RIVIERA HOLDINGS CORP
SC 13E4, 1999-12-28
HOTELS & MOTELS
Previous: EASTBROKERS INTERNATIONAL INC, PRES14A, 1999-12-28
Next: PAPA JOHNS INTERNATIONAL INC, 8-K, 1999-12-28




   As filed with the Securities and Exchange Commission on December 28, 1999.
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

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

                                 Schedule 13E-4
                          ISSUER TENDER OFFER STATEMENT
      (PURSUANT TO SECTION 13(e)(1) OF THE SECURITIES EXCHANGE ACT OF 1934)

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

                          RIVIERA HOLDINGS CORPORATION
                                (Name of Issuer)
                          RIVIERA HOLDINGS CORPORATION
                      (Name of Person(s) Filing Statement)
                     Common Stock, par value $.001 per share
                         (Title of Class of Securities)
                                   769 627 100
                      (CUSIP Number of Class of Securities)

                              William L. Westerman
                         2901 Las Vegas Boulevard South
                             Las Vegas, Nevada 89109
                                 (702) 734-5110
            (Name, Address and Telephone Number of Person Authorized
             to Receive Notices and Communications on Behalf of the
                          Person(s) Filing Statement)

                                    Copy to:
                             Fredric J. Klink, Esq.
                             Dechert Price & Rhoads
                              30 Rockefeller Plaza
                            New York, New York 10112
                                 (212) 698-3500

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

                                December 28, 1999
     (Date Tender Offer First Published, Sent or Given to Security Holders)

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

                            CALCULATION OF FILING FEE
================================================================================
Transaction Valuation*                                    Amount of Filing Fee**
- --------------------------------------------------------------------------------
     $3,750,000                                                  $750
================================================================================
*    For the purpose of calculating the filing fee only, this amount is based on
     the purchase of 500,000 shares of Common Stock,  par value $.001 per share,
     of Riviera Holdings Corporation at $7.50 per share.
**   The amount of the filing fee equals 1/50th of one percent (1%) of the value
     of the securities to be acquired.


[ ]  Check  box  if any part of the fee is offset as provided by Rule 0-11(a)(2)
     and identify the filing with which the offsetting fee was previously  paid.
     Identify the previous filing by registration  statement number, or the form
     or schedule and the date of its filing.

Amount Previously Paid:    Not applicable.        Filing party:  Not applicable.
Form or Registration No.:  Not applicable.        Date Filed:    Not applicable.
================================================================================


<PAGE>

         This Issuer Tender Offer  Statement on Schedule  13E-4 (this  "Schedule
13E-4")  relates  to  the  offer  by  Riviera  Holdings  Corporation,  a  Nevada
corporation  (the "Company" or the  "Issuer"),  to purchase up to 500,000 shares
(or such lesser number of shares as are properly  tendered) of its common stock,
par value $.001 per share,  at a price of $7.50 per share,  net to the seller in
cash, without interest thereon, upon the terms and subject to the conditions set
forth  in the  Offer to  Purchase,  dated  December  28,  1999  (the  "Offer  to
Purchase") and in the related letter of  transmittal  ("Letter of  Transmittal")
(which,  as  amended,  supplemented  or  otherwise  modified  from time to time,
together  constitute  the  "Offer"),  and is intended  to satisfy the  reporting
requirements  of Section  13(e) of the  Securities  and Exchange Act of 1934, as
amended.  Copies of the Offer to Purchase, and the related Letter of Transmittal
are filed  with this  Schedule  13E-4 as  Exhibits  (a)(1)  and  (a)(2)  hereto,
respectively.

ITEM 1.  SECURITY AND ISSUER.

         (a) The name of the issuer is Riviera  Holdings  Corporation,  a Nevada
corporation, and the address of its principal executive office is 2901 Las Vegas
Boulevard South, Las Vegas, Nevada 89109.

         (b) The title of the  securities  which are the subject of the Offer is
the Company's Common Stock, par value $.001 per share ("Common Stock"),  and the
Offer is for up to 500,000 shares of Common Stock (the "Shares") (or such lesser
number of Shares as are properly tendered) at a price of $7.50 per Share, net to
the seller in cash,  without  interest  thereon,  subject to the  conditions set
forth in the Offer. The Offer is being made to all holders of Shares,  including
officers,  directors and affiliates of the Company. The Company has been advised
that none of its  directors or executive  officers  intends to tender any Shares
pursuant to the Offer.  The information set forth in the Offer to Purchase under
"Introduction,"  "The  Tender  Offer -- Number of Shares;  Proration"  and "The
Tender Offer -- Interests of Directors and Officers and Principal  Shareholders;
Transactions  and  Arrangements  Concerning  Shares" is  incorporated  herein by
reference.

         (c)  The   information  set  forth  in  the  Offer  to  Purchase  under
"Introduction"  and "The Tender  Offer -- Price Range of Shares;  Dividends"  is
incorporated herein by reference.

         (d) Not applicable. This statement is being filed by the Issuer.

ITEM 2.  SOURCE AND AMOUNT OF FUNDS OR OTHER CONSIDERATION.

         (a)  The   information  set  forth  in  the  Offer  to  Purchase  under
"Introduction"  and  "The  Tender  Offer --  Source  and  Amount  of  Funds"  is
incorporated herein by reference.

         (b)      Not applicable.

ITEM 3.  PURPOSE  OF  THE  TENDER  OFFER AND PLANS OR PROPOSALS OF THE ISSUER OR
         AFFILIATE.

         (a) - (d) and (f) - (g) The  information  set  forth  in the  Offer  to
Purchase  under  "Introduction"  and "The Tender  Offer -- Purpose of the Offer;
Certain  Effects  of the  Offer;  Plans  of the  Company  After  the  Offer"  is
incorporated herein by reference.

         (e) The  information  set forth in the  Offer to  Purchase  under  "The
Tender  Offer -- Price  Range of Shares;  Dividends"  and "The  Tender  Offer --
Source and Amount of Funds" is incorporated herein by reference.

         (h) - (j) The information set forth in the Offer to Purchase under "The
Tender Offer -- Effects of the Offer on the Market for the Shares;  Registration
Under the Exchange Act" is incorporated herein by reference.


<PAGE>


ITEM 4.  INTEREST IN SECURITIES OF THE ISSUER.

         The  information  set forth in the Offer to Purchase  under "The Tender
Offer -- Number of Shares;  Proration"  and  "The Tender  Offer --  Interests of
Directors and Officers and Principal Shareholders; Transactions and Arrangements
Concerning Shares" is incorporated herein by reference.

ITEM 5.  CONTRACTS,  ARRANGEMENTS, UNDERSTANDINGS OR  RELATIONSHIPS WITH RESPECT
         TO THE ISSUER'S SECURITIES.

         The  information  set forth in the Offer to Purchase  under "The Tender
Offer --  Interests  of  Directors  and  Officers  and  Principal  Shareholders;
Transactions  and  Arrangements  Concerning  Shares" is  incorporated  herein by
reference.

ITEM 6.  PERSONS RETAINED, EMPLOYED OR TO BE COMPENSATED.

         The  information  set forth in the Offer to Purchase  under "The Tender
Offer -- Fees and Expenses" is incorporated herein by reference.

ITEM 7.  FINANCIAL INFORMATION.

         (a) The  information  set forth in the  Offer to  Purchase  under  "The
Tender Offer -- Certain  Information  Concerning  the  Company" is  incorporated
herein by reference. In addition, the information set forth (i) in Item 8 of the
Company's  Annual  Report on Form 10-K/A for the year ended  December  31, 1998,
filed as Exhibit  (g)(1)  hereto and (ii) in Item 1 of the  Company's  Quarterly
Report on Form 10-Q for the period ended  September  30, 1999,  filed as Exhibit
(g)(2) hereto, is incorporated herein by reference.

         (b) The  information  set forth in the  Offer to  Purchase  under  "The
Tender Offer -- Certain  Information  Concerning  the  Company" is  incorporated
herein by reference.

ITEM 8. ADDITIONAL INFORMATION.

         (a)      Not applicable.

         (b) The  information  set forth in the  Offer to  Purchase  under  "The
Tender Offer -- Certain Legal  Matters;  Regulatory  Approvals" is  incorporated
herein by reference.

         (c) The  information  set forth in the  Offer to  Purchase  under  "The
Tender  Offer -- Effects of the Offer on the  Market  for  Shares;  Registration
Under the Exchange Act" is incorporated herein by reference.

         (d)      Not applicable.

         (e) The  information  set forth in the entire Offer to Purchase and the
related Letter of Transmittal is incorporated herein by reference.

ITEM 9. MATERIAL TO BE FILED AS EXHIBITS.

         (a)(1)   Form of the Offer to Purchase, dated December 28, 1999.

         (a)(2)   Form of the Letter of Transmittal.

         (a)(3)   Form of the Notice of Guaranteed Delivery.


                                       2



<PAGE>


         (a)(4)   Form of the Letter  to  Brokers,  Dealers,  Commercial  Banks,
Trust Companies and Other Nominees.

         (a)(5)   Form  of  the  Letter  to Clients for use by Brokers, Dealers,
Commercial Banks, Trust Companies and Other Nominees.

         (a)(6)   Form  of  Letter  to  stockholders  from William L. Westerman,
Chairman of the Board of Directors and Chief  Executive  Officer of the Company,
dated December 28, 1999.

         (a)(7)   Form  of  the  Guidelines  for   Certification   of   Taxpayer
Identification Number on Substitute Form W-9.

         (a)(8)   Form of Summary Advertisement.

         (a)(9)   Press Release, dated December 28, 1999.

         (b)      Not applicable.

         (c)      Not applicable.

         (d)      Not applicable.

         (e)      Not applicable.

         (f)      Not applicable.

         (g)(1)   Item 8 of the Company's Annual Report on Form 10-K/A for the
                  fiscal year ended December 31, 1998.

         (g)(2)   Item 1 of the Company's Quarterly Report on Form 10-Q for the
                  quarterly period ended September 30, 1999.



                                       3


<PAGE>


                                    SIGNATURE

         After due inquiry and to the best of my knowledge and belief, I certify
that the information set forth in this statement is true, complete and correct.


Dated:  December 28, 1999                RIVIERA HOLDINGS CORPORATION



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


                                       4


<PAGE>


EXHIBIT INDEX

EXHIBIT
NUMBER                                     DESCRIPTION
- -------                                    -----------

(a)(1)                 Form of the Offer to Purchase, dated December 28, 1999.
(a)(2)                 Form of the Letter of Transmittal.
(a)(3)                 Form of the Notice of Guaranteed Delivery.
(a)(4)                 Form of the Letter to Brokers, Dealers, Commercial Banks,
                       Trust Companies and Other Nominees.
(a)(5)                 Form of the Letter to Clients for use by Brokers,
                       Dealers, Commercial Banks, Trust Companies and Other
                       Nominees.
(a)(6)                 Form of Letter to stockholders from William L. Westerman,
                       Chairman  of the  Board of  Directors  and  Chief
                       Executive  Officer of the Company,  dated December 28,
                       1999.
(a)(7)                 Form of the Guidelines for Certification of Taxpayer
                       Identification Number on Substitute Form W-9.
(a)(8)                 Form of Summary Advertisement.
(a)(9)                 Press Release, dated December 28, 1999.
(b)                    Not applicable.
(c)                    Not applicable.
(d)                    Not applicable.
(e)                    Not applicable.
(f)                    Not applicable.
(g)(1)                 Item 8 of the Company's Annual Report on Form 10-K/A for
                       the fiscal year ended December 31, 1998.
(g)(2)                 Item 1 of the Company's Quarterly Report on Form
                       10-Q for the quarterly period ended September 30, 1999.






                          Riviera Holdings Corporation
                        Offer To Purchase For Cash Up To
         500,000 Shares of Its Common Stock, $.001 Par Value Per Share,
                   At a Purchase Price of $7.50 Net Per Share

- --------------------------------------------------------------------------------
|          THE OFFER, PRORATION PERIOD AND WITHDRAWAL RIGHTS EXPIRE AT         |
|            12:00 MIDNIGHT, NEW YORK CITY TIME, ON FEBRUARY 2, 2000,          |
|                         UNLESS THE OFFER IS EXTENDED.                        |
- --------------------------------------------------------------------------------

         Riviera  Holdings  Corporation,  a Nevada  corporation (the "Company"),
hereby  invites its  stockholders  to tender shares (the "Shares") of its common
stock,  par value $.001 per share (the  "Common  Stock"),  to the Company at the
price of $7.50 per share  (the  "Purchase  Price"),  net to the  seller in cash,
without interest thereon, upon the terms and subject to the conditions set forth
herein  and  in  the  related  Letter  of  Transmittal  (which,  as  amended  or
supplemented  from time to time,  together  constitute the "Offer").  All Shares
properly  tendered and not properly  withdrawn will be purchased at the Purchase
Price, upon the terms and subject to the conditions of the Offer,  including the
proration  provisions.  All Shares acquired in the Offer will be acquired at the
Purchase  Price.  The Company  reserves the right,  in its sole  discretion,  to
purchase  more than  500,000  Shares  pursuant to the Offer,  although it has no
current  intention  to do so.  Shares  tendered  and not  purchased  because  of
proration  will be  returned.  The Offer is being made to all holders of Shares,
including directors and executive officers of the Company.  The Company has been
advised that none of its directors and executive  officers intends to tender any
Shares  pursuant  to the  Offer.  See "The  Tender  Offer -- Number  of  Shares;
Proration."

          The Offer is not conditioned on any minimum number of Shares being
tendered. The Offer is, however, subject to certain other conditions.  See "The
Tender Offer -- Certain Conditions of the Offer."

         The  Shares  are  listed  and  traded on the  American  Stock  Exchange
("AMEX") under the symbol "RIV." On December 27, 1999, the last full trading day
on the AMEX prior to the  announcement of the Offer, the closing per Share sales
price as reported on the AMEX was $5.19. See "The Tender Offer -- Price Range of
Shares; Dividends."

         Stockholders  are urged to obtain  current  market  quotations  for the
Shares.  The Board of Directors of the Company has approved the Offer.  However,
neither the  Company  nor its Board of  Directors  makes any  recommendation  to
stockholders  as to whether to tender or refrain from  tendering  their  Shares.
Each  stockholder  must make the decision  whether to tender such  stockholder's
Shares and, if so, how many Shares to tender.  The Company has been advised that
none of its  directors  or  executive  officers  intends  to tender  any  Shares
pursuant to the Offer.

         This transaction has not been approved or disapproved by the Securities
and Exchange  Commission nor has the Securities and Exchange  Commission  passed
upon the fairness or merits of such  transaction  or the accuracy or adequacy of
the information  contained in this document.  Any representation to the contrary
is unlawful.


<PAGE>


                                    IMPORTANT

         Any stockholder wishing to tender all or any part of such stockholder's
Shares  should  either  (a)  complete  and sign a Letter  of  Transmittal  (or a
manually signed  facsimile  thereof) in accordance with the  instructions in the
Letter of Transmittal and mail or deliver such Letter of  Transmittal,  together
with any  required  signature  guarantee,  and any other  required  documents to
American Stock Transfer & Trust Company (the "Depositary"),  and mail or deliver
the  certificates  for such Shares to the  Depositary  (together  with any other
documents  required by the Letter of Transmittal) or tender such Shares pursuant
to the  procedure  for  book-entry  transfer  set forth in "The Tender  Offer --
Procedures  for Tendering  Shares" or (b) request a broker,  dealer,  commercial
bank,  trust  company  or other  nominee  to  effect  the  transaction  for such
stockholder.  Holders  of Shares  registered  in the name of a  broker,  dealer,
commercial  bank,  trust  company or other  nominee  must  contact  such broker,
dealer, commercial bank, trust company or other nominee if they desire to tender
their  Shares.   Any   stockholder  who  desires  to  tender  Shares  and  whose
certificates  for  such  Shares  are not  immediately  available  or  cannot  be
delivered  to the  Depositary  or who  cannot  comply  with  the  procedure  for
book-entry transfer or whose other required documents cannot be delivered to the
Depositary,  in any case, by the expiration of the Offer must tender such Shares
pursuant to the guaranteed  delivery procedure set forth in "The Tender Offer --
Procedures for Tendering Shares."

         To properly  tender  shares,  stockholders  must  validly  complete the
Letter of Transmittal.

         Questions  and  requests for  assistance  or for  additional  copies of
this Offer to Purchase,  the Letter of  Transmittal  or the Notice of Guaranteed
Delivery may be directed to the  Information  Agent at the address and telephone
number set forth on the back cover of this Offer to Purchase.

         The Company has not authorized any person to make any recommendation on
behalf of the Company as to whether  stockholders  should tender or refrain from
tendering  Shares  pursuant to the Offer.  The Company  has not  authorized  any
person to give any information or to make any  representation in connection with
the  Offer  other  than  those  contained  herein  or in the  related  Letter of
Transmittal.  If given or made, any such  recommendation or any such information
or  representation  must not be relied  upon as having  been  authorized  by the
Company.

            The date of this Offer to Purchase is December 28, 1999.





<PAGE>


                                TABLE OF CONTENTS


SECTION                       PAGE       SECTION                            PAGE



INTRODUCTION.....................1      11.  Interest of Directors
THE TENDER OFFER................ 3           and Officers and
     1.  Number of Shares;                   Principal Stockholder;
         Proration.............. 3           Transactions and
     2.  Purpose of the Offer;               Arrangements Concerning
         Certain Effects of                  Shares...........................23
         the Offer; Plans of            12.  Benficial Ownership of
         the Company After                   Shares...........................23
         the Offer...............5      13.  Effects of the Offer
     3.  Position of the                     On the Market for
         Company's Board;                    Shares; Registration
         Fairness of the Offer.. 7           Under the Exchange Act...........25
     4.  Procedures For                 14.  Certain Legal Matters;
         Tendering Shares.......10           Regulatory Approvals.............26
     5.  Withdrawal Rights......14      15.  Certain United States
     6.  Purchase of Shares                  Federal Income Tax
         and Payment of                      Consequences.....................26
         Purchase Price.........15      16.  Extension of the
     7.  Certain Conditions                  Offer; Termination;
         of the Offer...........16           Amendment........................27
     8.  Price Range of Shares;         17.  Fees and Expenses................28
         Dividends..............17      18.  Miscellaneous....................29
     9.  Source and Amount
         of Funds...............18
     10. Certain Information
         Concerning the
         Company................18


         SPECIAL CAUTIONARY NOTICE REGARDING FORWARD-LOOKING STATEMENTS. Certain
sections  of this Offer to  Purchase  and certain  documents  referenced  herein
include forward-looking  statements.  These forward-looking statements generally
relate to the Company's plans and objectives for future operations and are based
upon  management's  reasonable  estimates of future  results or trends.  In this
Offer  to  Purchase  and  certain  documents   referenced   herein,   the  words
"anticipates,"   "believes,"  "estimates,"  "expects,"  "plans,"  "intends"  and
similar expressions,  as they relate to the Company or the Company's management,
are intended to identify forward-looking statements.  Forward-looking statements
are subject to a number of risks and uncertainties,  certain of which are beyond
the  Company's  control.  Actual  results  could  differ  materially  from those
anticipated as a result of numerous factors, including among other things: local
and regional economic and business conditions;  changes or developments in laws,
regulations  or taxes;  actions  taken or omitted to be taken by third  parties,
including the Company's customers,  suppliers,  competitors and stockholders, as
well as legislative,  regulatory,  judicial and other governmental  authorities;
competition;  the loss of any  licenses or permits or the  Company's  failure to
renew gaming or liquor licenses on a timely basis;  delays in opening the casino
in Black Hawk, Colorado due to casualty, weather or mechanical failure, or labor
disputes or work stoppages;  changes in business strategy,  capital improvements
or development  plans; and availability of additional capital to support capital
improvements and  development.  The Company does not undertake any obligation to
publicly update or revise any forward-looking statements, whether as a result of
new information, future events or otherwise. Because of risks and uncertainties,
the forward-looking events and circumstances discussed in this Offer to Purchase
and any documents referenced herein might not occur.


<PAGE>


To the Holders of Common Stock
of Riviera Holdings Corporation:

                                  INTRODUCTION

         Riviera  Holdings  Corporation,  a Nevada  corporation (the "Company"),
invites its  stockholders  to tender shares (the  "Shares") of its Common Stock,
par value $.001 per share (the "Common  Stock"),  to the Company at the price of
$7.50 per Share  (the  "Purchase  Price"),  net to the  seller in cash,  without
interest thereon,  upon the terms and subject to the conditions set forth herein
and in the related letter of transmittal  (the "Letter of  Transmittal")  (which
terms and conditions,  as amended,  supplemented or otherwise modified from time
to time, constitute the "Offer").  All Shares properly tendered and not properly
withdrawn will be purchased at the Purchase Price  upon the terms and subject to
the  conditions of the Offer,  including the proration  provisions.  The Company
reserves the right, in its sole discretion, to purchase more than 500,000 Shares
pursuant  to the  Offer.  The  Offer is being  made to all  holders  of  Shares,
including directors and executive officers of the Company.  The Company has been
advised that none of its directors or executive  officers  intends to tender any
Shares  pursuant  to the  Offer.  See "The  Tender  Offer -- Number  of  Shares;
Proration."

         The Offer is not  conditioned  on any  minimum  number of Shares  being
tendered. The Offer is, however,  subject to certain other conditions.  See "The
Tender Offer -- Certain Conditions to the Offer."

         The Board of Directors of the Company has approved the Offer.  However,
neither the  Company  nor its Board of  Directors  makes any  recommendation  to
stockholders  as to whether to tender or refrain from  tendering  their  Shares.
Each stockholder must make the decision whether to tender Shares and, if so, how
many Shares to tender.  The Company has been advised that none of its  directors
or executive officers intends to tender any Shares pursuant to the Offer.

         Upon the terms and subject to the  conditions  of the Offer,  if at the
expiration date of the Offer more than 500,000 Shares (or such greater number of
Shares as the Company  may elect to  purchase)  are  properly  tendered  and not
properly withdrawn,  the Company will purchase Shares first from all the Odd Lot
Holders (as defined in "The Tender  Offer -- Number of Shares;  Proration")  who
properly  tender all of their Shares and then on a pro rata basis from all other
stockholders  who  properly  tender  Shares at the  Purchase  Price  (and do not
properly  withdraw them prior to the  expiration of the Offer).  See "The Tender
Offer -- Number of Shares; Proration."

         The Purchase  Price will be paid net to the  tendering  stockholder  in
cash, without interest thereon, for all Shares purchased. Tendering stockholders
who hold Shares in their own name and who tender  their  Shares  directly to the
American Stock Transfer & Trust Company (the "Depositary") will not be obligated
to pay brokerage commissions,  solicitation fees or, subject to Instruction 2 of
the Letter of Transmittal, stock transfer taxes on the purchase of Shares by the
Company  pursuant to the Offer.  Stockholders  holding Shares through brokers or
banks are urged to consult the brokers or banks to determine whether transaction
costs are applicable if stockholders  tender Shares through the brokers or banks
and not directly to the Depositary.  However, any tendering stockholder or other
payee who fails to complete,  sign and return to the  Depositary  the Substitute
Form W-9 that is included as part of the Letter of Transmittal may be subject to
required United States Federal Income Tax Backup Withholding of 31% of the gross
proceeds  payable to the tendering  stockholder  or other payee  pursuant to the
Offer.  See "The Tender Offer -- Procedures  for Tendering  Shares." The Company
will pay all fees and expenses of the  Depositary and MacKenzie  Partners,  Inc.
(the "Information Agent") incurred in connection with the Offer. See "The Tender
Offer -- Fees and Expenses."

         The  Board of  Directors  has  determined  that an offer to  repurchase
Shares directly from the Company's  stockholders pursuant to this Offer would be
in the  best  interests  of the  Company  and its  stockholders.  The  Board  of
Directors  believes that the purchase of Shares at this time is consistent  with
the Company's long term corporate goal of seeking to increase stockholder value.
In addition, the Offer will provide the Company's stockholders an opportunity to
sell a portion of their Shares which may not


<PAGE>


be available to stockholders based upon the current market conditions applicable
to trading  in the  Company's  Shares.  See  "The Tender Offer -- Purpose of the
Offer; Certain Effects of the Offer; Plans of the Company After the Offer."

         The Offer provides  stockholders who are considering a sale of all or a
portion  of  their  Shares  with  the  opportunity,  subject  to the  terms  and
conditions  of the  Offer,  to sell  those  Shares  for cash  without  the usual
transaction  costs  associated  with  open  market  sales,  if  tendered  by the
registered  owner  directly  to the  Depositary.  In  addition,  the Offer gives
stockholders  the  opportunity  to sell at a price  greater  than market  prices
prevailing  prior to the  announcement  of the  Offer.  The  Offer  also  allows
stockholders to sell only a portion of their Shares while retaining a continuing
equity  interest in the Company.  Stockholders  who  determine not to accept the
Offer will realize a proportionate increase in their relative equity interest in
the Company,  and thus the Company's future earnings and assets,  subject to the
Company's right to issue  additional  Shares and other equity  securities in the
future.  In  determining  whether  to  tender  Shares  pursuant  to  the  Offer,
stockholders should consider the possibility that they may be able to sell their
Shares in the future on the AMEX or otherwise,  including in  connection  with a
sale of the Company,  at a net price higher than the  Purchase  Price.  See "The
Tender Offer -- Purpose of the Offer; Certain Effects of the Offer; Plans of the
Company After the Offer." The Company can give no assurance,  however, as to the
price at which a  stockholder  may be able to sell  non-tendered  Shares  in the
future or whether a sale of the Company may occur in the future.

         As  of  December  15,  1999,  the  Company  had  4,523,021  issued  and
outstanding  Shares,  583,755  Shares held in treasury and had reserved  633,000
Shares for  issuance  upon  exercise  of  outstanding  stock  options  under the
Company's stock option plans. The 500,000 Shares that the Company is offering to
purchase  pursuant to the Offer  represent  approximately  11% of the  Company's
Shares outstanding on December 15, 1999  (approximately 10% assuming exercise of
outstanding  exercisable options).  The Shares are listed and traded on the AMEX
under the symbol  "RIV." On December 27, 1999,  the last full trading day on the
AMEX prior to the  announcement of the Offer,  the closing per Share sales price
as  reported  on the AMEX was $5.19.  Stockholders  are urged to obtain  current
market  quotations  for the  Shares.  See "The  Tender  Offer -- Price  Range of
Shares; Dividends."


                                       2


<PAGE>


                                THE TENDER OFFER

1.       Number of Shares; Proration.

         Upon the terms and subject to the  conditions of the Offer  (including,
if the Offer is extended or amended,  the terms and conditions of such extension
or amendment), the Company will purchase 500,000 Shares or such lesser number of
Shares as are properly tendered (and not properly withdrawn as described in "The
Tender Offer -- Withdrawal  Rights") prior to the  Expiration  Date at $7.50 per
Share  (the  "Purchase  Price"),  net to the  seller in cash,  without  interest
thereon. The term "Expiration Date" means 12:00 midnight, New York City time, on
February 2, 2000 unless and until the  Company,  in its sole  discretion,  shall
have extended the period during which the Offer is open, in which event the term
"Expiration  Date" shall mean the latest time and date at which the Offer, as so
extended  by the  Company,  shall  expire.  See "The  Tender  Offer -- Number of
Shares;   Proration."   See  "The  Tender  Offer  --  Extension  of  the  Offer;
Termination;  Amendment"  for a description  of the  Company's  right to extend,
delay, terminate or amend the Offer.

         The  Company  reserves  the  right to purchase more than 500,000 Shares
pursuant  to  the  Offer.  In  accordance  with  applicable  regulations  of the
Securities and Exchange Commission ("SEC"), the Company may purchase pursuant to
the Offer an additional  number of Shares,  not to exceed 2% of the  outstanding
Shares,  without  amending or  extending  the Offer.  See "The  Tender  Offer --
Certain  Conditions of the Offer." In the event of an  over-subscription  of the
Offer as described  below,  Shares tendered prior to the Expiration Date will be
subject to  proration,  except for Odd Lots (as defined  below).  The  proration
period also expires on the Expiration Date. If (i) (x) the Company  increases or
decreases  the  Purchase  Price  to be paid  for  the  Shares,  (y) the  Company
increases  the number of Shares being  sought in the Offer and such  increase in
the number of Shares being sought exceeds 2% of the outstanding  Shares,  or (z)
the Company  decreases the number of Shares being sought,  and (ii) the Offer is
scheduled to expire at any time earlier than the  expiration  of a period ending
on the tenth  business  day from,  and  including,  the date that notice of such
increase or decrease is first  published,  sent or given in the manner specified
in "The Tender  Offer -- Extension of the Offer;  Termination;  Amendment,"  the
Offer will be extended until the expiration of such period of ten business days.

         The Offer is not  conditioned  on the tender of any  minimum  number of
Shares,  but is subject to certain  other  conditions.  See "The Tender Offer --
Certain Conditions of the Offer."

         All Shares  properly  tendered  pursuant to the Offer and not  properly
withdrawn will be purchased at the Purchase Price, upon the terms and subject to
the  conditions of the Offer,  including the  proration  provisions.  All Shares
tendered and not purchased pursuant to the Offer, including Shares not purchased
because of  proration,  will be returned to the  tendering  stockholders  at the
Company's expense as promptly as practicable following the Expiration Date.

         If the number of Shares  properly  tendered and not properly  withdrawn
prior to the  Expiration  Date is less than or equal to 500,000  Shares (or such
greater  number of Shares as the Company  may elect to purchase  pursuant to the
Offer),  the Company will,  upon the terms and subject to the  conditions of the
Offer, purchase all Shares so tendered at the Purchase Price.

         Priority of Purchases. Upon the terms and subject to the conditions  of
the Offer,  if more than 500,000 Shares (or such greater number of Shares as the
Company may elect to purchase)  have been  properly  tendered and not  withdrawn
prior to the Expiration Date, the Company will purchase properly tendered Shares
on the basis set forth below:

         (a)  First, all Shares properly tendered and not withdrawn prior to the
Expiration Date by any Odd Lot Holder (as defined below) who:

                  (i)  Tenders  all  Shares  beneficially  owned by such Odd Lot
Holder  (tenders  of less than all  Shares  owned by such  shareholder  will not
qualify for this preference); and

                                       3

<PAGE>

                  (ii) Completes the box captioned "Odd Lots" on  the Letter  of
Transmittal and if applicable, on the Notice of Guaranteed Delivery; and

         (b)  Second,  after  purchase of all of the foregoing Shares, all other
Shares properly  tendered and not withdrawn  prior to the Expiration  Date, on a
pro rata basis (with  appropriate  adjustments to avoid  purchases of fractional
Shares) as described below.

         Odd Lots.  For  purposes  of the Offer,  the term "Odd Lots"  means all
Shares properly tendered prior to the Expiration Date and not properly withdrawn
by any person who owned beneficially or of record as of the close of business on
December 28, 1999 and who continues to own  beneficially  or of record as of the
Expiration  Date,  an aggregate of fewer than 100 Shares and so certified in the
appropriate  place on the Letter of  Transmittal  (an "Odd Lot Holder")  and, if
applicable,  on the Notice of Guaranteed Delivery.  In order to qualify for this
preference, an Odd Lot Holder must tender all Shares owned by the Odd Lot Holder
in accordance  with the  procedures  described in Instruction 8 of the Letter of
Transmittal and under "The Tender Offer -- Procedures for Tendering  Shares." As
set forth above, Odd Lots will be accepted for payment before proration, if any,
of the purchase of other tendered  Shares.  This  preference is not available to
partial  tenders or to  beneficial  or record  holders of an aggregate of 100 or
more  Shares,  even if these  holders  have  separate  accounts or  certificates
representing  fewer than 100 Shares.  By accepting the Offer,  an Odd Lot Holder
who holds Shares in its name and tenders its Shares  directly to the  Depositary
would not only avoid the payment of brokerage commissions,  but also would avoid
any  applicable  odd  lot  discount  in a  sale  of  the  holder's  Shares.  Any
stockholder wishing to tender all of such stockholder's  Shares pursuant to this
Section  should  complete  the  section  entitled  "Odd  Lots" in the  Letter of
Transmittal and, if applicable, in the Notice of Guaranteed Delivery.

         The Company also  reserves  the right,  but will not be  obligated,  to
purchase  all Shares  duly  tendered by any  stockholder  who tenders any Shares
beneficially  owned and who, as a result of proration,  would then  beneficially
own an aggregate of fewer than 100 Shares.  If the Company exercises this right,
it will  increase  the number of Shares  that it is  offering to purchase in the
Offer by the number of Shares purchased through the exercise of such right.

         Proration of Purchases. Upon the terms and subject to the conditions of
the Offer,  if more than 500,000 Shares (or such greater number of Shares as the
Company may elect to  purchase)  have been  properly  tendered  and not properly
withdrawn  prior to the  Expiration  Date,  the Company will  purchase  properly
tendered  Shares on a prorated  basis  (with  appropriate  adjustments  to avoid
purchases of fractional  shares) as described below. In the event that proration
of tendered Shares is required,  the Company will determine the proration factor
as soon as  practicable  following  the  Expiration  Date.  Proration  for  each
stockholder tendering Shares shall be based on the ratio of the number of Shares
properly  tendered and not properly  withdrawn by such  stockholder to the total
number  of  Shares  properly   tendered  and  not  properly   withdrawn  by  all
stockholders.  Because of the  difficulty  in  determining  the number of Shares
properly tendered (including Shares tendered by guaranteed delivery  procedures,
as described in "The Tender Offer -- Procedures  for Tendering  Shares") and not
properly  withdrawn the Company does not expect that it will be able to announce
the final proration factor or commence payment for any Shares purchased pursuant
to the Offer until  approximately  five business days after the Expiration Date.
The  preliminary  results of any proration will be announced by press release as
promptly as  practicable  after the  Expiration  Date.  Stockholders  may obtain
preliminary  proration  information  from the  Company and may be able to obtain
such information from their brokers.

         As  described  in "The Tender Offer -- Certain  United  States  Federal
Income Tax  Consequences,"  the number of Shares that the Company will  purchase
from a stockholder  pursuant to the Offer may affect the United  States  federal
income tax consequences to the stockholder of the purchase and,  therefore,  may
be relevant to a  stockholder's  decision  whether or not to tender Shares.  The
Letter of Transmittal  affords each  tendering  stockholder  the  opportunity to
designate the order of priority in which Shares  tendered are to be purchased in
the event of proration.

                                       4

<PAGE>

         This Offer to Purchase and the related  Letter of  Transmittal  will be
mailed to  stockholders  who were  record  holders of Shares as of  December 28,
1999 and will be furnished to brokers, banks and similar persons whose names, or
the names of whose  nominees,  appear on the Company's  stockholder  list or, if
applicable,  who are  listed as  participants  in a clearing  agency's  security
position listing for subsequent transmittal to beneficial owners of Shares.

2.       Purpose of the Offer; Certain Effects of the Offer; Plans of the
         Company After the Offer

         Purpose of the Offer.  On September 21, 1998,  the  Company's  Board of
Directors  authorized a stock repurchase  program.  Such authorization was based
upon the  determination  of the Board of Directors  that Company  repurchases of
Shares would provide a liquidity  opportunity for those stockholders  wishing to
dispose  of  their  Shares  and  enhance  stockholder  value  for the  remaining
stockholders,  and that such  repurchases  would be in the best interests of the
Company and its stockholders.  Due in part to the relatively thin public trading
market for the Common Stock, the Company  repurchased only 39,100 Shares through
purchases  on the AMEX at an  average  price  of  $4.84  per  Share  during  the
four-month period such stock repurchase  program was in effect.  See "--Position
of the Company's Board; Fairness of the Offer" for a description of other recent
purchases  of Common Stock by the Company from Allen E. Paulson and Sun America,
Inc.

         The  public   trading   market  for  the  Shares  has   recently   been
characterized  by low prices and low  trading  volume.  As a result,  there is a
limited  market for the Shares and low trading  volumes  make it  difficult  for
stockholders to sell a substantial number of Shares at prevailing market prices.
The Company is making the Offer to provide  stockholders  who wish to sell their
Shares the  opportunity to do so at a premium over recent market  prices.  After
considering   the  results  of  the   repurchase   program  and  the   Company's
alternatives,  the Board of Directors has determined that an offer to repurchase
Shares directly from the Company's  stockholders  pursuant to the Offer would be
in the best  interests of the Company and its  stockholders,  and authorized the
Offer.  The Board of Directors of the Company has determined  that the Company's
financial  condition  and  outlook and current  market  conditions  make this an
attractive time to repurchase a portion of the outstanding  Shares.  In the view
of the Board of Directors,  the Offer  represents an opportunity for the Company
to  purchase  Shares that it would be  otherwise  unable to purchase in the open
market due to the limited  trading  volume in the public  market for the Shares.
The Board of Directors also believes that the purchase of Shares at this time is
consistent  with the Company's  long-term  corporate goal of seeking to increase
shareholder  value.  In  addition,  the  Board of  Directors  believes  that the
Company's  purchase of Shares  pursuant to the Offer  represents  an  attractive
long-term  investment  that will  benefit the Company and the  stockholders  who
elect not to tender their Shares pursuant to the Offer.

         The  Offer  will  enable  stockholders,  if they so  desire,  to sell a
portion of their Shares  while  retaining a  continuing  equity  interest in the
Company. The Offer may provide stockholders who are considering a sale of all or
a portion of their Shares the  opportunity to sell those Shares for cash without
the usual transaction  costs associated with open-market  sales. The purchase of
Shares in the Offer  will  reduce the  number of  stockholders  of record of the
Company.

         For  stockholders  who do not tender,  there is no  assurance  that the
price of the Shares will not trade below the price  currently  being  offered by
the Company pursuant to the Offer.  For stockholders who do tender,  the trading
price of Shares may  increase  as a result of the Offer or an  unexpected  offer
and/or acquisition by a third party.

         The Board of Directors of the Company has approved the Offer.  However,
neither the Company nor its Board of Directors makes any  recommendation  to any
stockholder as to whether to tender or refrain from tendering any or all of such
stockholder's  Shares  and has not  authorized  any  person  to  make  any  such
recommendation.  Stockholders  are urged to evaluate  carefully all  information
contained in this Offer to Purchase and  accompanying  documents,  consult their
own

                                       5

<PAGE>

investment  and tax advisors and make their own decisions  whether to tender
Shares and, if so, how many Shares to tender.  The Company has been advised that
none of its  directors  or  executive  officers  intends  to tender  any  shares
pursuant to the Offer.

         Shares the Company  acquires  pursuant to the Offer will be held in the
Company's  treasury  and will be  available  for the  Company  to issue  without
further stockholder action (except as required by applicable law or the rules of
the AMEX or any other  securities  exchange  on which the shares may be listed).
Such Shares could be issued for such purposes as, among others,  the acquisition
of other  businesses  or the raising of additional  capital.  The Company has no
concrete  current plans for the issuance of Shares  repurchased  pursuant to the
Offer but has  considered  the  issuance  of Shares if the  market  price of the
Shares were to increase substantially above $7.50 per Share.

Certain Effects Of The Offer; Plans Of The Company After The Offer

         Impact on Tendering  Stockholders.  Stockholders who sell Shares to the
Company  in  response  to the Offer will  receive  the  Purchase  Price in cash,
without interest thereon.  The sale of Shares in response to the Offer will have
federal income tax  consequences  to the selling  stockholders  and may have tax
consequences  under applicable state,  local and other tax laws. See "The Tender
Offer -- Certain United States Federal Income Tax Consequences."

         Impact  on  Non-Tendering  Stockholders.  The  purchase  of Shares as a
result of the Offer will decrease the Company's  stockholders'  equity per Share
because the  Purchase  Price will be greater  than the  Company's  stockholders'
equity per Share of $6.10 at September 30, 1999.  Stockholders who determine not
to accept the Offer will  realize a  proportionate  increase  in their  relative
equity  interest in the Company,  and thus in the Company's  future earnings and
assets,  subject to the  Company's  right to issue  additional  Shares and other
equity  securities in the future.  However,  the tendering of Shares pursuant to
the Offer  will  reduce  the number of Shares  that  could  otherwise  be traded
publicly and could  materially  and  adversely  affect the  liquidity and market
value of the remaining Shares held by the public.

         The  Company  has never  declared  nor paid any cash  dividends  on its
Common  Stock and does not  anticipate  paying cash  dividends in respect of its
Common Stock in the  foreseeable  future.  Any payment of cash  dividends in the
future will be at the  discretion of the  Company's  Board of Directors and will
depend upon,  among other things,  its earnings (if any),  financial  condition,
cash flows,  capital requirements and other relevant  considerations,  including
applicable contractual restrictions and governmental regulations with respect to
the payment of  dividends.  The Company  does not  anticipate  any change to the
current  dividend  policy.  See "The  Tender  Offer --  Price  Range of  Shares;
Dividends."

         Impact on the  Company.  The  Company  expects to expend  approximately
$3.84  million in  connection  with the Offer,  including  all fees and expenses
applicable to the Offer.  As a result,  upon the  completion  of the Offer,  the
Company  expects  that it will  have  less cash and  investments  available  for
working capital and for other uses,  including for any possible  acquisitions by
the Company.  However,  the Company  believes that after the Offer is completed,
the Company will have more than $40.0 million on hand and  sufficient  cash flow
and access to other  sources of  capital  in order to fund its  working  capital
needs  and   provide  for  all   presently   foreseeable   capital   expenditure
requirements.  The funds required to complete the Offer and pay related expenses
will be provided from the Company's  existing  cash  resources.  See "The Tender
Offer -- Source and Amount of Funds."

         Plans for the  Company  After  the  Offer.  Following  the  Offer,  the
business  and  operations  of the  Company  will  be  continued  by the  Company
substantially  as they are currently  being  conducted by the Company's  current
management, except that if the market price for the Shares were to substantially
increase,  the  Company  may sell a  substantial  number of Shares  and  acquire
diversified gaming assets.

         Except  as  disclosed  in this Offer to Purchase, the Company currently
has no plans or proposals that relate to or would result in:

                                       6

<PAGE>

              (a) the acquisition by any person of additional securities  of the
     Company or the disposition of securities of the Company;

              (b) an  extraordinary  corporate  transaction,  such as a  merger,
     reorganization  or  liquidation,  involving  the  Company  or  any  of  its
     subsidiaries;

              (c) a sale or  transfer  of a  material  amount  of  assets of the
     Company or any of its subsidiaries;

              (d) any change in the present  Board of Directors or management of
     the Company;

              (e) any material change in the present dividend rate or policy, or
     indebtedness or capitalization of the Company;

              (f) any other material change in the Company's corporate structure
     or business;

              (g) any change in the Company's  Certificate of  Incorporation  or
     By-Laws or other actions which may impede the acquisition of control of the
     Company by any person;

              (h) a class of equity  security of the Company being delisted from
     a national securities exchange or ceasing to be authorized for quotation in
     an  inter-dealer  quotation  system  of a  registered  national  securities
     association;

              (i) a class of equity  security of the Company  becoming  eligible
     for  termination  of  registration  pursuant  to  Section  12(g)(4)  of the
     Exchange Act; or

              (j) the  suspension  of the  Company's  obligation to file reports
     pursuant to Section 15(d) of the Exchange Act.

         The Board of  Directors  has in the past  considered  and  evaluated  a
possible sale of all or a significant part of the Company's  business.  See "The
Tender  Offer --  Position  of the  Company's  Board;  Fairness  of the  Offer."
Although  the  Company  has no present  plan to pursue such a sale at this time,
there can be no assurance  that the Company will not  consider  such a sale,  or
consummate  any  transaction  involving  a  significant  part  of its  business,
following the consummation of the Offer.

         Following   completion  of  the  Offer,   the  Company  may  repurchase
additional  Shares in the open market, in privately  negotiated  transactions or
otherwise.  Any such  purchases  may be on the same terms or on terms  which are
more or less favorable to stockholders  than the terms of the Offer.  Rule 13e-4
under the Exchange Act prohibits the Company and its affiliates  from purchasing
any Shares,  other than pursuant to the Offer,  until at least ten business days
after the  Expiration  Date. Any possible  future  purchases by the Company will
depend on many factors, including the market price of the Shares, the results of
the Offer,  the Company's  business and financial  position and general economic
and market conditions.

3.       Position of the Company's Board; Fairness of the Offer

         Position of the Company's Board of Directors. On December 23, 1999, the
Board  of  Directors  of  the  Company,  by  unanimous  vote  of  all  directors
participating and voting,  approved the Offer.  However,  the Board of Directors
does not make any  recommendation  to  stockholders  as to  whether to tender or
refrain from tendering  their Shares.  Each  stockholder  must make the decision
whether to tender  such  stockholder's  Shares  and,  if so, how many  Shares to
tender.  The Offer is being made to all holders of Shares,  including  directors
and  executive  officers of the Company.  However,  the Company has been advised
that none of its  directors or executive  officers  intends to tender any Shares
pursuant to the Offer.

         Fairness of the Offer.  In connection with its evaluation of the Offer,
the Board of  Directors of the Company  considered,  among  others,  the factors
described below. Stockholders of the Company are urged to consider the following
factors,  as well as other information  appearing in this Offer to Purchase,  in
determining  whether to tender their Shares.  In addition,  stockholders  should
consider their particular

                                       7

<PAGE>

financial  circumstances,  investment  objectives  and tax  situation.  See "The
Tender Offer -- Certain  United States Federal  Income Tax  Consequences"  for a
discussion of federal tax consequences.

     o    Current  Market  Prices.  On December 27,  1999,  the last trading day
          prior to the announcement of the Offer, the closing sales price of the
          Shares  was  $5.19.  On  December  13,  1999,  two weeks  prior to the
          announcement  of the Offer, the closing  sales  price  was  $5.50.  In
          evaluating the Offer, the Board of Directors carefully considered,  in
          relation  to  current  market  prices,  the $7.50  net per Share  cash
          consideration  to be  paid to the  stockholders  in the  Offer,  which
          represents a premium of approximately 44.5% per Share over the closing
          sales price on December 27, 1999, and a premium of approximately 36.4%
          per Share over the closing sales price two weeks preceding such date.

     o    Historical Market Prices.  Since the year ended December 31, 1998, the
          highest closing sales price of the Shares was $6.63.  Since the year
          ended December 31, 1997, the highest closing sales price of the Shares
          was $15.06. In addition to considering the historical market prices of
          the Shares, the Board of Directors carefully  considered the  trading
          activity of the Shares,  including  the fact that the average daily
          trading  volume of the  Shares  for the past two years has been
          approximately 6,000 Shares per day.

     o    Other Offers. On September 15, 1997, the Company entered into a merger
          agreement  with  certain  entities  controlled  by Allen  E.  Paulson.
          Pursuant to the merger agreement,  a company controlled by Paulson was
          to have acquired 100% of the Company's Common Stock for $15 per Share,
          plus an interest  factor.  In March 1998,  the Company was notified by
          Paulson  that the  merger  agreement  was void and  unenforceable,  or
          alternatively, of his intention to terminate the merger agreement. The
          Company  disputed  the  factual  and legal  assertions  of Paulson and
          vigorously  pursued its rights against  Paulson.  On July 1, 1999, the
          Company,  Paulson and certain of their respective  affiliates  entered
          into a settlement  agreement,  settling their disputes and terminating
          the merger  agreement.  On October 8, 1999, the Federal District Court
          for the Central District of California approved a bar order as part of
          a settlement  of the lawsuit  brought by Paulson  against the Company.
          The  lawsuit  remains  pending  against  the  other   defendants.   In
          evaluating the Offer, the Board of Directors carefully  considered the
          fact that Paulson offered $15 per Share in September 1997.

     o    Purchase  Price Paid in Previous  Purchases.  Pursuant to the terms of
          the settlement  agreement  discussed  above under "Other Offers" among
          the Company,  Paulson and their respective  affiliates,  on October 8,
          1999, the Company  purchased  463,655 Shares from Paulson at $7.50 per
          Share.  As part of  such  settlement,  the  holders  of the  Company's
          Contingent  Value Rights  received $2.46 per Right, or an aggregate of
          approximately  $4,350,200.  In  addition,  on October  20,  1999,  the
          Company  purchased  81,000 Shares from Sun America,  Inc. at $7.50 per
          Share.  The  purpose  of such  purchase  was to reduce  Sun  America's
          ownership of the Company below 15% of the Company's  outstanding stock
          in order to facilitate the licensing by the Colorado Gaming Commission
          of the  Company's  subsidiary,  Riviera  Black Hawk,  Inc. See "Growth
          Opportunities"  below. In evaluating the Offer, the Board of Directors
          carefully  considered the price of $7.50 per Share paid by the Company
          for its Common Stock in recent transactions.

     o    Growth Opportunities.  In evaluating the Offer, the Board of Directors
          also carefully  considered  the Company's  growth  opportunities.  The
          Company's  growth  strategy  includes  maximizing the potential of the
          Company's prime Las Vegas Boulevard  frontage and  capitalizing on the
          proven  strength  of its  management  team by  leveraging  its talents
          across

                                       8

<PAGE>

          multiple properties. To achieve this goal, the Company is pursuing the
          following opportunities:

          o    The Black Hawk  Project.   The  Company's  indirect  wholly-owned
               subsidiary, Riviera Black Hawk, Inc., is constructing a casino in
               Black Hawk,  Colorado.  This  property  will be the third largest
               casino with  entertainment and parking  facilities in Black Hawk,
               Colorado,  approximately 40 miles west of Denver.  It will be one
               of the first three casinos encountered when traveling from Denver
               to the Black  Hawk/Central  City market.  The casino will feature
               approximately 1,000 slot machines and 12 gaming tables. A variety
               of  other  amenities  will be  offered,  which  are  designed  to
               differentiate   this  casino,   including   on-site  parking  for
               approximately  520  vehicles,  a casual  dining  restaurant  with
               seating for  approximately 250 people and two themed bars, and an
               entertainment  center  with  seating  for up to 600  people.  The
               casino is expected to open in January 2000.

          o    Convention   Center.  In  October  1999,  the  Company  completed
               construction to expand its convention  center from 100,000 square
               feet to 160,000 square feet. The new expanded  facilities,  which
               opened  on  February  12,  1999,  include  new,  state-of-the-art
               convention, meeting and banquet facilities,  teleconferencing and
               satellite uplink capability, and 66,000 square feet of additional
               parking.  The new facilities  connect to the existing  convention
               facility  and the main  hotel  buildings  to form one  integrated
               structure.  The new expanded  facilities  should help the Company
               maintain  and  enhance  its  core  conventioneer  customer  base,
               attract new  customers  and  generate  significant  advance  room
               bookings.

          o    Future   Expansions.   The  Company  is  exploring  the  possible
               development of an approximately 60,000 square-foot domed shopping
               center and entertainment  complex to be constructed directly over
               the casino which would contain stores and entertainment. The exit
               from the complex  would be by an  escalator  which would  deliver
               patrons to the casino.  The Company is also exploring a number of
               options for the development of its existing  26-acre site.  These
               options  include  a  joint  venture  for  the  development  of  a
               time-share  condominium  tower or an  additional  hotel tower and
               parking  garage.  The  Company  believes  that  additional  rooms
               adjacent to the Las Vegas Convention Center would be particularly
               attractive  to business  customers  and would  provide a base for
               additional casino customers.

          o    Casino / Hotel  Management  Contracts.  In order to capitalize on
               management's  expertise and reputation as successful operators of
               casino properties,  the Company formed Riviera Gaming Management,
               Inc.  for the  primary  purpose of  obtaining  casino  management
               contracts  in Nevada  and  other  jurisdictions.  Riviera  Gaming
               provides services such as assisting new venue licensee applicants
               in designing and planning  their gaming  operations  and managing
               the start-up of new gaming operations.  The Company believes that
               management  contracts  provide  high margin  income with  limited
               additional   overhead  and  little  or  no  capital   expenditure
               requirements. The Company is continually evaluating opportunities
               to manage other  casinos/hotels  and is currently in  discussions
               relating  to  an  Indian  casino  in  California.  The  Company's
               objective is to obtain the right to a substantial equity position
               in projects it would manage as part of the  compensation  for its
               services.

          o    Pennsylvania.   On September 30, 1999, the Company applied to the
               Pennsylvania State Horse Racing Commission for a license to
               conduct thoroughbred horse racing and pari-mutuel wagering in
               Erie, Pennsylvania.  The Pennsylvania State Horse Racing
               Commission is in the preliminary stages of reviewing the
               application.

                                       9
<PAGE>


         The Board of  Directors  of the Company  evaluated  the factors  listed
above  in  light of its  knowledge  of the  business,  financial  condition  and
prospects of the Company.  Based  primarily on the current  market prices of the
Shares and recent  purchases of Shares from Paulson and Sun America at $7.50 per
Share,  the  Board  of  Directors  believes  that  the  Offer  is  fair  to  the
stockholders  of the  Company.  However,  it is quite  possible  that the  other
factors  listed above would indicate that the longer term value of the Company's
Common Stock is greater than $7.50. Considering such other factors, the Board of
Directors  believes  that the  current  market  value of the  Shares of $5.19 at
December 27, 1999 is significantly undervalued.  However, the Board of Directors
makes no prediction as to the future trading prices of the Shares, nor can it be
assured  that  the   long-term   outlook  for  the  Company  will  be  positive.
Stockholders  should  note that none of the  Company's  directors  or  executive
officers  intends to tender any Shares  pursuant  to the Offer.  In light of the
number  and  variety  of  factors  that the  Board of  Directors  considered  in
connection with its evaluation of the Offer, the Board of Directors did not find
it practicable  to assign  relative  weights to the factors  listed above,  and,
accordingly, the Board of Directors did not do so.

         Stockholders  contemplating  whether  to  tender  their  Shares  should
consider that the Company has not retained any  financial  advisor or investment
banking  firm to assist the  Company in  determining  the price and terms of the
Offer or whether the Offer is adequate to  tendering  stockholders.  The Company
also has not requested any report, opinion or appraisal relating to the fairness
of the Purchase Price. No unaffiliated  representative  has been retained to act
solely  on  behalf  of  the  unaffiliated   stockholders  for  the  purposes  of
negotiating the terms of the Offer. The Offer does not require the approval of a
majority of unaffiliated  stockholders.  All directors of the Company, including
those who are not employees of the Company, have approved the Offer.

4.       Procedures For Tendering Shares.

         Proper Tender of Shares. For Shares to be tendered properly pursuant to
the Offer,  (a) the  certificates for such Shares (or confirmation of receipt of
such Shares pursuant to the procedure for book-entry  transfer set forth below),
together with a properly completed and duly executed Letter of Transmittal (or a
manually signed facsimile thereof), including any required signature guarantees,
and any other documents required by the Letter of Transmittal,  must be received
prior to 12:00  midnight,  New York City  time,  on the  Expiration  Date by the
Depositary at its address set forth on the back cover of this Offer to Purchase,
or (b) the  tendering  stockholder  must  comply  with the  guaranteed  delivery
procedure set forth below.

         Odd Lot Holders who tender all such  Shares must  complete  the section
entitled  "Odd Lots" on the Letter of  Transmittal  and, if  applicable,  on the
Notice  of  Guaranteed  Delivery,  to  qualify  for the  preferential  treatment
available  to Odd Lot  Holders  as set forth in "The  Tender  Offer -- Number of
Shares; Proration -- Odd Lots."

         Stockholders  who hold  Shares  through  brokers  or banks are urged to
consult  the  brokers  or banks  to  determine  whether  transaction  costs  are
applicable if  stockholders  tender Shares  through the brokers or banks and not
directly to the Depositary.


                                       10


<PAGE>

         Signature Guarantees and Method of Delivery.  No signature guarantee is
required: (i) if the Letter of Transmittal is signed by the registered holder of
the Shares  (which  term,  for  purposes  of this  Section 4, shall  include any
participant in The Depository Trust Company (the "Book-Entry Transfer Facility")
whose name  appears on a security  position  listing as the owner of the Shares)
tendered  therewith  and such holder has not  completed  either the box entitled
"Special   Delivery   Instructions"   or  the  box  entitled   "Special  Payment
Instructions"  on the Letter of Transmittal;  or (ii) if Shares are tendered for
the account of a bank,  broker,  dealer,  credit union,  savings  association or
other  entity  which is a member in good  standing  of the  Securities  Transfer
Agents  Medallion  Program or a bank,  broker,  dealer,  credit  union,  savings
association  or other entity which is an "eligible  guarantor  institution,"  as
such term is defined in Rule 17Ad-15 under the Securities  Exchange Act of 1934,
as amended (each of the foregoing constituting an "Eligible  Institution").  See
Instruction  1 of the  Letter of  Transmittal.  If a  certificate  for Shares is
registered  in the name of a person other than the person  executing a Letter of
Transmittal,  or if payment is to be made,  or Shares not  purchased or tendered
are to be  issued,  to a person  other  than  the  registered  holder,  then the
certificate  must be endorsed or accompanied by an appropriate  stock power,  in
either case,  signed exactly as the name of the registered holder appears on the
certificate, with the signature guaranteed by an Eligible Institution.

         In all cases,  payment for Shares  tendered  and  accepted  for payment
pursuant to the Offer will be made only after timely  receipt by the  Depositary
of  certificates  for such Shares (or a timely  confirmation  of the  book-entry
transfer of the Shares into the Depositary's  account at the Book-Entry Transfer
Facility as described  above), a properly  completed and duly executed Letter of
Transmittal  (or a manually  signed  facsimile  thereof) and any other documents
required by the Letter of Transmittal.  The method of delivery of all documents,
including  certificates  for  Shares,  the Letter of  Transmittal  and any other
required documents, is at the election and risk of the tendering stockholder. If
delivery  is by mail,  then  registered  mail  with  return  receipt  requested,
properly insured, is recommended.

         Book-Entry  Delivery.  The  Depositary  will  establish an account with
respect to the  Shares  for  purposes  of the Offer at the  Book-Entry  Transfer
Facility within two business days after the date of this Offer to Purchase,  and
any financial  institution  that is a  participant  in the  Book-Entry  Transfer
Facility's  system may make  book-entry  delivery  of the Shares by causing  the
Book-Entry Transfer Facility to transfer Shares into the Depositary's account in
accordance  with the  Book-Entry  Transfer  Facility's  procedures for transfer.
Although  delivery of Shares may be effected through a book-entry  transfer into
the  Depositary's  account at the  Book-Entry  Transfer  Facility,  either (i) a
properly completed and duly executed Letter of Transmittal (or a manually signed
facsimile thereof) with any required signature  guarantees or an Agent's Message
or, in the case of a tender through the Book-Entry Transfer Facility's Automated
Tender  Offer  Program  ("ATOP"),  the  specific  acknowledgement  in each  case
together with any other required  documents must, in any case, be transmitted to
and  received  by the  Depositary  at its address set forth on the back cover of
this Offer to Purchase  prior to the  Expiration  Date,  or (ii) the  guaranteed
delivery  procedure  described  below must be followed.  The  confirmation  of a
book-entry  transfer of shares into the  Depositary's  account at the Book-Entry
Transfer  Facility  as  described  above is  referred to herein as a "Book Entry
Confirmation."  Delivery  of the Letter of  Transmittal  and any other  required
documents to the Book-Entry  Transfer  Facility does not constitute  delivery to
the Depositary and will not constitute a valid tender.

     The term "Agent's  Message" means a message,  transmitted by the Book-Entry
Transfer  Facility to, and received by, the  Depositary  and forming a part of a
Book-Entry Confirmation,  which states that the Book-Entry Transfer Facility has
received  an  express  acknowledgment  from the  participant  in the  Book-Entry
Transfer  Facility  tendering the Shares that such  participant has received and
agrees  to be  bound by the  terms of the  Letter  of  Transmittal  and that the
purchaser may enforce such agreement against the participant.

     United  States  Federal  Income  Tax Backup  Withholding.  Under the United
States federal income tax backup withholding rules,  unless an exemption applies
under the applicable law and regulations, 31%

                                       11

<PAGE>

of the gross  proceeds  payable to a stockholder  or other payee pursuant to the
Offer must be  withheld  and  remitted  to the United  States  Internal  Revenue
Service  ("IRS"),  unless the  stockholder  or other payee provides its taxpayer
identification number (employer identification number or social security number)
to the  Depositary  (as payer) and makes  certain  other  certifications  to the
Depositary.  Therefore,  each tendering stockholder should complete and sign the
Substitute  Form W-9  included  as part of the  Letter of  Transmittal  so as to
provide the information and certification necessary to avoid backup withholding.
If the  Depositary  is not  provided  with the correct  taxpayer  identification
number,  the United  States  Holder (as defined in "The Tender  Offer -- Certain
United  States  Federal  Income  Tax  Considerations")  also may be subject to a
penalty  imposed by the IRS. If withholding  based on the  presumption  that the
payment will be  characterized as a dividend for federal income tax purposes and
results in an overpayment of taxes,  a refund may be obtained.  Certain  "exempt
recipients"  (including,  among others,  all corporations and certain Non-United
States Holders (as defined in "The Tender Offer -- Certain United States Federal
Income Tax  Considerations"))  are not subject to these backup  withholding  and
information reporting  requirements.  In order for a Non-United States Holder to
qualify as an exempt recipient,  that stockholder must submit an IRS Form W-8 or
a  Substitute  Form W-8,  signed under  penalties of perjury,  attesting to that
stockholder's   exempt  status.   Such  statements  can  be  obtained  from  the
Depositary. See Instruction 13 of the Letter of Transmittal.

         To prevent United States Federal Income Tax Backup Withholding equal to
31% of the gross payments made to stockholders for Shares purchased  pursuant to
the Offer,  each stockholder who does not otherwise  establish an exemption from
such backup  withholding  must  provide the  Depositary  with the  stockholder's
correct taxpayer  identification number and provide certain other information by
completing  the  Substitute   Form  W-9  included  as  part  of  the  Letter  of
Transmittal.

         Withholding For Non-United States Holders.  Even if a Non-United States
Holder has provided the required certification to avoid backup withholding,  the
Depositary  will withhold United States federal income taxes equal to 30% of the
gross  payments  payable to a Non-United  States  Holder or his agent unless the
Depositary  determines that a reduced rate of withholding is available  pursuant
to a tax treaty or that an exemption from withholding is applicable  because the
gross proceeds are effectively connected with the conduct of a trade or business
within  the  United  States.  In order to obtain a reduced  rate of  withholding
pursuant  to a tax  treaty,  a  Non-United  States  Holder  must  deliver to the
Depositary  before the payment a properly  completed and executed IRS Form 1001.
In order to obtain an exemption  from  withholding on the grounds that the gross
proceeds paid pursuant to the Offer are  effectively  connected with the conduct
of a trade or business within the United States, a Non-United States Holder must
deliver to the  Depositary a properly  completed and executed IRS Form 4224. The
Depositary will determine a stockholder's  status as a Non-United  States Holder
and eligibility for a reduced rate of, or exemption from,  withholding  based on
the presumption that the payment will be characterized as a dividend for federal
income  tax  purposes  and by  reference  to  any  outstanding  certificates  or
statements  concerning  eligibility  for a reduced rate of, or  exemption  from,
withholding   (e.g.,   IRS  Form  1001  or  IRS  Form  4224)  unless  facts  and
circumstances  indicate that such reliance is not warranted. A Non-United States
Holder  may be  eligible  to  obtain a  refund  of all or a  portion  of any tax
withheld if such  Non-United  States Holder meets those tests  described in "The
Tender Offer -- Certain United States Federal  Income Tax  Considerations"  that
would  characterize  the  exchange as a sale (as  opposed to a  dividend)  or is
otherwise able to establish that no tax or a reduced amount of tax is due.

         Non-United  States  holders are urged to consult their own tax advisors
regarding the  application  of United  States  Federal  Income Tax  Withholding,
including  eligibility  for a withholding  tax  reduction or exemption,  and the
refund procedure.

         Guaranteed Delivery. If a stockholder desires to tender Shares pursuant
to the  Offer  and the  stockholder's  Share  certificates  are not  immediately
available or cannot be delivered to the Depositary  prior to the Expiration Date
(or the procedure for book-entry transfer cannot be completed on a timely basis)
or if time will not permit all required  documents to reach the Depositary prior
to the Expiration

                                       12

<PAGE>

Date,  such  Shares  may  nevertheless  be  tendered,  provided  that all of the
following conditions are satisfied:

              (a) the tender is made by or through an Eligible Institution;

              (b) the  Depositary  receives by hand,  mail,  overnight  courier,
     telegram or facsimile  transmission,  on or prior to the Expiration Date, a
     properly  completed  and  duly  executed  Notice  of  Guaranteed   Delivery
     substantially  in the form the  Company  has  provided  with this  Offer to
     Purchase,  including (where required) a signature  guarantee by an Eligible
     Institution  in the form set forth in such Notice of  Guaranteed  Delivery;
     and

              (c) the certificates  for all tendered Shares,  in proper form for
     transfer (or  confirmation  of book-entry  transfer of such Shares into the
     Depositary's account at the Book-Entry Transfer Facility),  together with a
     properly  completed and duly executed  Letter of Transmittal (or a manually
     signed facsimile  thereof) and any required  signature  guarantees or other
     documents  required  by the  Letter of  Transmittal,  are  received  by the
     Depositary  within three AMEX trading days after the date of receipt by the
     Depositary of the Notice of Guaranteed Delivery.

         Return of Tendered Shares. If any tendered Shares are not purchased, or
if less than all Shares evidenced by a stockholder's  certificates are tendered,
certificates for unpurchased  Shares will be returned as promptly as practicable
after  the  expiration  or  termination  of the  Offer or, in the case of Shares
tendered by book-entry transfer at the Book-Entry Transfer Facility,  the Shares
will  be  credited  to the  appropriate  account  maintained  by  the  tendering
stockholder at the Book-Entry Transfer Facility, in each case without expense to
the stockholder.

         Company Stock Option Plans. The Company is not offering, as part of the
Offer,  to purchase any options  outstanding  under any of the  Company's  stock
option plans and tenders of options will not be accepted. Holders of options who
wish to  participate  in the Offer may either (i) comply with the  procedure for
guaranteed  delivery set forth above  without  having to exercise  their options
until  after the  results  of the Offer are known  (provided,  however,  that an
option  holder  will not be  required to make the  requisite  tender  through an
Eligible  Institution  and may  personally  execute  and  deliver  the Notice of
Guaranteed  Delivery) or (ii) exercise their options and purchase  Shares of the
Company's  Common  Stock and then  tender  the  Shares  pursuant  to the  Offer,
provided  that, in the case of either (i) or (ii), any exercise of an option and
tender of Shares is in  accordance  with the terms of the stock option plans and
the options.  In no event are any options to be delivered to the  Depositary  in
connection with a tender of Shares hereunder. An exercise of an option cannot be
revoked even if Shares  received upon the exercise and tendered in the Offer are
not purchased in the Offer for any reason.

         Determination of Validity;  Rejection of Shares;  Waiver of Defects; No
Obligation  to Give Notice of Defects.  All questions as to the number of Shares
to be accepted, the price to be paid for Shares to be accepted and the validity,
form,  eligibility (including time of receipt) and acceptance for payment of any
tender of Shares will be determined by the Company, in its sole discretion,  and
its  determination  shall be final  and  binding  on all  parties.  The  Company
reserves the  absolute  right to reject any or all tenders of any Shares that it
determines  are not in proper form or the  acceptance  for payment of or payment
for which may, in the opinion of the Company's counsel, be unlawful. The Company
also reserves the absolute  right to waive any of the conditions of the Offer or
any defect or irregularity  in any tender with respect to any particular  Shares
or any particular  stockholder and the Company's  interpretation of the terms of
the Offer will be final and binding on all parties.  No tender of Shares will be
deemed to have been properly made until all defects or irregularities  have been
cured  by the  tendering  stockholder  or  waived  by the  Company.  None of the
Company,  the  Depositary,  the  Information  Agent or any other person shall be
obligated to give notice of any defects or irregularities in tenders,  nor shall
any of them incur any liability for failure to give any notice.

                                       13

<PAGE>

         Tendering   Stockholder's   Representation   and  Warranty;   Company's
Acceptance  Constitutes an Agreement.  A tender of Shares pursuant to any of the
procedures   described  above  will   constitute  the  tendering   stockholder's
acceptance of the terms and  conditions  of the Offer,  as well as the tendering
stockholder's   representation   and  warranty  to  the  Company  that  (a)  the
stockholder  has a net long position in the Shares or  equivalent  securities at
least equal to the Shares tendered within the meaning of Rule 14e-4  promulgated
by the SEC under the  Exchange  Act and (b) the tender of Shares  complies  with
Rule  14e-4.  It is a  violation  of  Rule  14e-4  for  a  person,  directly  or
indirectly,  to tender Shares for that person's own account unless,  at the time
of tender and at the end of the  proration  period or period during which Shares
are accepted by lot (including any extensions thereof),  the person so tendering
(i) has a net long term  position  equal to or  greater  than the  amount of (x)
Shares  tendered or (y) other  securities  convertible  into or  exchangeable or
exercisable  for the Shares  tendered  and will acquire the Shares for tender by
conversion,  exchange or exercise and (ii) will deliver or cause to be delivered
the  Shares in  accordance  with the terms of the Offer.  Rule 14e-4  provides a
similar restriction  applicable to the tender or guarantee of a tender on behalf
of another person.

         The Company's acceptance for payment of Shares tendered pursuant to the
Offer will constitute a binding agreement between the tendering  stockholder and
the Company upon and subject to the terms and conditions of the Offer.

         Certificates for Shares,  together with a properly  completed Letter of
Transmittal and any other documents required by the Letter of Transmittal,  must
be  delivered  to the  Depositary  and not to the  Company.  Any such  documents
delivered to the Company will not be forwarded to the  Depositary  and therefore
will not be deemed to be properly tendered.

5.       Withdrawal Rights.

         Except as  otherwise  provided  in this  Section  5,  tenders of Shares
pursuant to the Offer are irrevocable. Shares tendered pursuant to the Offer may
be withdrawn at any time prior to the Expiration  Date and,  unless  theretofore
accepted for payment by the Company pursuant to the Offer, may also be withdrawn
at any time after 12:00  midnight,  New York City time,  on February 2, 2000, or
such later time as may apply if the Offer is extended.

         For a withdrawal  to be effective,  a notice of  withdrawal  must be in
written, telegraphic,  telex or facsimile transmission form and must be received
in a timely manner by the  Depositary at its address set forth on the back cover
of this Offer to Purchase.  Any such notice of withdrawal  must specify the name
of the tendering stockholder,  the number of Shares to be withdrawn and the name
of the registered  holder of such Shares.  If the  certificates for Shares to be
withdrawn have been delivered or otherwise  identified to the Depositary,  then,
prior to the release of such certificates,  the tendering  stockholder must also
submit the serial numbers shown on the particular  certificates for Shares to be
withdrawn and the signature(s) on the notice of withdrawal must be guaranteed by
an Eligible  Institution  (except in the case of Shares tendered for the account
of an  Eligible  Institution).  If Shares  have been  tendered  pursuant  to the
procedure for  book-entry  transfer set forth in "The Tender Offer -- Procedures
for Tendering  Shares," the notice of withdrawal  also must specify the name and
the number of the  account at the  Book-Entry  Transfer  Facility to be credited
with the  withdrawn  Shares  and must  otherwise  comply  with  such  Book-Entry
Transfer  Facility's  procedures.  All  questions  as to the form  and  validity
(including  the time of receipt) of any notice of withdrawal  will be determined
by the Company,  in its sole discretion,  which determination shall be final and
binding. None of the Company, the Depositary, the Information Agent or any other
person shall be obligated to give notice of any defects or irregularities in any
notice of withdrawal  nor shall any of them incur  liability for failure to give
any notice.

         Withdrawals may not be rescinded and any Shares properly withdrawn will
thereafter be deemed not properly  tendered for purposes of the Offer unless the
withdrawn  Shares  are  properly  re-tendered

                                       14

<PAGE>

prior to the  Expiration  Date by following one of the  procedures  described in
"The Tender Offer -- Procedures for Tendering Shares."

         If the Company  extends the Offer, is delayed in its purchase of Shares
or is unable to purchase  Shares  pursuant  to the Offer for any  reason,  then,
without  prejudice to the Company's  rights under the Offer, the Depositary may,
subject to applicable law, retain tendered Shares on behalf of the Company,  and
such Shares may not be withdrawn except to the extent tendering stockholders are
entitled to withdrawal rights as described in this Section 5.

6.       Purchase of Shares and Payment of Purchase Price.

         Upon the terms and subject to the conditions of the Offer,  as promptly
as  practicable  following  the  Expiration  Date,  the Company  will accept for
payment and pay for (and  thereby  purchase)  Shares  properly  tendered and not
properly  withdrawn prior to the Expiration Date. For purposes of the Offer, the
Company will be deemed to have  accepted for payment (and  therefore  purchased)
Shares that are properly  tendered and not  properly  withdrawn  (subject to the
proration provisions of the Offer) only when, as and if it gives oral or written
notice to the Depositary of its acceptance of the Shares for payment pursuant to
the Offer.

         The  Company  will pay for Shares  purchased  pursuant  to the Offer by
depositing the aggregate Purchase Price therefor with the Depositary, which will
act as agent for  tendering  stockholders  for the purpose of receiving  payment
from the Company and transmitting payment to the tendering stockholders.

         In the event of  proration,  the Company will  determine  the proration
factor  and pay for  those  tendered  Shares  accepted  for  payment  as soon as
practicable after the Expiration Date;  however,  the Company does not expect to
be able to announce the final results of any proration and commence  payment for
Shares  purchased  until  approximately  five business days after the Expiration
Date.  Certificates for all Shares tendered and not purchased,  including Shares
not  purchased  due to  proration,  will be returned  (or, in the case of Shares
tendered by book-entry transfer, will be credited to the account maintained with
the Book-Entry Transfer Facility by the participant therein who so delivered the
Shares) to the tendering  stockholder  at the  Company's  expense as promptly as
practicable  after the  Expiration  Date or  termination  of the  Offer  without
expense to the tendering  stockholders.  Under no circumstances will interest on
the  Purchase  Price be paid by the  Company  by  reason  of any delay in making
payment. In addition,  if certain events occur, the Company may not be obligated
to  purchase  Shares  pursuant to the Offer.  See "The  Tender  Offer -- Certain
Conditions of the Offer."

         The Company will pay all stock transfer taxes,  if any,  payable on the
transfer to it of Shares purchased  pursuant to the Offer. If, however,  payment
of the Purchase  Price is to be made to, or (in the  circumstances  permitted by
the Offer) if unpurchased  Shares are to be registered in the name of any person
other than the registered holder, or if tendered  certificates are registered in
the name of any person other than the person signing the Letter of  Transmittal,
the  amount  of all  stock  transfer  taxes,  if  any  (whether  imposed  on the
registered  holder or the other  person),  payable on account of the transfer to
the person will be deducted from the Purchase Price unless satisfactory evidence
of the  payment  of  the  stock  transfer  taxes,  or  exemption  therefrom,  is
submitted. See Instruction 6 of the Letter of Transmittal.

         Any tendering  stockholder or other payee who fails to complete  fully,
sign and return to the  Depositary  the  Substitute  Form W-9 included  with the
Letter of  Transmittal  may be subject  to  required  Federal  Income Tax Backup
Withholding of 31% of the gross proceeds paid to the  stockholder or other payee
pursuant  to the  Offer.  See "The  Tender  Offer --  Procedures  for  Tendering
Shares."  Also see  "The  Tender  Offer  --  Procedures  for  Tendering  Shares"
regarding United States Federal Income Tax  consequences  for Non-United  States
holders.

                                       15

<PAGE>

7.       Certain Conditions of the Offer.

         Notwithstanding  any other provision of the Offer, the Company will not
be required to accept for payment,  purchase or pay for any Shares tendered, and
may terminate or amend the Offer or may postpone the  acceptance for payment of,
or the purchase of and the payment for Shares tendered, subject to Rule 13e-4(f)
under the Exchange  Act, if at any time on or after  December 28, 1999 and prior
to the Expiration Date any of the following events shall have occurred (or shall
have been  determined  by the Company to have  occurred)  that, in the Company's
reasonable  judgment and  regardless  of the  circumstances  giving rise thereto
(including  any action or omission to act by the Company),  makes it inadvisable
to proceed with the Offer or with acceptance for payment:

              (a) there shall have been  threatened,  instituted  or pending any
     action or  proceeding  by any  government  or  governmental,  regulatory or
     administrative agency,  authority or tribunal or any other person, domestic
     or foreign, before any court,  authority,  agency or tribunal that directly
     or indirectly (i) challenges  the making of the Offer,  the  acquisition of
     some or all of the Shares pursuant to the Offer or otherwise relates in any
     manner to the Offer, or (ii) in the Company's  reasonable  judgment,  could
     materially  and  adversely  affect the  business,  condition  (financial or
     other),   income,   operations   or   prospects  of  the  Company  and  its
     subsidiaries,  taken as a whole, or otherwise  materially impair in any way
     the  contemplated  future  conduct of the business of the Company or any of
     its  subsidiaries  or materially  impair the  contemplated  benefits of the
     Offer to the Company;

              (b) there shall have been any action threatened, pending or taken,
     or approval withheld, or any statute, rule, regulation,  judgment, order or
     injunction threatened,  proposed,  sought,  promulgated,  enacted, entered,
     amended, enforced or deemed to be applicable to the Offer or the Company or
     any of its subsidiaries,  by any court or any authority, agency or tribunal
     that,  in the Company's  reasonable  judgment,  would or might  directly or
     indirectly  (i) make the acceptance for payment of, or payment for, some or
     all of the Shares illegal or otherwise restrict or prohibit consummation of
     the Offer, (ii) delay or restrict the ability of the Company, or render the
     Company unable, to accept for payment or pay for some or all of the Shares,
     (iii)  materially  impair  the  contemplated  benefits  of the Offer to the
     Company or (iv)  materially  and adversely  affect the business,  condition
     (financial  or other),  income,  operations or prospects of the Company and
     its subsidiaries,  taken as a whole, or otherwise  materially impair in any
     way the  contemplated  future conduct of the business of the Company or any
     of its subsidiaries;

              (c) there  shall  have  occurred  (i) any  general  suspension  of
     trading  in,  or  limitation  on prices  for,  securities  on any  national
     securities exchange or in the over-the-counter market, (ii) the declaration
     of a banking  moratorium or any  suspension of payments in respect of banks
     in the United States, (iii) the commencement of a war, armed hostilities or
     other  international or national calamity directly or indirectly  involving
     the United States,  (iv) any  limitation  (whether or not mandatory) by any
     governmental,  regulatory or administrative  agency or authority on, or any
     event  that,  in the  Company's  reasonable  judgment,  might  affect,  the
     extension of credit by banks or other  lending  institutions  in the United
     States,  (v) any significant  decrease in the market price of the Shares or
     any  change  in  the  general  political,  market,  economic  or  financial
     conditions  in the United  States or abroad that could,  in the  reasonable
     judgment of the Company,  have a material  adverse  effect on the Company's
     business, operations or prospects or the trading in the Shares, (vi) in the
     case of any of the foregoing  existing at the time of the  commencement  of
     the  Offer,  a  material  acceleration  or  worsening  thereof or (vii) any
     decline in either the Dow Jones  Industrial  Average  or the  Standard  and
     Poor's  Index of 500  Industrial  Companies  by an  amount in excess of 10%
     measured from the close of business on December 27, 1999;

              (d) a tender or exchange offer for any or all of the Shares (other
     than the  Offer),  or any merger,  business  combination  or other  similar
     transaction  with or involving  the Company or any  subsidiary,  shall have
     been proposed, announced or made by any person;

                                       16

<PAGE>

              (e)(i)  any  entity,  "group"  (as  that  term is used in  Section
     13(d)(3) of the Exchange  Act) or person shall have acquired or proposed to
     acquire  beneficial  ownership  of more than 5% of the  outstanding  Shares
     (other than any such  person,  entity or group who has filed a Schedule 13D
     or Schedule 13G with the SEC on or before December 27, 1999), (ii) any such
     entity,  group or person who has filed a Schedule  13D or Schedule 13G with
     the SEC on or before the Expiration Date shall have acquired or proposed to
     acquire beneficial ownership of an additional 2% or more of the outstanding
     Shares or (iii) any person, entity or group shall have filed a Notification
     and Report Form under the Hart-Scott-Rodino  Antitrust  Improvements Act of
     1976,  as amended,  or made a public  announcement  reflecting an intent to
     acquire the Company or any of its  subsidiaries or any of their  respective
     assets or securities other than in connection with a transaction authorized
     by the Board of Directors of the Company;

              (f) any change or changes  shall have  occurred  in the  business,
     financial  condition,  assets,  income,  operations,   prospects  or  stock
     ownership  of  the  Company  or its  subsidiaries  that,  in the  Company's
     reasonable  judgment,  is  or  may  be  material  to  the  Company  or  its
     subsidiaries; or

              (g) the Company  determines that the consummation of the Offer and
     the  purchase  of the Shares may cause the Shares to be  delisted  from the
     AMEX or to be eligible for deregistration under the Exchange Act.

         The  foregoing  conditions  are for the sole benefit of the Company and
may be asserted by the Company  regardless of the  circumstances  (including any
action or omission by the Company) giving rise to any such condition, and may be
waived by the Company, in whole or in part, at any time and from time to time in
its sole  discretion.  The Company's  failure at any time to exercise any of the
foregoing  rights  shall not be deemed a waiver of any such  right and each such
right  shall be deemed an ongoing  right  which may be  asserted at any time and
from time to time.  Any  determination  by the  Company  concerning  the  events
described above will be final and binding.

8.       Price Range of Shares; Dividends.

         The Shares  are  listed and traded on the AMEX under the ticker  symbol
"RIV." The following table sets forth,  for the fiscal quarters  indicated,  the
high and low closing  sales prices per Share  reported on the AMEX compiled from
published financial sources:


                                       High                   Low
                               ---------------------  ---------------------
 Fiscal Year 1997
 ----------------
 3rd quarter                       $    14.63               $   12.13
 4th quarter                       $    14.81               $   12.75

 Fiscal Year 1998
 ----------------
 1st quarter                       $    15.06               $   10.75
 2nd quarter                       $    10.81               $    6.13
 3rd quarter                       $     8.13               $    5.75
 4th quarter                       $     5.81               $    3.94

 Fiscal Year 1999
 ----------------
 1st quarter                       $     6.63               $    4.19
 2nd quarter                       $     5.75               $    4.13
 3rd quarter                       $     6.00               $    4.06

         On December 27, 1999,  the last full trading day on the AMEX before the
announcement of the Offer,  the closing per Share sales price as reported on the
AMEX was $5.19.  As of December 27, 1999,

                                       17

<PAGE>

based upon  information  available to it, the Company  believes  that there were
approximately 197 stockholders of record,  which does not include  approximately
643 shareholders  that hold shares through  brokerage  houses.  Stockholders are
urged to obtain current market quotations for the Shares.

         The Company has never paid any  cash dividends  on its Common Stock and
does not currently  expect to pay any cash dividends on its Common Stock for the
foreseeable  future.  The  Company's  ability  to  pay  dividends  is  primarily
dependent  upon receipt of dividends  and  distributions  from its  wholly-owned
subsidiary,  Riviera Operating  Corporation.  In addition, the indenture for the
Company's 10% First Mortgage  Notes due 2004 restricts the Company's  ability to
pay dividends on its Common Stock. The Company intends to retain future earnings
to finance its operations and to fund the growth of the business. Any payment of
future  dividends  will be at the  discretion of the Board of Directors and will
depend upon, among other things, the Company's  earnings,  financial  condition,
capital  requirements,  level of  indebtedness,  contractual  restrictions  with
respect  to the  payments  of  dividends  and  other  factors  that the Board of
Directors deems relevant.

9.       Source and Amount of Funds.

         Assuming the Company  purchases 500,000 Shares pursuant to the Offer at
the Purchase Price,  the Company expects the maximum  aggregate cost,  including
all fees  and  expenses  applicable  to the  Offer,  to be  approximately  $3.84
million.  The Company  expects to fund the  purchase  of Shares  pursuant to the
Offer and the  payment of  related  fees and  expenses  from its  existing  cash
resources.

10.      Certain Information Concerning the Company.

         General.  The Company,  through its  wholly-owned  subsidiary,  Riviera
Operating Corporation, a Nevada corporation, owns and operates the Riviera Hotel
& Casino (the  "Riviera")  located on Las Vegas  Boulevard  (the "Strip") in Las
Vegas,  Nevada.  Opened in 1955,  the  Riviera  has  developed  a  long-standing
reputation for delivering  high quality,  traditional  Las  Vegas-style  gaming,
entertainment  and other  amenities.  The Riviera is situated on a 26-acre  site
located  across the Strip from Circus  Circus and across  Paradise Road from the
Las Vegas Hilton and the Las Vegas  Convention  Center.  The  property  features
approximately  2,100 hotel rooms,  including 169 suites,  115,000 square feet of
casino space, one of the largest  convention,  meeting and banquet facilities in
Las Vegas, four full-service  restaurants,  a large buffet,  four showrooms,  an
entertainment  lounge, 43 food and retail  concessions and  approximately  2,900
parking spaces. The casino contains approximately 1,500 slot machines, 46 gaming
tables,  a keno lounge and a 200-seat race and sports book.  The Riviera  offers
one of the most  extensive  entertainment  programs in Las Vegas,  including the
award winning show, Splash(R).

         The Company,  through its wholly-owned  subsidiary,  Rivera Black Hawk,
Inc., is currently constructing a limited-stakes casino in Black Hawk, Colorado.
This property will be the third largest  casino with  entertainment  and parking
facilities in Black Hawk,  Colorado,  approximately 40 miles west of Denver. The
casino will feature  approximately  1,000 slot machines and 12 gaming tables.  A
variety of other  amenities  will be  offered,  including  on-site  parking  for
approximately  520  vehicles,  a  casual  dining  restaurant  with  seating  for
approximately  250 people and two themed bars, and an entertainment  center with
seating  for up to 600  people.  The  Company  believes  the  casino  will begin
operations in Janaury 2000.

         The Company's  principal  executive office is located at 2901 Las Vegas
Boulevard South, Las Vegas, Nevada 89109.

         See "The Tender Offer -- Position of the Company's  Board;  Fairness of
the Offer" for a discussion relating to the Company's growth opportunities.

                                       18

<PAGE>


         Selected Historical Financial  Information.  The table below sets forth
summary historical consolidated financial information of the Company. Historical
financial  information  as of and for each of the years ended  December 31, 1998
and December 31, 1997 was derived  from and should be read in  conjunction  with
the audited consolidated  financial statements contained in the Company's Annual
Report on Form  10-K/A for the year ended  December  31,  1998,  and  historical
unaudited  financial  information  as of and for each of the nine month  periods
ended  September  30, 1999 and September 30, 1998 was derived from and should be
read  in  conjunction  with  the  unaudited  consolidated  financial  statements
contained in the Company's  Quarterly  Report on Form 10-Q for the quarter ended
September  30, 1999,  each of which is  incorporated  herein by  reference.  The
unaudited  financial  statements  have been  prepared  by the Company on a basis
consistent with the audited financial statements, including all normal recurring
adjustments  necessary  for a fair  presentation  of the  information  set forth
therein.  Operating results for the nine months ended September 30, 1999 are not
necessarily  indicative of the result that will be achieved for future  periods,
including the entire year ending  December 31, 1999. The  information  should be
read in  conjunction  with and is qualified in its entirety by reference to such
financial statements and the related notes thereto. More comprehensive financial
information  is included in such  reports,  and the financial  information  that
follows is  qualified in its  entirety by  reference  to such  reports,  as such
reports  may be  amended  from  time to time.  Copies  of these  reports  may be
obtained as set forth below under the caption "Additional Information."


                                       19


<PAGE>


                    SELECTED HISTORICAL FINANCIAL INFORMATION
                 (in thousands except per share data and ratios)

<TABLE>
<CAPTION>
                                                         Nine Months Ended                        Fiscal Year Ended
                                                -------------------------------------    ------------------------------------

                                                  September 30,       September 30,       December 31,       December 31,
                                                       1999               1998                1998               1997
                                                -------------------  ----------------    ----------------  ------------------

<S>                                                     <C>                <C>                 <C>                <C>
Income Statement Data:
  Net Revenues                                         $119,851           $120,833            $159,955           $153,793
  Total Costs and Expenses                              111,273            108,095             143,576            134,915
  Income from Operations                                  8,578             12,738              16,379             18,878
  Other Income (Expense)                                (13,962)           (14,312)            (17,963)           (15,481)
  Income (Loss) Before Taxes
    and Extraordinary Item                               (5,384)            (1,574)             (1,584)             3,397
  Provision (Benefit) for Income Taxes                   (2,566)              (515)               (533)             1,309
  Income (Loss) Before
     Extraordinary Item                                  (2,818)            (1,059)             (1,051)             2,088
  Net Income (Loss)                                      (2,818)            (4,065)             (4,057)             2,088

  Earnings (Loss) Per Share
    Before Extraordinary Item:
      Basic                                                (.56)              (.21)              (.21)                .42
      Diluted                                              (.56)              (.21)              (.21)                .40
  Loss Per Share From
    Extraordinary Item:
      Basic                                                -                  (.60)              (.60)                -
      Diluted                                              -                  (.60)              (.60)                -
Earnings (Loss) Per Share:
      Basic                                                (.56)              (.81)              (.81)                .42
      Diluted                                              (.56)              (.81)              (.81)                .40
  Ratio of Earnings to
    Fixed Charges                                           .51                .66                .68                1.00

                                                -------------------------------------    ------------------------------------
                                                               As of                                    As of
                                                -------------------------------------    ------------------------------------

                                                  September 30,       September 30,       December 31,       December 31,
                                                       1999               1998                1998               1997
                                                -------------------  ----------------    ----------------  ------------------

Balance Sheet Data:
  Cash and Cash Equivalents                            $ 39,213          $ 52,078             $ 48,883           $ 65,151
  Total Assets                                          291,755           238,117              244,909            347,866
  Long-term Debt, Net of Current Portion                222,638           173,772              174,506            173,436
  Stockholders' Equity                                   30,655            33,661               33,503             37,777
  Book Value Per Share (5)                                 6.10              6.59                 6.65               7.70
</TABLE>

                                       20

<PAGE>

         Selected  Unaudited  Pro Forma  Financial  Information.  The  following
selected  unaudited  pro  forma  financial  information  sets  forth  historical
information  as  adjusted  to give  effect to the  purchase  of  500,000  Shares
pursuant to the Offer at the Purchase Price.  Expenses  directly  related to the
Offer are estimated to be $85,000 and are reflected in the pro forma  financial
information  set  forth  below.  The  pro  forma  adjustments  assume  that  the
transaction  occurred,  for purposes of the statement of income, as of the first
day of the period  presented,  and for purposes of the balance sheet,  as of the
balance sheet date. The assumptions on which the pro forma financial information
is  based are  further  described  in the Notes to Selected  Pro Forma Unaudited
Financial Information.  Each period presented should be treated as a stand-alone
period.  The pro forma  information  of the  Company is  unaudited  and does not
purport to be  indicative  of the results that would have been  attained had the
purchase  of the  Shares  pursuant  to the  Offer  been  completed  at the dates
indicated or the results that may be obtained in the future.

               Selected Unaudited Pro Forma Financial Information
                (in thousands, except per share data and ratios)


<TABLE>
<CAPTION>
                                                 Nine Months Ended                       Fiscal Year Ended
                                                    (unaudited)                  ---------------------------------
                                      ---------------------------------------
                                                            Pro Forma(1)(2)                       Pro Forma (1)(2)
                                                            ---------------                       ----------------
                                         September 30,           $7.50           December 31,          $7.50
                                             1999              Per Share             1998            Per Share
                                      -------------------   ----------------    ----------------  ----------------

<S>                                           <C>               <C>                  <C>               <C>
  Income Statement Data:
  Net Revenues                               $119,851          $119,851             $159,955          $159,955
  Total Costs and Expenses                    111,273           111,273              143,576           143,576
  Income from Operations                        8,578             8,578               16,379            16,379
  Other Income (Expense)                     (13,962)          (13,962)             (17,963)          (17,963)
  Income (Loss) Before Taxes
    and Extraordinary Item                     (5,384)           (5,610)              (1,584)           (1,857)
  Provision (Benefit) for Income
    Taxes                                      (2,566)           (2,674)                (533)             (625)
  Income (Loss) Before
    Extraordinary Item                         (2,818)           (2,936)              (1,051)           (1,232)
  Net Income (Loss)                            (2,818)           (2,936)              (4,057)           (4,238)

  Earnings (Loss) Per Share
    Before Extraordinary Item:
      Basic                                      (.56)             (.64)                (.21)             (.27)
      Diluted                                    (.56)             (.64)                (.21)             (.27)
  Loss Per Share From
    Extraordinary Item:
      Basic                                      -                   -                  (.60)             (.67)
      Diluted                                    -                   -                  (.60)             (.67)
Earnings (Loss) Per Share:
      Basic                                      (.56)             (.64)                (.81)             (.93)
      Diluted                                    (.56)             (.64)                (.81)             (.93)
Weighted-average Common
    Shares Outstanding                      5,068,698         4,568,698            5,037,000         4,537,000
Weighted-average Common and
Common Equivalent Shares                    5,068,698         4,568,698            5,037,000         4,537,000
  Ratio of Earnings to
    Fixed Charge (3)                              .51               .50                  .68               .67
</TABLE>


                                       21


<PAGE>


<TABLE>
<CAPTION>
                                                       As of                                  As of
                                      ---------------------------------------    ---------------------------------
                                                            Pro Forma(1)(2)                       Pro Forma (1)(2)
                                                            ---------------                       ----------------
                                         September 30,           $7.50           December 31,          $7.50
                                             1999              Per Share             1998            Per Share
                                      -------------------   ----------------    ----------------  ----------------
<S>                                             <C>                  <C>               <C>               <C>
Balance Sheet Data:
  Cash and Cash Equivalents                   $ 39,213             $ 35,378          $ 48,883          $ 45,048
  Total Assets                                 291,755              287,920           244,909           241,074
  Long-Term Debt, Net of Current Portion       222,638              222,638           174,506           174,506
  Stockholders' Equity (4)                      30,655               26,815            33,503            29,663
  Book Value Per Share (5)                        6.10                 5.92              6.65              6.54
</TABLE>

           Notes to Selected Unaudited Pro Forma Financial Information

         The  following  assumptions  were  used in  determining  the pro  forma
financial information:

(1)  The  information  assumes that the Company's  existing cash  resources were
     used to purchase  Shares  pursuant  to the Offer and loss before  taxes and
     extraordinary  item was  increased  by $141,000 for the  nine-month  period
     ended  September  30,  1999 and  $188,000  for the  12-month  period  ended
     December  31,  1998 to  reflect  loss of  interest  earnings  on such  cash
     resources.

(2)  The information assumes 500,000 Shares are purchased at the Purchase Price,
     which  was  assumed  to  have  occurred  at the  beginning  of the  periods
     presented  for income  statement  purposes and as of the balance sheet date
     for balance sheet purposes. There can be no assurance that the Company will
     purchase 500,000 Shares in the Offer.

(3)  The ratios of net earnings to fixed  charges were  computed by dividing net
     earnings  before  fixed  charges and income taxes by fixed  charges.  Fixed
     charges  consist of interest and debt expenses,  including  amortization of
     debt discount,  debt offering costs, interest expense on capitalized leases
     and capitalized interest.

(4)  Expenses directly related to the Offer were assumed to be $85,000 and are
     included in the purchase price for the Shares. The pro forma book value per
     share  amounts  for  both  periods  were  adjusted  for the  500,000  share
     repurchase at an approximate cost of $3.84 million,  including  transaction
     fees.

(5)  Book value per share was calculated by dividing total stockholders'  equity
     by the  number of shares  outstanding.

         Additional  Information.  The  Company is subject to the  informational
filing  requirements  of the  Exchange  Act and,  in  accordance  therewith,  is
obligated  to file  reports and other  information  with the SEC relating to its
business,  financial condition and other matters.  Information, as of particular
dates,  concerning  the Company's  directors and officers,  their  remuneration,
options granted to them, the principal  holders of the Company's  securities and
any  material  interest  of such  persons in  transactions  with the  Company is
required  to be  disclosed  in proxy  statements  distributed  to the  Company's
stockholders  and filed with the SEC. Such reports,  proxy  statements and other
information  can be  inspected  and  copied at the public  reference  facilities
maintained by the SEC at 450 Fifth Street,  N.W.,  Room 2120,  Washington,  D.C.
20549; at its regional  offices located at 500 West Madison Street,  Suite 1400,
Chicago,  Illinois  60661 and 7 World Trade  Center,  New York,  New York 10048.
Copies of such


                                       22


<PAGE>

material  may also be  obtained  by mail,  upon  payment of the SEC's  customary
charges,  from the Public  Reference  Section of the SEC at Judiciary Plaza, 450
Fifth Street, N.W., Washington, D.C. 20549. The SEC also maintains a web site on
the Internet at http://www.sec.gov  that contains reports, proxy and information
statements and other information  regarding registrants that file electronically
with the SEC. Such reports,  proxy statements and other  information  concerning
the Company also can be inspected at the offices of the AMEX, 86 Trinity  Place,
New York, New York 10006.

11.      Interest of Directors and Officers and Principal Stockholders;
         Transactions and Arrangements Concerning Shares.

         In considering  the Offer and the fairness of the  consideration  to be
received in the Offer,  stockholders  should be aware that certain  officers and
directors of the Company have  interests in the Offer that are  described  below
and which may  present  them with  certain  actual  or  potential  conflicts  of
interest.

         As  of  December  15,  1999,  the  Company  had  4,523,021  issued  and
outstanding  Shares,  583,755 Shares held in treasury and had  reserved  633,000
Shares for issuance upon exercise of  outstanding  options.  The 500,000  Shares
that the Company is offering to  purchase  represents  approximately  11% of the
Shares outstanding on December 15, 1999  (approximately 10% assuming exercise of
outstanding exercisable options).

         As of December 15, 1999, the Company's directors and executive officers
as a group (11  persons)  beneficially  owned an  aggregate  of  808,413  Shares
representing  approximately  16.3%  of  the  outstanding  Shares,  assuming  the
exercise by such  persons of their  options  exercisable  within 60 days of such
date.  The Company has been  advised  that none of its  directors  or  executive
officers  intends to tender any Shares  pursuant  to the Offer.  If the  Company
purchases  500,000  Shares  pursuant  to the Offer,  then after the  purchase of
Shares pursuant to the Offer, the Company's  executive officers and directors as
a group would own  beneficially  approximately  18.2% of the outstanding  Shares
immediately  after the Offer,  assuming  the  exercise by such  persons of their
options exercisable within 60 days of such date.

         Based on the  Company's  records  and on  information  provided  to the
Company by its  directors,  executive  officers  and  subsidiaries,  neither the
Company,  nor any associate or subsidiary of the Company nor, to the best of the
Company's  knowledge,  any of the directors or executive officers of the Company
or any of its  subsidiaries,  nor any associates or  subsidiaries  of any of the
foregoing,  has effected any  transactions  involving  the Shares  during the 40
business days prior to the date hereof.

         Except as otherwise  described herein,  neither the Company nor, to the
best of the Company's knowledge,  any of its affiliates,  directors or executive
officers, is a party to any contract, arrangement, understanding or relationship
with any other  person  relating,  directly  or  indirectly,  to the Offer  with
respect to any  securities  of the Company,  including,  but not limited to, any
contract, arrangement,  understanding or relationship concerning the transfer or
the voting of any such securities,  joint ventures, loan or option arrangements,
puts or calls,  guaranties  of loans,  guaranties  against loss or the giving or
withholding of proxies, consents or authorizations.

12.      Beneficial Ownership of Shares.

         The  table  below  sets  forth  information  regarding  the  beneficial
ownership of the Common  Stock of the Company as of December  15,  1999,  by (1)
each person who, to the Company's  knowledge,  beneficially owns more than 5% of
such Common Stock,  (2) each  director and executive  officer of the Company and
(3) all  directors  and  executive  officers of the Company and its  subsidiary,
Riviera  Operating  Corporation,  as a group.  Each person listed below has sole
voting and investment power for the Shares set forth opposite that person's name
unless otherwise indicated.


                                       23


<PAGE>


                                                      Shares Beneficially Owned
Name                                                  Number         Percentage
- ----                                                  ------         ----------
William L. Westerman(1)(2).......................      584,200          12.1%
Ronald P. Johnson(1)(3)..........................       49,500           1.1
Duane R. Krohn(1)(4).............................       41,800           *
Robert Vannucci(1)(5)............................       28,668           *
Jerome P. Grippe(1)(6)...........................       26,418           *
Robert R. Barengo(1)(7)..........................        9,380           *
Richard L. Barovick(1)(8)........................       10,400           *
James N. Land, Jr.(1)(9).........................        1,900           *
Keyport Life Insurance Co.(10)...................      857,160          19.0
SunAmerica Life Insurance Company(11)............      675,920          14.9
Morgens Entities:(12)
  Betje Partners.................................       29,360           *
  Morgens Waterfall Income Partners..............       43,920           *
  Phoenix Partners, L.P..........................       79,440           1.8
  Restart Partners, L.P..........................      177,997           3.9
  Restart Partners II, L.P.......................      374,374           8.3
  Restart Partners III, L.P......................      298,600           6.6
  Endowment Restart LLC..........................      261,109           5.8
                                                     ---------        ------
     Total Morgens Entities......................    1,264,800          28.0
James D. Bennett(13).............................      531,265          11.7
All executive officers and directors as a group
     (11 persons)(2)(3)(4)(5)(6)(7)..............      808,413          16.3
- ----------
*    Less than 1%.

(1)  The  address  for  each  director  and  officer  is  c/o  Riviera  Holdings
     Corporation, 2901 Las Vegas Boulevard South, Las Vegas, Nevada 89109.

(2)  Includes  320,000  shares which may be acquired  within 60 days of December
     15, 1999, upon the exercise of outstanding options.

(3)  Includes 14,500 shares which may be acquired within 60 days of December 15,
     1999, upon the exercise of outstanding options.

(4)  Includes 14,500 shares which may be acquired within 60 days of December 15,
     1999, upon the exercise of outstanding options.

(5)  Includes 14,500 shares which may be acquired within 60 days of December 15,
     1999, upon the exercise of outstanding options.

(6)  Includes 12,250 shares which may be acquired within 60 days of December 15,
     1999, upon the exercise of outstanding options.

(7)  Includes 2,400 shares which may be acquired  within 60 days of December 15,
     1999, upon the exercise of outstanding options.

(8)  Includes  400 shares  which may be acquired  within 60 days of December 15,
     1999, upon the exercise of outstanding options.


                                       24


<PAGE>


(9)  Includes  400 shares  which may be acquired  within 60 days of December 15,
     1999, upon the exercise of outstanding options.

(10) The address for Keyport Life Insurance Company is 125 High Street,  Boston,
     Massachusetts  02110.  Stein Roe, an  affiliate  of Keyport,  is  Keyport's
     investment advisor, and, as such, has the power and authority to direct the
     disposition of the  securities,  and  accordingly,  could be deemed to be a
     "beneficial"  owner within the meaning of Rule 13d-3 of the  Exchange  Act.
     Stein  Roe,  however,   disclaims  actual  beneficial   ownership  of  such
     securities.

(11) The  address  for  SunAmerica  Life  Insurance  Company is One Sun  America
     Center, Century City, California 90067.

(12) The address of Morgens Waterfall is 10 East 50th Street, New York, New York
     10022.  Morgens Waterfall or its principals are either investment  advisors
     to, or trustees or general  partners of, the  seven entities  listed in the
     above  table that are the owners of Common  Stock of the  Company.  Morgens
     Waterfall  or its  principals  have the power and  authority to direct  the
     disposition of these  securities  and,  accordingly,  could be deemed to be
     "beneficial"  owners  within the meaning of Rule 13d-3 of the Exchange Act.
     Each of  Morgens  Waterfall,  its  principals  and  these  seven  entities,
     however,  disclaims beneficial ownership with respect to any securities not
     actually beneficially owned by it.

(13) Includes (a) 323,003 shares held by Restructuring Capital Associates,  L.P.
     and Bennett Restructuring Fund, L.P. and (b) 161,262 shares held by Bennett
     Offshore  Restructuring  Fund,  Inc.  The  address  for Mr.  Bennett is c/o
     Restructuring  Capital  Associates,  L.P., 450  Park Avenue,  New York, New
     York 10022.

13.      Effects of the Offer on the Market for Shares; Registration Under the
         Exchange Act.

         The Company's  purchase of Shares pursuant to the Offer will reduce the
number of Shares  that might  otherwise  be traded  publicly  and may reduce the
number of  stockholders,  which could adversely  affect the liquidity and market
value of the  remaining  Shares held by the public.  If  consummated,  the Offer
would also result in a change in the  capitalization of the Company.  The Shares
are currently listed for trading on the AMEX.

         The Shares are  currently  "margin  securities"  under the rules of the
Board of Governors of the Federal Reserve System (the "Federal  Reserve Board").
Among other things,  this has the effect of allowing brokers to extend credit on
the collateral of such Shares. The Company believes that, following the purchase
of Shares  pursuant  to the  Offer,  the  Shares  will  continue  to be  "margin
securities" for purposes of the Federal Reserve Board's margin  regulations.  In
the event that the Shares would no longer  constitute  "margin  securities," the
Shares could no longer be used as collateral for margin loans made by brokers.

         The Shares are  currently  registered  under the  Exchange  Act,  which
requires,  among other things,  that the Company furnish certain  information to
its  stockholders  and to the SEC and  comply  with  the  SEC's  proxy  rules in
connection  with meetings of the  Company's  stockholders.  Registration  of the
Shares  under the  Exchange  Act could be  terminated  upon  application  by the
Company  to the  SEC if the  Shares  are not  listed  on a  national  securities
exchange  and there are fewer  than 300  holders  of record of the  Shares.  The
Company  does not  intend to  terminate  registration  of the  Shares  under the
Exchange Act after the completion of the Offer.

                                       25

<PAGE>

14.      Certain Legal Matters; Regulatory Approvals.

         The  Company is not aware of any  license  or  regulatory  permit  that
appears  to be  material  to the  Company's  business  that  might be  adversely
affected by the Company's acquisition of Shares as contemplated herein or of any
approval or other action by any government or  governmental,  administrative  or
regulatory authority or agency,  domestic or foreign, that would be required for
the  acquisition or ownership of Shares by the Company as  contemplated  herein.
Should any such  approval or other  action be  required,  the Company  presently
contemplates  that such approval or other action will be sought.  The Company is
unable to  predict  whether  it will be  required  to delay the  acceptance  for
payment of or payment for Shares tendered  pursuant to the Offering  pending the
outcome of any such matter.  There can be no assurance that any such approval or
other  action,  if  needed,  would be  obtained  or would  be  obtained  without
substantial  conditions or that the failure to obtain any such approval or other
action might not result in adverse  consequences to the Company's business.  The
Company's  obligations  under the Offer to accept for payment and pay for Shares
is subject to certain conditions. See "The Tender Offer -- Certain Conditions of
the Offer."

15.      Certain United States Federal Income Tax Consequences.

         The following  summary  describes the principal  United States  federal
income tax  consequences  to United  States  Holders  (as  defined  below) of an
exchange  of  Shares  pursuant  to  the  Offer.  Those  stockholders  who do not
participate  in the exchange  should not incur any United States  federal income
tax liability from the exchange. This summary is based upon the Internal Revenue
Code of 1986, as amended to the date hereof (the "Code"), existing United States
Treasury Regulations promulgated thereunder,  published rulings,  administrative
pronouncements  and  judicial  decisions,  changes to which could affect the tax
consequences described herein (possibly on a retroactive basis).

         This summary  addresses only Shares held as capital assets. It does not
address  all  of  the  tax  consequences  that  may be  relevant  to  particular
stockholders  in light of their personal  circumstances,  or to certain types of
stockholders  (such as  certain  financial  institutions,  dealers or traders in
securities or commodities,  insurance  companies,  tax-exempt  organizations  or
persons who hold Shares as a position in a "straddle"  or as part of a "hedging"
or  "conversion"  transaction or that have a functional  currency other than the
United States dollar). This summary may not be applicable with respect to Shares
acquired as compensation  (including  Shares acquired upon the exercise of stock
options or which were or are subject to forfeiture  restrictions).  This summary
also  does  not  address  the  state,  local  or  foreign  tax  consequences  of
participating  in the Offer.  Each holder of Shares should consult such holder's
tax advisor as to the particular consequences to such holder of participation in
the Offer.

         A "United  States  Holder" is a holder of Shares that for United States
federal  income tax purposes is (i) a citizen or resident of the United  States,
(ii) a corporation or  partnership  created or organized in or under the laws of
the United States or any State or division  thereof  (including  the District of
Columbia),  (iii) an estate  the  income of which is  subject  to United  States
federal  income  taxation  regardless  of its  source  or (iv) a  trust  (a) the
administration over which a United States court can exercise primary supervision
and (b) all of the  substantial  decisions  of which one or more  United  States
persons have the authority to control and certain other trusts considered United
States Holders for federal income tax purposes.  A "Non-United States Holder" is
a holder of Shares other than a United States Holder.

     A United States Holder participating in the exchange will be treated either
as having sold Shares or as having received a distribution from the Company that
may be taxable as a dividend.  In that regard,  under Section 302 of the Code, a
United States  Holder whose Shares are  exchanged  pursuant to the Offer will be
treated  as having  sold  Shares if the  exchange  (i)  results  in a  "complete
termination" of all of such holder's  equity interest in the Company,  (ii) is a
"substantially disproportionate" redemption with respect to such holder or (iii)
is "not  essentially  equivalent to a dividend" with respect to such holder.  In
applying

                                       26

<PAGE>


each of the Section 302 tests,  a United States Holder will be treated as owning
Shares  actually or  constructively  owned by certain  related  individuals  and
entities.

         The  receipt  of cash  by a  stockholder  will  result  in a  "complete
termination" of the stockholder's interest if either (1) all of the stock of the
Company  that  is  actually  and  constructively  owned  by the  stockholder  is
transferred  pursuant  to the  Offer  or (2)  all of the  stock  of the  Company
actually  owned  by the  stockholder  is  sold  pursuant  to the  Offer  and the
stockholder is eligible to waive,  and  effectively  waives,  the attribution of
stock of the Company  constructively owned by the stockholder in accordance with
the   procedures   described  in  the  Code.  An  exchange  of  Shares  will  be
"substantially  disproportionate"  with respect to a United States Holder if the
percentage of the then outstanding Shares actually and  constructively  owned by
such holder  immediately after the exchange of Shares (treating Shares exchanged
pursuant  to the Offer as no longer  outstanding)  pursuant to the Offer is less
than 80% of the percentage of the Shares  actually and  constructively  owned by
such holder  immediately before the exchange (treating Shares exchanged pursuant
to the Offer as  outstanding).  A United  States  Holder  will  satisfy the "not
essentially  equivalent  to a dividend"  test if the  reduction in such holder's
proportionate interest in the Company constitutes a "meaningful reduction" given
such holder's  particular  facts and  circumstances.  The IRS has concluded in a
published  ruling that even a minor  reduction in the  percentage  interest of a
stockholder  whose  relative  stock  interest in a publicly held  corporation is
minimal and who exercises no control over corporate  affairs  constitutes such a
"meaningful reduction."

         If a United States Holder is treated as having sold Shares, such holder
will recognize  capital gain or loss equal to the difference  between the amount
of cash received and such holder's  adjusted tax basis in the Shares sold to the
Company. In the case of an individual United States Holder, the maximum marginal
United States federal  income tax rate  applicable to net capital gain on Shares
held for more than one year is 20%.

         If a United States Holder who  participates in the Offer is not treated
as having sold  Shares,  such holder will be treated as  receiving a dividend to
the extent of such holder's ratable share of the Company's earnings and profits.
Such a dividend will be includible in the United States Holder's gross income as
ordinary  income  without  reduction  for the  adjusted  tax basis of the Shares
exchanged.  In such event, the United States Holder's  adjusted tax basis in its
Shares exchanged in the Offer generally will be added to such holder's  adjusted
tax basis in the remaining  Shares.  A dividend  received by a corporate  United
States Holder may be (i) eligible for a dividends-received deduction (subject to
applicable  limitations)  and  (ii)  subject  to  the  "extraordinary  dividend"
provisions  of the Code.  To the  extent,  if any,  that the cash  received by a
United States  Holder  exceeds the  Company's  earnings and profits,  it will be
treated first as a tax-free  return of such United States  Holder's tax basis in
the Shares and thereafter as capital gain.

         See "The Tender Offer -- Procedures for Tendering  Shares" with respect
to the  application of United States federal income tax  withholding to payments
made to Non-United States Holders and the backup withholding tax requirements.

         The tax discussion set forth above is included for general  information
only.  Each  stockholder  is urged to consult  such  holder's own tax advisor to
determine the particular tax consequences to such holder of the Offer, including
the applicability and effect of state, local and foreign tax laws.

16.      Extension of the Offer; Termination; Amendment.

         The Company  expressly  reserves the right, in its sole discretion,  at
any time and from time to time,  and  regardless  of  whether  or not any of the
events set forth in "The Tender Offer -- Certain  Conditions of the Offer" shall
have occurred or shall be deemed by the Company to have occurred,  to extend the
period of time during which the Offer is open and thereby delay  acceptance  for
payment of, and payment for, any Shares by giving oral or written notice of such
extension  to the  Depositary  and

                                       27

<PAGE>

making a public  announcement  thereof.  The Company also expressly reserves the
right, in its sole discretion, to terminate the Offer and not accept for payment
or pay for any  Shares  not  theretofore  accepted  for  payment or paid for or,
subject to applicable law, to postpone payment for Shares upon the occurrence of
any of the  conditions  specified in "The Tender Offer -- Certain  Conditions of
the Offer" by giving oral or written notice of such  termination or postponement
to the  Depositary  and  making a public  announcement  thereof.  The  Company's
reservation  of the right to delay  payment for Shares which it has accepted for
payment is limited by Rule 13e-4(f)(5) promulgated under the Exchange Act, which
requires  that the  Company  must pay the  consideration  offered  or return the
Shares  tendered  promptly  after  termination  or withdrawal of a tender offer.
Subject to compliance  with  applicable  law, the Company  further  reserves the
right, in its sole  discretion,  and regardless of whether any of the events set
forth in "The  Tender  Offer --  Certain  Conditions  of the  Offer"  shall have
occurred or shall be deemed by the Company to have occurred,  to amend the Offer
in any respect (including,  without limitation,  by decreasing or increasing the
consideration  offered  in the Offer to holders  of Shares or by  decreasing  or
increasing  the number of Shares being sought in the Offer).  Amendments  to the
Offer  may be  made at any  time  and  from  time to  time  effected  by  public
announcement  thereof,  such  announcement,  in the case of an extension,  to be
issued no later than 9:00 a.m.,  New York City time,  on the next  business  day
after the last  previously  scheduled or announced  Expiration  Date. Any public
announcement  made  pursuant  to the  Offer  will be  disseminated  promptly  to
stockholders  in a manner  reasonably  designed to inform  stockholders  of such
change.  Without  limiting  the manner in which the Company may choose to make a
public  announcement,  except as required by  applicable  law, the Company shall
have no  obligation  to publish,  advertise  or otherwise  communicate  any such
public  announcement  other  than by  making a  release  to the Dow  Jones  News
Service.

         If the  Company  materially  changes  the  terms  of the  Offer  or the
information  concerning the Offer,  or if it waives a material  condition of the
Offer,  the  Company  will  extend  the Offer to the  extent  required  by Rules
13e-4(d)(2), 13e-4(e)(2) and 13e-4(f) promulgated under the Exchange Act. If (i)
the Company increases or decreases the price to be paid for Shares, or increases
or decreases the number of Shares being sought in the Offer and, in the event of
an increase in the number of Shares being sought,  such  increase  exceeds 2% of
the  outstanding  Shares,  and (ii) the Offer is scheduled to expire at any time
earlier than the  expiration of a period ending on the tenth  business day from,
and  including,  the date that such  notice of an  increase or decrease is first
published,  sent or given in the manner  specified in this Section 16, the Offer
will be extended  until the  expiration of such period of ten business days. For
the purposes of the Offer, a "business day" means any day other than a Saturday,
Sunday or Federal  holiday and consists of the time period from 12:01 am through
12:00 midnight, New York City time.

17.      Fees and Expenses.

         The Company has retained MacKenzie Partners, Inc. to act as Information
Agent and  American  Stock  Transfer  & Trust  Company to act as  Depositary  in
connection with the Offer.  The Information  Agent may contact holders of Shares
by mail,  telephone,  telegraph and personal interviews and may request brokers,
dealers and other  nominee  stockholders  to forward  materials  relating to the
Offer to beneficial  owners.  The Information Agent and the Depositary will each
receive  reasonable and customary  compensation for their  respective  services,
will be reimbursed by the Company for certain reasonable  out-of-pocket expenses
and will be  indemnified  against  certain  liabilities  in connection  with the
Offer, including certain liabilities under the federal securities laws.

         No fees or  commissions  (other than fees to the  Information  Agent as
described  above) will be payable by the  Company to  brokers,  dealers or other
persons for  soliciting  tenders of Shares  pursuant to the Offer.  Stockholders
holding  Shares  through  brokers or banks are urged to consult  the  brokers or
banks to determine  whether  transaction  costs are  applicable if  stockholders
tender Shares through such brokers or banks and not directly to the  Depositary.
The  Company,  however,  upon  request,  will  reimburse  brokers,  dealers  and
commercial banks for customary mailing and handling expenses incurred

                                       28

<PAGE>

by them in  forwarding  this Offer to  Purchase  and  related  materials  to the
beneficial  owners  of  Shares  held  by  them as a  nominee  or in a  fiduciary
capacity.  No  broker,  dealer,  commercial  bank  or  trust  company  has  been
authorized to act as the agent of the Company, the Depositary or the Information
Agent for  purposes of the Offer.  The Company  will pay or cause to be paid all
stock  transfer  taxes,  if any, on its  purchase of Shares  except as otherwise
provided in Instruction 6 in the Letter of Transmittal.

18.      Miscellaneous.

         The  Company is not aware of any  jurisdiction  where the making of the
Offer is not in compliance  with applicable law. If the Company becomes aware of
any  jurisdiction  where the  making of the  Offer or the  acceptance  of Shares
pursuant thereto is not in compliance with any valid applicable law, the Company
will make a good faith effort to comply with the applicable  law. If, after such
good faith effort,  the Company cannot comply with the applicable law, the Offer
will not be made to (nor will  tenders  be  accepted  from or on behalf  of) the
holders  of  Shares  in such  jurisdiction.  In any  jurisdiction  in which  the
securities,  blue sky or other laws  require  the Offer to be made by a licensed
broker or dealer,  the Offer shall be deemed to be made on the Company's  behalf
by one or more  registered  brokers  or dealers  licensed  under the laws of the
jurisdiction.

         Pursuant to the Exchange  Act,  the Company has filed a Schedule  13E-4
which contains  additional  information with respect to the Offer. Such Schedule
13E-4,  including the exhibits and any amendments thereto, may be examined,  and
copies may be  obtained,  at the same  places  and in the same  manner as is set
forth in "The  Tender  Offer -- Certain  Information  Concerning  the Company --
Available Information."

                                       29

<PAGE>

         No  person  has been  authorized  to give any  information  or make any
representation  on behalf of the Company in connection with the Offer other than
those  contained  in  this  Offer  to  Purchase  or in  the  related  Letter  of
Transmittal.  If given or made, such information or  representation  must not be
relied upon as having been authorized by the Company.


                                               RIVIERA HOLDINGS CORPORATION

December 28, 1999


                                       30


<PAGE>


         Manually signed  facsimile  copies of the Letter of Transmittal will be
accepted.  The Letter of Transmittal and  certificates  for Shares and any other
required  documents  should be sent or  delivered  by each  stockholder  or such
stockholder's broker,  dealer,  commercial bank, trust company or nominee to the
Depositary at one of its addresses set forth below.

                        The Depositary for the Offer is:

                     AMERICAN STOCK TRANSFER & TRUST COMPANY

<TABLE>
<S>                           <C>                               <C>
By Hand Delivery:             By Overnight Delivery:            By Mail:

40 Wall Street                40 Wall Street                    40 Wall Street
46th Floor                    46th Floor                        New York, New York  10005
New York, New York  10005     New York, New York  10005

                              Facsimile Transmission:
                              (for Eligible Institutions only)
                              (718) 234-5001
</TABLE>

                   Confirm Receipt of Facsimile by Telephone:
                                 (718) 921-8200

         Any questions or requests for  assistance  or additional  copies of the
Offer to  Purchase,  the  Letter of  Transmittal  or the  Notice  of  Guaranteed
Delivery may be directed to the  Information  Agent at the telephone  number and
address set forth below.  Stockholders  may also contact their  broker,  dealer,
commercial bank,  trust company or nominee for assistance  concerning the Offer.
To confirm  delivery  of  Shares,  stockholders  are  directed  to  contact  the
Depositary.

                    The Information Agent for the Offer is:

                            MACKENZIE PARTNERS, INC.
                                156 Fifth Avenue
                               New York, NY 10010
                         (212) 929-5500 (call collect)
                       or call toll free 1 (800) 322-2885


                                       31



                              LETTER OF TRANSMITTAL


                        To Tender Shares of Common Stock

                                       of

                          RIVIERA HOLDINGS CORPORATION
                             at $7.50 Net Per Share

            Pursuant to the Offer to Purchase dated December 28, 1999

- --------------------------------------------------------------------------------
     THE OFFER, PRORATION PERIOD AND WITHDRAWAL RIGHTS EXPIRE AT 12:00 MIDNIGHT,
NEW YORK  CITY  TIME,  ON  WEDNESDAY,  FEBRUARY  2,  2000,  UNLESS  THE OFFER IS
EXTENDED.
- --------------------------------------------------------------------------------


                        The Depositary for the Offer is:

                     AMERICAN STOCK TRANSFER & TRUST COMPANY

<TABLE>
<S>                             <C>                              <C>
By Hand Delivery:               By Overnight Delivery:           By Mail:
  40 Wall Street                  40 Wall Street                   40 Wall Street
  46th Floor                      46th Floor                       46th Floor
  New York, New York  10005       New York, New York  10005        New York, New York 10005
</TABLE>

                             Facsimile Transmission:
                        (for Eligible Institutions only)
                                 (718) 234-5001

                   Confirm Receipt of Facsimile by Telephone:
                                 (718) 921-8200
                                ----------------


     THIS LETTER OF TRANSMITTAL, INCLUDING THE ACCOMPANYING INSTRUCTIONS, SHOULD
BE READ CAREFULLY BEFORE THIS LETTER OF TRANSMITTAL IS COMPLETED.
- --------------------------------------------------------------------------------

                         DESCRIPTION OF SHARES TENDERED

<TABLE>
<CAPTION>
                                                                          Name(s) and Address(es) of
                           Total Number of Shares                         Registered Holder(s) (Please fill
                           Evidenced by Share        Number of Shares     in, if blank, exactly as name(s)
Certificate Number(s)*     Certificate(s)            Tendered**           appear(s) on Share certificate(s))
<S>                        <C>                       <C>                  <C>
- ----------------------     ----------------------    ----------------     ----------------------------------
- ----------------------     ----------------------    ----------------     ----------------------------------
- ----------------------     ----------------------    ----------------     ----------------------------------
- ----------------------     ----------------------    ----------------     ----------------------------------
- ----------------------     ----------------------    ----------------     ----------------------------------
- ----------------------     ----------------------    ----------------     ----------------------------------
- ----------------------     ----------------------    ----------------     ----------------------------------
- ----------------------     ----------------------    ----------------     ----------------------------------
Total Shares               ----------------------    ----------------     ----------------------------------
</TABLE>


<PAGE>


- --------------------------------------------------------------------------------
***Indicate in this box the order (by certificate number) in which Shares are to
be  purchased  in the  event of  proration.  Attach  additional  signed  list if
necessary. See Instruction 7.

1st: ________   2nd: ________    3rd: ________    4th: ________     5th:________

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


- ---------------------
*    DOES  NOT  need  to  be  completed  by  stockholders  tendering  Shares  by
     book-entry transfer.
**   Unless otherwise indicated, it will be assumed that all Shares evidenced by
     each certificate delivered to the Depositary are being tendered hereby. See
     Instruction 4.
***  If you do not  designate  an  order,  in the  event  less  than all  Shares
     tendered  are  purchased  due to  proration,  Shares will be  selected  for
     purchase by the Depositary.






<PAGE>


     DELIVERY  OF THIS  LETTER OF  TRANSMITTAL  TO AN ADDRESS  OTHER THAN AS SET
FORTH ABOVE OR  TRANSMISSION OF INSTRUCTIONS  VIA FACSIMILE  TRANSMISSION  OTHER
THAN AS SET FORTH ABOVE WILL NOT CONSTITUTE A VALID DELIVERY.  DELIVERIES TO THE
COMPANY  WILL  NOT BE  FORWARDED  TO  THE  DEPOSITARY  AND  THEREFORE  WILL  NOT
CONSTITUTE VALID DELIVERY.  DELIVERIES TO THE BOOK-ENTRY  TRANSFER FACILITY WILL
NOT CONSTITUTE VALID DELIVERY TO THE DEPOSITARY.

     This Letter of  Transmittal  is to be  completed  only if (a)  certificates
representing  Shares (as defined below) are to be forwarded  herewith,  or (b) a
tender  of Shares  is to be made  concurrently  by  book-entry  transfer  to the
account   maintained  by  the  Depositary  at  The   Depository   Trust  Company
(hereinafter  referred to as the "Book-Entry Transfer Facility") pursuant to the
book-entry  transfer  procedure  described  in the Offer to Purchase (as defined
below) under "The Tender Offer -- Procedures for Tendering Shares." Stockholders
who desire to tender Shares pursuant to the Offer (as defined below),  but whose
Share  certificates  are not  immediately  available or who cannot  deliver such
certificates  and all other documents  required by this Letter of Transmittal to
the  Depositary on or prior to the  Expiration  Date (as defined in the Offer to
Purchase),  or who cannot comply with the procedure for book-entry transfer on a
timely basis,  may  nevertheless  tender their Shares pursuant to the guaranteed
delivery procedure described in the Offer to Purchase under "The Tender Offer --
Procedures for Tendering Shares." See Instruction 2.

[  ] CHECK HERE IF ANY CERTIFICATE REPRESENTING SHARES TENDERED HEREBY HAS BEEN
     LOST, STOLEN, DESTROYED OR MUTILATED. SEE INSTRUCTION 14.

[  ] CHECK  HERE IF  TENDERED SHARES ARE BEING DELIVERED BY BOOK-ENTRY  TRANSFER
     TO AN ACCOUNT  MAINTAINED  BY THE  DEPOSITARY  AT THE  BOOK-ENTRY  TRANSFER
     FACILITY AND COMPLETE THE FOLLOWING:

     Name of Tendering Institution:

     Account Number:

     Transaction Code Number:


[  ] CHECK   HERE  IF  SHARES  ARE  BEING  TENDERED  PURSUANT  TO  A  NOTICE  OF
     GUARANTEED  DELIVERY  PREVIOUSLY  SENT TO THE  DEPOSITARY  AND COMPLETE THE
     FOLLOWING:

     Name(s) of Registered Holder(s):

     Date of Execution of Notice of Guaranteed Delivery:

     Name of Institution that Guaranteed Delivery:

     Window Ticket Number (if any):

                         ODD LOTS (LESS THAN 100 SHARES)
                               (SEE INSTRUCTION 8)

     To be completed  ONLY if the Shares are being tendered by or on behalf of a
person owning beneficially or of record as of the close of business on December
28,  1999  and  who  continues  to  own  beneficially  or  of  record  as of the
Expiration Date, an aggregate of fewer than 100 Shares.  The undersigned  either
(check one box):

[  ] was  the   beneficial  or record  owner of, as of the close of  business on
     December 28,  1999, and  continues to  own  beneficially or of record as of
     the  Expiration  Date, an aggregate of fewer than 100 Shares,  all of which
     are being tendered; or

[  ] is  a  broker dealer, commercial bank, trust company, or other nominee that
     (a) is tendering for the beneficial  owner(s) thereof,  Shares with respect
     to  which  it  is  the  record   holder  and  (b)   believes,   based  upon
     representations  made to it by such  beneficial  owner(s),  that  each such
     person was the  beneficial  or record owner of, as of the close of business
     on  December 28,  1999, and  continues to own  beneficially or of record as
     of the  Expiration  Date,  an  aggregate  of fewer  than 100  Shares and is
     tendering all of such Shares.


<PAGE>


                    NOTE: SIGNATURES MUST BE PROVIDED BELOW.
              PLEASE READ THE ACCOMPANYING INSTRUCTIONS CAREFULLY.

To American Stock Transfer & Trust Company:

     The undersigned  hereby tenders to Riviera Holdings  Corporation,  a Nevada
corporation (the "Company"),  the above-described shares of the Company's Common
Stock,  par  value  $.001 per share  (the  "Shares"),  at the price per Share of
$7.50, net to the seller in cash,  without interest thereon,  upon the terms and
subject to the conditions set forth in the Offer to Purchase, dated December 28,
1999 (the "Offer to Purchase"),  receipt of which is hereby acknowledged, and in
this  Letter of  Transmittal  (which,  as  amended,  supplemented  or  otherwise
modified from time to time, together constitute the "Offer").

     Subject  to,  and  effective  upon,  acceptance  for  payment of the Shares
tendered  hereby in accordance  with the terms and subject to the  conditions of
the  Offer  (including,  if the  Offer is  extended  or  amended,  the terms and
conditions  of such  extension or  amendment),  the  undersigned  hereby  sells,
assigns and transfers to, or upon the order of, the Company all right, title and
interest in and to all Shares tendered hereby and orders the registration of all
such  Shares  if  tendered  by  book-entry   transfer  and  hereby   irrevocably
constitutes  and  appoints  the  Depositary  as the true and  lawful  agent  and
attorney-in-fact  of the  undersigned  with  respect to such  Shares  (with full
knowledge that the Depositary also acts as the agent of the Company),  with full
power of substitution  (such power of attorney being deemed to be an irrevocable
power coupled with an  interest),  to: (a) deliver  certificate(s)  representing
such Shares or transfer ownership of such Shares on the account books maintained
by the Book-Entry  Transfer  Facility,  together,  in either such case, with all
accompanying evidences of transfer and authenticity, to or upon the order of the
Company upon  receipt by the  Depositary,  as the  undersigned's  agent,  of the
Purchase  Price (as defined  below)  with  respect to such  Shares;  (b) present
certificates  for such Shares for  cancellation  and  transfer on the  Company's
books;  and (c)  receive  all  benefits  and  otherwise  exercise  all rights of
beneficial  ownership  of such  Shares,  subject to the next  paragraph,  all in
accordance with the terms and subject to the conditions of the Offer.

     The undersigned  hereby  covenants,  represents and warrants to the Company
that:

              (a) the undersigned has full power and authority to tender,  sell,
     assign and  transfer  the Shares  tendered  hereby and that when and to the
     extent the same are accepted  for payment by the Company,  the Company will
     acquire good,  marketable and unencumbered title thereto, free and clear of
     all  security  interests,  liens,  restrictions,   charges,   encumbrances,
     conditional sales agreements or other  obligations  relating to the sale or
     transfer of such Shares, and not subject to any adverse claims;

              (b) the undersigned understands that tenders of Shares pursuant to
     any one of the  procedures  described  in the Offer to Purchase  under "The
     Tender Offer -- Procedures  for Tendering  Shares" and in the  instructions
     hereto  will  constitute  the  undersigned's  acceptance  of the  terms and
     conditions of the Offer,  including the  undersigned's  representation  and
     warranty that (i) the  undersigned has a net long position in the Shares or
     equivalent  securities  at least  equal to the Shares  tendered  within the
     meaning of Rule 14e-4 under the Securities Exchange Act of 1934, as amended
     ("Rule 14e-4"), and (ii) such tender of Shares complies with Rule 14e-4;

              (c) the undersigned  will,  upon request,  execute and deliver any
     additional  documents  deemed  by  the  Depositary  or  the  Company  to be
     necessary or desirable to complete the sale, assignment and transfer of the
     Shares tendered hereby; and

              (d) the undersigned has read, understands and agrees to all of the
     terms of the Offer.

     The undersigned  understands  that tenders of Shares pursuant to any one of
the  procedures  described  in the Offer to Purchase  under "The Tender Offer --
Procedures for Tendering Shares" and in the instructions  hereto will constitute
a binding  agreement  between the undersigned and the Company upon the terms and
subject to the conditions of the Offer.  The  undersigned  acknowledges  that no
interest will be paid on the Purchase  Price for tendered  Shares  regardless of
any extension of the Offer or any delay in making such payment.

     All authority  herein conferred or agreed to be conferred shall survive the
death or incapacity of the  undersigned,  and any obligation of the  undersigned
hereunder shall be binding upon the heirs, personal representatives,  executors,


<PAGE>


administrators,   successors,   assigns,   trustees  in  bankruptcy   and  legal
representatives  of the undersigned.  Except as stated in the Offer to Purchase,
this tender is irrevocable.

     The name(s) and address(es) of the registered  holder(s) should be printed,
if  they  are  not  already  printed  above,  exactly  as  they  appear  on  the
certificates  representing Shares tendered hereby. The certificate  numbers, the
number of Shares  represented by such certificates and the number of Shares that
the undersigned  wishes to tender,  should be set forth in the appropriate boxes
above.

     The undersigned  recognizes that, under certain  circumstances set forth in
the Offer to  Purchase,  the  Company  may  terminate  or amend the Offer or may
postpone the acceptance for payment of, or the payment for,  Shares  tendered or
may accept for payment fewer than all of the Shares tendered hereby. In any such
event,  the  undersigned  understands  that  certificate(s)  for any  Shares not
tendered or not  purchased  will be returned to the  undersigned  at the address
indicated  above,  unless  otherwise  indicated under the box entitled  "Special
Payment Instructions" or the box entitled "Special Delivery Instructions" below.

     The  undersigned  understands  that acceptance of Shares by the Company for
payment will  constitute a binding  agreement  between the  undersigned  and the
Company upon the terms and subject to the conditions of the Offer.

     The check  for the  aggregate  net  Purchase  Price for such of the  Shares
tendered  hereby as are purchased will be issued to the order of the undersigned
and mailed to the address indicated above,  unless otherwise indicated under the
box  entitled  "Special  Payment  Instructions"  or the  box  entitled  "Special
Delivery Instructions" below. The undersigned  acknowledges that the Company has
no obligation,  pursuant to the "Special Payment  Instructions," to transfer any
Shares  from the  name of its  registered  holder(s)  thereof,  or to order  the
registration or transfer of any Shares tendered by book-entry  transfer,  if the
Company does not purchase any of such Shares.


<PAGE>


                          SPECIAL PAYMENT INSTRUCTIONS
                       (SEE INSTRUCTIONS 1, 5, 6 AND 9.)

To be completed ONLY if certificate(s)  for Shares not tendered or not purchased
and/or any check for the Purchase  Price are to be issued in the name of someone
other  than the  undersigned,  or if Shares  tendered  hereby and  delivered  by
book-entry  transfer  which are not purchased are to be returned by credit to an
account at the Book-Entry Transfer Facility other than that designated above.

Issue:   [  ] Check                [  ] Share Certificate(s) to:


- --------------------------------------------------------------------------------
                                     (Print Name)

Address:


- --------------------------------------------------------------------------------
                                                                      (Zip Code)


- --------------------------------------------------------------------------------
               (Taxpayer Identification or Social Security Number)

                    (See Substitute Form W-9 on reverse side)

[ ]  Credit Shares  delivered by  book-entry  transfer and not  purchased to the
     account set forth below:

Account Number:

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

                         SPECIAL DELIVERY INSTRUCTIONS
                       (SEE INSTRUCTIONS 1, 5, 6 AND 9.)

To be completed ONLY if certificate(s)  for Shares not tendered or not purchased
and/or  any check  for the  Purchase  Price are to be mailed or sent to  someone
other than the undersigned,  or to the undersigned at an address other than that
designated above.

Issue:   [  ] Check                [  ] Share Certificate(s) to:
Name:


- --------------------------------------------------------------------------------
                                  (Print Name)

Address:


- --------------------------------------------------------------------------------
                                                                      (Zip Code)


- --------------------------------------------------------------------------------
               (Taxpayer Identification or Social Security Number)

                    (See Substitute Form W-9 on reverse side)


<PAGE>


- --------------------------------------------------------------------------------
                                    IMPORTANT
                             STOCKHOLDERS SIGN HERE
(PLEASE COMPLETE AND RETURN THE ATTACHED SUBSTITUTE FORM W-9)
- --------------------------------------------------------------------------------
Signature(s) of Owner(s)


- --------------------------------------------------------------------------------
Dated:

- --------------------------------------------------------------------------------
Name(s):


- --------------------------------------------------------------------------------
                                 (Please Print)

Capacity (full title):

- --------------------------------------------------------------------------------
Address:


- --------------------------------------------------------------------------------
                                                              (INCLUDE ZIP CODE)
Area Code and Telephone Number:


- --------------------------------------------------------------------------------
Taxpayer Identification or Social Security Number:


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

(Must be signed by the registered  holder(s)  exactly as such holder(s)' name(s)
appear(s) on  certificate(s)  for Shares or on a security position listing or by
person(s)  authorized to become the registered holder(s) thereof by certificates
and documents transmitted with this Letter of Transmittal.  If signature is by a
trustee,  executor,  administrator,  guardian,  attorney-in-fact,  officer  of a
corporation  or  any  other  person  acting  in a  fiduciary  or  representative
capacity, please set forth full title and see Instruction 5.)

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


- --------------------------------------------------------------------------------
                            GUARANTEE OF SIGNATURE(S)
                           (SEE INSTRUCTIONS 1 AND 5.)

Authorized Signature:


- --------------------------------------------------------------------------------
Name:


- --------------------------------------------------------------------------------
                                 (Please Print)
Title:

- --------------------------------------------------------------------------------
Name of Firm:


- --------------------------------------------------------------------------------
Address:


- --------------------------------------------------------------------------------
                                                              (INCLUDE ZIP CODE)
Area Code and Telephone Number:


- --------------------------------------------------------------------------------
Dated:

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


<PAGE>


                                  INSTRUCTIONS

              FORMING PART OF THE TERMS AND CONDITIONS OF THE OFFER

     1. Guarantee  of  Signatures.  No  signature  guarantee  on  the  Letter of
Transmittal is required if either:

     (a) this Letter of Transmittal  is signed by the  registered  holder of the
Shares (which,  for purposes hereof,  includes any participant in the Book-Entry
Transfer Facility whose name appears on a security position listing as the owner
of such Shares)  tendered hereby exactly as the name of such  registered  holder
appears on the  certificate(s)  for such  Shares  tendered  with this  Letter of
Transmittal  and  payment  and  delivery  are to be made  directly to such owner
unless  such  owner has  completed  either  the box  entitled  "Special  Payment
Instructions" or "Special Delivery Instructions" above; or

     (b) such Shares are  tendered  for the account of a bank,  broker,  dealer,
credit  union,  savings  association  or other  entity which is a member in good
standing of the Securities  Transfer Agents Medallion Program or a bank, broker,
dealer,  credit union, savings association or other entity which is an "eligible
guarantor  institution,"  as such  term is  defined  in Rule  17Ad-15  under the
Securities Exchange Act of 1934, as amended (each of the foregoing  constituting
an "Eligible Institution").

     In all other cases, an Eligible  Institution  must guarantee all signatures
on this Letter of Transmittal. See Instruction 5.

     2. Delivery of Letter of Transmittal and Certificates;  Guaranteed Delivery
Procedures.  This Letter of Transmittal is to be completed only if  certificates
for Shares are delivered with it to the Depositary (or such certificates will be
delivered  pursuant to a Notice of Guaranteed  Delivery  previously  sent to the
Depositary) or if a tender for Shares is being made concurrently pursuant to the
procedure for tender by  book-entry  transfer set forth in the Offer to Purchase
under "The Tender Offer -- Procedures for Tendering Shares," provided,  however,
that if no Letter of Transmittal is delivered a confirmation of such delivery of
Shares is received by the  Depositary,  including an Agent's Message or pursuant
to  the  Book  Entry  Facility's   Automated  Tender  Offer  Program   ("ATOP").
Certificates for all physically  tendered Shares or confirmation of a book-entry
transfer into the Depositary's  account at the Book-Entry  Transfer  Facility of
Shares  tendered  electronically,  together in the case of  physically  tendered
shares with a properly  completed and duly executed  Letter of  Transmittal  (or
manually signed  facsimile  hereof),  and any other  documents  required by this
Letter of  Transmittal,  should be mailed or delivered to the  Depositary at the
appropriate  address set forth herein and must be delivered to the Depositary on
or before the Expiration Date.  DELIVERY OF DOCUMENTS TO THE BOOK-ENTRY TRANSFER
FACILITY IN  ACCORDANCE  WITH SUCH  BOOK-ENTRY  TRANSFER  FACILITY'S  PROCEDURES
WITHOUT  DELIVERY OF AN AGENT'S  MESSAGE OR PURSUANT TO ATOP DOES NOT CONSTITUTE
DELIVERY TO THE DEPOSITARY.

     The term "Agent's  Message" means a message,  transmitted by the Book-Entry
Transfer  Facility to, and received by, the  Depositary  and forming a part of a
Book-Entry confirmation,  which states that the Book-Entry Transfer Facility has
received  an  express  acknowledgment  from the  participant  in the  Book-Entry
Transfer  Facility  tendering the Shares that such  participant has received and
agrees  to be  bound by the  terms of the  Letter  of  Transmittal  and that the
purchaser may enforce such agreement against the participant.

     Stockholders whose certificates are not immediately available or who cannot
deliver  certificates  for their Shares and all other required  documents to the
Depositary  before the Expiration Date, or whose Shares cannot be delivered on a
timely basis pursuant to the procedures  for book-entry  transfer,  must, in any
such  case,  tender  their  Shares by or through  any  Eligible  Institution  by
properly  completing  and duly  executing and  delivering a Notice of Guaranteed
Delivery (or facsimile  thereof) and by otherwise  complying with the guaranteed
delivery procedure set forth in the Offer to Purchase under "The Tender Offer --
Procedures for Tendering  Shares." Pursuant to such procedure,  certificates for
all physically tendered Shares or book-entry confirmations,  as the case may be,
as well as a properly  completed and duly  executed  Letter of  Transmittal  (or
manually  signed  facsimile  hereof)  and all other  documents  required by this
Letter of  Transmittal,  must be received  by the  Depositary  within  three (3)
American  Stock  Exchange  trading days after receipt by the  Depositary of such
Notice of Guaranteed  Delivery,  all as provided in the Offer to Purchase  under
"The Tender Offer -- Procedures for Tendering Shares."


<PAGE>


     The Notice of Guaranteed  Delivery may be delivered by hand or  transmitted
by telegram, facsimile transmission or mail to the Depositary and must include a
signature  guarantee by an Eligible  Institution  in the form set forth therein.
For Shares to be tendered validly pursuant to the guaranteed delivery procedure,
the Depositary  must receive the Notice of Guaranteed  Delivery on or before the
Expiration Date.

     THE METHOD OF DELIVERY OF ALL DOCUMENTS, INCLUDING CERTIFICATES FOR SHARES,
IS AT THE OPTION AND RISK OF THE TENDERING STOCKHOLDER.  IF DELIVERY IS BY MAIL,
REGISTERED MAIL WITH RETURN RECEIPT REQUESTED, PROPERLY INSURED, IS RECOMMENDED.
IN ALL CASES, SUFFICIENT TIME SHOULD BE ALLOWED TO ENSURE TIMELY DELIVERY.

     The Company  will not accept any  alternative,  conditional  or  contingent
tenders,  nor will it  purchase  any  fractional  Shares,  except  as  expressly
provided in the Offer to Purchase. All tendering  stockholders,  by execution of
this Letter of Transmittal (or a facsimile  hereof),  waive any right to receive
any notice of the acceptance of their tender.

     3. Inadequate Space. If the space provided in the box entitled "Description
of Shares  Tendered"  above is inadequate,  the  certificate  numbers and/or the
number of Shares should be listed on a separate  signed schedule and attached to
this Letter of Transmittal.

     4. Partial Tenders and Unpurchased  Shares. (Not applicable to stockholders
who tender by book-entry transfer.) If fewer than all of the Shares evidenced by
any certificate are to be tendered,  fill in the number of Shares that are to be
tendered in the column entitled  "Number of Shares Tendered" in the box entitled
"Description of Shares Tendered" above. In such case, if any tendered Shares are
purchased,  a new  certificate  for the remainder of the Shares  (including  any
Shares not  purchased)  evidenced by the old  certificate(s)  will be issued and
sent to the registered  holder(s) thereof,  unless otherwise specified in either
the box entitled  "Special Payment  Instructions"  or the box entitled  "Special
Delivery  Instructions"  in this Letter of  Transmittal,  as soon as practicable
after the Expiration Date. Unless otherwise indicated, all Shares represented by
the  certificate(s)  set forth above and  delivered  to the  Depositary  will be
deemed to have been tendered.

     5. Signatures on Letter Of Transmittal; Stock Powers and Endorsements.

     (a) If this Letter of Transmittal is signed by the registered  holder(s) of
the Shares tendered hereby,  the signature(s)  must correspond  exactly with the
name(s)  as  written  on the  face  of the  certificate(s)  without  any  change
whatsoever.

     (b) If the Shares  tendered  hereby are  registered  in the names of two or
more joint holders, each such holder must sign this Letter of Transmittal.

     (c) If any tendered  Shares are  registered  in different  names on several
certificates, it will be necessary to complete, sign and submit as many separate
Letters  of  Transmittal   (or   facsimiles   hereof)  as  there  are  different
registrations of certificates.

     (d) When this Letter of Transmittal  is signed by the registered  holder(s)
of the Shares tendered hereby, no endorsement(s) of certificate(s)  representing
such Shares or separate stock power(s) are required unless payment is to be made
or the  certificate(s) for Shares not tendered or not purchased are to be issued
to a person other than the registered  holder(s)  thereof.  SIGNATURE(S) ON SUCH
CERTIFICATE(S) MUST BE GUARANTEED BY AN ELIGIBLE INSTITUTION.  If this Letter of
Transmittal  is signed by a person  other than the  registered  holder(s) of the
certificate(s)  listed, or if payment is to be made or certificate(s) for Shares
not  tendered  or not  purchased  are to be  issued to a person  other  than the
registered   holder(s)  thereof,   such   certificate(s)  must  be  endorsed  or
accompanied by appropriate stock power(s),  in either case signed exactly as the
name(s)  of the  registered  holder(s)  appears on the  certificate(s),  and the
signature(s) on such  certificate(s)  or stock power(s) must be guaranteed by an
Eligible Institution. See Instruction 1.

     (e) If this Letter of Transmittal or any  certificate(s)  or stock power(s)
are signed by a trustee, executor,  administrator,  guardian, attorney-in- fact,
officer  of  a  corporation  or  any  other  person  acting  in a  fiduciary  or


<PAGE>


representative capacity, such person should so indicate when signing this Letter
of Transmittal  and must submit proper  evidence  satisfactory to the Company of
their authority so to act.

     6. Stock Transfer Taxes. Except as provided in this Instruction 6, no stock
transfer tax stamps or funds to cover such stamps need  accompany this Letter of
Transmittal.  The  Company  will pay any stock  transfer  taxes  payable  on the
transfer to it of Shares purchased  pursuant to the Offer.  If, however,  either
(a) payment of the Purchase  Price for Shares  tendered  hereby and accepted for
purchase is to be made to any person other than the registered holder(s); or (b)
Shares not tendered or not accepted  for  purchase are to be  registered  in the
name(s)  of  any  person(s)  other  than  the  registered   holder(s);   or  (c)
certificate(s) representing tendered Shares are registered in the name(s) of any
person(s) other than the person(s) signing this Letter of Transmittal,  then the
Depositary will deduct from such Purchase Price the amount of any stock transfer
taxes (whether  imposed on the  registered  holder(s),  such other  person(s) or
otherwise)   payable  on  account  of  the  transfer  to  such  person,   unless
satisfactory evidence of the payment of such taxes or any exemption therefrom is
submitted.

     7. Order of Purchase in Event of  Proration.  As  described in the Offer to
Purchase under "The Tender Offer -- Number of Shares;  Proration,"  stockholders
may  designate  the order in which their Shares are to be purchased in the event
of proration. The order of purchase may have an effect on the federal income tax
treatment of the Purchase Price for the Shares  purchased.  See the  information
set forth in the Offer to Purchase  under "The Tender Offer  --Number of Shares;
Proration"  and "The Tender  Offer--Certain  United  States  Federal  Income Tax
Consequences."

     8. Odd Lots. As described in the Offer to Purchase  under "The Tender Offer
- -- Number of Shares;  Proration,"  if the Company is to purchase  fewer than all
Shares  tendered  before  the  Expiration  Date and not  withdrawn,  the  Shares
purchased first will consist of all Shares properly  tendered by any shareholder
who owned  beneficially  or of record,  as of the close of  business on December
28, 1999 and as of the Expiration Date, an aggregate of fewer than 100 Shares,
and who  tenders  all of such  holder's  Shares  (an  "Odd  Lot  Holder").  This
preference  will  not be  available  unless  the box  captioned  "Odd  Lots"  is
completed.

     9. Special Payment and Delivery Instructions.  If certificate(s) for Shares
not tendered or not purchased  and/or check(s) are to be issued in the name of a
person  other  than  the  signer  of  this  Letter  of  Transmittal  or if  such
certificates  and/or  checks  are to be sent to  someone  other  than the person
signing this Letter of Transmittal or to the signer at a different address,  the
box entitled  "Special Payment  Instructions"  and/or the box entitled  "Special
Delivery  Instructions"  on this Letter of  Transmittal  should be  completed as
applicable and signatures must be guaranteed as described in Instruction 1.

     10.  Irregularities.  All  questions  as to  the  number  of  Shares  to be
accepted,  the price to be paid  therefor and the  validity,  form,  eligibility
(including  time of receipt) and  acceptance for payment of any tender of Shares
will be determined by the Company in its sole  discretion,  which  determination
shall be final and binding on all  parties.  The Company  reserves  the absolute
right to reject any or all tenders of Shares it  determines  not to be in proper
form or the  acceptance of which or payment for which may, in the opinion of the
Company's counsel, be unlawful.  The Company also reserves the absolute right to
waive any of the  conditions of the Offer or any defect or  irregularity  in any
tender with respect to any particular Shares or any particular stockholder,  and
the  Company's  interpretation  of the  terms  of  the  Offer  (including  these
Instructions) will be final and binding on all parties. No tender of Shares will
be deemed to be properly  made until all defects  and  irregularities  have been
cured by the tendering stockholder or waived by the Company.  Unless waived, any
defects or  irregularities  in connection with tenders must be cured within such
time as the Company shall determine.  None of the Company,  the Depositary,  the
Information  Agent (as defined in the Offer to  Purchase) or any other person is
or will be obligated to give notice of any defects or  irregularities in tenders
and none of them will incur any liability for failure to give any such notice.

     11. Questions and Requests for Assistance and Additional Copies.  Questions
and requests for  assistance  may be directed  to, or  additional  copies of the
Offer to Purchase, this Letter of Transmittal, the Notice of Guaranteed Delivery
and other related  materials may be obtained from, the Information  Agent at its
address  and  telephone  numbers  set  forth on the back  cover of the  Offer to
Purchase or from brokers, dealers, commercial banks or trust companies.

     12. Tax Identification  Number and Backup  Withholding.  Federal income tax
law generally requires that a stockholder whose tendered Shares are accepted for
purchase, or such stockholder's assignee (in either case, the


<PAGE>


"Payee"),   provide  the   Depositary   with  such  Payee's   correct   Taxpayer
Identification  Number  ("TIN"),  which,  in  the  case  of a  Payee  who  is an
individual,  is such Payee's social  security  number.  If the Depositary is not
provided with the correct TIN or an adequate basis for an exemption,  such Payee
may be subject to a $50  penalty  imposed by the  Internal  Revenue  Service and
backup  withholding  in an amount  equal to 31% of the gross  proceeds  received
pursuant to the Offer.  If  withholding  results in an  overpayment  of taxes, a
refund may be obtained.

     To prevent backup withholding, each Payee must provide such Payee's correct
TIN by completing the Substitute Form W-9 set forth herein,  certifying that the
TIN  provided is correct (or that such Payee is awaiting a TIN) and that (i) the
Payee is exempt from backup withholding, (ii) the Payee has not been notified by
the Internal Revenue Service that such Payee is subject to backup withholding as
a result of a failure to report all interest or dividends, or (iii) the Internal
Revenue  Service has notified the Payee that such Payee is no longer  subject to
backup withholding.

     If the  Payee  does not have a TIN,  such  Payee  should  (i)  consult  the
enclosed  Guidelines  for  Certification  of Taxpayer  Identification  Number on
Substitute Form W-9 for  instructions on applying for a TIN, (ii) write "Applied
For" in the space provided in Part 1 of the Substitute  Form W-9, and (iii) sign
and date  the  Substitute  Form W-9 and the  Certificate  of  Awaiting  Taxpayer
Identification  Number set forth herein. The Depository may reserve up to 31% of
payments made to the Payee to satisfy potential backup  withholding,  and if the
Payee does not provide  such  Payee's TIN to the  Depositary  within  sixty (60)
days,  backup  withholding  will be made on  payments  to the  Payee.  Note that
writing  "Applied  For" on the  Substitute  Form W-9  means  that the  Payee has
already  applied  for a TIN or that such  Payee  intends to apply for one in the
near future.

     If  Shares  are  held in more  than  one name or are not in the name of the
actual owner, consult the W-9 Guidelines for information on which TIN to report.

     Exempt  Payees  (including,  among  others,  all  corporations  and certain
foreign  individuals)  are not  subject  to  backup  withholding  and  reporting
requirements.  To prevent possible erroneous backup withholding, an exempt Payee
should  write  "Exempt"  in Part 2 of  Substitute  Form  W-9.  See the  enclosed
Guidelines for  Certification  of Taxpayer  Identification  Number on Substitute
Form W-9 for  additional  instructions.  In  order  for a  nonresident  alien or
foreign  entity to qualify as exempt,  such person must submit a completed  Form
W-8 Certificate of Foreign Status,  signed under penalty of perjury attesting to
such exempt status. Such form may be obtained from the Depositary.

     13.  Withholding On Non-United  States Holder.  Even if a Non-United States
Holder (as defined  below) has  provided  the  required  certification  to avoid
backup  withholding,  the Depositary  will withhold United States federal income
taxes equal to 30% of the gross payments  payable to a Non-United  States Holder
or such holder's agent unless the Depositary  determines  that a reduced rate of
withholding  is  available  pursuant to a tax treaty or that an  exemption  from
withholding is applicable because such gross proceeds are effectively  connected
with the  conduct of a trade or  business  within the  United  States.  For this
purpose,  a "Non-United States Holder" is any stockholder that for United States
federal  income  tax  purposes  is not (i) a citizen or  resident  of the United
States,  (ii) a corporation or partnership  created or organized in or under the
laws of the  United  States  or any State or  division  thereof  (including  the
District of Columbia),  (iii) an estate the income of which is subject to United
States federal income taxation  regardless of the source of such income, or (iv)
a trust (a) the  administration  over which a United  States  court can exercise
primary  supervision  and (b) all of the  substantial  decisions of which one or
more United States  persons have the authority to control.  Notwithstanding  the
foregoing, to the extent provided in United States Treasury Regulations, certain
trusts in  existence on August 20, 1996,  and treated as United  States  persons
prior to such date,  that  elect to  continue  to be  treated  as United  States
persons also will not be Non-United States Holders. In order to obtain a reduced
rate of withholding  pursuant to a tax treaty,  a Non-United  States Holder must
deliver to the Depositary  before the payment a properly  completed and executed
IRS Form 1001. In order to obtain an exemption  from  withholding on the grounds
that the gross  proceeds  paid pursuant to the Offer are  effectively  connected
with the conduct of a trade or business  within the United States,  a Non-United
States Holder must deliver to the  Depositary a properly  completed and executed
IRS Form  4224.  The  Depositary  will  determine  a  stockholder's  status as a
Non-United  States Holder and eligibility for a reduced rate of, or an exemption
from,   withholding   based  on  the  presumption   that  the  payment  will  be
characterized  as a dividend for federal income tax purposes and by reference to
outstanding certificates or statements concerning eligibility for a reduced rate
of, or exemption from, withholding (e.g., IRS Form 1001 or IRS Form 4224) unless
facts  and  circumstances  indicate  that  such  reliance  is not  warranted.  A
Non-United  States Holder may be eligible to obtain a refund of all or a portion
of any tax withheld if such


<PAGE>

Non-United  States  Holder meets those tests  described in the Offer to Purchase
under "The Tender  Offer--Certain United States Federal Income Tax Consequences"
that would  characterize the exchange as a sale (as opposed to a dividend) or is
otherwise able to establish that no tax or a reduced amount of tax is due.

     NON-UNITED  STATES  HOLDERS  ARE URGED TO  CONSULT  THEIR OWN TAX  ADVISORS
REGARDING THE  APPLICATION  OF UNITED  STATES  FEDERAL  INCOME TAX  WITHHOLDING,
INCLUDING  ELIGIBILITY  FOR A WITHHOLDING  TAX  REDUCTION OR EXEMPTION,  AND THE
REFUND PROCEDURE.

     14.   Lost,   Stolen,   Destroyed  or   Mutilated   Certificates.   If  any
certificate(s)   representing  Shares  has  been  lost,  stolen,   destroyed  or
mutilated, the stockholder should promptly notify the Depositary by checking the
box set  forth  above and  indicating  the  number  of  Shares so lost,  stolen,
destroyed  or  mutilated.  Such  stockholder  will  then  be  instructed  by the
Depositary  as to the  steps  that  must  be  taken  in  order  to  replace  the
certificate.  This  Letter  of  Transmittal  and  related  documents  cannot  be
processed  until  the  procedures  for  replacing  lost,  stolen,  destroyed  or
mutilated  certificates  have  been  followed.   Stockholders  may  contact  the
Depositary at (800) 647-4273 (toll free) to expedite such process.

     THIS  LETTER OF  TRANSMITTAL,  PROPERLY  COMPLETED  AND DULY  EXECUTED  (OR
MANUALLY  SIGNED  FACSIMILE  HEREOF),  TOGETHER WITH  CERTIFICATES  REPRESENTING
SHARES  BEING  TENDERED OR  CONFIRMATION  OF  BOOK-ENTRY  TRANSFER AND ALL OTHER
REQUIRED DOCUMENTS,  OR A NOTICE OF GUARANTEED DELIVERY,  MUST BE RECEIVED PRIOR
TO 12:00 MIDNIGHT, NEW YORK CITY TIME, ON THE EXPIRATION DATE.  STOCKHOLDERS ARE
ENCOURAGED  TO  RETURN A  COMPLETED  SUBSTITUTE  FORM W-9 WITH  THIS  LETTER  OF
TRANSMITTAL.


<PAGE>


                 PAYER: AMERICAN STOCK TRANSFER & TRUST COMPANY

SUBSTITUTE           PART 1--Taxpayer Identification               TIN:
FORM W-9             Number--for all accounts, enter      Social Security Number
                     taxpayer identification number in         or Employer
                     the box at right and certify by      Identification Number
                     signing and dating below.            If awaiting TIN, write
                                                              "Applied For")

Department of the    Note:  If the account is in more
Treasury, Internal   than one name, see the chart in
Revenue Service      the enclosed Guidelines to
                     determine which number to give
                     the payer.

PAYER'S REQUEST
FOR TAXPAYER
IDENTIFICATION
NUMBER ("TIN")

                     PART 2 - for payees exempt from
                     backup withholding, please write
                     "EXEMPT" here (see the enclosed
                     Guidelines):


PART 3--Certification--UNDER PENALTIES OF PERJURY, I CERTIFY THAT (1) The number
shown on this form is my correct Taxpayer Identification Number (or I am waiting
for a number to be issued to me),  (2) I am not  subject  to backup  withholding
because:  (a) I am  exempt  from  backup  withholding,  or (b) I have  not  been
notified by the Internal Revenue Service (the "IRS") that I am subject to backup
withholding  as a result of a failure to report all interest or dividends or (c)
the IRS has notified me that I am no longer subject to backup withholding.

Certification  Instructions--You  must cross out item (2) above if you have been
notified by the IRS that you are currently subject to backup withholding because
of underreporting interest or dividends on your tax return and you have not been
notified by the IRS that you are no longer subject to backup withholding.  (Also
see instructions in the enclosed Guidelines.)

SIGNATURE: ____________________

DATE: ________________

- --------------------------------------------------------------------------------
NOTE:     FAILURE  TO  COMPLETE  AND  RETURN  THIS  FORM  MAY  RESULT  IN BACKUP
          WITHHOLDING  OF 31% OF ANY PAYMENTS MADE TO YOU PURSUANT TO THE OFFER.
          PLEASE REVIEW THE ENCLOSED  GUIDELINES FOR  CERTIFICATION  OF TAXPAYER
          IDENTIFICATION NUMBER ON SUBSTITUTE FORM W-9 FOR ADDITIONAL DETAILS.

          YOU MUST COMPLETE THE  FOLLOWING  CERTIFICATE  IF YOU ARE AWAITING (OR
          WILL SOON APPLY FOR) A TAXPAYER IDENTIFICATION NUMBER.

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

             CERTIFICATE OF AWAITING TAXPAYER IDENTIFICATION NUMBER

I certify under penalties of perjury that a taxpayer  identification  number has
not been issued to me, and that I mailed or delivered an  application to receive
a taxpayer  identification  number to the appropriate  Internal  Revenue Service
Center or Social Security  Administration Office (or I intend to mail or deliver
an  application  in the near future).  I understand  that,  notwithstanding  the
information  I provided  in Part III of the  Substitute  Form W-9 above (and the
fact that I have completed this Certificate of Awaiting Taxpayer  Identification
Number),  the Depository may reserve up to 31% of payments made to me to satisfy
potential  withholding and if I do not provide a taxpayer  identification number
to the Depositary within sixty (60) days, the Depositary is required to withhold
31% of all cash payments made to me.

SIGNATURE:        _________________________

DATE: __________________


<PAGE>


                     The Information Agent for the Offer is:

                            MacKenzie Partners, Inc.
                                156 Fifth Avenue
                               New York, NY 10010
                          (212) 929-5500 (call collect)
                       or call toll free 1 (800) 322-2885





                          RIVIERA HOLDINGS CORPORATION

                          NOTICE OF GUARANTEED DELIVERY
                                       FOR
                        TENDER OF SHARES OF COMMON STOCK

     This  Notice  of  Guaranteed  Delivery,  or one  substantially  in the form
hereof,  must be used to accept  the Offer (as  defined  below) if  certificates
evidencing shares of Common Stock, par value $.001 per share (the "Shares"),  of
Riviera Holdings  Corporation,  a Nevada  corporation  (the "Company"),  are not
immediately available,  or if the procedure for book-entry transfer set forth in
the Offer to Purchase, dated December 28, 1999 (the "Offer to Purchase") and the
related  Letter of Transmittal  (which,  as amended,  supplemented  or otherwise
modified from time to time, together constitute the "Offer") cannot be completed
on a timely  basis or time will not permit all required  documents,  including a
properly completed and duly executed Letter of Transmittal (or a manually signed
facsimile  thereof),  to reach the Depositary  prior to the Expiration  Date (as
defined in the Offer to Purchase).

     This Notice of Guaranteed  Delivery,  properly completed and duly executed,
may be delivered by hand, mail or facsimile transmission to the Depositary.  See
the  information  set forth in the Offer to Purchase  under "The Tender Offer --
Procedure for Tendering Shares."

                        The Depositary for the Offer is:

                     AMERICAN STOCK TRANSFER & TRUST COMPANY

    By Hand Delivery:        By Overnight Delivery:             By Mail:
     40 Wall Street              40 Wall Street              40 Wall Street
       46th Floor                  46th Floor                  46th Floor
New York, New York 10005    New York, New York 10005    New York, New York 10005

                             Facsimile Transmission:
                        (for Eligible Institutions only)
                                 (718) 234-5001

                   Confirm Receipt of Facsimile by Telephone:
                                 (718) 921-8200
                         ------------------------------

     DELIVERY OF THIS NOTICE OF GUARANTEED  DELIVERY TO AN ADDRESS OTHER THAN AS
SET FORTH ABOVE OR TRANSMISSION OF INSTRUCTIONS VIA FACSIMILE TRANSMISSION OTHER
THAN AS SET FORTH ABOVE WILL NOT CONSTITUTE A VALID DELIVERY.  DELIVERIES TO THE
COMPANY  WILL  NOT BE  FORWARDED  TO  THE  DEPOSITARY  AND  THEREFORE  WILL  NOT
CONSTITUTE VALID DELIVERY.  DELIVERIES TO THE BOOK-ENTRY  TRANSFER FACILITY WILL
NOT CONSTITUTE VALID DELIVERY TO THE DEPOSITARY.

     This  Notice of  Guaranteed  Delivery  form is not to be used to  guarantee
signatures.  If a  signature  on the Letter of  Transmittal  is  required  to be
guaranteed  by an Eligible  Institution  (as  defined in the Offer to  Purchase)
under the  instructions  thereto,  such  signature  guarantee must appear in the
applicable space provided in the signature box on the Letter of Transmittal.



<PAGE>


Ladies and Gentlemen:

     The undersigned hereby tenders to the Company upon the terms and subject to
the  conditions  set forth in the Offer to Purchase  and the  related  Letter of
Transmittal,  receipt  of which is  hereby  acknowledged,  the  number of Shares
specified below pursuant to the guaranteed  delivery  procedure set forth in the
Offer to Purchase under "The Tender Offer -- Procedures for Tendering Shares."

Name(s) of
Record Holder(s):
                                               PLEASE TYPE OR PRINT

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

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

Number of Shares:--------------------------------------------------


Certificate Nos.
(if available):

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

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

Address:

- -------------------------------------------------------------------
                                                           ZIP CODE

Area Code and
Telephone Number:

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

Check box if Shares will be tendered by book-entry  transfer  (including through
DTC's ATOP):
[  ] The Depository Trust Company

Account Number:

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

Dated:

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

Signature(s)

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


                                       2


<PAGE>


                         ODD LOTS (LESS THAN 100 SHARES)


     To be completed  ONLY if the Shares are being tendered by or on behalf of a
person owning beneficially or of record, as of the close of business on December
28,  1999  and  who  continues  to  own  beneficially  or  of  record  as of the
Expiration Date, an aggregate of fewer than 100 Shares.  The undersigned  either
(check one box):

[  ] was  the  beneficial  or  record  owner of, as of the close of  business on
     December 28,  1999, and  continues to  own  beneficially or of record as of
     the  Expiration  Date, an aggregate of fewer than 100 Shares,  all of which
     are being tendered; or

[  ] is  a  broker dealer, commercial bank, trust company, or other nominee that
     (a) is tendering for the beneficial  owner(s) thereof,  Shares with respect
     to  which  it  is  the  record   holder  and  (b)   believes,   based  upon
     representations  made to it by such  beneficial  owner(s),  that  each such
     person was the  beneficial  or record owner of, as of the close of business
     on December 28,  1999, and  continues  to own  beneficially or of record as
     of the  Expiration  Date,  an  aggregate  of fewer  than 100  Shares and is
     tendering all of such Shares.

                                    GUARANTEE
                   (NOT TO BE USED FOR A SIGNATURE GUARANTEE)

     THE UNDERSIGNED,  A BANK, BROKER, DEALER, CREDIT UNION, SAVINGS ASSOCIATION
OR OTHER ENTITY WHICH IS A MEMBER IN GOOD  STANDING OF THE  SECURITIES  TRANSFER
AGENTS  MEDALLION  PROGRAM OR A BANK,  BROKER,  DEALER,  CREDIT  UNION,  SAVINGS
ASSOCIATION  OR OTHER ENTITY WHICH IS AN "ELIGIBLE  GUARANTOR  INSTITUTION,"  AS
SUCH TERM IS DEFINED IN RULE 17AD-15 UNDER THE SECURITIES  EXCHANGE ACT OF 1934,
AS AMENDED  (EACH OF THE  FOREGOING  CONSTITUTING  AN  "ELIGIBLE  INSTITUTION"),
GUARANTEES  THE DELIVERY TO THE  DEPOSITARY OF THE SHARES  TENDERED  HEREBY,  IN
PROPER FORM FOR TRANSFER, OR A CONFIRMATION THAT THE SHARES TENDERED HEREBY HAVE
BEEN DELIVERED  PURSUANT TO THE PROCEDURE FOR  BOOK-ENTRY  TRANSFER SET FORTH IN
THE OFFER TO PURCHASE INTO THE DEPOSITARY'S  ACCOUNT AT THE BOOK-ENTRY  TRANSFER
FACILITY,  TOGETHER  WITH A  PROPERLY  COMPLETED  AND DULY  EXECUTED  LETTER  OF
TRANSMITTAL  (OR A MANUALLY  SIGNED  FACSIMILE  THEREOF) AND ANY OTHER  REQUIRED
DOCUMENTS, ALL WITHIN THREE (3) AMERICAN STOCK EXCHANGE TRADING DAYS OF THE DATE
HEREOF.

     The Eligible  Institution  that  completes this form must  communicate  the
guarantee  to the  Depositary  and must  deliver the Letter of  Transmittal  and
certificates  representing  Shares to the Depositary  within the time period set
forth herein. Failure to do so could result in a financial loss to such Eligible
Institution.

Name of Firm:

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

Address:

- -------------------------------------------------------------------
                                                           ZIP CODE
Area Code and
Telephone No.:

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


               -------------------------------------------------
                              AUTHORIZED SIGNATURE

Name:
                                  PLEASE PRINT
Title:

Date:


                                       3


<PAGE>


NOTE:    DO NOT SEND SHARE CERTIFICATES WITH THIS NOTICE OF GUARANTEED DELIVERY.
         CERTIFICATES FOR SHARES SHOULD BE SENT WITH THE LETTER OF TRANSMITTAL.


                                       4





LOGO

                          RIVIERA HOLDINGS CORPORATION
                        OFFER TO PURCHASE FOR CASH UP TO
                       500,000 SHARES OF ITS COMMON STOCK
                   AT A PURCHASE PRICE OF $7.50 NET PER SHARE

THE OFFER,  PRORATION PERIOD AND WITHDRAWAL RIGHTS EXPIRE AT 12:00 MIDNIGHT, NEW
YORK CITY TIME, ON WEDNESDAY, FEBRUARY 2, 2000, UNLESS THE OFFER IS EXTENDED.

                                                               December 28, 1999

To Brokers, Dealers, Commercial Banks,
  Trust Companies and Other Nominees:

     Riviera Holdings  Corporation,  a Nevada  corporation (the "Company"),  has
commenced  an offer to  purchase  for cash up to 500,000  shares (or such lesser
number of shares as are  properly  tendered  and not  withdrawn)  of its  Common
Stock,  par  value  $.001 per share  (the  "Shares"),  at the price of $7.50 per
Share,  net to the  seller in cash,  without  interest  thereon  (the  "Purchase
Price"),  upon the terms and subject to the conditions set forth in the Offer to
Purchase and in the related letter of transmittal  (the "Letter of Transmittal")
(which,  as  amended,  supplemented  or  otherwise  modified  from time to time,
together constitute the "Offer").

     THE  OFFER  IS NOT  CONDITIONED  ON ANY  MINIMUM  NUMBER  OF  SHARES  BEING
TENDERED. THE OFFER IS, HOWEVER, SUBJECT TO CERTAIN OTHER CONDITIONS.

     Upon the  terms and  subject  to the  conditions  of the  Offer,  if at the
expiration  date of the Offer,  more than 500,000 Shares (or such greater number
of Shares as the Company may elect to purchase)  are  properly  tendered and not
properly  withdrawn,  the Company will buy Shares first from all Odd Lot Holders
(as defined in the Offer to Purchase) who properly  tendered all of their Shares
and then on a pro rata basis from all other  stockholders  who  properly  tender
Shares at the  Purchase  Price (and do not properly  withdraw  them prior to the
expiration date of the Offer).

     For your  information  and for forwarding to those of your clients for whom
you hold Shares  registered in your name or in the name of your nominee,  we are
enclosing the following documents:

          1. The Offer to Purchase, dated December 28, 1999;

          2. The Letter of Transmittal  for your use and for the  information of
     your  clients  (together  with  the  accompanying   Substitute  Form  W-9).
     Facsimile copies of the Letter of Transmittal (with manual  signatures) may
     be used to tender Shares;

          3. A letter to the  stockholders  of the Company,  dated  December 28,
     1999, from William L. Westerman,  Chairman of the Board and Chief Executive
     Officer of the Company;

          4. The Notice of  Guaranteed  Delivery  to be used to accept the Offer
     and  tender  Shares  pursuant  to the Offer if none of the  procedures  for
     tendering  Shares set forth in the Offer to Purchase  can be completed on a
     timely basis;

          5. A printed  form of letter  which  may be sent to your  clients  for
     whose  accounts you hold Shares  registered  in your name or in the name of
     your nominee, with an instruction form provided for obtaining such clients'
     instructions with regard to the Offer;

          6.  Guidelines of the Internal  Revenue Service for  Certification  of
     Taxpayer Identification Number on Substitute Form W-9; and

          7. A return  envelope  addressed  to American  Stock  Transfer & Trust
     Company, Depositary for the Offer (the "Depositary").


<PAGE>


     YOUR PROMPT  ACTION IS  REQUESTED.  WE URGE YOU TO CONTACT  YOUR CLIENTS AS
PROMPTLY  AS  POSSIBLE.  PLEASE  NOTE  THAT  THE  OFFER,  PRORATION  PERIOD  AND
WITHDRAWAL  RIGHTS  WILL  EXPIRE  AT 12:00  MIDNIGHT,  NEW YORK  CITY  TIME,  ON
WEDNESDAY, FEBRUARY 2, 2000, UNLESS THE OFFER IS EXTENDED.

     In order to take  advantage  of the Offer,  a duly  executed  and  properly
completed  Letter  of  Transmittal  (or a  manually  signed  facsimile  thereof)
including any required  signature  guarantees and any other  required  documents
should  be  sent  to  the   Depositary   together  with  either   certificate(s)
representing   tendered  Shares  or  timely  confirmation  of  their  book-entry
transfer, in accordance with the instructions set forth in the Offer to Purchase
and the related Letter of Transmittal.

     Holders of Shares whose  certificate(s) for such Shares are not immediately
available  or who cannot  deliver  such  certificate(s)  and all other  required
documents to the Depositary, or complete the procedures for book-entry transfer,
prior to the Expiration Date must tender their Shares according to the procedure
for  guaranteed  delivery  set forth in the Offer to Purchase  under "The Tender
Offer -- Procedures for Tendering Shares."

     No fees or  commissions  will be payable by the  Company  nor any  officer,
director,  stockholder,  agent or other  representative  of the  Company  to any
broker,  dealer or other person for soliciting tenders of Shares pursuant to the
Offer (other than fees paid to MacKenzie  Partners,  Inc., as Information Agent,
as described in the Offer to Purchase). The Company will, however, upon request,
reimburse you for  customary  mailing and handling  expenses  incurred by you in
forwarding  any of the enclosed  materials to your clients whose Shares are held
by you as a nominee or in a fiduciary capacity. The Company will pay or cause to
be paid any stock transfer taxes applicable to its purchase of Shares, except as
otherwise provided in the Letter of Transmittal.

     Any inquiries you may have with respect to the Offer should be addressed to
MacKenzie  Partners,  Inc., as Information Agent, 156 Fifth Avenue, New York, NY
10010,  at  (212)  929-5500  or  toll  free at 1 (800)  322-2885.  Requests  for
additional  copies of the enclosed  materials may be directed to the Information
Agent at its address and telephone numbers set forth above.

                                              Very truly yours,


                                              RIVIERA HOLDINGS CORPORATION

     NOTHING CONTAINED HEREIN OR IN THE ENCLOSED  DOCUMENTS SHALL CONSTITUTE YOU
OR ANY OTHER PERSON AS AN AGENT OF THE  COMPANY,  THE  INFORMATION  AGENT OR THE
DEPOSITARY  OR ANY  AFFILIATE OF ANY OF THE  FOREGOING,  OR AUTHORIZE YOU OR ANY
OTHER PERSON TO USE ANY DOCUMENT OR MAKE ANY  STATEMENT ON BEHALF OF ANY OF THEM
IN CONNECTION WITH THE OFFER OTHER THAN THE DOCUMENTS  ENCLOSED HEREWITH AND THE
STATEMENTS CONTAINED THEREIN.


                                       2





                          RIVIERA HOLDINGS CORPORATION
                        OFFER TO PURCHASE FOR CASH UP TO
                       500,000 SHARES OF ITS COMMON STOCK
                   AT A PURCHASE PRICE OF $7.50 NET PER SHARE

THE OFFER,  PRORATION PERIOD AND WITHDRAWAL RIGHTS EXPIRE AT 12:00 MIDNIGHT, NEW
YORK CITY TIME, ON WEDNESDAY, FEBRUARY 2, 2000, UNLESS THE OFFER IS EXTENDED.

                                                               December 28, 1999

To Our Clients:

     Enclosed for your  consideration  are the Offer to Purchase, dated December
28, 1999 (the "Offer to Purchase") and the related Letter of Transmittal (which,
as amended,  supplemented  or  otherwise  modified  from time to time,  together
constitute  the  "Offer")  in  connection  with the  offer by  Riviera  Holdings
Corporation,  a Nevada  corporation (the  "Company"),  to purchase up to 500,000
shares (or such lesser number of shares as are properly  tendered) of its Common
Stock, par value $.001 per share (the "Shares"),  at a price of $7.50 per Share,
net to the seller in cash, without interest thereon (the "Purchase Price"), upon
the terms and subject to the conditions of the Offer.

     Upon the  terms and  subject  to the  conditions  of the  Offer,  if at the
expiration  date of the Offer,  more than 500,000 Shares (or such greater number
of Shares as the Company may elect to purchase)  are  properly  tendered and not
properly  withdrawn,  the Company will buy Shares first from all Odd Lot Holders
(as defined in the Offer to Purchase) who properly  tendered all of their shares
and then on a pro rata basis from stockholders who properly tender Shares at the
Purchase Price (and do not properly withdraw such Shares prior to the expiration
date of the Offer).

     A TENDER  OF YOUR  SHARES  CAN BE MADE  ONLY BY US AS THE  HOLDER OF RECORD
THEREOF  AND  PURSUANT  TO YOUR  INSTRUCTIONS.  THE  LETTER  OF  TRANSMITTAL  IS
FURNISHED TO YOU FOR YOUR  INFORMATION  ONLY AND CANNOT BE USED BY YOU TO TENDER
YOUR SHARES HELD BY US FOR YOUR ACCOUNT.

     Accordingly,  we request  instructions as to whether you wish to tender any
or all of the Shares held by us for your account,  upon the terms and subject to
the conditions of the Offer.

     Please note the following:

          1.  Shares may be  tendered at $7.50 per Share,  as  indicated  in the
     attached  Instruction  Form,  net to the seller in cash,  without  interest
     thereon.

          2. The  priority in which  Shares  shall be  purchased in the event of
     proration may be designated.

          3. The Offer is not  conditioned on any minimum number of Shares being
     tendered.  The Offer is, however,  subject to certain other  conditions set
     forth in the Offer to Purchase.

          4. The Offer,  proration  period and withdrawal  rights will expire at
     12:00 Midnight, New York City time, on Wednesday,  February 2, 2000, unless
     the Offer is extended (the "Expiration Date").

          5. The Offer is for 500,000  Shares,  constituting  approximately  11%
     of the Shares outstanding as of December 15, 1999.

          6. The Board of  Directors  of the  Company  has  approved  the Offer.
     However,  neither  the  Company  nor  its  Board  of  Directors  makes  any
     recommendation  to  stockholders  as to whether  to tender or refrain  from
     tendering their Shares.  Each stockholder must make the decision whether to
     tender such stockholder's  Shares and, if so, how many Shares to tender.


<PAGE>


          7. Tendering  stockholders  will not be obligated to pay any brokerage
     fees or commissions or  solicitation  fees to the Depositary (as defined in
     the  Offer to  Purchase),  Information  Agent (as  defined  in the Offer to
     Purchase)  or the  Company  or,  except  as set  forth  in  the  Letter  of
     Transmittal, stock transfer taxes on the transfer of Shares pursuant to the
     Offer. However,  federal income tax backup withholding at a rate of 31% may
     be  required,  unless an  exemption  is provided or unless the required tax
     payer  identification  information is provided.  See  Instruction 12 of the
     Letter of Transmittal.

          8. If you held  beneficially or of record, as of the close of business
     on December 28,  1999 and  continue to  hold as of the Expiration  Date, an
     aggregate  of fewer than 100 Shares,  and you instruct us to tender on your
     behalf  all such  Shares  before  the  Expiration  Date and  check  the box
     captioned "Odd Lots" in the attached  Instruction  form, the Company,  upon
     the terms and subject to the conditions of the Offer,  will accept all such
     Shares for  purchase  before  proration,  if any, of the  purchase of other
     Shares properly tendered.

     If you wish to have us tender any or all of your Shares, please so instruct
us  by  completing,  executing,  detaching  and  returning  to us  the  attached
Instruction Form. An envelope to return your Instruction Form to us is enclosed.
If you  authorize  us to tender  your  Shares,  all such Shares will be tendered
unless otherwise indicated on the attached Instruction Form.

     PLEASE FORWARD YOUR  INSTRUCTION FORM TO US AS SOON AS POSSIBLE TO ALLOW US
AMPLE TIME TO TENDER YOUR SHARES ON YOUR BEHALF PRIOR TO THE  EXPIRATION  OF THE
OFFER.

     As described in the Offer to Purchase, if more than 500,000 Shares (or such
greater  number of  Shares  as the  Company  may  elect to  purchase)  have been
properly  tendered and not properly  withdrawn prior to the Expiration Date, the
Company  will  purchase  tendered  Shares  properly  tendered  and not  properly
withdrawn  prior to the  Expiration  Date,  first from all Odd Lot  Holders  who
tendered all of their Shares (as defined in the Offer to Purchase) and then on a
pro rata basis (with  appropriate  adjustments to avoid  purchases of fractional
Shares) from all other stockholders as described in the Offer to Purchase.

     The Offer is being made solely  pursuant  to the Offer to Purchase  and the
related Letter of Transmittal.  The Offer is not being made to, nor will tenders
be accepted from or on behalf of, holders of Shares residing in any jurisdiction
in  which  the  making  of the  Offer  or  acceptance  thereof  would  not be in
compliance with the securities laws of such jurisdiction.


                                       2


<PAGE>

                                INSTRUCTION FORM

        INSTRUCTIONS FOR TENDER OF SHARES OF RIVIERA HOLDINGS CORPORATION

     The  undersigned  acknowledge(s)  receipt of your  letter and the  enclosed
Offer to Purchase,  dated  December 28, 1999 (the "Offer to  Purchase")  and the
related Letter of Transmittal  (which,  as amended or supplemented  from time to
time,  together  constitute the "Offer") in connection with the offer by Riviera
Holdings  Corporation,  a Nevada corporation (the "Company"),  to purchase up to
500,000 shares (or such lesser number of shares as are properly tendered) of its
Common Stock,  par value $.001 per share (the  "Shares"),  at the price of $7.50
per Share, net to the seller in cash,  without interest thereon,  upon the terms
and subject to the conditions of the Offer.

     This will instruct you to tender to the Company,  on (our) (my) behalf, the
number of Shares  indicated  below (or if no  number  is  indicated  below,  all
Shares) which are  beneficially  owned by (us) (me) and registered in your name,
upon the terms and subject to the conditions of Offer.

NUMBER OF SHARES TO BE TENDERED: SHARES*

- -------------------------
*    Unless otherwise  indicated,  it will be assumed that all Shares held by us
     for your account are to be tendered.

     THE METHOD OF  DELIVERY  OF THIS  DOCUMENT IS AT THE OPTION AND RISK OF THE
TENDERING  STOCKHOLDER.  IF  DELIVERY  IS BY MAIL,  REGISTERED  MAIL WITH RETURN
RECEIPT REQUESTED,  PROPERLY INSURED, IS RECOMMENDED.  IN ALL CASES,  SUFFICIENT
TIME SHOULD BE ALLOWED TO ASSURE DELIVERY.

                                    ODD LOTS

[ ] By checking this box the undersigned  represents that the undersigned  owned
    beneficially  or of record as of the close of business on December  28, 1999
    and continues  to own  beneficially  or of  record  as of the  Expiration
    Date,  an aggregate of fewer than 100 Shares and is tendering all of such
    Shares.

Dated:  ________________, 2000

                                   SIGN HERE:

- --------------------------------------------------------------------------------
Signature(s)

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Print Name(s)

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Address(es)

- --------------------------------------------------------------------------------
Area Code and Telephone Number

- --------------------------------------------------------------------------------
Taxpayer Identification or Social Security Number


                                       3





                          RIVIERA HOLDINGS CORPORATION
                         2901 Las Vegas Boulevard South
                              Las Vegas, NV 89109



                                December 28, 1999


To Our Stockholders:

     Riviera Holdings  Corporation (the "Company") is offering to purchase up to
500,000 shares of its common  stock,  $.001 par value per share (the  "Shares"),
from  existing  stockholders  at the  purchase  price of $7.50  per  Share  (the
"Offer").

     On December  27,  1999,  the last day the Shares  were traded  prior to the
announcement  of the  Offer,  the last  reported  sales  price per Share for the
Company's common stock on the AMEX was $5.19.  Any stockholder  whose Shares are
properly  tendered  directly to American  Stock  Transfer & Trust  Company,  the
Depositary  for the Offer,  and  purchased by the Company  pursuant to the Offer
will  receive the net purchase  price in cash,  without  interest,  and will not
incur the usual transaction costs associated with open market sales.

     The  terms and  conditions  of the  offer  are  explained  in detail in the
enclosed Offer to Purchase and the related Letter of  Transmittal.  We encourage
you to read these materials carefully before making any decision with respect to
the Offer. The instructions on how to tender Shares are also explained in detail
in the accompanying materials.

     Neither  the Company nor the Board of  Directors  of the Company  makes any
recommendation to stockholders as to whether to tender or refrain from tendering
their Shares.  Each  stockholder  must make the decision  whether to tender such
stockholder's Shares and, if so, how many Shares to tender. The Company has been
advised that none  of its directors  or executive officers  intend to tender any
Shares pursuant to the Offer.

     The Offer will expire at 12:00 Midnight, New York City time, on February 2,
2000,  unless extended by the Company.  If you have any questions  regarding the
Offer or need  assistance in tendering  your Shares,  please  contact  MacKenzie
Partners,  Inc., the Information  Agent for the Offer, at (212) 929-5500 or toll
free at 1 (800) 322-2885.

                                         Sincerely,



                                         William L. Westerman
                                         Chairman of the Board of Directors
                                         and Chief Executive Officer




             GUIDELINES FOR CERTIFICATION OF TAXPAYER IDENTIFICATION
                          NUMBER ON SUBSTITUTE FORM W-9

GUIDELINES  FOR  DETERMINING  THE  PROPER  IDENTIFICATION  NUMBER  TO  GIVE  THE
PAYER.--Social Security numbers have nine digits separated by two hyphens: i.e.,
000-00-0000.  Employer identification numbers have nine digits separated by only
one hyphen: i.e., 00-0000000.  The table below will help determine the number to
give the payer.
                                               GIVE THE SOCIAL
FOR THIS TYPE OF ACCOUNT:                      SECURITY NUMBER OF:
- -------------------------                      -------------------

1. An individual's account                     The individual
2. Two or more individuals (joint              The actual owner of the account
account)                                       or, if combined funds, any one of
                                               the individuals(1)
3. Husband and wife (joint  account)           The actual  owner of the  account
                                               or,   if  joint   funds,   either
                                               person(1)
4. Custodian account of a minor                The minor(2)
(Uniform Gift to Minors Act)
5. Adult and minor  (joint  account)           The adult or, if the minor is the
                                               only contributor, the minor(1)
6. Account in the name of guardian or          The ward, minor, or incompetent
committee for a designated ward,               person(3)
minor, or incompetent  person
7. a. The usual revocable savings trust        The grantor-trustee(1)
account (grantor is also trustee)
b. So-called trust account that is not a       The actual owner(1)
legal or valid trust under State law
8. Sole proprietorship account                 The owner(4)

                                               GIVE THE EMPLOYER
FOR THIS TYPE OF ACCOUNT:                      IDENTIFICATION NUMBER OF:
- -------------------------                      -------------------------

9. A valid trust, estate, or pension trust     The legal  entity  (Do not
                                               furnish the identification number
                                               of the personal representative or
                                               trustee  unless the legal  entity
                                               itself is not  designated  in the
                                               account title)(5)
10. Corporate account                          The organization
11. Religious, charitable, or                  The corporation
    educational organization account
12. Partnership account                        The partnership
13. Association, club or other                 The organization
    tax-exempt organization
14. A broker or registered nominee             The broker or nominee
15. Account with the Department of             The public entity
    Agriculture in the name of a
    public entity (such as a State
    or local government, school
    district, or prison) that receives
    agricultural program payments


<PAGE>


- --------------------------
(1) List first and circle the name of the person whose number you furnish.

(2) Circle the minor's name and furnish the minor's social security number.

(3) Circle the ward's,  minor's or  incompetent  person's  name and furnish such
    person's social security number.

(4) Show the name of the owner.

(5) List first and circle the name of the legal trust, estate, or pension trust.

NOTE:    If no name is circled when there is more than one name, the number will
         be considered to be that of the first name listed.


                                       2


<PAGE>


             GUIDELINES FOR CERTIFICATION OF TAXPAYER IDENTIFICATION
                          NUMBER ON SUBSTITUTE FORM W-9
                                     PAGE 2

OBTAINING A NUMBER

If you do not have a  taxpayer  identification  number  or you  do not know your
number, obtain Form SS-5, Application for a Social Security Number Card, or Form
SS-4, Application for Employer Identification Number, at the local office of the
Social Security  Administration  or the Internal Revenue Service and apply for a
number.

PAYEES EXEMPT FROM BACKUP WITHHOLDING

Payees  specifically  exempted from backup withholding on ALL payments including
the following:

- -- A corporation.

- -- A financial institution.

- -- An organization exempt from tax under section 501(a) of the Internal
   Revenue Code of 1986, as amended (the "Code"), or an individual retirement
   plan.

- -- The United States or any agency or instrumentality thereof.

- -- A State, the District of Columbia,  a possession of the United States, or
   any subdivision or instrumentality thereof.

- -- A foreign government, a political subdivision of a foreign government, or
   any agency or instrumentality thereof.

- -- An international organization or any agency or instrumentality thereof.

- -- A registered dealer in securities or commodities registered in the U.S. or a
   possession of the U.S.

- -- A real estate investment trust. A common trust fund operated by a bank under
   section 584(a) of the Code.

- -- An exempt  charitable  remainder  trust, or a non-exempt  trust described in
   section 4947(a)(1) of the Code.

- -- An entity registered at all times under the Investment Company Act of 1940.

- -- A foreign central bank of issue.

     Payments of dividends  and patronage  dividends  not  generally  subject to
backup withholding include the following:

- -- Payments to nonresident  aliens subject to withholding under section 1441 of
   the Code.

- -- Payments to partnerships not engaged in a trade or business in the United
   States and which have at least one nonresident partner.

- -- Payments  of  patronage  dividends  where the amount  renewed is not paid in
   money.

- -- Payments made by certain foreign organizations.

- -- Payments made to a nominee.

Payments of interest not  generally  subject to backup  withholding  include the
following:

- -- Payments of interest on obligations issued by individuals.


                                       3


<PAGE>


NOTE:You may be subject to backup  withholding  if this interest is $600 or more
     and is paid in the course of the payer's trade or business and you have not
     provided your correct taxpayer identification number to the payer.

- -- Payments of tax-exempt interest (including  exempt-interest  dividends under
   section 852 of the Code).

- -- Payments described in section 6049(b)(5) of the Code to non-resident aliens.

- -- Payments on tax free covenant bonds under section 1451 of the Code.

- -- Payments made by certain foreign organizations. Payments made to a nominee.

EXEMPT  PAYEES  DESCRIBED  ABOVE MUST STILL  COMPLETE  THE  SUBSTITUTE  FORM W-9
ENCLOSED  HEREWITH  TO  AVOID  POSSIBLE  ERRONEOUS  BACKUP   WITHHOLDING.   FILE
SUBSTITUTE  FORM  W-9 WITH THE  PAYER,  REMEMBERING  TO  CERTIFY  YOUR  TAXPAYER
IDENTIFICATION NUMBER ON PART III OF THE FORM, WRITE "EXEMPT" ON THE FACE OF THE
FORM AND SIGN AND DATE THE FORM AND RETURN IT TO THE PAYER.

     Payments that are not subject to information reporting are also not subject
to backup withholding.  For details,  see sections 6041,  6041A(a),  6042, 6044,
6045, 6049, 6050A, and 6050N of the Code and their regulations.

PRIVACY  ACT  NOTICE.--Section  6109  requires  most  recipients  of  dividends,
interest,  or other payments to give taxpayer  identification  numbers to payers
who must report the payments to IRS. The IRS uses the numbers for identification
purposes  and to help verify the  accuracy  of your tax  return.  Payers must be
given the numbers  whether or not  recipients are required to file a tax return.
Payers must generally withhold 31% of taxable interest,  dividends,  and certain
other payments to a payee who does not furnish a taxpayer  identification number
to a payer. Certain penalties may also apply.

PENALTIES

(1) PENALTY FOR FAILURE TO FURNISH TAXPAYER IDENTIFICATION NUMBER.--If you fail
to furnish your taxpayer  identification number to a payer, you are subject to a
penalty of $50 for each such failure  unless your  failure is due to  reasonable
cause and not to willful neglect.

(2) CIVIL PENALTY FOR FALSE  INFORMATION  WITH RESPECT TO  WITHHOLDING.--If  you
make a false  statement with no reasonable  basis which results in no imposition
of backup withholding, you are subject to a penalty of $500.

(3) CRIMINAL PENALTY FOR FALSIFYING  INFORMATION--Falsifying  certifications  or
affirmations  may subject  you to  criminal  penalties  including  fines  and/or
imprisonment.

FOR ADDITIONAL  INFORMATION  CONTACT YOUR TAX CONSULTANT OR THE INTERNAL REVENUE
SERVICE.


                                       4




This announcement is neither an offer to purchase nor a solicitation of an offer
to sell  Shares.  The  Offer is made  solely  by the  Offer to  Purchase,  dated
December 28, 1999 and the related Letter of  Transmittal,  and any amendments or
supplements  thereto,  which are being  mailed to all  holders  of  Shares.  The
Company is not aware of any jurisdiction where the making of the Offer is not in
compliance with applicable law. If the Company becomes aware of any jurisdiction
where the making of the Offer or the  acceptance of Shares  pursuant  thereto is
not in compliance with applicable law, the Company will make a good faith effort
to comply with the applicable law. If, after such good faith effort, the Company
cannot comply with the  applicable  law, the Offer will not be made to (nor will
tenders  be  accepted  from or on  behalf  of) the  holders  of  Shares  in such
jurisdiction.  In any jurisdiction where the securities,  blue sky or other laws
require the Offer to be made by a licensed broker or dealer,  the Offer shall be
deemed to be made on behalf of the Company by one or more registered  brokers or
dealers licensed under the laws of such jurisdiction.

                      NOTICE OF OFFER TO PURCHASE FOR CASH

                                       BY

                          RIVIERA HOLDINGS CORPORATION

                    UP TO 500,000 SHARES OF ITS COMMON STOCK

                 AT A PURCHASE PRICE OF $7.50 PER SHARE IN CASH

     Riviera Holdings Corporation, a Nevada corporation (the "Company"), invites
its  stockholders to tender up to 500,000 shares of its Common Stock,  par value
$.001 per share (the  "Shares"),  to the Company at $7.50 per Share,  net to the
seller in cash, without interest thereon (the "Purchase Price"),  upon the terms
and subject to the conditions set forth in the Offer to Purchase, dated December
28,  1999  and  in  the  related  Letter  of  Transmittal  (which,  as  amended,
supplemented or otherwise  modified from time to time,  together  constitute the
"Offer").

     THE OFFER,  PRORATION  PERIOD  AND  WITHDRAWAL  RIGHTS  EXPIRE AT 12:00
     MIDNIGHT, NEW YORK CITY TIME, ON WEDNESDAY, FEBRUARY 2, 2000 UNLESS THE
     OFFER IS EXTENDED.

     THE  OFFER  IS NOT  CONDITIONED  ON ANY  MINIMUM  NUMBER  OF  SHARES  BEING
TENDERED.  THE OFFER IS, HOWEVER,  SUBJECT TO CERTAIN OTHER CONDITIONS SET FORTH
IN THE OFFER TO PURCHASE.

     THE BOARD OF  DIRECTORS  OF THE COMPANY HAS  APPROVED  THE OFFER.  HOWEVER,
NEITHER THE  COMPANY  NOR ITS BOARD OF  DIRECTORS  MAKES ANY  RECOMMENDATION  TO
STOCKHOLDERS  AS TO WHETHER TO TENDER OR REFRAIN FROM  TENDERING  THEIR  SHARES.
EACH  STOCKHOLDER  MUST MAKE THE DECISION  WHETHER TO TENDER SUCH  STOCKHOLDER'S
SHARES AND, IF SO, HOW MANY SHARES TO TENDER.  THE COMPANY HAS BEEN ADVISED THAT
NONE OF ITS DIRECTORS OR EXECUTIVE OFFICERS INTENDS TO TENDER SHARES PURSUANT TO
THE OFFER.

     The Company will pay the Purchase  Price for all Shares  properly  tendered
prior to the Expiration Date (as defined below) and not properly withdrawn, upon
the terms and subject to the conditions of the Offer,  including the odd lot and
proration  provisions.  UNDER  NO  CIRCUMSTANCES  WILL  INTEREST  BE PAID ON THE
PURCHASE  PRICE FOR THE SHARES,  REGARDLESS OF ANY DELAY IN MAKING SUCH PAYMENT.
The term  "Expiration  Date"  means  12:00  Midnight,  New York  City  time,  on
Wednesday,  February  2,  2000,  unless  and  until  the  Company,  in its  sole
discretion,  shall have  extended the period of time during which the Offer will
remain open, in which event the term "Expiration Date" shall refer to the latest
time and date at which the Offer,  as so extended by the Company,  shall expire.
The Company  reserves the right, in its sole  discretion,  to purchase more than
500,000  Shares  pursuant to the Offer.  For purposes of the Offer,  the Company
will be deemed to have  accepted for payment (and  therefore  purchased)  Shares
properly  tendered  and  not  properly   withdrawn  (subject  to  the  proration
provisions  of the Offer) only when, as and if the Company gives oral or written
notice to American  Stock  Transfer & Trust  Company (the  "Depositary")  of its
acceptance of such Shares for payment pursuant to the Offer.  Payment for Shares
tendered and


<PAGE>


accepted  for  payment  pursuant  to the Offer  will be made only  after  timely
receipt  by  the  Depositary  of  certificates  for  such  Shares  (or a  timely
confirmation  of a  book-entry  transfer of such  Shares  into the  Depositary's
account  at the  Book-Entry  Transfer  Facility  (as  defined  in the  Offer  to
Purchase)),  a properly  completed and duly executed Letter of Transmittal (or a
manually  signed  facsimile  thereof)  and any other  documents  required by the
Letter of Transmittal.

     The  Board of  Directors  determined  that an offer  to  repurchase  Shares
directly from the Company's  stockholders pursuant to this Offer would be in the
best  interests  of the Company  and its  stockholders.  The Board of  Directors
believes  that the  purchase  of  Shares  at this  time is  consistent  with the
Company's long term corporate goal of seeking to increase  stockholder value. In
addition,  the Offer will provide the Company's  stockholders  an opportunity to
sell a portion of their Shares which may not be available to shareholders  based
upon the current trading market conditions of the Shares.

     Upon the  terms and  subject  to the  conditions  of the  Offer,  if at the
Expiration  Date more than 500,000  Shares (or such greater  number of Shares as
the  Company may elect to  purchase)  are  properly  tendered  and not  properly
withdrawn,  the  Company  will buy  Shares  first from all Odd Lot  Holders  (as
defined in the Offer to Purchase) who properly  tendered all of their Shares and
then on a pro rata basis from all other  stockholders who properly tender Shares
(and do not properly  withdraw them prior to the  expiration of the Offer).  The
Company  expressly  reserves the right, in its sole discretion,  at any time and
from time to time,  and regardless of whether or not any of the events set forth
in the Offer to Purchase  under "The Tender Offer -- Certain  Conditions  of the
Offer" shall have  occurred or shall be deemed by the Company to have  occurred,
to extend the period of time during  which the Offer is open and  thereby  delay
acceptance for payment of, and payment for, any Shares by giving oral or written
notice of such  extension  to the  Depositary  and making a public  announcement
thereof.  During any such  extension,  all Shares  previously  tendered  and not
properly  withdrawn  will  remain  subject  to the Offer and to the  rights of a
tendering stockholder to withdraw such stockholder's Shares.

     Tenders of Shares  pursuant to the Offer are  irrevocable  except that such
Shares may be withdrawn  at any time prior to the  Expiration  Date and,  unless
theretofore  accepted for payment by the Company pursuant to the Offer, may also
be withdrawn at any time after 12:00 Midnight, New York City time, on Wednesday,
February 2, 2000. For such withdrawal to be effective,  a written,  telegraphic,
telex or facsimile  transmission notice of withdrawal must be timely received by
the  Depositary  at its  address  set  forth on the back  cover of the  Offer to
Purchase.  Any such notice of withdrawal  must specify the name of the tendering
stockholder, the number of Shares to be withdrawn and the name of the registered
holder of such Shares.  If the certificates for Shares to be withdrawn have been
delivered or otherwise identified to the Depositary,  then, prior to the release
of such  certificates,  the serial  numbers shown on such  certificates  must be
submitted to the  Depositary  and the  signature(s)  on the notice of withdrawal
must be  guaranteed  by an  Eligible  Institution  (as  defined  in the Offer to
Purchase),  unless such Shares have been tendered for the account of an Eligible
Institution.  If  Shares  have  been  tendered  pursuant  to the  procedure  for
book-entry transfer set forth in the Offer to Purchase, any notice of withdrawal
also must  specify  the name and the  number of the  account  at the  Book-Entry
Transfer  Facility to be credited with the withdrawn  Shares and must  otherwise
comply with such Book-Entry Transfer Facility's procedures.  All questions as to
the  form  and  validity  (including  the  time of  receipt)  of any  notice  of
withdrawal  will be determined  by the Company,  in its sole  discretion,  whose
determination  will be final and binding.  None of the Company,  the Depositary,
the  Information  Agent  or any  other  person  will be  under  any duty to give


                                       2


<PAGE>


notification  of any  defects  or  irregularities  in any  tender  or  notice of
withdrawal or incur any liability for failure to give any such notification.

     The  information  required to be  disclosed by Rule  13e-4(d)(1)  under the
Securities  Exchange  Act of 1934,  as  amended,  is  contained  in the Offer to
Purchase and is incorporated herein by reference.

     The Offer to  Purchase  and the  related  Letter of  Transmittal  are being
mailed  to  record  holders  of  Shares  whose  names  appear  on the  Company's
stockholder list and will be furnished to brokers,  dealers,  commercial  banks,
trust companies and similar persons whose names, or the names of whose nominees,
appear on the stockholder list or, if applicable, who are listed as participants
in a clearing agency's  security position listing for subsequent  transmittal to
beneficial owners of Shares.

     THE  OFFER TO  PURCHASE  AND THE  RELATED  LETTER  OF  TRANSMITTAL  CONTAIN
IMPORTANT  INFORMATION  WHICH SHOULD BE READ CAREFULLY  BEFORE ANY DECISION WITH
RESPECT TO THE OFFER IS MADE.

     Questions  and  requests  for  assistance  or for  copies  of the  Offer to
Purchase and the related Letter of Transmittal,  and other Offer materials,  may
be  directed to the  Information  Agent as set forth  below,  and copies will be
furnished promptly at the Company's expense. No fees or commissions will be paid
to brokers,  dealers or other  persons  (other than the  Information  Agent) for
soliciting tenders of Shares pursuant to the Offer.

                     The Information Agent for the Offer is:

                            MacKenzie Partners, Inc.
                                156 Fifth Avenue
                               New York, NY 10010
                          (212) 929-5500 (call collect)
                       or call toll free 1 (800) 322-2885



                                       3





NEWS                          |                     Riviera Holdings Corporation
BULLETIN                      |                   2901 Las Vegas Boulevard South
                              |                              Las Vegas, NV 89109
From:                         |              Investor Relations:  (800) 362-1460
FRB                           |                             Fax:  (702) 794-9442
                              |                           Hotel:  (702) 734-5110
                              |                               TRADED: AMEX - RIV
- --------------------------------------------------------------------------------
The Financial Relations Board, Inc.

FOR FURTHER INFORMATION:

AT THE COMPANY:                                    AT FINANCIAL RELATIONS BOARD:
Duane Krohn, Secretary, Treasurer and CFO   Don Markley, Virginia Turner (media)
(702) 794-9527                                                    (415) 986-1591
Email: [email protected]

INFORMATION AGENTS for the TENDER OFFER:
MacKenzie Partners
(800) 322-2885 or (212) 929-5500


                                                           FOR IMMEDIATE RELEASE


            RIVIERA ANNOUNCES $7.50 PER SHARE CASH SELF-TENDER OFFER
                            FOR UP TO 500,000 SHARES

LAS VEGAS,  NV-Tuesday,  December 28, 1999 - Riviera Holdings Corporation (AMEX:
RIV)  announced  today that its Board of Directors  has approved and  authorized
Riviera to make a cash tender  offer of $7.50 per share,  for 500,000  shares of
its  common  stock,   which  represents   approximately  11%  of  its  currently
outstanding  common stock,  subject to the terms and conditions set forth in the
Offer  to  Purchase   Shares  of  Riviera   which  will  be  mailed  to  current
shareholders.

If more than 500,000  shares of common stock are properly  tendered  pursuant to
the Offer to Purchase and Letter of  Transmittal,  Riviera will buy shares first
from holders of less than 100 shares and then accept shares on a pro rata basis.
Riviera may purchase  more than 500,000  shares of common stock  pursuant to the
tender offer.

Riviera  believes  that  its  purchase  of  shares  is an  attractive  long-term
investment  for Riviera and  non-tendering  stockholders.  Riviera is making the
offer to provide  stockholders  who wish to sell their shares the opportunity to
do so for cash at a premium over recent market prices. The public trading market
for the Shares has  recently  been  characterized  by low prices and low trading
volume.  As a result,  there is a limited  market for the Shares and low trading
volumes make it  difficult  for  stockholders  to sell a  substantial  number of
Shares at prevailing market prices.

                                     -more-


<PAGE>


Riviera Announces $7.50 Per Share Cash Self-Tender Offer
Page 2


The Board of  Directors  of Riviera has  approved  the tender offer and makes no
recommendation to stockholders as to whether to tender or refrain from tendering
their shares.  Each  stockholder must make the decision whether to tender shares
and, if so, how many shares to tender. Riviera has been advised that none of its
directors  or  executive  officers  intend to tender any shares  pursuant to the
tender offer price.

On December 27,  1999,  the last  trading day prior to the  announcement  of the
tender  offer,  the Amex closing  market  price for Riviera  stock was $5.19 per
share.

Stockholders may obtain further information by calling MacKenzie  Partners,  the
Information Agents for the tender offer, at 800-322-2885 or 212-929-5500,  or by
calling Riviera  directly and asking for Duane Krohn,  Secretary,  Treasurer and
CFO at 702-794-9527.

This press  release is for  informational  purposes  only and is not intended to
serve as a solicitation to buy securities. Any solicitation to buy securities is
made only pursuant to the Offer to Purchase and the Letter of Transmittal.


About Riviera Holdings
Riviera Holdings Corporation owns and operates the Riviera Hotel & Casino on the
Las Vegas Strip and has  developed a casino in Black  Hawk,  Colorado,  which is
expected  to open in the  near  future  and is  expected  to make a  significant
contribution to Riviera's cash flow.  Riviera Holdings  Corporation is traded on
the American Stock Exchange under the symbol RIV.


                                      # # #

              For more information on Riviera via fax at no cost,
     please call (800) PRO-INFO (201-432-6555 outside the U.S.), code RIV.




Item 8.  Financial Statements and Supplementary Data

Financial Statements for the Years Ended
December 31, 1998, 1997 and 1996 and
Independent Auditors' Report




RIVIERA HOLDINGS CORPORATION

TABLE OF CONTENTS




                                                                            Page

INDEPENDENT AUDITORS' REPORT                                                 28


CONSOLIDATED FINANCIAL STATEMENTS:

     Balance Sheets as of December 31, 1998 and 1997                         29

     Statements of Operations for the Years
      Ended December 31, 1998, 1997 and 1996                                 30

     Statements of Stockholders' Equity for Years
      Ended December 31, 1998, 1997 and 1996                                 32

     Consolidated Statements of Cash Flows for Years
      Ended December 31, 1998, 1997 and 1996                                 33

     Notes to Consolidated Financial Statements                              35

<PAGE>

INDEPENDENT AUDITORS' REPORT


Riviera Holdings Corporation
Las Vegas, Nevada

We have audited the accompanying consolidated balance sheets of Riviera Holdings
Corporation and  subsidiaries  (the "Company") as of December 31, 1998 and 1997,
and the related consolidated statements of operations, stockholders' equity, and
cash flows for each of the three years in the period  ended  December  31, 1998.
These financial  statements are the responsibility of the Company's  management.
Our responsibility is to express an opinion on these financial  statements based
on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  such consolidated  financial  statements present fairly, in all
material respects, the financial position of the Company as of December 31, 1998
and 1997,  and the results of its  operations and its cash flows for each of the
three years in the period ended December 31, 1998, in conformity  with generally
accepted accounting principles.


/s/ Deloitte & Touche LLP

Las Vegas, Nevada
February 19, 1999, except for Note 18, as to
                   which the date is October 18, 1999
<PAGE>
<TABLE>
<CAPTION>




RIVIERA HOLDINGS CORPORATION

CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 1998 AND 1997
(In thousands, except share amounts)
- -----------------------------------------------------------------------------------------------------------------------


ASSETS                                                                                              1998           1997

CURRENT ASSETS:
<S>                                                                                             <C>             <C>
  Cash and cash equivalents                                                                $     48,883    $     65,151
  Accounts receivable, net                                                                        5,389           4,938
  Inventories                                                                                     2,727           3,509
  Prepaid expenses and other assets                                                               4,028           4,554
                                                                                           -------------   -------------

           Total current assets                                                                  61,027          78,152

U.S. TREASURY BILLS HELD TO RETIRE $100 MILLION NOTES                                                           106,596

PROPERTY AND EQUIPMENT, Net                                                                     175,622         153,611

OTHER ASSETS, Net                                                                                 8,260           9,507
                                                                                           -------------   -------------

TOTAL                                                                                      $    244,909     $   347,866
                                                                                           =============   =============

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
  Current portion of long-term debt                                                        $        363  $          364
  Accounts payable                                                                               11,865          10,890
  Accrued interest, other                                                                         6,563           6,570
  Accrued expenses                                                                               10,053           8,795
                                                                                           -------------   -------------

           Total current liabilities                                                             28,844          26,619
                                                                                           -------------   -------------

DEFERRED INCOME TAX LIABILITY, Net                                                                3,123           5,958
                                                                                           -------------   -------------

$100 MILLION NOTES TO BE RETIRED BY THE U.S. TREASURY BILLS                                                     100,000
                                                                                           -------------   -------------

OTHER LONG-TERM LIABILITIES                                                                       4,933           4,076
                                                                                           -------------   -------------

LONG-TERM DEBT, Net of current portion                                                          174,506         173,436
                                                                                           -------------   -------------

COMMITMENTS AND CONTINGENCIES (Note 12)

STOCKHOLDERS" EQUITY:
  Common stock ($.001 par value;  20,000,000  shares  authorized;  5,073,376 and
    4,903,680 shares at December 31, 1998 and 1997, respectively,
    issued and outstanding                                                                            5               5
  Additional paid-in capital                                                                     13,457          13,711
  Treasury stock (34,300 shares at December 31, 1998)                                              (167)
  Notes receivable from employee stockholders                                                        (3)           (207)
  Retained earnings                                                                              20,211          24,268
                                                                                           -------------   -------------

           Total stockholders"  equity                                                           33,503          37,777
                                                                                           -------------   -------------

TOTAL                                                                                      $    244,909     $   347,866
                                                                                           =============   =============
</TABLE>

See notes to consolidated financial statements.

<PAGE>

<TABLE>
<CAPTION>

RIVIERA HOLDINGS CORPORATION

CONSOLIDATED  STATEMENTS OF OPERATIONS  YEARS ENDED DECEMBER 31, 1998,  1997 AND
1996 (In thousands, except per share and share amounts)
- ---------------------------------------------------------------------------------------------------------------------------


                                                                                         1998         1997          1996

REVENUES:
<S>                                                                                   <C>           <C>           <C>
  Casino                                                                         $      77,676  $     71,624  $     80,384
  Rooms                                                                                 39,607        41,812        42,246
  Food and beverage                                                                     23,940        21,603        22,641
  Entertainment                                                                         21,543        20,895        21,778
  Other                                                                                 11,155        10,556         9,987
                                                                                 -------------- ------------- -------------

          Total                                                                        173,921       166,490       177,036
  Less promotional allowances                                                           13,966        12,697        12,627
                                                                                 -------------- ------------- -------------

          Net revenues                                                                 159,955       153,793       164,409
                                                                                 -------------- ------------- -------------

COSTS AND EXPENSES:
  Direct costs and expenses of operating departments:
    Casino                                                                              45,293        40,620        45,699
    Rooms                                                                               20,859        21,235        22,344
    Food and beverage                                                                   17,539        16,118        16,223
    Entertainment                                                                       16,861        17,235        17,956
    Other                                                                                3,308         3,011         2,916
  Other operating expenses:
    General and administrative                                                          27,028        26,211        27,778
    Corporate expenses, severance pay                                                      551
    Depreciation and amortization                                                       12,137        10,485         8,212
                                                                                 -------------- ------------- -------------

         Total costs and expenses                                                      143,576       134,915       141,128
                                                                                 -------------- ------------- -------------

INCOME FROM OPERATIONS                                                                  16,379        18,878        23,281
                                                                                 -------------- ------------- -------------

OTHER INCOME (EXPENSE):
  Interest expense on $100 million notes                                                (4,642)      (11,067)      (11,063)
  Interest income on Treasury Bills held to retire $100 million notes                    2,334         2,267
  Interest expense, other                                                              (19,545)       (7,908)       (1,022)
  Interest income, other                                                                 2,440         1,926         1,167
  Interest capitalized                                                                   2,679           771
  Other, net                                                                            (1,229)       (1,470)          505
                                                                                 -------------- ------------- -------------

          Total other expense                                                          (17,963)      (15,481)      (10,413)
                                                                                 -------------- ------------- -------------

INCOME (LOSS) BEFORE PROVISION (BENEFIT) FOR TAXES AND
  EXTRAORDINARY ITEM                                                                    (1,584)        3,397        12,868

PROVISION (BENEFIT) FOR INCOME TAXES                                                      (533)        1,309         4,428
                                                                                 -------------- ------------- -------------

 INCOME (LOSS) BEFORE EXTRAORDINARY ITEM                                                (1,051)        2,088         8,440

EXTRAORDINARY ITEM (net of income tax of $1.6 million)                                  (3,006)
                                                                                 -------------- ------------- -------------

NET INCOME (LOSS)                                                                $      (4,057) $      2,088  $      8,440
                                                                                 ============== ============= =============

</TABLE>

See notes to consolidated financial statements (Continued)

<PAGE>

<TABLE>
<CAPTION>

RIVIERA HOLDINGS CORPORATION

CONSOLIDATED  STATEMENTS OF OPERATIONS  YEARS ENDED DECEMBER 31, 1998,  1997 AND
1996 (In thousands, except per share and share amounts)
- --------------------------------------------------------------------------------------------------------------------------


                                                                                      1998          1997            1996

EARNINGS PER SHARE DATA:
  Earnings (loss) per share before extraordinary item:
<S>                                                                                 <C>            <C>             <C>
    Basic                                                                    $      (0.21)  $       0.42   $         1.73
                                                                             ============== =============  ==============

    Diluted                                                                  $      (0.21)  $       0.40   $         1.63
                                                                             ============== =============  ==============

  Earnings (loss) per share for extraordinary item:
    Basic                                                                    $      (0.60)    $        -     $          -
                                                                             ============== =============  ==============

    Diluted                                                                  $      (0.60)    $        -     $          -
                                                                             ============== =============  ==============

  Earnings (loss) per share:
    Basic                                                                    $      (0.81)  $       0.42   $         1.73
                                                                             ============== =============  ==============

    Diluted                                                                  $      (0.81)  $       0.40   $         1.63
                                                                             ============== =============  ==============

  Weighted-average common shares outstanding                                        5,037          4,913            4,880
                                                                             ============== =============  ==============

  Weighted-average common and common equivalent shares                              5,037          5,214            5,169
                                                                             ============== =============  ==============
</TABLE>


See notes to consolidated financial statements.
                                                                    (Concluded)

<PAGE>

<TABLE>
<CAPTION>



RIVIERA HOLDINGS CORPORATION

CONSOLIDATED  STATEMENTS OF STOCKHOLDERS'  EQUITY YEARS ENDED DECEMBER 31, 1998,
1997 AND 1996 (In thousands, except share amounts)
- -----------------------------------------------------------------------------------------------------------------------


                                                                                                Notes
                                                                                             Receivable
                                                         Additional                             from
                                Shares        Common      Paid-In     Retained   Treasury     Employee
                              Outstanding      Stock      Capital     Earnings    Stock     Shareholders          Total

BALANCES,
<S>                               <C>               <C>    <C>         <C>          <C>       <C>              <C>
  JANUARY 1, 1996                 4,800,000    $    5  $   12,537  $   13,740                               $   26,282

  Stock issued under employee
    stock purchase plan             137,000                 1,543                          $  (1,383)              160
  Collections of stockholders"
    receivables                                                                                  332               332
  Refunds on employee
    stock purchases                 (17,600)                 (198)                               198
  Director compensation plan          3,103                    37                                                   37
  Net income                                                            8,440                                    8,440
                                  ----------   ------  ----------- -----------             ----------       -----------


BALANCES,
  DECEMBER 31, 1996               4,922,503         5      13,919      22,180                   (853)           35,251

  Stock issued under employee
    stock purchase plan               6,200                    71                                (71)
  Collections of stockholders'
    receivables                                                                                  425               425
  Refunds on employee
    stock purchases                 (25,900)                 (292)                               292
  Director compensation plan            877                    13                                                   13
  Net income                                                            2,088                                    2,088
                                  ----------   ------  ----------- -----------             ----------       -----------
BALANCES,
  DECEMBER 31, 1997               4,903,680         5      13,711      24,268                  (207)            37,777

  Stock issued under executive
    option plan                     269,096                   480                                                  480
  Collections and refunds of
    stockholders' receivables, net                                                             (530)              (530)
  Purchase of treasury stock        (34,300)                                    $   (167)                         (167)
  Refunds on employee stock
    purchases                       (65,100)                 (734)                              734
  Net loss                                                             (4,057)                                  (4,057)
                                  ----------   ------  ----------- -----------  ---------  ----------       -----------

BALANCES,
  DECEMBER 31, 1998               5,073,376    $    5  $   13,457  $   20,211   $   (167)  $     (3)        $   33,503
                                  ==========   ======  =========== ===========  =========  ==========       ===========
</TABLE>

See notes to consolidated financial statements

<PAGE>
<TABLE>
<CAPTION>




RIVIERA HOLDINGS CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996 (In thousands)
- -----------------------------------------------------------------------------------------------------------------------


                                                                                 1998              1997            1996

CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                                            <C>             <C>              <C>
   Net income (Loss)                                                     $      (4,057)  $        2,088    $      8,440
  Adjustments to reconcile net income (loss) to net cash provided by
    operating activities:
    Depreciation and amortization                                               12,137           10,485           8,212
    Provision for bad debts                                                        782              (16)            524
    Provision for gaming discounts                                                 (76)             (84)            232
    Gain on disposition of long-term debt, net                                                                     (505)
    Extraordinary item, call premium to retire $100 million notes                4,624
    Interest income on U.S. Treasury Bills to retire $100 million notes         (2,334)
    Interest expense, $100 million notes                                         4,642           11,067          12,085
    Interest paid on $100 million notes                                         (4,614)         (11,420)        (12,072)
    Interest expense, other                                                     19,545            7,874
    Interest paid, other                                                       (17,688)
    Interest capitalized on construction projects                               (2,679)            (771)
    Changes in operating assets and liabilities:
      Increase in U.S. Treasury Bills purchased to retire $100 million notes                     (2,267)
      (Increase) decrease in accounts receivable, net                           (1,157)             276          (1,535)
      Decrease (increase) in inventories                                           782             (470)           (853)
      Decrease (increase) in prepaid expenses and other assets                     526           (1,862)            (90)
      (Decrease) increase in accounts payable                                     (774)           2,167             166
      Increase (decrease) in accrued expenses                                    1,258             (726)            104
      Increase (decrease) in current income taxes payable                                          (413)            362
      (Decrease) increase in deferred income taxes payable                      (2,835)           1,332           1,603
      Decrease in slot annuities payable                                          (153)             253             578
      Increase in non-qualified pension plan obligation to CEO upon retire         600              755           1,039
                                                                          -------------  ---------------   -------------

           Net cash provided by operating activities                            8,529            18,268          18,290

CASH FLOWS FROM INVESTING ACTIVITIES:
  Capital expenditures for property and equipment, other                      (21,432)          (19,752)        (14,923)
  Capital expenditures - Black Hawk, Colorado                                  (9,842)          (17,353)
  Interest capitalized on construction projects                                 2,679               771
  Increase in other assets - Black Hawk, Colorado                                 (27)             (100)
  (Increase) decrease in other assets                                            (208)           (6,346)          1,906
                                                                          ------------  ----------------   -------------

           Net cash used in investing activities                              (28,830)          (42,780)        (13,017)
                                                                          ------------  ----------------   -------------
</TABLE>

See notes to consolidated financial statements.
                                                                     (Continued)

<PAGE>
<TABLE>
<CAPTION>




RIVIERA HOLDINGS CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996 (In thousands)
- -----------------------------------------------------------------------------------------------------------------------


                                                                                      1998           1997          1996

CASH FLOWS FROM FINANCING ACTIVITIES:
<S>                                                                               <C>            <C>            <C>
  Proceeds from long-term borrowings                                                         $    172,848    $      209
  U.S. Treasury Bills sold (purchased) to retire $100 million notes           $    108,930       (104,329)
  Payments to retire $100 million notes with call premium                         (104,313)
  Payments on long-term borrowings                                                    (364)        (5,041)       (2,226)
  Purchase of treasury stock                                                          (167)
  Proceeds from issuance of stock to employees and directors                                           13           197
  Net collections, cancellations employee stock purchase plan and exercise of employee
    stock options                                                                      (50)           425           332
                                                                              -------------  -------------   -----------

           Net cash provided by (used in) financing activities                       4,036         63,916        (1,488)
                                                                              -------------  -------------   -----------

(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                                   (16,268)        39,404         3,785

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR                                        65,151         25,747        21,962
                                                                              -------------  -------------   -----------

CASH AND CASH EQUIVALENTS, END  OF YEAR                                       $     48,883    $    65,151    $   25,747
                                                                              =============  =============   ===========

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION -
  Income taxes paid                                                           $          -    $     1,860    $    2,463
                                                                              =============  =============   ===========

SUPPLEMENTAL DISCLOSURE OF NONCASH FINANCING ACTIVITIES:
  Stock issued to employees for notes receivable                              $          -    $         7    $    1,383
                                                                              =============  =============   ===========

  Noncash reductions of long-term debt                                        $          -                   $      845
                                                                              =============                  ===========

Property acquired with debt and accounts payable                              $      2,874
                                                                              =============


</TABLE>

See notes to consolidated financial statements.
                                                                    (Concluded)

<PAGE>



RIVIERA HOLDINGS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

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 July 1994, management established a new division,  Riviera Gaming Management,
Inc.  ("RGM") for the purpose of  obtaining  management  contracts in Nevada and
other jurisdictions.  In August 1995, RGM incorporated in the state of Nevada as
a wholly owned subsidiary of ROC.

All significant  subsidiaries are  consolidated  and inter company  transactions
eliminated in this presentation.

Nature of  Operations  - The  primary  line of  business  of the  Company is the
operation of the Riviera  Hotel and Casino (the  "Riviera")  on the Strip in Las
Vegas,  Nevada.  The Company,  through its gaming  management  subsidiary,  also
manages the Four Queens  Hotel and Casino  (owned by  Elsinore  Corporation)  in
downtown Las Vegas (see Note 13). Currently,  the Company is developing a casino
in Black Hawk,  Colorado,  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 will manage the casino when completed.

Casino operations are subject to extensive  regulation in the State of Nevada by
the Gaming Control Board and various other 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.

Principles of Consolidation - The consolidated  financial statements include the
accounts of the Company,  its wholly owned subsidiaries,  ROC and RGM, and their
related subsidiary entities. All material intercompany accounts and transactions
have been eliminated.

Cash and Cash  Equivalents - All highly  liquid  investments  securities  with a
maturity  of three  months  or less  when  acquired  are  considered  to be cash
equivalents.  The Company accounts for investment  securities in accordance with
Statement of Financial  Accounting  Standards ("SFAS") No. 115,  "Accounting for
Certain Investments in Debt and Equity Securities."

The  Company's  investment   securities,   along  with  certain  cash  and  cash
equivalents  that are not deemed  securities  under SFAS No. 115, are carried on
the consolidated balance sheets in the cash and cash equivalents category.  SFAS
No. 115  addresses  the  accounting  and  reporting  for  investments  in equity
securities that have readily determinable fair values and for all investments in
debt securities, and requires such securities to be classified as either held to
maturity, trading, or available for sale.

Management   determines  the  appropriate   classification   of  its  investment
securities at the time of purchase and reevaluates  such  determination  at each
balance sheet date.  Held-to-maturity  securities  are required to be carried at
amortized cost. At December 31, 1998 and 1997,  securities classified as held to
maturity  comprised debt securities  issued by the U.S.  Treasury and other U.S.
government  corporations  and  agencies,  and  repurchase  agreements,  with  an
amortized cost of $35,781,000 and $50,534,000,  respectively,  maturing in three
months or less.

Inventories - Inventories  consist primarily of food,  beverage,  gift shop, and
promotional  inventories;  and are stated at the lower of cost  (determined on a
first-in, first-out basis) or market.

Property  and  Equipment  -  Property  and  equipment  are  stated at cost,  and
capitalized lease assets are stated at the present value of future minimum lease
payments at the date of lease inception. Interest incurred during construction

<PAGE>



of new facilities or major  additions to facilities is capitalized and amortized
over the life of the asset. Depreciation is computed by the straight-line method
over the shorter of the estimated useful lives or lease terms, if applicable, of
the related assets,  which range from 5 for certain gaming equipment to 40 years
for  buildings.  The costs of normal  maintenance  and  repairs  are  charged to
expense as incurred. Gains or losses on disposals are recognized as incurred.

The Company  periodically  assesses the  recoverability  of property,  plant and
equipment  and  evaluates  such  assets  for  impairment   whenever   events  or
circumstances  indicate that carrying amount of an asset may not be recoverable.
Asset  impairment  is  determined  to  exist if  estimated  future  cash  flows,
undiscounted and without interest charges, are less than the carrying amount.

Other Assets - Other assets include bond offering costs and  commissions,  which
are amortized over the life of the debt, and are included in interest expense.

Restricted  Cash for Periodic Slot Payments - At December 31, 1998 and 1997, the
Company had  interest-bearing  deposits with a commercial  bank in the amount of
$55,000  and  $208,000,  respectively,  which are  restricted  as to use.  These
amounts represent  deposits required by the State of Nevada Gaming Control Board
to fund  periodic  slot  payments  due  customers  through the year 2000 and are
included in other noncurrent assets.

Stock-Based  Compensation - The effect of stock options in the income  statement
is reported in accordance  with  Accounting  Principles  Board Statement No. 25,
"Accounting  for  Stock  Issued to  Employees."  The  Company  has  adopted  the
disclosures-only   provision  of  SFAS  No.  123,  "Accounting  for  Stock-Based
Compensation."  Accordingly,  no  compensation  cost  has  been  recognized  for
unissued stock options in the stock option plan (see Note 15).

Fair Value Disclosure as of December 31, 1998 and 1997:

    Cash and Cash Equivalents, Accounts Receivable, Restricted Cash for Periodic
    Slot  Payments,  Accounts  Payable,  and Accrued  Liabilities - The carrying
    value of these items is a reasonable estimate of their fair value.

    Long-Term Debt - The fair value of the Company's  long-term debt  (including
    the  $100  million  Notes  to be  retired  by the U.S.  Treasury  Bills)  is
    estimated  based on the quoted market prices for the same or similar  issues
    or on the  current  rates  offered  to the  Company  for  debt  of the  same
    remaining  maturities.  Based on the borrowing rates currently  available to
    the  Company  for debt  with  similar  terms  and  average  maturities,  the
    estimated fair value of long-term  debt is  approximately  $158,774,000  and
    $276,638,000 in 1998 and 1997, respectively.

Revenue Recognition

    Casino  Revenue - The Company  recognizes,  as gross  revenue,  the net  win
    from gaming activities,  which is the  difference  between  gaming  wins and
    losses.

    Room Revenue,  Food and Beverage  Revenue,  Entertainment  Revenue and Other
    Revenue - The Company recognizes room, food and beverage, entertainment  and
    other revenue at the time that goods or services are provided.

Promotional   Allowances  -   Promotional   allowances   consist   primarily  of
accommodations,  entertainment, and food and beverage services furnished without
charge to  customers.  The retail  value of such  services  is  included  in the
respective  revenue   classifications   and  is  then  deducted  as  promotional
allowances.

The estimated costs of providing promotional  allowances are classified as costs
of the casino operating department through interdepartmental  allocations. These
allocations for the years ended December 31, 1998, 1997 and 1996, are as follows
(amounts in thousands):


                                           1998            1997            1996

    Food and beverage                  $  6,271      $    5,759      $    6,364
    Rooms                                 1,698           1,442           1,209
    Entertainment                         1,518             903             922
                                       ---------     -----------     -----------

    Total costs allocated to casino    $  9,487      $    8,104      $    8,495
                                       =========     ===========     ===========

Federal  Income  Taxes - The Company and its  subsidiaries  file a  consolidated
federal tax return.  The Company  accounts for income taxes in  accordance  with
SFAS No. 109, "Accounting for Income Taxes." SFAS No. 109 requires
<PAGE>



recognition of deferred tax assets and  liabilities  for the expected future tax
consequences  of events that have been included in the  financial  statements or
tax returns.  Deferred income taxes reflect the net tax effects of (i) temporary
differences between the carrying amounts of assets and liabilities for financial
reporting  purposes  and the  amounts  used for  income tax  purposes;  and (ii)
operating loss and tax credit carryforwards.

Estimates  and  Assumptions  -  The  preparation  of  financial   statements  in
conformity with generally accepted accounting  principles 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.

Reclassifications  -  Certain  reclassifications  have been made to the 1997 and
1996  financial  statements to conform to the current year  presentation.  These
reclassifications had no effect on the Company's net income.

Recently Adopted Accounting Standards - The Financial Accounting Standards Board
("FASB")  issued  SFAS  No.  130,  "Reporting  Comprehensive  Income,"  which is
effective for fiscal years  beginning  after  December 15, 1997.  This statement
required businesses to disclose comprehensive income and its components in their
financial statements.
The Company has no items of comprehensive income.

The FASB issued SFAS No. 131, "Segment Reporting," which is effective for fiscal
years ending  after  December 31, 1997.  This  statement  requires  companies to
identify and disclose  certain  information  regarding  segments  based upon the
operating decisions of certain of the Company's management. The Company believes
that it has complied with the requirements of this SFAS.

Recently Issued Accounting Standards - The FASB issued SFAS No. 133, "Accounting
for  Derivatives,"  which is effective for fiscal years beginning after June 15,
1999. This statement defines derivatives and requires qualitative  disclosure of
certain financial and descriptive information about a company's derivatives. The
Company will adopt SFAS No. 133 in the year ending December 31, 2000. Management
has not finalized its analysis of this SFAS or the impact on the Company.

The American  Institute of Certified Public  Accountants'  Accounting  Standards
Executive  Committee  issued  Statement of Position No. 98-5,  "Reporting on the
Costs of Start-Up  Activities." This standard provides guidance on the financial
reporting for start-up  costs and  organization  costs.  This standard  requires
costs of start-up  activities and organization costs to be expensed as incurred,
and is effective for fiscal years  beginning  after December 15, 1998,  although
earlier application is encouraged.

Management  is  evaluating  the  impact  that this  standard  could  have on the
Company's future consolidated financial statements.

2.  ACCOUNTS RECEIVABLE

Accounts receivable consist of the following at December 31 (in thousands):


                                                        1998               1997

Casino                                              $  3,492           $  2,211
Hotel                                                  3,211              3,115
Other                                                                       158
                                                    ---------          ---------

Total                                                  6,703              5,484
Allowance for bad debts and discounts                 (1,314)              (546)


Ending balance                                      $  5,389           $  4,938
                                                    =========          =========

<PAGE>



Changes in the casino and hotel  allowance  for bad debts and  discounts for the
years ended  December  31, 1998,  1997 and 1996,  consist of the  following  (in
thousands):


                                        1998           1997           1996

Beginning balance                 $     546         $     646      $     741
Write-offs                             (391)             (438)          (912)
Recoveries                               81                49             61
Provision for bad debts               1,154               372            524
Provision for gaming discounts          (76)              (83)           232
                                  ----------        ----------     ----------

Ending balance                    $   1,314         $     546      $     646
                                  ==========        ==========     ==========

3.       PREPAID EXPENSES AND OTHER ASSETS

Prepaid  expenses and other assets  consist of the  following at December 31 (in
thousands):


                                                            1998           1997

Prepaid gaming taxes                                   $  1,209        $  1,286
Prepaid federal income taxes                              1,092           1,190
Prepaid insurance                                           431             263
Other prepaid expenses                                    1,296           1,815
                                                       ---------       ---------

Total                                                  $  4,028        $  4,554
                                                       =========       =========

4.    PROPERTY AND EQUIPMENT

Property and equipment consist of the following at December 31 (in thousands):


                                                         1998              1997

Land and improvements                             $    37,638       $    36,751
Buildings and improvements                             80,381            80,322
Equipment, furniture, and fixtures                     71,238            67,793
Construction in progress                               32,083             2,326
                                                  ------------      ------------

Total property and equipment                          221,340           187,192
Accumulated depreciation                              (45,718)          (33,581)
                                                  ------------      ------------

Net property and equipment                        $   175,622       $   153,611
                                                  ============      ============

In 1998 and  1997,  approximately  $2,679,000  and  $771,000,  respectively,  in
interest costs were capitalized on construction  projects.  Substantially all of
the  Company's  property and  equipment is pledged as  collateral to secure debt
(see Note 8). Repairs and maintenance that do not significantly improve the life
of fixed  assets are expensed as incurred.  Costs for  significant  improvements
that extend the expected life of fixed assets more than one year are capitalized
and depreciated over the remaining extended life using a straight line method of
depreciation.

<PAGE>

5.       OTHER ASSETS

Other assets consist of the following at December 31 (in thousands):


                                                  1998           1997

Deposits                                     $     163          $     725
Bond offering costs and commissions, net         6,366              7,327
Other                                            1,676              1,247
Restricted cash for periodic slot payments          55                208
                                             ----------         ----------

Total                                        $   8,260          $   9,507
                                             ==========         ==========

6.       ACCOUNTS PAYABLE AND ACCRUED EXPENSES

Accounts payable consist of the following at December 31 (in thousands):


                                                 1998             1997

Outstanding chip and token liability       $      495         $       681
Casino account deposits                         1,055                 203
Miscellaneous gaming                              589                 716


Total liabilities related to gaming activities  2,139               1,600
Accounts payable to vendors                     6,516               7,944
Hotel deposits                                  1,119                 969
Construction payables                           1,749
Other                                             342                 377
                                           -----------        ------------

Total                                      $   11,865         $    10,890
                                           ===========        ============


Accrued expenses consist of the following at December 31 (in thousands):

                                                            1998           1997

Payroll, related payroll taxes, and employee benefits  $    5,919      $  5,593
Incentive, retention, and profit sharing plans              2,797         1,982
Other                                                       1,337         1,220
                                                       -----------     ---------

Total                                                  $   10,053      $  8,795
                                                       ===========     =========

7.       OTHER LONG-TERM LIABILITIES

Other  long-term  liabilities  consist  of  the  following  at  December  31 (in
thousands):
<TABLE>
<CAPTION>


                                                                                       1998           1997

Periodic slot payments due to customers through 2000, pre-funded by
<S>                                                                                  <C>               <C>
  restricted cash (see Note 1)                                                  $       55         $     208
Nonqualified pension plan obligation to the CEO of the Company, payable
  in 20 quarterly installments upon expiration of his employment contract,
  plus accrued interest                                                              4,878             3,868
                                                                                -----------       -----------

Total other long-term liabilities                                               $    4,933        $    4,076
                                                                                ===========       ===========

</TABLE>

<PAGE>



8.       LONG-TERM DEBT

Long-term debt consists of the following at December 31 (in thousands):

<TABLE>
<CAPTION>

                                                                                            1998              1997

10% First Mortgage Notes maturing on August 15, 2004,  bearing  interest payable
  semi-annually on February 15 and August 15 of each year,  redeemable beginning
  August 1, 2001,  at 105%;  2002 at 102.5%;  and 2003 and  thereafter  at 100%.
  These notes are collateralized by the land and physical structures  comprising
  the
<S>                                                                                       <C>              <C>
  Riviera Hotel and Casino                                                            $  173,271        $  172,963

5%Special  Improvement  District Bonds - issued by the City of Black Hawk, Black
  Hawk,  Colorado,  in the amount of $2,940,000 in July 1998. Bond proceeds will
  be used to finance certain road improvements and other infrastructure projects
  that will benefit the Riviera  Black Hawk  property and the Isle of Capri,  an
  adjacent casino.  As of December 31, 1998,  approximately  $1,370,000 had been
  expended. Riviera Black Hawk is responsible to repay 50%
  of the obligation                                                                          687

Capitalized lease obligations (see Note 11)                                                  473               741

5.6% note payable to computer  manufacturer  in monthly  installments of $8,835,
  including interest through August 2003, for a computer
  system and related peripherals                                                             438

8.5% unsecured, promissory notes in the original principal amount of
  $441,262, payable monthly and maturing December 31, 1998                                                      96
                                                                                      -----------       -----------

Total long-term debt                                                                     174,869           173,800
Current maturities by terms of debt                                                         (363)             (364)
                                                                                      -----------       -----------

Total                                                                                 $  174,506        $  173,436
                                                                                      ===========       ===========
</TABLE>

Maturities  of  long-term  debt for the year  ending  December  31,  1998 are as
follows (in thousands):


1999                                                              $         363
2000                                                                        419
2001                                                                        230
2002                                                                        235
2003                                                                        214
2004                                                                    173,271
Thereafter                                                                  137
                                                                 ---------------

Total                                                                $  174,869
                                                                 ===============


During the fourth quarter of 1996 the Company  restructured  and retired certain
of its  long-term  debt  resulting  in  recognition  of other  income,  net,  of
$505,000.

Other income (expense) for the year ended December 31, 1997,  includes  $850,000
of costs for a canceled secondary offering.

In February 1997, the Company entered into a $15.0 million,  five-year  reducing
revolving  line of credit (the "Credit  Facility").  The Credit  Facility  bears
interest at prime plus 0.5% or LIBOR plus 2.9%.  The  Company  has not  utilized
this line of credit.  The Credit  Facility  was  modified as a result of the 10%
First  Mortgage  Notes and the  proposed  Paulson  Merger  (see  Note  12).  The
modifications  included an increase in the allowable funded debt-to-EBITDA ratio
to 4.75 to one.  The Company is not  currently  meeting  this  requirement  and,
therefore,  cannot  draw down on the Credit  Facility  at this time.  The Credit
Facility is callable upon a change in control other than the Merger.

On August  13,  1997,  the  Company  issued 10% First  Mortgage  Notes (the "10%
Notes")  with a principal  amount of $175  million  dollars.  The 10% Notes were
issued at a  discount  in the  amount of $2.2  million.  The  discount  is being
accreted  over  the  life of the  note on a  straight-line  basis.  The 10% Note
Indenture  contains certain  covenants that 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. A portion
of the proceeds  from the 10% Notes  totaling $4.5 million was paid to a bank to
retire certain long-term debt. As described in Note 9, a portion of the proceeds
was  invested in U.S.  Treasury  Notes to pay the 11% $100  Million  Notes.  The
Company has registered under the Securities Act of 1933, as amended,  securities
identical  to the 10%  Notes.  On  January 8, 1998,  the  Company  completed  an
exchange  offer  for such  registered  securities  for the 10%  Notes  effective
January 1, 1998.

The  10%  Notes  are  unconditionally  guaranteed  by all  existing  and  future
restricted subsidiaries of the Company, which will not initially include Riviera
Black Hawk, Inc. ("RBH").  RBH will become collateral for the 10% First Mortgage
Notes if certain consolidated operating ratios are met. As of December 31, 1998,
RBH  had  no  operations.   At  December  31,  1998,  RBH  only  had  assets  of
approximately $27.1 million, which represents the cost of the land for the Black
Hawk Casino project and construction in progress. Therefore, the Company has not
included  separate  financial  information for the guarantors as of December 31,
1998. The Company intends to disclose such additional  information in the future
as the subsidiary develops.

The  Company has credit  facilities  totaling  $1,100,000  for letters of credit
issued periodically to foreign vendors for purchases of merchandise. The letters
require payment upon presentation of a valid voucher.

9.       $100 MILLION NOTES RETIRED BY THE U.S. TREASURY BILLS

On August 13, 1997,  the Company used part of the proceeds from the 10% Notes to
purchase United States  Government  Securities (the  "Securities")  at a cost of
$109.8 million, which was deposited into an irrevocable trust. These Securities,
together with interest  that was earned by the  Securities,  was used to pay the
principal,  interest  from August 13, 1997 to June 1, 1998,  and call premium of
$4,313,000  due on the 11% $100  Million  Notes on June 1,  1998,  which was the
earliest date the 11% $100 Million Notes could be redeemed. Interest earned from
the  Securities is included in Interest  income on Treasury Bills held to retire
$100 million  notes.  The interest  expenses from the 10% Notes and from the 11%
$100 Million  Notes are reported  separately on the  consolidated  statements of
income.   As  a  part  of  the  funding  for  the  retirement  of  these  notes,
substantially  all the covenants  (other than payment of principal and interest)
were  released.  The call  premium  of $4.3  million  and  unamortized  deferred
financing costs totaling $300,000 were recorded net of the 35% income tax effect
of $1.6 million, resulting in an extraordinary loss of $3.0 million.

10.      FEDERAL INCOME TAXES

SFAS No. 109  requires the Company to compute  deferred  income taxes based upon
the  difference  between  the  financial  statement  and tax basis of assets and
liabilities  using  enacted  tax  rates in  effect  in the  years  in which  the
differences are expected to reverse.

<PAGE>
The effective income tax rates on income  attributable to continuing  operations
differ from the statutory  federal  income tax rates for the year ended December
31, 1998, 1997, and 1996, as follows (in thousands):
<TABLE>
<CAPTION>


                                                 1998                    1997                      1996
                                                 Amount    Rate         Amount        Rate        Amount         Rate

Taxes (benefit) at federal
<S>                                            <C>        <C>            <C>         <C>             <C>        <C>
  statutory rate                           $   (2,164)    (35.0)%   $    1,189       35.0 %     $    4,504      35.0 %
Other                                              21       0.3 %          120        3.5 %            (76)     (1.0)%
                                           -----------    -------   -----------     --------    -----------     ------

Provision (benefit) for
  income taxes                             $   (2,143)    (34.7)%   $    1,309       38.5 %     $    4,428      34.0 %
                                           ===========    =======   ===========     ========    ===========     ======
</TABLE>
<TABLE>
<CAPTION>

Comparative analysis of the provision (benefit) for income taxes is as follows:

                                                  1998                     1997                       1996
                                                  ----                     ----                       ----
<S>                                            <C>                       <C>                         <C>
Current                                           691                      (23)                      5,831
Deferred                                       (2,835)                   1,332                      (1,603)
                                               -------                   ------                     -------
Total                                         $(2,143)                  $1,309                      $4,428
                                              ========                  =======                     =======
</TABLE>

The tax effects of the items comprising the Company's net deferred tax liability
consist of the following at December 31 (in thousands):

                                                               1998        1997

Deferred tax liabilities:
  Basis in long-term debt obligations                                  $    150
  Reserve differential for hospitality and gaming activities $  1,208     1,214
  Difference between book and tax depreciable property          6,299     6,955
  Other                                                           928       867
                                                             --------- ---------

Total                                                           8,435     9,186
                                                             --------- ---------

Deferred tax assets:
  Reserves not currently deductible                             2,899     1,845
  Bad debt reserves                                               460       191
  AMT and other credits                                         1,953     1,192
                                                             --------- ---------

Total                                                           5,312     3,228
                                                             --------- ---------

Net deferred tax liability                                   $  3,123  $  5,958
                                                             ========= =========

The Company has $1,953,000 of alternative minimum tax credit available to offset
future income tax liabilities. The credit has no expiration date.

<PAGE>
11.      LEASING ACTIVITIES

The Company leases certain equipment under capital leases. These agreements have
been  capitalized  at the present value of the future  minimum lease payments at
lease  inception  and are  included  with  property  and  equipment.  Management
estimates  the fair market value of the property and  equipment,  subject to the
leases,  approximates  the net present value of the leases.  The leased property
and equipment consist primarily of signs and air conditioning equipment.

The  following  is a schedule by year of the minimum  rental  payments due under
capital leases, as of December 31, 1998 (in thousands).


  1999                                                                $     462
  2000                                                                      232
                                                                      ----------

Total minimum lease payments                                                694
Taxes, maintenance, and insurance                                          (177)
Interest portion of payments                                                (44)
                                                                      ----------

Present value of net minimum lease payments                           $     473
                                                                      ==========

Rental  expense  for the years  ended  December  31,  1998,  1997 and 1996,  was
approximately $287,000, $275,000 and $334,000, respectively.

In addition, the Company leases retail space (primarily to retail shops and fast
food  vendors) to third parties under terms of  noncancelable  operating  leases
that expire in various years through 2003.  Rental income,  which is included in
other  income,  for the years ended  December  31,  1998,  1997,  and 1996,  was
approximately $1,615,000, $1,555,000, and $1,573,000, respectively.

At December 31, 1998,  the Company had future  minimum  annual rental income due
under noncancelable operating leases as follows (in thousands):


  1999                                                               $    1,183
  2000                                                                      647
  2001                                                                      428
  2002                                                                      276
  2003                                                                      150
                                                                     -----------

Total                                                                $    2,684
                                                                     ===========

12.      COMMITMENTS AND CONTINGENCIES

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

Allen  Paulson  Merger/Litigation  - In March 1998,  the Company was notified by
Allen E.  Paulson  ("Paulson")  that he was  terminating  the  Merger  Agreement
entered into in September of 1997, whereby a company controlled by Paulson would
acquire 100% of the Company's stock for $15 per share,  plus an interest factor.
Approximately  $5.8 million is being held in escrow for the holders of 1,770,000
Riviera  Contingent  Value Rights  ("CVRs").  The CVRs entitle  their holders to
share only in the  proceeds  of the funds  currently  in escrow.  Excluded  from
participating in the CVRs are Morgens Waterfall,  SunAmerica,  Keyport Life, and
Paulson,  and their  affiliates and associates,  who own an aggregate  3,355,000
Riviera shares.

The Company (and three major  stockholders  of the Company and other  defendants
involved  in the  terminated  merger) is  involved in  litigation  with  Paulson
relating to the Merger  Agreement and related issues.  The Company is paying the
expenses of such  litigation,  but will not share in any  recovery of the escrow
funds.  There can be no assurance  that Riviera will be successful in collecting
all or any part of the funds currently held in the escrow account.

Other income  (expense) for the year ended December 31, 1998 and 1997,  includes
$1,231,000  and $400,000,  respectively,  in costs relating to the Allen Paulson
merger/litigation.   These   specific  legal  expenses  were  incurred  for  the
collection of funds due to shareholders in connection with the terminated merger
agreement  (Contingent  Value Rights) and as such have been excluded from income
from operations.

Black  Hawk  Project - The  Company  is  constructing  a casino  in Black  Hawk,
Colorado,  on a site that was  purchased for $15.1 million in August 1997. As of
December 31, 1998, the Company had expended  approximately  $27.1 million on the
project.  The Company entered into a contract for a gross maximum price of $27.5
million for the  construction of the casino.  The Company  estimated the cost of
the  project at $65  million.  The Company  believes  that it has, or can raise,
sufficient funds to complete the project.

Employees  and  Labor  Relations  - As of  December  31,  1998 the  Riviera  had
approximately 2,100 full-time equivalent employees and had collective bargaining
contracts  with  nine  unions  covering  approximately  1,200 of such  employees
including food and beverage employees,  rooms department employees,  carpenters,
engineers,  stage hands, musicians,  electricians,  painters and teamsters.  The
Company's  agreements with the Southern Nevada Culinary and Bartenders Union and
Stage  Hands  Union,  which  cover  the  majority  of  the  Company's  unionized
employees,  were  renegotiated  in 1998 and expire in the year 2002.  Collective
Bargaining  Agreements with the Operating Engineers,  Electricians and Musicians
will expire in 1999,  while the Agreements with the Carpenters and Painters will
expire in 2000. A new Agreement was negotiated with the Teamsters and expires in
2003.  Although unions have been active in Las Vegas,  management  considers its
employee relations to be satisfactory.  There can be no assurance, however, that
new  agreements  will be  reached  without  union  action  or  will be on  terms
satisfactory to the Company.

13.      MANAGEMENT AGREEMENTS

From August  1996 until  February  1997,  RGM was  operating  the Four Queens in
downtown Las Vegas under an interim  management  agreement  for a fee of $83,333
per month. A long-term  management  agreement (the "Management  Agreement") with
Elsinore  Corporation  ("Elsinore"),  the  owner of the Four  Queens,  went into
effect on  February  28,  1997,  the  effective  date of the  Chapter 11 plan of
reorganization  of  Elsinore.  The  Company  believes  that  the  terms  of  the
Management  Agreement  are no less  favorable to the Company than if the Company
had negotiated with an independent party.

The term of the  Management  Agreement is  approximately  40 months,  subject to
earlier  termination  or extension.  Either party may terminate the Agreement if
cumulative  earnings before  interest,  taxes,  depreciation,  and  amortization
("EBITDA") for the first two fiscal years are less than $12.8 million.  The Four
Queens EBITDA for the 24 months ending February 28, 1999 will approximate  $10.7
million.  Management  and the Board of  Directors  of  Elsinore  have  agreed to
continue the agreement for its original term provided, however, that it could be
terminated by either party on six month's  notice.  RGM is paid a minimum annual
management  fee of $1.0  million,  payable  in equal  monthly  installments.  In
addition, RGM is entitled to a fee of 25% of the amount by which the Four Queens
EBITDA exceeds $8 million in any fiscal year. Based upon current  historical and
projected  EBITDA, it is unlikely that the $8 million threshold will be met. RGM
has received warrants to purchase  1,125,000 shares of common stock of Elsinore,
exercisable  during the term or extended term of the Management  Agreement at an
exercise price of $1 per share. In consideration of Four Queens' failure to meet
the $12.8 million  EBITDA  threshold  for the first two years of the  agreement,
RGME and Elsinore are negotiating a revised termination bonus.

Either party can terminate the Management Agreement if (i) substantially all the
Four  Queens'  assets  are  sold;  (ii) the Four  Queens is  merged;  or (iii) a
majority  of  the  Four  Queens'  or  Elsinore's  shares  are  sold.  Upon  such
termination RGM will receive a $2.0 million  termination  bonus minus any amount
realized or realizable upon exercise of the warrants.

RGM has entered into a management  agreement,  in principle  with Riviera  Black
Hawk, Inc. wherein RGM will receive  management fees for operating Riviera Black
Hawk, Inc. for a percentage of revenues and EBITDA.

14.      EMPLOYMENT AGREEMENTS AND EMPLOYEE BENEFIT PLANS

The Company has an  employment  agreement  with Mr.  Westerman,  Chairman of the
Board and Chief  Executive  Officer of the Company.  This agreement  includes an
annual  base  salary,  an  incentive  bonus  based upon the  extent of  adjusted
operating  earnings,   contributions  to  a  Non-Qualified   Pension  Plan,  and
contributions  to a Profit  Sharing  and  401(k)  Plan.  While  employed  by the
company,  contributions  to  the  pension  plan  are  in  amounts  equal  to Mr.
Westerman's salary each year plus interest on accrued amounts of a rate equal to
the current effective interest rate of the Company (10.6% at December 31, 1998).
In  addition,  the  Company  has  termination  fee  agreements  with each of the
Directors,  Executive Officers, and Significant Employees pursuant to which each
of such  employees  will be  entitled  to receive  one year's  salary and health
insurance benefits if their employment with the Company is terminated within one
year of a change of control of the Company and without cause, or the involuntary
termination of Mr. Westerman.

On March 20,  1998,  Mr.  Westerman  exercised  a clause in the  Agreement  that
requires the Company to establish a trust for the money in his  retirement  fund
as permitted in his employment  agreement  following  shareholder  approval of a
"change in control." The approval by the  shareholders of the merger on February
5, 1998,  constituted a change of control (see Note 12). The Company has entered
into an agreement  with Mr.  Westerman to permit funding the trust amount at his
option.

The  Company has an  incentive  compensation  plan,  covering  employees  of the
Company  who, in the opinion of the  Chairman of the Board,  either serve in key
executive,  administrative,  professional,  or  technical  capacities  with  the
Company or other employees who also have made a significant  contribution to the
successful and profitable  operation of the Company.  The amount of the bonus is
based on operating earnings before depreciation, amortization, interest expense,
provision for income taxes,  extraordinary  losses and gains,  any provisions or
payments made pursuant to the Plan, and any provisions or payments made pursuant
to the  incentive  compensation  of the  Chairman and Chief  Executive  Officer.
During the years ended December 31, 1998,  1997 and 1996,  the Company  recorded
accrued bonuses of $1,593,475, $920,000 and $2,588,000, respectively, based upon
the  above  incentive  compensation  plan and the  incentive  compensation  plan
established for the Chairman of the Board under his employment agreement.

The Company  contributes  to  multi-employer  pension  plans under various union
agreements to which the Company is a party.  Contributions,  based on wages paid
to covered employees, were approximately  $1,657,605,  $1,604,199 and $1,650,000
for the years ended December 31, 1998, 1997, and 1996. These  contributions were
for approximately 1,400 employees,  including food and beverage employees,  room
department  employees,   carpenters,   engineers,   stage  hands,  electricians,
painters,  and teamsters.  The Company's share of any unfunded liability related
to multi-employer plans, if any, is not determinable.

The  Company   sponsors  a  Profit   Sharing  and  401(k)  Plan  that   incurred
administrative  expenses of approximately  $36,000,  $44,000 and $34,000 for the
years ended 1998, 1997, and 1996, respectively.

The profit sharing component of the Profit Sharing and 401(k) Plan provides that
the  Company  will make a  contribution  equal to one  percent of each  eligible
employee's annual  compensation if a prescribed annual operating earnings target
is attained and an additional 1/10th of one percent thereof for each $200,000 by
which operating earnings is exceeded,  up to a maximum of three percent thereof.
The Company may elect not to contribute to the Profit Sharing and 401(k) Plan if
it notifies its employees by the first day of January of the Profit  Sharing and
401(k) Plan year. An employee will become vested in the Company's  contributions
based on the  employee's  years of service.  An employee  will receive a year of
vesting  service for each plan year in which the employee  completed 1,000 hours
of service.  Vesting credit will be allocated in 20% increments for each year of
service commencing with the attainment of two years of service. An employee will
be fully vested following the completion of six years of service.

The 401(k)  component of the Profit  Sharing and 401(k) Plan  provides that each
eligible   employee  may  contribute  up  to  15%  of  such  employee's   annual
compensation,  and that the Company will contribute 1% of each employee's annual
compensation  for each 4% of compensation  contributed by the employee,  up to a
maximum  of  2%.  All  non-union  employees  of  the  Company  are  eligible  to
participate in the Profit Sharing and 401(k) Plan after 12 consecutive months of
service with the Company.

As a result of the scheduled  opening of several new Las Vegas Strip  properties
in 1998,  1999,  and 2000,  an estimated  38,000 jobs must be filled,  including
5,000  supervisory   positions.   Because  of  the  Riviera's   performance  and
reputation,  its employees are prime candidates to fill these positions.  In the
third quarter of 1998,  management  instituted an employee  retention  plan (the
"Plan"),  which covers  approximately 90 executive,  supervisory,  and technical
support positions, and includes a combination of employment contracts,  stay put
agreements, bonus arrangements, and salary adjustments.

The  period  costs  associated  with the Plan are being  accrued  as  additional
payroll costs and included approximately $287,000 in 1998. The total cost of the
Plan is estimated to be approximately $2.0 million over the period July 1, 1998,
through June 30, 2001.

15.      STOCK OPTION PLANS

At a meeting held on July 27, 1993, the Company's  Board of Directors  adopted a
stock option plan providing for the issuance of both  nonqualified and incentive
stock options (as defined in the Internal Revenue Code).  This stock option plan
was  ratified  by the  Company's  stockholders  at the  April 26,  1994,  annual
meeting. The number of shares available for purchase under the Stock Option Plan
as adopted was 120,000 (as adjusted  pursuant to antidilution  provisions).  The
stockholders  approved a  four-for-one  stock  split,  increasing  the number of
shares of Common Stock  available  for  purchase  under the Stock Option Plan to
480,000.  Options were granted for 228,000  shares for 1993;  132,000 shares for
1994; none for 1995; and 110,000 for 1996. No options were exercised in 1996, or
1997. On November 21, 1996, the Company amended the Stock Option Plan, which was
approved at the annual  meeting  held on May 8, 1997,  to increase the number of
shares  available  under the Stock Option Plan from 480,000  shares to 1,000,000
shares  and  granted  options  to  purchase  300,000  additional  shares  to Mr.
Westerman.  During  1998,  95,000  options  were  issued for 1997 to  executives
excluding Mr.  Westerman.  Also during 1998,  284,000  options were exercised by
executives.  In  connection  with  the  resignation  of a  board  member  and an
employee,  the Company paid  approximately  $258,000  (included in non-recurring
corporate  expenses) on 54,000 options for the  difference  between the weighted
average option price of $2.22 compared to the weighted average,  market price of
$7.00 on the dates of exercise.  On January 21, 1999, 95,000 options were issued
for 1998 to executives excluding Mr. Westerman.  Options vest 25% on the date of
grant and 25% each  subsequent  year.  The term of an option  can in no event be
exercisable  more than 10 years (five years in the case of an  incentive  option
granted to a  shareholder  owning  more than 10% of the Common  Stock),  or such
shorter period,  if any, as may be necessary to comply with the  requirements of
state securities laws, from the date such option is granted.

On March 5, 1996, the Board of Directors adopted an employee stock purchase plan
(the "Stock Purchase  Plan"),  which was approved by the stockholders on May 10,
1996.  A total of 300,000  shares of common  stock  (subject to  adjustment  for
capital  changes) in the aggregate may be granted under the stock purchase plan.
The Stock  Purchase Plan is  administered  by the  compensation  committee.  The
purchase  price per share of stock shall be 85% of per share market value of the
common  stock on the  purchase  date.  Employees  may  require  the  Company  to
repurchase the stock prior to fulfillment upon termination or the request of the
employee.  Refunds  represent the return of payroll  deductions to employees for
persons exiting the Plan. On May 31, 1996, approximately 560 union and non-union
employees participated in the 1996 employee stock purchase plan. Under the plan,
137,000  shares were issued to  employees  at $11.26 (85% of market price at May
10, 1996),  for $160,000 cash and the balance in notes receivable of $1,383,000,
which are payable  over two years via payroll  deduction.  During  1997,  25,900
shares were returned through the plan as the result of refunds to the employees.
During 1997, 6,200 shares were issued at $11.47 for notes receivable of $71,145.
During 1998,  65,100  shares of stock were  returned to the Plan due to employee
refunds.

On May 10, 1996, the stockholders  approved a Nonqualified Stock Option Plan for
Non-Employee  Directors  (the  "Nonqualified  Stock  Option  Plan")  and a Stock
Compensation  Plan for  Directors  serving on the  Compensation  Committee  (the
"Stock  Compensation  Plan").  The total number of shares available for purchase
under each plan is 50,000.  Pursuant  to the  Nonqualified  Stock  Option  Plan,
directors were granted  options to purchase  10,000 shares at exercise prices of
$13.25 and $13.50,  which  represented fair market value in 1996. As of December
31, 1997,  3,980 shares were issued pursuant to the Stock  Compensation  Plan at
$12.08 per share.  In May and August of 1998, an  additional  2,000 options were
issued at the market price on the  respective  dates of  issuance,  of $9.00 and
$7.50 per share. As a result of the departure of board members, 6,000 non-vested
options were extinguished.

The activity of the two stock option plans (1994 Incentive Stock Option Plan and
1996 Non-Employee Director Stock Compensation Plan) is as follows:

<TABLE>
<CAPTION>

                                                                            Per Share
                                                                            Exercise Price
1994 Incentive Stock Option Plan
<S>                                                         <C>             <C>
Outstanding at January 1, 1996                               360,000        $2.08 to $2.50
 Grants                                                      410,000        $13.63
 Exercised
 Canceled
                                                        -------------
Outstanding at December 31, 1996                             770,000        $2.08 to $13.63
 Grants
 Exercised
 Canceled
                                                        -------------
Outstanding at December 31, 1997                             770,000        $2.08 to $13.63
 Grants                                                       95,000        $7.00
 Exercised                                                  (284,000)       $7.00
 Purchased from option holder by Company                     (54,000)       $7.00
 Canceled                                                     (7,000)       $7.00
                                                        -------------
Outstanding at December 31, 1998                             520,000

1996 Non-Employee Director Stock Compensation Plan
Outstanding at January 1, 1996
 Grants                                                        4,000        $13.25
 Exercised
 Canceled
                                                        -------------
Outstanding at December 31, 1996                               4,000        $13.25
 Grants                                                        6,000        $13.50
 Exercised
 Canceled
                                                        -------------
Outstanding at December 31, 1997                              10,000        $13.25 to $13.50
 Automatic grant to directors                                  8,000        $7.50 to $9.00
 Exercised
 Canceled                                                    (10,000)       $9.00 to $13.50
                                                        -------------
Outstanding at December 31, 1998                               8,000        $9.00 to $13.50

</TABLE>

No compensation  cost has been recognized for unexercised  options  remaining in
the stock option plan. Had compensation cost for the Company's stock option plan
been  determined  based on the  fair  value  at the  date of  grant  for  awards
consistent with the provisions of SFAS No. 123, the Company's net income and pro
forma net  income  common  share and  common  share  equivalent  would have been
decreased to the pro forma amounts indicated below at December 31 (in thousands,
except per share amounts).

<TABLE>

                                                                                 1998              1997               1996

<S>                                                                            <C>                <C>                <C>
Net income (loss) - as reported                                        $       (4,057)     $      2,088      $       8,440
Net income (loss) - pro forma                                          $       (4,548)     $      2,058      $       8,380
Basic income (loss) per common share - as reported                     $           (1)     $          0      $           2
Basic earnings (loss) per common share - pro forma                     $           (1)     $          0      $           2
Diluted earnings (loss) per common and common
  share equivalent - as reported                                       $           (1)     $          0      $           2
Diluted earnings (loss) per common and common share
  equivalent - pro forma                                               $           (1)     $          0      $           2
</TABLE>

The fair value of each option  grant is estimated on the date of grant using the
Black-Scholes   option   pricing  model  with  the  following   weighted-average
assumptions used for grants in 1998, 1997 and 1996, respectively: dividend yield
of 0% for all years; expected volatility of 62%, 72% and 77%; risk-free interest
rates of 5.46%, 6.50% and 5.70%; and expected lives of five years for all years.
The  weighted  fair value of options  granted in 1998,  1997 and 1996 was $7.21,
$6.81 and $3.08, respectively.

Due to the fact that the  Company's  stock option  programs vest over many years
and  additional  awards are made each year,  the above pro forma numbers are not
indicative of the financial impact had the disclosure provisions of SFAS No. 123
been applicable to all years of previous option grants. The above numbers do not
include the effect of options granted prior to 1995.

16.      EARNINGS PER SHARE

For the year  ended  December  31,  1997,  the  Company  adopted  SFAS No.  128,
"Earnings  per Share." This  statement  established  standards for computing and
presenting  earnings per share  ("EPS") and required  restatement  of all prior-
period EPS data  presented.  Basic EPS is computed by dividing net income by the
weighted-average number of common shares outstanding for the period. Diluted EPS
is computed by dividing net income by the  weighted  number of common and common
equivalent shares outstanding for the period.  Options to purchase common stock,
whose  exercise  price was greater than the average market price for the period,
have been  excluded  from the  computation  of diluted  EPS.  Such  antidilutive
options  outstanding  for the 12 months ended December 31, 1998,  1997 and 1996,
were 531,000, 410,000 and 414,000, respectively.

<PAGE>

A  reconciliation  of income and shares for basic and  diluted EPS is as follows
(amounts in thousands, except per share amounts):


<TABLE>
<CAPTION>



                                                                               Year Ended 1998
                                                                -----------------------------------------------
                                                                        Income      Shares          Per-Share
                                                                   (Numerator)    (Denominator)      Amount

Basic EPS -
<S>                                                               <C>                    <C>        <C>
  Loss available to common stockholders                           $  (4,057)             5,037      $    (0.81)
                                                                                                   ============
Effect of dilutive securities -
  Options                                                         ----------            -------

Diluted EPS -
  Loss available to common stockholders plus
    assumed conversions                                           $  (4,057)             5,037      $    (0.81)
                                                                =============     =============     ===========

                                                                               Year Ended 1997
                                                                -----------------------------------------------
                                                                        Income      Shares          Per-Share
                                                                   (Numerator)    (Denominator)      Amount

Basic EPS -
  Income available to common stockholders                         $   2,088              4,913      $     0.42
                                                                                                    ===========
Effect of dilutive securities -
  Options                                                                                  301
                                                                  ----------            -------
Diluted EPS -
  Income available to common stockholders plus
    assumed conversions                                           $   2,088              5,214      $     0.40
                                                                ==============    =============     ===========


                                                                               Year Ended 1996
                                                                -----------------------------------------------
                                                                        Income      Shares          Per-Share
                                                                   (Numerator)    (Denominator)      Amount

Basic EPS -
  Income available to common stockholders                         $   8,440              4,880      $     1.73
                                                                                                    ===========
Effect of dilutive securities -
  Options                                                                                  289
                                                                  ----------           --------
Diluted EPS -
  Income available to common stockholders plus
    assumed conversions                                           $   8,440              5,169      $     1.63
                                                                ==============    =============     ===========
</TABLE>

On November 16, 1995, the  stockholders of the Company  approved an amendment to
the Company's  Amended and Restated  Articles of  Incorporation  to increase the
authorized   shares  of  common  stock  from   5,000,000  to  20,000,000  and  a
four-for-one stock split. Accordingly, per share information,  average number of
shares  outstanding,  and  number  of  shares  outstanding  in the  accompanying
consolidated  financial  statements have been adjusted for the stock split as of
the earliest date presented (January 1, 1996).

17.      SEGMENT DISCLOSURES

The Company provides Las Vegas-style  gaming,  amenities and entertainment.  The
Company's four reportable  segments are based upon the type of service provided:
Casino, rooms, food and beverage, and entertainment. The casino segment provides
customers  with  gaming  activities  through  traditional  table  games and slot
machines.  The rooms  segment  provides  hotel  services.  The food and beverage
segment  provides  restaurant  and drink  services  through a variety  of themed
restaurants  and bars.  The  entertainment  segment  provides  customers  with a
variety of live Las Vegas-style shows, reviews, and concerts.  All other segment
activity  consists of rent income,  retail store  income,  telephone,  and other
activity.  The Company  evaluates  each segment's  performance  based on segment
operating profit. The accounting policies of the operating segments are the same
as those described in the summary of significant accounting policies.


<TABLE>
<CAPTION>
                                                                   Food and
                1998                    Casino         Rooms       Beverage     Entertainment         All Other     Total

<S>                                         <C>           <C>           <C>           <C>                <C>       <C>
Revenues from external customers     $      77,676 $      36,626 $      17,635  $     19,764     $       8,254  $  159,955
Intersegment revenues                                      2,981         6,305         1,779             2,901      13,966
Segment profit                              32,382        15,767            96         2,903             4,946      56,094


                1997

Revenues from external customers            71,624        39,153        15,916        19,855             7,244     153,792
Intersegment revenues                                      2,659         5,687         1,040             3,312      12,698
Segment profit                              31,004        17,918          (202)        2,620             4,233      55,573


                1996

Revenues from external customers            80,384        40,078        16,262        20,714             6,970     164,408
Intersegment revenues                                      2,168         6,379         1,064             3,017      12,628
Segment profit                              34,685        17,734            39         2,758             4,054      59,270
</TABLE>

Reconciliation  of segment  profit to  consolidated  net income before taxes and
extraordinary items:
<TABLE>
<CAPTION>


                                                                                   1998             1997            1996

<S>                                                                              <C>              <C>             <C>
                                                         Segment profit       $  56,094        $  55,573       $  59,270
                                               Other operating expenses          39,715           36,695          35,989
                                                          Other expense          17,963           15,481          10,413
                                                                              ----------       ----------      ----------


                           Net income (loss) before provision (benefit)
                                      for taxes and extraordinary items       $  (1,584)       $   3,397       $  12,868
                                                                              ==========       ==========      ==========
</TABLE>

The  Company  does not  market to  residents  of Las  Vegas.  Significantly  all
revenues are derived  from patrons  visiting the Company from other parts of the
United States and other countries. Revenues from a foreign country or region may
exceed  10% of all  reported  segment  revenues;  however,  the  Company  cannot
identify such information based upon the nature of gaming operations.
18.  SUBSEQUENT EVENTS

On June 3, 1999, the registrant's  wholly-owned subsidiary,  Riviera Black Hawk,
Inc.,  closed a private  placement of $45 million 13% First  Mortgage  Notes due
2005. The proceeds will be used for Riviera Black Hawk's casino project.

The Company entered into a Settlement  Agreement,  dated as of July 1, 1999 (the
"Settlement Agreement"),  by and among Allen E. Paulson ("Paulson"),  R&E Gaming
Corp.  ("Gaming"),  Riviera Acquisition Sub, Inc. ("RAS"),  Elsinore Acquisition
Sub,  Inc.  ("EAS"),  and Carlo  Corporation  ("Carlo,"  and  collectively  with
Paulson,  Gaming,  EAS and  RAS,  the  "Paulson  Plaintiffs"),  and the  Company
("RHC").

On Friday,  October 8, 1999, the Federal District Court for the Central District
of  California  approved  a bar  order as part of a  settlement  of the  lawsuit
brought by Allen  Paulson  against  the  Company.  Pursuant  to the terms of the
Settlement Agreement,  the Company purchased 463,655 shares from Mr. Paulson for
$7.50 per share.  By a letter dated  October 13, 1999,  the  Company's  Chairman
advised  holders of Contingent  Value Rights  ("CVR's")  that they would receive
from an  escrow  established  by Mr.  Paulson  in  connection  with the  aborted
Paulson-Riviera  merger  $2.46 for each CVR. On Friday,  October 8, 1999,  there
were 1,770,000 CVR's outstanding.

On October  18,  1999,  the  Company  purchased  81,000 of its  shares  from Sun
America,  Inc.  at $7.50 per  share.  This  transaction  reduced  Sun  America's
ownership  of the  Company  below  15% of the  Company's  outstanding  stock  to
facilitate  the  licensing by the Colorado  Gaming  Commission  of the Company's
subsidiary,  Riviera  Black  Hawk,  Inc.  After  giving  effect  to  such  share
repurchases, the Company had 4,523,021 shares of common stock outstanding.

In a letter dated September 1, 1999, Elsinore  Corporation and Four Queens, Inc.
(the "Companies")  terminated a Management  Agreement,  dated as of February 28,
1996, by and among the Companies and Riviera  Gaming  Management  Corp.-Elsinore
("Manager"),  effective  120 days  from the date of such  letter  (December  30,
1999).  In a letter,  dated September 3, 1999,  William L. Westerman,  acting on
behalf of the Manager (1) accepted the termination but pointed out that it would
have no effect on the rights of the  Manager and its  affiliates  to continue to
receive the  management  fee and to receive  other monies from the Companies for
services  performed or goods  supplied prior to December 30, 1999 by the Manager
and its  affiliates,  (2) noted that Mr. Dual Cooper had been appointed  General
Manager of the Companies and requested  that the Companies  confirm  (which they
did by  executing  such  September  3rd  letter)  that the  Manager is no longer
responsible  for  management of the Four Queens and that its role until December
30, 1999 will be limited to (i) providing such  consulting  services on the same
basis as at present and (iii) using its best  efforts to separate  the  computer
systems in an orderly fashion but that the Manager will assume no responsibility
for the  effectiveness  thereof and (3)  indicated  that the  Companies  were to
exculpate and indemnify the Manager from any responsibility for operation of the
Four Queens from and after  September 3, 1999 (which they did by executing  such
September 3rd letter).

The Financial  Accounting Standards Board recently issued FAS No. 137, 'Deferral
of FAS 133 Accounting for Derivatives'  which delays the  implementation of that
pronouncement  to June 15, 2000. The Company has not determined what effect,  if
any, that FAS 133 may have on its results of operations.



Item 1.   Consolidated Financial Statements

Independent Accountants' Report

Condensed Consolidated Balance Sheets at September 30, 1999 (Unaudited)
and December 31, 1998
Condensed Consolidated Statements of Operations (Unaudited) for the Three
Months and Nine Months ended September 30, 1999 and 1998

Condensed Consolidated Statements of Cash Flows (Unaudited) for the
Three Months and Nine Months ended September 30, 1999 and 1998

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 September
30, 1999, and the related condensed consolidated statements of operations and of
cash flows for the three  months and nine months  ended  September  30, 1999 and
1998.  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  generally  accepted  auditing  standards,  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 generally accepted accounting principles.

We have  previously  audited,  in accordance  with generally  accepted  auditing
standards,  the consolidated balance sheet of Riviera Holdings Corporation as of
December  31,  1998,  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 19, 1999, 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, 1998, is fairly stated, in all material respects, in relation
to the consolidated balance sheet from which it has been derived.



DELOITTE & TOUCHE LLP

November 1, 1999
Las Vegas, Nevada




<PAGE>
<TABLE>
<CAPTION>
RIVIERA HOLDINGS CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(In Thousands, except share amounts)
                                                                               September 30,     December 31,
                                                                                  1999               1998
                                                                               (Unaudited)
                                                                             ----------------  -----------------
ASSETS
CURRENT ASSETS:
<S>                                                                                 <C>                <C>
   Cash and cash equivalents                                                         $39,213            $48,883
   Cash and cash equivalents - restricted                                             18,255
   Short term investments                                                              5,201
   Short term investments - restricted                                                10,251
   Accounts receivable, net                                                            5,524              5,390
   Inventories                                                                         2,601              2,726
   Prepaid expenses and other assets                                                   4,023              4,028
                                                                             ----------------  -----------------
       Total current assets                                                           85,068             61,027


PROPERTY AND EQUIPMENT, NET                                                          196,321            175,622

OTHER ASSETS, NET                                                                     10,363              7,797

RESTRICTED CASH                                                                            3                463
                                                                             ----------------  -----------------

TOTAL ASSETS                                                                        $291,755           $244,909
                                                                             ================  =================

LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
   Current portion of long-term debt                                                  $1,024               $363
   Accounts payable                                                                   14,748             11,865
   Accrued interest                                                                    4,107              6,563
   Accrued expenses - other                                                           11,561             10,053
                                                                             ----------------  -----------------
     Total current liabilities                                                        31,440             28,844
                                                                             ----------------  -----------------

Deferred income taxes                                                                  1,540              3,123
                                                                             ----------------  -----------------


Other long-term liabilities                                                            5,482              4,933
                                                                             ----------------  -----------------

LONG-TERM DEBT, NET OF CURRENT PORTION                                               222,638            174,506
                                                                             ----------------  -----------------

COMMITMENTS AND CONTINGENCIES


SHAREHOLDERS' EQUITY:
Common stock ($.001 par value;  20,000,000 shares  authorized;  5,067,676 issued
and outstanding at September 30, 1999
and 5,073,376 at December 31, 1998)                                                        5                  5
   Additional paid-in capital                                                         13,446             13,457
   Treasury stock (39,100 shares at September 30, 1999, and
   34,300 shares at December 31, 1998)                                                  (189)              (167)
   Notes receivable from Employee Shareholders                                                               (3)
   Retained earnings                                                                  17,393             20,211
                                                                             ----------------  -----------------
      Total shareholders' equity                                                      30,655             33,503
                                                                             ----------------  -----------------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                          $291,755           $244,909
                                                                             ================  =================
</TABLE>
See notes to condensed consolidated financial statements


<PAGE>
<TABLE>
<CAPTION>
RIVIERA HOLDINGS CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS AND NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 1998
(Unaudited)
(In Thousands, Except Per Share Amounts)                                       Three Months Ended        Nine Months Ended
                                                                                  September 30,            September 30,
                                                                     ---------------------------------------------------------------
                                                                             1999            1998             1999            1998
REVENUES:
<S>                                                                      <C>             <C>              <C>             <C>
  Casino                                                                   $18,654         $19,681          $56,934         $59,160
  Rooms                                                                      8,726           8,948           28,926          29,295
  Food and beverage                                                          6,253           5,999           19,289          18,152
  Entertainment                                                              5,561           5,666           16,629          16,439
  Other                                                                      2,777           2,695            8,558           8,387
                                                                     --------------  --------------   --------------  --------------
                                                                            41,971          42,989          130,336         131,433
   Less promotional allowances                                               3,067           3,512           10,485          10,600
                                                                     --------------  --------------   --------------  --------------
            Net revenues                                                    38,904          39,477          119,851         120,833
                                                                     --------------  --------------   --------------  --------------

COSTS AND EXPENSES:
 Direct costs and expenses of operating departments:
    Casino                                                                  10,523          11,675           33,218          33,998
    Rooms                                                                    5,473           5,182           16,335          15,611
    Food and beverage                                                        4,761           4,478           13,721          13,161
    Entertainment                                                            4,353           4,248           12,733          12,698
    Other                                                                      863             836            2,501           2,494
Other operating expenses:
    General and administrative                                               7,897           7,455           22,242          20,545
    Preopening expenses-Black Hawk, Colorado casino project                     46                              119
    Corporate expense, severance pay                                                           551                              551
    Depreciation and amortization                                            3,550           3,047           10,404           9,037
                                                                     --------------  --------------   --------------  --------------
            Total costs and expenses                                        37,466          37,472          111,273         108,095
                                                                     --------------  --------------   --------------  --------------

INCOME FROM OPERATIONS                                                       1,438           2,005            8,578          12,738
                                                                     --------------  --------------   --------------  --------------

OTHER INCOME (EXPENSE)
Interest expense on $100 million notes                                                                                       (4,642)
Interest on Treasury Bills held to retire $100 million notes                                                                  2,334
Interest expense, other                                                     (6,546)         (4,857)         (16,788)        (14,655)
Interest income, other                                                         899             590            1,598           1,942
Interest capitalized                                                         1,261             764            3,032           1,767
Other, net (primarily Paulson litigation and settlement costs)              (1,524)           (567)          (1,804)         (1,058)
                                                                     --------------  --------------   --------------  --------------
     Total other income (expense)                                           (5,910)         (4,070)         (13,962)        (14,312)
                                                                     --------------  --------------   --------------  --------------

INCOME (LOSS)  BEFORE PROVISION (BENEFIT)
     FOR INCOME TAXES                                                       (4,472)         (2,065)          (5,384)         (1,574)

PROVISION (BENEFIT) FOR INCOME TAXES                                        (2,300)           (686)          (2,566)           (515)
                                                                     --------------  --------------   --------------  --------------

INCOME (LOSS)  BEFORE EXTRAORDINARY ITEM                                    (2,172)         (1,379)          (2,818)         (1,059)

EXTRAORDINARY ITEM, NET OF INCOME TAX OF $1.6 MILLION                                                                        (3,006)
                                                                     --------------  --------------   --------------  --------------

NET INCOME (LOSS)                                                          ($2,172)        ($1,379)         ($2,818)        ($4,065)
                                                                     ==============  ==============   ==============  ==============

Earnings (loss) per share before extraordinary item:
  Basic                                                                    $ (0.43)        $ (0.27)         $ (0.56)        $ (0.21)
  Diluted                                                                  $ (0.43)        $ (0.27)         $ (0.56)        $ (0.21)

Earnings (loss) per share for extraordinary item:
  Basic                                                                                                                     $ (0.60)
  Diluted                                                                                                                   $ (0.60)

Earnings (loss) per share:
  Basic                                                                    $ (0.43)        $ (0.27)         $ (0.56)        $ (0.81)
  Diluted                                                                  $ (0.43)        $ (0.27)         $ (0.56)        $ (0.81)

Weighted average common shares outstanding                               5,067,676       5,107,976        5,068,698       5,016,201

Weighted average common&common equivalent shares                         5,067,676       5,107,976        5,068,698       5,016,201
</TABLE>
See notes to condensed consolidated financial statements
<PAGE>
<TABLE>
<CAPTION>
 RIVIERA HOLDINGS CORPORATION AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
                                                                              Three Months Ended   Nine Months Ended
                                                                                September 30,          September 30,
                                                                              1999        1998       1999       1998
                                                                         -----------  ---------- ---------- ----------
CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                                         <C>         <C>        <C>        <C>
Net Income (loss)                                                           ($2,172)    ($1,379)   ($2,818)   ($4,065)
  Adjustments to reconcile net income(loss) to net cash (used in) and
    provided by operating activities:
    Gain on sale of equipment                                                   (55)                   (55)
    Depreciation and amortization                                             3,550       3,047     10,404      9,038
    Extraordinary item, call premium to defease $100M Bonds                                                     4,624
    Interest income on Tbills to defease $100M Bonds                                                           (2,334)
    Interest expense, $100M Bonds                                                                               4,642
    Interest paid, $100M Bonds                                                                                 (4,614)
    Interest expense, other                                                   6,545       4,857     16,787     14,655
    Interest paid, other                                                     (8,836)     (8,770)   (17,627)   (17,671)
    Capitalized interest on construction projects                            (1,261)       (764)    (3,032)    (1,767)
    Other expense, net (primarily Paulson litigation and settlement)          1,566       1,118      1,919      1,609
    Changes in operating assets and liabilities:
      Decrease (increase) in accounts receivable, net                        (1,726)     (1,125)      (134)       211
      Decrease (increase) in inventories                                       (112)        412        124        729
      Decrease (increase) in prepaid expenses
          and other assets                                                     (644)         (7)         5       (335)
      Increase (decrease) in accounts payable                                (4,893)        441     (3,834)    (1,564)
      Increase (decrease) in accrued liabilities                              1,440        (247)       (42)       (84)
      Increase (decrease) in current income taxes payable                                 1,118
      Increase (decrease) in deferred income taxes                           (1,317)       (802)    (1,583)    (2,753)
      Increase in non-qualified pension plan obligation
          to CEO upon retirement                                                274         251        602        736
                                                                         -----------  ---------- ---------- ----------
       Net cash (used in) provided by  operating activities                  (7,641)     (1,849)       716      1,058
                                                                         -----------  ---------- ---------- ----------

CASH FLOWS FROM INVESTING ACTIVITIES:
      Capital expenditures for property and equipment, Las Vegas, Nevada     (2,373)     (7,236)    (9,017)   (14,868)
      Capital expenditures - Black Hawk, Colorado project                    (9,381)     (2,838)   (22,205)    (6,179)
      Property acquired with accounts payable - primarily Black Hawk, Co.     5,231                  5,558
      Capitalized Interest on construction projects                           1,261         764      3,032      1,767
      Purchase of short term investments                                       (230)         (1)   (15,452)       (33)
      Decrease (increase) Black Hawk, Colorado restricted funds               8,023                (18,255)
      Sale of equipment                                                         174                    174
      Decrease (increase) in other assets                                       212         185     (2,754)       220
                                                                         -----------  ---------- ---------- ----------

       Net cash provided by (used in) investing activities                    2,917      (9,126)   (58,919)   (19,093)
                                                                         -----------  ---------- ---------- ----------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds from US Tbills invested to defease $100M Bonds                                                  108,930
     Payments to defease $100M Bonds with call premium                                                       (104,313)
      Proceeds from long-term borrowings                                      2,515         458     48,780        458
      Payments on long-term borrowings                                          (74)        (94)      (217)      (270)
      Purchase of treasury stock                                                                       (22)
      Net collections, cancellations employee stock purchase plan
      and exercise of employee stock options                                                 (2)        (7)       (52)
                                                                         -----------  ---------- ---------- ----------
        Net cash  provided by  financing activities                           2,441         362     48,534      4,753
                                                                         -----------  ---------- ---------- ----------

INCREASE (DECREASE)  IN CASH AND CASH EQUIVALENTS                           ($2,283)   ($10,613)   ($9,670)  ($13,282)

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                              $41,496     $62,691    $48,883    $65,360
                                                                         -----------  ---------- ---------- ----------

CASH AND CASH EQUIVALENTS, END OF PERIOD                                    $39,213     $52,078    $39,213    $52,078
                                                                         ===========  ========== ========== ==========
</TABLE>


See notes to condensed consolidated financial statements


<PAGE>





NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)


1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

Riviera Holdings  Corporation  (the "Company") and its  wholly-owned  subsidiary
Riviera Operating  Corporation ("ROC") 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 July 1994, management established a new division,  Riviera Gaming Management,
Inc.  ("RGM") for the purpose of  obtaining  management  contracts in Nevada and
other jurisdictions.  In August 1996, RGM incorporated in the State of Nevada as
a wholly owned  subsidiary  of ROC. In March 1997 Riviera  Gaming  Management of
Colorado was  incorporated in the State of Colorado,  and in August 1997 Riviera
Black Hawk,  Inc. was  incorporated  in the State of Colorado for the purpose of
developing a casino in Black Hawk, Colorado.

Nature of Operations

The primary  line of business  of the  Company is the  operation  of the Riviera
Hotel & Casino on the "Strip" in Las Vegas, Nevada, including the operation of a
hotel/casino with restaurants and related facilities.  The Company is developing
a casino in Black Hawk,  Colorado.  Additionally,  the Company  manages the Four
Queens  Hotel/Casino  in downtown Las Vegas,  Nevada.  On September 1, 1999, the
Company received notice from Elsinore  Corporation that its management  contract
would be cancelled effective December 30, 1999.

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

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 September  30, 1999 and for the three months and
nine months  ended  September  30,  1999 and 1998 is  unaudited.  However,  such
information  reflects all  adjustments  (consisting  solely of 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 nine months ended
September 30, 1999 and 1998, 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, 1998, included in the Company's Annual Report on Form 10-K/A.



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 /casino. Management does
not believe that the outcome of such litigation,  in the aggregate,  will have a
material  adverse  effect on the financial  position or results of operations of
the Company or ROC.

Morgens,  Waterfall,  Vintiadis & Company,  Inc.  ("Morgens  Waterfall") filed a
Complaint  against the issuer and its directors (the  "Defendants") on September
30, 1999, in the Eighth Judicial District Court, Clark County,  Nevada, Case No.
A408793 ("Nevada State Court").  Morgens Waterfall also filed an Application for
Temporary  Restraining  Order and  Motion  for  Preliminary  Injunction  ("TRO")
seeking to restrain the issuer from  pursuing its Motion for Entry of Settlement
Bar Order and Final  Judgment,  in a litigation  in the United  States  District
Court for the  Central  District  of  California  (Western  Division),  Case No.
98-2644 ABC (AIJx) (the  "Paulson  Plaintiffs  Litigation").  The issuer filed a
Notice of Removal to United States District Court for the District of Nevada, on
October 1, 1999.

Morgens Waterfall did not pursue its application for a TRO in the Nevada Federal
Court.  Instead it sought an order in the  California  Federal Court staying the
issuer's  motion.  This effort to obtain a stay failed,  and the issuer's Motion
for  Entry of  Settlement  Bar  Order  and  Final  Judgment  was  granted  and a
Settlement Bar Order was entered by the California District Court in the Paulson
Plaintiffs Litigation on October 28, 1999.

On November 1, 1999, Morgens, Waterfall, Vintiadis & Company, Inc. made a motion
to remand its lawsuit to the Nevada State Court. The Defendants intend to oppose
such motion.

According to the memorandum  filed by Morgens  Waterfall in connection  with its
motion  to  remand,   the  Morgens   Waterfall   complaint  alleges  "1)  direct
shareholders'  claims  against  the issuer and its  directors  for  breaches  of
fiduciary  duty,  based upon their  entering  into a  discriminatory  Settlement
Agreement and Bar Order which disadvantages Morgens Waterfall and other minority
shareholders for the benefit of certain other  shareholders,  including director
shareholders,  and 2) a derivative  shareholder's claim against the issuer which
seeks to enjoin  the  corporation  from  acting in a manner  that  discriminates
between and among its shareholders and is wasteful of corporate assets."

The  Defendants  believe the Morgens  Waterfall  complaint is without  merit and
intend to seek summary judgment at the earliest possible moment.

Copies of the Morgens  Waterfall  complaint are filed as an exhibit to this Form
10Q.

(See  also  Note  4 -  Paulson  Merger,  Contingent  Value  Rights  and  Related
Litigation).

Estimates and Assumptions

The  preparation of condensed  consolidated  financial  statements in conformity
with  generally  accepted  accounting  principles  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.

Cash and cash equivalents and short term investments - restricted

Amounts related to the Riviera Black Hawk casino project in Black Hawk, Colorado
are  restricted  in use to that  project or for the related  13% First  Mortgage
Notes interest payments.


Earnings Per Share

Basic per share  amounts are computed by dividing  net income  (loss) by average
shares outstanding  during the period.  Diluted net income per share amounts are
computed by dividing net income by average shares  outstanding plus the dilutive
effect  of common  share  equivalents.  However,  the  effect  of stock  options
outstanding  is not included in diluted net loss per share  calculations.  Since
the  Company  incurred a net loss from  continuing  operations  during the three
month and nine month  periods  ended  September  30, 1999 and 1998,  diluted per
share calculations are based upon average shares outstanding during this period.

Recently Issued Accounting Standards

The Financial  Accounting Standards Board recently issued FAS No. 137, `Deferral
of FAS 133 Accounting for Derivatives'  which delays the  implementation of that
pronouncement  to June 15, 2000. The Company has not determined what effect,  if
any, that FAS 133 may have on its results of operations


Reclassifications

Certain  amounts in the prior periods have been  reclassified  to conform to the
current period presentation.




2.       DEBT

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 August 13,  1997,  under a
contractual  defeasance,  the  Company  used part of these  proceeds to purchase
United States Government  Treasury bills ("the  Securities") at a cost of $109.8
million which were deposited into an irrevocable  trust. The proceeds from these
securities, together with interest that was earned by the Securities was used to
pay the principal, interest and call premium due on the 11% First Mortgage Notes
("the 11% Notes" or "$100  million  notes") on September  1, 1998,  the earliest
date the 11% Notes could be redeemed.  Interest  earned from the  Securities  is
included  in  "Interest  income on Treasury  Bills held to retire  $100  million
notes."  The  interest  expense  from the 10%  Notes is  included  in  "Interest
expense, other", and from the 11% Notes is included in "Interest expense on $100
million notes".

The $100 million notes, which were  contractually  defeased in August 1997, were
redeemed  on June 1, 1998.  The call  premium of $4.3  million  and  unamortized
deferred  financing costs totaling  $300,000 were recorded net of the 35% income
tax effect of $1.6 million resulting in an extraordinary loss of $3.0 million.


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 net
proceeds of the  placement  will be used to fund the  completion of RBH's casino
project in Black Hawk, Colorado.  The Company has not guaranteed the $45 million
RBH  Notes,  but has agreed to a "Capital  Completion  Commitment"  of up to $10
million and a "Keep Well" of $5 million per year (or an aggregate limited to $10
million)  for the  first 3 years of RBH  operations  to  cover if (i) the  $5.85
million  interest  on such Notes is not paid by RBH and (ii) the amount by which
RBH cash flow is less than $7.5 million per year.

In April 1999, the Company entered into a $3.0 million capital lease line for 60
months at approximately  8.3% of which $1.2 million was used to date for general
equipment purchases.

In July 1999,  the  Company  entered  into a $3.5  million  equipment  financing
arrangement for 60 months at approximately 9.1%.


3.       COMMITMENTS

RBH is  constructing  a casino  in Black  Hawk,  Colorado  on a site  which  was
purchased  for $15 million in August 1997.  As of September 30, 1999 the Company
had made  $20.0  million in cash  contributions  to RBH  (excluding  capitalized
interest).

In October 1999, the Company's 100% owned  subsidiary,  Riviera Black Hawk, Inc.
committed to a $11.1 million  capital lease line for 60 months at  approximately
10.6% for gaming equipment , furniture and fixtures at the Black Hawk,  Colorado
casino. Management believes that these financial arrangements along with the $45
million  First  Mortgage  Notes will be  sufficient  to  construct  and open the
casino.

As a result of the scheduled  opening of several new Las Vegas Strip  properties
in  1999  and  2000,  an  estimated  38,000  jobs  must  be  filled,   including
approximately 5,000 supervisory positions.  Because of the Company's performance
and reputation,  its employees are prime candidates to fill these positions.  In
the third quarter of 1998 management instituted an employee retention plan ("the
Plan")  which covers  approximately  85  executive,  supervisory  and  technical
support positions and includes a combination of employment  contracts,  stay put
agreements,   bonus  arrangements  and  salary  adjustments.  The  period  costs
associated  with the Plan are being  accrued  as  additional  payroll  costs and
included  approximately  $150,000 in the third quarter of 1999 and $450,000 year
to date.  The  total  cost of the Plan is  estimated  to be  approximately  $2.0
million over the period July 1, 1998 through June 30, 2001.


4.       PAULSON  MERGER, CONTINGENT VALUE RIGHTS AND RELATED LITIGATION

Riviera  Holdings  was a defendant in an action  commenced on April 9, 1998,  by
Allen  Paulson,   R&E  Gaming  Corp.  and  other   Paulson-controlled   entities
(collectively,  "Paulson") in the United States  District  Court for the Central
District of California.  The other defendants in the action include  Jefferies &
Company,  Inc.  (the  initial  Purchaser  of the  notes),  as well  as  Morgens,
Waterfall,  Vintiadis & Company,  Inc.,  Keyport  Life  Insurance  Company,  Sun
America Life Insurance Company and others.  Paulson's claims arise from a merger
agreement between Riviera Holdings and Paulson which was terminated in the first
half of 1998.

The Company entered into a Settlement  Agreement,  dated as of July 1, 1999 (the
"Settlement Agreement"),  by and among Allen E. Paulson ("Paulson"),  R&E Gaming
Corp.  ("Gaming"),  Riviera Acquisition Sub, Inc. ("RAS"),  Elsinore Acquisition
Sub,  Inc.  ("EAS"),  and Carlo  Corporation  ("Carlo,"  and  collectively  with
Paulson,  Gaming,  EAS,  and RAS,  the  "Paulson  Plaintiffs"),  and the Company
("RHC").

On October 8, 1999,  the  Federal  District  Court for the  Central  District of
California  approved a bar order as part of a settlement of the lawsuit  brought
by Allen Paulson  against the Company.  Pursuant to the terms of the  Settlement
Agreement,  the Company  purchased 463,655 shares from Mr. Paulson for $7.50 per
share.  By a letter  dated  October 13, 1999,  the  Company's  Chairman  advised
holders of  Contingent  Value Rights  ("CVR's")  that they would receive from an
escrow established by Mr. Paulson in connection with the aborted Paulson-Riviera
merger  $2.46 for each CVR.  On Friday,  October 8, 1999,  there were  1,770,000
CVR's  outstanding.  The Company accrued  $1,159,000 for settlement  costs as of
September  30,  1999,  representing  the  spread  between  the $7.50 paid to Mr.
Paulson  for his shares  and the $5.00  marker  price at July 1, 1999,  when the
agreement was reached.

5.       SUBSEQUENT EVENTS

On October 14, 1999,  the Company  agreed to purchase  81,000 of its shares from
Sun America, Inc. at $7.50 per share. On October 20, 1999, the Company completed
this transaction which reduced Sun America's  ownership of the Company below 15%
of the Company's  outstanding  stock to facilitate the licensing by the Colorado
Gaming  Commission of the Company's  subsidiary,  Riviera Black Hawk, Inc. After
giving effect to such share  repurchases in addition to the Paulson  repurchase,
the Company had 4,523,021 shares of common stock outstanding.



<PAGE>
5.  SEGMENT DISCLOSURES

The Company provides Las Vegas-style  gaming,  amenities and entertainment.  The
Company's four reportable  segments are based upon the type of service provided:
Casino, rooms, food and beverage, and entertainment. The casino segment provides
customers  with  gaming  activities  through  traditional  table  games and slot
machines.  The rooms  segment  provides  hotel  services.  The food and beverage
segment  provides  restaurant  and drink  services  through a variety  of themed
restaurants  and bars.  The  entertainment  segment  provides  customers  with a
variety of live Las Vegas-style shows,  reviews and concerts.  All other segment
activity  consists of rent income,  retail  store  income,  telephone  and other
activity.   Intersegment   revenues  consist  of  revenues   generated   through
complimentary  sales to customers by the casino segment.  The Company  evaluates
each segment's  performance based on segment  operating  profit.  The accounting
policies  of the  operating  segments  are the  same as those  described  in the
summary of significant accounting policies

<TABLE>
<CAPTION>


                                                                    Food and   Entertain-
   Three Months ended September 30, 1999       Casino     Rooms     Beverage      ment     All Other    Total

<S>                                             <C>        <C>          <C>        <C>         <C>      <C>
Revenues from external customers                $18,654    $7,888       $4,708     $4,877      $2,777   $38,904
Intersegment revenues                                         838        1,545        684                 3,067
Segment profit (loss)                             8,131     2,415          (53)       524       1,914    12,931

         Three Months ended September 30, 1998

Revenues from external customers                $19,681    $7,931       $4,230     $4,940      $2,695   $39,477
Intersegment revenues                                       1,017        1,769        726                 3,512
Segment profit (loss)                             8,006     2,749         (248)       693       1,859    13,059

         Nine Months ended September 30, 1999

Revenues from external customers                 56,934    26,053       13,798     14,508       8,558  $119,851
Intersegment revenues                                       2,873        5,491      2,121                10,485
Segment profit (loss)                            23,716     9,718           77      1,775       6,057    41,343

         Nine Months ended September 30, 1998

Revenues from external customers                $59,160   $26,229      $12,731    $14,326      $8,387  $120,833
Intersegment revenues                                       3,066        5,421      2,113                10,600
Segment profit (loss)                            25,162    10,618         (430)     1,628       5,893    42,871
</TABLE>


Reconciliation  of segment  profit to  consolidated  net income before taxes and
extraordinary items:
<TABLE>
<CAPTION>

                                                                    Three Months Ended      Nine Months Ended
                                                                      1999        1998       1999       1998
<S>                                                                     <C>        <C>        <C>       <C>
Segment profit                                                          12,931     13,059     $41,343   $42,871
Other operating expenses                                                11,493     11,053      32,765    30,133
Other expense                                                            5,910      4,070      13,962    14,312

Net income (loss) before provision (benefit) for taxes and
extraordinary items                                                    ($4,472)   ($2,065)    ($5,384)  ($1,574)
                                                                       ========   ========    ========  ========
</TABLE>

The  Company  does not  market to  residents  of Las  Vegas.  Significantly  all
revenues are derived  from patrons  visiting the Company from other parts of the
United States and other countries. Revenues from a foreign country or region may
exceed  10% of all  reported  segment  revenues;  however,  the  Company  cannot
identify such information based upon the nature of gaming operations.



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission