SECURITIES AND EXCHANGE COMMISSION
                              Washington, D.C. 20549

                                     FORM 10-Q

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

For the quarterly period ended              March 31, 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  000-21430
                            ----------------------------

                       Riviera Holdings Corporation
- -------------------------------------------------------------------------------
            (Exact name of Registrant as specified in its charter)

            Nevada                                                  88-0296885
(State or other jurisdiction                   (IRS Employer Identification No.)
of incorporation or organization)

2901 Las Vegas Boulevard South, Las Vegas, Nevada                  89109
- -------------------------------------------------------------------------------
(Address of principal executive offices)                         (Zip Code)


Registrant's telephone number,
  including area code                                (702) 794-9527
- -------------------------------------------------------------------------------

     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 ------- No -------

              APPLICABLE ONLY TO REGISTRANTS INVOLVED IN BANKRUPTCY
                     PROCEEDINGS DURING THE LAST FIVE YEARS

         Indicate  by  check  mark   whether  the   Registrant   has  filed  all
documentation  and  reports  required to be filed by Section 12, 13, or 15(d) of
the Securities Exchange Act of 1934 subsequent to the distribution of securities
under a plan confirmed by a court.
Yes       No
    ----     -------

                     APPLICABLE ONLY TO CORPORATE REGISTRANTS

         Indicate the number of shares  outstanding of each of the  Registrant's
classes of common stock, as of the latest practicable date.

As of April 27, 2001,  there were  3,692,172  shares of Common Stock,  $.001 par
value per share, outstanding.




                           RIVIERA HOLDINGS CORPORATION

                                     INDEX

                                                                           Page
PART I.    FINANCIAL INFORMATION

Item 1.   Consolidated Financial Statements

Independent Accountants' Report                                               2

Condensed Consolidated Balance Sheets  at March 31, 2001 (Unaudited)  and
December 31, 2000                                                             3

Condensed Consolidated Statements of Operations (Unaudited) for the
Three Months ended March 31, 2001 and 2000                                    4

Condensed Consolidated Statements of Cash Flows (Unaudited) for the
Three Months ended  March 31, 2001 and 2000                                   5

Notes to Condensed Consolidated Financial Statements (Unaudited)              6

Item 2.    Management's Discussion and Analysis of Financial Condition
              and Results of Operations                                      12

Item 3.  Quantitative and Qualitative Disclosures about Market Risk          17


PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings                                                   18

Signature Page                                                               19

Exhibits - None                                                              20





                                        1









INDEPENDENT ACCOUNTANTS' REPORT


To the Board of Directors
Riviera Holdings Corporation

We have  reviewed  the  accompanying  condensed  consolidated  balance  sheet of
Riviera  Holdings  Corporation  (the "Company") and subsidiaries as of March 31,
2001,  and the related  condensed  consolidated  statements of operations and of
cash flows for the three months ended March 31, 2001 and 2000.  These  financial
statements are the responsibility of the Company'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 of 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 such condensed  consolidated  financial  statements for them to be in
conformity with accounting principles generally accepted in the United States of
America.

We have  previously  audited,  in accordance with auditing  standards  generally
accepted in the United  States of America,  the  consolidated  balance  sheet of
Riviera  Holdings   Corporation  as  of  December  31,  2000,  and  the  related
consolidated statements of operations,  shareholders' equity, and cash flows for
the year then ended (not presented herein); and in our report dated February 14,
2001,  we  expressed  an  unqualified  opinion on those  consolidated  financial
statements.  In our  opinion,  the  information  set  forth in the  accompanying
condensed  consolidated balance sheet as of December 31, 2000, is fairly stated,
in all material  respects,  in relation to the  consolidated  balance sheet from
which it has been derived.



DELOITTE & TOUCHE LLP

April 23, 2001
Las Vegas, Nevada



                                        2



RIVIERA HOLDINGS CORPORATION
CONSOLIDATED BALANCE SHEETS
(In Thousands, except share amounts)             March 31,          December 31,
- --------------------------------------------------------------------------------
                                                    2001                 2000
                                                                  
ASSETS
CURRENT ASSETS:
   Cash and cash equivalents                       $43,463              $52,174
   Accounts receivable, net                          6,093                5,548
   Inventories                                       3,083                3,342
   Prepaid expenses and other assets                 4,207                4,599
                                            ---------------   ------------------
       Total current assets                         56,846               65,663

PROPERTY AND EQUIPMENT, Net                        205,490              207,030

OTHER ASSETS, Net                                    7,730                8,128

DEFERRED INCOME TAXES, Net                           3,189                2,889
                                            ---------------   ------------------

TOTAL                                             $273,255             $283,710
                                            ===============   ==================

LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
   Current portion of long-term debt                $2,937               $2,871
   Accounts payable                                  9,090                9,731
   Accrued interest                                  4,582                7,727
   Accrued expenses                                 13,811               16,731
                                            ---------------   ------------------
     Total current liabilities                      30,420               37,060
                                            ---------------   ------------------

OTHER LONG-TERM LIABILITIES                          6,567                6,533
                                            ---------------   ------------------

LONG-TERM DEBT, Net of current portion             220,003              223,172
                                            ---------------   ------------------

COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS' EQUITY:
Common stock ($.001 par value; 20,000,000
shares authorized; 5,106,776 shares and
and 5,110,275 shares issued at December 31, 2000
and March 31, 2001, respectively)                        5                    5
   Additional paid-in capital                       13,456               13,446
   Treasury stock (1,431,648 shares
   and 1,435,170 shares at December 31,
   2000 and March 31, 2001, respectively)           (9,665)              (9,633)

   Retained earnings                                12,469               13,127
                                            ---------------   ------------------
      Total stockholders' equity                    16,265               16,945
                                            ---------------   ------------------
TOTAL                                             $273,255             $283,710
                                            ===============   ==================
See notes to condensed consolidated financial statements


                                           3



RIVIERA HOLDINGS CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE QUARTER ENDED MARCH 31, 2001 AND 2000                       Three Months Ended
(In thousands, except per share  amounts)                                March 31,
- -------------------------------------------------------------------------------------------------
                                                                               
REVENUES:                                                        2001                2000
  Casino                                                        $27,270             $25,799
  Rooms                                                          12,735              10,973
  Food and beverage                                               7,917               7,389
  Entertainment                                                   5,900               6,281
  Other                                                           2,426               2,605
                                                          ------------------- -------------------
            Total revenues                                       56,248              53,047
   Less promotional allowances                                    4,049               3,858
                                                          ------------------- -------------------
            Net revenues                                         52,199              49,189
                                                          ------------------- -------------------

COSTS AND EXPENSES:
 Direct costs and expenses of operating departments:
    Casino                                                      15,320              12,879
    Rooms                                                        5,986               5,627
    Food and beverage                                            5,312               5,160
    Entertainment                                                4,261               4,608
    Other                                                          754                 723
Other operating expenses:
    General and administrative                                  10,861               9,320
    Preopening expenses-Black Hawk, Colorado project                 0               1,221
    Depreciation and amortization                                4,260               4,289
                                                          ------------------- -------------------
           Total costs and expenses                             46,754              43,827
                                                          ------------------- -------------------
INCOME FROM OPERATIONS                                           5,445               5,362
                                                          ------------------- -------------------

OTHER (EXPENSE) INCOME :
Interest expense                                                (6,785)             (6,504)
Interest income                                                    386                 473
Interest capitalized                                                 0                 641
Other, net                                                          (4)              1,104
                                                          ------------------- -------------------
     Total other expense                                        (6,403)             (4,286)
                                                          ------------------- -------------------

INCOME (LOSS) BEFORE PROVISION  (BENEFIT) FOR INCOME TAXES        (958)              1,076
PROVISION  (BENEFIT) FOR INCOME TAXES                             (300)                401
                                                          ------------------- -------------------
NET INCOME (LOSS)                                                ($658)               $675
                                                          =================== ===================

EARNINGS (LOSS) PER SHARE DATA:
Earnings (loss) per share:
   Basic                                                       $ (0.18)             $ 0.16
                                                          ------------------- -------------------
   Diluted                                                     $ (0.18)             $ 0.15
                                                          ------------------- -------------------
Weighted-average common shares outstanding                    3,675,000           4,327,000
                                                          ------------------- -------------------
Weighted-average common and common equivalent shares          3,675,000           4,369,000
                                                          ------------------- -------------------
See notes to condensed consolidated financial statements


                                              4




RIVIERA HOLDINGS CORPORATION AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)                                                              Three Months Ended
                                                                              March 31,
                                                                       2001                   2000
                                                                -------------------     ------------------
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                            
Net Income (loss)                                                         ($658)                  $675
  Adjustments to reconcile net income(loss) to net cash (used in) and
    provided by operating activities:
    Depreciation and amortization                                         4,260                  4,289
    Provision for bad debts                                                  81                     36
    Provision for gaming discounts                                           71                    194
    Interest expense                                                      6,784                  6,504
    Interest paid                                                        (9,122)                (8,951)
    Capitalized interest on construction projects                                                 (641)
    Changes in operating assets and liabilities:
      Decrease (increase) in accounts receivable                           (697)                (2,384)
      Decrease (increase) in inventories                                    258                    400
      Decrease (increase) in prepaid expenses
          and other assets                                                  390                    229
      Increase (decrease) in accounts payable                              (641)                   480
      Increase (decrease) in accrued liabilities                         (3,434)                  (494)
      Increase (decrease) in current income taxes payable                                          401
      Increase (decrease) in deferred income taxes                         (300)
      Increase in non-qualified pension plan obligation
          to CEO upon retirement                                             33                    314
                                                                ----------------     ------------------
       Net cash  provided by  (used in) operating activities             (2,973)                 1,052
                                                                ----------------     ------------------

CASH FLOWS FROM INVESTING ACTIVITIES:
      Capital expenditures for property and equipment, Las Vegas, Nevada (2,144)                (1,543)
      Capital expenditures - Black Hawk, Colorado                          (572)               (12,677)
      Capitalized Interest on construction projects                                                641
      Purchase of short term investments                                                          (185)
      Decrease Black Hawk, Colorado restricted funds                                             4,415
      Decrease (increase) in other assets                                   182                     (6)
                                                                ----------------     ------------------

       Net cash provided by (used in) investing activities               (2,534)                (9,355)
                                                                ----------------     ------------------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds from long-term borrowings                                                          8,719
      Payments on long-term borrowings                                     (679)                  (279)
      Purchase of treasury stock, net                                       (33)                (4,387)
      Purchase of Black Hawk 13% 1st Mortgage Notes                      (2,500)
      Issuance of restricted stock                                            8
                                                                ----------------     ------------------
        Net cash  (used in) provided by  financing activities            (3,204)                 4,053
                                                                ----------------     ------------------

INCREASE (DECREASE)  IN CASH AND CASH EQUIVALENTS                       ($8,711)               ($4,250)

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                          $52,174                $42,804
                                                                ----------------     ------------------

CASH AND CASH EQUIVALENTS, END OF PERIOD                                $43,463                $39,554
                                                                ================     ==================

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION --
  Income Taxes paid - Colorado Income Tax                                                         $100
SUPPLEMENTAL DISCLOSURE OF NONCASH FINANCING ACTIVITIES:
  Property acquired with debt and accounts payable                         $293                   $716

See notes to condensed consolidated financial statements


                                            5



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)


1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

Riviera Holdings Corporation and its wholly owned subsidiary,  Riviera Operating
Corporation ("ROC") (together, the "Company"),  were incorporated on January 27,
1993,  in  order  to  acquire  all  assets  and  liabilities  of  Riviera,  Inc.
Casino-Hotel Division on June 30, 1993, pursuant to a plan of reorganization.

In August 1995,  Riviera Gaming  Management,  Inc.  ("RGM")  incorporated in the
State of Nevada as a wholly owned subsidiary of ROC for the purpose of obtaining
management  contracts in Nevada and other  jurisdictions.  In March 1997 Riviera
Gaming Management of Colorado was incorporated in the State of Colorado,  and in
August 1997 Riviera Black Hawk,  Inc.  ("RBH") was  incorporated in the State of
Colorado for the purpose of  developing a casino in Black Hawk,  Colorado  which
opened February 4, 2000.

Nature of Operations

The Company owns and operates the Riviera  Hotel & Casino  ("Riviera Las Vegas")
on the Strip in Las Vegas,  Nevada and in February of 2000, opened its casino in
Black Hawk, Colorado ("Riviera Black Hawk"). Riviera Black Hawk is owned through
Riviera Black Hawk,  Inc.  ("RBH"),  a wholly owned  subsidiary of ROC.  Riviera
Gaming  Management  of Colorado,  Inc. is a wholly owned  subsidiary of RGM, and
manages the casino.  RGM provided services to Peninsula Gaming Partners LLC with
respect to that  Company's  riverboat,  Diamond Jo,  operating in Dubuque,  Iowa
until the third quarter of 2000.

Casino  operations  are subject to extensive  regulation in the states of Nevada
and  Colorado  and  various  state and  local  regulatory  agencies.  Management
believes  that the  Company's  procedures  for  supervising  casino  operations,
recording casino and other revenues, and granting credit comply, in all material
respects, with the applicable regulations.

Special Factors Affecting Comparability of Results of Operations

The Riviera Black Hawk was in the development  stage during the first quarter of
2000 until February 4, 2000 when it opened the casino. Accordingly,  the results
of operations for the fiscal 2001 and fiscal 2000 results may not be comparable.

                                        6

Principles of Consolidation

The consolidated  financial  statements include the accounts of the Company, its
wholly owned subsidiary ROC and various indirect wholly owned subsidiaries.  All
material intercompany accounts and transactions have been eliminated.

The financial  information at March 31, 2001 and  for  the  three  months  ended
March 31, 2000 is unaudited.  However, such information reflects all adjustments
(consisting  solely of 2001 and normal recurring  adjustments)  that are, in the
opinion  of  management,  necessary  for a fair  presentation  of the  financial
position,  results of operations,  and cash flows for the interim  periods.  The
results  of  operations  for the  three  months  ended  March  31,  2001 are not
necessarily indicative of the results that will be achieved for the entire year.

These financial statements should be read in conjunction with the audited
consolidated  financial statements and notes thereto for the year ended December
31, 2000, included in the Company's Annual Report on Form 10K.

Estimates and Assumptions

The  preparation of condensed  consolidated  financial  statements in conformity
with accounting  principles  generally  accepted in the United States of America
requires  management to make estimates and assumptions  that affect the reported
amounts  of  assets  and  liabilities,   disclosure  of  contingent  assets  and
liabilities at the date of the financial statements, and the reported amounts of
revenues and expenses during the reporting period. Significant estimates used by
the Company  include  estimated  useful lives for  depreciable  and  amortizable
assets, certain accrued liabilities and the estimated allowance for receivables.
Actual results may differ from estimates.

Earnings Per Share

Basic per share amounts are computed by dividing net income by weighted  average
shares outstanding  during the period.  Diluted net income per share amounts are
computed by dividing net income by weighted average shares  outstanding plus the
dilutive effect of common share equivalents.  The effect of options  outstanding
was not  included in diluted  calculations for the three months ended March 31,
2001 since the Company incurred a net loss.

Reclassifications

Certain amounts have been reclassified in the accompanying  financial  statement
to conform with current year presentation.

Recently Adopted Accounting Standards

Recently Issued Accounting  Standards - The Financial Accounting Standards Board
issued SFAS No. 133, "Accounting for Derivatives," which is effective for fiscal
years  beginning  after June 15, 2000.  This statement  defines  derivatives and
requires qualitative disclosure of certain financial and descriptive information

                                        7

about a company's  derivatives.  The Company adopted SFAS No. 133 in the quarter
ending March 31, 2001.  The adoption of SFAS 133 had no impact on the Company or
the Company's consolidated financial statements.

The  Emerging  Issues Task Force of the American  Institute of Certified  Public
Accountants  ("EITF") issued EITF No. 00-22 Titled  "Accounting for "Points" and
Certain Other Timed-Based  Sales Incentive Offers,  and Offers for Free Products
or  Services  to Be  Delivered  in the  Future" on January  18,  2001.  The EITF
concluded  that  when a  company  or vendor  offers  to a  customer  (a) free or
discounted  products or services that will be delivered (either by the vendor or
by  another  unrelated  entity)  at a future  date  (1) as a result  of a single
revenue  transaction  with the customer or (2) only if the customer  completes a
specified  cumulative level of revenue transactions with the vendor or remains a
customer of the vendor for a specified time period and (b) a rebate or refund of
a determinable cash amount only if the customer completes a specified cumulative
level of revenue  transactions  with the  vendor or  remains a  customer  of the
vendor for a  specified  time  period,  such  rebates  should be  reported  as a
reduction  of  revenues.  This EITF was  required  to be adopted by the  Company
during the first  quarter  of 2001.  As a result of  adopting  EITF  00-22,  the
Company reclassified  approximately $307,000 of such sales incentive offers from
Casino operating expense to net against Casino revenues for the first quarter of
2000.

The  Emerging  Issues Task Force of the American  Institute of Certified  Public
Accountants  ("EITF") issued EITF No.00-14 Titled  "Accounting for Certain Sales
Incentives" on April 18, 2001. The EITF concluded that when a company or vendor
offers its customers sales incentives including discounts, coupons, rebates, and
free products or  services, such  sales  incentives  should  be  reported  as a
reduction of revenues. This  EITF  is  required  to  be  adopted  by the Company
during the fourth quarter of 2001 and early  adoption is permitted.  The Company
chose to adopt this EITF in the first quarter 2001. As a result of adopting EITF
00-14, the Company  reclassified  appoximately  $203,000 of such sales incentive
offers  from Casino operating expense to  net  against  Casino  revenues for the
first quarter of 2000.

2.       LONG TERM DEBT AND COMMITMENTS

On August 13,  1997,  the  Company  issued 10% First  Mortgage  Notes  ("the 10%
Notes")  with a  principal  amount of $175  million.  The Notes were issued at a
discount in the amount of $2.2 million. The discount is being amortized over the
life of the 10% Notes on a straight-line basis.

On June 3, 1999,  Riviera Black Hawk, Inc.  ("RBH"),  a wholly owned subsidiary,
closed a $45 million private  placement of 13% First Mortgage  Notes,  ("the 13%
Notes").  The net proceeds of the placement  were used to fund the completion of
RBH's casino project in Black Hawk, Colorado. The Company has not guaranteed the
$45  million  RBH 13% Notes,  but has agreed to a "Keep  Well" of $5 million per
year (or an aggregate  limited to $10 million) for the 3 years of RBH operations
beginning with the second quarter of 2000 to cover (i)the $5.85 million interest
on such  Notes if not paid by RBH and (ii) the  amount by which RBH cash flow is
less than $9.0 million per year as follows:

                                        8



                                                            
Operating Period #1   April 1, 2000-December 31, 2000            $6.75 Million
Operating Period #2   January 1, 2001-December 31, 2001          $9.0  Million
Operating Period #3   January 1, 2002-December 31, 2002          $9.0  Million
Operating Period #4   January 1, 2003-March 31, 2003             $2.25 Million



On  February 14, 2001,  the  Company  advanced  approximately  $3.0 million  to
RBH under this  agreement  Operating  Period #1 which was used to  acquire  $2.5
million of the 13% Black Hawk Bonds. Based upon first quarter 2001 results there
would be no additional Keep Well amounts due on an annualized basis.

3.       LEGAL PROCEEDINGS

The Company is a party to several routine  lawsuits,  both as plaintiff and as
defendant,  arising from the normal  operations of a hotel.  The Company does
not believe that the outcome of such litigation,  in the aggregate,  will have a
material adverse effect on its financial position or results of its operations.

4.       STOCK REPURCHASES

Treasury stock purchases totaled 7,000 shares at $7.05 for the first quarter of
2001 and 590,000 shares at $7.50 as a resultof a tender offer consummated in the
first quarter of 2000.

5.       ISSUANCE OF RESTRICTED STOCK

There were 3,478  shares of Treasury  Stock at a cost of $4.83  issued under the
Restricted  Stock  Plan at a market  value of $7.188 per  share,  for  executive
compensation in the first quarter of 2001. The stock has restrictions as to when
it can be traded or sold by its  holder, primarily the shares cannot be sold
until the executive terminates his employment with the Company.

6.       OTHER (EXPENSE) INCOME, NET

Other (expense) income,  net includes an insurance  recovery of $1.2 million for
litigation  costs on the  Paulson  litigation  which was  received  in the first
quarter 2000. Such costs were incurred in 1998 and 1999.

7.    GUARANTOR INFORMATION

The Companys  10.0% First  Mortgage  Notes are guaranteed  by a  majority  of
the Companys wholly owned existing significant  subsidiaries.  These guaranties
are full,  unconditional,  and joint and several.  The  following  consolidating
schedules  present  separate  condensed  financial  statement  information  on a
combined  basis  for  the  parent  only,  as  well  as the  Companys  guarantor
subsidiaries and non-guarantor subsidiaries,  as of and for the year ended March
31, 2001.

                                        9



RIVIERA HOLDINGS CORPORATION
CONDENSED CONSOLIDATING BALANCE SHEET INFORMATION
MARCH 31, 2001
- -------------------------------------------------------------------------------------------------------------------

                                                                  Combined
                                      Parent        Combined        Non-        Elimination           Combined
                                       Only        Guarantors    Guarantors       Entries              Totals

ASSETS
                                                                                          
CURRENT ASSETS:
  Cash and cash equivalents               $ 12,092    $ 22,227       $ 9,144             $ -             $ 43,463
  Current assets                                        12,437           948                               13,385

           Total current assets             12,092      34,664        10,092                               56,848

PROPERTY AND EQUIPMENT, Net                134,620       2,674        68,194                              205,488

OTHER ASSETS, NET                            2,917       3,125         1,685                                7,727

INVESTMENT IN SUBSIDIARIES                  42,793      32,759                     $ (75,551)  (1)              0

DEFERRED INCOME TAXES                                      943         2,247                                3,190

TOTAL                                   $ 192,422     $ 74,164      $ 82,218       $ (75,551)           $ 273,253

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
   Current portion of long-term debt          $ -      $ 1,122       $ 1,815             $ -              $ 2,937
   Due to parent company                                24,716         1,589         (26,305)  (1)
   Accounts payable                                      5,846         3,244                                9,090
   Accrued interest                         2,188            2         2,393                                4,582
   Accrued expenses & Other                     .       12,505         1,306                               13,811

           Total current liabilities        2,188       44,191        10,347         (26,305)  (1)         30,420

OTHER LONG-TERM LIABILITIES                              6,567                                              6,567

LONG-TERM DEBT, NET OF CURRENT PORTION    173,962        3,241        42,800                              220,003

STOCKHOLDERS EQUITY:
Common stock                                    5                                                               5
   Additional paid-in capital              12,809       17,134        32,759         (49,246)  (1)         13,456
   Treasury stock                          (9,665)                                                         (9,665)
   Retained earnings                       13,123        3,032        (3,688)                              12,467
           Total stockholders equity       16,272       20,166        29,071         (49,246)              16,263

TOTAL                                   $ 192,422     $ 74,164      $ 82,218       $ (75,551)           $ 273,253

Elimination entries -
(1) To eliminate investment in and advances to subsidiaries

                                        10



RIVIERA HOLDINGS CORPORATION
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS INFORMATION
MARCH 31, 2001
- -------------------------------------------------------------------------------------------------------------
                                                                 Combined
                                      Parent       Combined       Non-       Elimination         Combined
                                       Only      Guarantors    Guarantors      Entries            Totals

                                                                                       
REVENUES:
  Casino                                             $ 16,747       $10,523                         $ 27,270
  Rooms                                                12,735                                         12,735
  Food and beverage                                     6,775         1,142                            7,917
  Entertainment                                         5,878            22                            5,900
  Other                                                 2,317           109                            2,426
  Management fee                          7,504             0                    $ (7,504)(1)

  Total revenues                          7,504        44,451        11,797        (7,504)            56,248
  Less promotional allowances                           3,222           827                            4,049

           Net revenues                   7,504        41,229        10,970        (7,504)            52,199

COSTS AND EXPENSES:
  Direct costs and expenses of
    operating departments:
    Casino                                              9,993         5,327                           15,320
    Rooms                                               5,986                                          5,986
    Food and beverage                                   4,992           320                            5,312
    Entertainment                                       4,246            15                            4,261
    Other                                                 752             2                              754
  Other operating expenses:
    General and administrative                          8,098         2,763                           10,861
    Management fees                                     7,180           324         (7,504)  (1)           0
    Preopening expenses Black Hawk,
      Colorado                                                            0                                0
    Depreciation and amortization         2,920           457           883                            4,260

           Total costs and expenses       2,920        41,704         9,634         (7,504)           46,754

INCOME FROM OPERATIONS                    4,584          (475)        1,336                            5,445

OTHER (EXPENSE) INCOME:
  Interest expense                       (4,734)         (293)       (1,758)                          (6,785)
  Interest income                           150           204            33                              386
  Interest capitalized                                      0             0                                0
  Other, net                                               (4)                                            (4)

           Total other (expense) income  (4,584)          (94)       (1,726)                          (6,403)

LOSS BEFORE INCOME TAX BENEFIT                           (568)         (390)                            (958)
(BENEFIT) FOR INCOME TAXES                               (178)         (122)                            (300)

NET LOSS                                   $ -         $ (390)       $ (268)         $ -              $ (658)

Elimination entries -
(1)  To eliminate intercompany revenue and expense.

                                        11



CONDENSED CONSOLIDATED STATEMENTS                                                            Combined
OF CASH FLOWS INFORMATION AS OF                                   Parent       Combined        Non-       Elimination    Combined
MARCH 31, 2001                                                     Only       Guarantors    Guarantors      Entries       Total
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                                           
  Net loss                                                          -        $   (390)     $   (268)         $  -      $  (658)
    Adjustments to reconcile net loss to net cash
    provided by operating activities:
    Depreciation and amortization                                $ 2,920          457           883                      4,260
    Provision for bad debts                                                        76             5                         81
    Provision for gaming discounts                                                 71                                       71
    Interest expense                                               4,734          293         1,759                      6,786
    Interest paid                                                 (8,750)        (107)         (265)                    (9,122)
    Changes in operating assets and liabilities:
      Increase (decrease) in accounts receivable, net                            (667)          (30)                      (697)
      Decrease (increase) in inventories                                          324           (66)                       258
      Increase (decrease) in prepaid expenses and other assets                    (15)          405                        390
      Increase (decrease) in accounts payable                                    (480)         (161)                      (881)
      Increase (decrease) in accrued expenses                                  (3,154)         (280)                    (3,434)
      Increase in deferred income taxes                                          (178)         (122)                      (300)
      Increase in non-qualified pension plan obligation to CEO upon
      retirement                                                                   33                                       33

           Net cash provided by operating activities             (1,096)       (3,737)        1,860                     (2,973)

CASH FLOWS FROM INVESTING ACTIVITIES:
  Capital expenditures for property and equipment - Las Vegas                  (2,144)                                  (2,144)
  Capital expenditures for property and equipment - Black Hawk                                 (572)                      (572)
  Decrease (increase) in other assets                             1,231        (1,049)                                     182
           Net cash used in investing activities                  1,231        (3,193)         (572)            0       (2,534)

CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from long-term borrowings
  Payments on long-term borrowings                                               (247)         (433)                      (680)
  Purchase of treasury stock                                       (33)                                                    (33)
  Advances to/from subsidiaries                                     33            (33)                                       0
  Purchase of 1st Mortgage Notes - Black Hawk                                                (2,500)                    (2,500)
  Contribution of capital to Black Hawk, Inc.                                  (3,037)        3,045                          8
           Net cash (used in) provided by financing activities       0         (3,317)          112             0       (3,205)

(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                   135        (10,246)        1,400                     (8,711)
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR                    11,957         32,473         7,744                     52,174
CASH AND CASH EQUIVALENTS, END OF YEAR                         $12,092      $  22,227      $  9,144         $   -     $ 43,328



                                        12

8. SEGMENT DISCLOSURES

     At December 31, 2000,  the Company  adopted a management  review process by
its geographic gaming market segments: Riviera Las Vegas and Riviera Black Hawk.
Since the management  division  represents all other revenue,  it is also shown.
Due  to  this  change  in  management's   review  of  operating   results,   all
corresponding  prior years' data has been restated to reflect the current review
process. All intersegment revenues have been eliminated.



(In thousands)                                 2001                 2000
                                                                 (Restated)
                                                              
Net revenues:
    Riviera Las Vegas                       $41,299                $41,483
    Riviera Black Hawk                       10,970                  7,603
    Riviera Gaming Management                     0                    103
                                        ------------        ---------------
        Total net revenues                 $ 52,199                $49,189
                                        ============        ===============

Income (loss) from operations:
    Riviera Las Vegas                       $ 4,110                $ 4,113
    Riviera Black Hawk                        1,336                  1,152
    Riviera Gaming Management                    (1)                    97
                                        ------------        ---------------
         Total income from operations       $ 5,445                $ 5,362
                                        ============        ===============

EBITDA:
    Riviera Las Vegas                        $7,162                 $7,599
    Riviera Black Hawk                        2,543                  3,176
    Riviera Gaming Management                     0                     97
                                        ------------        ---------------
        Total EBITDA                         $9,705                $10,872
                                        ============        ===============

EBITDA margin (1):
    Riviera Las Vegas                         17.4%                  18.3%
    Riviera Black Hawk                        23.2%                  41.8%
    Riviera Gaming Management                                        94.2%
                                        ------------        ---------------
        Total EBITDA                          18.7%                  22.1%
                                        ============        ===============

(1)EBITDA consists of earnings before  interest,  income taxes,  depreciation,
amortization,  preopening  expenses,  and Other, net. While EBITDA should not be
construed  as a  substitute  for  operating  income  or a  better  indicator  of
liquidity  than cash flow from  operating  activities,  which are  determined in
accordance  with  generally  accepted  accounting  principles  ("GAAP"),  it  is
included herein to provide additional information with respect to the ability of
the Company to meet its future debt  service,  capital  expenditure  and working
capital  requirements.  Although  EBITDA is not  necessarily  a  measure  of the
Company's  ability to fund its cash  needs,  management  believes  that  certain
investors  find  EBITDA to be a useful  tool for  measuring  the  ability of the
Company  to  service  its debt.  EBITDA  margin  is  EBITDA as a percent  of net
revenues.  The  Company's  definition  of EBITDA may not be  comparable to other
companies' definitions.

                                          March 31,            December 31,
                                             2001                   2000
Assets (2):
         Riviera Las Vegas                 $137,292               $138,525
         Riviera Black Hawk                  68,194                 68,505
         Riviera Gaming Management
                                        ------------        ---------------
             Total assets                  $205,486               $207,030
                                        ============        ===============

      (2)Asset represent property and equipment and intangible assets, net of
         accumulated depreciation and amortization.


                                        13


RIVIERA LAS VEGAS REVENUES

     The  primary  marketing  of the  Riviera  Las  Vegas  is not  aimed  toward
residents of Las Vegas, Nevada.  Significantly all revenues derived from patrons
visiting  the Riviera  Las Vegas are from other  parts of the United  States and
other  countries.  Revenues  for  Riviera Las Vegas  from  a foreign  country or
region may exceed 10 percent of all  reported  segment  revenues;  however,  the
Riviera Las Vegas cannot  identify  such  information,  based upon the nature of
gaming operations.

RIVIERA BLACK HAWK REVENUES

     The casino in Black  Hawk,  Colorado,  primarily  serves the  residents  of
metropolitan Denver,  Colorado.  As such, management believes that significantly
all revenues are derived from within 250 miles of that geographic area.

MANAGEMENT AGREEMENTS

     RBH has entered into a management agreement (the RBH Management  Agreement)
with Riviera Gaming Management of Colorado,  Inc. (the Manager),  a wholly owned
subsidiary  of Riviera  Holdings  Corporation,  which,  in  exchange  for a fee,
manages RBH. The management fee consists of a revenue fee and a preformance fee.
The  revenue  fee is based on 1 percent  of net  revenues  (gross  revenue  less
complimentaries)  and is paid quarterly in arrears. The performance fee is based
on the following  percentages of EBITDA, whose components are based on generally
accepted accounting principles:  (1) 10 percent of EBITDA from $5 million to $10
million,  (2) 15 percent of EBITDA from $10 million to $15  million,  and (3) 20
percent of EBITDA in excess of $15 million.  The performance fee is based on the
preceding quarterly installments subject to year-end adjustment.  The management
fee began of February 4, 2000, the date of the opening of the Riviera Black Hawk
Casino. If there is any default under the RBH Management Agreement,  the Manager
will not be  entitled to receive  management  fees but will still be entitled to
inter-company service fees. At March 31, 2001, RBH had accrued but not paid, and
the Manager had recognized management fees of $882,000 of which $324,000 are for
the three months ended March 31, 2001and $334,000 are for the three months ended
March 31, 2000. These management fees are eliminated in consolidation.






                                        14


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

Three Months Ended March 31, 2001 Compared to Three Months Ended March 31, 2000

Special Factors Effecting Comparability of Results of Operations

The Riviera Black Hawk was in the development  stage during the first quarter of
2000 until February 4, 2000 when it opened the casino. Accordingly,  the results
of operations for the fiscal 2001 and fiscal 2000 results may not be comparable.

The following table sets forth,  for the periods  indicated,  certain  operating
data for the Riviera Las Vegas and Riviera  Black Hawk.  EBITDA from  properties
for the  purposes of this table  includes  preopening  expense and  intercompany
management  fees.  Operating income from properties is presented as shown on the
Consolidated Statement of Operations.



                                     First Quarter         Incr/      %Incr/
(In Thousands)                     2001          2000      (Decr)     (Decr)
                                   ----          ----
                                                            
Net revenues:
   Riviera Las Vegas              $41,229       $41,483    ($254)     -0.6%
   Riviera Black Hawk              10,970         7,603    3,367      44.3%
   Riviera Gaming Management            0           103     (103)
                                        -           ---    ------     -----
       Total Net Revenues         $52,199       $49,189   $3,010       6.1%
                                  =======       =======   =======     =====

Operating Income (Loss)
   Riviera Las Vegas               $4,110        $4,113    ($  3)
   Riviera Black Hawk               1,336         1,152      184      16.0%
   Riviera Gaming Management          (1)            97      (98)
                                      ---            --      ---      ----
       Total Operating Income      $5,445        $5,362     ($83)     -0.2%
                                   ======        ======     =====     =====

EBITDA:(1)
   Riviera Las Vegas               $7,162        $7,599    ($437)      -5.8%
   Riviera Black Hawk               2,543         3,176    ( 633)     -19.9%
   Riviera Gaming Management            0            97      (97)
                                        -            --    ------     ------
       Total EBITDA               $ 9,705       $10,872   ($1,167)    -10.7%
                                  =======       =======   =======    =======
EBITDA margin:
   Riviera Las Vegas                17.4%         18.3%      -0.9%
   Riviera Black Hawk               23.2%         41.8%     -18.6%
   Riviera Gaming Management                      94.2%     -94.2%
                                   ------       -------    -------
       Total EBITDA                 18.6%         22.1%      -3.4%
                                  =======       =======    =======


                                        15


1 EBITDA  consists of earnings  before  interest,  income  taxes,  depreciation,
amortization,  preopening  expenses,  and Other, net. While EBITDA should not be
construed  as a  substitute  for  operating  income  or a  better  indicator  of
liquidity  than cash flow from  operating  activities,  which are  determined in
accordance  with  generally  accepted  accounting  principles  ("GAAP"),  it  is
included herein to provide additional information with respect to the ability of
the Company to meet its future debt  service,  capital  expenditure  and working
capital  requirements.  Although  EBITDA is not  necessarily  a  measure  of the
Company's  ability to fund its cash  needs,  management  believes  that  certain
investors  find  EBITDA to be a useful  tool for  measuring  the  ability of the
Company  to  service  its debt.  EBITDA  margin  is  EBITDA as a percent  of net
revenues.  The  Company's  definition  of EBITDA may not be  comparable to other
companies' definitions.

Riviera Las Vegas

Revenues

                  Net revenues  decreased by  approximately  $254,000,  or 0.6%,
from $41.5  million in 2000 to $41.2  million in 2001 due primarily to decreased
casino and  entertainment  revenues  offset by increased room  revenues.  Casino
revenues  decreased by approximately  $1.8 million,  or 9.5%, from $18.5 million
during  2000 to $16.7  million  during  2001 due to a decrease  in slot  machine
revenue.  Entertainment  revenues decreased by approximately  $404,000, or 6.4%,
from $6.3  million  during 2000 to $5.9 million  during 2001 due  primarily to a
decrease in Splash and Crazy Girls  revenues as result of  competition  from the
openings of new shows on the Las Vegas Strip.  During the first quarter of 2001,
the hotel room mix included more convention  rooms and fewer tour and travel and
slot  promotion  rooms.  In addition,  management had tightened the criteria for
slot  complimentaries  begining  in 2001 and there were  fewer slot  promotions,
tournaments  and special  events than the prior year.  Late in the first quarter
2001management  determined  that  these  policies  should  be  changed  and  the
appropriate  adjustments  were made to reduce  the slot  customer  qualification
criteria,  to add  promotional  events and to increase  slot  promotional  rooms
without reducing  convention  rooms. Room  revenues  increased by  approximately
$1.8 million,  or 16.1%, from $11.0 million 2000 to $12.7 million during 2001 as
a result of an  increase  in average  room rate of $8.53,  or 16.0%  while hotel
occupancy remained approximately the same, 96.4% in 2000 to 96.3% in 2001. Other
revenues decreased by approximately  $123,000, or 5.0%, from $2.4 million during
2000 to $2.3  million  during 2001 due  primarily  to  decreased  gift  shop and
concession revenues. Promotional allowances decreased by approximately $168,000,
or 5.0%, from $3.4 million during 2000 to $3.2 million during 2001 primarily due
to decreases in comps related to lower casino activity.

Direct Costs and Expenses of Operating Departments

                  Casino expense decreased by approximately  $535,000,  or 5.1%,
from $10.5 million  during 2000 to $10.0 million  during 2001,  due to decreased
casino marketing costs and bad debts expense.  Room costs increased $359,000, or
6.4% from $5.6 million in 2000 to $6.0 million in 2001, due to increased payroll
under union  contracts and additional convention sales commissions and expenses.
Entertainment  costs decreased by approximately  $360,000,  or 7.8%, from $4.6
million during 2000 to $4.2 million during 2001 due to a decrease in
entertainment special events.

                                        16

Other Operating Expenses

                   General   and    administrative    expenses    increased   by
approximately  $501,000,  or 6.6%, from $7.6 million for 2000 to $8.1 million in
2001 due primarily to higher energy costs.  Riviera Las Vegas  depreciation  and
amortization  decreased by  approximately  $299,000,  or 8.1%, from $3.7 million
during the 2000 period to $3.4 million during the 2001 period as the $22 million
of furniture and equipment acquired in 1993 became fully depreciated.


Income from Operations

                   Income from  operations  in  Las Vegas remained  the same  at
approximately $4.1 million due to decreased  net revenues and  increased  energy
costs offset by decreased depreciation expense.

EBITDA

                Riviera Las Vegas EBITDA, as defined, decreased by approximately
$437,000, or 5.8%, from $7.6 million in 2000 to $7.2 million in 2001 for reasons
described above. During the same periods, EBITDA margin decreased from 18.3 % to
17.4% of net revenues.

Riviera Black Hawk

Revenues

                  Net revenues  increased by  approximately  $3.4  million,  for
a full three months of  operations  in 2001  versus  two months in 2000.  Casino
revenues were $7.3  million in  2000 and $10.5  million  in 2001 as win per slot
machine  per  day  increased  from $130 in  the first quarter of 2000 to $142 in
2001.

                  Food and beverage revenues were  approximately $1.1 million in
2001, of which $827,000 was complimentary  (promotional allowance).  The World's
Fare Buffet  restaurant  replaced the coffee shop in fourth quarter 2000 and has
served as a marketing tool increasing customer traffic and slot volumn over
first quarter 2000. Other revenues increased 76% to $109,000 primarily from ATM
transaction fees.

Direct Costs and Expenses of Operating Departments

                  Casino  expenses  were  approximately  $5.3 million, 48.6% of
casino revenues in the first quarter of 2001 compared with $2.4 million of 32.2%
of casino revenues  in 2000. In  2001 the  marketing  effort  was  strengthened
to target  higher end players  with  additional  VIP and direct  mail  marketing
resulting in increased  membership in the slot club.  Gaming taxes were recorded
on an actual basis (5%) in the first quarter of 2000 and on an  annualized basis
(17%) in the first  quarter of 2001.  Consequently,  gaming tax expense in first
quarter  2000 was  $900,000  less  than  2001.  Food and  beverage  costs  of
complimentary revenues are  recorded as  promotional allowances under GAAP. From
an operational standpoint these  expenses  are recorded in th food and beverage
department and matched with the total  cash  and complimentary revenues.  In the
first  quarter of  2001  the food  and  beverage  department  results  increased
approximately $100,000 from a loss to breakeven.

                                        17

Other Operating Expenses

                  General and  administrative  expenses were  approximately $2.8
million,  or 25.2% of net revenues for 2001 compared with 22.6% of net revenues
in 2000 due to  increased  property  taxes and energy costs.  Depreciation  and
amortization increased from $469,000 in  2000 to  $883,000 in 2001, due  to the
additional month of operations.

Income from Operations

     Income from  operations  in Black Hawk,  Colorado  increased  approximately
$184,000  or 16.0% due to  increased  revenues as a result of  increased  direct
costs for  marketing  and promotion for the casino in the first quarter of 2001.
In  2000,  these  programs  had not yet been  instituted  because  business  was
generated by the "newness factor" of the property.

EBITDA

                Riviera  Black Hawk EBITDA,  as defined,  was $2.5  million,  or
23.2% of net revenues in the first quarter of 2001 compared with $3.2 million or
41.8% of net revenues in 2000. The 41.8% margin was unusually high in 2000 due
to the extraordinary grand opening volumes.

Consolidated Operations

Other Income (Expense)

                  Interest  expense on the $175 million 10% First Mortgage Notes
issued by Rivera Holdings  Corporation of $4.4 million plus related amortization
of loan fees and equipment and other  financing costs totaled  approximately  $5
million in 2001 and 2000. Interest expense on the $45 million 13% First Mortgage
Notes issued by Riviera  Black Hawk in June 1999 combined with its interest from
capital leases  totaled $1.8  million in 2001  compared  to $1.5 million for the
first quarter of 2000.

                  Other  expenses,  net includes an insurance  reimbursement  of
Paulson litigation costs of $1.2 million in 2000.

Net Income (Loss)

                  The results of  operations  decreased  $1.3  million  from net
income of $675,000 in 2000 to a net loss of  $658,000  in 2001 due  primarily to
higher energy costs and not having the benefit of the insurance reimbursement of
Paulson litigation costs that were realized in 2000.

                                        18

EBITDA

                Consolidated EBITDA, as defined, decreased by approximately $1.2
million,  or 10.7%,  from $10.9 million in 2000 to $9.7 million in 2001.  During
the same periods, EBITDA margin decreased from 22.1% to 18.6% of net revenues.

Liquidity and Capital Resources

At March 31, 2001,  the Company had cash and cash  equivalents of $43.5 million.
The cash and cash equivalents  decreased $8.7 million during the three months of
2001 as a result of $3.0 million of cash used in operations, $600,000 in capital
expenditures  at Riviera Black Hawk,  $2.1 million in capital  expenditures  for
Riviera Las Vegas and payments of $680,000 of debt. Finally,  Riviera Black Hawk
purchased $2.5 million of its 13% First Mortgage Bonds in a private  transaction
during 2001.

Management  believes  that cash flow from  operations,  combined  with the $43.5
million cash and cash equivalents will be sufficient to cover the Company's debt
service and enable investment in budgeted capital expenditures for 2001 for both
the Las Vegas and Black Hawk properties.

Cash flow from  operations  is not expected to be  sufficient to pay 100% of the
principal  of the $175 million 10% Notes ("the 10% Notes") at maturity on August
15, 2004 and may not be sufficient to pay the remaining $36 million of 13% Notes
("the 13% Notes") at maturity  on May 1, 2005.  Accordingly,  the ability of the
Company and its  subsidiary  to repay the 10% and 13% Notes at maturity  will be
dependent upon its ability to refinance  those notes.  There can be no assurance
that the Company and its  subsidiary  will be able to  refinance  the  principal
amount of the 10% and 13% Notes at maturity. The 10% Notes are not redeemable at
the option of the Company until August 15, 2001,  and  thereafter are redeemable
by the  terms of its  call  provisions  at  premiums  beginning  at  105.0%  and
declining  each  subsequent  year to par in 2003.  Riviera Black Hawk,  Inc. may
redeem  100% of the 13% Notes  beginning  May 1, 2002,  by the terms of its call
provisions at premiums beginning at 106.5% and declining each subsequent year to
par in 2004.

The 10% and 13% Notes provide that,  in certain  circumstances,  the Company and
its  subsidiary  must  offer  to  repurchase  the  10% and 13%  Notes  upon  the
occurrence of a change of control or certain other events.  In the event of such
mandatory  redemption  or  repurchase  prior to  maturity,  the  Company and its
subsidiary  would be unable to pay the principal amount of the 10% and 13% Notes
without a refinancing.

The 10% Notes contain certain covenants,  which limit the ability of the Company
and its restricted  subsidiaries (and its unrestricted  subsidiary Riviera Black
Hawk, Inc. under the 13% Notes),  subject to certain exceptions,  to : (i) incur
additional indebtedness;  (ii) pay dividends or other distributions,  repurchase
capital  stock or other equity  interests or  subordinated  indebtedness;  (iii)
enter into certain transactions with affiliates; (iv) create certain liens; sell
certain  assets;  and (v) enter into certain  mergers and  consolidations.  As a
result of these restrictions, the ability of the Company and its subsidiaries to
incur additional indebtedness to fund operations or to make capital expenditures
is limited. In the event that cash flow from operations is insufficient to cover

                                        19

cash requirements, the Company and its subsidiaries would be required to curtail
or defer certain capital   expenditure   programs   under  these  circumstances,
which could have an adverse effect on operations.

The 13% Notes also  contain  certain  covenants,  which limit the ability of the
Company and its restricted subsidiaries, subject to certain exceptions, to : (i)
incur  additional  indebtedness;  (ii) pay  dividends  or  other  distributions,
repurchase capital stock or other equity interests or subordinated indebtedness;
(iii) enter into  certain  transactions  with  affiliates;  (iv) create  certain
liens;   sell  certain   assets;   and  (v)  enter  into  certain   mergers  and
consolidations. As a result of these restrictions, the ability of the Company to
incur additional indebtedness to fund operations or to make capital expenditures
is limited. In the event that cash flow from operations is insufficient to cover
cash requirements,  the Company would be required to curtail or defer certain of
their capital  expenditure  programs  which could have an adverse  effect on the
Company's operations.

At March 31,  2001,  the  Company  believes  that it is in  compliance  with the
covenants of both the 10% Notes and the 13% Notes.

Forward Looking Statements

This report includes "forward-looking  statements" within the meaning of Section
21E of the  Securities  Exchange  Act of 1934,  as amended.  Statements  in this
report regarding  future events or conditions,  including  statements  regarding
industry prospects and the Company's expected financial  position,  business and
financing plans, are forward-looking  statements.  Although the Company believes
that  the  expectations   reflected  in  such  forward-looking   statements  are
reasonable,  it can give no assurance that such  expectations will prove to have
been  correct.  Important  factors  that could  cause  actual  results to differ
materially from the Company's  expectations are disclosed in this report as well
as the  Company's  most  recent  annual  report on Form 10-K,  and  include  the
Company's substantial  leverage,  the risks associated with the expansion of the
Company's  business,  as  well  as  factors  that  affect  the  gaming  industry
generally.   Readers  are  cautioned  not  to  place  undue  reliance  on  these
forward-looking  statements,  which  speak only as of their  dates.  The Company
undertakes  no  obligations  to  publicly  update or revise any  forward-looking
statements, whether as a result of new information, future events or otherwise.

                                        20


ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

     Market risks  relating to our operations  result  primarily from changes in
interest rates. We invest our cash and cash  equivalents in U.S.  Treasury Bills
with maturities of 30 days or less.

     As of March 31, 2001, we had $222.9 million in  borrowings.  The borrowings
include  $175 million in notes  maturing in 2004,  $36 million  remaining  notes
maturing in 2005 and capital  leases  maturing at various  dates  through  2005.
Interest under the $175 million notes is based on a fixed rate of 10%.  Interest
on the $36 million notes is 13% with  contingent  interest if certain  operating
results are achieved. The equipment loans and capital leases have interest rates
ranging from 5.2% to 13.5%. The borrowings also include $.6 million in a special
improvement  district bond  offering with the City of Black Hawk.  The Company's
share of the debt on the SID bonds of $1.2 million when the project is complete,
is payable over ten years  beginning in 2000. The special  improvement  district
bonds bear interest at 5.5%. Other borrowings relate to leases.



Interest Rate Sensitivity
Principal (Notational Amount by Expected Maturity)
Average Interest Rate

(Amounts in                                                                                               Fair Value
thousands)                     2001      2002       2003       2004       2005    Thereafter     Total    at 3/31/00
     Assets
                                                                                     
Short term investments                                                                            $ -        $ -
Average interest rate

Long Term Debt Including Current Portion

Equipment loans and
 capital leases Las Vegas       $ 855    $ 1,201    $ 1,285    $ 1,005       $ 17               $ 4,363    $ 4,363
Average interest rate            8.0%       7.8%       7.8%       8.4%       8.4%

10% First Mortgage Note Las Vegas                            $ 173,962                        $ 173,962  $ 150,500
Average interest rate                                            10.0%

Equipment loans
Black Hawk, Colorado              $ 8        $ 8                                                  $ 16       $ 16
Average interest rate           11.2%      11.2%

Capital leases
 Black Hawk, Colorado          $1,270    $ 1,848    $ 2,044    $ 2,263      $ 658              $ 8,083    $ 8,083
Average interest rate           10.8%      10.8%      10.8%      10.8%      10.8%

Special Improvement District Bonds
 Black Hawk, Colorado            $ 58       $ 68       $ 71       $ 76       $ 81     $ 221      $ 575      $ 575
Average interest rate            5.5%       5.5%       5.5%       5.5%       5.5%      5.5%


 13% First Mortgage Note
Black Hawk, Colorado casino
project                                                                  $ 35,941              $ 35,941  $ 35,941
Average interest rate                                                       13.0%



                                        21

Part II.  OTHER INFORMATION

Legal Proceedings

The Company is a party to several routine  lawsuits,  both as plaintiff  and as
defendant,  arising from  the normal  operations of a hotel.  The  Company  does
not believe that the outcome of such litigation,  in the aggregate,  will have a
material adverse effect on its financial position or results of its operations.


                                        22

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.


                                               RIVIERA HOLDINGS CORPORATION


                                               By: /s/ William L. Westerman
                                               William L. Westerman
                                               Chairman of the Board and
                                               Chief Executive Officer

                                               By: /s/ Duane Krohn
                                               Duane Krohn
                                               Treasurer and
                                               Chief Financial Officer


                                               Date: May 10, 2001









                                        23



                        Riviera Holdings Corporation
                                 Form 10Q
                               March 31, 2001



Exhibits


  None






















                                        24