reduced payments to $3.0 million per month effective October 1, 2008 and eliminated the increase that would have taken effect as of October 1, 2009.

Seneca Territory Gaming Corporation

The STGC Head Lease (effective as of May 1, 2004) expires on December 31, 2023 and covers use of the land which is currently being used in operating the Seneca Allegany Casino and Hotel.  On August 1, 2008, at the request of the Nation, SGC approved increases in the payments under the STGC Head Lease to $2.1 million per month effective October 1, 2008, and to $2.7 million per month effective October 1, 2009.  On March 19, 2009, STGC entered into an amendment to the foregoing Head Lease agreement with the Nation, which reduced payments to $2.0 million per month effective October 1, 2008 and eliminated the increase that would have taken effect as of October 1, 2009.

13

Table of Contents

Seneca Erie Gaming Corporation

The SEGC Head Lease (effective as of April 1, 2006) expires on December 31, 2023 and covers use of the land which is currently being used in operating the Seneca Buffalo Creek Casino.  On August 1, 2008, at the request of the Nation, SGC approved an increase in the payments under the SEGC Head Lease to $1.5 million per month effective October 1, 2008 and thereafter.  On March 19, 2009, SEGC entered into an amendment to the foregoing Head Lease agreement with the Nation, which reduced payments to $1.3 million per month effective October 1, 2008.

In connection with the March 19, 2009, Head Lease amendments described above, for purposes of compliance with its Indenture governing the Senior Notes and the Distribution Agreement, SGC obtained and delivered to Wells Fargo, N.A. (as trustee under the Indenture governing the Senior Notes) written fair market value rent opinions from an independent financial advisor with regard to the SNFGC and STGC Head Lease amendments (as required by the Indenture).  The SEGC Head Lease amendment reflects a 3% per annum (for two years) increase in rent as permitted by the Indenture.  SGC also delivered to Wells Fargo, N.A. (as trustee under the indenture governing the Nation’s municipal bonds and a party to the Distribution Agreement) an additional certification required pursuant to the Distribution Agreement.  Further or additional increases in rent payable under the Head Lease agreements are restricted under the terms of SGC’s Indenture governing its Senior Notes and the Distribution Agreement, and are subject to compliance with all applicable contractual commitments of SGC and the Nation, such that no increase may contravene, or constitute a default under any agreement, indenture, instrument or other commitment legally binding upon the Nation, SNFGC, STGC or SEGC, respectively, or to which the premises (described in the Head Leases) are subject.

Class II Poker Leases:

As of January 1, 2005, the Company transferred all Class II operations to the Nation, including its poker operations.  The Company leases space within Seneca Niagara Casino and Hotel to Seneca Gaming and Entertainment, which operates the Nation’s Class II facilities, for operation of the poker room. On November 9, 2009, Seneca Gaming and Entertainment relocated its poker operations in Seneca Allegany Casino to a new facility located within one mile of the Seneca Allegany Casino property. For the three months ended June 30, 2010 and 2009, SGC recorded $0.1 million and $0.2 million, respectively, of poker room rental income and fees, and for the nine months ended June 30, 2010 and 2009, SGC recorded $0.4 million and $0.6 million, respectively, of rental income and fees. At June 30, 2010 and September 30, 2009, SGC recorded $0.4 million and $0.5 million, respectively, as a receivable from the Nation relating to poker room rentals.

Other Related Party Transactions

Construction Services:

SNFGC, STGC, SEGC and LGCC have each entered into construction management agreements with Seneca Construction Management Corporation, or SCMC, and SCMC LLC, for certain renovations and capital improvements at Seneca Niagara Casino and Hotel, Seneca Allegany Casino and Hotel, Seneca Buffalo Creek Casino and Seneca Hickory Stick Golf Club, respectively.  SCMC and SCMC LLC are wholly owned by the Nation.  For the three months ended June 30, 2010 and 2009, SNFGC, STGC and SEGC have collectively made payments to SCMC and SCMC LLC for construction management and related fees of $0 and $0.2 million, respectively, and for the nine months ended June 30, 2010 and 2009, SNFGC, STGC and SEGC have collectively made payments to SCMC and SCMC LLC for construction management and related fees of $0.3 million and $1.8 million, respectively.  Such fees reflect the amounts earned by SCMC and SCMC LLC for the performance of construction management services related primarily to the recently completed expansion of the Buffalo Creek facility. Additional amounts paid to SCMC and SCMC LLC are passed through and used to pay subcontractors, reimbursements for out-of-pocket expenses and similar costs.

14

Table of Contents

Regulatory Services:

SGC is charged by the Nation for its costs incurred related to the operation of SGA gaming regulatory services.  These include:  a) costs incurred solely and directly in connection with regulatory services and oversight of SGC’s gaming operations and which are therefore 100% allocable to SGC; and b) an administration fee, assessed by the Nation for costs indirectly incurred in conjunction with the operation and regulation of SGC, which is fixed as a percentage of direct costs, currently 20%, as determined by the Nation in its performance of administration of the SGA and its oversight of the Company. Such costs were approximately $2.2 million and $2.5 million for the three months ended June 30, 2010 and 2009, respectively, and $6.7 million and $7.6 million for the nine months ended June, 2010 and 2009, respectively.

SGC is also charged by the Nation for its costs incurred related to services provided by the New York State Racing and Wagering Board, New York State Police, Seneca Nation of Indians Marshals (through October 1, 2009), Buffalo Police and Cattaraugus County Sheriff Department solely and directly in connection with SGC’s operations, which costs were approximately $2.9 million and $2.6 million for the three months ended June 30, 2010 and 2009, respectively, and $8.9 million and $8.4 million for the nine months ended June 30, 2010 and 2009, respectively.

At June 30, 2010 and September 30, 2009, approximately $40.4 million and $33.7 million, respectively, were recorded as “accrued regulatory costs” in the accompanying consolidated balance sheets, for the payment of such New York State related regulatory costs. The related expense was recorded as a component of advertising, general and administrative expense in the accompanying consolidated statement of income.

8.                                      Commitments and Contingencies

Distribution Agreement Obligations

On April 27, 2007, SGC entered into a Distribution Agreement among the Nation, the Seneca Nation of Indians Capital Improvements Authority, or the Authority, SGC and Wells Fargo Bank, as Trustee, in connection with the Authority’s issuance in two series (one tax exempt and the other taxable) of an aggregate principal amount of $159,495,000 special obligation bonds, or the 2007 Nation Bonds.  The Distribution Agreement obligates SGC, subject to any contractual restrictions applicable to SGC (including, but not limited to, those contained in the Senior Notes Indenture), to make monthly distributions to the Nation at the times and in the amounts necessary to enable the Authority to pay the debt service on the 2007 Nation Bonds as required under the Authority’s indenture.  At the direction of the Nation and the Authority, SGC pays such distributions directly to the Trustee.  The Authority’s debt service commenced on June 1, 2007.  For the period from June 1, 2007 through November 1, 2007, the Authority’s debt service averaged approximately $0.9 million per month. For the period from December 1, 2007 through June 1, 2008, the Authority’s debt service averaged approximately $1.7 million per month.  In June 2008, it was determined that the amortization (debt service) schedule upon which the foregoing $1.7 million monthly payments was made, was incorrect.  A corrected amortization schedule was provided and, after giving effect to a resulting credit for amounts overpaid, for the period from January 1, 2008 through December 1, 2023, the Authority’s debt service averages approximately $1.2 million per month. The foregoing debt service averages are based on scheduled payments of interest and principal under the Authority’s indenture and bonds and do not address the effects of any earlier call for redemption, by acceleration or otherwise.  The Distribution Agreement provides that neither the Trustee nor the Authority’s bondholders will have any recourse under the Distribution Agreement to any revenues, assets or property of SGC or its subsidiaries should SGC fail to comply with its distribution obligations.  For the nine months ended June 30, 2010 and 2009, SGC distributed to the Nation $11.2 million and $10.7 million, respectively, for the Authority’s debt service on the special obligation bonds.

15

Table of Contents

The Seneca Nation Compact

As part of its Compact, the Nation agrees to contribute to the State of New York a portion of the proceeds from the operation and conduct of each category of Gaming Device (as defined in the Compact) for which exclusivity exists, based on the win of such machines (cash dropped into machines, after payouts but before expenses) and totaled on a cumulative quarterly basis to be adjusted annually at the end of the relevant calendar year.  However, beginning in February 2005, the Company began advancing to the Nation on a monthly basis the exclusivity fee due for the prior month.  The exclusivity fee to the State of New York for years 1—4 (through December 31, 2006), was 18.0%, payable on an annual basis. Thereafter, the exclusivity fee was 22% for years 5—7 (through December 31, 2009), payable on a semi-annual basis, and is 25.0% for years 8—14 (through December 31, 2016), payable on a quarterly basis.

The following table summarizes the exclusivity fees expense by property:

Exclusivity fees were recorded as a component of gaming expense in the accompanying consolidated statements of income.

Expansion and Development

As described in “Note 1 — Organization and Basis of Presentation,” the Compact provides the Nation with the exclusive right to conduct Class III gaming activities at three sites in the western region of the State of New York.

In August 2008, construction activities at Seneca Allegany Casino and Hotel and Seneca Buffalo Creek Casino were suspended indefinitely for reasons including:  the economic recession; inability to obtain construction financing at reasonable interest rates; and operating and other demands on available cash, such as payments to the Nation.  As of June 30, 2010, construction remained suspended indefinitely.  Furthermore, certain planning efforts related to the future expansion of the Seneca Niagara Falls property were suspended for the same reasons.  As a result of these circumstances an impairment charge of $107.6 million was recognized during the third and fourth quarters of Fiscal 2009. During the three and nine months ended June 30, 2010, an additional $0 and $221,000, respectively, was recorded as an impairment of property and equipment. Nonetheless, SGC will continue to explore alternative future expansion and development options.

The construction of a permanent casino at the Buffalo Creek site, as well as any expansion by STGC at Seneca Allegany Casino and Hotel will require significant capital outlays. The ability to recommence these projects will depend on various factors including prevailing economic conditions, cash flow from operations, the availability of external financing with regard to one or more of the projects, certain Nation and governmental approvals, and the effects of legal and/or administrative proceedings.

Seneca Niagara Falls Casino and Hotel.  In 2006, SNFGC began master planning activities for the remaining approximately 24 acres of undeveloped land contained in the Niagara Falls footprint.  During August 2008, these master planning activities were suspended and an impairment charge was recognized

16

Table of Contents

related to these activities in the third quarter of Fiscal 2009, in the amount of approximately $3.5 million. During the three and nine months ended June 30, 2010, an additional $0 and $33,000, respectively, was recorded as an impairment of property and equipment.

Seneca Allegany Casino and Hotel.  Construction on the next phase of development at Seneca Allegany Casino and Hotel, which was planned to include an additional 200-room hotel tower, and up to 30,000 square feet of additional gaming space and related amenities, for a total estimated cost of approximately $130 million, was suspended and an impairment charge was recognized for costs incurred related to these activities in the third and fourth quarters of Fiscal 2009, in the amount of approximately $17.1 million. During the three and nine months ended June 30, 2010, an additional $0 and $37,000, respectively, was recorded as an impairment of property and equipment.

Seneca Buffalo Creek Casino. Construction on the permanent Seneca Buffalo Creek Casino and Hotel facility, which was planned to include approximately 90,000 square feet of gaming space; 2,000 slot machines; 45 table games; a 22-story all-suite hotel; four restaurants; a full-service spa and salon; retail and other amenities; and a 2,200-space parking garage, for a total estimated cost of approximately $333 million, was suspended and an impairment charge was recognized related to these activities in the third and fourth quarters of Fiscal 2009, in the amount of approximately $87.0 million. During the three and nine months ended June 30, 2010, an additional $0 and $151,000, respectively, was recorded as an impairment of property and equipment.

On March 5, 2010 SEGC completed an expansion of the existing facility, increasing the number of slot machines to 457 and the total square feet of gaming space to approximately 10,600.

Seneca Hickory Stick Golf Club.  In July 2007, the Company commenced construction of the Seneca Hickory Stick Golf Club, SNFGC’s championship level golf course, in Lewiston, New York. It is located approximately 10 miles from the Seneca Niagara Casino and Hotel. The golf course will serve as an amenity for our patrons and is intended to enable SGC to increase its demographic and geographic reach. Designed by world-renowned golf architect Robert Trent Jones II, Seneca Hickory Stick Golf Club currently features a scenic, par-72, PGA-style layout and temporary pro shop. The permanent clubhouse is currently under construction and will feature approximately 4,300 square feet of space, including a pro shop, bar and casual dining for 40 patrons. The area around the clubhouse has been designed to accommodate tents and support facilities for large tournaments. The golf course opened for public play on July 2, 2010.  As of June 30, 2010, the Company has incurred $24.2 million for the purchase of land and construction, with a total cost to construct the golf course, clubhouse and related amenities estimated to be approximately $25.5 million.

Legal Proceedings

Citizens Against Casino Gambling in Erie County v. Hogen (1:2009-cv-00291 (WDNY)) — CACGEC III

On March 31, 2009, Citizens Against Casino Gambling in Erie County (CACGEC) filed a third action in the United States District Court, Western District of New York against the Chairman of the NIGC, the United States Department of the Interior, the NIGC, the Secretary of the Interior and the President of the United States.  The action seeks declaratory and injunctive relief under the Administrative Procedure Act, the Declaratory Judgments Act, and the IGRA and is principally directed at the decision by the NIGC Chairman, on January 20, 2009, to approve the Seneca Nation’s amendments to its Class III Gaming Ordinance regarding the Nation’s Buffalo Creek Territory.  The NIGC Chairman concluded that IGRA’s general prohibition against gaming on lands acquired after its enactment in 1988 does not apply to lands, such as the Buffalo Creek Territory, that are held in restricted fee.   The plaintiffs claim that, in approving the Nation’s Class III Gaming ordinance on January 20, 2009, the NIGC Chairman ignored the intention of Congress.  The plaintiffs also make several claims that go beyond their prior lawsuits.  Most notably, they challenge the constitutionality of the land purchase provisions contained in the Seneca Nation Lands Claim

17

Table of Contents

Settlement Act of 1990 (“SNLCSA”), and attempt to challenge in a more extensive fashion than they had previously the validity of the Nation-State Gaming Compact.

On June 15, 2009, the Nation moved to intervene as a defendant in CACGEC III.  The Nation’s proposed intervention and participation as a defendant are expressly restricted to the three claims for relief specified in the plaintiffs’ complaint, namely:  (1) whether, as restricted fee lands over which the Nation exerts governmental authority, the Buffalo Creek Territory qualifies as “Indian lands” under IGRA; (2) whether the Buffalo Creek Territory is subject to the general prohibition found in section 2719 of IGRA against gaming on trust lands acquired after IGRA’s effective date even though the Territory consists of restricted fee, rather than trust, lands; and (3) whether, if the Buffalo Creek Territory is subject to Section 2719’s general prohibition, Class III gaming may nevertheless proceed on it because the Buffalo Creek Territory was acquired in settlement of a land claim.

On March 30, 2010, the Court denied the Nation’s motion to intervene, while granting permission for it to participate as amicus curiae.  The Court also dismissed certain secondary claims of the plaintiffs in the proceeding, while allowing other core claims regarding the eligibility of the land for casino gaming to proceed.  On May 18, 2010, the Nation filed a notice of interlocutory appeal with the Second Circuit Court of Appeals on the issue of its right to intervene.  If the plaintiffs ultimately succeed in this action, or in their pending appeals in the CACGEC I and CACGEC II proceedings (previous suits filed by the plaintiffs and relating to similar claims), the SGC may be unable to conduct any Class III gaming at its existing properties.

In the matter of the Petition of New York State Urban Development Corporation d/b/a Empire State Development Corporation (NYS Supreme Court, Niagara County)

Pursuant to the Compact, the State of New York agreed to assist the Nation in whatever manner appropriate, including through the exercise of its power of eminent domain, to acquire acreage within the approximately 50-acre footprint surrounding the former Niagara Falls Convention Center in the City of Niagara Falls, New York, designated by New York State under the Compact for ownership by the Nation.  The amounts paid to condemnees from whom the ESDC has acquired property are deemed to be advance payments, in that property owners are entitled to reserve their rights to challenge the land and improvement values determined by the condemnor’s appraisers.

With respect to approximately 18 acres of land and related fixtures (a former water park) within the above footprint, the ESDC made advanced payments under New York eminent domain procedure law of $18.0 million to Fallsite LLC and Fallsville Splash, LLC, the owners of the water park property.  The owners thereafter filed notices of claim seeking, in the aggregate, $40.0 million and $35.0 million for land and trade fixtures, respectively. On April 5, 2010, the New York State Supreme Court determined that no additional compensation was owed to the former property owners for the water park real estate and fixtures.  SGC anticipates that the former property owners will appeal the valuation decision.  In a related action, on June 21, 2010 the condemnees separately moved to vacate the original 2006 order that vested title to the Splashpark properties in ESDC.  The ESDC is vigorously contesting the condemnees’ claims as procedurally improper and substantively without merit. If the claimants are successful, the former Splashpark properties could be returned to the property owners at which point SGC would seek return of the amounts paid for the properties.

Seneca Gaming Corporation v. Harvest Trends, Inc. et al. (NYS Supreme Court, Niagara County)

On April 1, 2010, SGC filed suit in the State of New York Supreme Court, County of Niagara, against Harvest Trends, Inc., Harvest Trends LLP, River Lee International, Inc., and several individuals who are former employees of SGC.  The suit alleges that these former employees and a vendor, who had been hired and paid to assist SGC in creating an enterprise data warehouse, used SGC time and SGC resources to develop Harvest Trends, an entity created to market a similar product to SGC’s competitors.  SGC is suing for damages in an amount to be determined and for injunctive relief for the misappropriation of trade secret

18

Table of Contents

customer data, unjust enrichment, unfair competition, breaches of fiduciary duties and duties of loyalty, and breaches of contracts.  On July 13, 2010, four of the defendants in the above referenced case filed separate counter-suits against SGC and 20 other parties, including executives and members of SGC’s Board of Directors and personnel employed by the SGA.  These suits, brought in the State of New York Supreme Court, County of Niagara, allege defamation, intentional infliction of emotional distress, product disparagement, unfair competition, tortious interference with prospective business advantage, abuse of process and aiding and abetting these activities.  Each of these complaints seeks in excess of $100 million in damages.  SGC believes that these actions are without merit, and intends to defend itself against these actions vigorously.

Seneca Niagara Falls Gaming Corporation and Seneca Gaming Corporation v. Toohey, et. al. (NYS Supreme Court, Niagara County)

On April 30, 2010, SNFGC and SGC filed suit in the New York Supreme Court, County of Niagara, against a number of individual defendants (Timothy Toohey, Michael J. Dowd, Bergal Mitchell, Rachel Mitchell, Barry Halftown and Mark Gabriele).  SNFGC and SGC subsequently amended their complaint on June 17, 2010.  The suit alleges that the defendants, individually and collectively, engaged in fraud with respect to a real estate transaction in which SNFGC purchased land in the Town of Lewiston, New York, for the development of its Seneca Hickory Stick golf course.  The suit also alleges that Bergal Mitchell, who had at the pertinent times been a member of the Board of Directors of SNFGC and SGC, breached his fiduciary duties by failing to disclose and concealing certain material information with respect to the transaction.  The suit also asserts aiding and abetting claims against various defendants, both with respect to fraud and breach of fiduciary duty claims.  SGC and SNFGC are suing for compensatory and punitive damages.  Several of the defendants have answered the complaint, while others have moved or stated their intention to move to dismiss.

19

Table of Contents

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

You should read the following discussion and analysis in conjunction with the section titled “Financial Statements” and the accompanying “Notes to Consolidated Financial Statements” included elsewhere in this Quarterly Report on Form 10-Q.  References below to years are to fiscal years of Seneca Gaming Corporation, or SGC, unless otherwise noted.  SGC’s fiscal year is from October 1 through September 30.

Forward-Looking Statements

When used in this Quarterly Report on Form 10-Q, in other filings with the Securities and Exchange Commission, or the SEC, in our press releases or in our other public communications, the words “believe,” “estimate,” “anticipate,” “expect,” “contemplate,” “may,” “will,” “plan,” “project,” “will continue,” “will be,” “will continue,” “likely will result” and similar expressions are intended to identify forward-looking statements.  Similarly, statements that describe our plans, business, strategy or goals are all forward-looking statements.  Statements looking forward in time are included in this Quarterly Report on Form 10-Q pursuant to the “safe harbor” provision of the Private Securities Litigation Reform Act of 1995.  Such statements are subject to certain risks and uncertainties, which could cause actual results to differ materially from those expressed in or implied by these forward-looking statements, including, but not limited to, the risk factors contained or referenced herein and in our other reports filed with the SEC pursuant to the Securities Exchange Act of 1934, as amended, including in Item 1A of our Annual Report on Form 10-K for the fiscal year ended September 30, 2009, or the 2009 Form 10-K.  In addition to the risk factors described in Item 1A of our 2009 Form 10-K, the following important factors, among others, could affect our future financial condition or results of operations, causing actual results to differ materially from those expressed in the forward-looking statements: the local, regional, national, or global economic climate, our substantial indebtedness and ability to meet our financial obligations and operate in accordance with the restrictions pursuant to such indebtedness, our incurrence of any additional indebtedness, the availability of financing, our failure to generate cash flows, increased competition, changes in federal Indian law, issues relating to the Nation-State Gaming Compact, or the Compact, between the Seneca Nation of Indians and New York State, the control of our company by the Seneca Nation of Indians, or the Nation, changes in the membership of the Nation’s Council (the Nation’s legislative body) or Nation policies, changes in gaming laws or regulations, ongoing or future litigation challenging our ability to conduct gaming operations, changes in federal or state tax laws or the administration of such laws, our failure to retain existing management, fill current vacancies, and attract new personnel, our limited experience operating casinos, hotels, and the recently opened golf course, seasonality and weather-related factors, investigative reviews by regulatory authorities relating to our gaming revenues, and acts of war or terrorism.

Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of their respective dates.  We undertake no obligation to update these forward-looking statements to reflect events or circumstances occurring after their respective dates.

Overview

SGC is wholly-owned by the Nation and chartered to develop, manage and direct all of the Nation’s Class III gaming operations on the Nation’s territories in Western New York. SGC was chartered by the Nation in August 2002.  In August 2002, the Nation entered into the Compact with New York State that provides the Nation with the right to establish and operate three Class III gaming facilities in Western New York.  Class III gaming, the most heavily regulated of the gaming classes includes, among other things, slot machines and table games.   We currently operate three Class III gaming facilities in Western New York—Seneca  Niagara Casino and Hotel, which is located in the City of Niagara Falls, New York (Niagara Territory) and operated by Seneca Niagara Falls Gaming Corporation, or SNFGC, approximately 20 miles north of Buffalo, New York; Seneca Allegany Casino and Hotel, which is located in the City of Salamanca, New York (Allegany Territory) and operated by Seneca Territory Gaming Corporation, or STGC, approximately 75 miles northeast of Erie, Pennsylvania; and Seneca Buffalo Creek Casino, which is

20

Table of Contents

located in the inner harbor district of Buffalo, New York (Buffalo Creek Territory) and operated by Seneca Erie Gaming Corporation, or SEGC. Seneca Niagara Casino and Hotel opened on December 31, 2002 (initially, as the Seneca Niagara Casino).  Seneca Allegany Casino and Hotel opened on May 1, 2004 (initially, as the Seneca Allegany Casino).  Seneca Buffalo Creek Casino commenced operations on July 3, 2007.  Our three casinos are located on land held in restricted fee by the Nation, which, together with the rights under the Compact, allows us to conduct Class III gaming operations at these locations in New York State and are the only casino resort gaming facilities in Western New York State to offer both Class III slot machines and table games.

Executive Summary

Our Current Operations.     We currently operate three Class III gaming facilities:  Seneca Niagara Casino and Hotel, in the City of Niagara Falls, New York (Niagara Territory), featuring over 147,000 square feet of gaming space, 3,973 slot machines, 102 table games and 604 hotel rooms; Seneca Allegany Casino and Hotel, in the City of Salamanca, New York (Allegany Territory), featuring over 63,500 square feet of gaming space, 2,144 slot machines, 33 table games and 212 hotel rooms; and the Seneca Buffalo Creek Casino (slots only facility), in the City of Buffalo, New York (Buffalo Creek Territory), featuring approximately 10,600 square feet of gaming space and 457 slot machines.  Certain of these operations also include dining, entertainment, retail and spa and salon services.  For the three months ended June 30, 2010 and 2009, approximately 92% of our net revenue was derived from our gaming activities.

Seneca Niagara Casino and Hotel.     Upon opening on December 31, 2002, Seneca Niagara Casino primarily relied on drive-in and bus patrons from the Buffalo, Niagara Falls and Rochester areas in New York and secondarily from Erie, Pennsylvania, Ohio and other parts of New York.

In March 2006, SNFGC completed the phased opening of its luxury hotel expansion, which included a permanent 147,000 square foot gaming facility (providing 35,000 square feet more gaming space than the original 112,000 square feet), a 604-room luxury hotel with 118 suites of various sizes, a full-service spa, salon and fitness center, three fine dining restaurants and a 24-hour casual restaurant, three retail stores, and a 24,000 square foot multi-purpose room and events center.  The expansion of Seneca Niagara Casino and Hotel, including the addition of our luxury hotel and other amenities, has enabled us to attract higher-end patrons, increase length of stay, and extend our geographic market penetration and appeal to a more diverse demographic base.

In 2006, we began master planning activities for the remaining approximately 24 acres of undeveloped land contained in the approximately 50 acre Niagara Falls footprint described in the Compact for ownership by the Nation.  During August 2008, these master planning activities were suspended due to the then prevailing economic conditions and adverse credit market conditions.  An impairment charge of $3.5 million was recognized during the third quarter of Fiscal 2009 related to these activities. During the three and nine months ended June 30, 2010, an additional $0 and $33,000, respectively, was recorded as an impairment of property and equipment.

Seneca Allegany Casino and Hotel.    Since opening on May 1, 2004, Seneca Allegany Casino and Hotel has attracted patrons from the southern portion of Western New York, Erie and Pittsburgh, Pennsylvania and Ohio.  As of June 30, 2010, approximately 69% of the casino’s patron base is from outside of the State of New York.

In March 2007, we opened a 212-room resort hotel, including two fine dining restaurants, a 24-hour casual restaurant and certain other amenities after officially opening the new permanent gaming floor in December 2006.  In March 2008, we completed the conversion of the former approximate 120,000 square foot temporary casino structure into an events center with a seating capacity for 2,200 people, along with additional administrative office space and amenities.  We believe the resort hotel, casino and events center provide a first-class gaming experience for our patrons, encouraging longer patron length of stay and helping to maintain the competitive position of the facility in light of our closest and most immediate

21

Table of Contents

competition, Presque Isle Downs, in Erie, Pennsylvania (approximately 80 miles from the Seneca Allegany Casino and Hotel).  Presque Isle Downs has approximately 2,000 slot machines and 48 table games and offers dining and entertainment options that include a steakhouse, a buffet and four lounges, but it does not offer lodging.

Construction on our next phase of development at Seneca Allegany Casino and Hotel, which was planned to include an additional 200 room hotel tower, and up to 30,000 square feet of additional gaming space and related amenities, for a total estimated cost of up to $130 million, was suspended for reasons including:  the economic recession; inability to obtain construction financing at reasonable interest rates; and operating and other demands on our available cash, such as our payments and distributions to the Nation.  As of June 30, 2010, construction remained suspended indefinitely. As a result of these circumstances, an impairment charge was recognized related to these activities in the third and fourth quarters of Fiscal 2009, in the amount of approximately $17.1 million. During the three and nine months ended June 30, 2010, an additional $0 and $37,000, was recorded as an impairment of property and equipment.

Seneca Buffalo Creek Casino.     On October 3, 2005, the Nation acquired approximately nine acres of land in the inner-harbor district of Buffalo, New York.  On July 3, 2007, we began operating a temporary Class III gaming facility (approximately 6,000 square feet) featuring 135 slot machines and a snack bar.  During the quarter ended March 31, 2008, that facility was expanded to include an additional 109 slot machines. During the quarter ended March 31, 2010, the existing facility was further expanded to include an additional 4,600 square feet of gaming space and an additional 213 slot machines. The current facility has approximately 10,600 square feet of gaming space, and features 457 slot machines and a snack bar.

On October 3, 2007, we formally announced our plans for a permanent casino and hotel complex on the Buffalo Creek Territory having an estimated cost of $333 million, featuring approximately 90,000 square feet of gaming space; 2,000 slot machines; 45 table games; a 22-story all suite hotel; four restaurants; a full-service spa and salon; retail and other amenities; and a 2,200-space parking garage.

We suspended construction on the permanent Seneca Buffalo Creek Casino and Hotel in August 2008 for reasons including:  the economic recession; inability to obtain construction financing at reasonable interest rates; and operating and other demands on our available cash, such as our payments to the Nation.  As of June 30, 2010, construction remained suspended indefinitely. As a result of these circumstances an impairment charge was recognized related to these activities in the third and fourth quarters of Fiscal 2009, in the amount of approximately $87.0 million. During the three and nine months ended June 30, 2010, an additional $0 and $151,000, respectively, was recorded as an impairment of property and equipment.

Our ability to continue to operate the Seneca Buffalo Creek Casino facility will depend on various factors, including existing legal challenges. See “Item 3.  Legal Proceedings,” included in our 2009 Form 10-K for a description of the legal proceedings relating to the Seneca Buffalo Creek Casino.

Seneca Hickory Stick Golf Club — Lewiston, New York.   In March 2006, we acquired 257 acres of land with the intent to design and build the Seneca Hickory Stick Golf Club, SNFGC’s championship level golf course, in Lewiston, New York. It is located approximately 10 miles from the Seneca Niagara Casino and Hotel in the Town of Lewiston. The golf course will serve as an amenity for our patrons intended to enable SGC to increase its demographic and geographic reach. Designed by world-renowned golf architect Robert Trent Jones II, Seneca Hickory Stick Golf Club currently features a scenic, par-72, PGA-style layout and temporary pro shop. The permanent clubhouse is currently under construction and will feature approximately 4,300 square feet of space, including a pro shop, bar and casual dining for 40 patrons. The area around the clubhouse has been designed to accommodate tents and support facilities for large tournaments. The golf course opened for public play on July 2, 2010.  LGCC has engaged Kemper Sports Management, Inc. to manage and operate the course. The total cost to construct the golf course, clubhouse and related amenities is estimated to be approximately $25.5 million.

22

Table of Contents

Key Performance Indicators.     Our operating results are dependent on the volume of patrons at our casinos, our ability to attract patrons for repeat visits and our ability to increase patron revenue per trip.

Marketing.     We use an integrated marketing strategy to attract and retain our patrons and to brand the Seneca name.  We coordinate our marketing events to maximize the quality and length of stay of patron visits and to minimize competition among our gaming facilities.  The luxury hotel and related amenities at the Seneca Niagara Casino and Hotel and the resort hotel and related amenities at Seneca Allegany Casino and Hotel further enhance our marketing initiatives in the region, including areas of New York outside of the Niagara Falls and Salamanca areas, in Pennsylvania, Ohio, and Toronto, Canada and in areas outside the region including Michigan, Massachusetts, and Connecticut.

Seasonality.     We have generally observed seasonal increases in gaming activity during the spring and summer months and decreases in gaming activity during winter months associated with inclement weather.

Overall Outlook.     SGC’s financial performance during the three months ended June 30, 2010 continues to reflect positively on the company’s efforts to effectively manage its operations and financial performance in an uncertain economic environment.

For the three months ended June 30, 2010, operating income was $33.7 million, a $107.0 million increase when compared to an operating loss of $73.3 million for the three months ended June 30, 2009. This increase results principally from the effects of the $109.0 million impairment charge recognized during the three months ended June 30, 2009. A $3.8 million increase in exclusivity fees payable to New York State from 22% to 25%, when comparing the three months ended June 30, 2010 to the three months ended June 30, 2009, slightly offset this increase. Additionally, for the three months ended June 30, 2010, net revenues increased 1.9% when compared to the three months ended June 30, 2009.

SGC has also increased cash, cash equivalents and restricted cash from $83.2 million as of September 30, 2009 to $116.9 million as of June 30, 2010.  As of June 30, 2010, $25.5 million of cash reserves for future repayment of outstanding debt, and/or fees associated with the refinancing thereof, is included in the restricted cash balance reported on the consolidated balance sheets, pursuant to a resolution approved by the Board of Directors, in part, seeking to fund a $125.0 million reserve prior to May 2012 to reduce its outstanding debt and thereby, its future borrowing costs.

SGC continues to believe that it is the premier gaming operator in Western New York State and in the areas of Northern Pennsylvania and Ohio located within its primary and secondary markets. Since the December 31, 2002 opening of the Seneca Niagara Casino, SGC has invested significantly in the development, expansion and maintenance of its gaming facilities, including the completion of the hotel and gaming expansion projects at Seneca Niagara Casino and Hotel and Seneca Allegany Casino and Hotel, and the opening and expansion of the casino on the Seneca Buffalo Creek Territory.  These investments have helped enable SGC to maintain its position as the premier gaming operator in the region described above.  To help maintain its current market position, and to provide for expanded opportunities in the convention and tourism markets, SGC intends to continue to explore opportunities for its Niagara Falls, Allegany and Buffalo facilities, subject to the availability of necessary funding. A principal goal is for the facilities to complement each other, offering diverse hotel, entertainment and gaming experiences for our guests.

SGC’s senior management, Board of Directors and its owner, the Nation, monitor and review our financial condition and liquidity needs to help ensure appropriate operating, financial and strategic plans meet ongoing economic challenges and address our ongoing liquidity requirements.

Recent Developments.  On October 19, 2009, we broke ground on an expansion of the Seneca Buffalo Creek Casino which added approximately 4,600 square feet of gaming space to the existing facility and 213 slot machines. The expansion was opened on March 5, 2010.

23

Table of Contents

Also, during the nine months ended June 30, 2010, 685 new slot machines were installed at the Niagara Falls and Allegany properties furthering our goal of providing the best and newest entertainment experiences for our patrons.

Effective December 18, 2009, SGC amended its $50.0 million Senior Secured Revolving Loan Agreement to extend the maturity date from December 19, 2009 to December 31, 2011. Amounts borrowed under the Amended Senior Secured Revolving Loan Agreement continue to bear interest at either one, three or six-month LIBOR plus one and one quarter percent (1.25%), or the prime rate (as reported in The Wall Street Journal) plus one quarter percent (0.25%), with any outstanding principal balance to be paid by, or on, the new maturity date.  The $50.0 million commitment under the Amended Senior Secured Revolving Loan Agreement reduces in tandem with any reduction in the letter of credit requirement imposed by the Empire State Development Corporation, or ESDC (relating to the ESDC’s efforts on behalf of SGC in connection with ongoing condemnation proceedings in Niagara Falls, New York), up to an aggregate reduction of $10.0 million.  As of June 30, 2010, the commitment was reduced to $49.2 million in accordance with this provision. The Amended Senior Secured Revolving Loan Agreement modifies certain of the financial covenants contained in the Senior Secured Revolving Loan Agreement, including reducing the minimum consolidated EBITDA covenant from $160 million to $145 million (on a rolling 12 month basis) as well as modifying the total leverage ratio (of total funded debt to EBITDA) to a limit of 3.5 to 1.0.

On June 16, 2010, the Seneca Gaming Corporation’s Board of Directors held its annual meeting and acted to reappoint Kevin Seneca as the Chairman of the Board, and to formally appoint Richard K. Nephew as Audit Committee Chairman (who had been serving as the Acting Chairman).  Other officer appointments included Karen Karsten, Vice Chair, Richard K. Nephew, Treasurer and Ina Locke, Secretary. Each will serve in their respective capacities until the Board’s next annual meeting, until their successors are elected, or appointed and qualified, or until their earlier resignation or removal. The officer appointments did not affect the composition of the Board, and the Directors each continue to serve on the Board for their respective terms as designated by the Nation’s Council.

In July 2010, nine Pennsylvania casinos offered table games for the first time in that state. In western Pennsylvania, The Rivers Casino, Meadows Racetrack and Casino and Presque Isle Downs unveiled 85, 68 and 48 table games, respectively. In central Pennsylvania, Mohegan Sun at Pocono Downs, Mount Airy Resort Casino in the Poconos and Hollywood Casino opened 62, 72 and 52 table games, respectively. In eastern Pennsylvania, Parx Casino, Harrah’s Chester Casino and Racetrack and Sands Bethlehem opened 57, 74 and 89 table games, respectively.

On July 12, 2010, SGC entered into an amended and restated Employment Agreement with Catherine A. Walker, pursuant to which Ms. Walker agreed to serve as President and Chief Executive Officer of SGC and its subsidiaries for a period of five years.  Ms. Walker had served as Chief Operating Officer since March 16, 2008, and was the principal executive officer of SGC until her most recent appointment as President and CEO.

Critical Accounting Policies and Estimates

There have been no changes in critical accounting policies and estimates since the filing of our 2009 Form 10-K.

Reclassifications

Certain prior year amounts have been reclassified to conform to current year presentation.

Operating Results - Three Months Ended June 30, 2010 Compared to the Three Months Ended June 30, 2009

24

Table of Contents

Summary of Operating Results

As of June 30, 2010, we own and operate the Seneca Niagara Casino and Hotel in Niagara Falls, New York; the Seneca Allegany Casino and Hotel in Salamanca, New York; and the Seneca Buffalo Creek Casino in Buffalo, New York.  In addition, Lewiston Golf Course Corporation was established to operate a golf course which opened July 2, 2010, in Lewiston, New York.  All of our revenues are derived from our operations at our completed facilities.

The following table summarizes our results from operations by corporation and/or facility:

The most important factors or trends contributing to our operating performance during the three months ended June 30, 2010 were:

·                 Expansion of the Buffalo Creek facility, which opened in March 2010, to approximately 10,600 square feet of gaming space and a total of 457 slot machines;

·                 Capital investment in approximately 108 slot machines, 20 at Seneca Niagara Falls Casino and Hotel and 88 at Seneca Allegany Casino and Hotel, introducing new gaming content to our gaming floors;

·                 A 3% increase in the exclusivity fee payable to New York State, beginning January 1, 2010, from 22% to 25% which resulted in a $3.8 million increase to our operating expenses during the quarter ($2.4 million of the increase is attributable to Seneca Niagara Falls Casino and Hotel, $1.0 million

25

Table of Contents

is attributable to Seneca Allegany Casino and Hotel, and $0.4 million is attributable to Seneca Buffalo Creek Casino); and

·      The ongoing economic recession and resulting impact on discretionary consumer spending.

Gross Revenues

Gross revenues consisted of the following:

The table below summarizes the percentage of gross revenues from each revenue source:

Gaming Revenue

Our gaming revenue for the three months ended June 30, 2010 increased from $137.2 million to $139.9 million when compared to the same period in the prior year, primarily due to the expansion of the Seneca Buffalo Creek Casino, partially offset by the ongoing impact of adverse economic conditions on consumer demand for gaming and entertainment offerings.

During the three months ended June 30, 2010, Seneca Niagara Casino and Hotel’s net gaming revenue decreased $0.5 million, or 1%; Seneca Allegany Casino and Hotel’s net gaming revenue decreased $0.5 million, or 1%; and Seneca Buffalo Creek Casino’s net gaming revenue increased $3.7 million, or 35% when comparing these same periods.

Revenues from slot machines are the largest component of our gaming revenues. The following table presents data related to slot revenues (in thousands, except where noted):

26

Table of Contents

(1)          Free promotional slot plays are included in slot handle, but not reflected in slot revenues.

Net slot revenue increased $3.9 million, or 3%, when comparing the three months ended June 30, 2010 to the three months ended June 30, 2009, primarily due to the factors discussed above.

The following table presents data related to table game revenues (in thousands, except where noted):

Net table games revenue decreased $1.0 million, or 8%, when comparing the three months ended June 30, 2010 to the three months ended June 30, 2009.  The decrease was principally due to decreases in the average number of table games and the table games hold percentage, coupled with the economic and related factors previously noted, when comparing these same periods.

Food and Beverage Revenue

The following table presents data related to food and beverage revenue (in thousands, except where noted):

During the three months ended June 30, 2010, our consolidated food and beverage revenue decreased $0.2 million, or 2% when compared to the same period in 2009, due primarily to the ongoing economic conditions causing a decrease in overall consumer spending for leisure and entertainment purposes. Seneca Allegany Casino and Hotel’s and food and beverage revenue accounted for substantially all of the decrease.  During the three months ended June 30, 2010 and 2009, 50% and 52%, respectively, of our food and beverage revenue were the result of Seneca Link Player’s Card point redemptions.

27

Table of Contents

Lodging Revenue

The following table presents data related to lodging revenue:

During the three months ended June 30, 2010, our lodging revenue increased by $0.5 million, or 8%, when compared to the three months ended June 30, 2009, due primarily to increases in the average rate per occupied room and the number of occupied rooms. Seneca Niagara Casino and Hotel’s lodging revenue accounted for $0.4 million of the increase and Seneca Allegany Casino and Hotel’s lodging revenue accounted for $0.1 million of the increase.  During the three months ended June 30, 2010 and 2009, 82% and 75%, respectively, of our lodging revenue were the result of Seneca Link Player’s Card point redemptions.

Retail, Entertainment and Other Revenue

During the three months ended June 30, 2010, our retail revenue increased by $0.3 million, or 10%, when compared to the three months ended June 30, 2009. Seneca Niagara Casino and Hotel’s retail revenue accounted for substantially all of this increase, due primarily to the February 2010 opening of its newest retail outlet, “Ten”, which features various pieces of merchandise, each for the retail price of ten dollars. During the three months ended June 30, 2010 and 2009, 70% and 72%, respectively, of our retail revenue was attributable to Seneca Link Player’s Card point redemptions.

During the three months ended June 30, 2010, our entertainment revenue increased $0.1 million, or 17%, when compared to the same period in 2009. A decrease in Seneca Niagara Casino and Hotel’s entertainment revenue of $0.1 million was offset by an increase in Seneca Allegany Casino and Hotel’s entertainment revenue of $0.2 million. The increase in average ticket price at the Seneca Allegany Casino and Hotel (as shown in the table, below) is primarily due to the limited number of shows offered in the three months ended June 30, 2009, featuring lesser known headline entertainers. During the three months ended June 30, 2010 and 2009, 59% and 52% of our entertainment revenue, respectively, was attributable to Seneca Link Player’s Card point redemptions.

The following table presents data related to entertainment revenue:

During the three months ended June 30, 2010, other revenue increased $0.1 million, or 5%, when compared to the three months ended June 30, 2009.

28

Table of Contents

Promotional Allowances

SGC operates a complimentary program in which food and beverage, retail, entertainment, and other services are provided to patrons based on points earned through the Seneca Link Player’s Card.  The retail value of these complimentary items is included in gross revenues and then deducted as promotional allowances to arrive at net revenues.

The retail value of providing such promotional allowances was included in revenues as follows:

The estimated cost of providing such promotional allowances was as follows:

Promotional allowances as a percentage of gaming revenue were 10.6% and 10.3% during the three months ended June 30, 2010 and 2009, respectively.  Promotional allowances increased $0.7 million, or 5%, when comparing the three months ended June 30, 2010 to the same period in 2009. As shown in the table above, lodging and retail, entertainment and other promotional allowances increased $0.8 million and $0.3 million, respectively, while food and beverage promotional allowances decreased $0.4 million.

Detailed Operating Expense Information

29

Table of Contents

Gaming Expenses

Gaming expenses principally consist of costs incurred from operating our table games and slot machines, of which the primary components are payroll and payroll related costs and the slot exclusivity fee paid to New York State pursuant to the Compact.

The following table summarizes the exclusivity fees expense by property: