FOOD 4 LESS HOLDINGS INC /CA/
POS AM, 1995-05-11
GROCERY STORES
Previous: FIRST TR SPEC SIT TR SER 64 AMER BLUE CHIP GR&TREAS TR SER 1, 24F-2NT, 1995-05-11
Next: FIRST TRUST SPEC SIT TR SER 66 NORTHWEST GR&TR TRUST SER 1, 24F-2NT, 1995-05-11



<PAGE>   1
 
   
      AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON MAY 11, 1995
    
 
                                                       REGISTRATION NO. 33-86356
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                            ------------------------
 
                                 POST-EFFECTIVE
   
                                AMENDMENT NO. 2
    
                                       TO
                                    FORM S-4
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
                            ------------------------
 
                           FOOD 4 LESS HOLDINGS, INC.
           (EXACT NAME OF CO-REGISTRANT AS SPECIFIED IN ITS CHARTER)
 
<TABLE>
<S>                            <C>                            <C>
          CALIFORNIA                        5411                        95-4407768
(STATE OR OTHER JURISDICTION OF  (PRIMARY STANDARD INDUSTRIAL        (I.R.S. EMPLOYER
INCORPORATION OR ORGANIZATION)   CLASSIFICATION CODE NUMBER)      IDENTIFICATION NUMBER)
</TABLE>
 
                           777 SOUTH HARBOR BOULEVARD
                           LA HABRA, CALIFORNIA 90631
                                 (714) 738-2000
 
                           FOOD 4 LESS HOLDINGS, INC.
           (EXACT NAME OF CO-REGISTRANT AS SPECIFIED IN ITS CHARTER)
 
<TABLE>
<S>                            <C>                            <C>
           DELAWARE                         5411                        33-0642810
(STATE OR OTHER JURISDICTION OF  (PRIMARY STANDARD INDUSTRIAL        (I.R.S. EMPLOYER
INCORPORATION OR ORGANIZATION)   CLASSIFICATION CODE NUMBER)      IDENTIFICATION NUMBER)
</TABLE>
 
                           777 SOUTH HARBOR BOULEVARD
                           LA HABRA, CALIFORNIA 90631
                                 (714) 738-2000
  (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE, OF
                   REGISTRANTS' PRINCIPAL EXECUTIVE OFFICES)
 
                            ------------------------
 
                              MARK A. RESNIK, ESQ.
                          VICE PRESIDENT AND SECRETARY
                           FOOD 4 LESS HOLDINGS, INC.
                           777 SOUTH HARBOR BOULEVARD
                           LA HABRA, CALIFORNIA 90631
                                 (714) 738-2000
 (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE,
                             OF AGENT FOR SERVICE)
 
                            ------------------------
 
                                   COPIES TO:
 
                             THOMAS C. SADLER, ESQ.
                             PAMELA B. KELLY, ESQ.
                                LATHAM & WATKINS
                             633 WEST FIFTH STREET
                         LOS ANGELES, CALIFORNIA 90071
                                 (213) 485-1234
                           WILLIAM M. HARTNETT, ESQ.
                            CAHILL GORDON & REINDEL
                                 80 PINE STREET
                            NEW YORK, NEW YORK 10005
                                 (212) 701-3000
 
                            ------------------------
 
     APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: As soon as
practicable after the effective date of this Registration Statement.
 
     If any of the securities on this Form are to be offered on a delayed or
continuous basis pursuant to Rule 415 under the Securities Act of 1933, check
the following box. /X/
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>   2
 
                           FOOD 4 LESS HOLDINGS, INC.
 
                             CROSS-REFERENCE SHEET
 
           PURSUANT TO RULE 404(A) AND ITEM 501(B) OF REGULATION S-K
 
<TABLE>
<CAPTION>
ITEM NO.               FORM S-4 CAPTION                       OFFER TO PURCHASE CAPTION
- --------   -----------------------------------------  -----------------------------------------
<S>        <C>                                        <C>
    1.     Forepart of the Registration Statement
           and Outside Front Cover Page of
           Prospectus...............................  Facing Page; Cross Reference Sheet;
                                                      Outside Front Cover Page
    2.     Inside Front and Outside Back Cover Pages
           of Prospectus............................  Inside Front Cover Page; Outside Back
                                                      Cover Page
    3.     Risk Factors, Ratio of Earnings to Fixed
           Charges and Other Information............  Summary; Risk Factors; Business; Selected
                                                        Historical Financial Data of Ralphs;
                                                        Selected Historical Financial Data of
                                                        Holdings
    4.     Terms of the Transaction.................  The Offer to Purchase and Solicitation;
                                                      The Merger and the Financing; Certain
                                                        Federal Income Tax Considerations; The
                                                        Proposed Amendments
    5.     Pro Forma Financial Information..........  Unaudited Pro Forma Combined Financial
                                                        Statements
    6.     Material Contracts with the Company Being
           Acquired.................................  *
    7.     Additional Information Required for
           Reoffering by Person and Parties Deemed
           to Be Underwriters.......................  *
    8.     Interests of Named Experts and Counsel...  Legal Matters; Experts
    9.     Disclosure of Commission Position on
           Indemnification for Securities Act
           Liabilities..............................  *
   10.     Information with Respect to S-3
           Registrants..............................  *
   11.     Incorporation of Certain Information by
           Reference................................  *
   12.     Information with Respect to S-2 or S-3
           Registrants..............................  *
   13.     Incorporation of Certain Information by
           Reference................................  *
   14.     Information with Respect to Registrants
           Other than S-3 or S-2 Registrants........  Inside Front Cover Page; Summary; Pro
                                                        Forma Capitalization; Selected Historical
                                                        Financial Data of Ralphs; Selected
                                                        Historical Financial Data of Holdings;
                                                        Management's Discussion and Analysis of
                                                        Financial Condition and Results of
                                                        Operations; Business; Consolidated
                                                        Financial Statements of Ralphs;
                                                        Consolidated Financial Statements of
                                                        Holdings
   15.     Information with Respect to S-3
           Companies................................  *
   16.     Information with Respect to S-2 or S-3
           Companies................................  *
</TABLE>
<PAGE>   3
 
<TABLE>
<CAPTION>
ITEM NO.               FORM S-4 CAPTION                       OFFER TO PURCHASE CAPTION
- --------   -----------------------------------------  -----------------------------------------
<S>        <C>                                        <C>
   17.     Information with Respect to Companies
           Other than S-2 or S-3 Companies..........  *
   18.     Information If Proxies, Consents or
           Authorizations Are to Be Solicited.......  The Offer to Purchase and Solicitation;
                                                        Management; Executive Compensation;
                                                        Principal Stockholders; Certain
                                                        Relationships and Related Transactions
   19.     Information If Proxies, Consents or
           Authorizations Are not to Be Solicited,
           or in an Exchange Offer..................  *
</TABLE>
 
- ---------------
* Inapplicable
<PAGE>   4
 
OFFER TO PURCHASE AND SOLICITATION STATEMENT
                           FOOD 4 LESS HOLDINGS, INC.      
[FOOD 4 LESS LOGO]                                             [RALPHS LOGO]
                         OFFER TO PURCHASE FOR CASH AND
 
                            SOLICITATION OF CONSENTS
                              WITH RESPECT TO ITS
 
                     15.25% SENIOR DISCOUNT NOTES DUE 2004
                         ------------------------------
 
     Food 4 Less Holdings, Inc. ("Holdings") hereby amends and restates its
Prospectus and Solicitation Statement dated January 25, 1995 (the "Old
Prospectus") and hereby offers (the "Offer to Purchase") to holders of its
15.25% Senior Discount Notes due 2004 (the "Discount Notes") to purchase for
$785.00 in cash, plus accrued cash interest thereon at a rate of 15.25% per
annum from and after March 15, 1995 until the Closing Date (as defined) (the
"Cash Consideration") for every $1,000 principal amount (at maturity) of
Discount Notes (which, as of May 1, 1995 had an accreted value of $680.26 per
$1,000) accepted for purchase. The Offer to Purchase is subject to the terms and
conditions set forth in this Offer to Purchase and Solicitation Statement and in
the accompanying Consent and Letter of Transmittal (the "Letter of
Transmittal").
 
     Concurrently with the Offer to Purchase, Holdings is soliciting (the
"Solicitation") consents ("Consents") from holders of the Discount Notes (the
"Discount Noteholders") representing not less than a majority in aggregate
principal amount of the outstanding Discount Notes held by persons other than
Holdings and its affiliates (the "Requisite Consents") to certain amendments
described herein (the "Proposed Amendments") to the indenture under which the
Discount Notes were issued (the "Discount Note Indenture"). As of May 1, 1995,
there was $103.6 million aggregate principal amount (at maturity) of the
Discount Notes issued and outstanding, with an aggregate Accreted Value (as
defined) of $70.5 million. HOLDERS OF DISCOUNT NOTES WHO DESIRE TO ACCEPT THE
OFFER TO PURCHASE MUST CONSENT TO THE PROPOSED AMENDMENTS. The Proposed
Amendments will only become operative upon consummation of the Offer to
Purchase. The primary purpose of the Proposed Amendments is to permit the Merger
(as defined) and to eliminate substantially all of the restrictive covenants in
the Discount Note Indenture. The Discount Notes, as so amended upon
effectiveness of the Proposed Amendments, are referred to herein as the "Amended
Discount Notes."
 
     The Offer to Purchase and the Solicitation are part of the financing
required to consummate the proposed merger (the "RSI Merger") of Holdings'
subsidiary Food 4 Less Supermarkets, Inc. ("Food 4 Less") with and into Ralphs
Supermarkets, Inc. ("RSI"). Immediately following the RSI Merger, Ralphs Grocery
Company ("RGC"), a wholly-owned subsidiary of RSI, will merge with and into RSI
(the "RGC Merger," and together with the RSI Merger, the "Merger") and RSI will
change its name to Ralphs Grocery Company ("Ralphs Grocery Company" or the
"Company"). Prior to the Merger, Holdings' parent corporation, Food 4 Less, Inc.
("FFL") will merge with and into Holdings, which will be the surviving
corporation (the "FFL Merger"). Immediately following the FFL Merger, Holdings
will change its jurisdiction of incorporation by merging into a newly-formed,
wholly-owned subsidiary ("New Holdings"), incorporated in Delaware (the
"Reincorporation Merger"). As a result of the Merger, the FFL Merger and the
Reincorporation Merger, the Company will become a wholly-owned subsidiary of New
Holdings and any Discount Notes not accepted for purchase pursuant to the Offer
to Purchase will become the obligation of New Holdings.
- ------------------------------------------------------------------------------ 
   
     THE OFFER TO PURCHASE AND THE SOLICITATION WILL EXPIRE AT 12:00 MIDNIGHT,
NEW YORK CITY TIME, ON JUNE 9, 1995, UNLESS EXTENDED (THE "EXPIRATION DATE").
CONSENTS MAY BE REVOKED AND TENDERS MAY BE WITHDRAWN AT ANY TIME UNTIL SUCH TIME
AS THE REQUISITE CONSENTS HAVE BEEN RECEIVED AND THE SUPPLEMENTAL INDENTURE (AS
DEFINED) WITH RESPECT TO THE DISCOUNT NOTES HAS BEEN EXECUTED.
    
- ------------------------------------------------------------------------------  
                         ------------------------------
 
   SEE "RISK FACTORS" FOR A DISCUSSION OF CERTAIN FACTORS TO BE CONSIDERED IN
             EVALUATING THE OFFER TO PURCHASE AND THE SOLICITATION.
                         ------------------------------
 
    The Dealer Managers for the Offer to Purchase and the Solicitation are:
 
BT SECURITIES CORPORATION
 
                                          CS FIRST BOSTON
 
                                                    DONALDSON, LUFKIN & JENRETTE
                                                       SECURITIES CORPORATION
                         ------------------------------
 
   
 The date of this Offer to Purchase and Solicitation Statement is May 12, 1995
    
<PAGE>   5
 
(cover page continued)
 
     Holdings and Food 4 Less have revised certain terms and conditions of
certain elements of the financing required for the Merger since the date of the
Old Prospectus. As set forth in more detail in this Offer to Purchase and
Solicitation Statement, Holdings and Food 4 Less have:
 
          (i) amended the Consent Solicitation with respect to the Discount
     Notes made pursuant to the Old Prospectus to provide for the commencement
     of the Offer to Purchase and the Solicitation of Requisite Consents to
     eliminate substantially all of the restrictive covenants in the Discount
     Note Indenture;
 
          (ii) amended the terms of the offers to the holders of Old RGC Notes
     (as defined) to (A) increase the exchange payment from $10.00 to $20.00 for
     each $1,000 principal amount of Old RGC Notes accepted in exchange for New
     RGC Notes (as defined), (B) change the consideration offered by providing
     holders of Old RGC Notes the option to tender all or any part of such Old
     RGC Notes for $1,010.00 in cash for each $1,000 principal amount of Old RGC
     Notes accepted for purchase, (C) revise the formula for establishing the
     interest rate on the New RGC Notes as set forth herein under "The RGC
     Offers, the F4L Exchange Offers and the Public Offerings" and (D) amend
     certain conditions of the RGC Offers (as defined) to decrease the amount of
     Old RGC Notes required to be tendered for exchange from 80% to a majority
     in principal amount of the Old RGC Notes;
 
          (iii) amended the Merger Agreement (as defined) with respect to the
     RSI Merger to (A) decrease the cash consideration to be paid to the
     stockholders of RSI from $425 million to $375 million, (B) increase the
     amount of 13 5/8% Senior Subordinated Pay-In-Kind Debentures due 2007 (the
     "Seller Debentures") to be issued as part of the consideration to be paid
     to the stockholders of RSI from $100 million principal amount to $131.5
     million principal amount, (C) increase the interest rate on the Seller
     Debentures from 13% per annum to 13 5/8% per annum and (D) provide for the
     issuance of $18.5 million in initial accreted value of 13 5/8% Senior
     Discount Debentures due 2005 (the "New Discount Debentures") of New
     Holdings as consideration to the stockholders of RSI;
 
          (iv) increased the size of Food 4 Less' public debt offering for cash
     proceeds from an offering of $400 million principal amount of New F4L
     Senior Notes (as defined) to a total offering of $495 million principal
     amount of debt securities consisting of $295 million principal amount of
     New F4L Senior Notes and $200 million principal amount of New RGC Notes;
 
          (v) amended the terms of the New Equity Investment (as defined) to
     decrease the aggregate investment from $150 million to $140 million and to
     provide that the liquidation preference and conversion ratio of the
     convertible preferred stock issued pursuant to the New Equity Investment
     will accrete at the rate of 7% per annum, compounded quarterly (and subject
     to increase upon certain events), until the later of the fifth anniversary
     of the issue date or the date the Company satisfies certain performance
     criteria; and
 
          (vi) committed to effect a placement (the "New Discount Debenture
     Placement") of up to $100 million in initial accreted value of New Discount
     Debentures, which includes the $18.5 million of New Discount Debentures to
     be issued to the RSI stockholders, $22.5 million of New Discount Debentures
     to be issued in satisfaction of fees otherwise payable by the Company and
     New Holdings in connection with the Merger and the Financing and $59
     million of New Discount Debentures to be issued for cash.
 
In addition, since the date of the Old Prospectus, Holdings has filed with the
Securities and Exchange Commission (the "Commission") its quarterly report on
Form 10-Q for the 28 weeks ended January 7, 1995 and RGC has filed with the
Commission its annual report on Form 10-K for the 52 weeks ended January 29,
1995.
 
     This Offer to Purchase and Solicitation Statement sets forth the terms and
conditions of the Offer to Purchase, the Solicitation and the other financing
transactions described above as well as updated quarterly financial information
of Holdings, updated year-end financial information of RGC and updated pro forma
combined financial information.
 
                                       ii
<PAGE>   6
 
(cover page continued)
 
     If Holdings shall decide to decrease the amount of Discount Notes being
sought in the Offer to Purchase or to increase or decrease the consideration
offered to holders of Discount Notes, and if, at the time that notice of such
increase or decrease is first published, sent or given to holders of Discount
Notes in the manner specified in this Offer to Purchase and Solicitation
Statement, the Offer to Purchase 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 is first so published, sent or given, then the Offer
to Purchase will be extended for such purposes until the expiration of such
period of ten Business Days. As used in this Offer to Purchase and Solicitation
Statement, "Business Day" has the meaning set forth in Rule 14d-1 (and
applicable to Regulation 14E) under the Securities Exchange Act of 1934, as
amended (the "Exchange Act").
 
     Concurrently with the Offer to Purchase and the Solicitation, Food 4 Less
is (i)(A) offering to holders of its 10.45% Senior Notes due 2000 (the "Old F4L
Senior Notes") to exchange such Old F4L Senior Notes for new Senior Notes due
2004 (the "New F4L Senior Notes") plus $5.00 in cash for each $1,000 principal
amount of Old F4L Senior Notes exchanged and to holders of its 13.75% Senior
Subordinated Notes due 2001 (the "Old F4L Senior Subordinated Notes," and
together with the Old F4L Senior Notes, the "Old F4L Notes") to exchange such
Old F4L Senior Subordinated Notes for new 13.75% Senior Subordinated Notes due
2005 (the "New F4L Senior Subordinated Notes") plus $20.00 in cash for each
$1,000 principal amount of Old F4L Senior Subordinated Notes exchanged and (B)
soliciting consents from holders of the Old F4L Notes to certain amendments to
the indentures (collectively, the "Old F4L Indentures") under which the Old F4L
Notes were issued (such transactions being referred to herein collectively as
the "F4L Exchange Offers"), and (ii)(A) offering to holders of the 9% Senior
Subordinated Notes due 2003 of RGC (the "Old RGC 9% Notes") and to holders of
the 10 1/4% Senior Subordinated Notes due 2002 of RGC (the "Old RGC 10 1/4%
Notes," and together with the Old RGC 9% Notes, the "Old RGC Notes") (1) to
exchange such Old RGC Notes for new Senior Subordinated Notes due 2005 (the "New
RGC Notes") plus $20.00 in cash for each $1,000 principal amount of Old RGC
Notes exchanged and (2) to purchase any or all of such holders' Old RGC Notes
for $1,010.00 in cash per $1,000 principal amount accepted for purchase, plus
accrued and unpaid interest thereon and (B) soliciting consents from holders of
the Old RGC Notes to certain amendments to the indentures (collectively, the
"Old RGC Indentures") under which the Old RGC Notes were issued (such
transactions being referred to herein collectively as the "RGC Offers"). See
"The Merger and the Financing" and "The RGC Offers, the F4L Exchange Offers and
the Public Offerings." The New F4L Senior Notes and any Old F4L Senior Notes not
exchanged in the F4L Exchange Offers are collectively referred to herein as the
"F4L Senior Notes." The New F4L Senior Subordinated Notes and any Old F4L Senior
Subordinated Notes not exchanged in the F4L Exchange Offers are collectively
referred to herein as the "F4L Senior Subordinated Notes." The New RGC Notes and
any Old RGC Notes not exchanged or purchased in the RGC Offers are collectively
referred to herein as the "RGC Senior Subordinated Notes." See "The Merger and
the Financing."
 
     In addition to the Offer to Purchase, the Solicitation, the RGC Offers and
the F4L Exchange Offers, Food 4 Less is offering up to $295 million principal
amount of additional New F4L Senior Notes (which will be part of the same issue
as the New F4L Senior Notes offered pursuant to the F4L Exchange Offers)
pursuant to a public offering (the "Senior Note Public Offering") and is
offering up to $200 million principal amount of additional New RGC Notes (which
will be part of the same issue as the New RGC Notes offered pursuant to the RGC
Offers) pursuant to a public offering (the "Subordinated Note Public Offering,"
and together with the Senior Note Public Offering, the "Public Offerings"), each
registered under the Securities Act of 1933, as amended (the "Securities Act").
The Public Offerings are expected to price ten business days preceding the final
Expiration Date of the RGC Offers and the F4L Exchange Offers. See "The RGC
Offers, the F4L Exchange Offers and the Public Offerings." The RGC Offers, the
F4L Exchange Offers, the Public Offerings and the New Discount Debenture
Placement are sometimes hereinafter referred to as the "Other Debt Financing
Transactions."
 
     Concurrently with the consummation of the Offer to Purchase, the
Solicitation and the Other Debt Financing Transactions, Food 4 Less and RGC
intend to obtain new senior financing (the "Bank Financing") pursuant to a
senior bank facility of up to $1,075 million (the "New Credit Facility") and to
obtain
 
                                       iii
<PAGE>   7
 
(cover page continued)
 
$140 million in cash equity financing (the "New Equity Investment"). In
addition, New Holdings will issue as part of the consideration for the RSI
Merger $131.5 million aggregate principal amount of the Seller Debentures and
will issue $100 million in initial accreted value of New Discount Debentures
pursuant to the New Discount Debenture Placement. See "The Merger and the
Financing."
 
     Standard & Poor's Ratings Group ("Standard & Poor's") has publicly
announced that, upon consummation of the Merger, it intends to assign a new
rating to the Old RGC Notes. Such new rating assignment, if implemented, would
constitute a Rating Decline (as defined) under the Old RGC Indentures. The
consummation of the Merger (which is conditioned on, among other things,
successful consummation of the Offer to Purchase, the Other Debt Financing
Transactions, the New Equity Investment, and the Bank Financing) and the
resulting change in composition of the Board of Directors of RGC, together with
the anticipated Rating Decline would constitute a Change of Control Triggering
Event (as defined) under the Old RGC Indentures. Although Food 4 Less does not
anticipate that there will be a significant amount of Old RGC Notes outstanding
following consummation of the RGC Offers, upon such a Change of Control
Triggering Event the Company would be obligated to make a change of control
purchase offer following the consummation of the Merger for all outstanding Old
RGC Notes at 101% of the principal amount thereof plus accrued and unpaid
interest to the date of purchase (the "Change of Control Offer"). The Merger
will not constitute a change of control under the Discount Note Indenture or the
Old F4L Indentures and no change of control purchase offer will be made with
respect to the Discount Notes or the Old F4L Notes.
 
     Notwithstanding any other provision of the Offer to Purchase or the
Solicitation, the obligation of Holdings to accept for purchase any validly
tendered Discount Note is conditioned upon, among other things, the satisfaction
or waiver of certain conditions, including (i) the receipt of the Requisite
Consents with respect to the Discount Notes on or prior to the Expiration Date,
(ii) the satisfaction or waiver, in Holdings' sole discretion, of all conditions
precedent to the Merger, (iii) the prior or contemporaneous successful
completion of the Other Debt Financing Transactions and (iv) the prior or
contemporaneous consummation of the Bank Financing and the New Equity
Investment. There can be no assurance that such conditions will be satisfied or
waived. For additional information regarding other conditions to the
consummation of the Offer to Purchase and the Solicitation, see "The Offer to
Purchase and Solicitation -- Conditions."
 
     Although it has no obligation to do so, New Holdings reserves the right in
the future to seek to acquire Discount Notes not tendered in the Offer to
Purchase by means of open market purchases, privately negotiated acquisitions,
subsequent exchanges or tender offers, redemptions or otherwise, at prices or on
terms which may be higher or lower or more or less favorable than those in the
Offer to Purchase.

THE OFFER TO PURCHASE IS NOT BEING MADE TO, AND NO CONSENTS ARE BEING
   SOLICITED FROM, HOLDERS OF DISCOUNT NOTES IN ANY JURISDICTION IN WHICH
     THE OFFER TO PURCHASE OR THE SOLICITATION WOULD NOT BE IN
        COMPLIANCE WITH APPLICABLE STATE SECURITIES OR BLUE SKY LAWS.
 
                                       iv
<PAGE>   8
 
(cover page continued)
 
     HOLDINGS IS TERMINATING THE CONSENT SOLICITATION DESCRIBED IN THE OLD
PROSPECTUS. HOLDERS OF DISCOUNT NOTES THAT TENDERED CONSENTS IN CONNECTION WITH
SUCH CONSENT SOLICITATION MUST COMPLY WITH THE PROCEDURES SET FORTH IN THIS
AMENDED AND RESTATED PROSPECTUS AND SOLICITATION STATEMENT UNDER "THE OFFER TO
PURCHASE AND SOLICITATION -- PROCEDURES FOR TENDERING AND CONSENTING" TO
PARTICIPATE IN THE OFFER TO PURCHASE AND THE SOLICITATION.
 
     Any Holder of Discount Notes desiring to accept the Offer to Purchase
should either (i) complete and sign the Letter of Transmittal or facsimile
thereof, have his signature thereon guaranteed and forward the Letter of
Transmittal with the certificate(s) evidencing his Discount Notes and any other
required documents to the Solicitation Agent (as defined), (ii) comply with the
guaranteed delivery procedures, (iii) tender such Discount Notes pursuant to the
procedure for book entry transfer or (iv) request his broker, dealer, commercial
bank, trust company or other nominee to effect the transaction for him, in each
case on or prior to the Expiration Date. Holders of Discount Notes having
Discount Notes registered in the name of a broker, dealer, commercial bank,
trust company or other nominee must contact such person if they desire to tender
such Discount Notes. HOLDERS OF DISCOUNT NOTES WHO DESIRE TO ACCEPT THE OFFER TO
PURCHASE MUST CONSENT TO THE PROPOSED AMENDMENTS. A HOLDER OF DISCOUNT NOTES WHO
DESIRES TO TENDER INTO THE OFFER TO PURCHASE WITH RESPECT TO ANY DISCOUNT NOTES
MUST TENDER ALL OF SUCH HOLDERS' DISCOUNT NOTES. See "The Offer to Purchase and
Solicitation -- Procedures for Tendering and Consenting."
 
     Questions and requests for assistance or for additional copies of this
Offer to Purchase and Solicitation Statement or the accompanying Letter of
Transmittal or any other required documents may be directed to the Dealer
Managers or the Information Agent at the addresses and telephone numbers set
forth on the back cover hereof.
 
   
     This Offer to Purchase and Solicitation Statement, together with the
accompanying Letter of Transmittal, is being sent to Holders of the Discount
Notes who are registered holders as of May 10, 1995.
    
 
                             AVAILABLE INFORMATION
 
     Holdings and New Holdings have filed a Registration Statement on Form S-4
(the "Registration Statement") with the Commission under the Securities Act,
with respect to the Amended Discount Notes. Each of Holdings, Food 4 Less and
RGC is subject to the reporting and other informational requirements of the
Exchange Act, and the rules and regulations promulgated thereunder, and in
accordance therewith files reports and other information with the Commission.
Such reports and other information filed by Holdings, Food 4 Less or RGC with
the Commission can be inspected without charge at the public reference
facilities maintained by the Commission at 450 Fifth Street, N.W., Room 1024,
Washington, D.C. 20549, and at the following regional offices of the Commission:
New York Regional Office, 7 World Trade Center, 13th Floor, New York, New York
10048; and Chicago Regional Office, Suite 1400, Northwestern Atrium Center, 500
West Madison Street, Chicago, Illinois 60601. Copies of such materials can be
obtained from the Public Reference Section of the Commission, 450 Fifth Street,
N.W., Washington, D.C. 20549, at prescribed rates.
 
     This Offer to Purchase and Solicitation Statement summarizes the contents
and terms of documents not included herewith. These documents are available upon
request from, as applicable, Holdings and Food 4 Less at 777 South Harbor Blvd.,
La Habra, California 90631, telephone number (714) 738-2000, Attn: Linda
McLoughlin Figel, Investor Relations; RGC at 1100 West Artesia Blvd., Compton,
California 90220, telephone number (310) 884-4000, Attn: Jan Charles Gray Esq.,
Senior Vice President, General Counsel and Secretary; or D.F. King & Co., Inc.,
at the address and telephone number set forth on the back cover hereof. In order
to ensure timely delivery of the documents, any request for such documents
should be made at least five business days prior to the Expiration Date.
 
                                        v
<PAGE>   9
 
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                                        PAGE
                                                                                        ----
<S>                                                                                     <C>
AVAILABLE INFORMATION.................................................................     v
SUMMARY...............................................................................     1
RISK FACTORS..........................................................................    20
THE MERGER AND THE FINANCING..........................................................    25
PRO FORMA CAPITALIZATION..............................................................    29
UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS.....................................    31
SELECTED HISTORICAL FINANCIAL DATA OF RALPHS..........................................    39
SELECTED HISTORICAL FINANCIAL DATA OF HOLDINGS........................................    41
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
  OPERATIONS..........................................................................    43
BUSINESS..............................................................................    58
MANAGEMENT............................................................................    72
EXECUTIVE COMPENSATION................................................................    74
PRINCIPAL STOCKHOLDERS................................................................    80
DESCRIPTION OF CAPITAL STOCK..........................................................    81
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS........................................    84
THE OFFER TO PURCHASE AND SOLICITATION................................................    88
MARKET PRICES OF THE DISCOUNT NOTES...................................................   101
THE PROPOSED AMENDMENTS...............................................................   101
THE RGC OFFERS, THE F4L EXCHANGE OFFERS AND THE PUBLIC OFFERINGS......................   102
DESCRIPTION OF THE NEW CREDIT FACILITY................................................   109
DESCRIPTION OF OTHER INDEBTEDNESS.....................................................   112
CERTAIN FEDERAL INCOME TAX CONSIDERATIONS.............................................   114
LEGAL MATTERS.........................................................................   115
EXPERTS...............................................................................   115
INDEX TO FINANCIAL STATEMENTS.........................................................   F-1
DESCRIPTION OF DISCOUNT NOTES.........................................................   A-1
</TABLE>
 
                                       vi
<PAGE>   10
 
                                    SUMMARY
 
     The following summary is qualified in its entirety by, and should be read
in conjunction with, the more detailed information and financial data, including
the Financial Statements and notes thereto appearing elsewhere in this Offer to
Purchase and Solicitation Statement. Unless the context otherwise requires, (i)
the terms "Food 4 Less" and "Ralphs," as used herein, refer to Food 4 Less and
RSI and their consolidated subsidiaries, respectively, prior to the consummation
of the Merger, (ii) the term "Holdings," as used herein, refers to Holdings and
its consolidated subsidiaries (including Food 4 Less) prior to the consummation
of the Reincorporation Merger, (iii) the term "FFL," as used herein, refers to
FFL and its consolidated subsidiaries prior to the consummation of the FFL
Merger, and (iv) the term "New Holdings," as used herein, refers to New Holdings
(which will be the successor to Holdings following the consummation of the
Reincorporation Merger) and its consolidated subsidiaries. The "Company" refers
to Ralphs Grocery Company as the surviving and renamed subsidiary corporation of
New Holdings following the consummation of the Merger and includes, unless the
context otherwise requires, all of its consolidated subsidiaries. As used
herein, "Southern California" means Los Angeles, Orange, Ventura, San
Bernardino, Riverside and San Diego counties. Except as otherwise stated,
references in this Offer to Purchase and Solicitation Statement to numbers of
stores prior to the consummation of the Merger are as of October 1, 1994.
References to the "pro forma" number of stores to be operated by the Company
following the consummation of the Merger are based on October 1, 1994 totals,
but give effect to certain anticipated store conversions, divestitures and
closings.
 
     Holdings was incorporated in California on December 8, 1992, under the
direction of its parent corporation, Food 4 Less, Inc. Holdings does not have
any business operations of its own and its assets consist solely of all of the
outstanding capital stock of Food 4 Less. Following the Merger, the FFL Merger
and the Reincorporation Merger, New Holdings, as successor by merger to
Holdings, will own all of the outstanding stock of the Company.
 
                                   THE COMPANY
 
     The combination of Ralphs Grocery Company and Food 4 Less Supermarkets,
Inc. will create the largest food retailer in Southern California. Pro forma for
the Merger, the Company will operate approximately 332 Southern California
stores with an estimated 26% market share among the area's supermarkets. The
Company will operate the second largest conventional supermarket chain in the
region under the "Ralphs" name and the largest warehouse supermarket chain under
the "Food 4 Less" name. In addition, the Company will operate approximately 24
conventional format stores and 39 warehouse format stores in Northern California
and the Midwest. Management believes that by the end of the fourth full year of
combined operations, approximately $90 million in net annual cost savings will
be achieved as a result of the Merger. Pro forma for the Merger, Holdings would
have had sales of approximately $5.1 billion and $2.8 billion, operating income
of approximately $183 million and $90 million and EBITDA (as defined) of
approximately $343 million and $189 million for the 52 weeks ended June 25, 1994
and the 28 weeks ended January 7, 1995, respectively. Management believes the
Merger will enhance the growth and profitability of Ralphs and Food 4 Less by
providing the Company with the following benefits:
 
- - TWO LEADING COMPLEMENTARY FORMATS. The Company will operate its conventional
  supermarkets in Southern California under the "Ralphs" name and all of its
  price impact warehouse format stores in Southern California under the "Food 4
  Less" name. Pro forma for the Merger and certain planned store conversions,
  the Company will operate 264 Ralphs conventional format stores and 68 Food 4
  Less warehouse format stores in the region. The Ralphs stores will continue to
  emphasize a broad selection of merchandise, high quality fresh produce, meat
  and seafood and service departments, including bakery and delicatessen
  departments in most stores. The Company's conventional stores will also
  benefit from Ralphs' strong private label program and its strengths in
  merchandising, store operations and systems. Passing on format-related
  efficiencies, the price impact warehouse format stores will continue to offer
  consumers the lowest overall prices while providing product selections
  comparable to conventional supermarkets. Management believes the Food 4 Less
  warehouse format has demonstrated its appeal to a wide range of demographic
  groups in Southern California and offers a significant opportunity for future
  growth. The
 
                                        1
<PAGE>   11
 
  Company plans to open nine new Food 4 Less warehouse stores and 21 new Ralphs
  stores over the next two years.
 
- - SUBSTANTIAL COST SAVINGS OPPORTUNITIES. Management believes that approximately
  $90 million of net annual cost savings (as compared to such costs for the pro
  forma combined fiscal year ended June 25, 1994) will be achieved by the end of
  the fourth full year of combined operations. It is also anticipated that
  approximately $117 million in Merger-related capital expenditures and $50
  million of other non-recurring costs will be required to complete store
  conversions, integrate operations and expand warehouse facilities over the
  same period. Although a portion of the anticipated cost savings is premised
  upon the completion of such capital expenditures, management believes that
  over 70% of the cost savings could be achieved without making any
  Merger-related capital expenditures.
 
     The following anticipated savings are based on estimates and assumptions
made by the Company that are inherently uncertain, though considered reasonable
by the Company, and are subject to significant business, economic and
competitive uncertainties and contingencies, all of which are difficult to
predict and many of which are beyond the control of management. There can be no
assurance that such savings will be achieved. The sum of the components of the
estimated annual cost savings exceeds $90 million; however, management's
estimate of $90 million in net annual cost savings gives effect to an offsetting
adjustment to reflect its expectation that a portion of the savings will be
reinvested in the Company's operations. See "Risk Factors -- Ability to Achieve
Anticipated Cost Savings."
 
  -- REDUCED ADVERTISING EXPENSES. Consolidating the conventional format stores
     in Southern California under the "Ralphs" name will eliminate most of the
     separate advertising associated with Food 4 Less' existing Alpha Beta, Boys
     and Viva formats. Since Ralphs' current advertising program covers the
     Southern California region, the Company will be able to advertise for all
     of its Southern California stores under the existing Ralphs program.
     Management estimates that there will be annual advertising cost savings of
     approximately $28 million as compared to such costs for the pro forma
     combined fiscal year ended June 25, 1994. Because of reductions in certain
     advertising expenses that Food 4 Less has already begun to implement and
     certain refinements in the post-Merger advertising plan, actual cost
     savings related to advertising expenses are presently expected to be $19
     million in the first full year of combined operations following the Merger
     as compared to the current annualized costs.
 
  -- REDUCED STORE OPERATIONS EXPENSE. Management expects to reduce store
     operations costs as a result of both reduced labor and benefit costs and
     reduced non-labor expenses. Store-level labor savings will be achieved when
     Ralphs' labor scheduling, computerized record keeping and other advanced
     store systems are applied to the Food 4 Less store base. In addition,
     management believes that the adoption of Ralphs' store systems in non-labor
     areas, such as energy management, safety programs and pooled supply
     purchasing, will produce further annual cost savings. Management estimates
     that annual store operations cost savings of approximately $21 million will
     be achieved by the fourth full year of combined operations after certain
     required capital expenditures are made.
 
  -- INCREASED VOLUME PURCHASING EFFICIENCIES. The combined volume requirements
     and leading market position of the Company should generally allow the
     Company to obtain improved terms from vendors, including suppliers of
     products carried on an exclusive or promoted basis, and to convert some
     less-than-truckload shipping quantities to full truckload quantities.
     Management estimates that annual purchasing cost savings of approximately
     $19 million will be achieved by the second full year of combined
     operations.
 
  -- WAREHOUSING AND DISTRIBUTION EFFICIENCIES. Consolidating the Company's
     warehousing and distribution operations into Ralphs' two primary facilities
     located in Compton, California and in the Atwater district of Los Angeles
     and Food 4 Less' primary facility located in La Habra, California will
     result in lower outside storage, transportation and labor costs. In
     addition, occupancy costs will be reduced as a result of the closure of
     certain existing facilities. Management estimates that annual warehousing
     and distribution cost savings of approximately $16 million will be achieved
     by the third full year of combined operations after certain capital
     expenditures on existing facilities are completed.
 
                                        2
<PAGE>   12
 
  -- CONSOLIDATED MANUFACTURING. Ralphs and Food 4 Less operate manufacturing
     facilities that produce similar products or have excess capacity.
     Management believes that consolidating meat, bakery, dairy, and other
     manufacturing and processing operations, and discontinuing external
     purchases of certain goods that can be manufactured internally, will
     achieve annual cost savings of approximately $10 million by the second full
     year of combined operations.
 
  -- CONSOLIDATED ADMINISTRATIVE FUNCTIONS. The Company expects to achieve
     savings from the elimination of redundant administrative staff, the
     consolidation of management information systems and a decreased reliance on
     certain outside services and consultants. Management estimates that annual
     savings of approximately $15 million associated with consolidating
     administrative functions will be achieved by the second full year of
     combined operations.
 
- -  TECHNOLOGICALLY ADVANCED WAREHOUSING AND DISTRIBUTION.  The Company will
   utilize Ralphs' technologically advanced warehousing and distribution
   systems, which include a 17 million cubic foot high-rise automated storage
   and retrieval system warehouse (the "ASRS") for non-perishable items and a
   5.4 million cubic foot perishable service center (the "PSC") designed for
   processing, storing and distributing all perishable items. These facilities
   will provide the Company with substantial operating benefits, including: (i)
   enhanced turnover to further improve the freshness and quality of in-store
   products, (ii) added opportunities in forward buying programs and (iii) an
   increased percentage of inventory supplied by the Company's own warehousing
   and distribution system. Management believes the utilization of these
   facilities and Food 4 Less' La Habra warehouse will enable the Company to
   meet the combined inventory requirements of all stores with fewer employees
   and lower operating and occupancy-related expenses.
 
- -  STORE LOCATIONS.  As a result of Ralphs' 122-year history and Alpha Beta
   Company's ("Alpha Beta") 91-year history in Southern California, the Company
   will have valuable and well established store locations, many of which are in
   densely populated metropolitan areas.
 
- -  RECENTLY REMODELED AND NEW STORE BASE.  The Company will have a modern,
   technologically advanced store base. During the five years ended June 25,
   1994, on a combined basis, Ralphs and Food 4 Less opened 74 new stores and
   remodeled 211 stores. Approximately 84% of the Company's stores have been
   opened or remodeled during the last five years.
 
- -  EXPERIENCED MANAGEMENT TEAM.  The executive officers of the Company have
   extensive experience in the supermarket industry. The strength of Ralphs
   management expertise is evidenced by Ralphs' reputation for quality and
   service, technologically advanced systems, strong store operations and high
   historical EBITDA margins. The Food 4 Less management team will provide
   valuable experience in operating warehouse supermarkets and in effectively
   integrating companies into a combined operation. Following the acquisition of
   Alpha Beta in 1991, Food 4 Less management successfully integrated Alpha Beta
   with its existing Southern California operations and (within three years)
   achieved annual cost savings in excess of $40 million (compared to a
   pre-acquisition estimate of approximately $33 million).
 
                             THE YUCAIPA COMPANIES
 
     Food 4 Less was organized in 1989 by its sponsor, The Yucaipa Companies
("Yucaipa"), a private investment group which specializes in the supermarket
industry. Yucaipa has a successful track record in acquiring, integrating and
improving the cash flow of supermarket companies. Since 1986, Yucaipa and its
affiliated companies have completed eleven acquisition transactions, including
five acquisitions by Food 4 Less and its subsidiaries. Following completion of
the Merger, Yucaipa and its affiliates will control the Board of Directors of
New Holdings and the Company.
 
                          THE MERGER AND THE FINANCING
 
     On September 14, 1994, Food 4 Less, Inc. ("FFL"), Food 4 Less Supermarkets,
Inc. ("Food 4 Less") and Food 4 Less Holdings, Inc. ("Holdings"), entered into a
definitive Agreement and Plan of Merger (the
 
                                        3
<PAGE>   13
 
"Merger Agreement") with Ralphs Supermarkets, Inc. ("RSI") and its stockholders.
Pursuant to the terms of the Merger Agreement, Food 4 Less will be merged with
and into RSI (the "RSI Merger"). Immediately following the RSI Merger, RGC,
which is currently a wholly-owned subsidiary of RSI, will merge with and into
RSI (the "RGC Merger," and together with the RSI Merger, the "Merger"), and RSI
will change its name to Ralphs Grocery Company ("Ralphs Grocery Company" or the
"Company"). Prior to the Merger, FFL will merge with and into Holdings, which
will be the surviving corporation (the "FFL Merger"). Immediately following the
FFL Merger, Holdings will change its jurisdiction of incorporation by merging
into a newly-formed, wholly-owned subsidiary ("New Holdings"), incorporated in
Delaware (the "Reincorporation Merger"). As a result of the Merger, the FFL
Merger and the Reincorporation Merger, the Company will become a wholly-owned
subsidiary of New Holdings. See "-- Corporate Structure." Conditions to the
consummation of the RSI Merger include the receipt of regulatory approvals and
other necessary consents and the completion of financing. The purchase price for
RSI is approximately $1.5 billion, including the assumption of debt. The
consideration payable to the stockholders of RSI consists of $375 million in
cash, $131.5 million principal amount of the Seller Debentures and $18.5 million
initial accreted value of the New Discount Debentures to be issued by New
Holdings. New Holdings will use $100 million of the cash received from the New
Equity Investment, together with the Seller Debentures and such New Discount
Debentures, to acquire approximately 48% of the capital stock of RSI immediately
prior to consummation of the RSI Merger. New Holdings will then contribute the
$250 million of purchased shares of RSI stock to Food 4 Less, and pursuant to
the RSI Merger the remaining shares of RSI stock will be acquired for $275
million in cash. As a result of the Reincorporation Merger, any Amended Discount
Notes that remain outstanding following the Merger will become the obligations
of New Holdings.
 
     As currently contemplated, the Merger will be financed through the
following transactions (collectively, the "Financing"):
 
   
     -  Borrowings of up to $750 million aggregate principal amount pursuant to
        the New Term Loans (as defined) under the New Credit Facility to be
        provided by a syndicate of banks led by Bankers Trust Company ("Bankers
        Trust"). The New Credit Facility will also provide for a $325 million
        revolving credit facility (the "New Revolving Facility"), $16.4 million
        of which is anticipated to be drawn at closing.
    
 
     -  The issuance of up to $295 million of New F4L Senior Notes pursuant to
        the Senior Note Public Offering.
 
     -  The issuance of up to $200 million of New RGC Notes pursuant to the
        Subordinated Note Public Offering.
 
     -  The issuance of preferred stock in a private placement by New Holdings
        to a group of investors (the "New Equity Investors") led by Apollo
        Advisors, L.P. (on behalf of one or more managed entities) or its
        affiliates and designees ("Apollo") and including affiliates of BT
        Securities Corporation ("BT Securities"), CS First Boston Corporation
        ("CS First Boston") and Donaldson, Lufkin & Jenrette Securities
        Corporation ("DLJ") and other institutional investors, yielding cash
        proceeds of $140 million pursuant to the New Equity Investment.
        Concurrently with the New Equity Investment, the New Equity Investors
        will purchase outstanding shares of New Holdings capital stock from a
        stockholder of New Holdings for a purchase price of $57.8 million. See
        "Description of Capital Stock -- New Equity Investment."
 
     -  The exchange by Food 4 Less pursuant to the F4L Exchange Offers of (a)
        up to $175 million aggregate principal amount of the Old F4L Senior
        Notes for up to $175 million aggregate principal amount of New F4L
        Senior Notes plus $5.00 in cash per $1,000 principal amount exchanged
        and (b) up to $145 million aggregate principal amount of the Old F4L
        Senior Subordinated Notes for up to $145 million aggregate principal
        amount of the New F4L Senior Subordinated Notes plus $20.00 in cash per
        $1,000 principal amount exchanged, together with the solicitation of
        consents from the holders of the Old F4L Notes to certain amendments to
        the Old F4L Indentures. It is a condition to the F4L Exchange Offers
        that at least 80% of the outstanding principal amount of the Old F4L
        Notes are exchanged pursuant to the F4L Exchange Offers.
 
                                        4
<PAGE>   14
 
     -  The RGC Offers by Food 4 Less to (i) exchange up to $450 million
        aggregate principal amount of the Old RGC Notes for up to $450 million
        aggregate principal amount of the New RGC Notes plus $20.00 in cash per
        $1,000 principal amount of Old RGC Notes exchanged and (ii) purchase Old
        RGC Notes for $1,010.00 in cash per $1,000 principal amount of Old RGC
        Notes accepted for purchase, together with the solicitation of consents
        from the holders of the Old RGC Notes to certain amendments to the Old
        RGC Indentures. It is a condition to the RGC Offers that at least a
        majority of the outstanding principal amount of the Old RGC Notes are
        exchanged for New RGC Notes pursuant to the RGC Offers (the "RGC Minimum
        Exchange").
 
     -  The purchase by New Holdings of approximately 48% of the outstanding
        common stock of RSI for an aggregate consideration of $250 million,
        consisting of $100 million of the cash proceeds from the New Equity
        Investment, $131.5 million principal amount of the Seller Debentures and
        $18.5 million initial accreted value of the New Discount Debentures,
        followed by the contribution of such common stock of RSI to Food 4 Less.
        Pursuant to the RSI Merger, the remaining shares of RSI stock will be
        acquired for $275 million in cash.
 
     -  The placement by New Holdings of $100 million initial accreted value of
        New Discount Debentures to a partnership including Yucaipa, the selling
        stockholders of Ralphs, an affiliate of George Soros, Apollo, and an
        affiliate of each of BT Securities, CS First Boston and DLJ. The $100
        million initial accreted value of New Discount Debentures includes (a)
        $18.5 million that will be issued to the RSI stockholders, (b) $15
        million, $5 million and $2.5 million that will be issued to Yucaipa, BT
        Securities and Apollo, respectively, in satisfaction of fees otherwise
        payable by the Company and New Holdings in connection with the Merger
        and the Financing and (c) $59 million that will be issued for cash to
        the partnership described above. The $41 million initial accreted value
        of New Discount Debentures to be issued to the RSI stockholders, Apollo,
        BT Securities and Yucaipa will be contributed to such partnership by the
        recipients thereof.
 
     -  The assumption by the Company, pursuant to the Merger, of approximately
        $166.8 million of other indebtedness of RGC and Food 4 Less.
 
     -  The Offer to Purchase and the Solicitation made hereunder to the holders
        of the Discount Notes.
 
                                        5
<PAGE>   15
 
   
     The following table illustrates the sources and uses of funds to consummate
the Merger, assuming the transaction occurs as of May 30, 1995. This
presentation assumes that $225.5 million principal amount of Old RGC Notes is
tendered into the RGC Offers in exchange for New RGC Notes (representing 50.1%
of the outstanding aggregate principal amount of Old RGC Notes), $224.5 million
principal amount of Old RGC Notes is tendered into the RGC Offers for cash
(representing 49.9% of the outstanding aggregate principal amount of Old RGC
Notes), $256 million principal amount of Old F4L Notes is tendered into the F4L
Exchange Offers (representing 80% of the outstanding aggregate principal amount
of Old F4L Notes) and $103.6 million principal amount (at maturity) of Discount
Notes is tendered into the Offer to Purchase (representing 100% of the
outstanding aggregate principal amount (at maturity) of Discount Notes). This
presentation assumes the use of the maximum amount of cash proceeds that could
be necessary to consummate the Merger (if holders representing more than 49.9%
of the outstanding principal amount of Old RGC Notes tender into the RGC Offers
in exchange for New RGC Notes, rather than for cash (i.e. the RGC Minimum
Exchange is exceeded), the non-cash sources and cash uses would be
correspondingly adjusted). Although management believes such assumptions are
reasonable under the circumstances, actual sources and uses may differ from
those set forth below depending upon the outcome of the Offer to Purchase, the
F4L Exchange Offers and the RGC Offers.
    
 
     For additional information regarding the Financing, see "The Merger and the
Financing."
 
                                SOURCES AND USES
                                 (in millions)
 
   
<TABLE>
<CAPTION>
                CASH SOURCES                                        CASH USES                  
- ---------------------------------------------     ---------------------------------------------
<S>                                  <C>          <C>                                  <C>     
  New Term Loans(a)...............   $  750.0     Purchase RSI Common Stock(j)......   $  375.9
  New Revolving Facility(b).......       16.4     Purchase Old RGC Notes(k).........      226.8
  New F4L Senior Notes(c).........      295.0     Purchase Discount Notes...........       83.9
  New RGC Notes(d)................      200.0     Repay Ralphs 1992 Credit                     
  New Equity Investment(e)........      140.0     Agreement.........................      255.1
  New Discount Debentures(f)......       59.0     Repay F4L Credit Agreement........      161.5
                                                  Pay Accrued Interest(l)...........       29.3
                                                  EAR Related Payments(m)...........       22.8
                                                  Repay Mortgage Indebtedness(n)....      191.5
                                                  Purchase New Holdings Common                 
                                                    Stock(o)........................        3.7
                                                  Fees and Expenses(p)..............      109.9
                                     --------                                          --------
     Total Cash Sources...........   $1,460.4     Total Cash Uses...................   $1,460.4
                                     ========                                          ========
             NON-CASH SOURCES                                   NON-CASH USES                  
- ---------------------------------------------     ---------------------------------------------
  New F4L Senior Notes(g).........   $  140.0     Old F4L Senior Notes Exchanged....   $  140.0
  Assumed Old F4L Senior Notes....       35.0     Assumed Old F4L Senior Notes......       35.0
  New F4L Senior Subordinated                     Old F4L Senior Subordinated Notes            
     Notes........................      116.0     Exchanged.........................      116.0
  Assumed Old F4L Senior                          Assumed Old F4L Senior                       
     Subordinated Notes...........       29.0     Subordinated Notes................       29.0
  New RGC Notes(h)................      225.5     Old RGC Notes Exchanged...........      225.5
  New Discount Debentures(f)......       41.0     Fees and Expenses(p)..............       22.5
  Assumed Capital Leases and Other                Assumed Capital Leases and Other             
     Debt.........................      166.8     Debt..............................      166.8
  Seller Debentures(i)............      131.5     Purchase RSI Common Stock(i)......      150.0
                                     --------                                          --------
     Total Non-Cash Sources.......   $  884.8     Total Non-Cash Uses...............   $  884.8
                                     ========                                          ========
</TABLE>
    
 
- ---------------
 
(a)  Food 4 Less has accepted a commitment letter from Bankers Trust pursuant to
     which Bankers Trust has agreed, subject to certain conditions, to provide
     the Company up to a maximum aggregate amount of $1,075 million of financing
     under the New Credit Facility. It is anticipated that the New Credit
     Facility will be syndicated to a number of financial institutions for whom
     Bankers Trust will act as agent. The New Credit Facility will provide for
     (i) term loans in the aggregate amount of up to $750 million, comprised of
     a $375 million tranche with a six year term (the "Tranche A Loan"), a $125
     million tranche with a seven year term (the "Tranche B Loan"), a $125
     million tranche with an eight year term (the "Tranche C Loan"), and a $125
     million tranche with a nine year term (the "Tranche D Loan," and, together
     with the Tranche A Loan, Tranche B Loan and Tranche C Loan, the "New Term
     Loans"); and (ii) a $325 million revolving credit facility (the "New
     Revolving Facility"). The New Term Loans and the New Revolving Facility are
     referred to collectively as the "New Credit Facility." The Tranche A Loan
     may not be fully funded at the Closing Date. The New Credit Facility will
     provide that the portion of the Tranche A Loan not funded at the Closing
     Date will be available for a period of 91 days following the Closing Date
     to fund the Change of Control Offer. See "Description of the New Credit
     Facility."
 
                                        6
<PAGE>   16
 
(b)  The New Revolving Facility will provide for a $325 million line of credit
     which will be available for working capital requirements and general
     corporate purposes. Up to $150 million of the New Revolving Facility may be
     used to support standby letters of credit. The letters of credit will be
     used to cover workers' compensation contingencies and for other purposes
     permitted under the New Revolving Facility. The Company anticipates that
     letters of credit for approximately $92.6 million will be issued under the
     New Revolving Facility at closing, in replacement of existing letters of
     credit, primarily to satisfy the State of California's requirements
     relating to workers compensation self-insurance.
 
(c)  Represents New F4L Senior Notes issued pursuant to the Senior Note Public
     Offering. If Food 4 Less receives tenders in excess of the RGC Minimum
     Exchange in the RGC Offers, Food 4 Less may elect to decrease the amount of
     New F4L Senior Notes being offered pursuant to the Senior Note Public
     Offering.
 
(d)  Represents New RGC Notes issued pursuant to the Subordinated Note Public
     Offering. If Food 4 Less receives tenders in excess of the RGC Minimum
     Exchange in the RGC Offers, Food 4 Less may elect to decrease the amount of
     New RGC Notes being offered pursuant to the Subordinated Note Public
     Offering. It is not anticipated that the amount of New RGC Notes offered
     pursuant to the Subordinated Note Public Offering will be reduced below
     $100 million principal amount.
 
(e)  Does not include the $10 million equity contribution by Ralphs management.
     See note (m) below. Concurrently with the New Equity Investment, certain
     existing stockholders of New Holdings (formerly stockholders of FFL),
     including affiliates of George Soros, will sell outstanding shares of New
     Holdings stock to CLH Supermarket Corp. ("CLH"), a corporation owned by
     certain Yucaipa partners, which in turn will sell such shares to the New
     Equity Investors for an aggregate purchase price of $57.8 million (which
     represents the same price per share as will be paid in the New Equity
     Investment). In connection with the New Equity Investment, the New Equity
     Investors will contribute the common stock so acquired to New Holdings in
     consideration for newly-issued preferred shares. See "Description of
     Capital Stock -- New Equity Investment."
 
(f)  Represents $100 million initial accreted value of New Discount Debentures,
     $59 million of which will be issued for cash, $18.5 million of which will
     be issued to the RSI stockholders as Merger consideration and $15 million,
     $5 million and $2.5 million of which will be issued to Yucaipa, BT
     Securities and Apollo, respectively, in satisfaction of fees otherwise
     payable by the Company and New Holdings in connection with the Merger and
     the Financing.
 
(g)  Represents New F4L Senior Notes issued pursuant to the F4L Exchange Offers,
     which will be part of the same issue as the New F4L Senior Notes issued
     pursuant to the Senior Note Public Offering.
 
(h)  Represents New RGC Notes issued pursuant to the RGC Offers, which will be
     part of the same issue as the New RGC Notes issued pursuant to the
     Subordinated Note Public Offering.
 
(i)  In connection with the RSI Merger, New Holdings will issue $131.5 million
     principal amount of the Seller Debentures as part of the purchase price for
     the RSI common stock, up to $10 million of which may be put to Yucaipa on
     the closing date of the Merger at a purchase price equal to their principal
     amount pursuant to the Put Agreement (as defined). In addition, Yucaipa
     will be reimbursed by the Company for (i) any losses incurred upon the
     resale of the $10 million principal amount of Seller Debentures which may
     be put to it pursuant to the Put Agreement and (ii) its expenses in
     connection with the Merger and the related transactions. See "The Merger
     and the Financing" and "Description of Other Indebtedness -- The Seller
     Debentures."
 
(j)  Includes $375 million to be paid in cash to stockholders of RSI and $0.9
     million to be paid in cash to holders of RSI management stock options. See
     "Executive Compensation -- New Management Stock Option Plan and Management
     Investment."
 
(k)  Represents the purchase of Old RGC Notes tendered for cash pursuant to the
     RGC Offers. In addition, to the extent any Old RGC Notes remain outstanding
     following consummation of the RGC Offers, a portion of the Tranche A Loan
     not fully funded at the Closing Date will be available to fund the purchase
     of Old RGC Notes pursuant to the Change of Control Offer. See "The RGC
     Offers, the F4L Exchange Offers and the Public Offerings."
 
(l)  Represents accrued interest payable on all debt securities assumed to be
     tendered pursuant to the F4L Exchange Offers and the RGC Offers.
 
(m) Represents payments to or for the benefit of Ralphs management with respect
    to outstanding equity appreciation rights (the "EARs" or "Equity
    Appreciation Rights") in connection with the Merger. Ralphs management will
    receive New Holdings stock options in exchange for the cancellation of the
    remaining EAR liability of $10 million. See "Executive
    Compensation -- Equity Appreciation Rights Plan" and "Certain Relationships
    and Related Transactions -- Food 4 Less and Holdings."
 
(n)  Represents the repayment of outstanding mortgage indebtedness of Ralphs in
     the principal amount of $174.1 million, plus the estimated amount of the
     prepayment fees payable with respect thereto.
 
   
(o)  Represents the purchase of shares of New Holdings common stock from
     stockholders who have exercised statutory dissenters' rights in connection
     with the FFL Merger. There are no other shares subject to statutory
     dissenters' rights.
    
 
   
(p)  Includes advisory fees of $19 million to be paid to Yucaipa, other fees of
     $5 million to be paid to BT Securities and commitment fees of $5 million to
     be paid to Apollo, upon closing of the Merger. Of such amounts, $15 million
     of Yucaipa's advisory fee, $2.5 million of Apollo's commitment fee and BT
     Securities' $5 million fee will be paid through the issuance of New
     Discount Debentures in lieu of cash. Such New Discount Debentures will be
     contributed by them to the partnership that will acquire all of the New
     Discount Debentures. Yucaipa anticipates that it in turn will pay a cash
     fee of approximately $3.5 million to Soros Fund Management in consideration
     for advisory services which Soros Fund Management has rendered since 1991.
     See "Certain Relationships and Related Transactions -- Food 4 Less and
     Holdings."
    
                                        7

<PAGE>   17
 
                              CORPORATE STRUCTURE
 
     The following tables illustrate (i) the corporate structures of FFL,
Holdings, Food 4 Less and Ralphs immediately prior to the RSI Merger, the RGC
Merger, the FFL Merger and the Reincorporation Merger and (ii) the corporate
structure of New Holdings and the Company, and the anticipated outstanding
indebtedness of New Holdings and the Company, immediately after such mergers.
Prior to the RSI Merger, FFL will merge with and into Holdings, and Holdings
(which will be the surviving corporation) will reincorporate in Delaware as New
Holdings. Pursuant to the terms of the Merger Agreement, Food 4 Less will merge
with and into RSI and RSI will be the surviving corporation in the RSI Merger.
Immediately following the RSI Merger, RGC will merge with and into RSI and RSI
will be the surviving corporation in the RGC Merger and will change its name to
Ralphs Grocery Company.
 
                                 BEFORE MERGER
 
                        FOOD 4 LESS                 RALPHS
                        -----------                 ------




                             [SEE EDGAR APPENDIX]





                                        8

<PAGE>   18
              AFTER MERGER, FFL MERGER AND REINCORPORATION MERGER




 
                             [SEE EDGAR APPENDIX]





                                       9

<PAGE>   19
 
           PURPOSES OF THE OFFER TO PURCHASE AND CONSENT SOLICITATION
 
     The Offer to Purchase and the Solicitation, together with the other
financing and solicitation transactions described under "The Merger and the
Financing," are part of the transactions required to consummate the Merger of
Food 4 Less with and into RSI. Immediately following the RSI Merger, RGC, a
wholly-owned subsidiary of RSI, will merge with and into RSI and RSI will change
its name to Ralphs Grocery Company.
 
     As a result of the Reincorporation Merger, any Amended Discount Notes that
remain outstanding following the consummation of the Offer to Purchase will
become the obligation of New Holdings. In connection with the consummation of
the Merger, Holdings is making the Offer to Purchase in order to retire the
Discount Notes and is seeking Consents to the Proposed Amendments in the
Solicitation in order to permit the consummation of the Merger and to eliminate
substantially all of the restrictive covenants in the Discount Note Indenture.
See "The Proposed Amendments." If adopted by the holders of not less than a
majority in aggregate principal amount of the outstanding Discount Notes held by
persons other than Holdings and its affiliates, the Proposed Amendments will
become effective immediately prior to the consummation of the Merger, upon
Holdings' acceptance of properly tendered Discount Notes for purchase pursuant
to the Offer to Purchase.
 
                   THE OFFER TO PURCHASE AND THE SOLICITATION
 
The Offer to Purchase.........   Holdings is offering to holders of the Discount
                                 Notes to purchase for $785.00 in cash, plus
                                 accrued cash interest thereon at a rate of
                                 15.25% per annum from and after March 15, 1995
                                 until the Closing Date for every $1,000
                                 principal amount (at maturity) of Discount
                                 Notes (which, as of May 1, 1995 had an accreted
                                 value of $680.26 per $1,000) accepted for
                                 purchase. See "The Offer to Purchase and
                                 Solicitation -- Terms of the Offer to
                                 Purchase." Holders of the Discount Notes may
                                 choose to participate in the Offer to Purchase
                                 by completing the appropriate boxes on the
                                 Letter of Transmittal. See "The Offer to
                                 Purchase and Solicitation -- Procedures for
                                 Tendering and Consenting."
 
The Solicitation..............   Concurrently with the Offer to Purchase,
                                 Holdings is soliciting Consents from each of
                                 the Discount Noteholders representing not less
                                 than a majority in aggregate principal amount
                                 of the outstanding Discount Notes held by
                                 persons other than Holdings and its affiliates
                                 to the Proposed Amendments to the Discount Note
                                 Indenture. See "The Proposed Amendments."
                                 HOLDERS OF DISCOUNT NOTES WHO DESIRE TO ACCEPT
                                 THE OFFER TO PURCHASE MUST CONSENT TO THE
                                 PROPOSED AMENDMENTS. HOLDERS DO NOT HAVE THE
                                 OPTION TO CONSENT TO THE PROPOSED AMENDMENTS
                                 WITHOUT TENDERING INTO THE OFFER TO PURCHASE.
                                 See "The Offer to Purchase and
                                 Solicitation -- Procedures for Tendering and
                                 Consenting."
 
   
                                 The Company and the trustee under the Discount
                                 Note Indenture (the "Trustee") will execute the
                                 Supplemental Indenture implementing the
                                 Proposed Amendments to the Discount Note
                                 Indenture after certification to the Trustee
                                 that Holdings has received the Requisite
                                 Consents. The Proposed Amendments will only
                                 become operative upon the execution of the
                                 Supplemental Indenture and consummation of the
                                 Offer to Purchase. If the Proposed Amendments
                                 become operative, the non-tendering holders of
                                 Dis-
    
 
                                       10
<PAGE>   20
 
                                 count Notes will be bound thereby regardless of
                                 whether they consented to the Proposed
                                 Amendments. All references herein to the Offer
                                 to Purchase shall be deemed to include the
                                 Solicitation.
 
                                 As of May 1, 1995, there was issued and
                                 outstanding $103.6 million aggregate principal
                                 amount (at maturity) of Discount Notes with an
                                 accreted value of $70.5 million. See "The Offer
                                 to Purchase and Solicitation -- The Consent
                                 Solicitation."
 
The Proposed Amendments.......   The Proposed Amendments would make the
                                 following changes to the Discount Note
                                 Indenture:
 
                                      1. Eliminate the covenant entitled
                                 "Disposition of Proceeds of Public Offering
                                 Sale."
                                      2. Eliminate the covenant entitled
                                 "Limitation on Change of Control."
                                      3. Eliminate the covenant entitled
                                 "Limitation on Restricted Payments."
                                      4. Eliminate the covenant entitled
                                 "Limitation on Incurrences of Additional
                                 Indebtedness."
                                      5. Eliminate the covenant entitled
                                 "Limitation on Liens."
                                      6. Eliminate the covenant entitled
                                 "Limitation on Disposition of Assets."
                                      7. Eliminate the covenant entitled
                                 "Restrictions on Sale of Stock of
                                 Subsidiaries."
                                      8. Eliminate the covenant entitled
                                 "Limitation on Transactions with Affiliates."
                                      9. Eliminate the covenant entitled "SEC
                                 Reports and Other Information."
                                      10. Amend the provisions regarding when
                                 Holdings may consolidate or merge with or sell
                                 all or substantially all of its assets to, any
                                 other person or entity, to eliminate the
                                 subsections thereof which require that
                                 immediately after giving effect to such
                                 transaction and the incurrence of any
                                 indebtedness in connection therewith, Holdings
                                 or the surviving entity, as the case may be,
                                 has a Net Worth (as defined) that meets the
                                 standards set forth therein.
                                      11. The definitions relating solely to
                                 such eliminated covenants will be eliminated.
 
                                 The Supplemental Indenture will provide that
                                 the New Credit Facility constitutes a
                                 refinancing of the Loan Documents (as defined).
 
                                 The remaining sections of the Discount Note
                                 Indenture will not be changed by the Proposed
                                 Amendments.
 
   
Expiration Date...............   The Offer to Purchase and the Solicitation will
                                 expire at 12:00 Midnight, New York City time,
                                 on June 9, 1995, unless extended by Holdings.
                                 Holdings reserves the right to extend the Offer
                                 to Purchase or the Solicitation at its
                                 discretion, in which event the term "Expiration
                                 Date" shall mean the latest time and date at
    
 
                                       11
<PAGE>   21
 
                                 which the Offer to Purchase or the
                                 Solicitation, as the case may be, as so
                                 extended by Holdings, shall expire.
 
Withdrawal Rights and
  Revocation of Consents......   Tenders of Discount Notes pursuant to the Offer
                                 to Purchase may be withdrawn and Consents may
                                 be revoked at any time until the Requisite
                                 Consents with respect to the Discount Notes
                                 have been received and the Supplemental
                                 Indenture has been executed. Thereafter, such
                                 tenders may be withdrawn and Consents may be
                                 revoked if the Offer to Purchase is terminated
                                 without any Discount Notes being accepted for
                                 purchase thereunder. Any valid revocation of
                                 Consents will automatically constitute a
                                 withdrawal of the Discount Notes to which such
                                 Consents relate. See "The Offer to Purchase and
                                 Solicitation -- Withdrawal of Tenders and
                                 Revocation of Consents."
 
Conditions....................   Notwithstanding any other provision of the
                                 Offer to Purchase or the Solicitation, the
                                 obligation of Holdings to accept for purchase
                                 any validly tendered Discount Note is
                                 conditioned upon, among other things, the
                                 satisfaction or waiver of certain conditions,
                                 including (i) the receipt of the Requisite
                                 Consents (i.e., Consents from Discount
                                 Noteholders representing at least a majority in
                                 aggregate principal amount of the outstanding
                                 Discount Notes held by persons other than
                                 Holdings and its affiliates) on or prior to the
                                 Expiration Date, (ii) satisfaction or waiver,
                                 in Holdings' sole discretion, of all conditions
                                 precedent to the Merger, (iii) the prior or
                                 contemporaneous consummation of the Other Debt
                                 Financing Transactions and (iv) the prior or
                                 contemporaneous consummation of the Bank
                                 Financing and the New Equity Investment. There
                                 can be no assurance that such conditions will
                                 be satisfied or waived. Holdings reserves the
                                 right to waive certain of the conditions to the
                                 Offer to Purchase and, subject to certain
                                 limitations, to extend, terminate, cancel or
                                 otherwise modify or amend the Offer to Purchase
                                 in any respect. See "The Offer to Purchase and
                                 Solicitation -- Conditions."
 
Procedures for Tendering and
  Consenting..................   Any Discount Noteholder desiring to accept the
                                 Offer to Purchase should either (i) complete
                                 and sign the Letter of Transmittal or facsimile
                                 thereof, have his signature thereon guaranteed
                                 and forward the Letter of Transmittal, together
                                 with the certificate(s) evidencing his Discount
                                 Notes and any other required documents, to the
                                 Depositary, (ii) comply with the guaranteed
                                 delivery procedure described under the heading
                                 "The Offer to Purchase and
                                 Solicitation -- Guaranteed Delivery Procedure,"
                                 (iii) tender such Discount Notes pursuant to
                                 the procedure for book-entry transfer, or (iv)
                                 request his broker, dealer, commercial bank,
                                 trust company or other nominee to effect the
                                 transaction for him, in each case prior to the
                                 Expiration Date. Discount Noteholders having
                                 Discount Notes registered in the name of a
                                 broker, dealer, commercial
 
                                       12
<PAGE>   22
 
                                 bank, trust company or other nominee must
                                 contact such person if such holder desires to
                                 tender such Discount Notes. HOLDERS OF DISCOUNT
                                 NOTES WHO DESIRE TO ACCEPT THE OFFER TO
                                 PURCHASE MUST CONSENT TO THE PROPOSED
                                 AMENDMENTS. A HOLDER OF DISCOUNT NOTES WHO
                                 DESIRES TO TENDER INTO THE OFFER TO PURCHASE
                                 WITH RESPECT TO ANY DISCOUNT NOTES MUST TENDER
                                 ALL OF SUCH HOLDERS' DISCOUNT NOTES. See "The
                                 Offer to Purchase and Solicitation --
                                 Procedures for Tendering and Consenting."
 
                                 HOLDINGS IS TERMINATING THE CONSENT
                                 SOLICITATION DESCRIBED IN THE OLD PROSPECTUS.
                                 HOLDERS OF DISCOUNT NOTES THAT TENDERED
                                 CONSENTS IN CONNECTION WITH SUCH CONSENT
                                 SOLICITATION MUST COMPLY WITH THE PROCEDURES
                                 SET FORTH IN THIS OFFER TO PURCHASE AND
                                 SOLICITATION STATEMENT UNDER "THE OFFER TO
                                 PURCHASE AND SOLICITATION -- PROCEDURES FOR
                                 TENDERING AND CONSENTING" TO PARTICIPATE IN THE
                                 OFFER TO PURCHASE AND SOLICITATION.
 
Payment of the Cash
  Consideration...............   Upon satisfaction or waiver of the conditions
                                 to the Offer to Purchase, Holdings will accept
                                 all Discount Notes which are properly tendered
                                 and not withdrawn, and promptly following such
                                 acceptance, New Holdings will pay, or cause to
                                 be paid, the Cash Consideration in accordance
                                 with the instructions of the tendering Discount
                                 Noteholder. See "The Offer to Purchase and
                                 Solicitation -- Acceptance of Discount Notes
                                 for Payment; Payment of the Cash
                                 Consideration."
 
Certain Consequences to
  Non-Tendering Discount
  Noteholders.................   Consummation of the Offer to Purchase and the
                                 effectiveness of the Proposed Amendments may
                                 have adverse consequences to non-tendering
                                 Discount Noteholders, including that
                                 non-tendering holders of Amended Discount Notes
                                 will no longer be entitled to the benefit of
                                 certain of the restrictive covenants currently
                                 contained in the Discount Note Indenture and
                                 that the reduced amount of outstanding Amended
                                 Discount Notes as a result of the Offer to
                                 Purchase may adversely affect the trading
                                 market, liquidity and market price of the
                                 Amended Discount Notes. If the Requisite
                                 Consents are received and accepted, the
                                 Proposed Amendments will be binding on all
                                 non-tendering Discount Noteholders. See "Risk
                                 Factors -- Potential Adverse Effects of the
                                 Offer to Purchase and the Solicitation on
                                 Holders of Untendered Discount Notes" and
                                 "-- Effect of the Proposed Amendments on
                                 Holders That Do Not Tender."
 
                                       13
<PAGE>   23
 
No Appraisal Rights...........   No appraisal rights are available to holders of
                                 Discount Notes in connection with the Offer to
                                 Purchase.
 
Certain Federal Income Tax
  Considerations..............   Holders whose Discount Notes are purchased for
                                 Cash Consideration will recognize gain or loss
                                 for federal income tax purposes equal to the
                                 difference between (i) the amount of Cash
                                 Consideration received and (ii) the holder's
                                 adjusted tax basis in the Discount Notes
                                 purchased. See "Certain Federal Income Tax
                                 Considerations."
 
Risk Factors..................   See "Risk Factors" for a discussion of certain
                                 factors that should be considered in evaluating
                                 the Offer to Purchase and the Solicitation.
 
Dealer Managers...............   BT Securities Corporation ("BT Securities"), CS
                                 First Boston Corporation ("CS First Boston")
                                 and Donaldson, Lufkin & Jenrette Securities
                                 Corporation ("DLJ") are serving as Dealer
                                 Managers in connection with the Offer to
                                 Purchase and the Solicitation. Their telephone
                                 numbers are (212) 775-2166, (212) 909-2873 and
                                 (212) 504-4753, respectively.
 
Depositary....................   Bankers Trust, an affiliate of BT Securities,
                                 is serving as Depositary in connection with the
                                 Offer to Purchase and the Solicitation. Its
                                 telephone number is (212) 250-6270.
 
Information Agent.............   D.F. King & Co., Inc. is serving as Information
                                 Agent in connection with the Offer to Purchase
                                 and the Solicitation. Requests for additional
                                 copies of this Offer to Purchase and
                                 Solicitation Statement, the Letter of
                                 Transmittal and any other required documents
                                 should be directed to the Information Agent or
                                 any Dealer Manager at one of its addresses set
                                 forth on the back cover page of this Offer to
                                 Purchase and Solicitation Statement. The
                                 telephone number of the Information Agent is
                                 (800) 669-5550.
 
                                       14
<PAGE>   24
 
              SUMMARY UNAUDITED PRO FORMA COMBINED FINANCIAL DATA
 
     The following table sets forth summary unaudited pro forma combined
financial data for the 52 weeks ended June 25, 1994 and for the 28 weeks ended
January 7, 1995, after giving effect to the Merger, the FFL Merger, the
Reincorporation Merger and the Financing (and certain related assumptions), as
if such transactions had occurred on June 27, 1993 with respect to the pro forma
operating and other data, and as of January 7, 1995, with respect to the pro
forma balance sheet data. Such pro forma information combines the results of
operations of Holdings for the 52 weeks ended June 25, 1994 and the results of
operations and balance sheet data as of and for the 28 weeks ended January 7,
1995, with the results of operations of Ralphs for the 52 weeks ended July 17,
1994 and the results of operations and balance sheet data as of and for the 28
weeks ended January 29, 1995, respectively. See "The Merger and the Financing."
Prior to consummation of the Merger, FFL will merge with and into Holdings, and
Holdings (which will be the surviving corporation) will reincorporate in
Delaware as New Holdings. FFL is a holding company and the assets of FFL consist
solely of its investment in the capital stock of Holdings. For purposes of the
pro forma financial presentation set forth below, the minority ownership
interest in Holdings that existed prior to the FFL Merger has been classified
with the majority ownership interest in Holdings as a result of its elimination
in the FFL Merger. The merger of FFL into Holdings has no effect on Holdings.
The pro forma financial data set forth below is not necessarily indicative of
the results that actually would have been achieved had such transactions been
consummated as of the dates indicated, or that may be achieved in the future.
The following pro forma financial data should be read in conjunction with the
"Unaudited Pro Forma Combined Financial Statements," "Management's Discussion
and Analysis of Financial Condition and Results of Operations" and the
historical consolidated financial statements of Holdings and Ralphs and related
notes thereto, included elsewhere in this Offer to Purchase and Solicitation
Statement.
 
   
<TABLE>
<CAPTION>
                                                                 52 WEEKS ENDED         28 WEEKS ENDED
                                                                 JUNE 25, 1994         JANUARY 7, 1995
                                                             ----------------------   ------------------
                                                                        (DOLLARS IN MILLIONS)
<S>                                                                 <C>                    <C>
OPERATING DATA:
  Sales....................................................         $5,053.5               $2,767.6
  Gross profit.............................................          1,048.2                  553.0
  Selling, general and administrative expenses.............            833.1                  442.1
  Interest expense:
     Cash..................................................            224.3                  122.5
     Non-cash..............................................             47.8                   27.4
     Amortization of debt issuance costs...................             13.4                    6.9
                                                                    --------               --------
  Total interest expense...................................            285.5                  156.8
  Net loss(a)..............................................           (119.5)                 (67.3)
  Ratio of earnings to fixed charges(b)....................               --                     --
BALANCE SHEET DATA (END OF PERIOD):
  Working capital..................................................................        $   18.4
  Total assets.....................................................................         3,096.2
  Total debt.......................................................................         2,228.8
  Stockholders' equity.............................................................            52.5
OTHER DATA:
  Depreciation and amortization............................         $  150.8               $   76.4
  Capital expenditures(c)..................................            123.2                   78.1
  Stores open at end of period(d)..........................               --                    395
  EBITDA (as defined)(a)(e)(f).............................         $  342.5               $  189.3
  EBITDA margin(g).........................................              6.8%                   6.8%
</TABLE>
    
 
- ---------------
 
(a) The summary unaudited pro forma combined financial data and the results of
    operations and EBITDA (as defined) for the 52 weeks ended June 25, 1994 and
    the 28 weeks ended January 7, 1995 do not include certain one-time
    non-recurring costs related to (i) severance payments under certain
    employment contracts with Food 4 Less management totaling $1.4 million that
    are subject to change of control provisions and the achievement of earnings
    and sales targets, (ii) costs related to the integration of the Company's
    operations, which are estimated to be $50.0 million over a three-year
    period, (iii) $1.8 million in costs related to the cancellation of an
    employment agreement, and (iv) other costs related to warehouse closures,
    which costs are not presently determinable.
 
(b) For purposes of computing the ratio of earnings to fixed charges, "earnings"
    consist of earnings before income taxes, cumulative effect of change in
    accounting principles, extraordinary items and fixed charges before
    capitalized interest. "Fixed charges" consist of
 
                                       15
<PAGE>   25
 
   
    interest expense (including amortization of self-insurance reserves
    discount), capitalized interest, amortization of deferred debt issuance
    costs and one-third of rental expense (the portion deemed representative of
    the interest factor). Holdings' pro forma earnings were insufficient to
    cover pro forma fixed charges by approximately $119.5 million and $67.3
    million for the 52 weeks ended June 25, 1994 and the 28 weeks ended January
    7, 1995, respectively. However, such pro forma earnings included non-cash
    charges of $221.6 million and $119.4 million, respectively, primarily
    consisting of depreciation and amortization.
    
 
(c)  Does not include Merger-related capital expenditures of $55.0 million and
     $37.5 million for the 52 weeks ended June 25, 1994 and the 28 weeks ended
     January 7, 1995, respectively. It is estimated that the gross capital
     expenditures to be made by the Company in the first fiscal year following
     the closing will be approximately $153 million (or $106 million net of
     expected capital leases), of which approximately $98 million relate to
     ongoing expenditures for new stores, equipment and maintenance and
     approximately $55 million relate to store conversions and other
     Merger-related and non-recurring items.
 
(d) The pro forma number of stores is based on October 1, 1994 totals, but gives
    effect to the closing or divestiture of 32 stores (29 Food 4 Less
    conventional supermarkets or warehouse stores and 3 Ralphs stores) in
    connection with the Merger and the closure of 2 additional Food 4 Less
    conventional stores open at October 1, 1994 which were subsequently closed.
    The pro forma financial information presented herein has been based upon the
    actual number of stores open as of the beginning of each period presented,
    adjusted for the closing or divestiture of the 32 stores which have yet to
    be consummated and does not include any pro forma adjustment attributable to
    the 2 stores closed subsequent to October 1, 1994.
 
(e)  "EBITDA," as defined and presented historically by RGC, represents net
     earnings before interest expense, income tax expense (benefit),
     depreciation and amortization expense, provision for Equity Appreciation
     Rights, provision for tax indemnification payments to Federated Department
     Stores, Inc. ("Federated"), provision for postretirement benefits, the LIFO
     charge, extraordinary item relating to debt refinancing, provision for
     legal settlement, provision for restructuring, provision for earthquake
     losses, a one-time charge for Teamsters Union sick pay benefits, transition
     expense and gains and losses on disposal of assets. EBITDA is a widely
     accepted financial indicator of a company's ability to service debt.
     However, EBITDA should not be construed as an alternative to operating
     income or to cash flows from operating activities (as determined in
     accordance with generally accepted accounting principles) and should not be
     construed as an indication of Holdings' operating performance or as a
     measure of liquidity. See "Management's Discussion and Analysis of
     Financial Condition and Results of Operations."
 
(f)  Pro forma EBITDA does not give any effect to $90 million of anticipated net
     annual cost savings (as compared to such costs for the pro forma combined
     fiscal year ended June 25, 1994) which management believes are achievable
     by the end of the fourth full year of combined operations. It is
     anticipated that approximately $117 million in Merger-related capital
     expenditures and $50 million of other non-recurring costs will be required
     to complete store conversions, integrate operations and expand warehouse
     facilities over the same period. Although a portion of the anticipated cost
     savings is premised upon the completion of such capital expenditures,
     management believes that over 70% of the cost savings could be achieved
     without making any Merger-related capital expenditures. As shown below, the
     sum of the components of the estimated annual cost savings exceeds $90
     million; however, management's estimate of $90 million in net annual cost
     savings gives effect to an offsetting adjustment to reflect its expectation
     that a portion of the savings will be reinvested in the Company's
     operations. These anticipated savings are based on estimates and
     assumptions made by the Company that are inherently uncertain, though
     considered reasonable by the Company, and are subject to significant
     business, economic and competitive uncertainties and contingencies, all of
     which are difficult to predict and many of which are beyond the control of
     management. As a result, there can be no assurance that such savings will
     be achieved. See "Business -- The Merger" and "Risk Factors -- Ability to
     Achieve Anticipated Cost Savings." The components of the estimated cost
     savings are as follows:
 
<TABLE>
<CAPTION>
                                                                                           (IN MILLIONS)
            <S>                                                                               <C>
            Pro forma EBITDA for the 52 weeks ended June 25, 1994........................     $ 342.5
            Estimated net annual cost savings:
              Reduced advertising expenses...............................................        28.0
              Reduced store operations expense...........................................        21.0
              Increased volume purchasing efficiencies...................................        19.0
              Warehousing and distribution efficiencies..................................        16.0
              Consolidated manufacturing.................................................        10.0
              Consolidated administrative functions......................................        15.0
              Less: Annual reinvestment of cost savings..................................       (19.0)
                                                                                              -------
            Total estimated net annual cost savings......................................     $  90.0
                                                                                              -------
 
            Sum of EBITDA (as defined) and full amount of estimated annual cost savings
              to be realized over four years.............................................     $ 432.5
                                                                                              =======
</TABLE>
 
   Because of reductions in certain advertising expenses that Food 4 Less has
   already begun to implement and certain refinements in the post-Merger
   advertising plan, actual cost savings related to advertising expenses are
   expected to be approximately $19 million in the first full year following the
   Merger as compared to the current annualized costs.
 
(g) EBITDA margin represents EBITDA (as defined) as a percentage of sales.
 
                                       16
<PAGE>   26
 
                  SUMMARY HISTORICAL FINANCIAL DATA OF RALPHS
 
     The following table sets forth summary historical financial data of RGC (as
the predecessor of RSI) as of and for the 53 weeks ended February 3, 1991 and
the 52 weeks ended February 2, 1992, and summary historical financial data of
RSI as of and for the 52 weeks ended January 31, 1993, January 30, 1994 and
January 29, 1995, which have been derived from the financial statements of RSI
and RGC audited by KPMG Peat Marwick LLP, independent certified public
accountants. The following information should be read in conjunction with the
Unaudited Pro Forma Combined Financial Statements, "Management's Discussion and
Analysis of Financial Condition and Results of Operations" and the historical
consolidated financial statements of RSI and RGC and related notes thereto
included elsewhere in this Offer to Purchase and Solicitation Statement.
 
<TABLE>
<CAPTION>
                                                              53 WEEKS      52 WEEKS      52 WEEKS      52 WEEKS        52 WEEKS
                                                                ENDED         ENDED         ENDED         ENDED          ENDED
                                                             FEBRUARY 3,   FEBRUARY 2,   JANUARY 31,   JANUARY 30,     JANUARY 29,
                                                                1991          1992          1993          1994            1995
                                                             -----------   -----------   -----------   -----------     ----------
                                                                                    (DOLLARS IN MILLIONS)
<S>                                                          <C>           <C>           <C>           <C>             <C>
OPERATING DATA:
  Sales....................................................   $ 2,799.1     $ 2,889.2     $ 2,843.8     $ 2,730.2       $2,724.6
  Gross profit.............................................       573.7         614.0         626.6         636.5          623.6
  Selling, general and administrative expenses(a)..........       438.0         459.2         470.0         471.0          467.0
  Interest expense(b)......................................       128.5         130.2         125.6         108.8          112.7
  Net earnings (loss)(c)...................................       (51.4)        (41.2)        (76.1)        138.4(i)        32.1
  Ratio of earnings to fixed charges(d)....................        --(d)         --(d)         1.02x         1.24x          1.24x
BALANCE SHEET DATA (end of period):
  Working capital surplus (deficit)........................   $   (93.9)    $  (114.2)    $  (122.0)    $   (73.0)      $ (119.5)
  Total assets.............................................     1,406.4       1,357.6       1,388.5       1,483.7        1,509.9
  Total debt(e)............................................       986.1         941.9       1,029.8         998.9        1,018.5
  Redeemable stock.........................................         3.0           3.0            --            --             --
  Stockholders' equity (deficit)...........................       (16.0)        (57.2)       (133.3)          5.1           27.2
OTHER DATA:
  Depreciation and amortization(f).........................   $    75.2     $    76.6     $    76.9     $    74.5       $   76.0
  Capital expenditures.....................................        87.6          50.4         102.7          62.2           64.0
  Stores open at end of period.............................         150           158           159           165            173
  EBITDA (as defined)(g)...................................   $   207.0     $   225.8     $   227.3     $   230.2       $  230.2
  EBITDA margin(h).........................................         7.4%          7.8%          8.0%          8.4%           8.4%
</TABLE>
 
- ---------------
 
(a) Includes provision for post retirement benefits other than pensions of $2.2
    million, $2.6 million, $3.3 million, $3.4 million, and $2.6 million for the
    53 weeks ended February 3, 1991, the 52 weeks ended February 2, 1992,
    January 31, 1993, January 30, 1994 and January 29, 1995, respectively.
 
(b) Interest expense includes non-cash charges related to the amortization of
    deferred debt issuance costs of $4.1 million for the 53 weeks ended February
    3, 1991, $5.0 million for the 52 weeks ended February 2, 1992, $5.5 million
    for the 52 weeks ended January 31, 1993, $6.5 million for the 52 weeks ended
    January 30, 1994 and $6.1 million for the 52 weeks ended January 29, 1995,
    respectively.
 
   
(c) Net earnings (loss) includes expenses relating to provisions for Equity
    Appreciation Rights and for tax indemnification payments to Federated,
    extraordinary item relating to debt refinancing, loss on disposal of assets,
    provisions for postretirement and pension benefits and provision for
    earthquake losses. Net earnings (loss) includes a pre-tax provision for self
    insurance, which is classified in cost of sales, selling, general and
    administrative expenses and interest expense, of $29.2 million, $31.2
    million, $36.9 million, $36.3 million, and $20.0 million, for the 53 weeks
    ended February 3, 1991, the 52 weeks ended February 2, 1992, the 52 weeks
    ended January 31, 1993, the 52 weeks ended January 30, 1994 and the 52 weeks
    ended January 29, 1995, respectively. Included in the 52 weeks ended January
    30, 1994 and the 52 weeks ended January 29, 1995 are reduced employer
    contributions of $11.8 million and $12.7 million, respectively, related to
    union health and welfare benefit plans.
    
 
(d) For purposes of computing the ratio of earnings to fixed charges, "earnings"
    consist of earnings before income taxes, cumulative effect of change in
    accounting principles, extraordinary item and fixed charges before
    capitalized interest. "Fixed charges" consist of interest expense (including
    amortization of self-insurance reserves discount), capitalized interest,
    amortization of deferred debt issuance costs and one-third of rental expense
    (the portion deemed representative of the interest factor). Earnings were
    insufficient to cover fixed charges for the 53 weeks ended February 3, 1991
    and the 52 weeks ended February 2, 1992 by approximately $25.5 million and
    $27.7 million, respectively.
 
(e) Total debt includes long-term debt, current maturities of long-term debt,
    short-term debt and capital lease obligations.
 
(f)  For the 53 weeks ended February 3, 1991, the 52 weeks ended February 2,
     1992, January 31, 1993, January 30, 1994 and January 29, 1995, depreciation
     and amortization includes amortization of the excess of cost over net
     assets acquired of $11.0 million, $11.0 million, $11.0 million, $11.0
     million and $11.0 million, respectively.
 
(g) "EBITDA," as defined and presented historically by RGC, represents earnings
    before interest expense, income tax expense (benefit), depreciation and
    amortization expense, provisions for Equity Appreciation Rights, provision
    for tax indemnification payments to Federated, provision for postretirement
    benefits, the LIFO charge, extraordinary item relating to debt refinancing,
    provision for legal settlement, provision for restructuring, provision for
    earthquake losses, a one-time charge for Teamsters Union sick pay benefits,
    transition expense and gains and losses on disposal of assets. EBITDA is a
    widely accepted financial indicator of a company's ability to service debt.
    However, EBITDA should not be construed as an alternative to operating
    income or to cash flows from operating activities (as determined in
    accordance with generally accepted accounting principles) and should not be
    construed as an indication of Ralphs' operating performance or as a measure
    of liquidity. See "Management's Discussion and Analysis of Financial
    Condition and Results of Operations."
 
(h) EBITDA margin represents EBITDA (as defined) as a percentage of sales.
 
(i)  Includes recognition of $109.1 million of deferred income tax benefit and
     $1.1 million current income tax expense for Fiscal 1993 (see Note 11 of
     Notes to Consolidated Financial Statements of Ralphs Supermarkets, Inc.).
 
                                       17
<PAGE>   27
 
                 SUMMARY HISTORICAL FINANCIAL DATA OF HOLDINGS
 
     The following table sets forth summary historical financial data of
Holdings and its predecessor, Food 4 Less. Because Holdings acquired the capital
stock of Food 4 Less in a reorganization, which occurred December 31, 1992, the
financial data presented below for periods ending prior to such date represent
data of Food 4 Less. Operating data of Holdings for the 52 weeks ended June 26,
1993 reflects the operating results of Food 4 Less only until December 31, 1992,
and reflects the consolidated operating results of Holdings for the remainder of
the period. The historical financial data of Food 4 Less presented below as of
and for the 52 weeks ended June 30, 1990, the 52 weeks ended June 29, 1991 and
the 52 weeks ended June 27, 1992, and the historical financial data of Holdings
presented below as of and for the 52 weeks ended June 26, 1993 and the 52 weeks
ended June 25, 1994 have been derived from the financial statements of Holdings
and Food 4 Less audited by Arthur Andersen LLP, independent public accountants.
The summary historical financial data of Holdings presented below as of and for
the 28 weeks ended January 8, 1994 and January 7, 1995 have been derived from
unaudited interim financial statements of Holdings which, in the opinion of
management, reflect all material adjustments, consisting of only normal
recurring adjustments, necessary for a fair presentation of such data. The
following information should be read in conjunction with the Unaudited Pro Forma
Combined Financial Statements, "Management's Discussion and Analysis of
Financial Condition and Results of Operations" and the historical consolidated
financial statements of Holdings and related notes thereto included elsewhere in
this Offer to Purchase and Solicitation Statement.
 
   
<TABLE>
<CAPTION>
                                                            FOOD 4 LESS                               HOLDINGS
                                                   ------------------------------   ---------------------------------------------
                                                   53 WEEKS   52 WEEKS   52 WEEKS   52 WEEKS   52 WEEKS    28 WEEKS     28 WEEKS
                                                    ENDED      ENDED      ENDED      ENDED      ENDED       ENDED        ENDED
                                                   JUNE 30,   JUNE 29,   JUNE 27,   JUNE 26,   JUNE 25,   JANUARY 8,   JANUARY 7,
                                                     1990     1991(A)      1992       1993     1994(B)       1994         1995
                                                   --------   --------   --------   --------   --------   ----------   ----------
                                                                  (DOLLARS IN MILLIONS)                         (UNAUDITED)
<S>                                                <C>        <C>        <C>        <C>        <C>        <C>          <C>
OPERATING DATA:
  Sales..........................................  $1,318.2   $1,606.6   $2,913.5   $2,742.0   $2,585.2    $1,416.2     $1,404.7
  Gross profit...................................    204.8      265.7      520.8      484.2      469.3        262.2        237.5
  Selling, general, administrative and other
    expenses.....................................    157.8      213.1      469.7      434.9      388.8        221.5        199.2
  Interest expense(c)............................     50.8       50.1       70.2       73.6       77.0         41.5         43.2
  Net loss(d)....................................    (10.1 )     (9.6 )    (33.8 )    (31.2 )    (11.5 )       (5.7)       (14.3)
  Ratio of earnings to fixed charges(e)..........     --(e )     --(e )     --(e )     --(e )     --(e )       --(e)        --(e)
 
BALANCE SHEET DATA (end of period)(f):
  Working capital surplus (deficit)..............  $ (40.5 )  $  13.7    $ (66.3 )  $ (19.2 )  $ (54.9 )   $  (14.9)    $  (44.8)
  Total assets...................................    574.7      980.0      998.5      957.8      980.1        969.6        984.6
  Total debt(g)..................................    360.7      558.9      525.3      588.3      576.9        576.2        615.9
  Redeemable stock...............................      5.1         --         --         --         --           --           --
  Stockholder's equity (deficit).................     20.6       84.6       50.8       22.6       10.0         16.2         (4.1)
 
OTHER DATA:
  Depreciation and amortization(h)...............  $  25.8    $  31.9    $  54.9    $  57.6    $  57.1     $   30.4     $   30.8
  Capital expenditures...........................     36.4       34.7       60.3       53.5       57.5         20.4         39.0
  Stores open at end of period...................      115        259        249        248        258          249          266
  EBITDA (as defined)(i).........................  $  69.5    $  80.7    $ 103.1    $ 105.9    $ 130.5     $   69.1     $   69.4
  EBITDA margin(j)...............................      5.3 %      5.0 %      3.5 %      3.9 %      5.0 %        4.9%         4.9%
</TABLE>
    
 
- ---------------
 
(a) Operating data for the 52 weeks ended June 29, 1991 include the results of
    Alpha Beta only from June 17, 1991, the date of its acquisition. Alpha
    Beta's sales for the two weeks ended June 29, 1991 were $59.2 million.
 
(b) Operating data for the 52 weeks ended June 25, 1994 include the results of
    the Food Barn stores, which were not material, from March 29, 1994, the date
    of the Food Barn acquisition.
 
(c) Interest expense includes non-cash charges related to the amortization of
    deferred financing costs of $4.1 million for the 53 weeks ended June 30,
    1990, $5.2 million for the 52 weeks ended June 29, 1991, $6.3 million for
    the 52 weeks ended June 27, 1992, $4.9 million for the 52 weeks ended June
    26, 1993, $5.5 million for the 52 weeks ended June 25, 1994, $2.9 million
    for the 28 weeks ended January 8, 1994 and $3.1 million for the 28 weeks
    ended January 7, 1995.
 
   
(d) Net loss includes a pre-tax provision for self insurance, which is
    classified in cost of sales, selling, general and administrative expenses,
    and interest expense of $11.2 million, $15.1 million, $51.1 million, $43.9
    million, $25.7 million, $24.8 million, and $14.9 million for the 53 weeks
    ended June 30, 1990, the 52 weeks ended June 29, 1991, the 52 weeks ended,
    June 27, 1992, the 52 weeks ended June 26, 1993, the 52 weeks ended June 25,
    1994, the 28 weeks ended January 8, 1994 and the 28 weeks ended January 7,
    1995, respectively. Included in the 52 weeks ended June 25, 1994, the 28
    weeks ended January 8, 1994 and the 28 weeks ended January 7, 1995 are
    reduced employer contributions of $8.1 million, $2.8 million and $13.7
    million, respectively, related to union health and welfare benefit plans.
    
 
   
(e) For purposes of computing the ratio of earnings to fixed charges, "earnings"
    consist of loss before provision for income taxes and extraordinary charges
    plus fixed charges. "Fixed charges" consist of interest on all indebtedness,
    amortization of deferred debt financing costs and one-third of rental
    expense (the portion deemed representative of the interest factor). Earnings
    were insufficient to cover fixed charges for the 53 weeks ended June 30,
    1990, the 52 weeks ended June 29, 1991, June 27, 1992, June 26, 1993 and
    June 25, 1994 and the 28 weeks ended January 8, 1994 and
    
 
                                       18
<PAGE>   28
 
    January 7, 1995, by approximately $9.1 million, $3.4 million, $25.6 million,
    $29.8 million, $8.8 million, $5.0 million and $13.8 million, respectively.
    However, such earnings included non-cash charges of $29.9 million for the 53
    weeks ended June 30, 1990, $37.0 million for the 52 weeks ended June 29,
    1991, $61.2 million for the 52 weeks ended June 27, 1992, $66.4 million for
    the 52 weeks ended June 26, 1993, $71.3 million for the 52 weeks ended June
    25, 1994, $38.0 million for the 28 weeks ended January 8, 1994 and $44.6
    million for the 28 weeks ended January 7, 1995, primarily consisting of
    depreciation, amortization and accretion of interest.
 
   
(f) Balance sheet data as of June 30, 1990 include the effect of the acquisition
    of Breco Holding Company (the "BHC Acquisition"), as well as the
    acquisitions of Bell Markets, Inc. and certain assets of ABC Market Corp.
    Balance sheet data as of June 29, 1991, June 27, 1992, June 26, 1993 and
    January 8, 1994 reflect the Alpha Beta acquisition and the financings and
    refinancings associated therewith. Balance sheet data as of June 25, 1994
    and January 7, 1995 reflect the acquisition of the Food Barn stores.
    
 
   
(g) Total debt includes long-term debt, current maturities of long-term debt and
    capital lease obligations.
    
 
   
(h) For the 53 weeks ended June 30, 1990, the 52 weeks ended June 29, 1991, June
    27, 1992, June 26, 1993 and June 25, 1994, and for the 28 weeks ended
    January 8, 1994 and January 7, 1995, depreciation and amortization includes
    amortization of excess of cost over net assets acquired of $5.3 million,
    $5.3 million, $7.8 million, $7.6 million, $7.7 million, $4.1 million and
    $4.2 million, respectively.
    
 
   
(i) "EBITDA," as defined and presented historically by Holdings, represents
    income before interest expense, depreciation and amortization expense, the
    LIFO provision, provision for income taxes, provision for earthquake losses
    and a one-time charge for Teamsters Union sick pay benefits. EBITDA is a
    widely accepted financial indicator of a company's ability to service debt.
    However, EBITDA should not be construed as an alternative to operating
    income or to cash flows from operating activities (as determined in
    accordance with generally accepted accounting principles) and should not be
    construed as an indication of Holdings' operating performance or as a
    measure of liquidity. See "Management's Discussion and Analysis of Financial
    Condition and Results of Operations."
    
 
   
(j) EBITDA margin represents EBITDA (as defined) as a percentage of sales.
    
 
                                       19
<PAGE>   29
 
                                  RISK FACTORS
 
     Before deciding whether or not to tender Discount Notes in the Offer to
Purchase and the Solicitation or to
retain Amended Discount Notes, each holder of Discount Notes should carefully
consider the following factors, in addition to the other matters described in
this Offer to Purchase and Solicitation Statement.
 
LEVERAGE AND DEBT SERVICE
 
   
     Following the consummation of the Merger and the Financing, New Holdings
will be highly leveraged. At January 7, 1995, pro forma for the Merger, the FFL
Merger, the Reincorporation Merger and the Financing (and certain related
assumptions), New Holdings' total indebtedness (including current maturities)
and stockholder's equity would have been $2,228.8 million and $52.5 million,
respectively, and the Company would have had an additional $169.4 million
available to be borrowed under the New Revolving Facility. In addition, as of
January 7, 1995, after giving effect to the Merger, the FFL Merger, the
Reincorporation Merger and the Financing (and certain related assumptions),
scheduled payments under operating leases of the Company and its subsidiaries
for the twelve months following the Merger would have been $125.0 million. On
the same pro forma basis, for the 52 weeks ended June 25, 1994 and the 28 weeks
ended January 7, 1995, New Holdings' earnings before fixed charges would have
been inadequate to cover fixed charges by $119.5 million and $67.3 million,
respectively. However, such earnings include non-cash charges of $221.6 million
and $119.4 million, respectively, primarily consisting of depreciation and
amortization. New Holdings will be required to make semi-annual cash payments of
interest on the New Discount Debentures and the Seller Debentures commencing
five years from their date of issuance in the amount of $61.0 million per annum.
In addition, New Holdings will be required to commence semi-annual cash payments
of interest on any Amended Discount Notes that remain outstanding following the
Merger commencing June 15, 1998. New Holdings' ability to make scheduled
payments of the principal of, or interest on, or to refinance its Indebtedness
(including any Amended Discount Notes that remain outstanding following the
Merger) and to make scheduled payments under its operating leases depends on its
future performance, which to a certain extent is subject to economic, financial,
competitive and other factors beyond its control.
    
 
     The pro forma financial information presented in this Offer to Purchase and
Solicitation Statement is based on, among other things, the assumption that the
interest rate borne by the New F4L Senior Notes and the New RGC Notes will be
11% and 11.50%, respectively. In the event that the interest rates on the New
F4L Senior Notes and the New RGC Notes are higher than the respective assumed
interest rates, the Company's interest expense and deficiency of earnings to
fixed charges would increase over the amounts reflected in such pro forma
financial information. For a description of the effects on the pro forma
financial information of varying acceptance levels in the RGC Offers and the F4L
Exchange Offers and of varying interest rates, see Note (l) to the Notes to
Unaudited Pro Forma Combined Statement of Operations.
 
     Based upon the current level of operations and anticipated cost savings,
Holdings believes that the Company's cash flow from operations, together with
borrowings under the New Revolving Facility and its other sources of liquidity
(including leases), will be adequate to meet its anticipated requirements for
working capital, capital expenditures, interest payments and scheduled principal
payments over the next several years. See "Management's Discussion and Analysis
of Financial Condition and Results of Operations -- Liquidity and Capital
Resources." There can be no assurance, however, that the Company's business will
continue to generate cash flow at or above current levels or that anticipated
cost savings can be fully achieved. If the Company is unable to generate
sufficient cash flow from operations in the future to service its debt and make
necessary capital expenditures, or if its future earnings growth is insufficient
to amortize all required principal payments out of internally generated funds,
the Company may be required to refinance all or a portion of its existing debt,
sell assets or obtain additional financing. There can be no assurance that any
such refinancing or asset sales would be possible or that any additional
financing could be obtained, particularly in view of the Company's high level of
debt following the Merger and the fact that substantially all of its assets will
be pledged to secure the borrowings under the New Credit Facility and other
secured obligations.
 
                                       20
<PAGE>   30
 
     New Holdings' high level of debt will have several important effects on its
future operations, including the following: (a) New Holdings will have
significant cash requirements to service debt, reducing funds available for
operations and future business opportunities of the Company and increasing the
Company's vulnerability to adverse general economic and industry conditions; (b)
the financial covenants and other restrictions contained in the New Credit
Facility and other agreements relating to the indebtedness of New Holdings and
the Company will require the Company to meet certain financial tests and will
restrict its ability to borrow additional funds, to dispose of assets or to pay
cash dividends; and (c) because of New Holdings' debt service requirements,
funds available for working capital, capital expenditures, acquisitions and
general corporate purposes, may be limited. New Holdings' leveraged position may
increase the Company's vulnerability to competitive pressures. The Company's
continued growth depends, in part, on its ability to continue its expansion and
store conversion efforts, and, therefore, its inability to finance capital
expenditures through borrowed funds could have a material adverse effect on the
Company's future operations. Moreover, any default under the documents governing
the indebtedness of New Holdings could have a significant adverse effect on the
market value of any Amended Discount Notes that remain outstanding following the
Merger.
 
HOLDING COMPANY STRUCTURE
 
   
     Following the Merger, the FFL Merger and the Reincorporation Merger, New
Holdings will be a holding company and the assets of New Holdings will consist
solely of 100% of the outstanding shares of capital stock of the Company, which
will be pledged to secure New Holdings' guarantee obligations under the New
Credit Facility. New Holdings will be the sole obligor on any Amended Discount
Notes that remain outstanding following the Merger, and any such Amended
Discount Notes will not be guaranteed by any subsidiary of New Holdings.
Therefore, any such Amended Discount Notes will be effectively subordinated to
all indebtedness and other liabilities of the Company and its subsidiaries. New
Holdings will rely on dividends and other advances and transfers of funds from
the Company to provide the sole source of funds necessary to meet its debt
service obligations under any such Amended Discount Notes. The ability of the
Company to pay such dividends and make such advances and transfers will be
subject to applicable state laws regulating the payment of dividends and to
restrictions in the New Credit Facility, the indentures governing the RGC Senior
Subordinated Notes, the F4L Senior Notes and the F4L Senior Subordinated Notes,
and other agreements governing indebtedness of the Company and its subsidiaries.
Claims of creditors of the Company and subsidiaries, including general trade
creditors, will generally have priority as to the assets of the Company and its
subsidiaries over the claims of New Holdings and the holders of the Discount
Notes. At January 7, 1995 on a pro forma basis after giving effect to the
Merger, the FFL Merger, the Reincorporation Merger and the Financing (and
certain related assumptions), the aggregate amount of indebtedness and other
liabilities of the Company and its subsidiaries that would effectively rank
senior to any Amended Discount Notes that remain outstanding following the
Merger would have been approximately $2,812.2 million, excluding letters of
credit, and the Company would have had $169.4 million available to be borrowed
under the New Revolving Facility. In addition, at January 7, 1995, the Company
and its subsidiaries had significant commitments under operating leases. See
"-- Leverage and Debt Service."
    
 
ABILITY TO ACHIEVE ANTICIPATED COST SAVINGS
 
     Management of the Company has estimated that approximately $90 million of
annualized net cost savings (as compared to such costs for the pro forma
combined fiscal year ended June 25, 1994) can be achieved over a four year
period as a result of integrating the operations of Ralphs and Food 4 Less. See
"Business -- The Merger." The cost savings estimates have been prepared solely
by members of the management of each company. The estimates necessarily make
numerous assumptions as to future sales levels and other operating results, the
availability of funds for capital expenditures as well as general industry and
business conditions and other matters, many of which are beyond the control of
the Company. Several of the cost savings estimates are premised on the
assumption that certain levels of efficiency presently maintained by either Food
4 Less or Ralphs can be achieved by the combined Company following the Merger.
Other estimates are based on a management consensus as to what levels of
purchasing and similar efficiencies should be achievable by an entity the size
of the Company. Certain of the estimates relating to the consolidation of
warehousing and distribution facilities assume the completion of certain capital
expenditures to expand the
 
                                       21
<PAGE>   31
 
capacity of the continuing facilities. It is anticipated that $117 million in
Merger-related capital expenditures and $50 million of other non-recurring costs
will be required to complete store conversions, integrate operations and expand
warehouse facilities over the four year period following the Merger, without
which the estimated cost savings may not be fully achievable. Management expects
that the non-recurring integration costs will effectively offset any cost
savings in the first year following the Merger. Because the assumptions
underlying the cost savings estimates are numerous and detailed, management
believes that it would be impractical to specify all such assumptions in this
Offer to Purchase and Solicitation Statement. However, management also believes
that all such assumptions are reasonable in light of existing business
conditions and prospects. Investors are cautioned that the actual cost savings
realized by the Company may vary considerably from the estimates contained
herein and that undue reliance should not be placed upon such estimates. There
also can be no assurance that unforeseen costs and expenses or other factors
will not offset the projected cost savings in whole or in part.
 
REGIONAL ECONOMIC CONDITIONS
 
     Following the consummation of the Merger, a substantial percentage of the
Company's business (representing approximately 90% of pro forma sales) will be
conducted in Southern California. Southern California began to experience a
significant economic downturn in 1991 and has only recently begun a mild
recovery. The economy in Southern California has been affected by substantial
job losses in the defense and aerospace industries and other adverse economic
trends. These adverse regional economic conditions have resulted in declining
sales levels at Ralphs and Holdings in recent periods. For the 52 weeks ended
June 25, 1994, and the 52 weeks ended January 29, 1995, Holdings and Ralphs
experienced 6.9% and 3.7% declines, respectively, in comparable store sales as
compared with the comparable period in the prior year, primarily reflecting the
weak economy in Southern California, lower levels of price inflation in certain
food product categories, and increased competitive store openings in Southern
California. For the 28 weeks ended January 7, 1995 and the 28 weeks ended
January 29, 1995, Holdings and Ralphs experienced 4.5% and 3.4% declines,
respectively, in comparable store sales. However, both Holdings' and Ralphs'
comparable store sales declines have begun to moderate in recent months.
Although data indicate a mild recovery in the Southern California economy and
management believes that overall sales trends in Southern California should
improve along with the economy, there can be no assurance that improvement will
occur or that substantial future declines in same store sales will not occur.
See "Management's Discussion and Analysis of Financial Condition and Results of
Operations."
 
COMPETITION
 
     The supermarket industry is highly competitive and characterized by narrow
profit margins. The Company's competitors in each of its operating divisions
include national and regional supermarket chains, independent and specialty
grocers, drug and convenience stores, and the newer "alternative format" food
stores, including warehouse club stores, deep discount drug stores and "super
centers." Supermarket chains generally compete on the basis of location, quality
of products, service, price, product variety and store condition. The Company
regularly monitors its competitors' prices and adjusts its prices and marketing
strategy as management deems appropriate in light of existing conditions. Some
of the Company's competitors have greater financial resources than the Company
and could use these resources to take steps which could adversely affect the
Company's competitive position. See "Business -- Competition."
 
CONTROL OF THE COMPANY
 
     Pro forma for the Merger, the FFL Merger, the Reincorporation Merger and
certain related events, affiliates of Yucaipa and Apollo will have beneficial
ownership of approximately 41.8% and 33.9%, respectively, of the outstanding
capital stock of New Holdings. Pursuant to a new stockholders' agreement (the
"1995 Stockholders Agreement") which will be entered into by the New Equity
Investors and certain current FFL stockholders and Holdings warrantholders upon
completion of the Merger, New Holdings and the Company will have boards
consisting of nine and ten members, respectively, and (i) Yucaipa will have the
right to elect six directors to the board of New Holdings and seven directors to
the board of the Company, (ii) Apollo will have the right to elect two directors
to the board of each of New Holdings and the Company, and (iii) the other New
Equity Investors will have the right to elect one director to the board of each
of New
 
                                       22
<PAGE>   32
 
Holdings and the Company. Under the 1995 Stockholders Agreement, unless and
until New Holdings has effected an initial public offering of its equity
securities meeting certain criteria, New Holdings and its subsidiaries,
including the Company, may not take certain actions without the approval of the
New Holdings directors which the New Equity Investors are entitled to elect,
including but not limited to certain mergers, sale transactions, transactions
with affiliates, issuances of capital stock and payments of dividends on or
repurchases of capital stock. As a result of the ownership structure of New
Holdings and the contractual rights described above, the voting and management
control of New Holdings is highly concentrated. Yucaipa, acting with the consent
of the directors elected by the New Equity Investors, has the ability to direct
the actions of New Holdings with respect to matters such as the payment of
dividends, material acquisitions and dispositions and other extraordinary
corporate transactions. Yucaipa will be a party to a consulting agreement with
the Company, pursuant to which Yucaipa will render certain management and
advisory services to the Company, and will receive fees for such services.
Yucaipa will also receive certain fees in connection with the consummation of
the Merger, including an advisory fee of $19 million, of which $15 million will
be paid through the issuance of New Discount Debentures. In addition, as a
result of the Merger, certain officers and former officers of Ralphs will redeem
the EARs for $17.8 million in cash and a deferred payment of up to $5 million
and will cancel certain options to purchase common stock of RSI for $880,000. An
additional $10 million of the EARs, however, will be reinvested in New Holdings
by such officers and former officers. Yucaipa also will be reimbursed for (i)
any losses incurred upon the resale of the $10 million principal amount of
Seller Debentures which may be put to it pursuant to the Put Agreement and (ii)
its expenses in connection with the Merger and the related transactions. In
addition, on the Closing Date the Company and EJDC will enter into a Consulting
Agreement, pursuant to which EJDC will act as a consultant to the Company with
respect to certain real estate and general commercial matters for a period of
five years from the Closing Date in exchange for the payment of a one-time
consulting fee of $9 million, of which $4 million will be used to purchase
interests in the partnership that will purchase the New Discount Debentures. See
"Certain Relationships and Related Transactions," "Principal Stockholders" and
"Description of Capital Stock."
 
   
POTENTIAL ADVERSE EFFECTS OF THE OFFER TO PURCHASE AND THE SOLICITATION DUE TO
REDUCED TRADING MARKET FOR AMENDED DISCOUNT NOTES
    
 
     There currently is a limited trading market for the Discount Notes, which
from time to time trade in the over-the-counter market. See "Market Prices of
the Discount Notes." To the extent that Discount Notes are tendered and accepted
for purchase in the Offer to Purchase the trading market for the remaining
Amended Discount Notes may become even more limited. A debt security with a
smaller outstanding principal amount available for trading (a smaller "float")
may command a lower price than would a comparable debt security with a greater
float. Therefore, the market price for the Amended Discount Notes not tendered
for purchase may be adversely affected to the extent that the principal amount
of the Discount Notes tendered pursuant to the Offer to Purchase reduces the
float. The reduced float may also tend to make the trading price more volatile.
Holders of unpurchased Amended Discount Notes may attempt to obtain quotations
for the Amended Discount Notes from their brokers; however, there can be no
assurance that any trading market will exist for the Amended Discount Notes
following consummation of the Offer to Purchase. The extent of the public market
for the Amended Discount Notes following consummation of the Offer to Purchase
will depend upon, among other things, the remaining outstanding principal amount
of the Amended Discount Notes after the Offer to Purchase, the number of holders
remaining at such time and the interest in maintaining a market in the Amended
Discount Notes on the part of securities firms.
 
EFFECT OF THE PROPOSED AMENDMENTS ON HOLDERS THAT DO NOT TENDER
 
     If the Offer to Purchase is consummated and the Proposed Amendments become
operative, holders of Discount Notes that are not purchased pursuant to the
Offer to Purchase for any reason will no longer be entitled to the benefits of
certain of the restrictive covenants contained in the Discount Note Indenture
after they have been modified by the Proposed Amendments. The modification of
the restrictive covenants would permit New Holdings to take actions that could
increase the credit risks with respect to New Holdings faced by such holders or
that could otherwise be adverse to the interest of such holders. See "The
Proposed Amendments."
 
                                       23
<PAGE>   33
 
NET LOSSES
 
   
     Holdings has reported a net loss of $11.5 million for the 52 weeks ended
June 25, 1994, $31.2 million for the 52 weeks ended June 26, 1993, $33.8 million
for the 52 weeks ended June 27, 1992, $9.6 million for the 52 weeks ended June
29, 1991 and $10.1 million for the 53 weeks ended June 30, 1990. On a pro forma
basis for the 52 weeks ended June 25, 1994 and the 28 weeks ended January 7,
1995, after giving effect to the Merger, the FFL Merger and the Financing (and
certain related assumptions), Holdings would have reported a net loss of
approximately $119.5 million and $67.3 million, respectively. There can be no
assurance that Holdings will not continue to report net losses in the future.
    
 
                                       24
<PAGE>   34
 
                          THE MERGER AND THE FINANCING
 
     On September 14, 1994, Food 4 Less, Holdings and FFL entered into the
Merger Agreement with RSI and the stockholders of RSI. Pursuant to the terms of
the Merger Agreement, Food 4 Less will, subject to certain conditions being
satisfied or waived, be merged with and into RSI pursuant to the RSI Merger.
Immediately following the RSI Merger, RGC, which is currently a wholly-owned
subsidiary of RSI, will merge with and into RSI pursuant to the RGC Merger, and
RSI will change its name to Ralphs Grocery Company. Prior to the Merger, FFL
will merge with and into Holdings, which will be the surviving corporation in
the FFL Merger. Immediately following the FFL Merger, Holdings will change its
jurisdiction of incorporation by merging into a newly-formed, wholly-owned
subsidiary, New Holdings, incorporated in Delaware, pursuant to the
Reincorporation Merger. As a result of the Merger, the FFL Merger and the
Reincorporation Merger, the Company will become a wholly-owned subsidiary of New
Holdings. As a result of the Reincorporation Merger, any Amended Discount Notes
that remain outstanding following the Merger will be the obligations of New
Holdings. Conditions to the consummation of the RSI Merger include the receipt
of regulatory approvals and other necessary consents and the completion of
financing. The purchase price for RSI is approximately $1.5 billion, including
the assumption of debt. The consideration payable to the stockholders of RSI
consists of $375 million in cash, $131.5 million principal amount of the Seller
Debentures and $18.5 million initial accreted value of the New Discount
Debentures to be issued by New Holdings. New Holdings will use $100 million of
the cash received from the New Equity Investment, together with the Seller
Debentures and such New Discount Debentures, to acquire approximately 48% of the
capital stock of RSI immediately prior to consummation of the RSI Merger. New
Holdings will then contribute the $250 million of purchased shares of RSI stock
to Food 4 Less, and pursuant to the RSI Merger the remaining shares of RSI stock
will be acquired for $275 million in cash. Pursuant to an agreement (the "Put
Agreement") entered into in connection with the execution of the Merger
Agreement, the Edward J. DeBartolo Corporation, an Ohio corporation ("EJDC"),
which currently owns approximately 60.3% of the outstanding common stock of RSI,
will have the right to put to Yucaipa, which controls Food 4 Less, on the
closing date of the Merger (the "Closing Date"), up to $10 million aggregate
principal amount of Seller Debentures acquired by EJDC in connection with the
Merger, at a purchase price equal to their principal amount. Yucaipa will be
reimbursed for (i) any losses incurred upon the resale of the $10 million
principal amount of Seller Debentures which may be put to it pursuant to the Put
Agreement and (ii) its expenses in connection with the Merger and the related
transactions. In addition, on the Closing Date the Company and EJDC will enter
into a Consulting Agreement, pursuant to which EJDC will act as a consultant to
the Company with respect to certain real estate and general commercial matters
for a period of five years from the Closing Date in exchange for the payment of
a consulting fee of $9 million, of which $4 million will be used to purchase
interests in the partnership that will purchase the New Discount Debentures. See
"Certain Relationships and Related Transactions -- Food 4 Less and Holdings."
The Merger Agreement, as amended, provides that Food 4 Less will pay the
stockholders of RSI interest on the aggregate purchase price of $525 million at
a rate equal to the prime rate plus 1% from and after March 16, 1995 through the
Closing Date. The Merger Agreement may be terminated by the parties if the
Merger has not been consummated on or prior to June 6, 1995.
 
     As currently contemplated, the Merger will be financed through the
following transactions:
 
   
     -  Borrowings of up to $750 million aggregate principal amount pursuant to
        the New Term Loans under the New Credit Facility to be provided by a
        syndicate of banks led by Bankers Trust. The New Credit Facility will
        also provide for the $325 million New Revolving Facility, $16.4 million
        of which is anticipated to be drawn at closing.
    
 
     -  The issuance of up to $295 million of New F4L Senior Notes pursuant to
        the Senior Note Public Offering.
 
     -  The issuance of up to $200 million of New RGC Notes pursuant to the
        Subordinated Note Public Offering.
 
     -  The issuance of preferred stock in a private placement by New Holdings
        to a group of investors led by Apollo and including affiliates of BT
        Securities, CS First Boston and DLJ and other institutional investors,
        yielding cash proceeds of $140 million pursuant to the New Equity
        Investment. Concurrently with the New Equity Investment, the New Equity
        Investors will purchase outstanding shares of
 
                                       25
<PAGE>   35
 
        New Holdings capital stock from a stockholder of New Holdings for a
        purchase price of $57.8 million. See "Description of Capital
        Stock -- New Equity Investment."
 
     -  The exchange by Food 4 Less pursuant to the F4L Exchange Offers of (a)
        up to $175 million aggregate principal amount of the Old F4L Senior
        Notes for up to $175 million aggregate principal amount of New F4L
        Senior Notes plus $5.00 in cash per $1,000 principal amount exchanged
        and (b) up to $145 million aggregate principal amount of the Old F4L
        Senior Subordinated Notes for up to $145 million aggregate principal
        amount of the New F4L Senior Subordinated Notes plus $20.00 in cash per
        $1,000 principal amount exchanged, together with the solicitation of
        consents from the holders of the Old F4L Notes to certain amendments to
        the Old F4L Indentures. It is a condition to the F4L Exchange Offers
        that at least 80% of the outstanding principal amount of Old F4L Notes
        are exchanged pursuant to the F4L Exchange Offers.
 
     -  The RGC Offers by Food 4 Less to (i) exchange up to $450 million
        aggregate principal amount of the Old RGC Notes for up to $450 million
        aggregate principal amount of New RGC Notes plus $20.00 in cash per
        $1,000 principal amount of Old RGC Notes exchanged and (ii) purchase Old
        RGC Notes for $1,010.00 in cash per $1,000 principal amount of Old RGC
        Notes accepted for purchase, together with the solicitation of consents
        from holders of Old RGC Notes to certain amendments to the Old RGC
        Indentures. The RGC Minimum Exchange condition to the RGC Offers
        provides that at least a majority of the outstanding principal amount of
        the Old RGC Notes are exchanged for New RGC Notes pursuant to the RGC
        Offers.
 
     -  The purchase by New Holdings of approximately 48% of the outstanding
        common stock of RSI for an aggregate consideration of $250 million,
        consisting of $100 million of the cash proceeds from the New Equity
        Investment, $131.5 million principal amount of the Seller Debentures and
        $18.5 million initial accreted value of the New Discount Debentures,
        followed by the contribution of such common stock of RSI to Food 4 Less.
        Pursuant to the RSI Merger the remaining shares of RSI stock will be
        acquired for $275 million in cash.
 
     -  The placement by New Holdings of $100 million initial accreted value of
        New Discount Debentures to a partnership including Yucaipa, the selling
        stockholders of Ralphs, an affiliate of George Soros, Apollo, and an
        affiliate of each of BT Securities, CS First Boston and DLJ. The $100
        million initial accreted value of New Discount Debentures includes (a)
        $18.5 million that will be issued to the RSI stockholders, (b) $15
        million, $5 million and $2.5 million that will be issued to Yucaipa, BT
        Securities and Apollo, respectively, in satisfaction of fees otherwise
        payable by the Company and New Holdings in connection with the Merger
        and the Financing and (c) $59 million that will be issued for cash to
        the partnership described above. The $41 million initial accreted value
        of New Discount Debentures to be issued to the RSI stockholders, Apollo,
        BT Securities and Yucaipa will be contributed to such partnership by the
        recipients thereof.
 
     -  The assumption by the Company, pursuant to the RGC Merger, of
        approximately $166.8 million of other indebtedness of RGC and Food 4
        Less.
 
     -  The Offer to Purchase and the Solicitation made hereunder to the holders
        of the Discount Notes.
 
                                       26
<PAGE>   36
 
   
     The following table illustrates the sources and uses of funds to consummate
the Merger, assuming the transaction occurs as of May 30, 1995. This
presentation assumes that $225.5 million principal amount of Old RGC Notes is
tendered into the RGC Offers in exchange for New RGC Notes (representing 50.1%
of the outstanding aggregate principal amount of Old RGC Notes), $224.5 million
principal amount of Old RGC Notes is tendered into the RGC Offers for cash
(representing 49.9% of the outstanding aggregate principal amount of Old RGC
Notes), $256 million principal amount of Old F4L Notes is tendered into the F4L
Exchange Offers (representing 80% of the outstanding aggregate principal amount
of Old F4L Notes) and $103.6 million principal amount (at maturity) of Discount
Notes is tendered into the Offer to Purchase (representing 100% of the
outstanding aggregate principal amount (at maturity) of Discount Notes). This
presentation assumes the use of the maximum amount of cash proceeds that could
be necessary to consummate the Merger (if holders representing more than 49.9%
of the outstanding principal amount of Old RGC Notes tender into the RGC Offers
in exchange for New RGC Notes, rather than for cash (i.e. the RGC Minimum
Exchange is exceeded), the non-cash sources and cash uses would be
correspondingly adjusted). Although management believes such assumptions are
reasonable under the circumstances, actual sources and uses may differ from
those set forth below depending upon the outcome of the Offer to Purchase, the
F4L Exchange Offers and the RGC Offers.
    
 
                                SOURCES AND USES
                                 (in millions)
 
   
<TABLE>

CASH SOURCES                                      CASH USES
- ---------------------------------------------     ---------------------------------------------
<S>                                  <C>          <C>                                  <C>  
New Term Loans(a).................   $  750.0     Purchase RSI Common Stock(j)......   $  375.9
New Revolving Facility(b).........       16.4     Purchase Old RGC Notes(k).........      226.8
New F4L Senior Notes(c)...........      295.0     Purchase Discount Notes...........       83.9
                                                  Repay Ralphs 1992 Credit
New RGC Notes(d)..................      200.0     Agreement.........................      255.1
New Equity Investment(e)..........      140.0     Repay F4L Credit Agreement........      161.5
New Discount Debentures(f)........       59.0     Pay Accrued Interest(l)...........       29.3
                                                  EAR Related Payments(m)...........       22.8
                                                  Repay Mortgage Indebtedness(n)....      191.5
                                                  Purchase New Holdings Common
                                                  Stock(o)..........................        3.7
                                                  Fees and Expenses(p)..............      109.9
                                     --------                                          --------
     Total Cash Sources...........   $1,460.4     Total Cash Uses...................   $1,460.4
                                     ========                                          ========
NON-CASH SOURCES                                  NON-CASH USES
- ---------------------------------------------     ---------------------------------------------
New F4L Senior Notes(g)...........   $  140.0     Old F4L Senior Notes Exchanged....   $  140.0
Assumed Old F4L Senior Notes......       35.0     Assumed Old F4L Senior Notes......       35.0
New F4L Senior Subordinated                       Old F4L Senior Subordinated Notes
  Notes...........................      116.0     Exchanged.........................      116.0
Assumed Old F4L Senior                            Assumed Old F4L Senior
  Subordinated Notes..............       29.0     Subordinated Notes................       29.0
New RGC Notes(h)..................      225.5     Old RGC Notes Exchanged...........      225.5
New Discount Debentures(f)........       41.0     Fees and Expenses(p)..............       22.5
Assumed Capital Leases and Other                  Assumed Capital Leases and Other
  Debt............................      166.8     Debt..............................      166.8
Seller Debentures(i)..............      131.5     Purchase RSI Common Stock(i)......      150.0
                                     --------                                          --------
     Total Non-Cash Sources.......   $  884.8     Total Non-Cash Uses...............   $  884.8
                                     ========                                          ========
</TABLE>
    
 
- ---------------
 
(a) Food 4 Less has accepted a commitment letter from Bankers Trust pursuant to
    which Bankers Trust has agreed, subject to certain conditions, to provide
    the Company up to a maximum aggregate amount of $1,075 million of financing
    under the New Credit Facility. It is anticipated that the New Credit
    Facility will be syndicated to a number of financial institutions for whom
    Bankers Trust will act as agent. The New Credit Facility will provide for
    (i) the New Term Loans in the aggregate amount of up to $750 million,
    comprised of the $375 million Tranche A Loan, the $125 million Tranche B
    Loan, the $125 million Tranche C Loan, and the $125 million Tranche D Loan
    and (ii) the $325 million New Revolving Facility. The Tranche A Loan may not
    be fully funded at the Closing Date. The New Credit Facility will provide
    that the portion of the Tranche A Loan not funded at the Closing Date will
    be available for a period of 91 days following the Closing Date to fund the
    Change of Control Offer. See "Description of the New Credit Facility."
 
(b) The New Revolving Facility will provide for a $325 million line of credit
    which will be available for working capital requirements and general
    corporate purposes. Up to $150 million of the New Revolving Facility may be
    used to support standby letters of credit. The
 
                                       27
<PAGE>   37
 
    letters of credit will be used to cover workers' compensation contingencies
    and for other purposes permitted under the New Revolving Facility. The
    Company anticipates that letters of credit for approximately $92.6 million
    will be issued under the New Revolving Facility at closing, in replacement
    of existing letters of credit, primarily to satisfy the State of
    California's requirements relating to workers compensation self-insurance.
 
(c) Represents New F4L Senior Notes issued pursuant to the Senior Note Public
    Offering. If Food 4 Less receives tenders in excess of the RGC Minimum
    Exchange in the RGC Offers, Food 4 Less may elect to decrease the amount of
    New F4L Senior Notes being offered pursuant to the Senior Note Public
    Offering.
 
(d) Represents New RGC Notes issued pursuant to the Subordinated Note Public
    Offering. If Food 4 Less receives tenders in excess of the RGC Minimum
    Exchange in the RGC Offers, Food 4 Less may elect to decrease the amount of
    New RGC Notes being offered pursuant to the Subordinated Note Public
    Offering. It is not anticipated that the amount of New RGC Notes offered
    pursuant to the Subordinated Note Public Offering will be reduced below $100
    million principal amount.
 
(e) Does not include the $10 million equity contribution by Ralphs management.
    See note (m) below. Concurrently with the New Equity Investment, certain
    existing stockholders of New Holdings (formerly stockholders of FFL),
    including affiliates of George Soros, will sell outstanding shares of New
    Holdings stock to CLH, which in turn will sell such shares to the New Equity
    Investors for an aggregate purchase price of $57.8 million (which represents
    the same price per share as will be paid in the New Equity Investment). In
    connection with the New Equity Investment, the New Equity Investors will
    contribute the common stock so acquired to New Holdings in consideration for
    newly-issued preferred shares. See "Description of Capital Stock -- New
    Equity Investment."
 
(f) Represents $100 million initial accreted value of New Discount Debentures,
    $59 million of which will be issued for cash, $18.5 million of which will be
    issued to the RSI stockholders as Merger consideration and $15 million, $5
    million and $2.5 million of which will be issued to Yucaipa, BT Securities
    and Apollo, respectively, in satisfaction of fees otherwise payable by the
    Company and New Holdings in connection with the Merger and the Financing.
 
(g) Represents New F4L Senior Notes issued pursuant to the F4L Exchange Offers,
    which will be part of the same issue as the New F4L Senior Notes issued
    pursuant to the Senior Note Public Offering.
 
(h) Represents New RGC Notes issued pursuant to the RGC Offers, which will be
    part of the same issue as the New RGC Notes issued pursuant to the
    Subordinated Note Public Offering.
 
(i) In connection with the RSI Merger, New Holdings will issue $131.5 million
    principal amount of the Seller Debentures as part of the purchase price for
    the RSI common stock, up to $10 million of which may be put to Yucaipa on
    the Closing Date at a purchase price equal to their principal amount
    pursuant to the Put Agreement. In addition, Yucaipa will be reimbursed by
    the Company for (i) any losses incurred upon the resale of the $10 million
    principal amount of Seller Debentures which may be put to it pursuant to the
    Put Agreement and (ii) its expenses in connection with the Merger and the
    related transactions. See "Certain Relationships and Related
    Transactions -- Food 4 Less."
 
(j) Includes $375 million to be paid in cash to stockholders of RSI and $0.9
    million to be paid in cash to holders of RSI management stock options. See
    "Executive Compensation -- New Management Stock Option Plan and Management
    Investment."
 
(k) Represents the purchase of Old RGC Notes tendered for cash pursuant to the
    RGC Offers. In addition, to the extent any Old RGC Notes remain outstanding
    following consummation of the RGC Offers, a portion of the proceeds of the
    Tranche A Loan not fully funded at the Closing Date will be available to
    fund the purchase of Old RGC Notes pursuant to the Change of Control Offer.
 
(l) Represents accrued interest payable on all debt securities assumed to be
    tendered pursuant to the F4L Exchange Offers and the RGC Offers.
 
(m) Represents payments to or for the benefit of Ralphs management with respect
    to outstanding EARs in connection with the Merger. Ralphs management will
    receive New Holdings stock options in exchange for the cancellation of the
    remaining EAR liability of $10 million. See "Executive
    Compensation -- Equity Appreciation Rights Plan" and "Certain Relationships
    and Related Transactions -- Food 4 Less and Holdings."
 
(n) Represents the repayment of outstanding mortgage indebtedness of Ralphs in
    the principal amount of $174.1 million, plus the estimated amount of the
    prepayment fees payable with respect thereto.
 
   
(o) Represents the purchase of shares of New Holdings common stock from
    stockholders who have exercised statutory dissenters' rights in connection
    with the FFL Merger. There are no other shares subject to statutory
    dissenters' rights.
    
 
   
(p) Includes advisory fees of $19 million to be paid to Yucaipa, other fees of
    $5 million to be paid to BT Securities and commitment fees of $5 million to
    be paid to Apollo upon the closing of the Merger. Of such amounts, $15
    million of Yucaipa's advisory fee, $2.5 million of Apollo's commitment fee
    and BT Securities' $5 million fee will be paid through the issuance of New
    Discount Debentures in lieu of cash. Such New Discount Debentures will be
    contributed by them to the partnership that will acquire all of the New
    Discount Debentures. Yucaipa anticipates that it in turn will pay a cash fee
    of approximately $3.5 million to Soros Fund Management in consideration for
    advisory services which Soros Fund Management has rendered since 1991. See
    "Certain Relationships and Related Transactions -- Food 4 Less and
    Holdings."
    
 
   
For additional information, see "Description of the New Credit Facility," "The
RGC Offers, the F4L Exchange Offers and the Public Offerings" and "Description
of Other Indebtedness."
    
 
                                       28
<PAGE>   38
 
                            PRO FORMA CAPITALIZATION
 
     The following table sets forth the pro forma combined capitalization of
Holdings as of January 7, 1995, adjusted to give effect to the Merger, the FFL
Merger, the Reincorporation Merger and the Financing (and certain related
assumptions) and the application of the proceeds therefrom. This presentation
assumes that $225.5 million principal amount of Old RGC Notes is tendered into
the RGC Offers in exchange for New RGC Notes, $224.5 million principal amount of
Old RGC Notes is tendered into the RGC Offers for cash, $256 million principal
amount of Old F4L Notes is tendered into the F4L Exchange Offers and $103.6
million principal amount (at maturity) of Discount Notes is tendered into the
Offer to Purchase. This presentation also assumes that any Old RGC Notes not
tendered into the RGC Offers are repurchased after the Closing Date pursuant to
the Change of Control Offer. The table should be read in conjunction with the
Unaudited Pro Forma Combined Financial Statements and the historical
consolidated financial statements of Ralphs and Holdings and related notes
thereto included elsewhere in this Offer to Purchase and Solicitation Statement.
 
   
<TABLE>
<CAPTION>
                                                                                     PRO FORMA
                                                                                  CAPITALIZATION
                                                                                  ---------------
                                                                                   (IN MILLIONS)
<S>                                                                                  <C>
Cash............................................................................     $   50.9
                                                                                     ========
Short-term and current portion of long-term debt:
  New Term Loans................................................................     $    3.8
  Other indebtedness............................................................         23.0
                                                                                     --------
          Total short-term and current portion of long-term debt................     $   26.8
                                                                                     ========
Long-term debt:
  New Term Loans(a).............................................................     $  746.2
  New Revolving Facility(b).....................................................         54.5
  Other indebtedness............................................................        129.3
  New F4L Senior Notes(c).......................................................        435.0
  Old F4L Senior Notes..........................................................         35.0
  New RGC Notes(d)..............................................................        425.5
  New F4L Senior Subordinated Notes.............................................        116.0
  Old F4L Senior Subordinated Notes.............................................         29.0
  New Discount Debentures (initial accreted value)..............................        100.0
  Seller Debentures.............................................................        131.5
                                                                                     --------
          Total long-term debt..................................................      2,202.0
                                                                                     --------
Stockholders' equity(e):
  Series A Preferred Stock(f)...................................................        161.8
  Series B Preferred Stock(f)...................................................         31.0
  Common stock, $.01 par value..................................................          0.0
  Additional paid-in capital....................................................         59.9
  Notes receivable(g)...........................................................         (0.7)
  Retained deficit..............................................................       (193.6)
  Treasury stock................................................................         (5.9)
                                                                                     --------
     Total stockholders' equity.................................................         52.5
                                                                                     --------
          Total capitalization..................................................     $2,254.5
                                                                                     ========
</TABLE>
    
 
- ---------------
 
(a) Food 4 Less has accepted a commitment letter from Bankers Trust pursuant to
    which Bankers Trust has agreed, subject to certain conditions, to provide
    the Company up to a maximum aggregate amount of $1,075 million of financing
    under the New Credit Facility. It is anticipated that the New Credit
    Facility will be syndicated to a number of financial institutions for whom
    Bankers Trust will act as agent. The New Credit Facility will provide for
    (i) the New Term Loans in the aggregate amount of up to $750 million,
    comprised of the $375 million Tranche A Loan, the $125 million Tranche B
    Loan, the $125 million Tranche C Loan and the $125 million Tranche D Loan
    and (ii) the $325 million New Revolving Facility. The Tranche A Loan may not
    be fully funded at the Closing Date. The New Credit Facility will provide
    that the portion of the Tranche A Loan not funded at the Closing Date will
    be available for a period of 91 days following the Closing Date to fund the
    Change of Control Offer. See "Description of the New Credit Facility."
 
                                       29
<PAGE>   39
 
(b) The New Revolving Facility will provide for a $325 million line of credit
    which will be available for working capital requirements and general
    corporate purposes. Up to $150 million of the New Revolving Facility may be
    used to support standby letters of credit. The letters of credit will be
    used to cover workers' compensation contingencies and for other purposes
    permitted under the New Revolving Facility. The Company anticipates that
    letters of credit for approximately $92.6 million will be issued under the
    New Revolving Facility at closing, in replacement of existing letters of
    credit, primarily to satisfy the State of California's requirements relating
    to workers' compensation self-insurance.
 
(c) Includes New F4L Senior Notes issued pursuant to both the Senior Note Public
    Offering and the F4L Exchange Offers.
 
(d) Includes New RGC Notes issued pursuant to both the Subordinated Note Public
    Offering and the RGC Offers. In accordance with the terms of the Old RGC
    Indentures, holders of Old RGC Notes not exchanged for New RGC Notes or
    purchased pursuant to the RGC Offers will be entitled to have such Old RGC
    Notes repurchased by the Company pursuant to the Change of Control Offer
    which will occur up to 91 days following the closing of the Merger. A
    portion of the Tranche A Loan not fully funded at the Closing Date will be
    available to fund the purchase of Old RGC Notes pursuant to the Change of
    Control Offer.
 
(e) Prior to consummation of the Merger, FFL will merge with and into Holdings
    pursuant to the FFL Merger. FFL is a holding company and the assets of FFL
    consist solely of its investment in the capital stock of Holdings.
    Immediately following the FFL Merger, Holdings will change its jurisdiction
    of incorporation by merging into its wholly-owned subsidiary, New Holdings,
    incorporated in Delaware, pursuant to the Reincorporation Merger. For
    purposes of the pro forma financial presentation set forth above, the
    minority ownership interest in Holdings that existed prior to the FFL Merger
    has been classified with the majority ownership interest in Holdings as a
    result of its elimination in the FFL Merger.
 
(f) Reflects the issuance of the Series A Preferred Stock (liquidation
    preference $166.8 million) and Series B Preferred Stock (liquidation
    preference $31.0 million) in the New Equity Investment for cash net of, in
    the case of the Series A Preferred Stock, $5 million in related commitment
    fees (of which $2.5 million is being satisfied through the issuance of New
    Discount Debentures).
 
(g) Represents notes receivable from shareholders of Holdings with respect to
    the purchase of Holdings' common stock. See "Executive Compensation -- Food
    4 Less Stock Plan."
 
                                       30
<PAGE>   40
 
               UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS
 
     The following unaudited pro forma combined financial statements of Holdings
for the 52 weeks ended June 25, 1994 and as of and for the 28 weeks ended
January 7, 1995, give effect to the Merger, the FFL Merger, the Reincorporation
Merger and the Financing (and certain related assumptions set forth below) and
the application of the proceeds therefrom as if such transactions occurred on
June 27, 1993, with respect to the pro forma operating and other data, and as of
January 7, 1995, with respect to the pro forma balance sheet data. Such pro
forma information combines the results of operations of Holdings for the 52
weeks ended June 25, 1994 and the results of operations and balance sheet data
as of and for the 28 weeks ended January 7, 1995, with the results of operations
of Ralphs for the 52 weeks ended July 17, 1994 and the results of operations and
balance sheet data as of and for the 28 weeks ended January 29, 1995,
respectively. For information regarding the Merger, the FFL Merger, the
Reincorporation Merger and the Financing, see "The Merger and the Financing."
 
     Prior to consummation of the Merger, FFL will merge with and into Holdings
pursuant to the FFL Merger. The Merger of FFL into Holdings has no effect on
Holdings. FFL is a holding company and the assets of FFL consist solely of its
investment in the capital stock of Holdings. Immediately following the FFL
Merger, Holdings will change its jurisdiction of incorporation by merging into a
newly-formed, wholly-owned subsidiary, New Holdings, incorporated in Delaware,
pursuant to the Reincorporation Merger. For purposes of the pro forma financial
presentation set forth below, the minority ownership interest in Holdings that
existed prior to the FFL Merger has been classified with the majority ownership
interest in Holdings as a result of its elimination in the FFL Merger. The pro
forma adjustments are based upon the following assumptions: (i) $225.5 million
principal amount of Old RGC Notes are tendered into the RGC Offers in exchange
for New RGC Notes, (ii) $224.5 million principal amount of Old RGC Notes are
tendered into the RGC Offers for cash, (iii) $256 million principal amount of
Old F4L Notes are tendered into the F4L Exchange Offers, and (iv) $103.6 million
principal amount (at maturity) of Discount Notes are tendered into the Offer to
Purchase. The presentation also assumes that $200 million principal amount of
New RGC Notes are issued pursuant to the Subordinated Note Public Offering and
that $295 million principal amount of New F4L Senior Notes are issued pursuant
to the Senior Note Public Offering. In addition, the unaudited pro forma
combined financial statements have been prepared based upon the assumption that
upon consummation of the Merger, the Company will divest or close 32 stores.
 
     The pro forma adjustments are based upon currently available information
and upon certain assumptions that management believes are reasonable. The Merger
will be accounted for by Holdings as a purchase of Ralphs by Holdings and
Ralphs' assets and liabilities will be recorded at their estimated fair market
values at the date of the Merger. The adjustments included in the unaudited pro
forma combined financial statements represent Holdings' preliminary
determination of these adjustments based upon available information. There can
be no assurance that the actual adjustments will not differ significantly from
the pro forma adjustments reflected in the pro forma financial information.
 
     The unaudited pro forma combined financial statements are not necessarily
indicative of either future results of operations or results that might have
been achieved if the foregoing transactions had been consummated as of the
indicated dates. The unaudited pro forma combined financial statements should be
read in conjunction with the historical consolidated financial statements of
Holdings and Ralphs, together with the related notes thereto, included elsewhere
in this Offer to Purchase and Solicitation Statement.
 
                                       31
<PAGE>   41
 
              UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS
                             (DOLLARS IN MILLIONS)
 
   
<TABLE>
<CAPTION>
                                                        52 WEEKS ENDED
                                                  --------------------------
                                                    RALPHS        HOLDINGS
                                                  (HISTORICAL)  (HISTORICAL)
                                                  (UNAUDITED)    (AUDITED)
                                                   JULY 17,       JUNE 25,      PRO FORMA      PRO FORMA
                                                     1994           1994       ADJUSTMENTS     COMBINED
                                                  -----------   ------------   -----------     ---------
<S>                                                 <C>           <C>            <C>            <C>
Sales...........................................    $2,709.7      $2,585.2       $(241.4)(a)    $5,053.5
Cost of sales...................................     2,076.3       2,115.9        (194.7)(a)     4,005.3
                                                                                     4.2 (b)
                                                                                     2.8 (c)
                                                                                     0.8 (d)
                                                    --------      --------       -------        --------
     Gross profit...............................       633.4         469.3         (54.5)        1,048.2
Selling, general and administrative
  expenses(m)...................................       469.1         388.8         (36.4)(a)       833.1
                                                                                     8.1 (b)
                                                                                     1.4 (d)
                                                                                     1.6 (e)
                                                                                     0.5 (f)
Amortization of excess cost over net assets
  acquired......................................        11.0           7.7          10.7 (g)        29.4
Provision for restructuring.....................         2.4           0.0            --             2.4
                                                    --------      --------       -------        --------
     Operating income...........................       150.9          72.8         (40.4)          183.3
Other expenses:
  Interest expense -- cash(l)...................        93.2          57.0          74.1 (h)       224.3
  Interest expense -- non-cash(l)...............         9.4          14.6          23.8 (h)        47.8
  Amortization of debt issuance costs(l)........         6.4           5.5           1.5 (h)        13.4
  Loss on disposal of assets....................         1.8            --            --             1.8
  Provision for earthquake loss.................        11.0           4.5            --            15.5
                                                    --------      --------       -------        --------
     Earnings (loss) before income tax
       provision(n).............................        29.1          (8.8)       (139.8)         (119.5)
Income tax expense (benefit)....................      (108.0)          2.7         105.3 (i)          --
                                                    --------      --------       -------        --------
     Net earnings (loss)(j).....................    $  137.1      $  (11.5)      $(245.1)       $ (119.5)
                                                    ========      ========       =======        ========
     Ratio of earnings to fixed charges(k)(l)...         1.2x           --                            --
                                                    ========      ========                      ========
</TABLE>
    
 
       See Notes to Unaudited Pro Forma Combined Statement of Operations.
 
                                       32
<PAGE>   42
 
       UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS -- CONTINUED
                             (DOLLARS IN MILLIONS)
 
   
<TABLE>
<CAPTION>
                                                       28 WEEKS ENDED
                                                 ---------------------------
                                                   RALPHS        HOLDINGS
                                                (HISTORICAL)   (HISTORICAL)
                                                 (UNAUDITED)    (UNAUDITED)
                                                 JANUARY 29,    JANUARY 7,      PRO FORMA      PRO FORMA
                                                    1995           1995        ADJUSTMENTS     COMBINED
                                                 ----------    ------------    -----------     ---------
<S>                                                <C>            <C>            <C>           <C>
Sales..........................................    $1,483.6       $1,404.7       $(120.7)(a)   $2,767.6
Cost of sales..................................     1,144.5        1,167.2         (99.3)(a)    2,214.6
                                                                                     2.3 (b)
                                                                                    (0.8)(c)
                                                                                     0.7 (d)
                                                   --------       --------       -------       --------
     Gross profit..............................       339.1          237.5         (23.6)         553.0
Selling, general and administrative
  expenses(m)..................................       254.7          199.2         (18.7)(a)      442.1
                                                                                     4.4 (b)
                                                                                     1.3 (d)
                                                                                     0.9 (e)
                                                                                     0.3 (f)
Amortization of excess cost over net assets
  acquired.....................................         5.9            4.2           5.8 (g)       15.9
Provision for restructuring....................         0.0            5.1            --            5.1
                                                   --------       --------       -------       --------
     Operating income..........................        78.5           29.0         (17.6)          89.9
Other expenses:
  Interest expense -- cash(l)..................        53.2           31.6          37.7 (h)      122.5
  Interest expense -- non-cash(l)..............         4.9            8.5          14.0 (h)       27.4
  Amortization of debt issuance costs(l).......         3.2            3.1           0.6 (h)        6.9
  Loss (gain) on disposal of assets............         0.8           (0.4)           --            0.4
                                                   --------       --------       -------       --------
     Earnings (loss) before income tax
       provision(n)............................        16.4          (13.8)        (69.9)         (67.3)
Income tax expense (benefit)...................         0.0            0.5          (0.5)(i)        0.0
                                                   --------       --------       -------       --------
     Net earnings (loss)(j)....................    $   16.4       $  (14.3)      $ (69.4)      $  (67.3)
                                                   ========       ========       =======       ========
     Ratio of earnings to fixed
       charges(k)(l)...........................         1.2x            --                           --
                                                   ========       ========                     ========
</TABLE>
    
 
       See Notes to Unaudited Pro Forma Combined Statement of Operations.
 
                                       33
<PAGE>   43
 
                          NOTES TO UNAUDITED PRO FORMA
                        COMBINED STATEMENT OF OPERATIONS
 
(a) Reflects the anticipated closing or divestiture of 32 stores. Does not give
    effect to the closure of 2 Food 4 Less stores open at October 1, 1994 which
    were subsequently closed. Food 4 Less has determined that there is no
    impairment of existing goodwill related to the store closures based on its
    projection of future undiscounted cash flows.
 
(b) Represents the additional depreciation expense associated with the purchase
    price allocation to property, plant and equipment of $160.0 million based on
    the current estimate of fair market value. Property, plant and equipment is
    being depreciated over an average useful life of 13 years. Depreciation
    expense has been allocated among cost of sales and selling, general and
    administrative expenses.
 
(c) Reflects the elimination of Ralphs historical LIFO provision.
 
(d) Reflects depreciation expense associated with approximately $36.8 million of
    additional fixed assets required for the conversion of 23 Ralphs stores to
    the Food 4 Less warehouse format and 122 Alpha Beta, Boys and Viva stores to
    the Ralphs format.
 
(e) Reflects additional Yucaipa management fees ($2.0 million for the 52 weeks
    ended June 25, 1994 and $1.1 million for the 28 weeks ended January 7, 1995)
    and the elimination of an annual guarantee fee ($0.4 million for the 52
    weeks ended June 25, 1994 and $0.2 million for the 28 weeks ended January 7,
    1995) paid by Ralphs to EJDC.
 
(f)  Reflects increased compensation resulting from new employment agreements
     with certain of the current executive officers of Ralphs.
 
(g) Reflects the amortization of the excess of cost over net assets acquired in
    the Merger ($21.7 million for the 52 weeks ended June 25, 1994 and $11.7
    million for the 28 weeks ended January 7, 1995) and elimination of Ralphs'
    historical amortization ($11.0 million for the 52 weeks ended June 25, 1994
    and $5.9 million for the 28 weeks ended January 7, 1995). Amortization has
    been calculated on the straight line basis over a period of 40 years.
 
(h) The following table presents a reconciliation of pro forma interest expense
    and amortization of deferred financing costs:
 
   
<TABLE>
<CAPTION>                                                                                           
                                                                                       52 WEEKS           28 WEEKS
                                                                                         ENDED              ENDED
                                                                                        JUNE 25,          JANUARY 7,
                                                                                          1994              1995
                                                                                     -------------     ---------------
     <S>                                                                                 <C>                <C>
     Historical interest expense -- cash...........................................      $150.2             $ 84.8
                                                                                         ------             ------
       Plus: Interest on borrowings under:
         New Credit Facility.......................................................        79.8               42.9
         New F4L Senior Notes......................................................        33.2               17.9
         New RGC Notes.............................................................        48.9               26.4
         Other bank fees...........................................................         3.5                1.9
         Other debt................................................................         2.0                1.8
       Less: Interest on borrowings under:
         Old bank term loans:
           Ralphs..................................................................       (21.3)             (13.7)
           Food 4 Less.............................................................       (11.5)              (6.9)
         Old RGC Notes.............................................................       (43.9)             (23.6)
         Other debt................................................................       (16.6)              (9.0)
                                                                                         ------             ------
       Pro forma adjustment........................................................        74.1               37.7
                                                                                         ------             ------
     Pro forma interest expense -- cash............................................      $224.3             $122.5
                                                                                         ======             ======
     Historical interest expense -- non-cash.......................................      $ 24.0             $ 13.4
       Plus:
         Interest on Seller Debentures.............................................        18.5               11.1
         Accretion of New Discount Debentures......................................        14.1                8.4
       Less:
         Accretion of Discount Notes...............................................        (8.8)              (5.5)
                                                                                         ------             ------
     Pro forma interest expense -- non-cash........................................      $ 47.8             $ 27.4
                                                                                         ======             ======
     Historical amortization of debt issuance costs................................      $ 11.9             $  6.3
       Plus:
         Financing and exchange/consent fees.......................................         9.0                4.8
         Other fees and expenses...................................................         3.9                2.1
       Less:
         Historical financing costs:
         Ralphs....................................................................        (6.1)              (3.2)
         Food 4 Less...............................................................        (5.3)              (3.1)
                                                                                         ------             ------
       Pro forma adjustment........................................................         1.5                0.6
                                                                                         ------             ------
     Pro forma amortization of debt issuance costs.................................      $ 13.4             $  6.9
                                                                                         ======             ======
</TABLE>
    
 
(i)  Represents the elimination of the historical income tax benefit of Ralphs
     ($108.0 million for the 52 weeks ended June 25, 1994) and Holdings income
     tax expense ($2.7 million for the 52 weeks ended June 25, 1994 and $0.5
     million for the 28 weeks ended January 7, 1995) given expected pro forma
     losses. Holdings' ability to recognize income tax benefits may be limited
     in accordance with Financial Accounting Standard No. 109 "Accounting for
     Income Taxes." As such, no income tax benefit has been reflected in these
     pro forma financial statements. See "Certain Federal Income Tax
     Considerations."
 
   
(j)  The unaudited pro forma results of operations for the 52 weeks ended June
     25, 1994 and the 28 weeks ended January 7, 1995 do not include one-time
     non-recurring costs related to (i) severance payments under certain
     employment contracts with Food 4 Less management totalling $1.4 million
     that are subject to change of control provisions and the achievement of
     earnings and sales targets,
    
 
                                       34
<PAGE>   44
 
    (ii) costs related to the integration of the Company's operations which are
    estimated to be $50.0 million over a three-year period, (iii) $1.8 million 
    in costs related to the cancellation of an employment agreement, or (iv) 
    other costs related to warehouse closures, which costs are not presently 
    determinable.
 
   
(k) For purposes of computing the ratio of earnings to fixed charges, "earnings"
    consist of earnings before income taxes, cumulative effect of change in
    accounting principles, extraordinary item and fixed charges before
    capitalized interest. "Fixed charges" consist of interest expense (including
    amortization of self-insurance reserves discount), capitalized interest,
    amortization of deferred debt issuance costs and one-third of rental expense
    (the portion deemed representative of the interest factor). Holdings' pro
    forma earnings were inadequate to cover pro forma fixed charges for the 52
    weeks ended June 25, 1994 and for the 28 weeks ended January 7, 1995 by
    approximately $119.5 million and $67.3 million, respectively. However, such
    pro forma earnings included non-cash charges of $221.6 million for the 52
    weeks ended June 25, 1994 and $119.4 million for the 28 weeks ended January
    7, 1995, primarily consisting of depreciation and amortization.
    
 
(l)  Supplemental Pro Forma Adjustments:
 
        The table below shows the variations that would occur in the pro forma
    cash and non-cash interest expense, the amortization of debt issuance costs
    and the amount of the deficiency of earnings to fixed charges at different
    participation levels of Old RGC Notes tendered in exchange for New RGC Notes
    in the RGC Offers (50.1%, 55.1%, 60.1% and 65.1%) and of Old F4L Notes
    tendered into the F4L Exchange Offers (80%, 85%, 90% and 95%). The table
    also indicates the changes in the foregoing items (at each participation
    level) that would result from each 25 basis point increase in the interest
    rate on the New F4L Senior Notes over the assumed rate of 11% and each 25
    basis point increase in the interest rate on the New RGC Notes over the
    assumed rate of 11.50%.
 
   
<TABLE>
<CAPTION>
                                                       52 WEEK PERIOD                                28 WEEK PERIOD
                                          -----------------------------------------     -----------------------------------------
                                                   PARTICIPATION LEVEL(1)                        PARTICIPATION LEVEL(1)
                                          -----------------------------------------     -----------------------------------------
                                          50.1/80%   55.1/85%   60.1/90%   65.1/95%     50.1/80%   55.1/85%   60.1/90%   65.1/95%
                                          --------   --------   --------   --------     --------   --------   --------   --------
    <S>                                   <C>        <C>        <C>        <C>          <C>        <C>        <C>        <C>
    Interest expense -- cash............   $224.3     $224.9     $225.4     $226.0       $122.5     $122.8     $123.1     $123.4
    Interest expense -- non-cash........     47.8       47.8       47.8       47.8         27.4       27.4       27.4       27.4
    Amortization of debt issuance
      costs.............................     13.4       13.5       13.6       13.7          6.9        7.0        7.0        7.1
    Deficiency of earnings to fixed
      charges(2)........................    119.5      120.2      120.8      121.5         67.3       67.7       68.0       68.4
 
    EFFECT OF EACH 25 BASIS POINT INCREASE IN THE
      INTEREST RATE ON THE NEW F4L SENIOR NOTES
      AND NEW RGC NOTES
    Additional interest
      expense -- cash...................   $  2.2     $  2.2     $  2.3     $  2.4       $  1.2     $  1.2     $  1.2     $  1.3
    Additional interest
      expense -- non-cash...............       --         --         --         --           --         --         --         --
    Additional amortization of debt
      issuance costs....................       --         --         --         --           --         --         --         --
    Additional deficiency of earnings
      to fixed charges(2)...............      2.2        2.2        2.3        2.4          1.2        1.2        1.2        1.3
</TABLE>
    
 
    -------------------
 
       (1) If Food 4 Less receives tenders in excess of the RGC Minimum
           Exchange in the RGC Offers, Food 4 Less may elect to decrease
           the amount of New RGC Notes being offered pursuant to the
           Subordinated Note Public Offering and/or decrease the amount
           of New F4L Senior Notes being offered pursuant to the Senior
           Note Public Offering.
 
       (2) "Earnings" consist of earnings before income taxes, cumulative
           effect of change in accounting principles, extraordinary item
           and fixed charges before capitalized interest. "Fixed charges"
           consist of interest expense (including amortization of
           self-insurance reserves discount), capitalized interest,
           amortization of deferred debt issuance costs and one-third of
           rental expense (the portion deemed representative of the
           interest factor).
 
   
(m) Pro forma combined selling, general and administrative expenses for the 52
    weeks ended June 25, 1994 and the 28 weeks ended January 7, 1995 include
    reduced employer contributions of $25.8 million and $20.5 million,
    respectively, related to union health and welfare benefit plans.
    
 
   
(n)  The pro forma combined loss before income tax provision for the 52 weeks
     ended June 25, 1994 and the 28 weeks ended January 7, 1995 includes
     reductions in self insurance reserves of $26.4 million and $21.5 million,
     respectively.
    
 
   
(o)  "EBITDA," as defined and presented historically by RGC, represents net
     earnings before interest expense, income tax expense (benefit),
     depreciation and amortization expense, post-retirement benefits, the LIFO
     charge, provision for restructuring, provision for earthquake losses, a
     one-time charge for Teamsters Union sick pay benefits, transition expense
     and gains and losses on disposal of assets. EBITDA is a widely accepted
     financial indicator of a company's ability to service debt. However, EBITDA
     should not be construed as an alternative to operating income or to cash
     flows from operating activities (as determined in accordance with generally
     accepted accounting principles) and should not be construed as an
     indication of the Holdings' operating performance or as a measure of
     liquidity. See "Management's Discussion and Analysis of Financial Condition
     and Results of Operations."
    
 
                                       35
<PAGE>   45
 
   
        The following table presents a reconciliation of pro forma EBITDA (as
    defined):
    
 
   
<TABLE>
<CAPTION>
                                                                                 52 WEEKS ENDED     28 WEEKS ENDED
                                                                                 JUNE 25, 1994      JANUARY 7, 1995
                                                                                 --------------     --------------
    <S>                                                                              <C>                <C>
    Historical EBITDA:
      Ralphs EBITDA............................................................      $228.1             $126.0
        EBITDA margin(1).......................................................         8.4%               8.5%
      Food 4 Less EBITDA.......................................................      $130.5             $ 69.4
        EBITDA margin..........................................................         5.0%               4.9%
    Less: Pro Forma Adjustments(2).............................................      $(16.1)            $ (6.1)
                                                                                     ------             ------
    Pro Forma EBITDA...........................................................      $342.5             $189.3
                                                                                     ======             ======
      Pro Forma EBITDA margin..................................................         6.8%               6.8%
                                                                                     ======             ======
</TABLE>
    
 
   
       (1) EBITDA margin represents EBITDA (as defined) as a percentage
           of sales.
    
 
   
       (2) Reflects primarily EBITDA (as defined) associated with closed
           or divested stores and the adjustments referred to in notes
           (e) and (f) above.
    
 
                                       36
<PAGE>   46
 
                   UNAUDITED PRO FORMA COMBINED BALANCE SHEET
                             (DOLLARS IN MILLIONS)
 
   
<TABLE>
<CAPTION>
                                                      RALPHS           HOLDINGS
                                                   (HISTORICAL)      (HISTORICAL)
                                                    (AUDITED)         (UNAUDITED)      PRO FORMA
                                                 JANUARY 29, 1995   JANUARY 7, 1995   ADJUSTMENTS      PRO FORMA
                                                 ----------------   ---------------   -----------      ---------
<S>                                                  <C>                <C>             <C>            <C>
                                                     ASSETS
Current assets:
  Cash and cash equivalents....................      $   35.1           $  15.8         $   0.0 (a)    $   50.9
  Accounts receivable..........................          43.6              26.8              --            70.4
  Inventories..................................         221.4             223.2            39.9 (b)       484.5
  Prepaid expense and other current assets.....          19.8              17.6              --            37.4
                                                     --------           -------         -------        --------
         Total current assets..................         319.9             283.4            39.9           643.2
Investments....................................           0.0              12.4                            12.4
Property, plant and equipment..................         624.7             370.2           160.0 (c)     1,130.1
                                                                                          (22.8)(d)
                                                                                           (2.0)(e)
Excess of cost over net assets acquired, net...         365.4             263.7           501.4 (f)     1,130.5
Beneficial lease rights........................          49.2               0.0              --            49.2
Deferred debt issuance costs, net..............          23.0              25.5            88.4 (g)        94.1
                                                                                          (42.8)(h)
Deferred income taxes..........................         112.5               0.0          (112.5)(i)         0.0
Other assets...................................          15.2              29.4           (12.9)(d)        36.7
                                                                                            5.0 (j)
                                                     --------           -------         -------        --------
         Total assets..........................      $1,509.9           $ 984.6         $ 601.7        $3,096.2
                                                     ========           =======         =======        ========
                                      LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Current maturities of long-term debt.........      $   84.0           $  25.9         $ (83.1)(k)    $   26.8
  Short-term debt..............................          51.5               0.0           (51.5)(l)         0.0
  Accounts payable.............................         176.6             165.0              --           341.6
  Accrued expenses.............................          99.8             108.8           (14.8)(m)       200.3
                                                                                            4.7 (d)
                                                                                            1.8 (n)
  Current portion of self-insurance reserves...          27.5              28.6              --            56.1
                                                     --------           -------         -------        --------
         Total current liabilities.............         439.4             328.3          (142.9)          624.8
Long-term debt.................................         883.0             590.0           729.0 (o)     2,202.0
Self-insurance reserves........................          44.9              50.7              --            95.6
Deferred income taxes..........................           0.0              14.7              --            14.7
Lease valuation reserve........................          29.0               0.0              --            29.0
Other non-current liabilities..................          86.4               5.0           (27.8)(p)        77.6
                                                                                           11.0 (q)
                                                                                            3.0 (e)
                                                     --------           -------         -------        --------
         Total liabilities.....................       1,482.7             988.7           572.3         3,043.7
                                                     --------           -------         -------        --------
Stockholders' equity:
  Series A Preferred Stock, liquidation
    preference $166.8 million..................            --                --           104.0 (r)       161.8
                                                                                           57.8 (s)
  Series B Preferred Stock, liquidation
    preference $31.0 million...................            --                --            31.0 (r)        31.0
  Common Stock.................................           0.3               0.0            (0.3)(t)         0.0
  Additional paid-in capital...................         175.2             105.5            10.0 (p)        59.9
                                                                                         (175.2)(t)
                                                                                          (57.8)(s)
                                                                                            2.2 (u)
  Notes receivable from shareholders...........           0.0              (0.7)             --            (0.7)
  Retained deficit.............................        (148.3)           (108.9)          (22.6)(v)      (193.6)
                                                                                          148.3 (t)
                                                                                          (40.4)(d)
                                                                                           (1.8)(n)
                                                                                          (19.9)(w)
  Treasury stock...............................            --                --            (2.2)(u)        (5.9)
                                                                                           (3.7)(x)
                                                     --------           -------         -------        --------
         Total stockholders' equity(y).........          27.2              (4.1)           29.4            52.5
                                                     --------           -------         -------        --------
         Total liabilities and stockholders'
           equity..............................      $1,509.9           $ 984.6         $ 601.7        $3,096.2
                                                     ========           =======         =======        ========
</TABLE>
    
 
            See Notes to Unaudited Pro Forma Combined Balance Sheet.
 
                                       37
<PAGE>   47
 
              NOTES TO UNAUDITED PRO FORMA COMBINED BALANCE SHEET
 
(a) Reflects gross proceeds received from (i) the New Term Loans, (ii) the New
    Revolving Facility, (iii) the New Equity Investment, (iv) the Public
    Offerings and (v) the New Discount Debenture Placement used to retire
    certain debt and liabilities and to pay financing costs and other related
    fees as set forth in the following table:
 
   
<TABLE>
        <S>                                                                                         <C>
        New Term Loans............................................................................  $ 750.0
        New Revolving Facility....................................................................     54.5
        New F4L Senior Notes......................................................................    295.0
        New RGC Notes.............................................................................    200.0
        New Equity Investment.....................................................................    140.0
        New Discount Debentures...................................................................     59.0
        Purchase Discount Notes...................................................................    (83.9)
        Purchase RSI Common Stock.................................................................   (375.9)
        Repay Ralphs 1992 Credit Agreement........................................................   (297.4)
        Repay F4L Credit Agreement................................................................   (174.4)
        Purchase Old RGC Notes....................................................................   (226.8)
        Pay EAR liability.........................................................................    (17.8)
        Loan to affiliate.........................................................................     (5.0)
        Repay other Ralphs debt...................................................................   (188.9)
        Purchase New Holdings Common Stock........................................................     (3.7)
        Accrued Interest..........................................................................    (14.8)
        Fees and Expenses.........................................................................   (109.9)
                                                                                                    -------
                Pro forma adjustment..............................................................  $   0.0
                                                                                                    =======
</TABLE>
    
 
(b) Reflects the elimination of Ralphs historical LIFO reserve ($17.4 million)
    and the write-up of merchandise inventory ($22.5 million); both to reflect
    current estimated selling prices less costs of disposal and a reasonable
    profit allowance for the selling effort of the acquiring company.
 
(c) Reflects the estimated write-up to fair value of Ralphs property, plant and
    equipment as of the date of the Merger.
 
(d) Reflects estimated restructuring charge associated with closing 29 Food 4
    Less conventional supermarkets or warehouse stores and converting 5 Food 4
    Less conventional supermarkets to warehouse stores. Pursuant to the
    settlement agreement with the State of California, 24 Food 4 Less stores (as
    well as 3 Ralphs stores) must be closed by December 31, 1995. See
    "Business -- California Settlement Agreement." Although not required by such
    settlement agreement, an additional 5 under-performing stores selected by
    the Company also are scheduled to be closed by December 31, 1995. The
    restructuring charge consists of write-downs of property, plant and
    equipment ($22.8 million), write-off of the Alpha Beta trademark ($8.6
    million), write-off of other assets ($4.3 million), lease termination
    expenses ($3.1 million) and miscellaneous expense accruals ($1.6 million).
    The expected cash payments to be made in connection with the restructuring
    charge total $7.1 million. It is expected that such cash payments will be
    made by December 31, 1995. The estimated restructuring charge will be
    recorded as an expense once the Merger is completed. No additional expenses
    are expected to be incurred in future periods in connection with these
    closings. Food 4 Less has determined that there is no impairment of existing
    goodwill related to the store closures based on its projections of future
    undiscounted cash flows.
 
(e) Reflects the anticipated closing of 3 Ralphs stores.
 
(f) Reflects the excess of costs over the fair value of the net assets of Ralphs
    acquired in connection with the Merger ($866.8 million) and the elimination
    of Ralphs historical excess of costs over the fair value of the net assets
    acquired ($365.4 million). The purchase price and preliminary calculation of
    the excess of cost over the net book value of assets acquired is as follows:
 
<TABLE>
        <S>                                                                                         <C>
        Purchase price:
          Purchase of outstanding common equity..................................................    $525.9
          Fees and expenses......................................................................      55.8
                                                                                                     ------
          Total purchase price...................................................................    $581.7
                                                                                                     ------
        Purchase price is financed by:
          Seller Debentures......................................................................    $131.5
          New Discount Debentures................................................................      18.5
          New Equity Investment..................................................................     140.0
          New borrowings.........................................................................     291.7
                                                                                                     ------
                                                                                                     $581.7
                                                                                                     ======
</TABLE>
 
       Preliminary calculation of purchase price allocated to assets and
       liabilities
       based on management's estimate of fair values as of January 29, 1995:
 
<TABLE>
        <S>                                                                                         <C>
          Cash...................................................................................   $  35.1
          Receivables............................................................................      43.6
          Inventories............................................................................     261.3
          Other current assets...................................................................      19.8
          Property, fixtures and equipment.......................................................     782.7
          Beneficial lease rights................................................................      49.2
          Goodwill...............................................................................     866.8
          Other assets...........................................................................      18.0
          Current liabilities....................................................................    (424.8)
          Obligations under capital leases.......................................................     (89.1)
          Long-term debt.........................................................................    (806.6)
          Other non-current liabilities..........................................................    (174.3)
                                                                                                    -------
                                                                                                    $ 581.7
                                                                                                    =======
</TABLE>
 
                                       38
<PAGE>   48
 
<TABLE>
<CAPTION>
        <S>                                                                             <C>       <C>
        Pro forma book value of historical assets acquired:
          Historical net book value at January 29, 1995......................................      $   27.2
          Less book value of historical assets with no value at the acquisition date:
            Historical deferred tax asset.............................................  112.5
            Historical goodwill.......................................................  365.4
            Historical deferred debt costs............................................   20.2        (498.1)
                                                                                        -----     ----------
            Negative pro forma book value of net assets acquired.............................         470.9
          Purchase price.....................................................................         581.7
                                                                                                  ----------
          Excess of purchase price to be allocated...........................................      $1,052.6
                                                                                                  ==========
        Excess allocated to:
          Inventories........................................................................      $   39.9
          Property, fixtures and equipment...................................................         160.0
          Goodwill...........................................................................         866.8
          Other non-current liabilities......................................................         (14.1)
                                                                                                  ----------
                                                                                                   $1,052.6
                                                                                                  ==========
</TABLE>
 
(g) Reflects the debt issuance costs associated with the New Credit Facility,
    ($33.4 million), the RGC Offers ($2.2 million), the F4L Exchange Offers
    ($2.6 million), the Senior Note Public Offering ($8.9 million) and the
    Subordinated Note Public Offering ($6.0 million), the cash exchange payments
    associated with the RGC Offers ($4.5 million) and the F4L Exchange Offers
    ($3.0 million) and other financing costs ($27.8 million). These amounts have
    been capitalized as deferred financing costs.
(h) Reflects the elimination of deferred debt issuance costs associated with the
    Ralphs 1992 Credit Agreement (as defined) ($6.3 million), the F4L Credit
    Agreement (as defined) ($9.2 million), the Old RGC Notes ($10.4 million) and
    the Old F4L Notes ($13.4 million) and other indebtedness of RGC and Food 4
    Less ($3.5 million) to be repaid in connection with the Merger.
(i) Reflects the elimination of Ralphs deferred tax asset associated with
    changes in the financial reporting basis of assets. The combined Company may
    be required to record a valuation allowance on all or some deferred tax
    assets in compliance with Financial Accounting Standard No. 109 "Accounting
    for Income Taxes." This determination may be based, in part, on historical
    or expected earnings. For purposes of these pro forma financial statements
    it has been assumed that all deferred net tax assets have been fully
    reserved.
(j) Represents a loan to a corporation owned by Yucaipa affiliates. The
    corporation will invest the loan proceeds in a partnership that will
    purchase New Discount Debentures. All proceeds received by the Company from
    the repayment of the loan will be paid to former holders of Ralphs EARs in
    satisfaction of the deferred EAR liability. See "Certain Relationships and
    Related Transactions -- Food 4 Less and Holdings."
(k) Reflects the repayment and cancellation of the current maturities of Ralphs
    1992 Credit Agreement ($65.0 million), the F4L Credit Agreement ($19.8
    million), certain other Ralphs debt ($2.1 million) and the recording of the
    current maturities of the New Credit Facility ($3.8 million).
(l) Reflects the repayment of Ralphs' old revolving credit facility.
(m) Reflects the payment of accrued interest on the Ralphs 1992 Credit Agreement
    ($1.5 million), the F4L Credit Agreement ($1.7 million), the Old RGC Notes
    ($5.5 million), the Old F4L Notes ($4.5 million) and other indebtedness of
    RGC and Food 4 Less ($1.6 million) to be repaid in connection with the
    Merger.
(n) Represents the liability to an executive under his employment contract due
    to a change of control provision.
(o) Reflects the repayment and cancellation of the Ralphs 1992 Credit Agreement
    and the F4L Credit Agreement and the repayment of certain other Ralphs debt,
    and records borrowings under the New Credit Facility and issuance of the New
    Discount Debentures and the Seller Debentures as set forth in the table
    below:
 
   
<TABLE>
        <S>                                                                                         <C>
        New Term Loans............................................................................  $ 746.2
        New Revolving Facility....................................................................     54.5
        New F4L Senior Notes......................................................................    295.0
        New RGC Notes.............................................................................    200.0
        New Discount Debentures...................................................................    100.0
        Seller Debentures.........................................................................    131.5
        Purchase Discount Notes (book value)......................................................    (64.5)
        Repay Ralphs 1992 Credit Agreement........................................................   (180.0)
        Repay F4L Credit Agreement................................................................   (154.6)
        Purchase Old RGC Notes....................................................................   (224.5)
        Repay other Ralphs debt...................................................................   (174.6)
                                                                                                    -------
                Net pro forma adjustment..........................................................  $ 729.0
                                                                                                    =======
</TABLE>
    
 
(p) Reflects payments with respect to a portion of the Ralphs EAR liability
    ($17.8 million) and the issuance of New Holdings stock options in
    consideration of the cancellation of the remaining Ralphs EAR liability
    ($10.0 million). See "Executive Compensation -- Equity Appreciation Rights
    Plan." No future compensation expense will be recorded as the cancellation
    of certain EAR liabilities ($10.0 million) in consideration for the issuance
    of New Holdings stock options is deemed to reflect fair value.
(q) Reflects a reserve for Ralphs unfunded defined benefit pension plan,
    determined as the difference between the projected benefit obligation of the
    plan as compared to the fair value of plan assets, less amounts previously
    accrued.
(r) Reflects the issuance of the Series A and Series B Preferred Stock for cash,
    net of (in the case of the Series A Preferred Stock) $5.0 million in related
    commitment fees. The proceeds will be used to acquire RSI stock, to
    repurchase Discount Notes and to repay indebtedness of the Company.
(s) Represents the cancellation of 5,783,244 shares of common stock (after
    giving effect to a 2.082-for-one stock split) in connection with the
    issuance of Preferred Stock in the New Equity Investment.
(t) Reflects the elimination of Ralphs historical equity.
(u) Represents the reclassification of treasury stock held by Holdings.
(v) Represents the write-off of the historical deferred debt issuance costs of
    Holdings related to its refinanced debt.
(w) Represents the premium over the book value of the Discount Notes as of
    January 7, 1995 and related fees.
   
(x) Represents the purchase of shares of New Holdings common stock from
    stockholders who have exercised statutory dissenters' rights in connection
    with the FFL Merger. There are no other shares subject to statutory
    dissenters' rights.
    
   
(y) The unaudited pro forma combined balance sheet as of January 7, 1995 does
    not include certain one-time non-recurring costs related to (i) severance
    payments under certain employment contracts with Food 4 Less management
    totaling $1.4 million that are subject to change of control provisions and
    the achievement of earnings and sales targets, (ii) costs related to the
    integration of the Company's operations which are estimated to be $50.0
    million (includes an estimated $12.0 million related to termination and
    severance costs) over a three-year period, (iii) other costs related to
    warehouse closures, which costs are not presently determinable or (iv) any
    contingent liability to reimburse Yucaipa in the event it incurs a loss on
    the resale of $10 million of the Seller Debentures.
    
 
                                       39
<PAGE>   49
 
                  SELECTED HISTORICAL FINANCIAL DATA OF RALPHS
 
     The following table presents selected historical financial data of RGC (as
the predecessor of RSI) as of and for the 53 weeks ended February 3, 1991, and
the 52 weeks ended February 2, 1992, and summary historical financial data of
RSI for the 52 weeks ended January 31, 1993, January 30, 1994 and January 29,
1995, which have been derived from the financial statements of RSI and RGC
audited by KPMG Peat Marwick LLP, independent certified public accountants. The
following information should be read in conjunction with the Unaudited Pro Forma
Combined Financial Statements, "Management's Discussion and Analysis of
Financial Condition and Results of Operations" and the historical financial
statements of RSI and RGC and related notes thereto included elsewhere in this
Offer to Purchase and Solicitation Statement.
 
   
<TABLE>
<CAPTION>
                                                         53 WEEKS        52 WEEKS       52 WEEKS       52 WEEKS        52 WEEKS
                                                          ENDED           ENDED           ENDED          ENDED          ENDED
                                                       FEBRUARY 3,     FEBRUARY 2,     JANUARY 31,    JANUARY 30,    JANUARY 29,
                                                           1991            1992           1993           1994            1995
                                                       ------------    ------------    -----------    -----------    ------------
                                                                                 (DOLLARS IN MILLIONS)
<S>                                                       <C>            <C>             <C>            <C>            <C>
OPERATING DATA:
  Sales................................................   $2,799.1       $2,889.2        $2,843.8       $2,730.2       $2,724.6
  Cost of sales........................................    2,225.4        2,275.2         2,217.2        2,093.7        2,101.0
                                                          --------       --------        --------       --------       --------
  Gross profit.........................................      573.7          614.0           626.6          636.5          623.6
  Selling, general and administrative expenses(a)......      438.0          459.2           470.0          471.0          467.0
  Provision for equity appreciation rights.............       15.3           18.3              --             --             --
  Amortization of excess of cost over net assets
    acquired...........................................       11.0           11.0            11.0           11.0           11.0
  Provisions for restructuring and tax indemnification
    payments(b)........................................         --           10.0             7.1            2.4             --
                                                          --------       --------        --------       --------       --------
  Operating income.....................................      109.4          115.5           138.5          152.1          145.6
    Interest expense(c)................................      128.5          130.2           125.6          108.8          112.7
    Loss on disposal of assets and provisions for legal
      settlement and earthquake losses(d)..............        6.4           13.0            10.1           12.9            0.8
  Income tax expense (benefit).........................       12.8           13.5             8.3         (108.0)(e)         --
  Cumulative effect of change in accounting for
    postretirement benefits other than pensions........      (13.1)            --              --             --             --
  Extraordinary item-debt refinancing, net of tax
    benefits...........................................         --             --           (70.6)            --             --
                                                          --------       --------        --------       --------       --------
  Net earnings (loss)(f)...............................   $  (51.4)      $  (41.2)       $  (76.1)      $  138.4       $   32.1
                                                          ========       ========        ========       ========       ========
  Ratio of earnings to fixed charges(g)................         -- (g)         -- (g)        1.02x          1.24x          1.24x
BALANCE SHEET DATA (end of period):
  Working capital surplus (deficit)....................   $  (93.9)      $ (114.2)       $ (122.0)      $  (73.0)      $ (119.5)
  Total assets.........................................    1,406.4        1,357.6         1,388.5        1,483.7        1,509.9
  Total debt(h)........................................      986.1          941.9         1,029.8          998.9        1,018.5
  Redeemable stock.....................................        3.0            3.0              --             --             --
  Stockholders' equity (deficit).......................      (16.0)         (57.2)         (133.3)           5.1           27.2
OTHER DATA:
  Depreciation and amortization(i).....................   $   75.2       $   76.6        $   76.9       $   74.5       $   76.0
  Capital expenditures.................................       87.6           50.4           102.7           62.2           64.0
  Stores open at end of period.........................        150            158             159            165            173
  EBITDA (as defined)(j)...............................   $  207.0       $  225.8        $  227.3       $  230.2       $  230.2
  EBITDA margin(k).....................................        7.4%           7.8%            8.0%           8.4%           8.4%
</TABLE>
    
 
- ---------------
 
(a) Includes provision for post retirement benefits other than pensions of $2.2
    million, $2.6 million, $3.3 million, $3.4 million and $2.6 million for the
    53 weeks ended February 3, 1991, the 52 weeks ended February 2, 1992,
    January 31, 1993, January 30, 1994 and January 29, 1995, respectively.
 
(b) Provisions for restructuring are charges for expenses relating to closing of
    Ralphs central bakery operation. The charge reflected the complete
    write-down of the bakery building, machinery and equipment, leaseholds,
    related inventory and supplies, and providing severance pay to terminated
    employees. These charges were $7.1 million and $2.4 million for the 52 weeks
    ended January 31, 1993 and the 52 weeks ended January 30, 1994,
    respectively. Provision for tax indemnification payments to Federated were
    $10.0 million for the 52 weeks ended February 2, 1992.
 
   
(c) Interest expense includes non-cash charges related to the amortization of
    deferred debt issuance costs of $4.1 million for the 53 weeks ended February
    3, 1991, $5.0 million for the 52 weeks ended February 2, 1992, $5.5 million
    for the 52 weeks ended January 31, 1993, $6.5 million for the 52 weeks ended
    January 30, 1994 and $6.1 million for the 52 weeks ended January 29, 1995,
    respectively.
    
 
(d) Loss on disposal of assets was $6.4 million, $13.0 million, $2.6 million,
    $1.9 million and $0.8 million for the 53 weeks ended February 3, 1991, the
    52 weeks ended February 2, 1992, January 31, 1993, January 30, 1994 and
    January 29, 1995, respectively. The 52 weeks ended February 2, 1992 includes
    approximately $12.2 million representing a reserve against losses related to
    the closing of three stores. Provision for legal settlement was $7.5 million
    for the 52 weeks ended January 31, 1993. Provision for earthquake losses was
    $11.0 million for the 52 weeks ended January 30, 1994. This represents
    reserve for losses, net of anticipated insurance recoveries, resulting from
    the January 17, 1994 Southern California earthquake.
 
                                       40
<PAGE>   50
 
(e) Includes recognition of $109.1 million of deferred income tax benefit and
    $1.1 million current income tax expense for Fiscal 1993 (see Note 11 of
    Notes to Consolidated Financial Statements of Ralphs Supermarkets, Inc.).
 
   
(f) Net earnings (loss) includes a pre-tax provision for self insurance, which
    is classified in cost of sales, selling, general and administrative expenses
    and interest expense, of $29.2 million, $31.2 million, $36.9 million, $36.3
    million, and $20.0 million, for the 53 weeks ended February 3, 1991, the 52
    weeks ended February 2, 1992, the 52 weeks ended January 31, 1993, the 52
    weeks ended January 30, 1994 and the 52 weeks ended January 29, 1995,
    respectively. Included in the 52 weeks ended January 30, 1994 and the 52
    weeks ended January 29, 1995 are reduced employer contributions of $11.8
    million and $12.7 million, respectively, related to union health and welfare
    benefit plans.
    
 
   
(g) For purposes of computing the ratio of earnings to fixed charges, "earnings"
    consist of earnings before income taxes, cumulative effect of change in
    accounting principles, extraordinary items and fixed charges before
    capitalized interest. "Fixed charges" consist of interest expense (including
    amortization of self-insurance reserves discount), capitalized interest,
    amortization of deferred debt issuance costs and one-third of rental expense
    (the portion deemed representative of the interest factor). Earnings were
    insufficient to cover fixed charges for the 53 weeks ended February 3, 1991
    and the 52 weeks ended February 2, 1992 by $25.5 million and $27.7 million,
    respectively.
    
 
   
(h) Total debt includes long-term debt, current maturities of long-term debt,
    short-term debt and capital lease obligations.
    
 
   
(i) For the 53 weeks ended February 3, 1991, the 52 weeks ended February 2,
    1992, January 31, 1993, January 30, 1994 and January 29, 1995, depreciation
    and amortization includes amortization of the excess of cost over net assets
    acquired of $11.0 million, $11.0 million, $11.0 million, $11.0 million and
    $11.0 million, respectively.
    
 
   
(j) "EBITDA," as defined and presented historically by RGC, represents earnings
    before interest expense, income tax expense (benefit), depreciation and
    amortization expense, provisions for Equity Appreciation Rights, provision
    for tax indemnification payments to Federated, provision for postretirement
    benefits, the LIFO charge, extraordinary item relating to debt refinancing,
    provision for legal settlement, provision for restructuring, provision for
    earthquake losses, a one-time charge for Teamsters Union sick pay benefits,
    transition expense and gains and losses on disposal of assets. EBITDA is a
    widely accepted financial indicator of a company's ability to service debt.
    However, EBITDA should not be construed as an alternative to operating
    income or to cash flows from operating activities (as determined in
    accordance with generally accepted accounting principles) and should not be
    construed as an indication of Ralphs' operating performance or as a measure
    of liquidity. See "Management's Discussion and Analysis of Financial
    Condition and Results of Operations."
    
 
   
(k) EBITDA margin represents EBITDA (as defined) as a percentage of sales.
    
 
                                       41
<PAGE>   51
 
                 SELECTED HISTORICAL FINANCIAL DATA OF HOLDINGS
 
     The following table presents selected historical financial data of Holdings
and its predecessor, Food 4 Less. Because Holdings acquired the capital stock of
Food 4 Less in a reorganization, which occurred December 31, 1992, the financial
data presented below for periods ending prior to such date represent data of
Food 4 Less. Operating data of Holdings for the 52 weeks ended June 26, 1993
reflects the operating results of Food 4 Less only until December 31, 1992 and
reflects the consolidated operating results of Holdings for the remainder of the
period. The historical financial data of Food 4 Less presented below as of and
for the 52 weeks ended June 30, 1990, the 52 weeks ended June 29, 1991 and the
52 weeks ended June 27, 1992, and the historical financial data of Holdings
presented below as of and for the 52 weeks ended June 26, 1993 and the 52 weeks
ended June 25, 1994 have been derived from the financial statements of Holdings
and Food 4 Less audited by Arthur Andersen LLP, independent public accountants.
The summary historical financial data of Holdings presented below as of and for
the 28 weeks ended January 8, 1994 and January 7, 1995 have been derived from
unaudited interim financial statements of Holdings which, in the opinion of
management, reflect all material adjustments, consisting of only normal
recurring adjustments, necessary for a fair presentation of such data. The
following information should be read in conjunction with the Unaudited Pro Forma
Combined Financial Statements, "Management's Discussion and Analysis of
Financial Condition and Results of Operations" and the historical consolidated
financial statements of Holdings and related notes thereto included elsewhere in
this Offer to Purchase and Solicitation Statement.
 
   
<TABLE>
<CAPTION>
                                                         FOOD 4 LESS                                  HOLDINGS
                                               --------------------------------    ----------------------------------------------
                                               53 WEEKS    52 WEEKS    52 WEEKS    52 WEEKS    52 WEEKS    28 WEEKS     28 WEEKS
                                                ENDED       ENDED       ENDED       ENDED       ENDED       ENDED        ENDED
                                               JUNE 30,    JUNE 29,    JUNE 27,    JUNE 26,    JUNE 25,   JANUARY 8,   JANUARY 7,
                                                 1990      1991(A)       1992        1993      1994(B)       1994         1995
                                               --------    --------    --------    --------    --------   ----------   ----------
                                                                             (DOLLARS IN MILLIONS)        (UNAUDITED)
<S>                                            <C>         <C>         <C>         <C>         <C>        <C>          <C>
OPERATING DATA:
  Sales...................................... $1,318.2    $1,606.6    $2,913.5    $2,742.0    $2,585.2     $1,416.2     $1,404.7
  Cost of sales..............................  1,113.4     1,340.9     2,392.7     2,257.8     2,115.9      1,154.0      1,167.2
                                              --------    --------    --------    --------    --------     --------     --------
  Gross profit...............................    204.8       265.7       520.8       484.2       469.3        262.2        237.5
  Selling, general, administrative and other
    expenses.................................    157.8       213.1       469.7       434.9       388.8        221.5        199.2
  Amortization of excess cost over net assets
    acquired.................................      5.3         5.3         7.8         7.6         7.7          4.1          4.2
  Restructuring charge.......................       --          --          --          --          --           --          5.1 (d)
                                              --------    --------    --------    --------    --------     --------     --------
  Operating income...........................     41.7        47.3        43.3        41.7        72.8         36.6         29.0
  Interest expense(c)........................     50.8        50.1        70.2        73.6        77.0         41.5         43.2
  Loss (gain) on disposal of assets..........       --         0.6        (1.3)       (2.1)        --           0.1         (0.4)
  Provision for earthquake losses............       --          --          --          --         4.5           --           --
  Provision for income taxes.................      1.0         2.5         3.4         1.4         2.7          0.7          0.5
  Extraordinary charge.......................       --         3.7 (f)     4.8 (g)      --          --           --           --
                                              --------    --------    --------    --------    --------     ---------    --------
  Net loss(e)................................ $  (10.1)   $   (9.6)   $  (33.8)   $  (31.2)   $  (11.5)    $   (5.7)    $  (14.3)
                                              ========    ========    ========    ========    ========     ========     ========
  Ratio of earnings to fixed charges(h)......       -- (h)      -- (h)      -- (h)      -- (h)      -- (h)       -- (h)       -- (h)
 
BALANCE SHEET DATA (end of period)(i):
  Working capital surplus (deficit).......... $  (40.5)   $   13.7    $  (66.3)   $  (19.2)   $  (54.9)    $  (14.9)    $  (44.8)
  Total assets...............................    574.7       980.0       998.5       957.8       980.1        969.6        984.6
  Total debt(j)..............................    360.7       558.9       525.3       588.3       576.9        576.2        615.9
  Redeemable stock...........................      5.1          --          --          --          --           --           --
  Stockholder's equity (deficit).............     20.6        84.6        50.8        22.6        10.0         16.2         (4.1)
 
OTHER DATA:
  Depreciation and amortization(k)........... $   25.8    $   31.9    $   54.9    $   57.6    $   57.1     $   30.4     $   30.8
  Capital expenditures.......................     36.4        34.7        60.3        53.5        57.5         20.4         39.0
  Stores open at end of period...............      115         259         249         248         258          249          266
  EBITDA (as defined)(l)..................... $   69.5    $   80.7    $  103.1    $  105.9    $  130.5     $   69.1     $   69.4
  EBITDA margin(m)...........................      5.3%        5.0%        3.5%        3.9%        5.0%         4.9%         4.9%
</TABLE>
    
 
- ---------------
 
(a) Operating data for the 52 weeks ended June 29, 1991 include the results of
    Alpha Beta only from June 17, 1991, the date of its acquisition. Alpha
    Beta's sales for the two weeks ended June 29, 1991 were $59.2 million.
 
(b) Operating data for the 52 weeks ended June 25, 1994 include the results of
    the Food Barn stores, which were not material, from March 29, 1994, the date
    of the acquisition of the Food Barn stores.
 
(c) Interest expense includes non-cash charges related to the amortization of
    deferred financing costs of $4.1 million for the 53 weeks ended June 30,
    1990, $5.2 million for the 52 weeks ended June 29, 1991, $6.3 million for
    the 52 weeks ended June 27, 1992, $4.9 million for the 52 weeks ended June
    26, 1993,
 
                                       42
<PAGE>   52
 
    $5.5 million for the 52 weeks ended June 25, 1994, $2.9 million for the 28
    weeks ended January 8, 1994 and $3.1 million for the 28 weeks ended January
    7, 1995.
 
(d) Represents the recording of a restructuring charge for the write-off of
    property and equipment in connection with the conversion of 11 conventional
    format supermarkets to warehouse format stores.
 
   
(e) Net loss includes a pre-tax provision for self insurance, which is
    classified in cost of sales, selling, general and administrative expenses,
    and interest expense of $11.2 million, $15.1 million, $51.1 million, $43.9
    million, $25.7 million, $24.8 million, and $14.9 million for the 53 weeks
    ended June 30, 1990, the 52 weeks ended June 29, 1991, the 52 weeks ended
    June 27, 1992, the 52 weeks ended June 26, 1993, the 52 weeks ended June 25,
    1994, the 28 weeks ended January 8, 1994 and the 28 weeks ended January 7,
    1995, respectively. Included in the 52 weeks ended June 25, 1994, the 28
    weeks ended January 8, 1994 and the 28 weeks ended January 7, 1995 are
    reduced employer contributions of $8.1 million, $2.8 million and $13.7
    million, respectively, related to union health and welfare plans.
    
 
   
(f) Represents an extraordinary charge of $3.7 million (net of related income
    tax benefit of $2.5 million) relating to the refinancing of certain
    indebtedness in connection with the Alpha Beta acquisition and the write-off
    of related debt issuance costs.
    
 
   
(g) Represents an extraordinary net charge of $4.8 million reflecting the
    write-off of $6.7 million (net of related income tax benefit of $2.5
    million) of deferred debt issuance costs as a result of the early redemption
    of a portion of Food 4 Less' term loan facility under the F4L Credit
    Agreement, partially offset by a $1.9 million extraordinary gain (net of a
    related income tax expense of $0.7 million) on the replacement of partially
    depreciated assets following the civil unrest in Los Angeles.
    
 
   
(h) For purposes of computing the ratio of earnings to fixed charges, "earnings"
    consist of loss before provision for income taxes and extraordinary charges,
    plus fixed charges. "Fixed charges" consist of interest on all indebtedness,
    amortization of deferred debt issuance costs and one-third of rental expense
    (the portion deemed representative of the interest factor). Earnings were
    insufficient to cover fixed charges for the 53 weeks ended June 30, 1990,
    the 52 weeks ended June 29, 1991, June 27, 1992, June 26, 1993 and June 25,
    1994 and the 28 weeks ended January 8, 1994 and January 7, 1995 by
    approximately $9.1 million, $3.4 million, $25.6 million, $29.8 million, $8.8
    million, $5.0 million and $13.8 million, respectively. However, such
    earnings included non-cash charges of $29.9 million for the 53 weeks ended
    June 30, 1990, $37.0 million for the 52 weeks ended June 29, 1991, $61.2
    million for the 52 weeks ended June 27, 1992 and $66.4 million for the 52
    weeks ended June 26, 1993, $71.3 million for the 52 weeks ended June 25,
    1994, $38.0 million for the 28 weeks ended January 8, 1994 and $44.6 million
    for the 28 weeks ended January 7, 1995, primarily consisting of
    depreciation, amortization and accretion of interest.
    
 
   
(i) Balance sheet data as of June 30, 1990 include the effect of the BHC
    Acquisition, as well as the acquisitions of Bell Markets, Inc. and certain
    assets of ABC Market Corp. Balance sheet data as of June 29, 1991, June 27,
    1992, June 26, 1993 and January 8, 1994 reflect the Alpha Beta acquisition
    and the financings and refinancings associated therewith. Balance sheet data
    as of June 25, 1994 and January 7, 1995 reflect the acquisition of the Food
    Barn stores.
    
 
   
(j) Total debt includes long-term debt, current maturities of long-term debt and
capital lease obligations.
    
 
   
(k) For the 53 weeks ended June 30, 1990, the 52 weeks ended June 29, 1991, June
    27, 1992, June 26, 1993 and June 25, 1994, and the 28 weeks ended January 8,
    1994 and January 7, 1995, depreciation and amortization includes
    amortization of excess of cost over net assets acquired of $5.3 million,
    $5.3 million, $7.8 million, $7.6 million, $7.7 million, $4.1 million and
    $4.2 million, respectively.
    
 
   
(l) "EBITDA," as defined and presented historically by Holdings, represents
    income before interest expense, depreciation and amortization expense, the
    LIFO provision, provision for incomes taxes, provision for earthquake losses
    and the one-time adjustment to the Teamsters Union sick pay accrual. EBITDA
    is a widely accepted financial indicator of a company's ability to service
    debt. However, EBITDA should not be construed as an alternative to operating
    income or to cash flows from operating activities (as determined in
    accordance with generally accepted accounting principles) and should not be
    construed as an indication of Holdings' operating performance or as a
    measure of liquidity. See "Management's Discussion and Analysis of Financial
    Condition and Results of Operations."
    
 
   
(m) EBITDA margin represents EBITDA (as defined) as a percentage of sales.
    
 
                                       43
<PAGE>   53
 
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                      CONDITION AND RESULTS OF OPERATIONS
 
     Prior to consummation of the Merger, FFL will merge with and into Holdings
pursuant to the FFL Merger. FFL is a holding company and the assets of FFL
consist solely of its investment in the capital stock of Holdings. FFL does not
conduct any operations of its own. Holdings owns 100% of the stock of Food 4
Less and does not conduct any business operations of its own. Immediately
following the FFL Merger, Holdings will change its jurisdiction of incorporation
by merging into a newly-formed, wholly-owned subsidiary, New Holdings,
incorporated in Delaware, pursuant to the Reincorporation Merger. The following
discussion addresses an overview of the combination of Ralphs and Food 4 Less,
the historical results of operations of Ralphs and Holdings and the liquidity
and capital resources of Ralphs and Holdings on both a historical and a pro
forma combined basis.
 
OVERVIEW
 
     The combination of Ralphs and Food 4 Less will create the largest
supermarket operator in Southern California with an estimated 264 conventional
format Ralphs stores and an estimated 68 price-impact Food 4 Less warehouse
format stores. The Company will operate an additional 63 stores in Northern
California and certain areas of the Midwest. Management believes that the
Company's dual format strategy will appeal to a broad range of Southern
California consumers and enable the Company to significantly enhance its overall
competitive position. In addition, the Company expects to achieve cost savings
and incremental profitability through the integration of advertising,
administration, purchasing, distribution, manufacturing and other operations.
Due to its increased size, dual format strategy and integration related costs,
the Company believes that its future operating results may not be directly
comparable to the historical operating results of either Ralphs or Holdings.
Certain factors which are expected to affect the future operating results of the
Company (or their comparability to prior periods) are discussed below.
 
     Regional Economic Conditions. In recent periods Ralphs and Food 4 Less have
each been affected by the adverse economic conditions that have existed in
Southern California since approximately 1991. These conditions were exacerbated
by the substantial layoffs in the defense and aerospace industries and by the
civil unrest in Los Angeles in April, 1992. In addition, management estimates
that approximately eight million square feet of supermarket selling space has
been added in Southern California over the past five years. As a result of these
factors and general deflationary pressures in certain food product categories,
Ralphs and Food 4 Less have each experienced declining comparable store sales in
recent periods. Over the last three fiscal years, Food 4 Less' and Ralphs' total
sales declined by 11.3% and 4.2%, respectively. However, both Food 4 Less' and
Ralphs' comparable store sales declines have begun to moderate in recent months.
Despite these sales trends, however, each company has improved its profitability
over the same period as discussed in greater detail below. Although data
indicate a mild recovery in the Southern California economy and management
believes that overall sales trends in Southern California should improve along
with the economy, there can be no assurance that such improvements will occur.
Management believes that its dual format strategy and anticipated cost savings
will leave it well positioned to take advantage of improvements in the regional
economy and growing population and to compete effectively in the Southern
California marketplace. See "Risk Factors -- Regional Economic Conditions."
 
     Integration Costs and Restructuring Charges. The two principal components
of the Company's integration strategy will be (i) the conversion of up to 122 of
Food 4 Less' conventional stores (primarily Alpha Beta stores) to the Ralphs
name and format and the conversion of 16 other (Boys and Viva) Food 4 Less
conventional stores (11 of which were recently completed) and 23 Ralphs stores
to the Food 4 Less price impact warehouse format; and (ii) the achievement of
substantial cost savings through the consolidation of warehousing, manufacturing
and distribution operations and the elimination of certain other duplicative
overhead costs. Management has estimated that approximately $90 million of net
annual cost savings (as compared to such costs for the pro forma combined fiscal
year ended June 25, 1994) are achievable by the end of the fourth year of
combined operations. Although a portion of the anticipated cost savings is
premised upon the completion of certain capital expenditures, management
believes that over 70% of the cost savings could be achieved without making any
Merger-related capital expenditures. See "Business -- The Merger" and
 
                                       44
<PAGE>   54
 
"Risk Factors -- Ability to Achieve Anticipated Cost Savings." Management
believes that approximately $117 million in Merger-related capital expenditures
and $50 million of other non-recurring costs will be required to complete store
conversions, integrate operations and expand warehouse facilities over this
four-year period. Management expects that the non-recurring integration costs
will effectively offset any cost savings in the first year following the Merger.
See "-- Liquidity and Capital Resources." In addition, management anticipates
that certain non-recurring costs associated with the integration of operations
will be recorded as a restructuring charge. The charge will cover costs
associated with the writedown of property and equipment and related reserves
associated with the conversion of certain Food 4 Less conventional supermarkets
to warehouse stores and the closure of certain Food 4 Less conventional stores
as well as the write-off of the Alpha Beta trademark. This restructuring charge
has been estimated, for purposes of the pro forma financial information included
elsewhere herein, at approximately $45.5 million. On December 14, 1994, Food 4
Less and Ralphs entered into a Settlement Agreement (the "Settlement Agreement")
with the State of California. See "Business -- California Settlement Agreement."
Under the Settlement Agreement, the Company must divest a total of 27 stores (24
Food 4 Less conventional supermarkets or warehouse stores and 3 Ralphs stores).
In addition, although not required pursuant to the Settlement Agreement, an
additional 5 under-performing stores selected by the Company are scheduled to be
closed following the Merger. It is anticipated that such closures and store
conversions will be substantially completed by December 31, 1995. The estimated
restructuring charge aggregating $45.5 million for the 24 Food 4 Less stores to
be divested under the Settlement Agreement, the planned closures (5 Food 4 Less
stores) and the conversion of 16 Food 4 Less conventional stores to warehouse
format stores reflects (i) the writedown of property, plant and equipment ($27.9
million), (ii) the write-off of the Alpha Beta trademark ($8.6 million), (iii)
the write-off of other assets ($4.3 million), (iv) lease termination expense
($3.1 million) and (v) miscellaneous expense accruals ($1.6 million). The
expected cash payments to be made in connection with the restructuring charge
will total $7.1 million. It is expected that such cash payments will be made by
December 31, 1995. As a result of the completion of 11 of the 16 planned Food 4
Less conventional store conversions during the second quarter of the current
fiscal year, Food 4 Less has recorded a restructuring charge of $5.1 million in
its results of operations for the 28 weeks ended January 7, 1995. Food 4 Less
has determined that there is no impairment of existing goodwill related to the
store closures based on its projections of future undiscounted cash flows. The
remaining estimated restructuring charge will be recorded as an expense once the
Merger is completed. The divestiture of the 3 Ralphs stores pursuant to the
Settlement Agreement will be reflected in the allocation of the purchase price
and therefore will not give rise to any restructuring charge.
 
     Store Mix. Approximately 28% of the Company's total anticipated number of
stores following the Merger are expected to be warehouse format stores. Because
these stores offer prices that are generally 5-12% below those in Food 4 Less'
conventional stores, they produce lower gross profit margins than an average
conventional supermarket. As a result, the Holdings' consolidated gross margin
following the Merger is expected to decline from the levels historically
reported by Ralphs. In addition, if the percentage of warehouse stores in the
overall store mix increases following the Merger, as expected, the Holdings'
consolidated gross margins should also be expected to decline slightly over
time. Because of the reduced SG&A (as defined) costs associated with the
warehouse format stores, management believes that overall profitability of the
warehouse stores is comparable to that of conventional stores.
 
     Purchase Accounting. The Merger will be accounted for as a purchase of
Ralphs by Holdings. As a result, the assets and liabilities of Ralphs will be
recorded at their estimated fair market values on the date the Merger is
consummated. The purchase price in excess of the fair market value of Ralphs'
assets will be recorded as goodwill and amortized over a forty-year period. The
purchase price allocation reflected in the pro forma statements is based on
management's preliminary estimates. The actual purchase accounting adjustments
will be determined following the Merger and may vary from the amounts reflected
in the Unaudited Pro Forma Financial Data included elsewhere herein.
 
     Fiscal Year and Restatement of Holdings Financial Statements. Food 4 Less
and Holdings each have filed a Form 8-K with the Commission to announce that
they will adopt Ralphs' fiscal year end for financial reporting purposes.
Ralphs' fiscal year ends on the Sunday closest to January 31. In connection with
the preparation of this Offer to Purchase and Solicitation Statement, Holdings
elected to restate its historical financial statements to conform to Ralphs'
classification of certain expenses. The changes primarily involved
 
                                       45
<PAGE>   55
 
the reclassification of certain labor, occupancy and utility costs associated
with product deliveries as cost of goods sold, which were previously classified
as selling, general, administrative and other expense, net. In addition,
depreciation expense, which had been reported separately by Holdings with the
amortization of goodwill, was classified as cost of goods sold or selling,
general, administrative and other expense, net, as appropriate. The amounts
aggregated $236.2 million, $224.5 million, $219.5 million and $114.3 million
(unaudited) for the fiscal years ended June 27, 1992, June 26, 1993, June 25,
1994 and the 28 weeks ended January 8, 1994. Holdings has also classified a
portion of its self-insurance costs as interest expense that was previously
recorded in selling, general, administrative and other expense, net. These
self-insurance amounts were reclassified to more completely segregate the
interest component of self-insurance costs arising from discounting long-term
obligations. The amounts reclassified aggregated $5.0 million, $5.9 million,
$5.8 million and $3.3 million (unaudited) for the fiscal years ended June 27,
1992, June 26, 1993, June 25, 1994 and the 28 weeks ended January 8, 1994. All
historical financial information for Holdings and Food 4 Less included in this
Offer to Purchase and Solicitation Statement reflects these reclassifications.
See Note 13 of Notes to Holdings Consolidated Financial Statements.
 
RESULTS OF OPERATIONS OF RALPHS
 
     The following table sets forth the historical operating results of Ralphs
for the 52 weeks ended January 31, 1993 ("Fiscal 1992"), January 30, 1994
("Fiscal 1993") and January 29, 1995 ("Fiscal 1994"):
 
<TABLE>
<CAPTION>
                                                                            52 WEEKS ENDED
                                                       --------------------------------------------------------
                                                         JANUARY 31,         JANUARY 30,         JANUARY 29,
                                                             1993                1994                1995
                                                       ----------------    ----------------    ----------------
                                                                            (IN MILLIONS)
<S>                                                    <C>        <C>      <C>        <C>      <C>        <C>
Sales...............................................   $2,843.8   100.0%   $2,730.2   100.0%   $2,724.6   100.0%
Cost of sales.......................................    2,217.2    78.0     2,093.7    76.7     2,101.0    77.1
Selling, general and administrative expenses........      470.0    16.5       471.0    17.2       467.0    17.2
Operating income(a).................................      138.5     4.9       152.1     5.6       145.6     5.3
Net interest expense................................      125.6     4.4       108.8     4.0       112.7     4.1
Provision for earthquake losses(b)..................         --      --        11.0     0.4          --      --
Income tax expense (benefit)........................        8.3     0.3      (108.0)   (4.0)         --      --
Extraordinary item..................................       70.6     2.5          --      --          --      --
Net earnings (loss).................................      (76.1)   (2.7)      138.4     5.1        32.1     1.2
</TABLE>
 
- ---------------
 
(a) Operating income reflects charges of $7.1 million in Fiscal 1992 and $2.4
    million in Fiscal 1993, for expenses relating to closing of central bakery
    operation. The charges reflected the complete write-down of the bakery
    building, machinery and equipment, leaseholds, related inventory and
    supplies, and providing severance pay to terminated employees.
 
(b) Represents reserve for losses, net of expected insurance recoveries,
    resulting from the January 17, 1994 Southern California earthquake.
 
COMPARISON OF RALPHS' RESULTS OF OPERATIONS FOR THE 52 WEEKS ENDED JANUARY 29,
1995 WITH RALPHS' RESULTS OF OPERATIONS FOR THE 52 WEEKS ENDED JANUARY 30, 1994.
 
  Sales
 
     For the fifty-two weeks ended January 29, 1995 ("Fiscal 1994"), sales were
$2,724.6 million, a decrease of $5.6 million or 0.2% from the fifty-two weeks
ended January 30, 1994 ("Fiscal 1993"). During Fiscal 1994, Ralphs opened ten
new stores (four in Los Angeles County, three in Orange County, one in San Diego
County and two in Riverside County), closed two stores (in conjunction with new
stores opening in the same areas), and completed five store remodels. Comparable
store sales decreased 3.7%, which included an increase of 0.3% for replacement
store sales, from $2,707.9 million in Fiscal 1993 to $2,606.4 million in Fiscal
1994. Ralphs sales continued to be adversely affected by the continuing softness
of the economy in Southern California, continuing competitive new store and
remodeling activity and recent pricing and promotional changes by competitors.
Ralphs continued to take steps to mitigate the impact of the weak retailing
environment in its markets, which included continuing its own new store and
remodeling program and initiating the Ralphs Savings Plan in February 1994, a
new marketing campaign specifically designed to enhance customer value. See
"Business -- Advertising and Promotion."
 
                                       46
<PAGE>   56
 
     On January 17, 1994, an earthquake in Southern California caused
considerable damage in Los Angeles and surrounding areas. Several Ralphs
supermarkets suffered earthquake damage, with 54 stores closed on the morning of
January 17th. Thirty-four stores reopened within one day and an additional 17
stores reopened within three days. Three stores in the San Fernando Valley area
of Los Angeles suffered major structural damage. All three stores have since
reopened for business, with the last reopening on April 15, 1994. Management
believes that there was some negative impact on sales resulting from the
temporary disruption of business resulting from the earthquake. Ralphs is
partially insured for earthquake losses. The pre-tax financial impact, net of
expected insurance recoveries, is expected to be approximately $11.0 million and
Ralphs reserved for this loss in Fiscal 1993. The gross earthquake loss is
approximately $25.3 million and the expected insurance recovery is approximately
$14.3 million.
 
  Cost of Sales
 
     Cost of sales increased $7.3 million or 0.3% from $2,093.7 million in
Fiscal 1993 to $2,101.0 million in Fiscal 1994. As a percentage of sales, cost
of sales increased to 77.1% in Fiscal 1994 from 76.7% in Fiscal 1993. The
increase in cost of sales as a percentage of sales included a one-time charge
for Teamsters Union sick pay benefits pursuant to a new contract ratified in
August 1994 with the Teamsters. The total charge was $2.5 million, of which $2.1
million was included in cost of sales and $0.4 million in selling, general and
administrative expense. Increases in cost of sales were partially offset by
savings in warehousing and distribution costs, reductions in self-insurance
costs, pass-throughs of increased operating costs and increases in relative
margins where allowed by competitive conditions.
 
   
     Warehousing and distribution cost savings were primarily attributable to
Ralphs' ASRS and PSC facilities along with the ongoing implementation of new
computer-controlled programs and labor standards that improved distribution
productivity. The ASRS facility can hold substantially more inventory and
requires fewer employees to operate than does a conventional warehouse of equal
size. This facility has reduced Ralphs' warehousing costs of non-perishable
items markedly, enabling it to take advantage of advance buying opportunities
and minimize "out-of-stocks." Ralphs engages in forward-buy purchases to take
advantage of special prices or to delay the impact of upcoming price increases
by purchasing and warehousing larger quantities of merchandise than immediately
required. The PSC facility has consolidated the operations of three existing
facilities and holds more inventory than the facilities it replaced, thereby
reducing Ralphs' warehouse distribution costs.
    
 
     Over the last several years, Ralphs has been implementing modifications in
its workers compensation and general liability insurance programs. Ralphs
believes that these modifications have resulted in a significant reduction in
self-insurance costs for Fiscal 1994. Based on a review of the results of these
modifications by Ralphs and its actuaries, adjustments to the accruals for
self-insurance costs were made during Fiscal 1994 resulting in a reduction of
approximately $18.9 million. Of the total $18.9 million reduction in
self-insurance costs, $7.5 million is included in cost of sales and $11.4
million is included in selling, general and administrative expenses.
 
  Selling, General and Administrative Expenses
 
     Selling, general and administrative expenses ("SG&A") decreased $4.0
million or 0.8% from $471.0 million in Fiscal 1993 to $467.0 million in Fiscal
1994. As a percentage of sales, SG&A was 17.2% in Fiscal 1993 and 17.2% in
Fiscal 1994. The decrease in SG&A was primarily due to a reduction in
contributions to the United Food and Commercial Workers Union ("UFCW") health
care benefit plans, due to an excess reserve in these plans, a reduction in
self-insurance costs, as discussed above, and the results of cost savings
programs instituted by Ralphs. Ralphs is continuing its expense reduction
program. The decrease in SG&A was partially offset by several factors including
increases in union wage rates, a one-time charge for Teamsters Union sick pay
benefits, as discussed above, transition expense relating to the Merger ($1.4
million) and increased rent expense resulting from new stores, including fixture
and equipment financing.
 
     Ralphs participates in multi-employer pension plans and health and welfare
plans administered by various trustees for substantially all union employees.
Contributions to these plans are based upon negotiated contractual rates. In
both Fiscal 1992 and Fiscal 1993 the multi-employer pension plan was deemed to
be
 
                                       47
<PAGE>   57
 
overfunded based upon the collective bargaining agreement then currently in
force. During Fiscal 1993 the agreement called for pension benefits which
resulted in additional required expense. The UFCW health and welfare benefit
plans were overfunded and those employers who contributed to these plans
received a pro rata share of excess reserve in these health care benefit plans
through a reduction in current maintenance payments. Ralphs' share of the excess
reserve was approximately $24.5 million of which $11.8 million was recognized in
Fiscal 1993 and the remainder, $12.7 million, was recognized in Fiscal 1994.
Since employers are required to make contributions to the benefit funds at
whatever level is necessary to maintain plan benefits, there can be no assurance
that plan maintenance payments will remain at current levels.
 
  Operating Income
 
   
     Operating income in Fiscal 1994 decreased 4.3% to $145.6 million from
$152.1 million in Fiscal 1993. Operating margin, defined as operating income as
a percentage of sales, was 5.3% in Fiscal 1994 compared to 5.6% in Fiscal 1993.
EBITDA, defined as net earnings before interest expense, income tax expense
(benefit), depreciation and amortization expense, provision for postretirement
benefits, provision for LIFO expense, gain or loss on disposal of assets,
transition expense and a one-time charge for Teamsters Union sick pay benefits,
was 8.4% of sales or $230.2 million in Fiscal 1994 and 8.4% of sales or $230.2
million in Fiscal 1993.
    
 
  Net Interest Expense
 
     Net interest expense for Fiscal 1994 was $112.7 million versus $108.8
million for Fiscal 1993. Net interest expense increased primarily as a result of
increases in interest rates. Included as interest expense during Fiscal 1994 was
$97.4 million, representing interest expense on existing debt obligations,
capitalized leases and a swap agreement. Comparable interest expense for Fiscal
1993 was $92.8 million. Also included in net interest expense for Fiscal 1994
was $15.3 million representing certain other charges related to amortization of
debt issuance costs, self-insurance discounts, lease valuation reserves and
other miscellaneous charges (categorized by Ralphs as non-cash interest expense)
as compared to $16.0 million for Fiscal 1993. Investment income, which is
immaterial, has been offset against interest expense. The continuation of higher
interest rates subsequent to the end of Fiscal 1994 has continued to increase
interest expense and adversely affect Ralphs' net income.
 
  Net Earnings
 
   
     For Fiscal 1994, Ralphs reported net earnings of $32.1 million compared to
net earnings of $138.4 million for Fiscal 1993. The decrease in net earnings is
primarily the result of decreased operating income, higher interest expense due
to increased interest rates, the recognition of $109.1 million of deferred
income tax benefit in Fiscal 1993 partially offset by $11.0 million recorded for
earthquake losses in Fiscal 1993.
    
 
  Other
 
     In February 1994, the Board of Directors of Ralphs authorized a dividend of
$10.0 million to be paid to RSI, and the Board of Directors of RSI authorized
distribution of this dividend to its shareholders subject to certain restrictive
covenants in the instruments governing certain of Ralphs' indebtedness that
impose limitations on the declaration or payment of dividends. Ralphs' credit
agreement, entered into in 1992 (the "1992 Credit Agreement"), was amended to
allow for the payment of the dividend to RSI for distribution to RSI's
shareholders. The fee for the amendment was approximately $500,000, which was
included in interest expense for the period. The dividend was distributed to the
shareholders of RSI in the second quarter of Fiscal 1994.
 
COMPARISON OF RALPHS' RESULTS OF OPERATIONS FOR THE 52 WEEKS ENDED JANUARY 30,
1994 WITH RALPHS' RESULTS OF OPERATIONS FOR THE 52 WEEKS ENDED JANUARY 31, 1993.
 
  Sales
 
     Sales in Fiscal 1993 were $2,730.2 million, a decrease of $113.6 million or
4.0% compared to Fiscal 1992. During Fiscal 1993, Ralphs opened eight new
stores, four in Los Angeles County, two in Orange County and
 
                                       48
<PAGE>   58
 
two in Riverside County, and remodeled six stores. Two of the eight new stores
replaced the two stores closed during the fiscal year. Comparable store sales
decreased 5.8%, which included an increase of 0.6% for the replacement stores,
from $2,823.4 million to $2,659.3 million in Fiscal 1993. Ralphs' sales
continued to be adversely affected by the significant recession in Southern
California, continuing competitive new store and remodelling activity and
pricing and promotional changes by competitors.
 
  Cost of Sales
 
     Cost of sales decreased $123.5 million or 5.6% from $2,217.2 million in
Fiscal 1992 to $2,093.7 million in Fiscal 1993. As a percentage of sales, cost
of sales declined to 76.7% in Fiscal 1993 from 78.0% in Fiscal 1992. The
decrease in cost of sales as a percentage of sales was the result of savings in
warehousing and distribution costs, the pass-through of increased operating
costs and increases in relative margins where allowed by competitive conditions.
 
  Selling, General and Administrative Expenses
 
     SG&A increased $1.0 million or 0.2% from $470.0 million in Fiscal 1992 to
$471.0 million in Fiscal 1993. As a percentage of sales, SG&A increased from
16.5% in Fiscal 1992 to 17.2% in Fiscal 1993. The increase in SG&A as a
percentage of sales was the result of several factors including the soft sales
environment. Increases in expense were partially offset by cost savings programs
instituted by Ralphs.
 
     Ralphs participates in multi-employer pension plans and health and welfare
plans administered by various trustees for substantially all union employees.
Contributions to these plans are based upon negotiated contractual rates. In
both Fiscal 1992 and Fiscal 1993 the UFCW multi-employer pension plan was deemed
to be overfunded based upon the collective bargaining agreement then currently
in force. During Fiscal 1993 the agreement called for pension benefits which
resulted in additional required expense. The UFCW health and welfare benefit
plans were overfunded and those employers who contributed to these plans are to
receive a pro rata share of the excess reserve in these health care benefit
plans through a reduction in current maintenance payments. Ralphs' share of the
excess reserve was approximately $24.5 million of which $11.8 million was
recognized in Fiscal 1993 and the remainder will be recognized in the fiscal
year ending January 29, 1995. The change in health and welfare plan expenses
resulted from the $11.8 million credit associated with the collective bargaining
agreement as well as a reduction in the current year plan expense due to the
overfunded status of the plan. Since employers are required to make
contributions to the benefit funds at whatever level is necessary to maintain
plan benefits, there can be no assurance that plan maintenance payments will
remain at current levels. Partially offsetting the reductions of health and
welfare maintenance payments was a $6.0 million contract ratification bonus paid
by Ralphs at the conclusion of contract negotiations with the UFCW in Fiscal
1993. The $6.0 million contract ratification payment was an item separate from
either of these plans.
 
  Operating Income
 
   
     Operating income in Fiscal 1993 increased to $152.1 million from $138.5
million in Fiscal 1992, a 9.8% increase. Operating margin increased in Fiscal
1993 to 5.6% from 4.9% in Fiscal 1992. This increase was primarily the result of
the aforementioned improvements in Ralphs' cost of sales percentage. EBITDA,
defined as net earnings before interest expense, income tax expense (benefit),
depreciation and amortization expenses, postretirement benefits, the LIFO
charge, extraordinary item relating to debt refinancing, provision for legal
settlement, provision for restructuring, provision for earthquake losses and
loss on disposal of assets, improved to $230.2 million or 8.4% of sales in
Fiscal 1993 from $227.3 million or 8.0% of sales in Fiscal 1992.
    
 
  Net Interest Expense
 
     Net interest expense for Fiscal 1993 was $108.8 million, compared to $125.6
million for Fiscal 1992. The reduction in net interest expense was attributable
to the refinancing and defeasance of Ralphs 14% Senior Subordinated Debentures
due 2000 (the "14% Debentures") with the proceeds from the issuance of the Old
RGC 9% Notes as the final step in a recapitalization plan initiated on July 30,
1992. Cash interest expense
 
                                       49
<PAGE>   59
 
during Fiscal 1993 was $92.8 million compared to $105.5 million in Fiscal 1992.
Also included in interest expense for Fiscal 1993 was $16.0 million representing
certain other charges relating to amortization of debt issuance costs,
self-insurance discount, lease valuation reserves and other miscellaneous
charges (categorized by Ralphs as non-cash interest expense) as compared to
$20.1 million for Fiscal 1992. Investment income, which is immaterial, has been
offset against interest expense.
 
  Earthquake Losses
 
     Several Ralphs stores suffered earthquake damage from the January 17, 1994
earthquake in Southern California and 54 stores were completely shutdown on the
morning of January 17th. Management believes that there was some negative impact
on sales resulting from the temporary disruption of business resulting from the
earthquake. Ralphs is partially insured for earthquake losses. The pre-tax
financial impact, net of expected insurance recoveries, is expected to be
approximately $11.0 million and Ralphs reserved for this loss in Fiscal 1993.
The gross earthquake loss is approximately $25.3 million and the expected
insurance recovery is approximately $14.3 million.
 
  Income Taxes
 
     In Fiscal 1993, Ralphs recorded the incremental impact of The Omnibus
Budget Reconciliation Act of 1993 on net deductible temporary differences and
Ralphs increased its deferred income tax assets by a net amount of $109.1
million. Income tax expense (benefit) for Fiscal 1993 includes recognition of
$109.1 million of deferred income tax benefit and $1.1 million current income
tax expense for Fiscal 1993. See Note 11 of Notes to Ralphs Consolidated
Financial Statements.
 
  Net Earnings
 
     In Fiscal 1993, Ralphs reported net earnings of $138.4 million compared to
a net loss of $76.1 million for Fiscal 1992. This increase in net earnings was
primarily the result of Ralphs' recognition of $109.1 million of deferred income
tax benefit for Fiscal 1993 and the following items recorded in Fiscal 1992: (1)
an extraordinary charge, net of tax benefit, of $70.6 million relating to
Ralphs' recapitalization plan, (2) a provision of $7.1 million made for expenses
related to the closure of the central bakery operation (an additional charge of
$2.4 million was recorded in Fiscal 1993) and (3) a provision of $7.5 million
made for the maximum loss under a judgment rendered against Ralphs.
 
                                       50
<PAGE>   60
 
RESULTS OF OPERATIONS OF HOLDINGS
 
     The following table sets forth the historical operating results of Holdings
for the 52 weeks ended June 27, 1992 ("Fiscal 1992"), June 26, 1993 ("Fiscal
1993") and June 25, 1994 ("Fiscal 1994"), and for the 28 weeks ended January 8,
1994 and January 7, 1995:
 
<TABLE>
<CAPTION>
                                               52 WEEKS ENDED                                        28 WEEKS ENDED
                         ----------------------------------------------------------     -----------------------------------------
                             JUNE 27,             JUNE 26,             JUNE 25,             JANUARY 8,             JANUARY 7,
                               1992                 1993                 1994                  1994                   1995
                         ----------------     ----------------     ----------------     ------------------     ------------------
                                               (IN MILLIONS)                                           (UNAUDITED)
<S>                      <C>        <C>       <C>        <C>       <C>        <C>       <C>          <C>       <C>          <C>
Sales..................  $2,913.5   100.0%    $2,742.0   100.0%    $2,585.2   100.0%    $1,416.2     100.0%    $1,404.7     100.0%
Gross profit...........     520.8    17.9        484.2    17.7        469.3    18.1        262.2      18.5        237.5      16.9
Selling, general,
  administrative and
  other, net...........     469.7    16.1        434.9    15.9        388.8    15.0        221.5      15.6        199.2      14.2
Amortization of excess
  costs over net assets
  acquired.............       7.8     0.3          7.6     0.3          7.7     0.3          4.1       0.3          4.2       0.3
Restructuring charge...        --      --           --      --           --      --           --        --          5.1       0.4
Operating income.......      43.3     1.5         41.7     1.5         72.8     2.8         36.6       2.6         29.0       2.0
Interest expense.......      70.2     2.4         73.6     2.6         77.0     2.9         41.5       2.9         43.2       3.0
Loss (gain) on disposal
  of assets............      (1.3)     --         (2.1)   (0.1)          --      --          0.1        --         (0.4)       --
Provision for
  earthquake losses....        --      --           --      --          4.5     0.2           --        --           --        --
Provision for income
  taxes................       3.4     0.1          1.4     0.1          2.7     0.1          0.7       0.1          0.5        --
Loss before
  extraordinary
  charge...............     (29.0)   (1.0)       (31.2)   (1.1)       (11.5)   (0.4)        (5.7)     (0.4)       (14.3)     (1.0)
Extraordinary
  charges..............       4.8     0.2           --      --           --      --           --        --           --        --
Net loss...............     (33.8)   (1.2)       (31.2)   (1.1)       (11.5)   (0.4)        (5.7)     (0.4)       (14.3)     (1.0)
</TABLE>
 
COMPARISON OF HOLDINGS' RESULTS OF OPERATIONS FOR THE 28 WEEKS ENDED JANUARY 7,
1995 WITH HOLDINGS' RESULTS OF OPERATIONS FOR THE 28 WEEKS ENDED JANUARY 8, 1994
 
  Sales
 
     Sales decreased $11.5 million, or 0.8%, from $1,416.2 million in the 28
weeks ended January 8, 1994, to $1,404.7 million in the 28 weeks ended January
7, 1995, primarily as a result of a 4.5% decline in comparable store sales,
partially offset by sales from new and acquired stores opened since January 8,
1994. Management believes that the decline in comparable store sales is
attributable to the weak economy in Southern California and, to a lesser extent,
in Food 4 Less' other operating areas, and competitive store openings and
remodels in Southern California.
 
  Gross Profit
 
     Gross profit decreased as a percentage of sales from 18.5% in the 28 weeks
ended January 8, 1994, to 16.9% in the 28 weeks ended January 7, 1995. The
decrease in gross profit margin resulted primarily from pricing and promotional
activities related to Food 4 Less' "Total Value Pricing" program and an increase
in the number of warehouse format stores (which have lower gross margins
resulting from prices that are generally 5-12% below the prices in Food 4 Less'
conventional stores) from 48 at January 8, 1994, to 87 at January 7, 1995. The
decrease in the gross profit margin was partially offset by improvements in
product procurement.
 
  Selling, General, Administrative and Other, Net
 
     Selling, general, administrative and other expenses, net ("SG&A") were
$221.5 million and $199.2 million for the 28 weeks ended January 8, 1994 and
January 7, 1995, respectively. SG&A decreased as a percentage of sales from
15.6% to 14.2% for the same period. Food 4 Less experienced a reduction of
workers' compensation and general liability self-insurance costs of $9.7 million
due to continued improvement in the cost and frequency of claims. The improved
experience was due primarily to cost control programs implemented by Food 4
Less, including awards for stores with the best loss experience, specific
achievable
 
                                       51
<PAGE>   61
 
goals for each store, and increased monitoring of third-party administrators. In
addition, Food 4 Less maintained tight control of administrative expenses and
store level expenses, including advertising, payroll (due primarily to increased
productivity), advertising and other controllable store expenses. Because Food 4
Less' warehouse stores have lower SG&A than conventional stores, the increase in
the number of warehouse stores, from 48 at January 8, 1994, to 87 at January 7,
1995, also contributed to decreased SG&A.
 
     Food 4 Less participates in multi-employer health and welfare plans for its
store employees who are members of the UFCW. As part of the renewal of the
Southern California UFCW contract in October 1993, employers contributing to
UFCW health and welfare plans are to receive a pro rata share of the excess
reserves in the plans through a reduction of current employer contributions.
Food 4 Less' share of the excess reserves was $24.2 million, of which Holdings
recognized $8.1 million in Fiscal 1994 and $13.7 million in the 28 weeks ended
January 7, 1995. The remainder of the excess reserves will be recognized as the
credits are taken in the future.
 
     On August 28, 1994, the Teamsters and Food 4 Less ratified a new contract
which, among other things, provided for the vesting of sick pay benefits
resulting in a one-time charge of $2.1 million.
 
  Restructuring Charge
 
   
     Food 4 Less has converted 11 of its conventional format supermarkets to
warehouse format stores. During the 28 weeks ended January 7, 1995, Food 4 Less
recorded a non-cash restructuring charge for the write-off of property and
equipment at the 11 stores of $5.1 million.
    
 
  Interest Expense
 
     Interest expense (including amortization of deferred financing costs) was
$41.5 million and $43.2 million for the 28 weeks ended January 8, 1994 and
January 7, 1995, respectively. The increase in interest expense was due
primarily to higher interest rates on the term loan portion (the "Term Loan") of
Food 4 Less' credit agreement dated as of June 17, 1991, as amended, (the "F4L
Credit Agreement"), and on the revolving credit portion of the F4L Credit
Agreement (the "Revolving Credit Facility"), combined with increased
indebtedness under the Discount Notes and the Revolving Credit Facility. The
increase was partially offset by the reduction of indebtedness under the Term
Loan as a result of amortization payments. Food 4 Less increased its borrowing
under the F4L Credit Agreement as a result of higher capital expenditures
subsequent to the end of its first quarter.
 
  Net Loss
 
     Primarily as a result of the factors discussed above, Holdings' net loss
increased from $5.7 million in the 28 weeks ended January 8, 1994, to $14.3
million in the 28 weeks ended January 7, 1995.
 
COMPARISON OF HOLDINGS' RESULTS OF OPERATIONS FOR THE 52 WEEKS ENDED JUNE 25,
1994 WITH HOLDINGS' RESULTS OF OPERATIONS FOR THE 52 WEEKS ENDED JUNE 26, 1993.
 
  Sales
 
     Sales decreased $156.8 million or 5.7% from $2,742.0 million in Fiscal 1993
to $2,585.2 million in Fiscal 1994. The decrease in sales resulted primarily
from a 6.9% decline in comparable store sales. The decline in comparable store
sales primarily reflects (i) the continuing softness of the economy in Southern
California, (ii) lower levels of price inflation in certain key food product
categories, and (iii) competitive factors, including new stores, remodeling and
recent pricing and promotional activity. This decrease in sales was partially
offset by sales from 13 stores opened or acquired during Fiscal 1994.
 
  Gross Profit
 
     Gross profit increased as a percent of sales from 17.7% in Fiscal 1993 to
18.1% in Fiscal 1994. The increase in gross profit margin was attributable to
improvements in product procurement and an increase in
 
                                       52
<PAGE>   62
 
vendors' participation in Food 4 Less' promotional costs. These improvements
were partially offset by an increase in the number of warehouse format stores
(which have lower gross margins resulting from prices that are generally 5-12%
below the prices in Food 4 Less' conventional stores) from 45 at June 26, 1993
to 66 at June 25, 1994, and the effect of the fixed cost component of gross
profit as compared to a lower sales base.
 
  Selling, General, Administrative and Other, Net
 
     SG&A was $434.9 million and $388.8 million in Fiscal 1993 and Fiscal 1994,
respectively. SG&A decreased as a percent of sales from 15.9% to 15.0% for the
same periods. Food 4 Less experienced a reduction of self-insurance costs of
$18.2 million due to continued improvement in the cost and frequency of claims.
The improved experience was due primarily to cost control programs implemented
by Food 4 Less, including awards for stores with the best loss experience,
specific achievable goals for each store, and increased monitoring of
third-party administrators, and, to a lesser extent, a lower sales base which
reduced Food 4 Less' exposure. In addition, Food 4 Less maintained tight control
of administrative expenses and store level expenses, including payroll (due
primarily to increased productivity), advertising, and other controllable store
expenses. Because Food 4 Less' warehouse stores have lower SG&A than
conventional stores, the increase in the number of warehouse stores, from 45 at
June 26, 1993 to 66 at June 25, 1994, also contributed to decreased SG&A as a
percentage of sales. The reduction in SG&A as a percentage of sales was
partially offset by the effect of the fixed cost component of SG&A as compared
to a lower sales base.
 
     Food 4 Less participates in multi-employer health and welfare plans for its
store employees who are members of the UFCW. As part of the renewal of the
Southern California UFCW contract in October 1993, employers contributing to
UFCW health and welfare plans are to receive a pro rata share of the excess
reserves in the plans through a reduction of current employer contributions.
Food 4 Less' share of the excess reserves was $24.2 million, of which Holdings
recognized $8.1 million in Fiscal 1994 and the remainder of which will be
recognized as the credits are taken in the future. Offsetting the reduction in
employer contributions was a $5.5 million contract ratification bonus and
contractual wage increases.
 
  Interest Expense
 
     Interest expense (including amortization of deferred financing costs)
increased $3.4 million from $73.6 million to $77.0 million for Fiscal 1993 and
Fiscal 1994, respectively. The increase in interest expense is due to additional
indebtedness related to the Discount Notes, partially offset by reduced
borrowings under the F4L Credit Agreement.
 
  Provision for Earthquake Losses
 
     On January 17, 1994, Southern California was struck by a major earthquake
which resulted in the temporary closing of 31 of Food 4 Less' stores. The
closures were caused primarily by loss of electricity, water, inventory, or
structural damage. All but one of the closed stores reopened within a week of
the earthquake. The final closed store reopened on March 24, 1994. Food 4 Less
is insured against earthquake losses (including business interruption), subject
to certain deductibles. The pre-tax financial impact, net of expected insurance
recovery, was approximately $4.5 million.
 
  Net Loss
 
     Primarily as a result of the factors discussed above, Holdings' net loss
decreased from $31.2 million in Fiscal 1993 to $11.5 million in Fiscal 1994.
 
COMPARISON OF HOLDINGS' RESULTS OF OPERATIONS FOR THE 52 WEEKS ENDED JUNE 26,
1993 WITH HOLDINGS' RESULTS OF OPERATIONS FOR THE 52 WEEKS ENDED JUNE 27, 1992.
 
  Sales
 
     Sales decreased $171.5 million or 5.9% from $2,913.5 million in Fiscal 1992
to $2,742.0 million in Fiscal 1993, primarily as a result of a 5.1% decline in
comparable store sales and a net reduction in Food 4 Less' total
 
                                       53
<PAGE>   63
 
store count of one store at June 26, 1993 compared to June 27, 1992. Management
believes that the decline in comparable store sales was attributable to (i) the
weak economy in Southern California, and, to a lesser extent, in Food 4 Less'
other operating areas, (ii) lower levels of price inflation in certain key food
categories, and (iii) increased competitive store openings in Southern
California.
 
  Gross Profit
 
     Gross profit decreased as a percent of sales from 17.9% in Fiscal 1992 to
17.7% in Fiscal 1993 primarily as a result of an increase in the number of Food
4 Less warehouse stores (which have lower gross margins resulting from prices
that are generally 5-12% below the prices in Food 4 Less' conventional stores),
from 34 stores in Fiscal 1992 to 45 stores in Fiscal 1993, and as a result of
the fixed cost component of gross profit being compared to a lower sales base,
partially offset by increases in relative margins allowed by competitive
conditions, improvements in the procurement function, and cost savings and
operating efficiencies associated with Food 4 Less' warehousing and
manufacturing facilities.
 
  Selling, General, Administrative and Other, Net
 
     SG&A was $469.7 million and $434.9 million in Fiscal 1992 and Fiscal 1993,
respectively. SG&A decreased as a percent of sales from 16.1% to 15.9% for the
same periods as a result of tight control of direct store expenses, primarily
payroll costs, the impact in Fiscal 1992 of the $12.8 million non-cash
self-insurance reserve adjustment partially offset by market-wide contractual
increases in union wages, current year increases in workers' compensation costs
primarily associated with the new law which took effect in 1990, and the fixed
cost component of SG&A being compared to a lower sales base.
 
  Interest Expense
 
     Interest expense (including amortization of deferred financing costs)
increased $3.4 million from $70.2 million to $73.6 million for the 52 weeks
ended June 27, 1992 and June 26, 1993, respectively. The increase to interest
expense is due to additional indebtedness related to the Discount Notes,
partially offset by lower interest expense due to the reduction of indebtedness
as a result of amortization payments combined with decreasing interest rates on
the Term Loan.
 
  Loss Before Extraordinary Charge
 
     Primarily as a result of the factors discussed above, Holdings' loss before
extraordinary charge increased from $29.0 million in Fiscal 1992 to $31.2
million in Fiscal 1993. Holdings recorded a net extraordinary charge of $4.8
million in Fiscal 1992, reflecting the write-off of certain deferred financing
costs which were partially offset by a gain on the replacement of partially
depreciated assets following the civil unrest in Los Angeles.
 
LIQUIDITY AND CAPITAL RESOURCES
 
     Holdings does not conduct any business operations of its own and has no
income or assets other than its investment in Food 4 Less' common and preferred
stock. No cash interest is payable on any Amended Discount Notes that remain
outstanding following the Merger until June 15, 1998 and on the Seller
Debentures and the New Discount Debentures until the fifth anniversary of their
issue date. Holdings intends to service the cash interest payments on the Seller
Debentures, on the New Discount Debentures and on any Amended Discount Notes
that remain outstanding following the consummation of the Merger through
dividends it receives from the Company following the Merger. Such dividends and
other payments will be restricted under the terms of the debt agreements of the
Company. See "Risk Factors -- Holding Company Structure."
 
     In order to consummate the Merger, Holdings and Food 4 Less expect to
utilize total new financing proceeds in the amount of approximately $1.5
billion. Pursuant to the New Equity Investment, New Holdings (as the successor
to Holdings) will issue capital stock for total cash proceeds of approximately
$140 million (excluding a $5 million commitment fee of which $2.5 million will
be paid in cash and $2.5 million will be satisfied through the issuance of New
Discount Debentures). In addition, Food 4 Less will enter into the New
 
                                       54
<PAGE>   64
 
   
Credit Facility pursuant to which it will have available up to $750 million of
New Term Loans, all of which is anticipated to be drawn at the Closing Date
(assuming all Old RGC Notes are tendered into the RGC Offers), and will have
available a $325 million New Revolving Facility, of which $16.4 million is
anticipated to be drawn at the Closing Date. Food 4 Less will also issue up to
$295 million principal amount of New F4L Senior Notes pursuant to the Senior
Note Public Offering and will issue up to $200 million principal amount of New
RGC Notes pursuant to the Subordinated Note Public Offering. The proceeds from
the New Credit Facility and the Public Offerings, together with the $140 million
cash proceeds of the New Equity Investment, $59 million cash proceeds of the New
Discount Debenture Placement, $41 million in initial accreted value of
additional New Discount Debentures issued other than for cash and $131.5 million
principal amount of the Seller Debentures, will provide the sources of financing
required to consummate the Merger and to repay existing bank debt of
approximately $161.5 million at Food 4 Less and $255.1 million at Ralphs, to
repay existing mortgage debt of $174.1 million (excluding prepayment fees) at
Ralphs and to pay $83.9 million in consideration for the Discount Notes
(excluding related fees). Proceeds from the New Credit Facility and the Public
Offerings will also be used to pay the cash portions of the RGC Offers and the
F4L Exchange Offers, as well as the Change of Control Offer, if any, and accrued
interest on all exchanged debt securities in the amount of $29.3 million (as of
May 30, 1995), to pay $17.8 million to the holders of Ralphs Equity Appreciation
Rights and to loan $5 million to an affiliate for the benefit of such holders,
to pay up to $109.9 million of fees and expenses of the Merger and the Financing
and to pay $3.7 million to purchase shares of New Holdings Common Stock. The
Company will also assume certain existing indebtedness of Food 4 Less and
Ralphs. Pursuant to the RGC Offers, Food 4 Less will seek the exchange of at
least a majority of the Old RGC Notes for New RGC Notes and pursuant to the F4L
Exchange Offers, Food 4 Less will seek the exchange of at least 80% of the Old
F4L Notes for New F4L Notes. The primary purpose of the F4L Exchange Offers and
the RGC Offers is to refinance Food 4 Less' and RGC's existing public debt
securities with longer term public debt securities, to obtain all necessary
consents to consummate the Merger and to eliminate substantially all of the
restrictive covenants contained in the Old F4L Indentures and the Old RGC
Indentures.
    
 
     After the Merger the Company's principal sources of liquidity are expected
to be cash flow from operations, amounts available under the New Revolving
Facility and capital and operating leases. It is anticipated that the Company's
principal uses of liquidity will be to provide working capital, finance capital
expenditures, including the costs associated with the integration of Food 4 Less
and Ralphs, and to meet debt service requirements.
 
   
     The New Revolving Facility will be a $325 million line of credit which will
be available for working capital requirements and general corporate purposes. Up
to $150 million of the New Revolving Facility may be used to support standby
letters of credit. The letters of credit will be used to cover workers'
compensation contingencies and for other purposes permitted under the New Credit
Facility. The Company anticipates that letters of credit for approximately $92.6
million will be drawn under the New Revolving Facility at closing, in
replacement of existing letters of credit, primarily to satisfy the State of
California's requirements relating to workers compensation self-insurance. The
New Revolving Facility will be non-amortizing and will have a six-year term. The
Company will be required to reduce loans outstanding under the New Revolving
Facility to $75 million for a period of not less than 30 consecutive days during
each consecutive 12-month period. Assuming that the Merger closes on May 30,
1995, giving effect to currently anticipated borrowings and letter of credit
issuances, the Company's remaining borrowing availability under the New
Revolving Facility would have been approximately $216.0 million. Pursuant to the
New Credit Facility, the New Term Loans will be issued in four tranches: (i)
Tranche A, in the amount of $375 million, will have a six-year term; (ii)
Tranche B, in the amount of $125 million, will have a seven-year term; (iii)
Tranche C, in the amount of $125 million, will have an eight-year term; and,
(iv) Tranche D, in the amount of $125 million, will have a nine-year term. The
Tranche A Loan may not be fully funded at the Closing Date. The New Credit
Facility will provide that the portion of the Tranche A Loan not funded at the
Closing Date will be available for a period of 91 days following the Closing
Date to fund the Change of Control Offer. The New Term Loans will require
quarterly amortization payments aggregating $3.8 million in the first year,
$48.8 million in the second year and increasing thereafter. The New Credit
Facility will be guaranteed by New Holdings and each of the Company's
subsidiaries and secured by liens on substantially all of the unencumbered
assets of the Company
    
 
                                       55
<PAGE>   65
 
and its subsidiaries and by a pledge of New Holdings' stock in the Company. The
New Credit Facility will contain financial covenants which are expected to
require, among other things, the maintenance of specified levels of cash flow
and stockholder's equity. See "Description of the New Credit Facility."
 
     Standard & Poor's has publicly announced that, upon consummation of the
Merger, it intends to assign a new rating to the Old RGC Notes. Such new rating
assignment, if implemented, would constitute a Rating Decline under the Old RGC
Indentures. The consummation of the Merger (which is conditioned on, among other
things, successful consummation of the Offer to Purchase, the Other Debt
Financing Transactions, the New Equity Investment and the Bank Financing) and
the resulting change in composition of the Board of Directors of RGC, together
with the anticipated Rating Decline, would constitute a Change of Control
Triggering Event under the Old RGC Indentures. Although Food 4 Less does not
anticipate that there will be a significant amount of Old RGC Notes outstanding
following consummation of the RGC Offers, upon such a Change of Control
Triggering Event the Company would be obligated to make the Change of Control
Offer following the consummation of the Merger for all outstanding Old RGC Notes
at 101% of the principal amount thereof plus accrued and unpaid interest to the
date of repurchase. The portion of the Tranche A Loan not fully funded at the
Closing Date will be available to fund the purchase of Old RGC Notes tendered
pursuant to the Change of Control Offer.
 
     Management anticipates that significant capital expenditures will be
required following the Merger in connection with the integration of Ralphs and
Food 4 Less. In order to implement the Company's store format strategy, up to
122 conventional stores currently operated by Food 4 Less will be converted to
the Ralphs format and 16 conventional stores (primarily Boys and Viva) have been
or will be converted and 23 Ralphs stores will be converted to the Food 4 Less
warehouse format. An additional 18 Ralphs and Food 4 Less warehouse stores are
scheduled to be opened during calendar 1995. It is estimated that the gross
capital expenditures to be made by the Company in the first fiscal year
following the closing will be approximately $153 million (or $106 million net of
expected capital leases), of which approximately $98 million relate to ongoing
expenditures for new stores, equipment and maintenance and approximately $55
million relate to store conversions and other Merger-related and non-recurring
items. An additional $33 million of Merger-related and non-recurring capital
expenditure items (or $22 million net of expected capital leases) are
anticipated to be incurred in the second year following the consummation of the
Merger. Management expects that these expenditures will be financed primarily
through cash flow from operations and capital leases.
 
     Ralphs cash flow from operating activities was $55.4 million for the 52
weeks ended January 29, 1995 and $104.0 million for Fiscal 1993. Holdings
generated approximately $87.8 million of cash from operating activities during
the 52-week period ended June 25, 1994 and used approximately $18.0 million of
cash for its operating activities during the 28 weeks ended January 7, 1995 (as
compared to generating $30.5 million of cash during the 28 weeks ended January
8, 1994). The decrease in cash from operating activities is due primarily to
changes in operating assets and liabilities. Holdings anticipates that one of
the principal uses of cash in its operating activities will be inventory
purchases. However, supermarket operators typically require small amounts of
working capital since inventory is generally sold prior to the time that
payments to suppliers are due. This reduces the need for short-term borrowings
and allows cash from operations to be used for non-current purposes such as
financing capital expenditures and other investing activities. Consistent with
this pattern, Ralphs and Holdings had working capital deficits of $119.5 million
and $44.8 million at January 29, 1995 and January 7, 1995, respectively.
 
     Ralphs cash used in investing activities was $45.5 million during Fiscal
1993 and $50.8 million during the 52 weeks ended January 29, 1995. These amounts
reflected increased capital expenditures related to store remodels and new store
openings (including store acquisitions) and, to a lesser extent, expansion of
other warehousing, distribution and manufacturing facilities and equipment,
including data processing and computer systems. For the 52 weeks ended June 25,
1994, Holdings' cash used in investing activities was $55.8 million. Investing
activities consisted primarily of capital expenditures by Food 4 Less of $57.5
million, partially offset by $9.3 million of sale/leaseback transactions, and
$11.1 million of costs in connection with the acquisition of ten former "Food
Barn" stores. For the 28 weeks ended January 7, 1995, Holdings' cash used in
investing activities was $32.8 million. Investing activities consisted primarily
of capital expenditures by Food 4 Less of $39.0 million, partially offset by
$6.5 million of sale/leaseback transactions. The capital expenditures, net of
 
                                       56
<PAGE>   66
 
the proceeds from sale/leaseback transactions, were financed primarily with cash
provided by financing activities. The capital expenditures included the costs
associated with the conversion of 11 conventional format stores to the Food 4
Less warehouse format. See "Business -- The Merger -- Two Leading Complementary
Formats." In January 1995, Food 4 Less entered into an amendment to the F4L
Credit Agreement to, among other things, allow for the accelerating of the
capital expenditures and other costs associated with the conversion of stores to
the warehouse format.
 
     Ralphs cash used in financing activities was approximately $24.6 million
for the 52 weeks ended January 29, 1995. Reduction of capital lease obligations
of $12.2 million and the payment of a $10.0 million dividend reduced cash flow.
Food 4 Less' cash provided by financing activities was $33.6 million for the 28
weeks ended January 7, 1995, which consisted primarily of $48.7 million of
borrowings outstanding on its revolving credit facility at January 7, 1995
partially offset by a $11.3 million repayment of its term loan. At January 7,
1995, $48.6 million of standby letters of credit had been issued under Food 4
Less' existing letter of credit facility.
 
     Ralphs and FFL have significant net operating loss carryforwards for
regular federal income tax purposes. As a result of the Merger and the New
Equity Investment, New Holdings' ability to utilize such loss carryforwards in
future periods will be limited to approximately $15.6 million per year with
respect to FFL net operating loss carryforwards and approximately $15.0 million
per year with respect to Ralphs' net operating loss carryforwards. Holdings does
not expect the Merger to materially adversely affect any other tax assets of the
Company or New Holdings. New Holdings will be a party to a tax sharing agreement
with the Company and its subsidiaries. Pursuant to the tax sharing agreement,
the Company will make payments to New Holdings in the amount it would be
required to pay if its consolidated liability was calculated on a separate
company basis. Conversely, if the Company generates losses or credits which
reduce the consolidated tax liability of New Holdings, New Holdings will credit
to the Company the amount of such reduction in the consolidated tax liability.
See "Certain Relationships and Related Transactions." The Company will continue
to be a party to an indemnification agreement with Federated and certain other
parties. See Note 1 of Notes to Consolidated Financial Statements of Ralphs
Supermarkets, Inc. Pursuant to the terms of such agreement, Ralphs will make
annual tax payments of $1.0 million in 1995 and 1996 and a final tax payment of
$5.0 million in 1997.
 
     Following the Merger, the Company will be a wholly-owned subsidiary of New
Holdings. In addition, following the Merger, New Holdings will have $100 million
initial accreted value of the New Discount Debentures and $131.5 million
principal amount of the Seller Debentures outstanding. New Holdings is a holding
company which will have no assets other than the capital stock of the Company.
New Holdings will be required to commence semi-annual cash payments of interest
on (i) the New Discount Debentures and the Seller Debentures commencing five
years from their date of issuance in the amount of $61.0 million per annum and
(ii) any Amended Discount Notes that remain outstanding following the Merger
commencing June 15, 1998. Subject to the limitations contained in its debt
instruments, the Company intends to make dividend payments to New Holdings in
amounts which are sufficient to permit New Holdings to service its cash interest
requirements. The Company may pay other dividends to New Holdings in connection
with certain employee stock repurchases and for routine administrative expenses.
See "Risk Factors -- Holding Company Structure."
 
     Following the consummation of the Merger and the Financing, New Holdings
will be highly leveraged. Based upon current levels of operations and
anticipated cost savings and future growth, Holdings believes that its cash flow
from operations, together with available borrowings under the New Revolving
Facility and its other sources of liquidity (including leases), will be adequate
to meet its anticipated requirements for working capital, capital expenditures,
integration costs and interest payments. There can be no assurance, however,
that the Company's business will continue to generate cash flow at or above
current levels or that future costs savings and growth can be achieved. See
"Risk Factors -- Leverage and Debt Service."
 
  Interest Rate Protection Agreements
 
     Ralphs and Food 4 Less currently are parties to certain interest rate
protection agreements required under the terms of their existing bank
indebtedness. In connection with the New Credit Facility, these interest rate
 
                                       57
<PAGE>   67
 
protection agreements will be replaced by a new agreement which will be
finalized prior to the closing of the Merger. The Company will be exposed to
credit loss in the event of nonperformance by the counterparty to the interest
rate protection agreement. However, the Company does not anticipate
nonperformance by such counterparty.
 
     The following details the impact of Ralphs' hedging activity on its
weighted average interest rate for each of the last three fiscal years of
Ralphs:
 
<TABLE>
<CAPTION>
                                                                WITH        WITHOUT
                                                               HEDGE         HEDGE
                                                              --------      --------
            <S>                                               <C>           <C>
            1992............................................   10.52%        10.22%
            1993............................................    8.96%         8.96%
            1994............................................    9.37%         9.18%
</TABLE>
 
     Due to increasing interest rates under its existing credit facility,
Ralphs' interest expense has increased during recent periods and may continue to
increase, reducing Ralphs' net income during such periods.
 
     The following details the impact of Food 4 Less' hedging activity on its
weighted average interest rate for each of the last three fiscal years of Food 4
Less:
 
<TABLE>
<CAPTION>
                                                                WITH        WITHOUT
                                                               HEDGE         HEDGE
                                                              --------      --------
            <S>                                               <C>           <C>
            1992............................................   10.28%        10.25%
            1993............................................   10.07%        10.03%
            1994............................................   10.10%        10.09%
</TABLE>
 
  Effects of Inflation
 
     The Company's primary costs, inventory and labor, are affected by a number
of factors that are beyond its control, including inflation, availability and
price of merchandise, the competitive climate and general and regional economic
conditions. As is typical of the supermarket industry, Ralphs and Food 4 Less
have generally been able to maintain margins by adjusting their retail prices,
but competitive conditions may from time to time render the Company unable to do
so while maintaining its market share.
 
                                       58
<PAGE>   68
 
                                    BUSINESS
THE MERGER
 
     The combination of Ralphs Grocery Company and Food 4 Less Supermarkets,
Inc. will create the largest food retailer in Southern California. Pro forma for
the Merger, the Company will operate approximately 332 Southern California
stores with an estimated 26% market share among the area's supermarkets. The
Company will operate the second largest conventional supermarket chain in the
region under the "Ralphs" name and the largest warehouse supermarket chain in
the region under the "Food 4 Less" name. In addition, the Company will operate
approximately 24 conventional format stores and 39 warehouse format stores in
Northern California and the Midwest. On a pro forma basis giving effect to the
Merger, Holdings would have had sales of approximately $5.1 billion and $2.8
billion, operating income of approximately $183 million and $90 million and
EBITDA (as defined) of approximately $343 million and $189 million for the 52
weeks ended June 25, 1994 and the 28 weeks ended January 7, 1995, respectively.
 
  TWO LEADING COMPLEMENTARY FORMATS
 
     In Southern California the Company plans to convert up to 122 conventional
stores currently operated by Food 4 Less to the "Ralphs" name and format and 39
Ralphs and Food 4 Less conventional stores to the "Food 4 Less" name and
warehouse format. As a result, and pro forma for the Merger, Ralphs will be the
region's second largest conventional format supermarket chain, with 264 stores
and Food 4 Less will be the region's largest warehouse format supermarket chain
with 68 stores. The Ralphs stores will continue to emphasize a broad selection
of merchandise, high quality fresh produce, meat and seafood and service
departments, including bakery and delicatessen departments in most stores. The
Company's conventional stores will also benefit from Ralphs' strong private
label program and its strengths in merchandising, store operations and systems.
Passing on format-related efficiencies, the Company's price impact warehouse
format stores will continue to offer consumers the lowest overall prices while
still providing product selections comparable to conventional supermarkets.
Management believes the Food 4 Less warehouse format has demonstrated its appeal
to a wide range of demographic groups in Southern California and offers a
significant opportunity for future growth. The Company plans to open nine new
Food 4 Less warehouse stores and 21 new Ralphs stores over the next two years.
 
     Management believes the consolidation of its formats will improve the
Company's ability to adapt its stores' merchandising strategy to the local
markets in which they operate while achieving cost savings and other
efficiencies. These conversions will be effected in three phases which the
Company believes will be completed within the first 18 months of combined
operation.
 
     Phase 1. Food 4 Less has converted 11 of its conventional format stores
operated under the names "Viva" and "Boys" into Food 4 Less warehouse format
supermarkets. Such conversions took up to eight weeks to complete and generally
required the store to be closed for up to two weeks. These Phase 1 conversions,
which were planned independently, were completed prior to the end of Food 4
Less' second quarter at a cost of approximately $1 million per store.
 
     Phase 2. Following the Merger, the Company plans to begin converting up to
122 conventional format stores currently operated by Food 4 Less under the names
"Viva," "Alpha Beta" and "Boys" into Ralphs conventional format stores. It is
anticipated that these conversions will be completed at the rate of
approximately 10 stores per week. Management expects that the Company will be
able to substantially complete each conversion without closing the store.
Management believes that these Phase 2 conversions will be completed within the
first 12-16 weeks of the Company's combined operation at a cost of approximately
$75,000 per store.
 
     Phase 3. Following the Merger, the Company also plans to convert 23
conventional Ralphs format stores and five Food 4 Less conventional format
stores into Food 4 Less warehouse format stores. Management expects that each
such conversion will take up to eight weeks and may require the store to be
closed for up to two to eight weeks during such period. Management believes that
these Phase 3 conversions will be completed within the first 18 months of the
Company's combined operation at a cost of approximately $1 million per store.
 
                                       59
<PAGE>   69
 
     The following table summarizes the store formats to be operated by the
Company in Southern California both before and after giving effect to the
conversion program:
 
<TABLE>
<CAPTION>
                                                                            PRO FORMA NUMBER OF
                                                            ACTUAL               STORES(1)
                                                          ----------     -------------------------
                                                          OCTOBER 1,      PRIOR TO      FOLLOWING
                      STORE FORMATS                          1994        CONVERSION     CONVERSION
    --------------------------------------------------    ----------     ----------     ----------
    <S>                                                   <C>            <C>            <C>
    Ralphs Conventional...............................        168            165            264
    Food 4 Less Warehouse.............................         30             29             68
    Alpha Beta Conventional...........................        129            105              0
    Viva Conventional.................................         15             13              0
    Boys Conventional.................................         24             20              0
                                                              ---            ---            ---
      Total...........................................        366            332            332
</TABLE>
 
- ---------------
 
(1) Pro forma store numbers give effect to the anticipated Merger-related
    divestiture or closing of 32 stores open at October 1, 1994 and the closure
    of two additional Food 4 Less conventional stores.
 
     Ralphs Conventional Format. Following completion of the store conversions
described above, and pro forma for the Merger, the Company will operate 264
Ralphs stores in Southern California. Management believes these conversions will
enhance Ralphs' market position and competitive advantages. Converted stores
will benefit from Ralphs strengths in merchandising, store operations, systems
and technology. Although all Ralphs stores use the Ralphs name and are operated
under a single format, each store is merchandised to appeal to the local
community it serves. Ralphs' substantial supermarket product selection is a
significant aspect of its marketing efforts: Ralphs stocks between 20,000 and
30,000 merchandise items in its stores, including approximately 2,800 private
label products, representing 17.3% of sales (excluding meat, service
delicatessen and produce items) during Fiscal 1993. Ralphs stores offer
name-brand grocery products; quality and freshness in its produce, meat,
seafood, delicatessen and bakery products; and broad selection in all
departments. Most existing Ralphs stores offer service delicatessen departments,
on-premises bakery facilities and seafood departments. Ralphs emphasizes store
ambiance and cleanliness, fast and friendly service, the convenience of debit
and credit card payment (including in-store branch banks) and 24-hour operations
in most stores.
 
     Food 4 Less' 168 conventional supermarkets, currently operated under the
names "Alpha Beta," "Boys" and "Viva," are located throughout densely populated
areas of Los Angeles and surrounding counties, including both suburban and urban
neighborhoods. Food 4 Less' merchandising strategy for conventional stores has
been tailored to the community each store services, but has emphasized customer
service, quality of merchandise, and a large variety of product offerings in
modern store environments. Of Food 4 Less' 168 conventional supermarkets, up to
122 are intended to be converted to the "Ralphs" name and format, 16 will be
converted to the "Food 4 Less" warehouse format and the remainder are expected
to be closed or sold.
 
     Food 4 Less Warehouse Format. Following completion of the store conversions
described above, and pro forma for the Merger, the Company will operate 68 Food
4 Less warehouse stores in Southern California. The conversions will
substantially accelerate the growth of the Food 4 Less format and will enhance
the Company's position as the largest operator of warehouse supermarkets in
Southern California. In addition to the conversions, the Company plans to
continue its rapid growth of the Food 4 Less format by opening nine new
warehouse format stores over the next two years, including five stores in San
Diego, a new market for Food 4 Less. Management believes the expansion of
warehouse format stores will create efficiencies in warehousing, distribution,
and administrative functions.
 
     Food 4 Less' warehouse format stores target the price-conscious segment of
the market, encompassing a wide range of demographic groups in both urban and
suburban areas. Food 4 Less attempts to offer the lowest overall prices in its
marketing areas by passing savings on to the consumer while providing the
product selection associated with a conventional format. Savings are achieved
through labor efficiencies and lower overhead and advertising costs associated
with the warehouse format. In-store operations are designed to allow customers
to perform certain labor-intensive services usually offered in conventional
supermarkets. For example, merchandise is presented on warehouse style racks in
full cartons, reducing labor intensive
 
                                       60
<PAGE>   70
 
unpacking, and customers bag their own groceries. Labor costs are also reduced
since the stores generally do not have service departments such as
delicatessens, bakeries and fresh seafood departments, although they do offer a
complete line of fresh meat, fish, produce and baked goods. Additionally, labor
rates are generally lower than in conventional supermarkets.
 
     The Food 4 Less format generally consists of large facilities constructed
with high ceilings to accommodate warehouse racking with overhead pallet
storage. Wide aisles accommodate forklifts and, compared to conventional
supermarkets, a higher percentage of total store space is devoted to retail
selling because the top of the warehouse-style grocery racks on sales floors are
used to store inventory. This reduces the need for large backroom storage. The
Food 4 Less warehouse format supermarkets have brightly painted walls and
inexpensive signage in lieu of more expensive graphics. In addition, a "Wall of
Values" located at the entrance of each store presents the customer with a
selection of specially priced merchandise.
 
  SUBSTANTIAL COST SAVINGS OPPORTUNITIES
 
     Management believes that approximately $90 million of net annual cost
savings (as compared to such costs for the pro forma combined fiscal year ended
June 25, 1994) will be achieved by the end of the fourth full year of combined
operations. It is also anticipated that approximately $117 million in
Merger-related capital expenditures and $50 million of other non-recurring costs
will be required to complete store conversions, integrate operations and expand
warehouse facilities over the same period. Although a portion of the anticipated
cost savings is premised upon the completion of such capital expenditures,
management believes that over 70% of the cost savings could be achieved without
making any Merger-related capital expenditures. The following anticipated
savings are based on estimates and assumptions made by the Company that are
inherently uncertain, though considered reasonable by the Company, and are
subject to significant business, economic and competitive uncertainties and
contingencies, all of which are difficult to predict and many of which are
beyond the control of management. There can be no assurance that such savings
will be achieved. The sum of the components of the estimated cost savings
exceeds $90 million; however, management's estimate of $90 million in net annual
cost savings gives effect to an offsetting adjustment to reflect its expectation
that a portion of the savings will be reinvested in the Company's operations.
See "Risk Factors -- Ability to Achieve Anticipated Cost Savings."
 
     Reduced Advertising Expenses.  As a result of the consolidation of
conventional format stores in Southern California under the "Ralphs" name, the
Company will eliminate most of the separate advertising associated with Food 4
Less' existing Alpha Beta, Boys and Viva formats. Because Ralphs' current
advertising program now covers the Southern California region, the Company will
be able to expand the number of Ralphs stores without significantly increasing
advertising costs. Management estimates that there will be annual advertising
cost savings of approximately $28 million as compared to such costs for the pro
forma combined fiscal year ended June 25, 1994. Because of reductions in certain
advertising and promotional expenses on its conventional format stores that Food
4 Less has already begun to implement and certain refinements in the post-Merger
advertising plan, actual cost savings related to advertising expenses are
presently expected to be $19 million in the first full year of combined
operations following the Merger as compared to the current annualized costs.
 
     Reduced Store Operations Expense.  Management expects to reduce store
operations costs as a result of both reduced labor and benefit costs and reduced
non-labor expenses. Projected labor and benefit cost savings are based primarily
on Ralphs' labor scheduling system, which has reduced Ralphs' labor costs
relative to those of Food 4 Less. Other labor savings will result from the
reduction of certain high-cost labor as a result of changed manufacturing,
warehouse and distribution practices, and productivity enhancements resulting
from the installation of Ralphs store level systems.
 
     Non-labor expense reductions are based primarily on the installation of
Ralphs' computerized energy management equipment in Food 4 Less stores which
will require significant capital expenditures. The expense savings associated
with the use of this equipment is based on Ralphs' historical experience. Other
significant non-labor expense reductions are projected to come from improved
safety programs, increased cardboard baling revenues, changes to guard and
shoplift agent programs and a reduction in supply and packaging costs.
 
                                       61
<PAGE>   71
 
Total labor and non-labor operational savings estimated at approximately $21
million annually are anticipated to be achieved by the fourth full year of
combined operation.
 
     Increased Volume Purchasing Efficiencies.  Management has identified
approximately $19 million of cost savings it believes can be achieved as a
result of purchasing efficiencies. These efficiencies consist primarily of (i)
savings from increased discounts and allowances as a result of the combined
volume of the two companies; (ii) an improvement in the terms of vendor
contracts for products carried in the Company's stores on an exclusive or
promoted basis; and (iii) savings from the conversion of some
less-than-truckload shipping quantities to full truckload quantities. These
savings are anticipated to be achieved by the second full year of combined
operation.
 
     Warehousing and Distribution Efficiencies.  The consolidation of the
Company's warehousing and distribution facilities into Ralphs' two primary
facilities located in Compton, California and in the Atwater district of Los
Angeles and Food 4 Less' primary facility located in La Habra, California will
result in lower outside storage, transportation and labor costs. The Company
plans facility additions at one Ralphs facility to accommodate the additional
volume as a result of such consolidation. Management anticipates improvements in
the areas of automation, inventory management and handling, delivering,
scheduling and route optimization and worker safety. In addition, the Company
plans to close three existing facilities, which will result in lower occupancy
expenses. Management believes that annual savings of approximately $16 million
associated with warehousing and distribution will be achieved, before giving
effect to capital expenditures in connection with facilities expansions and
facility closing costs. Such savings are expected to be achieved by the third
full year of combined operations.
 
     Consolidated Manufacturing.  Ralphs and Food 4 Less operate manufacturing
facilities that produce similar products or have excess capacity. Through the
consolidation of meat, bakery, dairy and other manufacturing and processing
operations, and the discontinuance of external purchases of certain goods that
can be manufactured internally, management believes that annual cost savings of
approximately $10 million can be achieved. In each instance, management has
identified the facilities best suited to the needs of the combined company and
has estimated the expense savings associated with each consolidation. The
combined company will utilize a 316,000 square foot bakery and a 25,722 square
foot milk processing plant, located at Food 4 Less' La Habra facility, and a
28,000 square foot milk processing plant, a 9,000 square foot ice cream
processing plant, and a 23,000 square foot delicatessen kitchen located at
Ralphs' Compton facility. Previously, Ralphs purchased bakery products
externally and Food 4 Less purchased ice cream and delicatessen items
externally. Management also plans to utilize Ralphs' third party meat
processors, which have historically provided Ralphs with a full line of
prefabricated and retail cuts of beef, to produce meat for Food 4 Less stores.
Management anticipates that manufacturing expense savings will be achieved by
the second full year of combined operation.
 
     Consolidated Administrative Functions.  The Company expects to achieve
savings from the elimination of redundant administrative staff, the
consolidation of management information systems and a decreased reliance on
certain outside services and consultants. To reduce headcount, the Company plans
to target several functions for consolidation, including accounting, marketing,
management information systems, administration and human resources. The Company
plans to eliminate a data processing center, which is anticipated to result in
savings in the areas of equipment, software, headcount and outside programmer
fees. The Company also plans to eliminate the use of third party administrators
to handle workers compensation and general liability claims. Management
estimates that annual savings of approximately $15 million associated with
consolidating administrative functions will be achieved by the second full year
of combined operation.
 
  EXPERIENCED MANAGEMENT TEAM
 
     The executive officers of the Company have extensive experience in the
supermarket industry. The strength of Ralphs management expertise is evidenced
by Ralphs' reputation for quality and service, its technologically advanced
systems, strong store operations and high historical EBITDA margins. The Food 4
Less management team will provide valuable experience in operating warehouse
supermarkets and in effectively integrating companies into a combined operation.
Following the acquisition of Alpha Beta in 1991,
 
                                       62
<PAGE>   72
 
Food 4 Less management successfully integrated Alpha Beta with its existing
Southern California operations and (within three years) achieved annual cost
savings in excess of $40 million (compared to a pre-acquisition estimate of
approximately $33 million). See "Management."
 
WAREHOUSING AND DISTRIBUTION
 
     The combined Company will utilize Ralphs' technologically advanced
warehousing and distribution systems, which include a 17 million cubic foot
high-rise automated storage and retrieval system warehouse (the "ASRS") for
non-perishable items and a 5.4 million cubic foot perishable service center (the
"PSC") designed for processing, storing and distributing all perishable items.
These facilities and the Food 4 Less La Habra warehouse will provide the Company
with substantial operating benefits, including: (i) enhanced turnover to further
improve the freshness and quality of in-store products, (ii) additional
opportunities in forward buying programs and (iii) an increase in the percentage
of inventory supplied by the Company's own warehousing and distribution system.
Management believes the consolidation of these operations will enable the
Company to meet the combined inventory requirements of all stores with fewer
employees and lower operating and occupancy-related expenses.
 
     In November 1987, Ralphs opened the 17 million cubic foot highrise ASRS
warehouse for non-perishable items in the Atwater district of Los Angeles, at a
cost of approximately $50 million. This facility significantly increased
capacity and improved the efficiency of Ralphs' warehouse operations. The
automated warehouse has a ground floor area of 170,000 square feet and capacity
of approximately 50,000 pallets. Guided by computer software, ten-story high
cranes move pallets from the receiving dock to programmed locations in the ASRS
warehouse while recording the location and time of storage. Goods are retrieved
and delivered by the cranes to conveyors leading to an adjacent "picking"
warehouse where individual store orders are filled and shipped. The Company
plans to utilize existing unused capacity to accommodate additional volume
resulting from the consolidation. The ASRS facility can hold substantially more
inventory and requires fewer employees to operate than a conventional warehouse
of equal size. This facility has reduced Ralphs' warehousing costs of
non-perishable items markedly, enabling it to take advantage of advance buying
opportunities and minimize "out-of-stocks." The Company plans to close two
existing Ralphs warehouse facilities in Los Angeles and Carson, California and
one Food 4 Less facility in Los Angeles, California.
 
     In mid-1992, Ralphs opened the 5.4 million cubic foot PSC facility in
Compton, California, designed to process and store all perishable products. This
facility cost approximately $35 million and has provided Ralphs with the ability
to deliver perishable products to its stores on a daily basis, thereby improving
the freshness and quality of these products. The facility contains an energy
efficient refrigeration system and a computer system designed to document the
location and anticipated delivery time of all inventory. The PSC has
consolidated the operations of three existing facilities and holds more
inventory than the facilities it replaced, thereby reducing Ralphs' warehouse
distribution costs. The Company also plans to expand the PSC facility to
accommodate additional volume resulting from the consolidation.
 
     Most Ralphs stores and Food 4 Less Southern California stores are located
within approximately a one-hour drive from Ralphs' distribution and warehousing
facilities. This geographical concentration, combined with Ralphs' efficient
order system, shortens the lead time between the placement of a merchandise
order and its receipt.
 
     Food 4 Less currently operates a centralized manufacturing, warehouse and
office facility in La Habra, California which it leases from Alpha Beta's former
parent corporation. The La Habra facility measures 1,378,083 total square feet
over 75 acres and, in addition to serving warehousing, distribution and office
functions, houses manufacturing operations which include a bakery and a
creamery. The La Habra facility is operated pursuant to a long-term lease which
expires in 2001. The La Habra facility is expected to be used as an additional
distribution and warehouse facility.
 
     Food 4 Less is party to a joint venture with a subsidiary of Certified
Grocers of California, Ltd. which operates a general merchandise warehouse in
Fresno, California. Management is evaluating the role of such warehouse in the
operation of the combined Company.
 
                                       63
<PAGE>   73
 
MANUFACTURING
 
     Ralphs' manufacturing operations produce a variety of dairy and other
products, including fluid milk, ice cream, yogurt and bottled waters and juices
as well as packaged ice, cheese and salad preparations. Ralphs contracts with
meat processors to provide a full line of prefabricated and retail cuts of beef.
Ralphs ceased its bakery operations during the second quarter of Fiscal 1993 at
its 102,000 square foot facility in Los Angeles. Food 4 Less' La Habra facility
includes a full-line bakery as well as a creamery and certain other
manufacturing operations.
 
     The following table sets forth information concerning the principal
manufacturing and processing facilities expected to be owned and operated by the
Company:
 
<TABLE>
<CAPTION>
                               FACILITY                      SQUARE FEET    LOCATION
            -----------------------------------------------  -----------   ----------
            <S>                                              <C>           <C>
            Milk processing................................     28,000      Compton
            Ice cream processing...........................      9,000      Compton
            Delicatessen kitchen...........................     23,000      Compton
            Bakery.........................................    316,000      La Habra
            Milk processing................................     25,722      La Habra
</TABLE>
 
Management believes that Ralphs' manufacturing facilities and the La Habra
bakery can accommodate the volume requirements of the Company, after planned
expenditures of approximately $3.0 million over the next year.
 
PRIVATE LABEL PROGRAM
 
     Through its private label program, Ralphs offers approximately 2,800 items
under the "Ralphs," "Private Selection," "Perfect Choice" and "Plain Wrap" brand
names. These products provide quality comparable to that of national brands at
prices 20-30% lower. Gross margins on private label goods are generally higher
than on national brands. Management believes its private label program is one of
the most successful programs in the supermarket industry, representing 17.3% of
sales (excluding meats, service delicatessen and produce items) during the
twelve months ended July 17, 1994. This figure has grown in the past few years,
and management intends to continue the growth of its private label program in
the future.
 
     Food 4 Less has entered into several private label licensing arrangements
which allow it to exclusively utilize recognized brand names in connection with
certain goods it manufactures or purchases from others, including "Carnation"
and "Sunnyside Farms" (dairy products) and "Van de Kamps" (baked goods). In
addition, Food 4 Less has entered into an agreement to distribute private label
dry grocery and frozen products under the "Sunny Select" and "Grocers Pride"
labels and has established its own private label, "Equality," for health and
beauty aid products. Food 4 Less actively promoted its private label products
during fiscal 1994, and management believes that the additional variety,
superior quality and promotional program resulted in an overall increase in
private label sales and corresponding gross margins. It is expected that the
Company will continue the Carnation, Van de Kamps and certain of its other
licensing agreements following the Merger.
 
EXPANSION AND DEVELOPMENT
 
     As a result of Ralphs' 122-year history and Alpha Beta's 91-year history in
Southern California, the Company will have valuable and well established store
locations, many of which are in densely populated metropolitan areas.
Additionally, the Company will have a technologically advanced store base.
During the five years ended June 25, 1994, on a combined basis, Ralphs and Food
4 Less opened 74 new stores and remodeled 211 stores. Approximately 84% of the
Company's stores have been opened or remodeled in the last five years.
 
     The Company plans to expand the Southern California Division by acquiring
existing stores and constructing new ones. The Company intends to continue to
focus its new store construction and store conversion efforts during calendar
1995 and future years primarily within existing marketing areas. Such efforts
will encompass both of the Company's store formats, namely Food 4 Less and
Ralphs. To this end, the Company plans to continue its store expansion program
in Southern California by opening 17 new stores
 
                                       64
<PAGE>   74
 
during calendar 1995 (including three Food 4 Less stores which will be located
in San Diego, a new market for Food 4 Less), and additional stores in subsequent
years. During the second quarter of its current fiscal year, Food 4 Less
converted 11 of its conventional format stores to warehouse format stores and,
following the Merger, the Company plans to convert approximately five additional
conventional stores currently managed by Food 4 Less and approximately 23 stores
currently managed by RGC to the "Food 4 Less" name and warehouse format, as Food
4 Less stores have proven to have a strong appeal to value-conscious consumers
across a wide range of demographic groups. See "-- The Merger -- Two Leading
Complementary Formats." Remodeling activity in Southern California will be
focused on the conventional format stores, including 13 planned major remodels
of such stores during calendar 1995. The Company's expansion, remodel and
conversion efforts have required, and will continue to require, the funding of
significant capital expenditures. See "Management's Discussion and Analysis of
Financial Condition and Results of Operations -- Liquidity and Capital
Resources."
 
     During the last five fiscal years, Ralphs has opened 46 new stores and
remodeled 54 stores at a cost of approximately $277.2 million. A majority of
these new and remodeled stores offer expanded produce and European-style seafood
departments, service delicatessens, fresh bakeries and a broad selection of
general merchandise. With enhanced decor reflecting contemporary interior
design, these stores are designed to provide a quality shopping experience. At
the end of Fiscal 1994, 100 of Ralphs' 173 total stores were newly built or
remodeled within the past five fiscal years. While Ralphs has sold or closed 15
stores during the last five fiscal years, the number of Ralphs' stores has
increased from 142 stores at January 28, 1990 to 173 stores at January 29, 1995.
 
     During the last five fiscal years, in Southern California Food 4 Less has
acquired or opened 172 stores (which includes 142 stores acquired in connection
with the acquisition of Alpha Beta) and remodeled 113 stores. Since its
acquisition of Alpha Beta in 1991, Food 4 Less has undertaken an extensive
program of store remodels, conversions and additions, which have resulted in a
substantially improved store base. During Fiscal 1994, Food 4 Less spent
approximately $50.7 million on capital improvements in Southern California.
Additionally, since the Alpha Beta acquisition, Food 4 Less has converted 22
Southern California stores from conventional formats to the warehouse format. As
Food 4 Less has remodeled existing stores, opened new larger stores and closed
smaller, marginally performing stores, there has been a net reduction in store
count, from 209 stores to 196 stores from the year ended June 29, 1991 ("Fiscal
1991") to the end of Fiscal 1994, but an increase in average store size. The
average square feet per store has increased from 28,700 at the end of Fiscal
1991 to 30,500 at the end of Fiscal 1994. During the last five fiscal years, 29
stores have been closed or sold (including five stores which closed as a result
of the April 1992 civil unrest in Los Angeles).
 
     The Company will select most new store sites from developers' proposals
after such proposals have been researched and analyzed by the Company's
personnel. Each site will be monitored for population shifts, zoning changes,
traffic patterns, and nearby new construction and competitors' stores in an
effort to determine sales potential. The Company will actively participate with
developers in order to attain the Company's objectives for the site, including
adequate parking and complementary co-tenant mix. Remodeling involves enhancing
a store's decor through fixture replacement, upgrading of service departments
and improvements to lighting systems. In order to minimize the disruptive effect
on sales, most stores will be kept open during the remodeling period. The
primary objectives of remodeling will be to improve the attractiveness of
stores, increase sales of higher margin product categories and to increase
selling area where feasible.
 
     Remodelings and openings, among other things, are subject to the
availability of developers' financing, agreements with developers and landlords,
local zoning regulations, construction schedules and other factors, including
costs, often beyond the Company's control. Accordingly, there can be no
assurance that the schedule will be met. Further, the Company expects increasing
competition for new store sites, and it is possible that this competition might
adversely affect the timing of its new store opening program.
 
ADVERTISING AND PROMOTION
 
     Ralphs' marketing strategy is to provide a combination of wide product
selection, quality and freshness of perishable products, competitive prices and
double coupons supporting Ralphs' advertising theme "Everything
 
                                       65
<PAGE>   75
 
You Need. Every Time You Shop." In February 1994, Ralphs launched the Ralphs
Savings Plan, a new marketing campaign designed to enhance customer value. The
Ralphs Savings Plan is comprised of six major components: Guaranteed Low Prices
("GLPs"), Price Breakers, Big Buys, Multi-Buys, Ralphs Brand Products and Double
Coupons. GLPs guarantee low prices on certain high volume items that are
surveyed and updated every four weeks. Price Breakers are weekly advertised
items that offer significant savings. Big Buys are club size items at prices
competitive to club store prices and Multi-Buys offer Ralphs shoppers the
opportunity to purchase club store quantities of regular sized items at prices
competitive to club store prices. In conjunction with this new campaign Ralphs'
private label offering of approximately 2,800 products provides value to the
customer. In the second quarter of 1994, Ralphs began more aggressively
promoting perishables through weekly ad features and lower prices. In addition,
Ralphs increased the number of storewide GLPs. Further, a mailer program was
intensified to highlight the perishable pricing and increased GLPs.
 
     Ralphs stores promote sales through the use of product coupons, consisting
of manufacturers' coupons and Ralphs' own promotional coupons. Ralphs offers a
double coupon program in all stores with Ralphs matching the price reduction
offered by the manufacturer. Ralphs also generates store traffic through weekly
advertised specials, special sales promotions such as discounts on recreational
activities, seasonal and holiday promotions, increased private label selection,
club pack items and exclusive product offerings. Current advertising by Ralphs
has substantially the same market coverage as Food 4 Less and it is expected
that following the Merger duplicative advertising can be eliminated.
 
     The Food 4 Less warehouse stores utilize print and radio advertising which
emphasizes Food 4 Less' low-price leadership, rather than promoting special
prices on individual items. The Food 4 Less warehouse stores also utilize weekly
advertising circulars, customized to local communities, which highlight the
merchandise offered in each store.
 
INFORMATION SYSTEMS AND TECHNOLOGY
 
     Ralphs' management utilizes technology and industrial engineering methods
to enhance operating efficiency. Every checkout lane in every Ralphs store has a
point of sale terminal. Information from these terminals is utilized to allocate
shelf space, select merchandise based on the buying patterns of each store,
reduce out-of-stocks and increase efficiency at the checkstand and in the
warehouses. Industrial engineering methods are used to schedule labor thereby
improving productivity at the store level and in warehousing and distribution
operations.
 
     Ralphs was the first supermarket chain in the western United States to
adopt scanning in all of its stores and has upgraded this equipment through the
purchase of IBM 4680 point-of-sale computers. All Ralphs stores use laser
scanning equipment, operating through an integrated computer system, to scan the
Universal Product Code, which provides prices and descriptions for most
products.
 
     Ralphs has a Uniform Communications Standard purchase order system that
electronically links Ralphs to major suppliers via computer. This system has
enabled the automated processing of purchase orders which management believes
reduces the lead time required for product purchases. In Fiscal 1993, Ralphs
completed installation of an industry standard, direct store delivery receiving
system for goods delivered directly by vendors. This system allows the receipt
of each order to be recorded electronically, thereby confirming product retail
price and purchase authorization. This system has reduced the incidence of
billing errors and unauthorized deliveries.
 
     Industrial engineering standards have been established for all major work
functions in Ralphs stores, ranging from stocking to checkout. Performance of
each major department in each store is measured weekly against these standards.
Similar measurements are made in Ralphs' distribution, warehouse and
manufacturing operations. Ralphs believes that its application of qualitative
methods to the operation of the business has given it a competitive advantage
and has better enabled management to run its business efficiently and to control
costs.
 
     The Company plans to convert the Food 4 Less management information systems
to the Ralphs management information systems. Ralphs stores that will be
converted to the Food 4 Less format will continue to use the Ralphs programs.
 
                                       66
<PAGE>   76
 
NORTHERN CALIFORNIA AND MIDWESTERN DIVISIONS
 
     The Northern California Division of Food 4 Less operates 19 conventional
supermarkets in the greater San Francisco Bay Area under the names "Cala" and
"Bell," and six warehouse format stores under the "Foods Co." name. Management
believes that the Northern California Division has excellent store locations in
the city of San Francisco that are very difficult to replicate. The Midwestern
Division of Food 4 Less operates 38 stores, of which 33, including ten former
"Food Barn" stores which Food 4 Less acquired in March 1994, are warehouse
format stores operated under the "Food 4 Less" name, and five of which are
conventional supermarkets operated under the "Falley's" name. Of these 38
stores, 34 are located in Kansas and four are located in Missouri. Management
believes the Food 4 Less warehouse format stores are the low-price leaders in
each of the markets in which they compete. The Northern California Division's
conventional store strategy is to attract customers through its convenient
locations, broad product line and emphasis on quality and service and its
advertising and promotion strategy highlights the reduced price specials offered
in its stores. In contrast, the Company's warehouse format stores, operated
under the Food 4 Less name in the Midwestern Division and the Foods Co. name in
the Northern California Division, emphasize lowest overall prices rather than
promoting special prices on individual items. The Northern California Division's
conventional stores range in size from approximately 8,900 square feet to 32,800
square feet, and average approximately 19,400 square feet. The Northern
California Division's warehouse stores range in size from approximately 30,000
square feet to 59,600 square feet, and average approximately 37,900 square feet.
The Midwestern Division's warehouse format stores range in size from
approximately 8,800 square feet to 60,200 square feet and average approximately
37,300 square feet.
 
     The Northern California Division purchases merchandise from a number of
suppliers; however, approximately 40% of its purchases are made through
Certified Grocers of California, Ltd. ("Certified"), a food distribution
cooperative, pursuant to supply contracts. The Northern California Division does
not operate its own warehouse facilities, relying instead on direct delivery to
its stores by Certified and other vendors. Food 4 Less' Southern California
warehouse facilities supply a portion of the merchandise sold in the Northern
California Division stores, and it is expected that, following completion of the
Merger, the Company's Southern California warehouses will continue to do so.
 
     The Midwestern Division's primary supplier is Associated Wholesale Grocers
("AWG"), a member-owned wholesale grocery cooperative based in Kansas City. The
Midwestern Division does not operate a central warehouse, but purchases
approximately 73% of the merchandise sold in its stores from AWG. Management
believes that, as AWG's largest single customer, the Midwestern Division has
significant buying power, allowing it to provide a broader product line more
economically than it could if it maintained its own full-line warehouse. The
Midwestern Division produces approximately 50% of all case-ready fresh meat
items sold in its stores at its central meat plant located in Topeka, Kansas.
 
     In fiscal 1990, the Northern California Division initiated a remodeling
program to upgrade its stores and to increase profitability. Food 4 Less
remodeled 15 stores during the past five fiscal years, and opened five new
stores during the past four fiscal years. During fiscal 1994, Food 4 Less opened
one new warehouse store, converted three existing stores to the warehouse format
and remodeled one conventional format store. The Company has closed 4 stores
during the past five fiscal years and increased its number of stores from 22 at
the end of the fiscal year ended June 30, 1990 to 24 at the end of the fiscal
year ended June 25, 1994. The average square feet per store has increased from
20,000 at the end of fiscal 1990 to 23,300 at the end of fiscal 1994. The
Company plans to open one additional warehouse format store and remodel two
conventional format stores during fiscal 1995. Management plans to further
expand the Northern California Division in the future by acquiring existing
stores and constructing new stores, including warehouse stores. The Northern
California Division Food 4 Less warehouse stores were renamed "Foods Co." in
fiscal 1994 following the sale by Food 4 Less of exclusive rights to use the
"Food 4 Less" name in Northern California to Fleming Companies, Inc. See
"-- Licensing Operations."
 
     The Company intends to focus its Midwestern Division expansion primarily on
its Food 4 Less operations. While Food 4 Less expects to construct new stores,
it may also expand operations by purchasing existing Food 4 Less stores from
unaffiliated licensees, or by acquiring existing supermarkets and converting
 
                                       67
<PAGE>   77
 
them to the Food 4 Less warehouse format. The acquisition in March 1994 of ten
warehouse stores formerly operated as "Food Barn" stores increased the
Midwestern Division's Food 4 Less warehouse store count from 23 at June 26, 1993
to 33 at June 25, 1994. During the last five fiscal years, the Midwestern
Division has opened 3 new stores, acquired 13 stores, closed one store and
remodeled 10 stores.
 
COMPETITION
 
     The supermarket industry is highly competitive and characterized by narrow
profit margins. The Company's competitors in each of its operating divisions
include national and regional supermarket chains, independent and specialty
grocers, drug and convenience stores, and the newer "alternative format" food
stores, including warehouse club stores, deep discount drug stores and "super
centers." Supermarket chains generally compete on the basis of location, quality
of products, service, price, product variety and store condition. The Company
regularly monitors its competitors' prices and adjusts its prices and marketing
strategy as management deems appropriate in light of existing conditions. Some
of the Company's competitors have greater financial resources than the Company
and could use these resources to take steps which could adversely affect the
Company's competitive position.
 
     The Southern California stores compete with several large national and
regional chains, principally Albertsons, Hughes, Lucky, Smith's, Stater Bros.,
and Vons, and with smaller independent supermarkets and grocery stores as well
as warehouse clubs and other "alternative format" food stores. The Northern
California Division competes with large national and regional chains,
principally Lucky and Safeway, and with independent supermarket and grocery
store operators and other retailers, including "alternative format" stores. The
Midwestern Division's supermarkets compete with several national and regional
supermarket chains, principally Albertsons and Dillons, as well as independent
and "alternative format" stores such as Hypermarket USA. Food 4 Less positions
its Food 4 Less warehouse format supermarkets as the overall low-price leader in
each marketing area in which they operate. In addition, management believes that
Ralphs is a leading competitor in many of its marketing areas, based on its
strong customer franchise, desirable store locations, technology and efficient
distribution systems.
 
EMPLOYEES
 
  RALPHS
 
     At January 29, 1995, Ralphs had 6,213 full-time and 8,940 part-time
employees as follows:
 
<TABLE>
<CAPTION>
                        EMPLOYEE TYPE                    UNION      NON-UNION     TOTAL
        ---------------------------------------------    ------     ---------     ------
        <S>                                              <C>        <C>           <C>
        Hourly.......................................    13,854         245       14,099
        Salaried.....................................        --       1,054        1,054
                                                         ------     ---------     ------
                  Total employees....................    13,854       1,299       15,153
</TABLE>
 
     Of Ralphs' 15,153 total employees at January 29, 1995, 13,854 were covered
by union contracts principally with the UFCW. The table below sets forth
information regarding Ralphs' union contracts which cover more than 100
employees.
 
<TABLE>
<CAPTION>
              UNION                     NUMBER OF EMPLOYEES COVERED           DATE OF EXPIRATION
- ----------------------------------    --------------------------------        -------------------
<S>                                   <C>                                     <C>
UFCW                                  10,723 clerks and meatcutters           October 6, 1996
International Brotherhood of          1,675 drivers and warehousemen          September 13, 1998
  Teamsters
Hotel Employees and Restaurant
  Employees                           977                                     September 10, 1995
Hospital and Service Employees        328 Los Angeles                         January 19, 1997
                                      67 San Diego                            April 20, 1997
</TABLE>
 
                                       68
<PAGE>   78
 
  FOOD 4 LESS
 
     At June 25, 1994, Food 4 Less had a total of 5,728 full-time and 8,959
part-time employees as follows:
 
<TABLE>
<CAPTION>
                         EMPLOYEE TYPE                   UNION      NON-UNION     TOTAL
        -----------------------------------------------  ------     ---------     ------
        <S>                                              <C>        <C>           <C>
        Hourly.........................................  11,882       1,907       13,789
        Salaried.......................................      --         898          898
                                                         ------     ---------     ------
                  Total employees......................  11,882       2,805       14,687
</TABLE>
 
     Of Food 4 Less' 14,687 total employees at June 25, 1994, 11,882 were
covered by union contracts, principally with UFCW. The table below sets forth
information regarding Food 4 Less' union contracts which cover more than 100
employees.
 
<TABLE>
<CAPTION>
                                                        NUMBER OF                  DATE OF
                    UNION                           EMPLOYEES COVERED            EXPIRATION
- ----------------------------------------------  --------------------------  ---------------------
<S>                                             <C>                         <C>
UFCW..........................................  7,908 Southern California   October 6, 1996
                                                  clerks and meatcutters
Hospital and Service Employees................  299 Southern California     January 19, 1997
                                                  store porters
International Brotherhood of Teamsters........  886 Southern California     September 13, 1998
                                                  produce drivers
                                                  and warehousemen
UFCW..........................................  971 Northern California     February 28, 1995(a)
                                                  clerks and meatcutters
UFCW..........................................  1,532 Southern California   February 25, 1996
                                                  clerks and meatcutters
Bakery and Confectionery Workers..............  192 Southern California     July 8, 1995
                                                  bakers
</TABLE>
 
- ---------------
 
(a) Certain of such employees are covered by a contract expiring on June 2,
    1996. The contract which expired on February 28, 1995 and an additional
    contract which expired on March 4, 1995 have been provisionally extended for
    a five-month period and currently are being renegotiated.
 
     Pursuant to their collective bargaining agreements, both Ralphs and Food 4
Less contribute to various union-sponsored, multi-employer pension plans.
 
     The terms of most collective bargaining agreements that cover employees of
conventional stores operated by Food 4 Less are substantially identical to the
terms of the corresponding collective bargaining agreements of Ralphs. The terms
of each company's collective bargaining agreements generally will remain in
effect following the Merger, although it is expected that, as a result of
current negotiations, Ralphs' collective bargaining agreements will apply to all
Company stores converted to the Ralphs name and format, and the collective
bargaining agreements that cover employees of Food 4 Less warehouse format
stores will apply to all Company stores converted to the Food 4 Less name and
warehouse format.
 
     Management believes that both Ralphs and Food 4 Less have good relations
with their employees.
 
LICENSING OPERATIONS
 
     Food 4 Less owns the "Food 4 Less" trademark and service mark and licenses
the "Food 4 Less" name for use by others. In Fiscal 1994, earnings from
licensing operations were approximately $270,000. An exclusive license with the
right to sublicense the "Food 4 Less" name in all areas of the United States
except Arkansas, Iowa, Illinois, Minnesota, Nebraska, North Dakota, South
Dakota, Wisconsin, the upper peninsula of Michigan, certain portions of Kansas,
Missouri, and Tennessee has been granted to Fleming Companies, Inc. ("Fleming"),
a major food wholesaler and retailer. In August of 1993, Food 4 Less amended
(the "Amendment") its licensing agreement with Fleming to give Fleming exclusive
use of the Food 4 Less name in Northern California and Food 4 Less exclusive use
in Southern California. Fleming paid Food 4 Less a fee of $1.9 million for the
Amendment. With the exception of Northern California, and subject to the
Amendment and certain proximity restrictions, Food 4 Less retains the right to
open and operate its own
 
                                       69
<PAGE>   79
 
"Food 4 Less" warehouse supermarkets throughout the United States. As of June
25, 1994, there were 158 Food 4 Less warehouse supermarkets in 20 states,
including the 61 stores owned or leased and operated by Food 4 Less. Of the
remaining 97 stores, Fleming operates three under license, 67 are operated under
sublicenses from Fleming and 27 are operated by other licensees.
 
PROPERTIES
 
     At October 1, 1994, Ralphs and Food 4 Less operated a total of 429 stores,
as set forth in the table below:
 
<TABLE>
<CAPTION>
                                                                                               
                                                                                               
                                                                                               
                                                    NUMBER OF      
                                                   SUPERMARKETS           
                                                  --------------        TOTAL        SELLING   
                                                  OWNED   LEASED     SQUARE FEET   SQUARE FEET 
                                                  -----   ------     -----------   ----------- 
        <S>                                         <C>     <C>         <C>            <C>
        Southern California.....................    49      317(a)      12,929         9,174
        Northern California.....................    --       25            610           424
        Midwestern..............................     2(b)    36          1,357         1,025
                                                  -----   -----         ------        ------
                  Total.........................    51      378(c)      14,896        10,623
                                                  =====   =====         ======        ======
</TABLE>
 
- ---------------
 
(a) Includes 17 stores located on real property subject to a ground lease.
 
(b) Includes one store that is partially owned and partially leased.
 
(c) The average remaining term (including renewal options) of Ralphs' and Food 4
    Less' supermarket leases is 27 years.
 
The number of Ralphs and Food 4 Less stores by size classification as of October
1, 1994 is as follows:
 
<TABLE>
<CAPTION>
                     AVERAGE GROSS SQUARE FEET      AVERAGE SELLING SQUARE FEET               NUMBER OF STORES
  TOTAL SQUARE      ---------------------------     ---------------------------     -------------------------------------
      FEET            RALPHS        FOOD 4 LESS       RALPHS        FOOD 4 LESS      RALPHS       FOOD 4 LESS      TOTAL
- ----------------    -----------     -----------     -----------     -----------     ---------     -----------     -------
<S>                    <C>             <C>             <C>             <C>             <C>            <C>           <C>
 8,800 - 15,599        --              13,175          --               9,478           --              8             8
15,600 - 25,000        21,867          21,740          16,709          14,880            3             92            95
25,001 - 30,000        27,926          26,966          19,725          18,633           15             37            52
30,001 - 35,000        32,993          32,574          24,204          23,247           31             51            82
35,001 - 40,000        37,254          36,804          27,053          26,272           32             27            59
40,001 - 45,000        43,264          42,329          31,422          30,038           59             12            71
45,001 - 50,000        46,356          48,037          33,185          34,572           15             11            26
50,001 - 84,280        68,400          55,056          48,466          37,814           13             23            36
</TABLE>
 
     At October 1, 1994, the Company also operated 20 distribution, warehouse
and administrative facilities and five manufacturing and processing facilities,
14 of which are owned and 11 of which are leased. Certain of the facilities are
expected to be sold, closed or subleased following completion of the Merger. See
"-- Warehousing and Distribution."
 
     Ralphs' distribution and warehouse facilities include the 17 million cubic
foot ASRS warehouse for nonperishable items that Ralphs opened in November 1987
and the 5.4 million cubic foot PSC facility for the processing and storage of
perishable products opened in mid-1992. Food 4 Less operates two warehouse
facilities: The largest of such facilities is Food 4 Less' central office,
manufacturing and warehouse complex in La Habra, California, which occupies
approximately 1.4 million total square feet over 75 acres. Food 4 Less has
entered into a lease of the La Habra property which expires in 2001 (and which
may be extended for up to 15 years at the election of Food 4 Less), with
American Food and Drug, Inc. ("AFDI"), a subsidiary of American Stores Company,
and has an option to purchase such property. Rent on the La Habra property was
$6.3 million in Fiscal 1994. Four of Food 4 Less' supermarkets are also leased
from AFDI. In addition to the La Habra facility, Food 4 Less leases a 321,000
square foot warehouse in Los Angeles. This warehouse, which was formerly owned
by Food 4 Less, was the subject of a sale leaseback arrangement entered into by
Food 4 Less in August 1990. For information regarding the Company's plan to
consolidate its warehouse facilities following completion of the Merger, see
"-- The Merger -- Substantial Cost Savings Opportunities -- Warehousing and
Distribution Efficiencies."
 
LEGAL PROCEEDINGS
 
     In December 1992, three California state antitrust class action suits were
commenced in Los Angeles Superior Court against RGC and Food 4 Less and other
major supermarket chains located in Southern
 
                                       70
<PAGE>   80
 
California, alleging that they conspired to refrain from competing in the retail
market for fluid milk and to fix the retail price of fluid milk above
competitive prices. Specifically, class actions were commenced by Diane Barela
and Neila Ross, Ron Moliare and Paul C. Pfeifle on December 7, December 14, and
December 23, 1992, respectively. The Court has yet to certify any of these
classes. A demurrer to the complaints was denied. Notwithstanding that it
believes there is no merit to these cases, RGC had reached an agreement in
principle to settle them. However, no settlement agreement has been signed. Food
4 Less is continuing to actively defend these suits and Ralphs has elected to
defer any further settlement discussions until after the consummation of the
Merger. The Company does not believe that the resolution of these cases will
have a material adverse effect on its future financial condition. Any settlement
would be subject to court approval.
 
     On March 25, 1991, George A. Koteen Associates, Inc. ("Koteen Associates")
commenced an action in San Diego Superior Court alleging that RGC breached an
alleged utility rate consulting agreement. In December 1992, a jury returned a
verdict of approximately $4.9 million in favor of Koteen Associates and in March
1993, attorney's fees and certain other costs were awarded to the plaintiff. RGC
has appealed the judgment and fully reserved in Fiscal 1992 against an adverse
ruling by the appellate courts.
 
     In April 1994, RGC was served with a complaint filed by over 240 former
employees at Ralphs' bakery in the Atwater district of Los Angeles (the "Bakery
Plaintiffs"). The action was commenced in the United States District Court for
the Central District of California, and, among other claims, the Bakery
Plaintiffs alleged that RGC breached its collective bargaining agreement and
violated the Workers Adjustment Retraining Notification Act (the "WARN Act")
when it downsized and subsequently closed the bakery. In their complaint, the
Bakery Plaintiffs are seeking damages for lost wages and benefits as well as
punitive damages. The Bakery Plaintiffs also named RGC and two of its management
employees in fraud, conspiracy and emotional distress causes of action. In
addition, the Bakery Plaintiffs sued their union local for breach of its duty of
fair representation and other alleged misconduct, including fraud and
conspiracy. The defendants have answered the complaint and discovery is ongoing.
Trial is set for February, 1996, and RGC is vigorously defending this suit.
Management believes, based on its assessment of the facts, that the resolution
of this case will not have a material effect on the Company's financial position
or results of operations.
 
     In addition, Food 4 Less and Ralphs are defendants in a number of other
cases currently in litigation or potential claims encountered in the normal
course of business which are being vigorously defended. In the opinion of
management, the resolutions of these matters will not have a material effect on
Food 4 Less' or Ralphs' financial position or results of operations.
 
CALIFORNIA SETTLEMENT AGREEMENT
 
     On December 14, 1994, Food 4 Less and Ralphs entered into a Settlement
Agreement (the "Settlement Agreement") with the State of California to settle
potential antitrust and unfair competition claims the State of California
asserted against Ralphs and Food 4 Less relating to the effects of the Merger on
supermarket competition in Southern California (the "State Claims"). Without
admitting any liability in connection with the State Claims, Food 4 Less and
Ralphs agreed in the Settlement Agreement to divest 27 specific stores in
Southern California. Under the Settlement Agreement, the Company must divest 14
stores by June 30, 1995, and the balance of 13 stores by December 31, 1995. The
Company also agreed not to acquire new stores from third parties in the six
Southern California areas specified in the Settlement Agreement for five years
following the date of the Settlement Agreement. If the Company fails to divest
the required stores by the two dates set forth in the Settlement Agreement, the
Company has agreed not to object to the appointment of a trustee to effect the
required sales. The Settlement Agreement also requires the Company to pay the
reasonable fees and costs of the attorneys and experts of the State of
California associated with its review.
 
GOVERNMENT REGULATION
 
     Ralphs and Food 4 Less are subject to regulation by a variety of
governmental agencies, including, but not limited to, the California Department
of Alcoholic Beverage Control, the California Department of Agriculture, the
U.S. Food and Drug Administration, the U.S. Department of Agriculture and state
and local health departments. In addition, the Merger is subject to the review
of the Federal Trade Commission and the
 
                                       71
<PAGE>   81
 
requirements and waiting period imposed by the Hart-Scott-Rodino Antitrust
Improvements Act of 1976 (the "HSR Act"). The waiting period under the HSR Act
has expired and on February 2, 1995, the Federal Trade Commission advised Food 4
Less and Ralphs that it had closed its investigation of the Merger.
 
ENVIRONMENTAL MATTERS
 
   
     In January 1991, the California Regional Water Quality Control Board for
the Los Angeles Region (the "Regional Board") requested that Ralphs conduct a
subsurface characterization of Ralphs' Atwater property. This request was part
of an ongoing effort by the Regional Board, in connection with the U.S.
Environmental Protection Agency (the "EPA"), to identify contributors to
groundwater contamination in the San Fernando Valley. Significant parts of the
San Fernando Valley, including the area where Ralphs' Atwater property is
located, have been designated federal Superfund sites requiring response actions
under the Comprehensive Environmental Response, Compensation and Liability Act
of 1980, as amended, because of regional groundwater contamination. On June 18,
1991, the EPA made its own request for information concerning the Atwater
property. Since that time, the Regional Board has requested further
investigations by Ralphs. Ralphs has conducted the requested investigations and
has reported the results to the Regional Board. Approximately 25 companies have
entered into a Consent Order (EPA Docket No. 94-11) with the EPA to investigate
and design a remediation system for contaminated groundwater beneath an area
which includes the Atwater property. Ralphs is not a party to that Consent
Order, but is cooperating with requests of the subject companies to allow
installation of monitoring or recovery wells on Ralphs' property. On or about
May 2, 1995 the EPA mailed a General Notice Letter to 14 parties, including
Ralphs as owner and operator of the Atwater property, naming them as additional
potentially responsible parties ("PRPs"). As such, Ralphs and the other PRPs may
be requested to perform or pay for remediation or oversight costs in connection
with the Superfund site. Ralphs is evaluating the implications of this letter to
determine an appropriate response. Based upon available information, management
does not believe this matter will have a material adverse effect on the
Company's financial condition or results of operations.
    
 
     Ralphs has removed underground storage tanks and remediated soil
contamination at the Atwater property. In some instances the removals and the
contamination were associated with grocery business operations; in others they
were associated with prior property users. Although the possibility of other
contamination from prior operations or adjacent properties exists at the Atwater
property, management does not believe that the costs of remediating such
contamination will be material to the Company.
 
     Apart from the Atwater property, Ralphs and Food 4 Less have recently had
environmental assessments performed on a significant portion of Ralphs'
facilities and Food 4 Less' facilities, including warehouse and distribution
facilities. Management believes that any responsive actions required at the
examined properties as a result of such assessments will not have a material
adverse effect on its financial condition or results of operations.
 
     Ralphs has incurred approximately $4.5 million in non-recurring capital
expenditures for conversion of refrigerants during 1994. Food 4 Less may incur
some additional capital expenditures for such conversion. Other than these
expenditures, neither Ralphs nor Food 4 Less has incurred material capital
expenditures for environmental controls during the previous three years, nor
does management anticipate incurring such expenditures during the current fiscal
year or the succeeding fiscal year.
 
     At the time that Food 4 Less acquired Alpha Beta in 1991, it learned that
certain underground storage tanks located on the site of the La Habra facility
may have released hydrocarbons. In connection with the acquisition of Alpha Beta
the seller (who is also the lessor of the La Habra facility) agreed to retain
responsibility, subject to certain limitations, for remediation of the release.
 
     Ralphs and Food 4 Less are subject to a variety of environmental laws,
rules, regulations and investigative or enforcement activities, as are other
companies in the same or similar business. The Company believes it is in
substantial compliance with such laws, rules and regulations. These laws, rules,
regulations and agency activities change from time to time, and such changes may
affect the ongoing business and operations of the Company.
 
                                       72
<PAGE>   82
 
                                   MANAGEMENT
DIRECTORS AND EXECUTIVE OFFICERS
 
     The following table sets forth certain information regarding the persons
who are expected to serve as the executive officers and directors of the Company
and New Holdings, as successor to Holdings, following the consummation of the
Merger, the FFL Merger and the Reincorporation Merger.
 
   
<TABLE>
<CAPTION>
                                                                              YEARS OF SUPERMARKET
                                                                                INDUSTRY SERVICE
                                                                          ----------------------------
          NAME             AGE                  POSITION                  MANAGERIAL POSITIONS   TOTAL
- -------------------------  ---     -----------------------------------    --------------------   -----
<S>                        <C>     <C>                                    <C>                    <C>
Ronald W. Burkle           42      Director and Chairman of the Board              19              24
                                     of New Holdings and the Company
Byron E. Allumbaugh        63      Director and Chief Executive                    36              36
                                     Officer of New Holdings and the
                                     Company
George G. Golleher         47      Director and Vice Chairman of New               21              21
                                     Holdings and the Company
Alfred A. Marasca          53      Director of the Company and                     30              38
                                     President and Chief Operating
                                     Officer of New Holdings and the
                                     Company
Joe S. Burkle              71      Director and Executive Vice                     44              48
                                     President of New Holdings and the
                                     Company
Greg Mays                  48      Executive Vice President of New                 21              21
                                     Holdings and the Company
Terry Peets                50      Executive Vice President of New                 18              18
                                     Holdings and the Company
Jan Charles Gray           47      Senior Vice President, General                  20              31
                                     Counsel and Secretary of New
                                     Holdings and the Company
Alan J. Reed               48      Senior Vice President and Chief                 22              22
                                     Financial Officer of New Holdings
                                     and the Company
Patrick L. Graham          45      Director of New Holdings and the                --              --
                                     Company
Mark A. Resnik             47      Director of New Holdings and the                --              --
                                     Company
</TABLE>
    
 
     Ronald W. Burkle has been a Director and the Chairman of the Board and
Chief Executive Officer of Food 4 Less since its inception in 1989. Mr. Burkle
co-founded Yucaipa in 1986 and has served as Director, Chairman of the Board,
President and Chief Executive Officer of FFL since 1987 and of Holdings since
1992. From 1986 to 1988, Mr. Burkle was Chairman and Chief Executive Officer of
Jurgensen's, a Southern California gourmet food retailer. Before joining
Jurgensen's, Mr. Burkle was a private investor in Southern California. Mr.
Burkle is the son of Joe S. Burkle.
 
     Byron E. Allumbaugh has been Chairman of the Board and Chief Executive
Officer of Ralphs since 1976 and a Director since 1988. He also is a Director of
the H.F. Ahmanson Company, El Paso Natural Gas Company and Ultramar, Inc.
 
     George G. Golleher has been a Director of Food 4 Less since its inception
in 1989 and has been the President and Chief Operating Officer of Food 4 Less
since January 1990. From 1986 through 1989 Mr. Golleher served as Senior Vice
President, Finance and Administration, of The Boys Markets, Inc. Prior to
joining The Boys Markets, Inc. in 1984, Mr. Golleher served as Vice President
and Chief Financial Officer of Mayfair Markets, Inc. from 1983 to 1984.
 
     Alfred A. Marasca has been President, Chief Operating Officer and a
Director of Ralphs since February 1994 and he was President from February 1993
to February 1994, Executive Vice President, Retail from 1991 until 1993 and
Executive Vice President, Marketing from 1985 to 1991.
 
                                       73
<PAGE>   83
 
     Joe S. Burkle has been a Director and Executive Vice President of Food 4
Less since its inception in 1989 and has been Chief Executive Officer of
Falley's, Inc. since 1987. Mr. Burkle began his career in the supermarket
industry in 1946, and served as President and Chief Executive Officer of Stater
Bros. Markets, a Southern California supermarket chain. Prior to 1987, Mr.
Burkle was a private investor in Southern California. Mr. Burkle is the father
of Ronald W. Burkle.
 
     Greg Mays has been Executive Vice President -- Finance and Administration,
and Chief Financial Officer of Food 4 Less and of Holdings since December 1992.
From 1989 until 1991, Mr. Mays was Chief Financial Officer of Almac's, Inc. and,
from 1991 to December 1992, President and Chief Financial Officer of Almac's.
From April 1988 to June 1989, Mr. Mays was Chief Financial Officer of Food 4
Less of Modesto, Inc. and Cala Foods, Inc.
 
     Terry Peets has been Executive Vice President of Ralphs since February
1994. He was Senior Vice President, Marketing from 1991 to February 1994, Senior
Vice President, Merchandising from 1990 to 1991, Group Vice President,
Merchandising from 1988 to 1990 and Group Vice President, Store Operations from
1987 to 1988.
 
     Jan Charles Gray has been Senior Vice President, General Counsel and
Secretary of Ralphs since 1988. He was Senior Vice President and General Counsel
from 1985 to 1988 and Vice President and General Counsel from 1978 to 1985.
 
     Alan J. Reed has been Senior Vice President and Chief Financial Officer of
Ralphs since 1988. He was Senior Vice President, Finance from 1985 to 1988 and
Vice President, Finance from 1983 to 1985.
 
     Patrick L. Graham joined Yucaipa as a general partner in January 1993.
Prior to that time he was a Managing Director in the corporate finance
department of Libra Investments, Inc. from 1992 to 1993 and PaineWebber Inc.
from 1990 to 1992. From 1982 to 1990, he was a Managing Director of the
corporate finance department of Drexel Burnham Lambert Incorporated and an
Associate Director in the corporate finance department of Bear Stearns & Co.,
Inc.
 
     Mark A. Resnik has been a Director and the Vice President and Secretary of
Food 4 Less since its inception in 1989, co-founded Yucaipa in 1986 and has been
a Director, Vice President and Secretary of FFL since 1987. From 1986 until
1988, Mr. Resnik served as a Director, Vice President and Secretary for
Jurgensen's. From 1983 through 1986, Mr. Resnik served as a Director, Vice
President and General Counsel of Stater Bros. Markets.
 
     In addition to the directors named above, two members will be nominated to
the Board of Directors of each of the Company and New Holdings by Apollo, and
one member will be nominated to the Board of Directors of each of the Company
and New Holdings by the other New Equity Investors, pursuant to the terms of the
1995 Stockholders Agreement. See "Description of Capital Stock -- 1995
Stockholders Agreement."
 
     All directors of the Company and New Holdings will hold office until the
election and qualification of their successors. Executive officers of each of
the Company and New Holdings will be chosen by its Board of Directors and will
serve at its discretion. It is anticipated that neither the Company nor New
Holdings will pay any fees or remuneration to its directors for service on the
board or any board committee, but that the Company and New Holdings will
reimburse directors for their ordinary out-of-pocket expenses incurred in
connection with attending meetings of the Board of Directors.
 
                                       74
<PAGE>   84
 
                             EXECUTIVE COMPENSATION
 
EMPLOYMENT AGREEMENTS
 
     Concurrently with the consummation of the Merger, the Company will enter
into employment agreements with certain of the current executive officers of
Ralphs and Food 4 Less. It is expected that Byron E. Allumbaugh, George G.
Golleher, Alfred A. Marasca, as well as other executive officers of the Company,
including Messrs. Mays, Peets, Gray and Reed, will enter into three-year
employment contracts with the Company and that the existing employment
contracts, if any, of such officers will be cancelled.
 
     New Allumbaugh Agreement. The employment agreement between the Company and
Byron Allumbaugh, 63, is expected to provide for a salary of $1 million for the
first year and $1.25 million for the second year. If Mr. Allumbaugh continues as
the Chief Executive Officer during the third year following the Merger, he would
be entitled to a salary of $2 million and if he is employed in another capacity
then he would be entitled to a salary of $1.25 million for the third year. Mr.
Allumbaugh will be entitled to a bonus equal to his salary in each year if
certain prescribed earnings targets (the "Earnings Targets") for the year are
reached. If the Company completes an initial public offering of capital stock
during the first two years of Mr. Allumbaugh's employment, Mr. Allumbaugh will
remain Chief Executive Officer for one year after the public offering. If the
public offering is anticipated to occur during the third year of Mr.
Allumbaugh's employment agreement, Mr. Allumbaugh will resign as Chief Executive
Officer six months prior to the intended date of the public offering but will
continue to be employed at the lesser compensation level provided in his
employment agreement until its termination.
 
   
     New Golleher Agreement. Food 4 Less is currently a party to a five-year
employment agreement with George G. Golleher providing for annual base
compensation of $350,000, plus employee benefits and an incentive bonus
calculated in accordance with a formula based on Food 4 Less' earnings. Under
the employment agreement, Mr. Golleher may terminate his employment agreement in
the event of a change of control of Food 4 Less, in which case he is entitled to
receive all of the salary and benefits provided under the agreement for the
remaining term thereof, notwithstanding the termination of his employment. In
connection with the consummation of the Merger, the Food 4 Less board of
directors has authorized the payment of a special bonus to George Golleher in a
lump sum amount equal to the base salary due him under the remaining term of his
employment agreement. As a condition of the payment of such bonus, Mr.
Golleher's existing employment agreement will be cancelled, and he will enter
into a new agreement containing terms to be mutually agreed upon between Food 4
Less and Mr. Golleher. The new employment agreement is expected to provide for
an annual salary of $500,000 plus a bonus equal to his salary in each year if
the Earnings Targets are reached. Certain existing contractual rights of Mr.
Golleher, including the right to be elected to the Company's board of directors
and the right to require the Company to repurchase certain of his shares of New
Holdings stock upon his death, disability or termination without cause, will
continue in effect pursuant to the new employment agreement.
    
 
     New Marasca Agreement. The employment agreement between the Company and
Alfred Marasca is expected to provide for a salary of $500,000 per annum and an
annual bonus equal to his salary if the Earnings Targets for the year are
reached.
 
     General Provisions of the New Employment Agreements. The new employment
agreements are expected to provide generally that the Company may terminate the
agreement for cause or upon the failure of the employee to render services to
the Company for a continuous period to be agreed upon by the Company and the
employee because of the employee's disability. In addition, the employee's
services may be suspended upon notice by the Company and in such event the
employee will continue to be compensated by the Company during the remainder of
the term of the agreement subject to certain offsets if the employee becomes
engaged in another business.
 
     Existing Food 4 Less Employment Agreements. Food 4 Less entered into
employment agreements with 24 officers providing for their employment for a
one-year term commencing on the date of a change of control of Food 4 Less.
These agreements provide for the payment of an incentive bonus calculated in
accordance with Food 4 Less policies, and certain of the agreements provide for
the payment of a special bonus payable upon a change of control (provided
certain financial performance targets have been met). These agreements will
become effective upon the consummation of the Merger. Greg Mays, who will be an
Executive Vice
 
                                       75
<PAGE>   85
 
President of the Company, will be entitled to receive a base salary of not less
than $250,000 and a special bonus of $150,000 (provided certain financial
performance targets have been met). It is anticipated that some, but not all, of
these employment agreements will be replaced by new employment agreements with
the Company.
 
     Joe Burkle Consulting Agreement. Food 4 Less has a consulting agreement
with Joe S. Burkle providing for compensation of $3,000 per week, pursuant to
which Mr. Burkle provides the management and consulting services of an executive
vice president. The agreement has a five-year term, which is automatically
renewed on January 1 of each year for a five-year term unless sixty days' notice
is given by either party; provided that if Food 4 Less terminates Mr. Burkle's
services for reasons other than for good cause, the payments due under the
agreement continue for the balance of the term. It is expected that the Company
will assume Mr. Burkle's consulting agreement upon the consummation of the
Merger.
 
EQUITY APPRECIATION RIGHTS PLAN
 
     RGC has 1,500,000 EARs outstanding that were granted under the RGC 1988
Equity Appreciation Rights Plan, as amended (the "EAR Plan"). The outstanding
EARs are held by 36 officers and former officers of Ralphs, including Byron
Allumbaugh, Alfred Marasca, Alan Reed, Terry Peets and Jan Charles Gray. All
outstanding EARs are vested in full and not subject to forfeiture by the
holders, except in the event a holder's employment is terminated for cause
within the meaning of the EAR Plan. The outstanding EARs represent the right to
receive, in the aggregate, 15% of the increase of the appraised value of RGC's
equity at the time of exercise over a base value of $120 million. Concurrently
with the consummation of the Merger, the outstanding EARs will be redeemed for
$17.8 million in cash and a deferred payment of up to $5.0 million. An
additional $10 million of EAR payments that would otherwise be payable upon
consummation of the Merger will be cancelled in exchange for the issuance of the
Reinvestment Options (as defined). No future compensation expense will be
recorded as the cancellation of certain EAR liabilities ($10.0 million) in
consideration for the Reinvestment Options is deemed by management to reflect
fair and equal value. See "-- New Management Stock Option Plan and Management
Investment," "Description of Capital Stock -- New Equity Investment" and
"Certain Relationships and Related Transactions -- Food 4 Less and Holdings."
The price to redeem the EARs is based on a $517 million valuation (the maximum
valuation possible under the EAR Plan) of RGC's equity.
 
NEW MANAGEMENT STOCK OPTION PLAN AND MANAGEMENT INVESTMENT
 
     Upon the consummation of the Merger, certain members of Ralphs' management
and Food 4 Less' management will be entitled to receive options to purchase
common stock of New Holdings (the "New Options"). The New Options will have a
term of ten years and the exercise price with respect to each New Option will be
$10 per share, which is equal to the price paid by the New Equity Investors for
the New Equity Investment. The New Options will represent 7.5% of the total
equity of New Holdings, and will be allocated as follows: New Options
representing 1.5%, 0.5% and 0.5% of the total equity of New Holdings will be
granted to Byron Allumbaugh, George Golleher and Alfred Marasca, respectively
(the "Tier One Options"). The Tier One Options will be fully vested upon
issuance and will be immediately exercisable. New Options for an additional 2.5%
of the total equity of New Holdings will be granted to certain other management
employees of the Company (the "Tier Two Options"). Fifty percent (50%) of the
Tier Two Options granted to each holder will vest immediately upon issuance and
10% will vest each year thereafter. In addition, New Options representing an
aggregate of 2.5% of the total equity of New Holdings will be issued to holders
of EARs in exchange for the cancellation of $10 million of the EAR payments
which would otherwise be payable upon consummation of the Merger (the
"Reinvestment Options"). The value of the EAR payments cancelled will be
credited against the exercise price for each Reinvestment Option. The
Reinvestment Options will be fully vested upon issuance and will be immediately
exercisable.
 
     Certain of Ralphs' officers, including Messrs. Allumbaugh, Marasca, Reed,
Peets and Gray, currently hold options to purchase common stock of RSI. These
options will be cancelled for cash payments aggregating $880,000 in connection
with the Merger.
 
                                       76
<PAGE>   86
 
     Each holder of New Options (collectively, the "Management Shareholders")
will also execute a management shareholder agreement with New Holdings
(collectively, the "Management Shareholder Agreements"). The Management
Shareholder Agreements generally will provide New Holdings with a right of first
refusal in the event of proposed sales of New Holdings stock acquired by the
Management Shareholders upon the exercise of New Options and an option,
exercisable following any termination for cause of a Management Shareholder's
employment, or if the Management Shareholder commences employment with a
competitor, to repurchase at Fair Market Value (as defined in the Management
Shareholder Agreements) any New Holdings stock acquired by such Management
Shareholder upon the exercise of New Options. Each Management Shareholder
Agreement will contain certain rights of the Management Shareholders to
participate in sales by Yucaipa of New Holdings stock and certain obligations of
the Management Shareholders to sell their New Holdings stock in the case of a
sale for cash of all of the outstanding New Holdings stock. Finally, the
Management Shareholders will be required to vote their New Holdings stock to
elect to the New Holdings Board of Directors the directors nominated by Yucaipa,
Apollo and the other New Equity Investors under New Holdings' 1995 Stockholders
Agreement. See "Description of Capital Stock -- 1995 Stockholders Agreement."
The Management Shareholders Agreements, and all rights and obligations of the
Management Shareholders thereunder described above, will terminate upon an
initial public offering of New Holdings common stock meeting certain criteria.
 
SUMMARY COMPENSATION TABLE -- RALPHS
 
     The following Summary Compensation Table sets forth information concerning
the compensation of the Chief Executive Officer and the other four most highly
compensated executive officers of Ralphs who are expected to serve as executive
officers of the Company, whose total annual salary and bonus exceeded $100,000
for the year ended January 29, 1995.
 
   
<TABLE>
<CAPTION>
                                                                    LONG TERM
                                                               COMPENSATION AWARDS
                                                               -------------------
                                     ANNUAL COMPENSATION           SECURITIES
   NAME AND PRINCIPAL              -----------------------         UNDERLYING              ALL OTHER
        POSITION          YEAR     SALARY($)   BONUS($)(1)       OPTIONS/SARS(#)       COMPENSATION($)(2)
- ------------------------  -----    --------    -----------     -------------------     ------------------
<S>                        <C>      <C>          <C>                 <C>                     <C>
Byron E. Allumbaugh,       1994     650,000            0                 N/A                 25,580
  Chairman and             1993     645,000      387,000                 N/A                 20,075
  Chief Executive          1992     620,000      372,000             587,753                 21,897 
  Officer                                                                                        
                          
Alfred A. Marasca,         1994     400,000            0                 N/A                 10,580
  President and            1993     340,000      204,000                 N/A                  7,187
  Chief Operating          1992     296,260      148,125             308,812                  8,206
  Officer                                                                                       
                          
Alan J. Reed,              1994     225,000            0                 N/A                  6,248
  Senior Vice President,   1993     222,500      111,250                 N/A                  8,879
  Finance and              1992     211,250      105,625             154,406                  6,125
  Chief Financial
  Officer
 
Terry Peets,               1994     215,000            0                 N/A                  7,562
  Executive Vice           1993     192,500       96,250                 N/A                  6,127 
  President                1992     182,500       91,250             154,406                  6,027
 
Jan Charles Gray,          1994     213,750            0                 N/A                  9,047
  Senior Vice President,   1993     207,500      103,750                 N/A                  9,084
  General Counsel and      1992     196,250       98,125             154,406                  6,605
  Secretary
</TABLE>
    
 
- ---------------
 
(1) Bonuses for services performed in Fiscal Year 1994 were paid in Fiscal Year
    1995. Bonus amounts for Messrs. Allumbaugh, Marasca, Reed, Peets and Gray
    were $390,000, $240,000, $112,500, $107,500 and $106,875 respectively.
 
   
(2) Represents (i) insurance premiums and the dollar value of the remainder of
    premiums paid under the Senior Executive Supplemental Benefit Plan, and (ii)
    Ralphs' contributions under the Ralphs Thrift Incentive Plan. The respective
    amount paid for Messrs. Allumbaugh, Marasca, Reed, Peets and Gray are as
    follows: (A) Insurance premiums: $18,500, $6,600, $4,025, $5,460 and $4,500;
    (B) dollar value of the remainder of premiums: $5,232, $2,702, $0, $0 and
    $2,699; (C) incentive plan contributions: $1,848, $1,278, $2,223, $2,102 and
    $1,848.
    
 
                                       77
<PAGE>   87
 
AGGREGATED OPTION/SAR EXERCISES IN FISCAL 1994 AND FISCAL YEAR-END OPTION/SAR
VALUES -- RALPHS
 
<TABLE>
<CAPTION>
                                                                       NUMBER OF                 VALUE OF
                                                                 SECURITIES UNDERLYING         UNEXERCISED
                                                                      UNEXERCISED              IN-THE-MONEY
                                                                    OPTIONS/SARS AT          OPTIONS/SARS AT
                                   SHARES                         FISCAL YEAR-END(#)        FISCAL YEAR-END($)
                                  ACQUIRED                       ---------------------     --------------------
                                 ON EXERCISE        VALUE            EXERCISABLE/              EXERCISABLE/
             NAME                  (#)(1)        REALIZED($)       UNEXERCISABLE(2)        UNEXERCISABLE(3)(4)
- -------------------------------  -----------     -----------     ---------------------     --------------------
<S>                              <C>             <C>             <C>                       <C>
Byron E. Allumbaugh............     70,000         1,961,646            352,652/                         0/
                                                                        375,101                  3,923,290
Alfred A. Marasca..............     13,500           378,317            108,084/                         0/
                                                                        259,228                  1,639,375
Alan J. Reed...................     10,500           294,247             54,042/                         0/
                                                                        145,864                  1,275,069
Terry Peets....................      7,500           210,176             54,042/                         0/
                                                                        132,864                    910,764
Jan Charles Gray...............          0                 0             54,042/                         0/
                                                                        132,864                  1,120,940
</TABLE>
 
- ---------------
 
(1) Represents EARs exercised under the EAR Plan.
 
(2) Each number represents the aggregate number of options and EARs outstanding,
    as currently exercisable/unexercisable. Options and EARs were granted under
    different plans, not in tandem. All EARs are free standing.
 
(3) Represents value of EARs, based on a value of $28.0235 per EAR at the time
    of exercise. Outstanding options are not currently in-the-money, based on
    current estimates of the fair market value of the Common Stock.
 
(4) A portion of the EARs will be redeemed in connection with the Merger and the
    remaining EARs will be cancelled in exchange for the issuance of the
    Reinvestment Options by New Holdings, based upon their maximum possible
    valuation of $39.70 per EAR (or $517 for the total equity of RGC). For
    purposes of such redemptions and cancellations, the value of outstanding
    EARs held by Messrs. Allumbaugh, Marasca, Reed, Peets and Gray is expected
    to equal approximately $8.0 million, $2.7 million, $2.1 million, $1.5
    million and $1.7 million, respectively.
 
    RALPHS' RETIREMENT PLANS
 
     Retirement Plan. The Ralphs Grocery Company Retirement Plan (the
"Retirement Plan") is a defined benefit pension plan for salaried and hourly
nonunion employees with at least one year of credited service (1,000 hours).
Ralphs makes annual contributions to the Retirement Plan in such amounts as are
actuarially required to fund the benefits payable to participants in accordance
with the Employee Retirement Income Security Act of 1974, as amended ("ERISA").
 
     Supplemental Executive Retirement Plan. To allow Ralphs' retirement program
to provide benefits based upon a participant's total compensation and without
regard to other ERISA or tax code pension plan limitations, eligible executive
employees of Ralphs participate in the Ralphs Grocery Company Supplemental
Executive Retirement Plan and, after December 31, 1993, the Ralphs Grocery
Company Retirement Supplement Plan (collectively, the "Supplemental Plan"). The
Supplemental Plan also modifies the benefit formula under the Retirement Plan in
other respects. Benefits provided under the Supplemental Plan were improved
effective April 9, 1994.
 
     The following table sets forth the combined estimated annual benefits
payable in the form of a (single) life annuity under both the Retirement Plan
and the Supplemental Plan (unreduced by the cash surrender value of any life
insurance policies) to a participant in both plans who is retiring at a normal
retirement date of January 1, 1995 for the specified final average salaries and
years of credited service.
 
<TABLE>
<CAPTION>
                                          YEARS OF CREDITED SERVICE
                         ------------------------------------------------------------
FINAL AVERAGE SALARY        15           20           25           30           35
- --------------------     --------     --------     --------     --------     --------
<S>                      <C>          <C>          <C>          <C>          <C>
     $  100,000          $ 19,484     $ 25,978     $ 32,473     $ 38,967     $ 45,462
        200,000            41,984       55,978       69,973       83,967       97,962
        300,000            90,000      120,000      150,000      180,000      180,000
        400,000           120,000      160,000      200,000      240,000      240,000
        600,000           180,000      240,000      300,000      360,000      360,000
        800,000           240,000      320,000      400,000      480,000      480,000
      1,000,000           300,000      400,000      500,000      600,000      600,000
      1,200,000           360,000      480,000      600,000      720,000      720,000
</TABLE>
 
                                       78
<PAGE>   88
 
     Messrs. Allumbaugh, Marasca, Reed, Peets and Gray have completed 36, 38,
22, 18 and 31 years of credited service, respectively. Compensation covered by
the Supplemental Plan includes both salary and bonus. The calculation of
retirement benefits generally is based on average compensation for the highest
three years of the ten years preceding retirement. The benefits earned by a
participant under the Supplemental Plan are reduced by any benefits which the
participant has earned under the Retirement Plan and may be offset under certain
circumstances by the cash surrender value of life insurance policies maintained
by Ralphs pursuant to the split dollar life insurance agreements entered into by
Ralphs and the executive. Benefits are not subject to any deduction for social
security offset.
 
     It is currently anticipated, although there can be no assurance, that
Ralphs and Food 4 Less salaried employees will participate in the Retirement
Plan and other existing Ralphs benefit plans following the Merger. These plans
are currently being evaluated to determine the feasibility of such
participation.
 
SUMMARY COMPENSATION TABLE -- FOOD 4 LESS
 
     Holdings has no operations of its own and Holdings' executive officers do
not receive any additional remuneration for serving as executive officers of
Holdings. The following Summary Compensation Table sets forth information
concerning the compensation of the Chief Executive Officer and the other three
most highly compensated executive officers of Food 4 Less who are expected to
serve as executive officers of the Company, whose total annual salary and bonus
exceeded $100,000 for services rendered in all capacities to Food 4 Less and its
subsidiaries for Fiscal 1994.
 
<TABLE>
<CAPTION>
                                                        ANNUAL COMPENSATION
                                                       ----------------------         ALL OTHER
        NAME AND PRINCIPAL POSITION           YEAR     SALARY($)     BONUS($)     COMPENSATION(4)($)
- --------------------------------------------  ----     ---------     --------     ------------------
<S>                                           <C>      <C>           <C>          <C>
Ronald W. Burkle, Chairman and..............  1994            --           --               --
  Chief Executive Officer(1)                  1993            --           --               --
                                              1992            --           --               --
George G. Golleher,.........................  1994       500,000      500,000            3,937
  President                                   1993       500,000      500,000               --
                                              1992       500,000      235,000            5,300
Greg Mays, Executive Vice-President.........  1994       250,000      150,000               --
  Finance/Administration and                  1993       108,000       75,000               --
  Chief Financial Officer(2)                  1992            --           --               --
Joe Burkle,.................................  1994       196,000       50,000               --
  Executive Vice President(3)                 1993       156,000           --               --
                                              1992       156,000           --               --
</TABLE>
 
- ---------------
 
(1) Ronald W. Burkle and Mark A. Resnik, Vice President and Secretary of Food 4
    Less, provide services to Food 4 Less pursuant to a management agreement
    between Yucaipa and Food 4 Less. See "Certain Relationships and Related
    Transactions." Pursuant to this management agreement, Food 4 Less paid
    Yucaipa and an affiliate of Yucaipa $2.4 million in the fiscal year ended
    June 25, 1994 for the services of Messrs. Ronald Burkle and Resnik and other
    Yucaipa personnel. Such payments to Yucaipa and its affiliate are not
    reflected in the table set forth above.
 
(2) During Fiscal 1993, Greg Mays became Executive Vice
    President-Finance/Administration and Chief Financial Officer.
 
(3) Mr. Joe Burkle provides services to Food 4 Less pursuant to a consulting
    agreement. See " -- Employment Agreements."
 
(4) The amounts shown in this column represent annual payments by Food 4 Less to
    the Employee Profit Sharing and Retirement Program of Food 4 Less for the
    benefit of Mr. Golleher.
 
COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION -- FOOD 4 LESS
 
     Food 4 Less does not have a board committee performing the functions of a
compensation committee. Ronald W. Burkle, Chief Executive Officer of Food 4
Less, and George G. Golleher, President of Food 4 Less, made decisions with
regard to Food 4 Less' executive officer compensation for Fiscal 1994.
 
FOOD 4 LESS STOCK PLAN
 
     As of June 25, 1994, certain employees of Food 4 Less (the "Management
Stockholders") collectively owned approximately 4.5% of Holdings' outstanding
common stock which they acquired under the management stock plan of Food 4 Less.
Pursuant to this plan, the Board of Directors of Holdings from time to time has
offered common stock of Holdings for sale to selected employees at a price and
for consideration (which may include a promissory note) determined at the
discretion of the Board. Management Stockholders who have purchased shares are
party to a Management Stockholders Agreement (the "Stockholders Agreement")
 
                                       79
<PAGE>   89
 
with Holdings, a Stockholder Voting Agreement and Proxy (the "Voting
Agreement"), and such other documents as Holdings may require. The Stockholders
Agreement prohibits the transfer of any of the Management Stockholder's common
stock for a period of four years from the date of its original issuance
(although such date may, in the case of certain Management Stockholders who were
shareholders of BHC, relate back to the date that shares were issued to them by
BHC) other than transfers to certain family members and heirs or pursuant to a
registration statement. The Management Stockholder's shares may be purchased by
Holdings if, (a) prior to the fourth anniversary of their issuance, the
Management Stockholder's employment terminates for any reason, or (b) after such
fourth anniversary, the Management Stockholder wishes to sell his/her common
stock to a third party. In the event of the death or permanent disability of the
Management Stockholder, each Management Stockholder has an irrevocable option
for one year to require Holdings to purchase all (or a portion) of his common
stock in the manner and on the terms set forth in the Stockholders Agreement;
provided, however, that the Management Stockholder may exercise such option in
the event of death or disability only to the extent that Holdings or Food 4 Less
has insurance, under which Holdings or Food 4 Less is the named beneficiary,
with respect to such event. Additionally, if shareholders holding at least fifty
percent (50%) of the issued and outstanding common stock of Holdings agree to
sell to a third party more than eighty percent (80%) of the shares of common
stock then held by them, then upon the demand of such selling stockholders, each
Management Stockholder must sell to such third party the same percentage of his
common stock as is proposed to be sold by the selling stockholders. The
Stockholders Agreement terminates on the tenth anniversary of the Merger.
 
     Under the Voting Agreement, Ronald W. Burkle, George G. Golleher and
Yucaipa Capital Advisors, Inc. have sole voting control over the shares of
common stock owned by the other Management Stockholders until the tenth
anniversary of the Merger (unless extended by such Management Stockholders).
 
     As of January 7, 1995, there was outstanding $0.7 million principal amount
of notes receivable from certain Management Stockholders, representing loans for
the purchase of Holdings' common stock. The notes are due over various periods,
bear interest at the bank "prime" lending rate, and are secured by such common
stock.
 
     Pursuant to the Reincorporation Merger, New Holdings will succeed to the
rights and obligations of Holdings under the Food 4 Less stock plan. It is
expected that following the Merger, equity issuances to management will cease to
be made under the Food 4 Less stock plan and instead will be made under the New
Holdings option plan. See "-- New Management Stock Option Plan and Management
Investment."
 
                                       80
<PAGE>   90
 
                             PRINCIPAL STOCKHOLDERS
 
     The information in the following table gives effect to (i) the Merger and
the Financing and (ii) the FFL Merger and the Reincorporation Merger. The
information in the following table assumes that the outstanding stock options of
RSI have been cancelled, that certain new stock options of New Holdings have
been granted to management and that certain warrants to purchase New Holdings
Common Stock have been issued to institutional investors who currently hold
warrants to purchase Common Stock of Holdings. Based on such assumption and
giving effect to the foregoing events, the following table sets forth the
ownership of common stock and Series A Preferred Stock and Series B Preferred
Stock of New Holdings by each person who to the knowledge of Food 4 Less will
own 5% or more of New Holdings' outstanding voting stock, by each person who
will be a director or named executive officer of the Company, and by all
executive officers and directors of the Company as a group. Share amounts and
percentage ownership information set forth for the Series A Preferred Stock and
Series B Preferred Stock are subject to change pending finalization of the
Financing.
 
   
<TABLE>
<CAPTION>
                                                      SERIES A            SERIES B
                                   COMMON             PREFERRED           PREFERRED
                                STOCK(1)(2)           STOCK(1)            STOCK(1)
                             ------------------   -----------------   -----------------   PERCENTAGE   PERCENTAGE
                               NUMBER               NUMBER             NUMBER              OF TOTAL      OF ALL
                                 OF                   OF                 OF                 VOTING     OUTSTANDING
    BENEFICIAL OWNER(3)        SHARES       %       SHARES      %      SHARES       %       POWER         STOCK
- ---------------------------  ----------   -----   ----------   ----   ---------    ----   ----------   -----------
<S>                          <C>          <C>     <C>          <C>    <C>          <C>    <C>          <C>
Yucaipa and affiliates:
  The Yucaipa
    Companies(4)(5)........  17,567,622   62.3%       --        --       --         --       39.1%         36.6%
  Ronald W. Burkle(4)(6)...   2,046,392   10.1%       --        --       --         --        5.5%          5.1%
  George G.
    Golleher(2)(6).........     462,525    2.3%       --        --       --         --        1.3%          1.2%
    10000 Santa Monica
    Boulevard, Los Angeles,
    California 90067
                             ----------   -----                                               ---           ---
      Total................  20,076,539   71.2%       --        --       --         --       44.7%         41.8%
Byron E.
  Allumbaugh(2)(7).........     600,000    3.0%       --        --       --         --        1.6%          1.5%
Alfred A. Marasca(2)(7)....     200,000    1.0%       --        --       --         --        0.5%          0.5%
Greg Mays(8)...............      --        --         --        --       --         --         --            --
Alan J. Reed(7)............      --        --         --        --       --         --         --            --
Terry Peets(7).............      --        --         --        --       --         --         --            --
Jan Charles Gray(7)........      --        --         --        --       --         --         --            --
Apollo Advisors, L.P.(9)
  2 Manhattanville Road
  Purchase, NY 10577.......   1,285,165    6.4%   12,283,244   73.6%     --         --       36.8%         33.9%
BT Investment Partners,
  Inc.(10)
  130 Liberty Street
  New York, NY 10006.......     509,812    2.5%      900,000   5.4%   3,100,000    100%       3.8%         11.3%
Other New Equity Investors
  as a group(11)...........                        3,500,000   21.0%     --         --        9.5%          8.8%
All directors and executive
  officers as a group (15
  persons)(2)(4)(5)(6).....  20,876,539   74.0%       --        --       --         --       46.5%         43.5%
</TABLE>
    
 
- ---------------
 
 (1) Gives effect to (i) a stock split to be effected with respect to the
     outstanding common stock of Holdings prior to the Merger, (ii) the
     conversion (in connection with the FFL Merger) of the outstanding common
     stock of FFL into newly-issued common stock of Holdings in an amount which
     will preserve the proportionate ownership interests of FFL's stockholders,
     and of the equity holders of Holdings, in the combined Company, (iii) the
     conversion (in connection with the Reincorporation Merger) of the
     outstanding common stock, and warrants to acquire common stock, of Holdings
     into New Holdings common stock and warrants, (iv) the issuance by New
     Holdings of 16,683,244 shares of Series A Preferred Stock and 3,100,000
     shares of Series B Preferred Stock in connection with the New Equity
     Investment and the concurrent exchange of outstanding shares of common
     stock acquired by the New Equity Investors from an existing stockholder,
     and (v) the assumed exercise of the outstanding warrants to acquire New
     Holdings common stock issued to the former Holdings warrantholders in
     connection with the Reincorporation Merger.
 
 (2) Gives effect to the exercise of Tier One Options to be issued to Byron E.
     Allumbaugh, George G. Golleher and Alfred A. Marasca under a new management
     stock option plan to be adopted prior to completion of the Merger, covering
     600,000, 200,000 and 200,000 shares, respectively. Does not give effect to
     the exercise of (a) Tier Two Options to purchase up to 1,000,000 shares of
     New Holdings common stock to be issued at the discretion of the Board of
     Directors to certain management employees of the Company, under such stock
     option plan, concurrently with or following completion of the Merger or (b)
     Reinvestment Options to purchase up to 1,000,000 shares of New Holdings
     common stock to be issued to holders of EARs in exchange for the
     cancellation of $10 million
 
                                       81
<PAGE>   91
 
     of the EAR payments which would otherwise be payable upon consummation of
     the Merger. See "Executive Compensation -- New Management Stock Option Plan
     and Management Investment."
 
 (3) Except as otherwise indicated, each beneficial owner has the sole power to
     vote, as applicable, and to dispose of all shares of Common Stock or Series
     A Preferred Stock or Series B Preferred Stock owned by such beneficial
     owner.
 
 (4) Represents shares owned by The Yucaipa Companies, F4L Equity Partners,
     L.P., FFL Partners, Yucaipa Capital Fund and Yucaipa/F4L Partners. These
     entities are affiliated partnerships which are controlled, directly or
     indirectly, by Ronald W. Burkle. Following completion of the Merger, the
     foregoing entities will be parties to a stockholders agreement with other
     New Holdings investors which will give to Yucaipa the right to elect a
     majority of the directors of New Holdings. See "Description of Capital
     Stock -- 1995 Stockholders Agreement."
 
 (5) Share amount and percentages shown for Yucaipa include a warrant to
     purchase 8,000,000 shares of New Holdings Common Stock to be issued to
     Yucaipa concurrently with the completion of the Merger and the Financing.
     Such warrant will become exercisable only upon the occurrence of an initial
     public offering or certain sale transactions involving New Holdings. See
     "Description of Capital Stock -- Yucaipa Warrant."
 
 (6) Certain management stockholders who own in the aggregate 852,326 shares of
     Common Stock (pro forma for the events and assumptions described above)
     have entered into a Stockholder Voting Agreement and Proxy pursuant to
     which Ronald W. Burkle, George G. Golleher and Yucaipa Capital Advisors,
     Inc. have sole voting control over the shares currently owned by such
     management stockholders until December 31, 2002 (unless extended by such
     stockholders). See "Executive Compensation -- Food 4 Less Stock Plan." The
     852,326 shares have been included, solely for purposes of the above table,
     in the share amounts shown for Mr. Burkle but not for Mr. Golleher. Neither
     Messrs. Burkle and Golleher nor Yucaipa Capital Advisors, Inc. have the
     power to dispose of, or any other form of investment power with respect to,
     such shares. Messrs. Burkle and Golleher have sole voting and investment
     power with respect to 1,194,066 and 462,525 shares of Common Stock they
     respectively own (including, in the case of Mr. Golleher, 200,000 shares
     issuable upon the exercise of Tier One Options).
 
   
 (7) Does not include Reinvestment Options to purchase 228,428 shares, 100,000
     shares, 60,000 shares, 60,000 shares and 174,940 shares of New Holdings
     Common Stock to be issued to Messrs. Allumbaugh, Marasca, Reed, Peets and
     Gray, respectively, in exchange for the cancellation of the EAR payments
     which would otherwise be payable upon consummation of the Merger.
    
 
   
 (8) Mr. Mays owns 8,890 of the 852,326 shares of Common Stock which are subject
     to the Stockholder Voting Agreement and Proxy described in note (6) above.
    
 
   
 (9) Represents shares owned by one or more entities managed by or affiliated
     with Apollo Advisors, L.P., together with certain affiliates or designees
     of Apollo.
    
 
(10) Represents shares owned by BT Investment Partners, Inc. ("BTIP"), Bankers
     Trust New York Corporation and BT Securities Corporation. Bankers Trust New
     York Corporation and BT Securities Corporation are affiliated with BTIP.
     BTIP expressly disclaims beneficial ownership of all shares owned by
     Bankers Trust New York Corporation and BT Securities Corporation.
 
(11) Includes certain institutional investors, other than Apollo and BTIP, which
     will purchase Series A Preferred Stock of New Holdings in connection with
     the Financing. Pursuant to the 1995 Stockholders Agreement, certain
     corporate actions by New Holdings and its subsidiaries will require the
     consent of the directors whom the New Equity Investors, including Apollo
     and BTIP, are entitled to elect to the New Holdings Board of Directors. See
     "Description of Capital Stock -- 1995 Stockholders Agreement." Such
     investors do not affirm the existence of a "group" within the meaning of
     Rule 13d-5 under the Exchange Act, and expressly disclaim beneficial
     ownership of all New Holdings shares except for those shares held of record
     by each such investor or its nominees.
 
                          DESCRIPTION OF CAPITAL STOCK
 
     Following is a description of the capital stock of the Company and New
Holdings to be authorized and outstanding upon completion of the Merger, the FFL
Merger and the Reincorporation Merger, including the terms of the New Equity
Investment to be made in New Holdings in connection with the closing of the
Merger.
 
THE COMPANY
 
     Upon completion of the Merger, the authorized capital stock of the Company
will consist of 1,600,000 shares of common stock, $.01 par value per share, of
which 1,513,938 shares will be outstanding. All of such outstanding shares will
be owned by New Holdings. There will be no public trading market for the common
stock of the Company. The indentures that will govern outstanding debt
securities of the Company will contain certain restrictions on the payment of
cash dividends with respect to the Company's common stock. In addition, it is
expected that the New Credit Facility will also restrict such payments. Subject
to the limitations contained in the New Credit Facility and such indentures,
holders of common stock of the Company will be entitled to dividends when and as
declared by the Board of Directors from funds legally available therefor, and
upon liquidation, will be entitled to share ratably in any distribution to
holders of common stock. All holders of common stock will be entitled to one
vote per share on any matter coming before the stockholders for a vote.
 
                                       82
<PAGE>   92
 
NEW HOLDINGS
 
   
     Following completion of the Merger, the FFL Merger, the Reincorporation
Merger and the New Equity Investment, (i) the authorized capital stock of New
Holdings will consist of 60,000,000 shares of common stock, $.01 par value,
25,000,000 shares of Series A Preferred Stock, $.01 par value, and 25,000,000
shares of Series B Preferred Stock, $.01 par value, (ii) 17,207,882 shares of
common stock, 16,683,244 shares of Series A Preferred Stock and 3,100,000 shares
of Series B Preferred Stock will be outstanding and held by approximately 100
holders of record, (iii) 2,008,874 shares of common stock will be reserved for
issuance upon the exercise of outstanding warrants held by institutional
investors, and (iv) 3,000,000 shares of common stock will be reserved for
issuance upon the exercise of the New Options. See "Executive Compensation --
New Management Stock Option Plan and Management Investment." An additional
8,000,000 shares of common stock will be reserved for issuance upon the exercise
of a warrant to be issued to Yucaipa upon closing of the Merger. See "-- Yucaipa
Warrant" below.
    
 
     There is no public trading market for the capital stock of New Holdings,
nor will any such market exist following completion of the Merger. New Holdings
does not expect in the foreseeable future to pay any dividends on its capital
stock. Holders of common stock of New Holdings are entitled to dividends when
and as declared by the Board of Directors of New Holdings from funds legally
available therefor, and upon liquidation, are entitled to share ratably in any
distribution to holders of common stock. All holders of New Holdings common
stock are entitled to one vote per share on any matter coming before the
stockholders for a vote.
 
     The Series A Preferred Stock initially will have an aggregate liquidation
preference of $166,832,440, or $10 per share, which will accrete as described
below. The holders of the Series A Preferred Stock will vote (on an as-converted
basis) together with the common stock as a single class on all matters submitted
for stockholder vote. Each share of Series A Preferred Stock initially will be
convertible at the option of the holder thereof into a number of shares of New
Holdings common stock equal to the liquidation preference of such share of
Series A Preferred Stock divided by $10. Upon consummation of an initial public
offering of New Holdings equity securities which meets certain criteria, the
shares of Series A Preferred Stock will automatically convert into shares of
common stock of New Holdings at the same rate as applicable to an optional
conversion.
 
     The Series B Preferred Stock initially will have an aggregate liquidation
preference of $31,000,000, or $10 per share, which will accrete as described
below. The holders of Series B Preferred Stock generally will not be entitled to
vote on any matters, except as required by the Delaware General Corporation Law.
Upon the occurrence of a change of control, each share of Series B Preferred
Stock initially will be convertible at the option of the holder thereof into a
number of shares of New Holdings common stock equal to the liquidation
preference of such share of Series B Preferred Stock divided by $10. Upon
consummation of an initial public offering of New Holdings equity securities
which meets certain criteria, shares of Series B Preferred Stock will
automatically convert into shares of non-voting common stock of New Holdings at
the same rate as applicable to an optional conversion.
 
     The liquidation preference of the Series A Preferred Stock and the Series B
Preferred Stock initially will accrete daily at the rate of 7% per annum,
compounded quarterly, until the later of the fifth anniversary of the date of
issuance or the date the Company first reports EBDIT (as defined) of at least
$500 million for any twelve-month period. Thereafter, the liquidation preference
will remain constant. The accretion rate of the liquidation preference will
increase (a) by 2% per annum if the Company fails to report EBDIT of at least
$400 million for the four fiscal quarters ending closest to the third
anniversary of the date of issuance (or for the rolling four-quarter period
ending on any of the three subsequent quarter-ends), (b) by 2% per annum if the
Company fails to report EBDIT of at least $425 million for the four fiscal
quarters ending closest to the fourth anniversary of the date of issuance (or
for the rolling four-quarter period ending on any of the three subsequent
quarter-ends) or (c) by 2% per annum if the Company fails to report EBDIT of at
least $450 million for the four fiscal quarters ending closest to the fifth
anniversary of the date of issuance, in each case, such increase to take effect
on the first day after the last day of the fiscal quarter with respect to which
such failure occurred; provided that the accretion rate of the liquidation
preference will not at any time exceed
 
                                       83
<PAGE>   93
 
13% per annum. The accretion of the liquidation preference will result in a
proportional increase in the number of shares of common stock issuable upon
conversion of the Series A Preferred Stock and the Series B Preferred Stock. In
addition, the initial aggregate liquidation preference of the Series A Preferred
Stock and the Series B Preferred Stock may increase from the amounts set forth
above depending on whether New Holdings determines to increase the number of
shares it may sell pursuant to the New Equity Investment, and depending on
whether certain existing equity holders of FFL and Holdings exercise preemptive
rights to participate in the New Equity Investment.
 
     Upon any transfer or sale of shares of either Series A Preferred Stock or
Series B Preferred Stock, such shares may be converted (subject to certain
conditions) at the option of the holder into shares of the other series. The
holders of Series A Preferred Stock and Series B Preferred Stock have no rights
to any fixed dividends in respect thereof. Subject to certain exceptions, New
Holdings will be prohibited from declaring dividends with respect to its common
stock without the consent of holders of a majority of the Series A Preferred
Stock and of the Series B Preferred Stock. If dividends are declared on the
Series A Preferred Stock or the Series B Preferred Stock which are payable in
voting securities of New Holdings, New Holdings will make available to each
holder of Series A Preferred Stock and Series B Preferred Stock, at such
holder's request, dividends consisting of non-voting securities of New Holdings
which are otherwise identical to the voting securities and which are convertible
into or exchangeable for such voting securities upon a change of control.
 
NEW EQUITY INVESTMENT
 
     Concurrently with the closing of the Merger, certain existing stockholders
of New Holdings, including affiliates of George Soros, will sell 5,783,244
outstanding shares of common stock of New Holdings to CLH, which in turn will
sell such shares to the New Equity Investors for an aggregate purchase price of
$57.8 million. New Holdings will then issue 16,683,244 shares of Series A
Preferred Stock and 3,100,000 shares of Series B Preferred Stock in a private
placement to the New Equity Investors, led by Apollo and including affiliates of
BT Securities, CS First Boston and DLJ for an aggregate consideration of $140
million plus the contribution to New Holdings of the shares of common stock
purchased from CLH in the secondary sale transaction. The shares of Series A
Preferred Stock and Series B Preferred Stock acquired by the New Equity
Investors will represent approximately 41% in the aggregate of the fully diluted
common equity of New Holdings (assuming exercise of the Yucaipa warrant). See
"Principal Stockholders."
 
     The $140 million cash proceeds from the issuance of Series A Preferred
Stock and Series B Preferred Stock will be applied by New Holdings as set forth
under "The Merger and the Financing."
 
     Food 4 Less has accepted a commitment letter (the "Equity Commitment") from
Apollo pursuant to which Apollo has agreed (subject to certain conditions) to
purchase up to $140 million of the Series A Preferred Stock to be offered by New
Holdings as part of the New Equity Investment. In consideration of its equity
commitment, upon the closing of the Merger Apollo will receive from New Holdings
a fee of $5 million, of which $2.5 million will be satisfied through the
issuance to Apollo of New Discount Debentures and $2.5 million will be paid to
Apollo in cash. See "Certain Relationships and Related Transactions -- Food 4
Less." The Company anticipates that the remainder of the Series A Preferred
Stock and Series B Preferred Stock so offered will be purchased by affiliates of
lenders and other financial institutions which have provided financing to the
Company, including BTIP, which is an affiliate of Bankers Trust, by affiliates
of CS First Boston and DLJ and by certain other investors. The amounts of New
Holdings stock expected to be held by Apollo, affiliates of Bankers Trust and
all other holders of 5% or more of New Holdings' outstanding stock following
completion of the Merger and the Financing are set forth above under "Principal
Stockholders."
 
1995 STOCKHOLDERS AGREEMENT
 
     Under the terms of the 1995 Stockholders Agreement (which is expected to be
entered into by New Holdings, Yucaipa and its affiliates, the New Equity
Investors and other stockholders), the New Equity Investors holding Series A
Preferred Stock will be entitled to nominate three directors to the Board of
Directors of each of New Holdings and the Company (the "Series A Directors"), of
which two directors will
 
                                       84
<PAGE>   94
 
be nominees of Apollo and one director will be a nominee of the other New Equity
Investors holding Series A Preferred Stock. The 1995 Stockholders Agreement will
give to Yucaipa the right to nominate six directors of New Holdings and seven
directors of the Company, and the boards of New Holdings and the Company will
consist of a total of nine and ten directors, respectively. The numbers of
directors which may be nominated by the foregoing stockholders will be reduced
if such stockholders cease to own certain specified percentages of their initial
holdings. Unless and until New Holdings has effected an initial public offering
of its equity securities meeting certain criteria, New Holdings and its
subsidiaries may not take certain actions without the approval of the Series A
Directors, including but not limited to certain mergers, sale transactions,
transactions with affiliates, issuances of capital stock and payments of
dividends on or repurchases of capital stock. In addition, the New Equity
Investors will have certain "demand" and "piggyback" registration rights with
respect to their Series A Preferred Stock and Series B Preferred Stock, as well
as the right to participate, on a pro rata basis, in sales by Yucaipa of the New
Holdings stock it holds. In certain circumstances, Yucaipa will have the right
to compel the participation of the New Equity Investors and other stockholders
in sales of all the outstanding shares of New Holdings stock.
 
     The Company will seek the agreement of the current stockholders of FFL and
warrantholders of Holdings to become party to the 1995 Stockholders Agreement,
which would grant to such holders certain rights in replacement of two existing
stockholders agreements among FFL and its stockholders entered into in 1987 and
1991, respectively, and an agreement among Holdings and its warrantholders
executed in 1992.
 
YUCAIPA WARRANT
 
     Upon closing of the Merger, New Holdings has agreed to issue to Yucaipa a
warrant to purchase up to 8,000,000 shares of New Holdings common stock. The
initial exercise price of such warrant will be set such that the warrant will
have no value unless and until the value of New Holdings' equity appreciates to
$1.220 billion. Such warrant will be exercisable on a cashless basis at the
election of Yucaipa in the event New Holdings completes an initial public
offering of equity securities meeting certain criteria, or in connection with
certain sale transactions involving New Holdings, in either case effected on or
prior to the fifth anniversary of the Closing Date. The expiration date of such
warrant, and the deadline for such triggering transactions, may be extended from
the fifth to the seventh anniversary of the Closing Date if New Holdings meets
certain financial performance goals prior to such fifth anniversary. The
cashless exercise provisions of such warrant allow the holder to exercise it
without the payment of cash consideration, provided that New Holdings will
withhold from the shares otherwise issuable upon such exercise a number of
shares having a fair market value as of the exercise date equal to the exercise
price.
 
                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
RALPHS
 
     In connection with the acquisition of a majority of RSI's common stock in
February 1992, EJDC agreed to guarantee RGC's obligations as a self-insurer of
worker's compensation liabilities in the State of California (the "EJDC
Guaranty"). In consideration of the EJDC Guaranty, RGC unconditionally agreed to
reimburse EJDC for any payments made under the EJDC Guaranty and for the cost of
insurance up to $200,000 to cover liabilities incurred pursuant to the EJDC
Guaranty. Further, RGC agreed to pay EJDC a guarantee fee of $33,500 for each
month the EJDC Guaranty was in effect ($402,000 was paid in Fiscal 1994).
Concurrently with the completion of the Merger, the EJDC Guaranty will be
terminated, and RGC will cease to pay any guarantee fee to EJDC or to reimburse
it for the cost of insurance. However, RGC will continue to be obligated to
reimburse EJDC for any payments which EJDC could in the future be required to
make under the EJDC Guaranty in respect of prior claims. Moreover, FFL has
undertaken for the benefit of EJDC to maintain, until the fifth anniversary of
the closing of the Merger, bank letters of credit, insurance or other security
for the workers' compensation claims for which EJDC could have liability under
the EJDC Guaranty.
 
     In connection with the bankruptcy reorganization of Federated and its
affiliates, Federated agreed to pay certain potential tax liabilities relating
to RGC as a member of the affiliated group of companies comprising Federated and
its subsidiaries. In consideration thereof, RSI and RGC agreed to pay Federated
a total of
 
                                       85
<PAGE>   95
 
$10 million, payable $1 million on each of February 3, 1992, 1993, 1994, 1995
and 1996 and $5 million on February 3, 1997. The five $1 million installments
are to be paid by RGC and the $5 million payment is the joint obligation of RSI
and RGC. In the event Federated is required to pay certain tax liabilities, RSI
and RGC have agreed to reimburse Federated up to an additional $10 million,
subject to certain adjustments. This additional obligation, if any, is the joint
and several obligation of RSI and RGC. Pursuant to the terms of the Merger
Agreement, the $5 million payment and the potential $10 million payment will be
paid in cash. See Note 1 of Notes to Ralphs Consolidated Financial Statements.
 
     In addition, EJDC and the other current holders of Common Stock of RSI are
parties to an agreement providing for various aspects of corporate governance
(the "Ralphs Registration Rights and Governance Agreement") relating to Ralphs.
Pursuant to the Ralphs Registration Rights and Governance Agreement, RGC is
obligated to provide RSI, by dividend, pursuant to a services agreement or
otherwise, with funds sufficient to enable RSI to perform its duties as the
holding company of RGC's stock and to perform its obligations set forth in the
Ralphs Registration Rights and Governance Agreement. The Ralphs Registration
Rights and Governance Agreement will be cancelled concurrently with the closing
of the Merger.
 
FOOD 4 LESS AND HOLDINGS
 
     Yucaipa provides certain management and financial services to Food 4 Less
and its subsidiaries pursuant to a consulting agreement. The services of Ronald
Burkle, Mark Resnik and Patrick Graham, acting in their capacities as directors
and officers, and the services of other Yucaipa personnel are provided to Food 4
Less pursuant to this agreement. All of such individuals are partners of
Yucaipa. Yucaipa's consulting agreement provides for annual management fees
currently equal to $2 million plus an additional amount based on Food 4 Less'
performance. Upon completion of the Merger, the consulting agreement will be
amended to provide for an annual management fee payable by the Company to
Yucaipa in the amount of $4 million, with no additional amounts payable based on
performance. In addition, the Company may retain Yucaipa in an advisory capacity
in connection with certain acquisitions or sale transactions, in which case the
Company will pay Yucaipa an advisory fee. The agreement has a five-year term,
which will be automatically renewed on each anniversary of the Merger for a
five-year term unless ninety days' notice is given by either party. The
agreement may be terminated at any time by the Company, provided that Yucaipa
will be entitled to full monthly payments under the agreement for the remaining
term thereof, unless the Company terminates for cause pursuant to the terms of
the agreement. Yucaipa may terminate the agreement if the Company fails to make
a payment due thereunder, or if there occurs a change of control (as defined in
the agreement) of the Company, and upon any such termination Yucaipa will be
entitled to full payments for the remainder of the five-year period commencing
on the closing of the Merger. Pursuant to the agreement, Food 4 Less paid
Yucaipa a total of $2.4 million, $3.8 million and $2 million in management and
advisory fees for the fiscal years ended June 25, 1994, June 26, 1993 and June
27, 1992 respectively.
 
     The Yucaipa consulting agreement also provides that upon closing of the
Merger, Yucaipa will be entitled to receive an advisory fee from the Company in
the amount of $19 million, plus reimbursement of expenses in connection with the
Merger and the related transactions. New Holdings will issue $15 million initial
accreted value of New Discount Debentures to Yucaipa in satisfaction of a
portion of such fee and the Company will pay the remaining $4 million of such
fee in cash. Upon closing of the Merger, Yucaipa anticipates that it in turn
will pay a cash fee of approximately $3.5 million to Soros Fund Management in
consideration for advisory services which Soros Fund Management has rendered
since 1991. The Company has no responsibility for such payment by Yucaipa.
Additionally, upon closing of the Merger, Yucaipa will receive a warrant to
purchase 8,000,000 shares of New Holdings common stock exercisable upon the
conditions described under "Description of Capital Stock -- The Yucaipa
Warrant." In consideration for its commitment to purchase Series A Preferred
Stock of New Holdings, Apollo will receive a fee of $5 million from New Holdings
upon the closing of the Merger. New Holdings will issue $2.5 million initial
accreted value of New Discount Debentures to Apollo in satisfaction of a portion
of such fee, and New Holdings will pay the remaining $2.5 million of such fee in
cash. See "Description of Capital Stock -- New Equity Investment."
 
                                       86
<PAGE>   96
 
     In connection with the execution of the Merger Agreement, Yucaipa entered
into the Put Agreement with EJDC, pursuant to which EJDC will be entitled to put
up to $10 million aggregate principal amount of Seller Debentures to Yucaipa on
the Closing Date. The Yucaipa consulting agreement will provide that the Company
will reimburse Yucaipa for any loss and expenses incurred by Yucaipa upon the
resale of such Seller Debentures to any unaffiliated third party. Yucaipa has
advised the Company that it intends to resell the Seller Debentures on the
Closing Date or as soon thereafter as practicable. The agreement will also
require Yucaipa to contribute any profit realized upon the resale of such Seller
Debentures within such period to the capital of the Company.
 
     Pursuant to the New Discount Debenture Placement, New Holdings has
committed to issue $100 million initial accreted value of New Discount
Debentures, which will be acquired by a partnership comprised of FFL Investors
L.L.C. (an affiliate of George Soros), Yucaipa RGC L.L.C. (an affiliate of
Yucaipa whose members include Ronald Burkle, Mark Resnik and Patrick Graham)
("Yucaipa LLC"), RGC Investment Co. (a corporation controlled by certain Yucaipa
partners) ("RGCIC"), BTIP, an affiliate of CS First Boston, an affiliate of DLJ,
Apollo, EJDC and the other selling stockholders of RSI. New Discount Debentures
having an initial accreted value of $59 million will be issued directly to the
partnership by New Holdings for cash consideration contributed to the
partnership by (i) FFL Investors L.L.C., which will invest $40 million in cash
proceeds received from Soros' affiliate as a result of the secondary sale of New
Holdings common stock, (ii) BTIP, which will invest $5 million in cash, (iii) an
affiliate of CS First Boston, which will invest $2.5 million in cash, (iv) an
affiliate of DLJ, which will invest $2.5 million in cash, (v) EJDC, which will
invest $4 million of its consulting fee payable by the Company upon closing of
the Merger and (vi) RGCIC, which will invest $5 million in cash borrowed from
the Company. New Holdings will issue additional New Discount Debentures having
an initial accreted value of (a) $15 million to Yucaipa LLC in satisfaction of
advisory fees otherwise payable to Yucaipa by the Company in connection with the
Merger and the Financing, (b) $5 million to BT Securities in satisfaction of
other fees payable to BT Securities by the Company in connection with the
Financing, (c) $2.5 million to Apollo in satisfaction of a portion of the
commitment fees otherwise payable to Apollo by New Holdings in connection with
the New Equity Investment and (d) $18.5 million to RSI stockholders as Merger
consideration, all of which New Discount Debentures shall be contributed to the
partnership, whereupon the partnership will hold all $100 million initial
accreted value of New Discount Debentures issued by New Holdings.
 
   
     New Holdings will grant to the partnership certain registration rights with
respect to the New Discount Debentures. Pursuant to such registration rights
agreement, New Holdings will file with the Commission a shelf registration
statement which will permit resales of the New Discount Debentures by the
partnership commencing 60 days following closing of the Merger. New Holdings
will be obligated to use its best efforts to cause such shelf registration
statement to remain effective for up to three years. If New Holdings fails to
comply with its obligations to keep such shelf registration statement effective,
New Holdings will be obligated to pay certain liquidated damages. New Holdings
and its subsidiaries will agree not to effect any public distribution of
securities similar to the New Discount Debentures until the New Discount
Debentures are resold by the partnership (or until the third anniversary of the
Closing Date, if later). New Holdings believes that the partnership actively
would seek to dispose of its entire interest in the New Discount Debentures
promptly upon expiration of the 60 day holdback period following closing of the
Merger. New Holdings will agree to use its best efforts to assist the
partnership in such disposition, and to pay all expenses, including underwriting
discounts and brokers' or dealers' commissions and mark-ups (subject to certain
limitations), incident thereto.
    
 
     The $5 million cash investment to be made in the partnership by RGCIC, as
described above, will be borrowed from the Company by RGCIC, and such borrowings
will bear interest at the applicable Federal rate (as defined under the Internal
Revenue Code). RGCIC will be obligated to repay such borrowings with any
distributions received from the partnership in connection with resales of the
New Discount Debentures. Such repayments will be applied first to the principal
balance of the borrowings and then to accrued interest. To the extent that such
distributions are not sufficient to repay such borrowings, any remaining
indebtedness of RGCIC (including all accrued interest) will be forgiven by the
Company and the Company's obligation to pay the Ralphs deferred EAR liability
will be correspondingly forgiven. Upon receipt of any principal amounts
 
                                       87
<PAGE>   97
 
repaid under such borrowings, the Company will be obligated to pay such amounts
over to former holders of RGC's EARs redeemed upon closing of the Merger. The
aggregate consideration payable to redeem the EARs includes, in addition to the
foregoing deferred cash payment of up to $5 million, $17.8 million in cash
payable at closing and $10 million in Reinvestment Options. See "Executive
Compensation -- Equity Appreciation Rights Plan."
 
     FFL files a consolidated federal income tax return, under which the federal
income tax liability of FFL and its subsidiaries (which since December 31, 1992
includes Holdings) is determined on a consolidated basis. FFL has entered into a
federal income tax sharing agreement with Food 4 Less and certain of its
subsidiaries (the "Tax Sharing Agreement"). The Tax Sharing Agreement provides
that in any year in which Food 4 Less is included in any consolidated tax
liability of FFL and has taxable income, Food 4 Less will pay to FFL the amount
of the tax liability that Food 4 Less would have had on such due date if it had
been filing a separate return. Conversely, if Food 4 Less generates losses or
credits which actually reduce the consolidated tax liability of FFL and its
other subsidiaries, FFL will credit to Food 4 Less the amount of such reduction
in the consolidated tax liability. In the event any state and local income taxes
are determinable on a combined or consolidated basis, the Tax Sharing Agreement
provides for a similar allocation between FFL and Food 4 Less of such state and
local taxes. By operation of the FFL Merger and the Reincorporation Merger, New
Holdings will succeed to the rights and obligations of FFL under the Tax Sharing
Agreement.
 
     Management believes that the terms of the transactions described above are
or were fair to Food 4 Less and are or were on terms at least as favorable to
Food 4 Less as those which could be obtained from unaffiliated parties (assuming
that such transactions could be effected with such parties).
 
                                       88
<PAGE>   98
 
                     THE OFFER TO PURCHASE AND SOLICITATION
 
BACKGROUND AND PURPOSES OF THE OFFER TO PURCHASE AND SOLICITATION
 
     The Offer to Purchase and the Solicitation, together with the other
financing and solicitation transactions described under "The Merger and the
Financing," are part of the transactions required to consummate the Merger of
Food 4 Less with and into RSI. Immediately following the RSI Merger, RGC, a
wholly-owned subsidiary of RSI, will merge with and into RSI and RSI will change
its name to Ralphs Grocery Company.
 
     As a result of the Reincorporation Merger, any Amended Discount Notes that
remain outstanding following the consummation of the Offer to Purchase will
become the obligation of New Holdings. In connection with the consummation of
the Merger, Holdings is making the Offer to Purchase in order to retire the
Discount Notes and is seeking Consents to the Proposed Amendments in the
Solicitation in order to permit the consummation of the Merger and to eliminate
substantially all of the restrictive covenants in the Discount Note Indenture.
See "The Proposed Amendments." If adopted by the holders of not less than a
majority in aggregate principal amount of the outstanding Discount Notes held by
persons other than Holdings and its affiliates, the Proposed Amendments will
become effective immediately prior to the consummation of the Merger, upon
Holdings' acceptance of properly tendered Discount Notes for purchase pursuant
to the Offer to Purchase.
 
TERMS OF THE OFFER TO PURCHASE
 
     Upon the terms and subject to the conditions set forth herein and in the
accompanying Letter of Transmittal, Holdings is hereby offering to holders of
the Discount Notes $785.00 in cash, plus accrued interest thereon at a rate of
15.25% per annum from and after March 15, 1995 until the Closing Date for every
$1,000 principal amount (at maturity) of Discount Notes (which, as of May 1,
1995 had an accreted value of $680.26 per $1,000) accepted for purchase.
 
     The offer by Holdings to purchase Discount Notes is referred to herein as
the "Offer to Purchase." Holdings reserves the right to extend, delay, accept,
amend or terminate the Offer to Purchase. All references herein to the Offer to
Purchase shall be deemed to include the Solicitation.
 
     Noteholders who wish to tender their Discount Notes pursuant to the Offer
to Purchase and consent to the Proposed Amendments must complete the Letter of
Transmittal and the table therein entitled "Description of Discount Notes."
Nominees or other record holders of Discount Notes that hold Discount Notes for
more than one beneficial owner are entitled to make multiple elections pursuant
to the Letter of Transmittal that reflect the election of each of the beneficial
owners for whom they are tendering Discount Notes for purchase. In order to make
such multiple elections, nominees or other record holders should properly
complete the table under the box entitled "Election on Behalf of Multiple
Beneficial Owners." See "-- Procedures for Tendering and Consenting."
 
     Holders of Discount Notes who desire to tender Discount Notes in the Offer
to Purchase will be required to consent to the Proposed Amendments. See "-- The
Consent Solicitation," "-- Conditions," "The Proposed Amendments" and
"Description of the Discount Notes" set forth in Appendix A hereto. THE TENDER
OF DISCOUNT NOTES BY THE HOLDER THEREOF PURSUANT TO THE OFFER TO PURCHASE WILL
CONSTITUTE THE CONSENT OF SUCH TENDERING HOLDER TO THE PROPOSED AMENDMENTS WITH
RESPECT TO SUCH DISCOUNT NOTES.
 
     Discount Notes may be tendered and will be accepted for purchase only in
denominations of $1,000 principal amount (at maturity) and integral multiples
thereof. Holders must tender all of their Discount Notes if any are tendered
pursuant to the Offer to Purchase. Holdings shall be deemed to have accepted
validly tendered Discount Notes in the Offer to Purchase and validly delivered
Consents in the Solicitation when, as and if Holdings has given oral or written
notice thereof to the Depositary. The Depositary will act as agent for the
tendering holders of Discount Notes for the purposes of receiving the Cash
Consideration from Holdings. In the event Holdings increases the consideration
offered for the Discount Notes in the Offer to Purchase, such increased
consideration will be paid with regard to all Discount Notes accepted in the
Offer to Purchase, including those accepted before the announcement of such
increase. The Cash Consideration will be paid in
 
                                       89
<PAGE>   99
 
exchange for Discount Notes accepted in the Offer to Purchase promptly after
acceptance on the Expiration Date.
 
     As of May 1, 1995, there was outstanding $103.6 million aggregate principal
amount (at maturity) of Discount Notes.
 
     Although it has no obligation to do so, Holdings reserves the right in the
future to seek to acquire Discount Notes not tendered in the Offer to Purchase
by means of open market purchases, privately negotiated acquisitions, exchange
offers, subsequent tender offers, redemptions or otherwise, at prices or on
terms which may be higher or lower or more or less favorable than those in the
Offer to Purchase. The terms of any such purchases or offers could differ from
the terms of the Offer to Purchase.
 
     Holders of Discount Notes who tender in the Offer to Purchase will not be
required to pay brokerage commissions or fees or, subject to the instructions in
the Consent and Letter of Transmittal, transfer taxes with respect to the tender
of Discount Notes pursuant to the Offer to Purchase. Holdings will pay all
charges and expenses, other than certain applicable taxes, in connection with
the Offer to Purchase. See "-- Fees and Expenses."
 
     No appraisal rights are available to Discount Noteholders in connection
with the Offer to Purchase.
 
THE CONSENT SOLICITATION
 
     Concurrently with the Offer to Purchase, Holdings is soliciting Consents in
the Solicitation from holders of the Discount Notes with respect to the Proposed
Amendments to the Discount Note Indenture. The Offer to Purchase is subject to,
among other things, the condition that the Requisite Consents (i.e., Consents of
holders representing at least a majority in aggregate principal amount of the
outstanding Discount Notes held by persons other than Holdings and its
affiliates) shall have been received and not revoked on or prior to the
Expiration Date. HOLDERS OF DISCOUNT NOTES WHO DESIRE TO ACCEPT THE OFFER TO
PURCHASE MUST CONSENT TO THE PROPOSED AMENDMENTS. The Proposed Amendments will
only become operative upon consummation of the Offer to Purchase. The primary
purpose of the Proposed Amendments is to permit the Merger and to eliminate
substantially all of the restrictive covenants in the Discount Note Indenture.
 
     The Proposed Amendments to the Discount Note Indenture require the consent
of holders of at least a majority in aggregate principal amount of the Discount
Notes not owned by Holdings or its affiliates. In addition, in order for any of
the Proposed Amendments to become effective, a Supplemental Indenture amending
the Discount Note Indenture must be executed by Holdings and the Trustee. See
"The Proposed Amendments" and "Description of the Discount Notes" set forth in
Appendix A hereto.
 
     Upon receipt of the Requisite Consents from holders of Discount Notes,
Holdings will certify in writing to the Trustee that the Requisite Consents to
the adoption of the Proposed Amendments have been received with respect to the
Discount Notes. Upon receipt of such certification, all Consents to the Proposed
Amendments theretofore received with respect to the Discount Notes will be
irrevocable. Except as set forth under "-- Guaranteed Delivery Procedure,"
Consents from tendering holders of Discount Notes will not be counted towards
determining whether Holdings has received the Requisite Consents unless Holdings
is prepared to accept the tender of Discount Notes to which such Consents
relate. In addition, Consents with respect to any Discount Notes will not be
counted if the tender of such holders' Discount Notes is defective, unless
Holdings waives such defect. After receipt by the Trustee of, among other
things, certification by Holdings that the Requisite Consents with respect to
the Discount Notes, have been received, Holdings and the Trustee will execute a
supplemental indenture to evidence the adoption of the Proposed Amendments
relating to the Discount Note Indenture (the "Supplemental Indenture"). Upon the
acceptance by Holdings of the Requisite Consents from holders of Discount Notes
and the execution of the Supplemental Indenture, the Supplemental Indenture will
immediately become effective. Although the Proposed Amendments relating to the
Discount Notes will become effective upon certification that the Requisite
Consents from holders of the Discount Notes have been received, such Proposed
Amendments will not be operative until Holdings has accepted for purchase all
Discount Notes validly tendered and not withdrawn. Holdings will not be
obligated
 
                                       90
<PAGE>   100
 
to pay the Cash Consideration pursuant to the Offer to Purchase unless, among
other things, the Requisite Consents to the adoption of the Proposed Amendments
have been received from the Discount Noteholders. See "-- Conditions."
 
     If the Proposed Amendments become effective, (i) the Depositary, as soon as
practicable, will transmit a copy of the Supplemental Indenture to all
registered holders of Discount Notes which remain outstanding, and (ii)
non-tendering holders will hold their Discount Notes under the Discount Note
Indenture as amended by the Proposed Amendments, whether or not that holder
consented to the Proposed Amendments. Consents given by holders of Discount
Notes tendered but rejected by Holdings pursuant to the Offer to Purchase will
not be counted for the purpose of determining whether the Requisite Consents
have been obtained.
 
     Only a registered holder of Discount Notes (the "Registered Holder") can
effectively deliver a Consent to the Proposed Amendments. Pursuant to the terms
of the Discount Note Indenture, subsequent transfers of Discount Notes on the
security register for such Discount Notes will not have the effect of revoking
any Consent theretofore given by the Registered Holder of such Discount Notes,
and such Consents will remain valid unless revoked by the transferee holder in
accordance with the procedures described under the heading "-- Withdrawal of
Tenders and Revocation of Consents."
 
EXPIRATION DATE; EXTENSIONS; TERMINATION; AMENDMENTS
 
   
     The Offer to Purchase and the Solicitation will expire at 12:00 Midnight,
New York City time, on June 9, 1995 (the "Expiration Date"), unless extended by
Holdings. Holdings reserves the right to extend the Offer to Purchase or the
Solicitation, at its discretion, in which event the term "Expiration Date" shall
mean the latest time and date at which the Offer to Purchase or the
Solicitation, as the case may be, as so extended by Holdings, shall expire.
Holdings shall notify the Depositary of any extension by oral or written notice
and shall make a public announcement thereof, each prior to 9:00 a.m., New York
City time, on the next Business Day after the previously scheduled Expiration
Date. Such announcement may state that Holdings is extending the Offer to
Purchase or the Solicitation, as the case may be, for a specified period or on a
daily basis.
    
 
     Holdings also expressly reserves the right, at any time or from time to
time, to extend the period of time during which the Offer to Purchase or the
Solicitation, as the case may be, is open. There can be no assurance that
Holdings will exercise its right to extend the Offer to Purchase or the
Solicitation. During any extension of the Offer to Purchase all Discount Notes
previously tendered pursuant thereto and not withdrawn will remain subject to
the Offer to Purchase and may be accepted for purchase by Holdings at the
expiration of the Offer to Purchase subject to the right, if any, of a tendering
holder to withdraw its Discount Notes. See "-- Withdrawal of Tenders and
Revocation of Consents."
 
     Each of Holdings and New Holdings also expressly reserves the right,
subject to applicable law and the terms of the Offer to Purchase and to the
extent not inconsistent with the terms of the Merger, the Other Debt Financing
Transactions, the Bank Financing or the New Equity Investment, (i) to delay the
acceptance for purchase of any Discount Notes or, regardless of whether such
Discount Notes were theretofore accepted for purchase, to delay the purchase of
any Discount Notes pursuant to the Offer to Purchase and to terminate the Offer
to Purchase and not accept for purchase any Discount Notes not theretofore
accepted for purchase, upon the failure of any of the conditions to the Offer to
Purchase specified herein to be satisfied, by giving oral or written notice of
such delay or termination to the Depositary and (ii) at any time, or from time
to time, to amend the Offer to Purchase in any respect. Except as otherwise
provided herein, withdrawal rights with respect to Discount Notes tendered
pursuant to the Offer to Purchase will not be extended or reinstated as a result
of an extension or amendment of the Offer to Purchase, as applicable. See
"-- Withdrawal of Tenders and Revocation of Consents." The reservation by
Holdings of the right to delay acceptance for purchase of Discount Notes is
subject to the provisions of Rule 14e-1(c) under the Exchange Act, which
requires that Holdings pay the consideration offered or return the Discount
Notes deposited by or on behalf of holders thereof promptly after the
termination or withdrawal of the Offer to Purchase.
 
     Any extension, delay, termination or amendment of the Offer to Purchase
will be followed as promptly as practicable by a public announcement thereof.
Without limiting the manner in which Holdings may choose to make a public
announcement of any extension, delay, termination or amendment of the Offer to
Purchase,
 
                                       91
<PAGE>   101
 
Holdings shall have no obligation to publish, advertise or otherwise communicate
any such public announcement, other than by issuing a release to the Dow Jones
News Service, except in the case of an announcement of an extension of the Offer
to Purchase, in which case Holdings shall have no obligation to publish,
advertise or otherwise communicate such announcement other than by issuing a
notice of such extension by press release or other public announcement, which
notice shall be issued no later than 9:00 a.m., New York City time, on the next
Business Day after the previously scheduled Expiration Date.
 
     If Holdings shall decide to decrease the amount of Discount Notes being
sought in the Offer to Purchase or to increase or decrease the consideration
offered to holders of Discount Notes, and if, at the time that notice of such
increase or decrease is first published, sent or given to holders of Discount
Notes in the manner specified above, the Offer to Purchase 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 is first so published,
sent or given, then the Offer to Purchase will be extended for such purposes
until the expiration of such period of ten Business Days.
 
     If Holdings makes a material change in the terms of the Offer to Purchase
or the information concerning the Offer to Purchase, or waives any condition to
the Offer to Purchase that results in a material change to the circumstances of
the Offer to Purchase, then Holdings will disseminate additional tender offer
materials to the extent required under the Exchange Act and will extend the
Offer to Purchase to the extent required in order to permit holders of Discount
Notes adequate time to consider such materials. The minimum period during which
a tender offer must remain open following material changes in the terms of the
offer or information concerning the offer, other than a change in price or
percentage of securities sought, will depend upon the specific facts and
circumstances, including the relative materiality of the terms or information.
 
CONDITIONS
 
     Holdings will not be required to accept any Discount Notes for purchase,
and may terminate or amend the Offer to Purchase, as provided herein, before the
acceptance of any Discount Notes, if the Offer to Purchase has not been
consummated. In addition, notwithstanding any other provision of the Offer to
Purchase or the Solicitation, Holdings shall not be required to accept any
Discount Notes for purchase or any Consents, and may terminate, extend or amend
the Offer to Purchase or the Solicitation and may postpone, subject to Rule
14e-1 under the Exchange Act, the acceptance of Discount Notes so tendered and
Consents so delivered, whether or not any other Discount Notes or Consents have
theretofore been accepted for purchase pursuant to the Offer to Purchase, if, on
or prior to the Expiration Date, any of the following conditions exist:
 
          (i) the Requisite Consents shall not have been validly delivered (or
     shall have been revoked);
 
          (ii) all conditions precedent to the Merger shall not have been
     satisfied or waived, in Holdings' sole discretion;
 
          (iii) any of the Other Debt Financing Transactions (including the
     Public Offerings) shall not have been consummated;
 
          (iv) either the Bank Financing or the New Equity Investment shall not
     have been consummated;
 
          (v) the Supplemental Indenture containing the Proposed Amendments
     shall not have been executed;
 
          (vi) there shall have been any action taken or threatened, or any
     statute, rule, regulation, judgment, order, stay, decree or injunction
     proposed, sought, promulgated, enacted, entered, enforced or deemed
     applicable to the Offer to Purchase by or before any local, state, federal
     or foreign government or governmental regulatory or administrative agency
     or authority or by any court or tribunal, domestic or foreign, which (a)
     challenges or seeks to restrain or prohibit the making or consummation of
     the Offer to Purchase or the purchase of Discount Notes pursuant to the
     Offer to Purchase, (b) in the sole judgment of Holdings, might directly or
     indirectly prohibit, prevent, restrict or delay consummation of the Offer
     to Purchase or otherwise relates in any manner to the Offer to Purchase,
     (c) seeks to make illegal the acceptance of Discount Notes for purchase
     pursuant to the Offer to Purchase, (d) makes the Solicitation
 
                                       92
<PAGE>   102
 
     illegal, (e) might, in the sole judgment of Holdings, adversely affect the
     financing of the Offer to Purchase, the Merger, the Other Debt Financing
     Transactions, the Bank Financing or the New Equity Investment or the
     transactions contemplated thereby, or (f) in the sole judgment of Holdings,
     could materially adversely affect the business, condition (financial or
     otherwise), income, operations, properties, assets, liabilities or
     prospects of Holdings (or New Holdings or the Company, after giving effect
     to the Merger and the Reincorporation Merger) and its subsidiaries, taken
     as a whole, or materially impair the contemplated benefits of the Offer to
     Purchase and the Solicitation to Holdings (or New Holdings or the Company,
     after giving effect to the Merger and the Reincorporation Merger);
 
          (vii) there shall have occurred or be likely to occur any event
     affecting the business or financial affairs of Holdings (or New Holdings or
     the Company, after giving effect to the Merger and the Reincorporation
     Merger) that, in the sole judgment of Holdings, (a) would or might
     prohibit, prevent, restrict or delay consummation of the Offer to Purchase,
     or (b) will, or is reasonably likely to, materially impair the contemplated
     benefits to Holdings (or New Holdings or the Company, after giving effect
     to the Merger and the Reincorporation Merger) of the Offer to Purchase and
     the Solicitation or otherwise result in the consummation of the Offer to
     Purchase not being in the best interests of Holdings or (c) might be
     material to holders of Discount Notes in deciding whether to accept the
     Offer to Purchase or the Solicitation;
 
          (viii) there shall have occurred: (a) any general suspension of
     trading in, or limitation on prices for, securities on the New York Stock
     Exchange or in the over-the-counter market (whether or not mandatory); (b)
     any significant adverse change in the price of the Discount Notes; (c) a
     material impairment in the trading market for debt securities generally;
     (d) a declaration of a banking moratorium or any suspension of payments in
     respect of banks by federal or state authorities in the United States
     (whether or not mandatory); (e) a declaration of a national emergency or
     commencement of a war, armed hostilities or other national or international
     crisis directly or indirectly involving the United States; (f) any
     limitation (whether or not mandatory) by any governmental or regulatory
     authority on, or any other event that in the sole judgment of Holdings
     might affect, the nature or extension of credit by banks or other financial
     institutions; (g) any significant change in United States currency exchange
     rates or a suspension of, or limitation on, the markets therefor (whether
     or not mandatory); (h) any significant adverse change in United States
     securities or financial markets; or (i) in the case of any of the foregoing
     existing at the time of the commencement of the Offer to Purchase, in the
     sole judgment of Holdings, a material acceleration, escalation or worsening
     thereof;
 
          (ix) the Trustee shall have objected in any respect to, or taken any
     action that could, in the sole judgment of Holdings, adversely affect the
     consummation of the Offer to Purchase or the Solicitation or Holdings'
     ability to obtain the Consents or to effect any of the Proposed Amendments,
     or shall have taken any action that challenges the validity or
     effectiveness of the procedures used by Holdings in soliciting the Consents
     (including the form thereof) or in the making of the Offer to Purchase or
     the acceptance for exchange of any of the Discount Notes; or
 
          (x) the Registration Statement has not been declared effective or a
     stop order has been issued in connection therewith.
 
     The foregoing conditions are for the sole benefit of Holdings and may be
asserted by Holdings in its sole discretion regardless of the circumstances
giving rise to any such condition (including any action or inaction by Holdings)
and may be waived by Holdings, in whole or in part, at any time and from time to
time in its sole discretion. If any of the foregoing events shall have occurred,
Holdings may, subject to applicable law, (i) terminate the Offer to Purchase or
the Solicitation and return all Discount Notes tendered pursuant to the Offer to
Purchase or the Solicitation to the tendering holders, (ii) extend the Offer to
Purchase or the Solicitation and retain all tendered Discount Notes until the
extended Expiration Date, (iii) amend the terms of the Offer to Purchase or the
Solicitation or modify the consideration to be paid by Holdings pursuant to the
Offer to Purchase or the Solicitation or (iv) waive the unsatisfied condition or
conditions with respect to the Offer to Purchase or the Solicitation and accept
all validly tendered Discount Notes. See "-- Expiration Date; Extensions;
Termination; Amendments" and "-- Procedures for Tendering and Consenting." The
failure by
 
                                       93
<PAGE>   103
 
Holdings 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
Holdings concerning the events described in this section shall be final and
binding upon all persons.
 
PROCEDURES FOR TENDERING AND CONSENTING
 
     The tender by a holder of Discount Notes pursuant to one of the procedures
set forth below will constitute an agreement between such holder and Holdings in
accordance with the terms and subject to the conditions set forth herein and in
the Letter of Transmittal.
 
     Holdings is terminating the Consent Solicitation described in the Old
Prospectus. Holders of Discount Notes that tendered Consents in connection with
such Consent Solicitation must comply with the procedures set forth below to
participate in the Offer to Purchase and Solicitation.
 
     Discount Notes may be tendered and will be accepted for purchase only in
denominations of $1,000 principal amount (at maturity) and integral multiples
thereof. To be tendered effectively pursuant to the Offer to Purchase , (i) the
properly completed Letter of Transmittal, including a valid and unrevoked
Consent (or facsimile(s) thereof), duly executed by the registered holder
thereof with any required signature guarantee(s), together with the certificates
for tendered Discount Notes in proper form for transfer, or any book-entry
transfer into the Depositary's account at DTC, MSTC or PDTC (each as defined) of
Discount Notes tendered electronically, and any other documents required by the
Letter of Transmittal, must be received by the Depositary at one of its
addresses set forth below prior to 12:00 Midnight, New York City time, on the
Expiration Date, or (ii) the tendering holder must comply with the guaranteed
delivery procedure set forth under the heading "-- Guaranteed Delivery
Procedure."
 
     THE GREEN CONSENT AND LETTER OF TRANSMITTAL SHOULD BE USED TO TENDER ALL
DISCOUNT NOTES.
 
     LETTERS OF TRANSMITTAL AND DISCOUNT NOTES SHOULD BE SENT TO THE DEPOSITARY
AND NOT TO HOLDINGS OR THE DEALER MANAGERS NOR TO THE TRUSTEE UNDER THE
INDENTURE RELATING TO THE DISCOUNT NOTES.
 
     A HOLDER OF DISCOUNT NOTES WHO DESIRES TO TENDER INTO THE OFFER TO PURCHASE
WITH RESPECT TO ANY DISCOUNT NOTES MUST TENDER ALL OF SUCH HOLDERS' DISCOUNT
NOTES.
 
     Holders of Discount Notes will not be able to validly tender in the Offer
to Purchase unless they consent to the Proposed Amendments. Tendering holders
who sign the Letter of Transmittal shall be deemed to have consented to the
Proposed Amendments.
 
     All signatures on a Letter of Transmittal or a notice of withdrawal, as the
case may be, must be guaranteed by an Eligible Institution (as defined below)
unless the Discount Notes tendered or withdrawn, as the case may be, pursuant
thereto are tendered (i) by a registered holder of Discount Notes (which term,
for purposes of the Letter of Transmittal, shall include any participant in DTC,
MSTC or PDTC whose name appears on a security position listing as the owner of
Discount Notes) who has not completed the box entitled "Special Issuance and
Payment Instructions" or "Special Delivery Instructions" on the Letter of
Transmittal or (ii) for the account of an Eligible Institution. If Discount
Notes are registered in the name of a person other than the signer of a Letter
of Transmittal or a notice of withdrawal, as the case may be, or if payment is
to be made or certificates for unpurchased Discount Notes are to be issued or
returned to a person other than the registered holder, then the Discount Notes
must be endorsed by the registered holder, or be accompanied by a written
instrument or instruments of transfer in form satisfactory to Holdings duly
executed by the registered holder, with such signatures guaranteed by an
Eligible Institution. In the event that signatures on a Letter of Transmittal
(or other document) are required to be guaranteed, such guarantee must be by a
firm that is a member of a registered national securities exchange or a member
of the National Association of Securities Dealers, Inc. (the "NASD") or by a
commercial bank or trust company having an office in the United States (each of
the foregoing being an "Eligible Institution").
 
                                       94
<PAGE>   104
 
     THE METHOD OF DELIVERY OF DISCOUNT NOTES AND OTHER DOCUMENTS TO THE
DEPOSITARY IS AT THE ELECTION AND RISK OF THE HOLDER, AND EXCEPT AS OTHERWISE
PROVIDED PURSUANT TO "-- GUARANTEED DELIVERY," DELIVERY WILL BE DEEMED MADE WHEN
ACTUALLY RECEIVED BY THE DEPOSITARY. Instead of effecting delivery by mail it is
recommended that tendering Discount Noteholders use an overnight or hand
delivery service. If such delivery is by mail, it is recommended that holders
use registered mail, properly insured, with return receipt requested. In all
cases, sufficient time should be allowed to ensure delivery to the Depositary
prior to 12:00 Midnight, New York City time, on the Expiration Date.
 
     Tendering holders should indicate in the applicable box in the Letter of
Transmittal the name and address to which payment of the Cash Consideration
and/or certificates evidencing Discount Notes for amounts not accepted for
tender, each as appropriate, are to be issued or sent, if different from the
name and address of the person signing the Letter of Transmittal. In the case of
issuance in a different name, the employer identification or social security
number of the person named must also be indicated and a substitute Form W-9 for
such recipient must be completed. If no such instructions are given, such
payment of the Cash Consideration or Discount Notes not accepted for tender, as
the case may be, will be made or returned, as the case may be, to the registered
holder of Discount Notes tendered. Holders of Discount Notes who are not
registered holders of, and who seek to tender, Discount Notes should (i) obtain
a properly completed Letter of Transmittal for such Discount Notes from the
registered holder with signatures guaranteed by an Eligible Institution and
obtain and include with such Letter of Transmittal Discount Notes properly
endorsed for transfer by the registered holder thereof or accompanied by a
written instrument or instruments of transfer from the registered holder with
signatures on the endorsement or written instrument or instruments of transfer
guaranteed by an Eligible Institution or (ii) effect a record transfer of such
Discount Notes and comply with the requirements applicable to registered holders
for tendering Discount Notes prior to 12:00 Midnight, New York City time, on the
Expiration Date. Any Discount Notes properly tendered prior to 12:00 Midnight,
New York City time, on the Expiration Date accompanied by a properly completed
Letter of Transmittal for such Discount Notes will be transferred of record by
the registrar either prior to or as of the Expiration Date at the discretion of
Holdings.
 
     Payment of the Cash Consideration will be made only against deposit of the
tendered Discount Notes.
 
     Under the federal income tax laws, the Depositary will be required to
withhold and will remit to the United States Treasury 31% of the amount of the
Cash Consideration paid to certain holders of Discount Notes pursuant to the
Offer to Purchase and the Solicitation. In order to avoid such backup
withholding, each tendering holder of Discount Notes electing to tender Discount
Notes pursuant to the Offer to Purchase, and, if applicable, each other payee,
must provide the Depositary with such holder's or payee's correct taxpayer
identification number and certify that such holder or payee is not subject to
such backup withholding by completing the Substitute Form W-9 accompanying the
Letter of Transmittal. In general, if a holder or payee is an individual, the
taxpayer identification number is the Social Security number of such individual.
If the Depositary is not provided with the correct taxpayer identification
number, the holder or payee may be subject to a $50 penalty imposed by the
Internal Revenue Service. Certain holders or payees (including, among others,
all corporations and certain foreign individuals) are not subject to these
backup withholding and reporting requirements. In order to satisfy the
Depositary that a foreign individual qualifies as an exempt recipient, such
holder or payee must submit a statement, signed under penalty of perjury,
attesting to that individual's exempt status. Such statements can be obtained
from the Depositary. For further information concerning backup withholding and
instructions for completing the Substitute Form W-9 (including how to obtain a
taxpayer identification number if you do not have one and how to complete the
Substitute Form W-9 if Discount Notes are held in more than one name), consult
the enclosed Guidelines for Certification of Taxpayer Identification Number on
Substitute Form W-9.
 
     Failure to complete the Substitute Form W-9 will not, by itself, cause
Discount Notes tendered pursuant to the Offer to Purchase to be deemed invalidly
tendered, but may require the Depositary to withhold 31% of the amount of any
payments made. Backup withholding is not an additional federal income tax.
Rather, the federal income tax liability of a person subject to backup
withholding will be reduced by the amount of tax
 
                                       95
<PAGE>   105
 
withheld. If withholding results in an overpayment of taxes, a refund may be
obtained provided that the required information is furnished to the Internal
Revenue Service.
 
     All questions as to the form of all documents and the validity (including
the time of receipt), eligibility, acceptance and withdrawal of tendered
Discount Notes will be determined by Holdings, in its sole discretion, which
determination shall be final and binding. Holdings expressly reserves the
absolute right to reject any and all tenders not in proper form and to determine
whether the acceptance of or payment by it for such tenders would be unlawful.
Holdings also reserves the absolute right, subject to applicable law, to waive
or amend any of the conditions to the Offer to Purchase or the Solicitation or
to waive any defect or irregularity in the tender of any of the Discount Notes.
None of Holdings, New Holdings, the Depositary, the Information Agent or any
other person will be under any duty to give notification of any defects or
irregularities in tenders or will incur any liability for failure to give any
such notification. No tender of Discount Notes will be deemed to have been
validly made until all defects and irregularities with respect to such Discount
Notes have been cured or waived. Any Discount Notes received by the Depositary
that are not properly tendered and as to which irregularities have not been
cured or waived will be returned by the Depositary to the appropriate tendering
holder as soon as practicable. Holdings' interpretation of the terms and
conditions of the Offer to Purchase and the Solicitation (including the Letter
of Transmittal and the Instructions thereto) will be final and binding on all
parties.
 
     The Depositary will seek to establish accounts with respect to the Discount
Notes at The Depository Trust Company ("DTC"), the Midwest Securities Transfer
Company ("MSTC"), and the Philadelphia Depository Trust Company ("PDTC" and,
together with DTC and MSTC, collectively referred to herein as the "Book-Entry
Transfer Facilities") for the purpose of the Offer to Purchase within two New
York Stock Exchange Inc. ("NYSE") trading days. Any financial institution that
is a participant in any of the Book-Entry Transfer Facilities' systems may make
book-entry delivery of Discount Notes by causing DTC, MSTC or PDTC to transfer
such Discount Notes into the Depositary's account in accordance with such
Book-Entry Transfer Facility's procedure for such transfer. However, although
delivery of Discount Notes may be effected through book-entry transfer into the
Depositary's account at DTC, MSTC or PDTC, the Letter of Transmittal (or
facsimile thereof), together with any required signature guarantees and any
other required documents, must, in any case, be transmitted to, and received or
confirmed by, the Depositary at one of its addresses set forth on the back cover
of this Offer to Purchase and Solicitation Statement prior to 12:00 Midnight,
New York City time, on the Expiration Date, except as otherwise provided below
under the heading "Guarantee Delivery Procedure." Discount Notes will not be
deemed surrendered for purchase until such documents are received by the
Depositary and delivery of such documents to a Book-Entry Transfer Facility will
not constitute valid delivery to the Depositary. HOLDINGS UNDERSTANDS THAT THE
BOOK-ENTRY TRANSFER FACILITIES WILL MAKE ARRANGEMENTS FOR EXECUTION OF LETTERS
OF TRANSMITTAL TO ACCOMMODATE BENEFICIAL OWNERS THAT DESIRE TO TENDER DISCOUNT
NOTES IN THE OFFER TO PURCHASE. HOWEVER, HOLDINGS UNDERSTANDS THAT THE
BOOK-ENTRY TRANSFER FACILITIES WILL NOT ARRANGE FOR THE EXECUTION OF LETTERS OF
TRANSMITTAL WITH RESPECT TO THE OFFER TO PURCHASE AND THE SOLICITATION, UNLESS
THE DISCOUNT NOTES ARE ALSO TENDERED IN THE OFFER TO PURCHASE. HOLDERS MAY
CONTACT THE DEPOSITARY AT ANY OF THE ADDRESSES SET FORTH ON THE BACK COVER PAGE
HEREOF FOR INFORMATION REGARDING WITHDRAWAL OF DISCOUNT NOTES FROM A BOOK-ENTRY
TRANSFER FACILITY.
 
GUARANTEED DELIVERY PROCEDURE
 
     If a registered holder of Discount Notes desires to tender such Discount
Notes and consent to the Proposed Amendments, and the Discount Notes are not
immediately available, or if time will not permit such holder's Discount Notes
or any other required documents to be delivered to the Depositary prior to 12:00
Midnight, New York City time, on the Expiration Date, then such Discount Notes
may nevertheless be tendered for purchase and Consents may be effected if all of
the following guaranteed delivery procedure conditions are met:
 
          (i) the tender for purchase and Consent is made by or through an
     Eligible Institution;
 
          (ii) prior to 12:00 Midnight, New York City time, on the Expiration
     Date, the Depositary receives from such Eligible Institution a properly
     completed and duly executed Notice of Guaranteed Delivery
 
                                       96
<PAGE>   106
 
     (by telegram, telex, facsimile transmission, mail or hand delivery)
     substantially in the form provided by Holdings, that contains a signature
     guaranteed by an Eligible Institution in the form set forth in such Notice
     of Guaranteed Delivery, unless such tender is for the account of an
     Eligible Institution (in which case no signature guarantee shall be
     required), and sets forth the name and address of the holder of Discount
     Notes and the principal amount of Discount Notes tendered for purchase,
     states that the tender is being made thereby and guarantees that, within
     five NYSE trading days after the date of execution of the Notice of
     Guaranteed Delivery, the Letter of Transmittal (or facsimile thereof),
     properly completed and duly executed, together with the Discount Notes and
     any required signature guarantees and any other documents required by such
     Letter of Transmittal, will be deposited by the Eligible Institution with
     the Depositary; and
 
          (iii) all tendered Discount Notes, or a confirmation of a book-entry
     transfer of such Discount Notes into the Depositary's account at a
     Book-Entry Transfer Facility as described above, as well as the Letter of
     Transmittal (or facsimile thereof), properly completed and duly executed,
     with any required signature guarantees, and all other documents required by
     such Letter of Transmittal, shall be received by the Depositary within five
     NYSE trading days after the date of execution of the Notice of Guaranteed
     Delivery.
 
     THE YELLOW NOTICE OF GUARANTEED DELIVERY SHOULD BE USED IN CONNECTION WITH
TENDERS OF ALL DISCOUNT NOTES.
 
     Notwithstanding any other provision hereof, the purchase of Discount Notes
pursuant to the Offer to Purchase will in all cases be made only after timely
receipt by the Depositary of certificates for such Discount Notes and the Letter
of Transmittal (or facsimile thereof) in respect thereof, properly completed and
duly executed, together with any required signature guarantees and any other
documents required by such Letter of Transmittal.
 
ACCEPTANCE OF DISCOUNT NOTES FOR PAYMENT; PAYMENT OF THE CASH CONSIDERATION
 
     Upon the terms and subject to the conditions of the Offer to Purchase and
the Solicitation, Holdings will accept all Discount Notes validly tendered prior
to 12:00 Midnight, New York City time, on the Expiration Date and not validly
withdrawn. The acceptance for purchase of Discount Notes validly tendered and
not validly withdrawn and the payment of the Cash Consideration will be made as
promptly as practicable after the Expiration Date. Subject to rules promulgated
pursuant to the Exchange Act, Holdings expressly reserves the right to delay
acceptance of any of the Discount Notes or to terminate the Offer to Purchase or
the Solicitation and not accept for purchase any Discount Notes not theretofore
accepted if any of the conditions set forth under the heading "-- Conditions"
shall not have been satisfied or waived by Holdings. New Holdings will make
payment of the Cash Consideration with respect to Discount Notes pursuant to the
Offer to Purchase promptly following acceptance of the Discount Notes. In all
cases, the purchase of Discount Notes accepted for purchase pursuant to the
Offer to Purchase will be made only after timely receipt by the Depositary of
Discount Notes (or confirmation of book-entry transfer thereof) and a properly
completed and validly executed Letter of Transmittal (or a manually signed
facsimile thereof) and any other documents required thereby.
 
     For purposes of the Offer to Purchase and the Solicitation, Holdings shall
be deemed to have accepted validly tendered and not properly withdrawn Discount
Notes when, as and if Holdings gives oral or written notice thereof to the
Depositary. The Depositary will act as agent for the tendering holders of
Discount Notes for the purposes of receiving the Cash Consideration from New
Holdings transmitting the Cash Consideration to the tendering holders. Under no
circumstances will any additional amount be paid by New Holdings or the
Depositary by reason of any delay in making such payment.
 
     All questions as to the validity, form, eligibility (including the time of
receipt), acceptance and withdrawal of tendered Discount Notes will be resolved
by Holdings, whose determination will be final and binding. Holdings reserves
the absolute right to reject any or all tenders that are not in proper form or
the acceptance of which would, in the opinion of counsel for Holdings, be
unlawful. Holdings also reserves the right to waive any irregularities or
conditions of tender as to particular Discount Notes. Holdings' interpreta-
 
                                       97
<PAGE>   107
 
tion of the terms and conditions of the Offer to Purchase and the Solicitation
(including the instructions in the Letter of Transmittal) will be final and
binding. Unless waived, any irregularities or defects in connection with tenders
of Discount Notes must be cured within such time as Holdings determines. Neither
Holdings, New Holdings nor the Depositary shall be under any duty to give
notification of irregularities or defects in such tenders or shall incur any
liability for failure to give such notification. Tenders of Discount Notes will
not be deemed to have been made until such irregularities have been cured or
waived.
 
     If, for any reason whatsoever, acceptance for purchase of any Discount
Notes tendered pursuant to the Offer to Purchase is delayed, or Holdings is
unable to accept for purchase Discount Notes tendered pursuant to the Offer to
Purchase, then, without prejudice to Holdings' and New Holdings' rights set
forth herein, the Depositary may nevertheless, on behalf of Holdings and subject
to rules promulgated pursuant to the Exchange Act, retain tendered Discount
Notes, and such Discount Notes may not be withdrawn except to the extent that
the tendering holder of such Discount Notes is entitled to withdrawal rights as
described herein. See "-- Withdrawal of Tenders and Revocation of Consents."
 
     If any tendered Discount Notes are not accepted for purchase because of an
invalid tender, the occurrence or non-occurrence of certain other events set
forth herein or otherwise, then such unaccepted Discount Notes will be returned,
at Holdings' expense, to the tendering holder thereof as promptly as practicable
after the Expiration Date or the termination of the Offer to Purchase therefor.
 
     No alternative, conditional or contingent tenders will be accepted. A
tendering holder, by execution of a Letter of Transmittal, or facsimile thereof,
waives all rights to receive notice of acceptance of such holder's Discount
Notes for purchase.
 
WITHDRAWAL OF TENDERS AND REVOCATION OF CONSENTS
 
     Tenders of Discount Notes pursuant to the Offer to Purchase may be
withdrawn and Consents may be revoked at any time until the "Consent Date,"
which shall be such time as the Requisite Consents (Consents of holders
representing at least a majority in aggregate principal amount of the
outstanding Discount Notes held by persons other than Holdings and its
affiliates) have been delivered by Holdings to the Trustee and the Supplemental
Indenture has been executed. Thereafter, such tenders may be withdrawn and
Consents may be revoked if the Offer to Purchase is terminated without any
Discount Notes being accepted for purchase thereunder.
 
     The withdrawal of Discount Notes prior to the Consent Date in accordance
with the procedures set forth hereunder will effect a revocation of the related
Consent. Any valid revocation of Consents will automatically render the prior
tender of the Discount Notes to which such Consents relate defective and
Holdings will have the right, which it may waive, to reject such tender as
invalid and ineffective.
 
     Any holder of Discount Notes who has tendered Discount Notes or who
succeeds to the record ownership of Discount Notes in respect of which such
tenders or Consents previously have been given may withdraw such Discount Notes
or revoke such Consents prior to the Consent Date by delivery of a written
notice of withdrawal or revocation, subject to the limitations described herein.
To be effective, a written telegraphic, telex or facsimile transmission (or
delivered by hand or by mail) notice of withdrawal of a tender or revocation of
a Consent must (i) be timely received by the Depositary at one of its addresses
set forth on the back cover hereof or prior to the applicable time provided
herein with respect to the Discount Notes, (ii) specify the name of the person
having tendered the Discount Notes to be withdrawn or as to which Consents are
revoked, the principal amount of such Discount Notes to be withdrawn and, if
certificates for Discount Notes have been tendered, the name of the registered
holder(s) of such Discount Notes as set forth in such certificates, if different
from that of the person who tendered such Discount Notes, (iii) identify the
Discount Notes to be withdrawn or to which the notice of revocation relates and
(iv)(a) be signed by the holder in the same manner as the original signature on
the Letter of Transmittal or Notice of Guaranteed Delivery (as the case may be)
by which such Discount Notes were tendered (including any required signature
guarantees) or (b) be accompanied by evidence satisfactory to Holdings and the
Depositary that the holder withdrawing such tender or revoking such Consents has
succeeded to beneficial ownership of such Discount Notes. If certificates
representing Discount Notes to be withdrawn or Consents to be revoked have been
delivered or otherwise
 
                                       98
<PAGE>   108
 
identified to the Depositary, then the name of the registered holder and the
serial numbers of the particular certificate evidencing the Discount Notes to be
withdrawn or Consents to be revoked and a signed notice of withdrawal with
signatures guaranteed by an Eligible Institution, except in the case of Discount
Notes tendered by an Eligible Institution (in which case no signature guarantee
shall be required), must also be so furnished to the Depositary as aforesaid
prior to the physical release of the certificates for the withdrawn Discount
Notes. If Discount Notes have been tendered or if Consents have been delivered
pursuant to the procedures for book-entry transfer as set forth herein, any
notice of withdrawal or revocation of Consent must also specify the name and
number of the account at the appropriate Book-Entry Transfer Facility to be
credited with the withdrawn Discount Notes. Holdings reserves the right to
contest the validity of any revocation. A purported notice of revocation which
is not received by the Depositary in a timely fashion will not be effective to
revoke a Consent previously given.
 
     Any permitted withdrawals of tenders of Discount Notes and revocation of
Consents may not be rescinded, and any Discount Notes properly withdrawn will
thereafter be deemed not validly tendered and any Consents revoked will be
deemed not validly delivered for purposes of the Offer to Purchase; provided,
however, that withdrawn Discount Notes may be retendered and revoked Consents
may be redelivered by again following one of the appropriate procedures
described herein at any time prior to 12:00 Midnight, New York City time, on the
Expiration Date.
 
     If Holdings extends the Offer to Purchase or is delayed in its acceptance
for purchase of Discount Notes or is unable to purchase Discount Notes pursuant
to the Offer to Purchase for any reason, then, without prejudice to Holdings'
rights under the Offer to Purchase, the Depositary may, subject to applicable
law, retain tendered Discount Notes on behalf of Holdings, and such Discount
Notes may not be withdrawn (subject to Rule 14e-1 under the Exchange Act, which
requires that Holdings deliver the consideration offered or return the Discount
Notes deposited by or on behalf of the Discount Noteholders promptly after the
termination or withdrawal of the Offer to Purchase), except to the extent that
tendering holders are entitled to withdrawal rights as described herein.
 
     All questions as to the validity, form and eligibility (including the time
of receipt) of notices of withdrawal or revocations of Consents will be
determined by Holdings, whose determination will be final and binding on all
parties. None of Holdings, the Depositary, the Dealer Managers or any other
person will be under any duty to give notification of any defects or
irregularities in any notice of withdrawal or revocation of Consent or incur any
liability for failure to give any such notification.
 
LOST OR MISSING CERTIFICATES
 
     If a holder of Discount Notes desires to tender a Discount Note pursuant to
the Offer to Purchase, but the Discount Note has been mutilated, lost, stolen or
destroyed, such holder should write to or telephone the Trustee under the
Discount Note Indenture at the address listed below, concerning the procedures
for obtaining replacement certificates for such Discount Notes, arranging for
indemnification or any other matter that requires handling by the Trustee:
 
<TABLE>
    <S>                                         <C>
                                                United States Trust Company of New York
                                                114 West 47th Street
                                                New York, New York 10036-1532
                                                Attn: Corporate Trust Division
                                                (212) 852-1000
</TABLE>
 
DEALER MANAGERS
 
     Subject to the terms and conditions set forth in the Dealer Manager
Agreement (the "Dealer Manager Agreement") dated January 25, 1995 (as amended),
among FFL, Holdings, Food 4 Less and each subsidiary of Food 4 Less (together,
the "Issuers") and BT Securities, CS First Boston and DLJ, as dealer managers
and solicitation agents (the "Dealer Managers"), the Issuers have engaged BT
Securities, CS First Boston and DLJ to act as Dealer Managers and in connection
with the Offer to Purchase, the Solicitation, the RGC Offers and the F4L
Exchange Offers. The Issuers will pay the Dealer Managers, as compensation for
their
 
                                       99
<PAGE>   109
 
services as Dealer Managers, a fee equal to (i) 1.0% of the aggregate principal
amount of Old F4L Notes and Old RGC Notes accepted for exchange in the F4L
Exchange Offers and the RGC Offers, (ii) 0.5% of the aggregate accreted value of
Discount Notes accepted for purchase in the Offer to Purchase, (iii) 0.5% of the
aggregate principal amount of Old F4L Notes and Old RGC Notes in respect of
which a consent is accepted in the F4L Exchange Offers and the RGC Offers (other
than Old RGC Notes and Old F4L Notes accepted for exchange or purchase, as the
case may be, in the RGC Offers and the F4L Exchange Offers) and (iv) 0.5% of the
aggregate accreted value of Discount Notes in respect of which a consent is
accepted in the Solicitation (other than Discount Notes accepted for purchase in
the Offer to Purchase). In addition, the Issuers have agreed to reimburse each
of the Dealer Managers for all of its respective reasonable out-of-pocket
expenses, including the reasonable fees and expenses of its legal counsel,
incurred in connection with the Offer to Purchase, the Solicitation, the RGC
Offers and the F4L Exchange Offers. The Issuers have agreed to indemnify each of
the Dealer Managers against certain liabilities in connection with Offer to
Purchase, the Solicitation, the RGC Offers and the F4L Exchange Offers,
including liabilities under the federal securities laws, and will contribute to
payments the Dealer Managers may be required to make in respect thereof.
 
     Bankers Trust, an affiliate of BT Securities, has been a co-agent and a
lender under the existing credit agreements of each of RGC and Food 4 Less and
will be administrative agent and a lender under the New Credit Facility. See
"Description of the New Credit Facility." BT Securities has provided services to
Food 4 Less in connection with the Financing and in consideration therefor Food
4 Less will pay to BT Securities a fee of $5 million upon closing of the Merger.
Such fee will be satisfied through the issuance by New Holdings to BT Securities
of $5 million initial accreted value of New Discount Debentures. Such New
Discount Debentures will be contributed to the partnership which will acquire
all of the New Discount Debentures. DLJ has provided financial advisory services
to Food 4 Less in connection with the Merger and will receive customary fees for
such services. The Dealer Managers will also serve as underwriters for the
Public Offerings and will receive customary fees for such services.
 
     In addition, affiliates of the Dealer Managers are investing in the capital
stock of New Holdings pursuant to the New Equity Investment. After giving effect
to the Merger, BTIP will own approximately 900,000 shares of Series A Preferred
Stock and approximately 3,100,000 shares of Series B Preferred Stock, affiliates
of CS First Boston will own approximately 1,000,000 shares of Series A Preferred
Stock and affiliates of DLJ will own approximately 1,000,000 shares of Series A
Preferred Stock. Affiliates of BTIP additionally own 509,812 shares of FFL
common stock which they had previously acquired and which will be converted to
New Holdings capital stock following the FFL Merger and the Reincorporation
Merger. See "Principal Stockholders" and "Description of Capital Stock."
Affiliates of each of BT Securities, CS First Boston and DLJ are also investing
$5 million, $2.5 million and $2.5 million, respectively, in the partnership that
will purchase the New Discount Debentures. See "Certain Relationships and
Related Transactions -- Food 4 Less and Holdings."
 
     Each of the Dealer Managers has from time to time provided investment
banking and financial advisory services to one or more of Food 4 Less, Holdings
and RGC and/or their respective affiliates and may continue to do so in the
future. The Dealer Managers have received customary fees for such services.
 
     No fees or commission have been or will be paid to any broker, dealer or
other person, other than the Dealer Managers, in connection with the Offer to
Purchase, the Solicitation, the RGC Offers or the F4L Exchange Offers.
 
DEPOSITARY
 
     Bankers Trust has been appointed as Depositary for the Offer to Purchase
and the Solicitation. Questions and requests for assistance, and all
correspondence in connection with the Offer to Purchase, the Solicitation, or
requests for additional Letters of Transmittal and any other required documents,
may be directed to the Depositary at one of its addresses and telephone numbers
set forth on the back cover of this Offer to Purchase and Solicitation
Statement.
 
INFORMATION AGENT
 
     D.F. King & Co., Inc. is serving as Information Agent in connection with
the Offer to Purchase and the Solicitation. The Information Agent will assist
with the mailing of this Offer to Purchase and Solicitation
 
                                       100
<PAGE>   110
 
Statement and related materials to holders of Discount Notes, respond to
inquiries of and provide information to holders of Discount Notes in connection
with the Offer to Purchase and the Solicitation and provide other similar
advisory services as Holdings may request from time to time. Requests for
additional copies of this Offer to Purchase and Solicitation Statement, Letters
of Transmittal and any other required documents should be directed to the Dealer
Managers or to the Information Agent at one of its addresses and telephone
numbers set forth on the back cover of this Offer to Purchase and Solicitation
Statement.
 
FEES AND EXPENSES
 
     In addition to the fees and expenses payable to the Dealer Managers,
Holdings will pay the Depositary and the Information Agent reasonable and
customary fees for their services (and will reimburse them for their reasonable
out-of-pocket expenses in connection therewith), will pay the reasonable
expenses of holders in delivering their Discount Notes to the Depositary and
will pay brokerage houses and other custodians, nominees and fiduciaries the
reasonable out-of-pocket expenses incurred by them in forwarding copies of this
Offer to Purchase and Solicitation Statement and related documents to the
beneficial owners of the Discount Notes and in handling or forwarding tenders
for purchase. In addition, Holdings will indemnify the Depositary and the
Information Agent against certain liabilities in connection with their services,
including liabilities under the federal securities laws.
 
     Holdings will pay all transfer taxes, if any, applicable to the purchase of
Discount Notes pursuant to the Offer to Purchase. If, however, Discount Notes
for principal amounts not accepted for tender are to be delivered to, or are to
be registered or issued in the name of, any person other than the registered
holder of the Discount Notes, or if tendered Discount Notes are to be registered
in the name of any person other than the person signing the Letter of
Transmittal, or if a transfer tax is imposed for any reason other than the
purchase of Discount Notes pursuant to the Offer to Purchase, then the amount of
any such transfer tax (whether imposed on the registered holder or any other
person) will be payable by the tendering holder. If satisfactory evidence of
payment of such tax or exemption therefrom is not submitted, then the amount of
such transfer tax will be deducted from the Cash Consideration otherwise payable
to such tendering holder. Any remaining amount will be billed directly to such
tendering holder.
 
     The total cash expenditures for printing, accounting and legal fees, and
the fees and expenses of the Depositary, the Information Agent and the trustees
under the old and new indentures, to be incurred by Food 4 Less and Holdings in
connection with the Offer to Purchase, the RGC Offers and the F4L Exchange
Offers are estimated to be approximately $9 million.
 
MISCELLANEOUS
 
     The Offer to Purchase is not subject to Section 13(e) of, or Rules 13e-3 or
13e-4 or Regulation 14D promulgated under, the Exchange Act. The Offer to
Purchase is being made in compliance with Regulation 14E under the Exchange
Act.
 
     Other than with respect to the Depositary, the Information Agent and the
Dealer Managers, neither Holdings nor any of its affiliates has engaged, or made
any arrangements for, and has no contract, arrangement or understanding with,
any broker, dealer, agent or other person regarding the exchange of Discount
Notes hereunder, and no person has been authorized by Holdings, or any of its
affiliates to provide any information or to make any representations in
connection with the Offer to Purchase and the Solicitation, other than those
expressly set forth in this Offer to Purchase and Solicitation Statement, and,
if so provided or made, such other information or representations must not be
relied upon as having been authorized by Holdings or any of its affiliates. The
delivery of this Offer to Purchase and Solicitation Statement shall not, under
any circumstances, create any implication that the information set forth herein
is correct as of any time subsequent to the date hereof.
 
                                       101
<PAGE>   111
 
                      MARKET PRICES OF THE DISCOUNT NOTES
 
     In general, there has been limited trading of the Discount Notes and such
trading has taken place primarily in the over-the-counter market. Prices and
trading volumes of the Discount Notes in the over-the-counter market are not
reported and can be difficult to monitor. Quotations for securities that are not
widely traded, such as the Discount Notes, may differ from actual trading prices
and should be viewed as approximations. Holders of Discount Notes are urged to
contact their brokers with respect to current information regarding the Discount
Notes that they hold.
 
                            THE PROPOSED AMENDMENTS
 
     The 15.25% Senior Discount Notes due 2004 of Holdings were issued under the
Discount Note Indenture dated as of December 15, 1992 between Holdings and
United States Trust Company of New York, as Trustee.
 
     In connection with the consummation of the Merger, Holdings is making the
Offer to Purchase in order to retire the Discount Notes and is seeking Consents
to the Proposed Amendments in the Solicitation in order to permit the
consummation of the Merger and to eliminate substantially all of the restrictive
covenants in the Discount Note Indenture. Upon receipt of the Requisite
Consents, the Supplemental Indenture to the Discount Note Indenture will be
executed between Holdings and the Trustee. Following the consummation of the
Merger, the obligations of Holdings under the Discount Note Indenture will be
assumed by New Holdings. The Proposed Amendments would make the following
changes to the Discount Note Indenture:
 
      1. Eliminate the covenant entitled "Disposition of Proceeds of Public
Offering Sale".
 
      2. Eliminate the covenant entitled "Limitation on Change of Control".
 
      3. Eliminate the covenant entitled "Limitation on Restricted Payments".
 
      4. Eliminate the covenant entitled "Limitation on Incurrences of
Additional Indebtedness".
 
      5. Eliminate the covenant entitled "Limitation on Liens".
 
      6. Eliminate the covenant entitled "Limitation on Disposition of Assets".
 
      7. Eliminate the covenant entitled "Restrictions on Sale of Stock of
Subsidiaries".
 
      8. Eliminate the covenant entitled "Limitation on Transactions with
Affiliates".
 
      9. Eliminate the covenant entitled "SEC Reports and Other Information".
 
      10. Amend the provisions regarding when Holdings may consolidate or merge
with, or sell all or substantially all of its assets to, any other person or
entity to eliminate the subsections thereof which require that immediately after
giving effect to such transaction and the incurrence of any indebtedness in
connection therewith, Holdings or the surviving entity, as the case may be, has
a Net Worth (as defined) that meets the standards set forth therein.
 
     11. The definitions relating solely to such eliminated covenants will be
eliminated.
 
     The Supplemental Indenture will provide that the New Credit Facility
constitutes a refinancing of the Loan Documents (as defined).
 
     The remaining sections of the Discount Note Indenture will not be changed
by the Proposed Amendments.
 
     Copies of the Discount Note Indenture and the form of the Supplemental
Indenture are available from Holdings upon request. For a description of the
covenants being amended or eliminated, see "Description of the Discount Notes"
set forth in Appendix A hereto.
 
                                       102
<PAGE>   112
 
        THE RGC OFFERS, THE F4L EXCHANGE OFFERS AND THE PUBLIC OFFERINGS
 
THE RGC OFFERS
 
     Concurrently with the Offer to Purchase and the Solicitation, Food 4 Less
is offering to holders of the Old RGC Notes (i) to exchange such Old RGC Notes
for New RGC Notes and $20.00 in cash for each $1,000 principal amount tendered
for exchange or (ii) to tender for purchase Old RGC Notes for $1,010.00 in cash
per $1,000 principal amount of Old RGC Notes accepted for purchase, in each case
plus accrued and unpaid interest to the date of exchange or purchase. The
consummation of the RGC Offers will occur simultaneously with the consummation
of the Offer to Purchase. It is a condition to the consummation of the Offer to
Purchase that the RGC Offers be successfully consummated.
 
     The obligation of Food 4 Less to accept for exchange or purchase any
validly tendered Old RGC Note is conditioned upon, among other things, the
satisfaction or waiver of certain conditions, including (i) satisfaction of a
minimum tender amount (i.e., at least a majority of the aggregate principal
amount of the outstanding Old RGC Notes being validly tendered for exchange for
New RGC Notes and not withdrawn pursuant to the RGC Offers prior to the date of
expiration); (ii) the receipt of the requisite consents to certain amendments to
the indentures under which the Old RGC Notes were issued (i.e., consents from
Old RGC Noteholders representing at least a majority in aggregate principal
amount of each issue of Old RGC Notes held by persons other than RGC and its
affiliates) on or prior to the date of expiration; (iii) the satisfaction or
waiver, in Food 4 Less' sole discretion, of all conditions precedent to the
Merger; (iv) the prior or contemporaneous consummation of the Offer to Purchase
and the Solicitation hereunder, the F4L Exchange Offers, the Public Offerings
and the New Discount Debenture Placement; and (v) the prior or contemporaneous
consummation of the Bank Financing and the New Equity Investment.
 
     The terms of the Old RGC Indentures are substantially identical.
Noteholders participating in the RGC Offers will be required to consent to
certain proposed amendments to the Old RGC Indentures. Such proposed amendments
will modify certain terms of such indentures to permit the Merger and will
eliminate substantially all the restrictive covenants in the Old RGC Indentures.
 
     The Old RGC Notes.  The Old RGC 10 1/4% Notes were originally issued in
July 1992, are currently outstanding in an aggregate principal amount of $300
million and will mature on July 15, 2002. The Old RGC 9% Notes were originally
issued in March 1993, are currently outstanding in an aggregate principal amount
of $150 million and will mature on April 1, 2003. Interest on the Old RGC
10 1/4% Notes accrues at a rate of 10 1/4% per annum and is payable
semi-annually on each January 15 and July 15. Interest on the Old RGC 9% Notes
accrues at a rate of 9% per annum and is payable semi-annually on each April 1
and October 1.
 
     The Old RGC 10 1/4% Notes are subject to redemption at any time on or after
July 15, 1997, at the option of RGC, in whole or in part, on not less than 30
nor more than 60 days' prior notice in amounts of $1,000 or an integral multiple
of $1,000 at the following redemption prices (expressed as percentages of the
principal amount), if redeemed during the 12-month period beginning July 15 of
the years indicated below:
 
<TABLE>
<CAPTION>
                                                                        REDEMPTION
                                       YEAR                               PRICE
            ----------------------------------------------------------  ----------
            <S>                                                         <C>
            1997......................................................     105.0%
            1998......................................................     102.5%
            1999 and thereafter.......................................     100.0%
</TABLE>
 
in each case plus accrued and unpaid interest to the redemption date (subject to
the right of holders of record on relevant record dates to receive interest due
on an interest payment date).
 
     The Old RGC 9% Notes are subject to redemption at any time on or after
April 1, 2000, at the option of RGC, in whole or in part, on not less than 30
nor more than 60 days' prior notice in amounts of $1,000 or an integral multiple
of $1,000 at 100% of the principal amount thereof plus accrued interest to the
redemption date (subject to the right of holders of record on relevant record
dates to receive interest due on an interest payment date.)
 
                                       103
<PAGE>   113
 
     Standard & Poor's has publicly announced that, upon consummation of the
Merger, it intends to assign a new rating to the Old RGC Notes. Such new rating
assignment, if implemented, would constitute a Rating Decline under the Old RGC
Indentures. The consummation of the Merger (which is conditioned upon, among
other things, successful consummation of the Offer to Purchase, the Other Debt
Financing Transactions, the New Equity Investment and the Bank Financing) and
the resulting change in composition of the Board of Directors of RGC, together
with the anticipated Rating Decline would constitute a Change of Control
Triggering Event under the Old RGC Indentures. Although Food 4 Less does not
anticipate that there will be a significant amount of Old RGC Notes outstanding
following consummation of the RGC Offers, upon such a Change of Control
Triggering Event the Company would be obligated to make the Change of Control
Offer following the Merger for all outstanding Old RGC Notes at 101% of the
principal amount thereof plus accrued and unpaid interest to the date of
repurchase.
 
     The Old RGC Indentures contain certain covenants, including, but not
limited to, covenants with respect to the following matters: (i) limitation on
incurrence of additional indebtedness; (ii) limitation on dividends and other
restricted payments; (iii) limitation on transactions with affiliates; (iv)
limitation on liens securing subordinated indebtedness; (v) limitation on other
senior subordinated indebtedness; (vi) limitation on preferred stock of
subsidiaries; (vii) limitation on dividend and other payment restrictions
affecting subsidiaries; and (viii) limitation on mergers and sales of assets.
 
     Under the Old RGC Indentures, certain events constitute an event of default
including: (i) the failure to make any principal and interest payment on the Old
RGC Notes when due; (ii) the failure to comply with any other agreement
contained in the Old RGC Indentures or the Old RGC Notes; (iii) a default under
certain indebtedness; (iv) certain final judgments or orders for payments of
money; and (v) certain events occurring under bankruptcy laws.
 
     Upon the consummation of the RGC Offers, supplemental indentures to each of
the Old RGC Indentures will become effective, reflecting the proposed amendments
to the Old RGC Indentures. Such supplemental indentures will eliminate
substantially all of the restrictive covenants in the Old RGC Indentures,
including covenants with respect to limitation on indebtedness, limitation on
restricted payments, limitation on transactions with affiliates, limitation on
liens securing subordinated indebtedness, restrictions on preferred stock of
subsidiaries and limitation on dividends and other payment restrictions
affecting subsidiaries. In addition, such supplemental indentures will modify
the covenants which limit the ability of RGC to consolidate or merge with, or
sell all or substantially all of its assets, to any other person or entity
unless certain conditions are satisfied, by eliminating the subsections thereof
which require that immediately after giving effect to such transaction on a pro
forma basis RGC or the surviving entity, as the case may be, has a Consolidated
Interest Coverage Ratio (as defined in the Old RGC Indentures) for its four most
recently completed fiscal quarters of at least 1.8 to 1.0.
 
     The New RGC Notes.  The New RGC Notes will be issued upon consummation of
the RGC Offers to tendering holders of Old RGC Notes who tender Old RGC Notes in
exchange for New RGC Notes and will be part of the same issue as the New RGC
Notes offered pursuant to the Subordinated Note Public Offering.
 
   
     The New RGC Notes will bear interest at a fixed rate per annum equal to the
greater of (a) 11% and (b) the RGC Applicable Treasury Rate (as hereinafter
defined) plus 400 basis points (4.00 percentage points); provided, however, that
in no event will the New RGC Notes bear interest at a rate per annum that is
less than the interest rate on the New RGC Notes offered pursuant to the
Subordinated Note Public Offering. The "RGC Applicable Treasury Rate" means the
yield to maturity at the time of computation of United States Treasury
securities with a constant maturity (as compiled by and published in the most
recent Federal Reserve Statistical Release H.15 (519)) most nearly equal to the
average life to stated maturity of the New RGC Notes; provided, that if the
average life to stated maturity of the New RGC Notes is not equal to the
constant maturity of the United States Treasury security for which a weekly
average yield is given, the Treasury Rate shall be obtained by linear
interpolation (calculated to the nearest one-twelfth of the year) from the
weekly average yields of the United States Treasury securities for which such
yields are given. Interest will be payable on the New RGC Notes on each June 1
and December 1, beginning December 1, 1995. The New RGC Notes will mature on
June 1, 2005. On or after June 1, 2000, the New RGC Notes may be redeemed in
whole at any time or in part from time to time, at the option of the Company, at
a redemption
    
 
                                       104
<PAGE>   114
 
   
price equal to the applicable percentage of the principal amount thereof set
forth below, plus accrued and unpaid interest to the redemption date, if
redeemed during the 12 months commencing on June 1 of the years set forth below:
    
 
<TABLE>
<CAPTION>
                                                                        REDEMPTION
                                       YEAR                               PRICE
            ----------------------------------------------------------  ----------
            <S>                                                         <C>
            2000......................................................   104.125 %
            2001......................................................   102.750 %
            2002......................................................   101.375 %
            2003 and thereafter.......................................   100.000 %
</TABLE>
 
In the event that the interest rate on the New RGC Notes is greater than 11%,
the above redemption prices will be correspondingly adjusted.
 
   
     In addition, on or prior to June 1, 1998 the Company may, at its option,
use the net cash proceeds from one or more Public Equity Offerings to redeem up
to an aggregate of 35% of the principal amount of the New RGC Notes originally
issued, at a redemption price equal to 111% of the principal amount thereof if
redeemed during the 12 months commencing on June 1, 1995, 109.625% of the
principal amount thereof if redeemed during the 12 months commencing on June 1,
1996 and 108.25% of the principal amount thereof if redeemed during the 12
months commencing on June 1, 1997, in each case plus accrued and unpaid
interest, if any, to the redemption date. In the event that the interest rate on
the New RGC Notes is greater than 11%, the above redemption prices will be
correspondingly adjusted.
    
 
     The New RGC Note Indenture (as defined) provides that if a Change of
Control (as defined therein) occurs, each holder will have the right to require
the Company to repurchase such holder's New RGC Notes pursuant to a Change of
Control Offer (as defined therein) at 101% of the principal amount thereof plus
accrued interest, if any, to the date of repurchase.
 
     The indenture governing the New RGC Notes (the "New RGC Note Indenture")
contains certain covenants, including, but not limited to, covenants with
respect to the following matters: (i) limitation on dividends and other
restricted payments; (ii) limitation on incurrences of additional indebtedness;
(iii) limitation on liens; (iv) limitation on asset sales; (v) limitation on
dividend and other payment restrictions affecting subsidiaries; (vi) limitation
on transactions with affiliates; (vii) limitation on preferred stock of
subsidiaries; (viii) limitation on mergers and certain other transactions; (ix)
limitation on other senior subordinated indebtedness; and (x) limitation on
guarantees of certain indebtedness.
 
     The aggregate principal amount of Old RGC Notes and New RGC Notes, whether
issued in the RGC Offers or pursuant to the Subordinated Note Public Offering,
will be limited to $650 million at any one time outstanding.
 
THE F4L EXCHANGE OFFERS
 
     Concurrently with the Offer to Purchase and the Solicitation, Food 4 Less
is offering to holders of its Old F4L Senior Subordinated Notes and its Old F4L
Senior Notes the opportunity to (i) exchange such Old F4L Senior Subordinated
Notes for New F4L Senior Subordinated Notes, plus $20.00 in cash for each $1,000
principal amount exchanged and (ii) exchange such Old F4L Senior Notes for New
F4L Senior Notes, plus $5.00 in cash for each $1,000 principal amount exchanged,
in each case plus accrued and unpaid interest to the date of exchange. The
consummation of the F4L Exchange Offers will occur simultaneously with the
consummation of the Offer to Purchase. It is a condition to the consummation of
the Offer to Purchase that the F4L Exchange Offers be successfully consummated.
 
     The obligation of Food 4 Less to accept for exchange any validly tendered
Old F4L Note is conditioned upon, among other things, the satisfaction or waiver
of certain conditions, including (i) satisfaction of a minimum tender amount
(i.e., at least 80% of the aggregate principal amount of the outstanding Old F4L
Notes being validly tendered and not withdrawn pursuant to the F4L Exchange
Offers prior to the date of expiration); (ii) the receipt of the requisite
consents to certain amendments to the indentures governing the Old F4L Notes
(i.e., consents from Old F4L Noteholders representing at least a majority in
aggregate
 
                                       105
<PAGE>   115
 
principal amount of each issue of Old F4L Notes held by persons other than Food
4 Less and its affiliates) on or prior to the date of expiration; (iii) the
satisfaction or waiver, in Food 4 Less' sole discretion, of all conditions
precedent to the Merger; (iv) the prior or contemporaneous consummation of the
Offer to Purchase, the Solicitation hereunder and the Other Debt Financing
Transactions; and (v) the prior or contemporaneous consummation of the Bank
Financing and the New Equity Investment.
 
     Noteholders participating in the F4L Exchange Offers will be required to
consent to certain amendments to the indentures governing the Old F4L Notes.
Such proposed amendments will modify certain terms of such indentures to permit
the Merger and will eliminate substantially all of the restrictive covenants in
the Old F4L Indentures.
 
     The Old F4L Senior Subordinated Notes. The Old F4L Senior Subordinated
Notes were issued in June 1991, are limited in aggregate principal amount to
$145 million and will mature on June 15, 2001. The Old F4L Senior Subordinated
Notes are unsecured general obligations of Food 4 Less, are subordinated to the
prior payment when due of all Senior Indebtedness (as defined in the indenture
(the "Old F4L Senior Subordinated Note Indenture") governing the Old F4L Senior
Subordinated Notes) and are guaranteed on a senior subordinated basis by Food 4
Less' wholly-owned subsidiaries.
 
     The Old F4L Senior Subordinated Notes bear interest at a rate equal to
13.75% per annum and interest is payable semi-annually on June 15 and December
15 of each year. On or after June 15, 1996, the Old F4L Senior Subordinated
Notes may be redeemed in whole or from time to time in part, at the option of
Food 4 Less, at a redemption price equal to the applicable percentage of the
principal amount thereof set forth below, together with accrued interest to the
redemption date, if redeemed during the 12 months commencing on June 15 in the
years set forth below:
 
<TABLE>
<CAPTION>
                                                                REDEMPTION
                                       YEAR                       PRICE
                    ------------------------------------------------------
                    <S>                                           <C>
                    1996......................................    106.111%
                    1997......................................    104.583%
                    1998......................................    103.056%
                    1999......................................    101.528%
</TABLE>
 
and thereafter at 100% of the principal amount thereof, plus accrued and unpaid
interest to the redemption date.
 
     In the event of a Change of Control (as defined in the Old F4L Senior
Subordinated Note Indenture), the Old F4L Senior Subordinated Notes may be
redeemed on or after June 15, 1994 and prior to June 15, 1996, at the option of
Food 4 Less, at a redemption price equal to the applicable percentage of the
principal amount thereof set forth below, plus accrued and unpaid interest to
the redemption date, if redeemed during the 12 months commencing on June 15 in
the years set forth below:
 
<TABLE>
<CAPTION>
                                                                REDEMPTION
                                       YEAR                       PRICE
                    ------------------------------------------------------
                    <S>                                           <C>
                    1994......................................    109.167%
                    1995......................................    107.639%
</TABLE>
 
     Food 4 Less is required to make a mandatory sinking fund payment on June
15, 2000, sufficient to retire 50% of the Old F4L Senior Subordinated Notes, at
a redemption price equal to 100% of the principal amount thereof, together with
accrued interest to the redemption date. Food 4 Less may, at its option, receive
credit against such sinking fund payment for 100% of the principal amount of any
Old F4L Senior Subordinated Notes previously acquired by Food 4 Less in the open
market and surrendered to the trustee under the Old F4L Senior Subordinated Note
Indenture for cancellation or redeemed at the option of Food 4 Less and which
were not previously used as a credit against any other required payment pursuant
to the Old F4L Senior Subordinated Note Indenture. Food 4 Less intends to credit
exchanges of Old F4L Senior Subordinated Notes accepted pursuant to the F4L
Exchange Offers against its sinking fund obligations.
 
     The Old F4L Senior Subordinated Notes are subject to certain covenants as
provided in the Old F4L Senior Subordinated Note Indenture. These covenants
impose certain limitations on the ability of Food 4 Less
 
                                       106
<PAGE>   116
 
to, among other things, incur indebtedness, pay dividends or make certain other
restricted payments, enter into certain transactions with affiliates, merge or
consolidate with any other person, or sell, lease, transfer or otherwise dispose
of substantially all of the properties or assets of Food 4 Less. In addition,
upon the occurrence of a Change of Control, each holder has the right to require
the repurchase of such holder's Old F4L Senior Subordinated Notes at a purchase
price equal to 101% of the principal amount thereof plus accrued interest, if
any, to the date of purchase. The Old F4L Senior Subordinated Note Indenture
also requires Food 4 Less to offer to repurchase a specified portion of the Old
F4L Senior Subordinated Notes if its net worth does not equal or exceed a
specified minimum net worth at the end of any two consecutive fiscal quarters.
 
     Under the Old F4L Senior Subordinated Note Indenture, certain events
constitute an event of default, including (i) the failure to make any principal
and interest payment on the Old F4L Senior Subordinated Notes when due; (ii) the
failure to comply with any other agreement contained in the Old F4L Senior
Subordinated Note Indenture or the Old F4L Senior Subordinated Notes; (iii) a
default under certain indebtedness; (iv) certain final judgments or orders for
payments of money; and (v) certain events occurring under bankruptcy laws.
 
     Upon the consummation of the F4L Exchange Offers, a supplemental indenture
to the Old F4L Senior Subordinated Note Indenture will become effective,
reflecting the proposed amendments to the Old F4L Senior Subordinated Note
Indenture. Such supplemental indenture will eliminate substantially all of the
restrictive covenants in the Old F4L Senior Subordinated Note Indenture,
including covenants with respect to maintenance of net worth, the limitation on
restricted payments, limitation on incurrences of additional indebtedness,
limitation on liens, limitation on disposition of assets, limitation on payment
restrictions affecting subsidiaries, limitation on transactions with affiliates,
limitation on change of control and the covenant requiring additional subsidiary
guarantees under certain circumstances. In addition, such supplemental indenture
will modify the covenant which limits the ability of Food 4 Less to consolidate
or merge with, or sell all or substantially all of its assets to, any other
person or entity unless certain conditions are satisfied by eliminating the
subsections thereof which require that immediately after giving effect to such
transaction and the incurrence of any indebtedness in connection therewith, Food
4 Less or the surviving entity, as the case may be, has a Net Worth (as defined)
or Operating Coverage Ratio (as defined) that meets the standards set forth
therein.
 
     The New F4L Senior Subordinated Notes. The New F4L Senior Subordinated
Notes will be issued upon consummation of the F4L Exchange Offers to tendering
holders of Old F4L Senior Subordinated Notes.
 
   
     The New F4L Senior Subordinated Notes will bear interest at a rate of
13.75% per annum and interest will be payable on each June 1 and December 1,
beginning December 1, 1995. The New F4L Senior Subordinated Notes will mature on
June 1, 2005. On or after June 15, 1996, the New F4L Senior Subordinated Notes
may be redeemed in whole at any time or in part from time to time, at the option
of the Company, at a redemption price equal to the applicable percentage of the
principal amount thereof set below, plus accrued and unpaid interest to the
redemption date, if redeemed during the 12 months commencing on June 15 of the
years set forth below:
    
 
<TABLE>
<CAPTION>
                                                                REDEMPTION
                                       YEAR                       PRICE
                    ------------------------------------------------------
                    <S>                                           <C>
                    1996......................................    106.111%
                    1997......................................    104.583%
                    1998......................................    103.056%
                    1999......................................    101.528%
</TABLE>
 
and thereafter at 100% of the principal amount thereof, plus accrued and unpaid
interest to the redemption date.
 
     Upon a Change of Control (as defined), each holder of the New F4L Senior
Subordinated Notes has the right to require the Company to repurchase such
holder's New F4L Senior Subordinated Notes at a price equal to 101% of their
principal amount, plus accrued interest, if any, to the date of repurchase.
 
                                       107
<PAGE>   117
 
     The aggregate principal amount of Old F4L Senior Subordinated Notes and New
F4L Senior Subordinated Notes will be limited to $145 million at any one time
outstanding.
 
     The Old F4L Senior Notes. The Old F4L Senior Notes were issued in April
1992, are limited in aggregate principal amount to $175 million and will mature
on April 15, 2000. The Old F4L Senior Notes are unsecured general obligations of
Food 4 Less and are guaranteed on a senior basis by Food 4 Less' wholly-owned
subsidiaries.
 
     The Old F4L Senior Notes bear interest at a rate equal to 10.45% per annum
and interest is payable semi-annually on April 15 and October 15 of each year.
The Old F4L Senior Notes are redeemable, at the option of Food 4 Less, in whole
at any time or in part from time to time, on and after April 15, 1996 at the
following redemption prices (expressed as percentages of the principal amount)
if redeemed during the twelve-month period commencing on April 15 of the year
set forth below, plus, in each case, accrued and unpaid interest to the date of
redemption:
 
<TABLE>
<CAPTION>
                                                                REDEMPTION
                                       YEAR                        PRICE
                    ------------------------------------------------------
                    <S>                                           <C>
                    1996......................................    104.48%
                    1997......................................    102.99%
                    1998......................................    101.49%
                    1999 and thereafter.......................    100.00%
</TABLE>
 
     In the event of a Change of Control (as defined in the indenture (the "Old
F4L Senior Note Indenture") governing the Old F4L Senior Notes), each holder has
the right to require the repurchase of such holder's Old F4L Senior Notes at a
purchase price equal to 101% of the principal amount thereof, plus accrued and
unpaid interest to the date of repurchase.
 
     Food 4 Less is required to make a mandatory sinking fund payment of $87.5
million on April 15, 1999, sufficient to retire 50% of the Old F4L Senior Notes
originally issued, at a redemption price equal to 100% of the principal amount
thereof, together with accrued interest to the date of redemption. Food 4 Less
may, at its option, receive credit against such sinking fund payment for 100% of
the principal amount of any Old F4L Senior Note previously acquired by Food 4
Less and surrendered to the trustee under the Old F4L Senior Note Indenture for
cancellation or redeemed at the option of Food 4 Less and which, in each case,
were not previously used for or as a credit against any other required payment
pursuant to the Old F4L Senior Note Indenture. Food 4 Less intends to credit
exchanges of Old F4L Senior Notes accepted pursuant to the F4L Exchange Offers
against its sinking fund obligations.
 
     The Old F4L Senior Notes are subject to certain covenants as provided in
the Old F4L Senior Note Indenture. These covenants impose certain limitations on
the ability of Food 4 Less to, among other things, incur indebtedness, pay
dividends or make certain other restricted payments, enter into certain
transactions with affiliates, incur liens, guarantee indebtedness or merge or
consolidate with any other person, or sell, lease, transfer or otherwise dispose
of substantially all of the properties or assets of Food 4 Less. The Old F4L
Senior Note Indenture also requires Food 4 Less to offer to repurchase a
specified portion of the Old F4L Senior Notes if its net worth does not equal or
exceed a specified minimum net worth at the end of any two consecutive fiscal
quarters.
 
     Under the Old F4L Senior Note Indenture, certain events constitute an event
of default. These events are as follows: (i) the failure to make any principal
and interest payment on the Old F4L Senior Notes when due; (ii) the failure to
comply with any other agreement contained in the Old F4L Senior Note Indenture
or the Old F4L Senior Notes; (iii) a default under certain indebtedness; (iv)
certain final judgments or orders for payments of money; and (v) certain events
occurring under bankruptcy laws.
 
     Upon consummation of the F4L Exchange Offers, a supplemental indenture to
the Old F4L Senior Note Indenture will become effective, reflecting the proposed
amendments to the Old F4L Senior Note Indenture. Such supplemental indenture
will eliminate substantially all of the restrictive covenants in the Old F4L
Senior Note Indenture, including covenants with respect to the maintenance of
net worth, the limitation on change of control, the limitation on restricted
payments, the limitation on incurrences of additional indebtedness, the
 
                                       108
<PAGE>   118
 
limitation on liens, the limitation on disposition of assets, the limitation on
payment restrictions affecting subsidiaries and the limitation on transactions
with affiliates and the covenant requiring additional subsidiary guarantees
under certain circumstances. In addition, the supplemental indenture will modify
the covenant which limits the ability of Food 4 Less to consolidate or merge
with, or sell all or substantially all of its assets to, any other person or
entity unless certain conditions are satisfied, to eliminate the subsections
thereof which require that immediately after giving effect to such transaction
and the incurrence of any indebtedness in connection therewith, Food 4 Less or
the surviving entity, as the case may be, has a Net Worth (as defined) or
Operating Coverage Ratio (as defined) that meets the standards set forth
therein.
 
     The New F4L Senior Notes. The New F4L Senior Notes that will be issued upon
consummation of the F4L Exchange Offers to tendering holders of Old F4L Senior
Notes will be part of the same issue as the New F4L Senior Notes issued pursuant
to the Senior Note Public Offering.
 
   
     The New F4L Senior Notes will bear interest at a fixed rate per annum equal
to the greater of (a) 10.45% and (b) the F4L Applicable Treasury Rate (as
defined) plus 350 basis points (3.50 percentage points), provided, however, that
in any event the New F4L Senior Notes will bear interest at a rate per annum no
less than the rate on the New F4L Senior Notes offered in the Senior Note Public
Offering. The "F4L Applicable Treasury Rate" means the yield to maturity at the
time of computation of United States Treasury securities with a constant
maturity (as compiled by, and published in, the most recent Federal Reserve
Statistical Release H.15 (519)) most nearly equal to the average life to stated
maturity of the New F4L Senior Notes; provided, that if the average life to
stated maturity of the New F4L Senior Notes is not equal to the constant
maturity of the United States Treasury security for which a weekly average yield
is given, the F4L Applicable Treasury Rate shall be obtained by linear
interpolation (calculated to the nearest one-twelfth of the year) from the
weekly average yields of the United States Treasury securities for which such
yields are given. Interest will be payable on the New F4L Senior Notes on each
June 1 and December 1, beginning December 1, 1995. The New F4L Senior Notes will
mature on June 1, 2004. On or after June 1, 2000, the New F4L Senior Notes may
be redeemed in whole at any time or in part from time to time, at the option of
the Company, at a redemption price equal to the applicable percentage of the
principal amount thereof set forth below, plus accrued and unpaid interest to
the redemption date, if redeemed during the 12 months commencing on June 1 of
the years set forth below:
    
 
<TABLE>
<CAPTION>
                                                               REDEMPTION
                                      YEAR                       PRICE
                    -----------------------------------------  ----------
                    <S>                                        <C>
                    2000.....................................  103.9188%
                    2001.....................................  102.6125%
                    2002.....................................  101.3063%
                    2003 and thereafter......................  100.0000%
</TABLE>
 
In the event that the interest rate on the New F4L Senior Notes is greater than
10.45%, the above redemption prices will be correspondingly adjusted.
 
   
     In addition, on or prior to June 1, 1998, the Company may, at its option,
use the net cash proceeds of one or more Public Equity Offerings to redeem up to
an aggregate of 35% of the principal amount of the New F4L Senior Notes
originally issued, at a redemption price equal to 110.45% of the principal
amount thereof if redeemed during the 12 months commencing on June 1, 1995,
109.1438% of the principal amount thereof if redeemed during the 12 months
commencing on June 1, 1996 and 107.8375% of the principal amount thereof if
redeemed during the 12 months commencing on June 1, 1997, in each case plus
accrued and unpaid interest, if any, to the redemption date. In the event that
the interest rate on the New F4L Senior Notes is greater than 10.45%, the above
redemption prices will be correspondingly adjusted. In order to effect the
foregoing redemption with the proceeds of a Public Equity Offering, the Company
shall send the redemption notice not later than 60 days after the consummation
of such Public Equity Offering.
    
 
     Upon a Change of Control (as defined), each holder of the New F4L Senior
Notes has the right to require the Company to repurchase such holder's New F4L
Senior Notes at a price equal to 101% of their principal amount, plus accrued
interest, if any, to the date of repurchase.
 
                                       109
<PAGE>   119
 
     The aggregate principal amount of Old F4L Senior Notes and New F4L Senior
Notes, whether issued in the F4L Exchange Offers or pursuant to the Senior Note
Public Offering, will be limited to $470 million at any one time outstanding.
 
THE PUBLIC OFFERINGS
 
     Concurrently with the Offer to Purchase, the F4L Exchange Offers and the
RGC Offers, Food 4 Less is (i) offering up to $295 million principal amount of
New F4L Senior Notes pursuant to the Senior Note Public Offering and (ii)
offering up to $200 million principal amount of New RGC Notes pursuant to the
Subordinated Note Public Offering. The New F4L Senior Notes offered for exchange
pursuant to the Senior Note Public Offering will be part of the same issue as
the New F4L Senior Notes issued pursuant to the F4L Exchange Offers and the New
RGC Notes offered pursuant to the Subordinated Note Public Offering will be part
of the same issue as the New RGC Notes offered for exchange pursuant to the RGC
Offers. Food 4 Less does not expect to commence the Public Offerings until such
time as the RGC Minimum Exchange has been satisfied and the Requisite Consents
have been received. The consummation of the Public Offerings, the Offer to
Purchase, the F4L Exchange Offers and the RGC Offers will occur simultaneously.
It is a condition to the consummation of the Public Offerings that the Offer to
Purchase, the F4L Exchange Offers and the RGC Offers be successfully
consummated. See "The Merger and the Financing -- Sources and Uses."
 
                     DESCRIPTION OF THE NEW CREDIT FACILITY
 
     In connection with the Merger, Food 4 Less will enter into the New Credit
Facility with a syndicate of financial institutions for whom Bankers Trust will
act as agent. All of Food 4 Less' obligations under the New Credit Facility will
be assumed by the Company immediately following the Merger. Food 4 Less has
accepted a commitment letter (the "Commitment Letter") from Bankers Trust
pursuant to which Bankers Trust has agreed, subject to certain conditions, to
provide the Company up to a maximum aggregate amount of $1,075 million of
financing under the New Credit Facility. The following is a summary of the
anticipated material terms and conditions of the New Credit Facility. This
summary does not purport to be a complete description of the New Credit Facility
and is subject to the detailed provisions of the loan agreement (the "Loan
Agreement") and various related documents to be entered into in connection with
the New Credit Facility. A draft copy of the Loan Agreement will be available
upon request from Food 4 Less.
 
GENERAL
 
   
     The New Credit Facility will provide for (i) term loans in the aggregate
amount of $750 million, comprised of the $375 million Tranche A Loan, the $125
million Tranche B Loan, the $125 million Tranche C Loan, and the $125 million
Tranche D Loan; and (ii) the $325 million New Revolving Facility under which
working capital loans may be made and commercial or standby letters of credit in
the maximum aggregate amount of up to $150 million may be issued, under which
approximately $92.6 million of letters of credit are expected to be issued upon
the closing of the Merger. The Tranche A Loan may not be fully funded at the
Closing Date. The New Credit Facility will provide that the portion of the
Tranche A Loan not funded at the Closing Date in an amount not to exceed $225
million will be available for a period of 91 days following the Closing Date to
finance the Change of Control Offer. In addition, if the total principal amount
of the Old RGC Notes exchanged for New RGC Notes exceeds $225 million the
Commitment Letter requires that there be a reduction, in an amount equal to such
excess, in one or any combination of (i) the principal amount of proceeds from
the Senior Note Public Offering, (ii) the principal amount of proceeds from the
Subordinated Note Public Offering or (iii) the principal amount available under
the Tranche A Loan.
    
 
     Proceeds of the New Term Loans and loans under the Revolving Credit
Facility on the Closing Date, together with proceeds from the New Discount
Debenture Placement, the New Equity Investment and the Public Offerings, will be
used to fund the cash requirements for the acquisition of RSI, refinance
existing bank indebtedness of Ralphs and Food 4 Less, purchase the Discount
Notes, Old RGC 9% Notes and Old RGC 10 1/4% Notes, repay a portion of other
indebtedness, pay holders of the Ralphs EARs and pay various fees, expenses and
other costs associated with the Merger and the Financing. The New Revolving
Facility will be
 
                                       110
<PAGE>   120
 
available to provide for the working capital requirements and general corporate
purposes of the Company and to issue commercial and standby letters of credit to
support workers' compensation contingencies and for other corporate purposes.
 
INTEREST RATE; FEES
 
     Borrowings under (i) the New Revolving Facility and the Tranche A Loan will
bear interest at a rate equal to the Base Rate (as defined in the Loan
Agreement) plus 1.50% per annum or the reserve adjusted Euro-Dollar Rate (as
defined in the Loan Agreement) plus 2.75% per annum; (ii) the Tranche B Loan
will bear interest at the Base Rate plus 2.00% per annum or the reserve adjusted
Euro-Dollar Rate plus 3.25% per annum; (iii) the Tranche C Loan will bear
interest at the Base Rate plus 2.50% per annum or the reserve adjusted
Euro-Dollar Rate plus 3.75% per annum; and (iv) the Tranche D Loan will bear
interest at the Base Rate plus 2.75% per annum or the reserve adjusted
Euro-Dollar Rate plus 4.00% per annum, in each case as selected by the Company.
Applicable interest rates on Tranche A Loan and the New Revolving Facility and
the fees payable under the New Revolving Facility on letters of credit, will be
reduced by up to 0.50% per annum after the New Term Loans have been reduced by
amounts to be agreed upon by the Company and Bankers Trust and if the Company
meets certain financial tests. Up to $30 million of the New Revolving Facility
will be available as a swingline facility and loans outstanding under the
swingline facility shall bear interest at the Base Rate plus 1.00% per annum
(subject to adjustment as described in the preceding sentence). After the
occurrence of a default under the New Credit Facility, interest will accrue at
the rate equal to the rate on loans bearing interest at the rate determined by
reference to the Base Rate plus an additional 2.00% per annum. The Company will
pay the issuing bank a fee of 0.25% on each standby letter of credit and each
commercial letter of credit and will pay the lenders under the New Credit
Facility a fee equal to the margin on Eurodollar Rate loans under the Revolving
Credit Facility (the "Eurodollar Margin") for standby letters of credit and a
fee equal to the Eurodollar Margin minus 1% for commercial letters of credit.
Each of these fees will be calculated based on the amount available to be drawn
under a letter of credit. In addition, the Company will pay a commitment fee of
0.50% per annum on the undrawn amount of the Tranche A Loans from the closing of
the Merger until the drawing or termination thereof and on the unused portions
of the New Revolving Facility and for purposes of calculating this fee, loans
under the swingline facility shall not be deemed to be outstanding. The New
Credit Facility will require the Company to enter into hedging agreements to
limit its exposure to increases in interest rates for a period of not less than
two years. The New Credit Facility may be prepaid in whole or in part without
premium or penalty.
 
AMORTIZATION; PREPAYMENTS
 
     The Tranche A Loan will mature six years after the closing of the Merger
and will be subject to amortization, commencing in the fifteenth month after the
closing of the Merger on a quarterly basis in aggregate annual amounts of $45
million in the second year, $75 million in the third year, $80 million in the
fourth year, $85 million in the fifth year, and $90 million in the sixth year.
The Tranche B Loan will mature seven years after the closing of the Merger and
will be subject to amortization on a quarterly basis in aggregate annual amounts
of $1.25 million for the first six years and $117.5 million in the seventh year.
The Tranche C Loan will mature eight years after the closing of the Merger and
will be subject to amortization on a quarterly basis in aggregate annual amounts
of $1.25 million for the first seven years and $116.25 million in the eighth
year. The Tranche D Loan will mature nine years after the closing of the Merger
and will be subject to amortization on a quarterly basis in aggregate annual
amounts of $1.25 million for the first eight years and $115 million in the ninth
year. The New Revolving Facility will mature on the same date as the Tranche A
Loan. The Company will be required to reduce loans outstanding under the New
Revolving Facility to $75 million for a period of not less than 30 consecutive
days during each consecutive 12-month period. The Company will be required to
make certain prepayments, subject to certain exceptions, on the New Credit
Facility with 75% of Consolidated Excess Cash Flow (as defined in the Loan
Agreement) and with the proceeds from certain asset sales, issuances of debt and
equity securities and any pension plan reversion. Such prepayments will be
allocated pro rata between the Tranche A Loans, Tranche B Loans, Tranche C Loans
and the Tranche D Loans and to scheduled amortization payments of the Tranche A
Loans, the Tranche B Loans, Tranche C Loans, and the Tranche D Loans pro rata.
Mandatory prepayments on the Tranche B Loans, the
 
                                       111
<PAGE>   121
 
   
Tranche C Loans and the Tranche D Loans will be used to make an offer to repay
such loans and to the extent not accepted 50% of such amount will be applied to
reduce Tranche A Loans on a pro rata basis and the remaining 50% may be retained
by the Company.
    
 
GUARANTEES AND COLLATERAL
 
     New Holdings and all active subsidiaries of the Company (including the
Subsidiary Guarantors) will guarantee the Company's obligations under the New
Credit Facility. The Company's obligations and the guarantees of its
subsidiaries will be secured by substantially all personal property of the
Company and its subsidiaries, including a pledge of the stock of all
subsidiaries of the Company (with the exception of the stock of Bell Markets,
Inc., which has been pledged to secure notes payable to the former owners
thereof, so long and only so long as such stock is subject to the liens of such
former owners). New Holdings' guarantee will be secured by a pledge of the stock
of the Company. The Company's obligations will also be secured by first priority
liens on certain unencumbered real property fee interests of the Company and its
subsidiaries and the Company and its subsidiaries will use their reasonable
economic efforts to provide the lenders with a first priority lien on certain
unencumbered leasehold interests of the Company and its subsidiaries.
 
COVENANTS
 
     The obligation of the lenders under the New Credit Facility to advance
funds is subject to the satisfaction of certain conditions customary in
agreements of this type. In addition, the Company will be subject to certain
customary affirmative and negative covenants contained in the New Credit
Facility, including, without limitation, covenants that restrict, subject to
specified exceptions, (i) the incurrence of additional indebtedness and other
obligations, (ii) a merger or acquisition, (iii) asset sales, (iv) the granting
of liens, (v) prepayment or repurchase of other indebtedness, (vi) engaging in
transactions with affiliates, or (vii) cash capital expenditures. In addition,
the New Credit Facility will require that the Company maintain certain specified
financial covenants, including a minimum fixed charge coverage, a minimum
EBITDA, a maximum ratio of total debt to EBITDA and a minimum net worth.
 
EVENTS OF DEFAULT
 
     The New Credit Facility also provides for customary events of default. The
occurrence of any of such events of default could result in acceleration of the
Company's obligations under the New Credit Facility and foreclosure on the
collateral securing such obligations, which could have material adverse results
to holders of the Discount Notes.
 
                                       112
<PAGE>   122
 
                       DESCRIPTION OF OTHER INDEBTEDNESS
 
THE NEW DISCOUNT DEBENTURES
 
   
     The New Discount Debentures will be issued in the New Discount Debenture
Placement upon consummation of the Merger. The New Discount Debentures will be
issued in an aggregate principal amount of $193,295,080 at maturity and will
mature on July 1, 2005. The New Discount Debentures will be senior unsecured
obligations of New Holdings and will be senior in right of payment to all
subordinated indebtedness of New Holdings, including the Seller Debentures.
Until June 1, 2000, no interest will accrue on the New Discount Debentures, but
the Accreted Value (as defined in the indenture governing the New Discount
Debentures (the "New Debenture Indenture")) will accrete at a rate of 13 5/8%
(representing the amortization of the original issue discount) from the date of
original issuance until June 1, 2000, on a semi-annual bond equivalent basis
using a 360 day year comprised of twelve 30-day months, such that the Accreted
Value shall be equal to the full principal amount of the New Discount Debentures
on June 1, 2000. The initial Accreted Value per $1,000 principal amount of New
Discount Debentures will be $517.33 (representing the original purchase price).
Beginning on June 1, 2000, cash interest on the New Discount Debentures will
accrue at a rate of 13 5/8% per annum and will be payable semi-annually in
arrears on each June 1 and December 1 of each year, commencing December 1, 2000,
to the holders of record on the immediately preceding May 15 and November 15.
    
 
   
     On or after June 1, 2000, the New Discount Debentures may be redeemed, at
the option of New Holdings, in whole at any time or in part from time to time,
at a redemption price equal to the applicable percentage of the principal amount
thereof set forth below, plus accrued and unpaid interest, to the redemption
date, if redeemed during the twelve-month period commencing on June 1 in the
years set forth below:
    
 
<TABLE>
<CAPTION>
                                   YEAR                     REDEMPTION PRICE
                ------------------------------------------  ----------------
                <S>                                         <C>
                2000......................................      106.8125%
                2001......................................      105.1094%
                2002......................................      103.4063%
                2003......................................      101.7031%
                2004 and thereafter.......................      100.0000%
</TABLE>
 
   
     Notwithstanding the foregoing, prior to June 1, 1998, New Holdings may use
the net proceeds of an Initial Public Offering (as defined in the New Debenture
Indenture) of New Holdings or the Company (or of FFL under certain
circumstances) to redeem up to 35% of the New Discount Debentures at a
redemption price equal to 110% of the Accreted Value thereof on the date of
redemption.
    
 
   
     In the event of a Change of Control (as defined in the New Debenture
Indenture), each holder has the right to require the repurchase of such holder's
New Discount Debentures at a purchase price equal to 101% of the Accreted Value
thereof on the Change of Control Payment Date (as defined in the New Debenture
Indenture) (if such date is prior to June 1, 2000) or 101% of the principal
amount thereof, plus accrued and unpaid interest, if any, to the Change of
Control Payment Date (if such date is on or after June 1, 2000).
    
 
   
     The New Debenture Indenture will contain covenants that, among other
things, limit the ability of New Holdings to enter into certain mergers or
consolidations or incur certain liens or of New Holdings or its subsidiaries to
incur additional indebtedness, pay dividends or make certain other Restricted
Payments (as defined in the New Debenture Indenture), or engage in certain
transactions with affiliates. Under certain circumstances, New Holdings will be
required to make an offer to purchase New Discount Debentures at a price equal
to 100% of the Accreted Value thereof on the date of purchase, if such date is
prior to June 1, 2000, or 100% of the principal amount thereof, plus accrued
interest to the date of purchase, if such date is on or after June 1, 2000, with
the proceeds of certain Asset Sales (as defined in the New Debenture Indenture).
The New Debenture Indenture will contain certain customary events of defaults,
which will include the failure to pay interest and principal, the failure to
comply with certain covenants in the New Discount Debentures or
    
 
                                       113
<PAGE>   123
 
the New Debenture Indenture, a default under certain indebtedness, the
imposition of certain final judgments or warrants of attachment and certain
events occurring under bankruptcy laws.
 
   
     Pursuant to the terms of a registration rights agreement to be entered into
by New Holdings, New Holdings will be obligated to file a shelf registration
statement with the Commission with respect to the New Discount Debentures, to
have such shelf registration statement declared effective prior to or at the
closing of the Merger, to use its best efforts to cause such shelf registration
statement to remain effective for up to three years, and to pay the expenses
related thereto, including underwriting discounts and brokers' or dealers'
commissions and mark-ups (subject to certain limitations). If New Holdings fails
to comply with its obligations to keep such shelf registration statement
effective, New Holdings will be obligated to pay certain liquidated damages.
Under the registration rights agreement, the holder of the New Discount
Debentures will be entitled to commence resales of the New Discount Debentures
60 days following closing of the Merger. New Holdings and its subsidiaries will
agree not to effect any public distribution of securities similar to the New
Discount Debentures until the New Discount Debentures are resold by the
partnership (or until the third anniversary of the Closing Date, if later). New
Holdings believes that the holder of the New Discount Debentures actively would
seek to dispose of its entire interest in the New Discount Debentures promptly
upon expiration of the 60 day holdback period following closing of the Merger.
    
 
THE SELLER DEBENTURES
 
   
     The Seller Debentures will be issued to the stockholders of RSI upon
consummation of the Merger. The Seller Debentures will be issued in an aggregate
principal amount of $131.5 million and will mature on June 1, 2007. The Seller
Debentures will be general unsecured obligations of New Holdings and will be
subordinated to the prior payment when due of all Senior Indebtedness (as
defined in the indenture governing the Seller Debentures (the "Debenture
Indenture")), including the New Discount Debentures and any Amended Discount
Notes that remain outstanding following consummation of the Merger. The Seller
Debentures will bear interest at a rate equal to 13 5/8% per annum. Interest
will accrue on the Seller Debentures beginning from the date of issuance or from
the most recent date to which interest has been paid and will be payable semi-
annually in arrears on each interest payment date. New Holdings will have the
option, in its sole discretion, to issue additional securities ("Secondary
Securities") in lieu of a cash payment of any or all of the interest due for the
period prior to the interest payment date five years after the date of issuance
of the Seller Debentures.
    
 
   
     On or after June 1, 2000, the Seller Debentures may be redeemed, at the
option of New Holdings, in whole at any time or in part from time to time, at a
redemption price equal to the applicable percentage of the principal amount
thereof set forth below, plus accrued and unpaid interest, if any, to the
redemption date, if redeemed during the twelve-month period commencing on June 1
in the years set forth below:
    
 
<TABLE>
<CAPTION>
                                                               REDEMPTION
                                      YEAR                       PRICE
                    -----------------------------------------  ----------
                    <S>                                        <C>
                    2000.....................................   106.8125%
                    2001.....................................   105.1094%
                    2002.....................................   103.4063%
                    2003.....................................   101.7031%
                    2004 and thereafter......................   100.0000%
</TABLE>
 
   
     Notwithstanding the foregoing, prior to June 1, 1998, New Holdings may use
the net proceeds of an Initial Public Offering (as defined in the Debenture
Indenture) of New Holdings or Food 4 Less to redeem up to 35% of the Seller
Debentures at a redemption price equal to 110% of the aggregate principal amount
thereof, plus accrued and unpaid interest, if any, to the date of redemption.
    
 
     In the event of a Change of Control (as defined in the Debenture
Indenture), each holder has the right to require the repurchase of such holder's
Seller Debentures at a purchase price equal to 101% of the aggregate principal
amount thereof, plus accrued and unpaid interest, if any, to the date of
purchase.
 
     The Debenture Indenture will contain certain covenants that, among other
things, limit the ability of New Holdings to enter into certain mergers or
consolidations or incur certain liens or of New Holdings or its
 
                                       114
<PAGE>   124
 
subsidiaries to incur additional indebtedness, pay dividends or make certain
other Restricted Payments (as defined in the Debenture Indenture), or engage in
certain transactions with affiliates. Under certain circumstances, New Holdings
will be required to make an offer to purchase Seller Debentures at a price equal
to 100% of the aggregate principal amount thereof, plus accrued and unpaid
interest, if any, to the repurchase date with the proceeds of certain Asset
Sales (as defined in the Debenture Indenture). The Debenture Indenture will
contain certain customary events of default, which will include the failure to
pay interest and principal, the failure to comply with certain covenants in the
Seller Debentures or the Debenture Indenture, a default under certain
indebtedness, the imposition of certain final judgments or warrants of
attachment and certain events occurring under bankruptcy laws.
 
     Pursuant to the terms of the Merger Agreement and a registration rights
agreement to be executed concurrently with the closing of the Merger, New
Holdings is obligated to file a shelf registration statement with the Commission
with respect to the Seller Debentures, use its best efforts to cause such shelf
registration statement to become effective and remain effective for up to three
years, and pay the expenses related thereto. The effectiveness of such shelf
registration statement is a condition to the consummation of the Merger. If New
Holdings fails to comply with its obligations to keep such shelf registration
statement effective, New Holdings will be obligated to pay certain liquidated
damages.
 
                   CERTAIN FEDERAL INCOME TAX CONSIDERATIONS
 
     Latham & Watkins, counsel to Holdings ("Counsel"), has advised Holdings
that the following discussion expresses their opinion as to the material federal
income tax consequences expected to result from the Offer to Purchase and the
Solicitation. Such opinion is based on current provisions of the Internal
Revenue Code of 1986, as amended (the "Code"), applicable Treasury Regulations,
judicial authority and current administrative rulings and pronouncements of the
Internal Revenue Service (the "Service"), any of which may be altered with
retroactive effect, thereby changing the federal income tax consequences
discussed below. There can be no assurance that the Service will not take a
contrary view, and no ruling from the Service has been or will be sought.
 
     The tax treatment of a holder of Discount Notes may vary depending on such
holder's particular situation. Certain holders (including insurance companies,
tax-exempt organizations, financial institutions, broker-dealers, foreign
corporations and persons who are not citizens or residents of the United States)
may be subject to special rules not discussed below. This discussion is limited
to holders who have held Discount Notes as "capital assets" (generally, property
held for investment) within the meaning of Section 1221 of the Code. EACH HOLDER
SHOULD CONSULT HIS OR HER TAX ADVISOR AS TO THE PARTICULAR TAX CONSEQUENCES OF
THE OFFER TO PURCHASE AND THE SOLICITATION, INCLUDING THE APPLICABILITY AND
EFFECT OF ANY STATE, LOCAL, FOREIGN OR OTHER TAX LAWS.
 
PURCHASE OF DISCOUNT NOTES FOR CASH CONSIDERATION
 
     A holder whose Discount Notes are purchased for Cash Consideration pursuant
to the Offer to Purchase will recognize gain or loss equal to the difference
between (i) the amount of Cash Consideration received and (ii) the holder's
adjusted tax basis in the Discount Notes purchased. Such gain or loss should be
long-term capital gain or loss, provided the Discount Notes were held for more
than one year and subject to the rules discussed below under "-- Market
Discount."
 
MARKET DISCOUNT
 
     A holder who acquired a Discount Note at a market discount (subject to a
statutorily-defined de minimis exception) will generally be required to treat
any gain on a sale thereof pursuant to the Offer to Purchase as ordinary income
rather than capital gain to the extent of the accrued market discount, unless an
election was made to include market discount in income as it accrued. In the
case of a debt instrument issued with original issue discount, such as a
Discount Note, market discount equals the excess of the debt instrument's
"revised issue price" (the sum of the "issue price" of the debt instrument and
the aggregate amount of original issue
 
                                       115
<PAGE>   125
 
discount includible in gross income by all prior holders of the debt instrument,
reduced by the amount of all cash payments received by such previous holders)
over a holder's initial tax basis in the debt instrument.
 
CONSEQUENCES TO HOLDERS NOT PARTICIPATING IN THE OFFER TO PURCHASE
 
     Holders of Discount Notes who do not participate in the Offer to Purchase
will not recognize any income, gain or loss for federal income tax purposes as a
result of the Proposed Amendments.
 
BACKUP WITHHOLDING
 
     A holder who exchanges Discount Notes for Cash Consideration may be subject
to backup withholding at the rate of 31% unless (i) such holder is a corporation
or comes within certain other exempt categories and, when required, demonstrates
this fact or (ii) provides a correct taxpayer identification number, certifies
as to no loss of exemption from backup withholding and otherwise complies with
applicable requirements of the backup withholding rules. A holder of Discount
Notes who does not provide Holdings with his or her correct taxpayer
identification number may be subject to penalties imposed by the Service.
 
     Holdings will report to the holders of Discount Notes and the Service the
amount of any "reportable payments" and any amount withheld with respect to the
Discount Notes during the calendar year.
 
     THE FOREGOING SUMMARY DOES NOT DISCUSS ALL ASPECTS OF FEDERAL INCOME
TAXATION THAT MAY BE RELEVANT TO A PARTICULAR HOLDER OF DISCOUNT NOTES IN LIGHT
OF HIS OR HER PARTICULAR CIRCUMSTANCES AND INCOME TAX SITUATION. EACH HOLDER OF
DISCOUNT NOTES SHOULD CONSULT HIS OR HER TAX ADVISOR AS TO THE SPECIFIC TAX
CONSEQUENCES OF THE OFFER TO PURCHASE AND THE SOLICITATION, INCLUDING THE
APPLICABILITY AND EFFECT OF STATE, LOCAL, FOREIGN OR OTHER TAX LAWS.
 
                                 LEGAL MATTERS
 
     The validity of the Discount Notes to be amended in connection with the
Offer to Purchase and the Solicitation will be passed upon for Holdings and New
Holdings by Latham & Watkins, Los Angeles, California. Certain legal matters in
connection with the Offer to Purchase and the Solicitation will be passed upon
for the Dealer Managers by Cahill Gordon & Reindel (a partnership including a
professional corporation), New York, New York.
 
                                    EXPERTS
 
     The consolidated balance sheets of Ralphs Supermarkets, Inc. as of January
30, 1994 and January 29, 1995 and the related consolidated statements of
operations, cash flows and stockholders' equity for the year ended January 31,
1993, the year ended January 30, 1994 and the year ended January 29, 1995, have
been included in this Offer to Purchase and Solicitation Statement in reliance
upon the report of KPMG Peat Marwick LLP, independent certified public
accountants, appearing elsewhere herein, and upon the authority of said firm as
experts in accounting and auditing.
 
     The consolidated balance sheets of Food 4 Less Holdings, Inc., a California
corporation, and subsidiaries as of June 26, 1993 and June 25, 1994 and the
related consolidated statements of operations, cash flows and shareholders'
equity of Food 4 Less Holdings, Inc. for the 52 weeks ended June 27, 1992, the
52 weeks ended June 26, 1993 and the 52 weeks ended June 25, 1994, and the
related financial statement schedules and the balance sheet of Food 4 Less
Holdings, Inc., a Delaware corporation, as of January 4, 1995 included in this
Offer to Purchase and Solicitation Statement have been audited by Arthur
Andersen LLP, independent public accountants, as indicated in their reports with
respect thereto, and are included herein in reliance upon the authority of said
firm as experts in giving said reports.
 
                                       116
<PAGE>   126
 
                         INDEX TO FINANCIAL STATEMENTS
 
<TABLE>
<CAPTION>
                                                                                        PAGE
                                                                                        -----
<S>                                                                                     <C>
RALPHS SUPERMARKETS, INC. (AS SUCCESSOR TO RALPHS GROCERY COMPANY):
Independent Auditors' Report (KPMG Peat Marwick LLP)..................................    F-2
Consolidated balance sheets at January 30, 1994 and January 29, 1995..................    F-3
Consolidated statements of operations for the years ended January 31, 1993, January
  30, 1994 and January 29, 1995.......................................................    F-4
Consolidated statements of cash flows for the years ended January 31, 1993, January
  30, 1994 and January 29, 1995.......................................................    F-5
Consolidated statements of stockholders' equity for the years ended January 31, 1993,
  January 30, 1994 and January 29, 1995...............................................    F-6
Notes to consolidated financial statements............................................    F-7
 
FOOD 4 LESS HOLDINGS, INC. (A CALIFORNIA CORPORATION):
Report of Independent Public Accountants (Arthur Andersen LLP)........................   F-28
Consolidated balance sheets as of June 26, 1993, June 25, 1994 and January 7, 1995
  (unaudited).........................................................................   F-29
Consolidated statements of operations for the 52 weeks ended June 27, 1992, June 26,
  1993 and June 25, 1994 and the 28 weeks ended January 8, 1994 (unaudited) and
  January 7, 1995 (unaudited).........................................................   F-31
Consolidated statements of cash flows for the 52 weeks ended June 27, 1992, June 26,
  1993 and June 25, 1994 and the 28 weeks ended January 8, 1994 (unaudited) and
  January 7, 1995 (unaudited).........................................................   F-32
Consolidated statements of shareholder's equity for the 52 weeks ended June 27, 1992,
  June 26, 1993 and June 25, 1994 and the 28 weeks ended January 7, 1995
  (unaudited).........................................................................   F-34
Notes to consolidated financial statements............................................   F-35
 
FOOD 4 LESS HOLDINGS, INC. (A DELAWARE CORPORATION):
Report of Independent Public Accountants (Arthur Andersen LLP)........................   F-50
Balance sheet as of January 4, 1995...................................................   F-51
Notes to the balance sheet............................................................   F-52
</TABLE>
 
                                       F-1
<PAGE>   127
 
                          INDEPENDENT AUDITORS' REPORT
 
The Board of Directors and Stockholders
Ralphs Supermarkets, Inc.:
 
     We have audited the consolidated balance sheets of Ralphs Supermarkets,
Inc. and subsidiary as of January 30, 1994 and January 29, 1995, and the related
consolidated statements of operations, stockholders' equity and cash flows for
the year ended January 31, 1993, the year ended January 30, 1994 and the year
ended January 29, 1995. These consolidated financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these consolidated 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 audit to obtain
reasonable assurance about whether the consolidated financial statements are
free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the consolidated 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, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Ralphs
Supermarkets, Inc. and subsidiary as of January 30, 1994 and January 29, 1995,
and the results of their operations and their cash flows for each of the years
in the three-year period ended January 29, 1995, in conformity with generally
accepted accounting principles.
 
                                          KPMG PEAT MARWICK LLP
 
Los Angeles, California
March 9, 1995
 
                                       F-2
<PAGE>   128
 
                           RALPHS SUPERMARKETS, INC.
                    (AS SUCCESSOR TO RALPHS GROCERY COMPANY)

                          CONSOLIDATED BALANCE SHEETS
                   (DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)
 
                                     ASSETS
 
<TABLE>
<CAPTION>
                                                                      JANUARY 30,    JANUARY 29,
                                                                         1994           1995
                                                                      ----------     ----------
<S>                                                                   <C>            <C>
Current Assets:
  Cash and cash equivalents.........................................  $   55,080     $   35,125
  Accounts receivable...............................................      30,420         43,597
  Inventories.......................................................     202,354        221,388
  Prepaid expenses and other current assets.........................      18,111         19,793
                                                                      ----------     ----------
          Total current assets......................................     305,965        319,903
  Property, plant and equipment, net................................     601,897        624,724
  Excess of cost over net assets acquired, net......................     376,414        365,418
  Beneficial lease rights, net......................................      55,553         49,164
  Deferred debt issuance costs, net.................................      26,583         23,011
  Deferred income taxes.............................................     109,125        112,491
  Other assets......................................................       8,113         15,203
                                                                      ----------     ----------
          Total assets..............................................  $1,483,650     $1,509,914
                                                                      ==========     ==========
 
                             LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
  Current maturities of long-term debt..............................  $   70,975     $   83,989
  Short-term debt...................................................          --         51,500
  Bank overdrafts...................................................      37,716         45,669
  Accounts payable..................................................     138,554        130,889
  Accrued expenses..................................................     101,543         99,804
  Current portion of self-insurance reserves........................      30,138         27,552
                                                                      ----------     ----------
          Total current liabilities.................................     378,926        439,403
  Long-term debt....................................................     927,909        883,020
  Self-insurance reserves...........................................      49,872         44,954
  Lease valuation reserve...........................................      32,575         28,957
  Other non-current liabilities.....................................      89,299         86,393
                                                                      ----------     ----------
          Total liabilities.........................................   1,478,581      1,482,727
                                                                      ----------     ----------
Stockholders' equity:
  Common stock, $.01 par value per share Authorized 50,000,000
     shares; issued and outstanding, 25,587,280 shares at January
     30, 1994 and January 29, 1995..................................         256            256
  Additional paid-in capital........................................     175,292        175,292
  Accumulated deficit...............................................    (170,479)      (148,361)
                                                                      ----------     ----------
          Total stockholders' equity................................       5,069         27,187
                                                                      ----------     ----------
Commitments and contingencies (See Notes 2 and 8)
          Total liabilities and stockholders' equity (deficit)......  $1,483,650     $1,509,914
                                                                      ==========     ==========
</TABLE>
 
          See accompanying notes to consolidated financial statements.
 
                                       F-3
<PAGE>   129
 
                           RALPHS SUPERMARKETS, INC.
                    (AS SUCCESSOR TO RALPHS GROCERY COMPANY)
 
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                             (DOLLARS IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                         YEAR ENDED             YEAR ENDED             YEAR ENDED
                                      JANUARY 31, 1993       JANUARY 30, 1994       JANUARY 29, 1995
                                     ------------------     ------------------     ------------------
<S>                                  <C>          <C>       <C>          <C>       <C>          <C>
Sales............................    $2,843,816   100.0%    $2,730,157   100.0%    $2,724,604   100.0%
Cost of sales....................     2,217,197    78.0      2,093,727    76.7      2,101,033    77.1
                                     ----------   -----     ----------   -----     ----------   -----
  Gross profit...................       626,619    22.0        636,430    23.3        623,571    22.9
  Selling, general and
     administrative expenses.....       470,012    16.5        471,000    17.2        467,022    17.2
  Amortization of excess cost
     over net assets acquired....        10,997     0.4         10,996     0.4         10,996     0.4
  Provision for restructuring....         7,100     0.2          2,374     0.1             --      --
                                     ----------   -----     ----------   -----     ----------   -----
  Operating income...............       138,510     4.9        152,060     5.6        145,553     5.3
Other expenses:
  Interest expense, net..........       125,611     4.4        108,755     4.0        112,651     4.1
  Loss on disposal of assets.....         2,607     0.1          1,940     0.1            784     0.0
  Provision for legal
     settlement..................         7,500     0.3             --      --             --      --
  Provision for earthquake
     losses......................            --      --         11,048     0.4             --      --
                                     ----------   -----     ----------   -----     ----------   -----
Earnings before income taxes and
  extraordinary item.............         2,792     0.1         30,317     1.1         32,118     1.2
Income tax expense (benefit).....         8,346     0.3       (108,049)   (4.0)            --      --
                                     ----------   -----     ----------   -----     ----------   -----
Earnings (loss) before
  extraordinary item.............        (5,554)   (0.2)       138,366     5.1         32,118     1.2
Extraordinary item-debt
  refinancing, net of tax benefit
  $4,173.........................       (70,538)   (2.5)            --      --             --      --
                                     ----------   -----     ----------   -----     ----------   -----
Net earnings (loss)..............    $  (76,092)   (2.7)%   $  138,366     5.1%    $   32,118     1.2%
                                     ==========   =====     ==========   =====     ==========   =====
</TABLE>
 
         See accompanying notes to consolidated financial statements.
 
                                       F-4
<PAGE>   130
 
                           RALPHS SUPERMARKETS, INC.
                    (AS SUCCESSOR TO RALPHS GROCERY COMPANY)
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (DOLLARS IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                           YEAR ENDED      YEAR ENDED       YEAR ENDED
                                                           JANUARY 31,     JANUARY 30,     JANUARY 29,
                                                              1993            1994             1995
                                                           -----------     -----------     ------------
<S>                                                        <C>              <C>             <C>
Cash flows from operating activities:
  Net earnings (loss).................................      $ (76,092)      $ 138,366       $ 32,118
  Adjustments to reconcile net earnings to net cash
     provided by operating activities:
     Depreciation and amortization....................         76,873          74,452         76,043
     Amortization of discounts and deferred debt
       issuance costs.................................         20,978           9,768          9,032
     LIFO charge (credit).............................          1,115          (2,054)         2,085
     Loss on sale of assets...........................          6,841           4,314            784
     Provision for post-retirement benefits...........          3,275           3,370          2,555
     Provision for legal settlement...................          7,500              --             --
Other changes in assets and liabilities:
  Accounts receivable.................................          6,376             326        (13,177)
  Inventories at replacement cost.....................        (13,682)          6,724        (21,120)
  Prepaid expenses and other current assets...........          3,703          (1,658)        (1,682)
  Other assets........................................           (616)          4,449         (7,287)
  Interest payable....................................        (13,393)         (4,822)        (2,419)
  Accounts payable and accrued liabilities............         23,054          (1,622)        (1,047)
  Income taxes payable................................           (527)         (1,480)        (2,906)
  Deferred tax asset..................................             --        (109,125)        (3,366)
  Business interruption credit........................             --            (581)            --
  Earthquake losses...................................             --         (11,048)            --
  Self insurance reserves.............................          8,456           7,031         (7,503)
  Other liabilities...................................           (170)        (12,407)        (6,692)
                                                            ---------       ---------       --------
  Cash provided by operating activities...............         53,691         104,003         55,418
                                                            ---------       ---------       --------
Cash flows from investing activities:
  Capital expenditures................................       (102,697)        (62,181)       (64,018)
  Proceeds from sale of property, plant and
     equipment........................................            219          16,700         13,257
                                                            ---------       ---------       --------
  Cash used in investing activities...................       (102,478)        (45,481)       (50,761)
                                                            ---------       ---------       --------
Cash flows from financing activities:
  Net borrowings under lines of credit................          2,100         (31,100)        51,500
  Redemption of preferred stock.......................         (3,000)             --             --
  Capitalized financing and acquisition costs.........        (22,426)         (5,108)        (2,496)
  Increase (decrease) in bank overdrafts..............         (8,865)            655          7,952
  Proceeds from issuance of long-term debt............        668,269         150,000             --
  Dividends paid......................................             --              --        (10,000)
  Principal payments on long-term debt................       (577,902)       (164,081)       (71,568)
                                                            ---------       ---------       --------
  Cash provided by (used in) financing activities.....         58,176         (49,634)       (24,612)
                                                            ---------       ---------       --------
Net increase (decrease) in cash and cash
  equivalents.........................................          9,389           8,888        (19,955)
Cash and cash equivalents at beginning of period......         36,803          46,192         55,080
                                                            ---------       ---------       --------
Cash and cash equivalents at end of period............      $  46,192       $  55,080       $ 35,125
                                                            =========       =========       ========
</TABLE>
 
          See accompanying notes to consolidated financial statements.
 
                                       F-5
<PAGE>   131
 
                           RALPHS SUPERMARKETS, INC.
                    (AS SUCCESSOR TO RALPHS GROCERY COMPANY)
 
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                             (DOLLARS IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                     RALPHS                 RALPHS
                               SUPERMARKETS, INC.      GROCERY COMPANY
                              --------------------   --------------------   ADDITIONAL
                              OUTSTANDING   COMMON   OUTSTANDING   COMMON    PAID-IN-    ACCUMULATED
                                SHARES      STOCK      SHARES      STOCK     CAPITAL       DEFICIT       TOTAL
                              -----------   ------   -----------   ------   ----------   -----------   ---------
<S>                            <C>           <C>         <C>         <C>      <C>         <C>          <C>
BALANCES AT FEBRUARY 2,
  1992......................           --    $ --         100         --      $175,548    $(232,753)   $ (57,205)
  Capitalization of Ralphs
     Supermarkets, Inc. ....   25,587,280     256        (100)        --          (256)          --           --
  Net Loss..................           --      --          --         --            --      (76,092)     (76,092)
                               ----------    ----        ----        ---      --------    ---------    ---------
BALANCES AT JANUARY 31,
  1993......................   25,587,280     256          --         --       175,292     (308,845)    (133,297)
  Net earnings..............           --      --          --         --            --      138,366      138,366
                               ----------    ----        ----        ---      --------    ---------    ---------
BALANCES AT JANUARY 30,
  1994......................   25,587,280     256          --         --       175,292     (170,479)       5,069
  Net Earnings..............           --      --          --         --            --       32,118       32,118
  Dividends Paid............           --      --          --         --            --      (10,000)     (10,000)
                               ----------    ----        ----        ---      --------    ---------    ---------
BALANCES AT JANUARY 29,
  1995......................   25,587,280    $256          --        $--      $175,292    $(148,361)   $  27,187
                               ==========    ====        ====        ===      ========    =========    =========
</TABLE>
 
         See accompanying notes to consolidated financial statements.
 
                                       F-6
<PAGE>   132
 
                           RALPHS SUPERMARKETS, INC.
                    (AS SUCCESSOR TO RALPHS GROCERY COMPANY)
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
(1) ORGANIZATION
 
     At February 2, 1992, Ralphs Grocery Company was an indirect wholly owned
subsidiary of Federated Stores, Inc. ("Federated"). Two wholly owned
subsidiaries of Federated, Federated Holdings III, Inc. ("Holdings III") and
Allied Stores Corporation ("Allied") directly owned the common stock of Ralphs
Grocery Company approximately 84% and 16% respectively. In January 1990 Holdings
III and Allied, and certain other subsidiaries of Federated, each filed
petitions for relief under Chapter 11, Title 11 of the United States Code
("Chapter 11"). In March 1990, Federated filed a petition for relief under
Chapter 11. Pursuant to the plans of reorganization for Federated and certain of
its subsidiaries, Ralphs Supermarkets, Inc. was formed to hold the outstanding
shares of common stock of Ralphs Grocery Company. On February 3, 1992, Holdings
III and Allied contributed their shares of Ralphs Grocery Company to Ralphs
Supermarkets, Inc. in exchange for the issuance by Ralphs Supermarkets, Inc. of
Ralphs Supermarkets, Inc. shares in the same proportion in Ralphs Grocery
Company shares were owned ("Internal Reorganization"). For financial reporting
purposes, this transaction was recorded at predecessor cost. For Federal tax
purposes, a new basis was established at Ralphs Supermarket, Inc. as more fully
described in Note 11.
 
     Under the plans of reorganization for Federated, Holdings III and certain
other subsidiaries of Federated (the "FSI Plan"), all Ralphs Supermarkets, Inc.
shares of common stock held by Holdings III were to be distributed to certain
creditors of Federated and Holdings III, including The Edward J. DeBartolo
Corporation ("EJDC"), Bank of Montreal ("BMO"), Banque Paribas ("BP") and Camdev
Properties Inc. ("Camdev"), and Federated. The FSI Plan was confirmed by the
Bankruptcy Court in January 1992 and was consummated on February 3, 1992. Under
the plan of reorganization of Allied and certain affiliates including Federated
Department Stores, Inc. (the "Allied-Federated Plan"), a portion of Allied's
Holding Company shares were to be distributed to BMO and BP. The
Allied-Federated Plan was confirmed by the Bankruptcy Court in January 1992 and
was consummated shortly after the FSI Plan.
 
     Thus, following consummation of both the FSI Plan and the Allied-Federated
Plan and the transfer on July 19, 1993 of the shares of common stock in Ralphs
Supermarkets, Inc. held by Federated Stores, Inc. to Camdev, the approximate
ownership of Ralphs Supermarkets, Inc. is as follows:
 
<TABLE>
<CAPTION>
                                                                  APPROXIMATE PERCENT
                                                                  OWNERSHIP OF RALPHS
                                                                   SUPERMARKETS, INC.
                                                                      COMMON STOCK
                                                                  AS OF JULY 19, 1993
                                                                  -------------------     
        <S>                                                               <C>
        EJDC................................................              60.4%
        BMO.................................................              10.1%
        BP..................................................              10.1%
        Camdev..............................................              12.8%
        Federated Department Stores, Inc. (as successor by
          merger to Allied).................................               6.6%
</TABLE>
 
     Pursuant to certain agreements entered into contemporaneously with the
effectiveness of the FSI Plan and the Allied-Federated Plan, certain income tax
liabilities of Ralphs Grocery Company, Federated, Allied, Federated Department
Stores, Inc. and other affiliates have been settled with the Internal Revenue
Service. In addition, Ralphs Grocery Company and certain affiliates including
Federated Department Stores, Inc., Allied and Federated (the "Affiliated Group")
entered into an agreement (the "Tax Indemnity Agreement") pursuant to which
Federated Department Stores, Inc. agreed to pay certain tax liabilities, if any,
relating to Ralphs Grocery Company being a member of the Affiliated Group. The
Tax Indemnity Agreement provides a formula to determine the amount of additional
tax liabilities through February 3, 1992 that Ralphs Grocery
 
                                       F-7
<PAGE>   133
 
                           RALPHS SUPERMARKETS, INC.
                    (AS SUCCESSOR TO RALPHS GROCERY COMPANY)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
Company would be obligated to pay the Affiliated Group. However, such additional
liability, if any, is limited to $10 million subject to certain adjustments.
 
     Under the Tax Indemnity agreement, both Ralphs Supermarkets, Inc. and
Ralphs Grocery Company have agreed to pay Federated Department Stores, Inc. $1
million annually for each of five years starting on February 3, 1992, and an
additional $5 million on February 3, 1997. These total payments of $10 million
have been recorded in the consolidated financial statements at February 2, 1992.
The five $1 million installments are to be paid by Ralphs Grocery Company and
the $5 million is the joint obligation of both Ralphs Supermarkets, Inc. and
Ralphs Grocery Company. Also, in the event Federated Department Stores, Inc. is
required to pay certain tax liabilities on behalf of Ralphs Grocery Company,
both Ralphs Supermarkets, Inc. and Ralphs Grocery Company have agreed to
reimburse Federated Department Stores, Inc. up to an additional $10 million,
subject to certain adjustments. This additional obligation is the joint and
several obligation of both Ralphs Supermarkets, Inc. and Ralphs Grocery Company.
The $5 million payment and the potential $10 million payment may be paid, at the
option of both Ralphs Supermarkets, Inc. and Ralphs Grocery Company, in cash or
newly issued Ralphs Supermarkets, Inc. Common Stock.
 
     In connection with the consummation of the FSI Plan and the
Allied-Federated Plan, Ralphs Grocery Company and certain parties entered into
an agreement (the "Comprehensive Settlement Agreement") pursuant to which the
parties thereto, among other things, agreed to deliver releases to the various
parties to the Comprehensive Settlement Agreement as well as certain additional
parties. Under the Comprehensive Settlement Agreement, Ralphs Grocery Company
received general releases from Allied, Federated, Federated Department Stores,
Inc. and certain other affiliates which released it from any and all claims
which could have been asserted by the parties thereto prior to the effective
dates of FSI Plan and the Allied-Federated Plan other than for claims arising
under the Comprehensive Settlement Agreement, the FSI Plan, the Allied-Federated
Plan and the Tax Indemnity Agreement.
 
(2) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
     (a) Basis of Presentation
 
     These consolidated financial statements present the statements of financial
position of Ralphs Supermarkets, Inc. and subsidiary as of January 31, 1993,
January 30, 1994 and January 29, 1995 and the results of their operations and
their cash flows for the three years then ended. Ralphs Grocery Company is
deemed to be the predecessor entity of Ralphs Supermarkets, Inc. For purposes of
these consolidated financial statements Ralphs Supermarkets, Inc. and Ralphs
Grocery Company will be collectively referred to as "Ralphs".
 
  (b) Reporting Period
 
     Ralphs' fiscal year ends on the Sunday closest to January 31. Fiscal
year-ends are as follows:
 
        January 31, 1993 (Fiscal 1992)
        January 30, 1994 (Fiscal 1993)
        January 29, 1995 (Fiscal 1994)
 
  (c) Cash and Cash Equivalents
 
     For purposes of the statements of cash flows, Ralphs considers all highly
liquid debt instruments with original maturities of three months or less to be
cash equivalents.
 
                                       F-8
<PAGE>   134
 
                           RALPHS SUPERMARKETS, INC.
                    (AS SUCCESSOR TO RALPHS GROCERY COMPANY)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
  (d) Inventories
 
     Inventories are stated at the lower cost or market. Cost is determined
primarily using the last-in, first-out (LIFO) method. The replacement cost of
inventories exceeded the LIFO inventory cost by $15.5 million and $17.6 million
at January 30, 1994 and January 29, 1995, respectively.
 
  (e) Property, Plant and Equipment
 
     Property, plant and equipment are stated at cost. Property and equipment
held under capital leases are stated at the present value of the minimum lease
payments at the inception of the lease.
 
     Depreciation of plant and equipment is calculated using the straight-line
method over the estimated useful lives of assets. Plant and equipment held under
capital leases and leasehold improvements are amortized using the straight-line
method over the shorter of the lease term or the estimated useful life of the
asset. Useful lives range from 10 to 40 years for buildings and improvements and
3 to 20 years for fixtures and equipment.
 
     Interest is capitalized in connection with the construction of major
facilities. The capitalized interest is recorded as part of the asset to which
it relates and is amortized over the asset's estimated useful life. Interest
cost capitalized during fiscal 1992, 1993 and 1994 was $1.074 million, $.740
million and $.324 million, respectively.
 
  (f) Deferred Debt Issuance Costs
 
     Direct costs incurred as a result of financing transactions are capitalized
and amortized over the terms of the applicable debt agreements using the
effective interest method.
 
  (g) Pre-opening Costs
 
     Pre-opening costs of new stores are deferred and expensed at the time the
store opens. If a new store is ultimately not opened, the costs are expensed
directly to selling, general and administrative expense at the time it is
determined that the store will not be opened.
 
  (h) Self Insurance Reserves
 
     Ralphs is self-insured for a portion of workers' compensation, general
liability and automobile accident claims. Ralphs establishes reserve provisions
based on an independent actuary's review of claims filed and an estimate of
claims incurred but not yet filed.
 
  (i) Excess of Cost Over Net Assets Acquired
 
     The excess of cost over net assets acquired, resulting from the May 3, 1988
acquisition of Ralphs is being amortized using the straight-line method over 40
years. Ralphs assesses the recoverability of this intangible asset by
determining whether the amortization of the asset balance over its remaining
life can be recovered through projected undiscounted operating income (including
interest, depreciation and all amortization expense except amortization of
excess of cost over net assets acquired) over the remaining amortization period
of the excess of cost over net assets acquired. The amount of excess of cost
over net assets acquired impairment, if any, is measured based on projected
discounted future results using a discount rate reflecting Ralphs' average cost
of funds. Accumulated amortization aggregated $63.4 million and $74.4 million at
January 30, 1994 and January 29, 1995, respectively.
 
                                       F-9
<PAGE>   135
 
                           RALPHS SUPERMARKETS, INC.
                    (AS SUCCESSOR TO RALPHS GROCERY COMPANY)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
  (j) Acquired Leases
 
     Beneficial lease rights and lease valuation reserves are recorded as the
net present value of the differences between contractual rents under existing
lease agreements and fair value of entering such lease agreements as of the May
3, 1988 acquisition of Ralphs. All beneficial lease rights and lease valuation
reserves arose solely as a result of the May 3, 1988 acquisition. Adjustments to
the carrying value of these assets would typically occur only through additional
business combinations or in the event of early lease termination. Beneficial
lease rights are amortized using the straight-line method over the terms of the
leases. Lease valuation reserves are amortized using the interest method over
the terms of the leases.
 
  (k) Discounts and Promotional Allowances
 
     Promotional allowances and vendor discounts are recorded as a reduction of
cost of sales in the accompanying statements of operations. Allowance proceeds
received in advance are deferred and recognized over the period earned.
 
  (l) Income Taxes
 
     Through February 2, 1992, Ralphs operated under a tax-sharing agreement
with Federated and was included in the consolidated Federal tax returns of
Federated. Through January 28, 1990, Ralphs was included in the combined state
tax returns of Federated; however, Ralphs filed separate state tax returns
subsequent to January 28, 1990. Under the tax-sharing agreement, tax-sharing
payments were made to Federated based on the amount that Ralphs would be liable
for had Ralphs filed separate tax returns, taking into account applicable
carryback and carryforward provision of the tax laws.
 
     Subsequent to February 2, 1992, Ralphs is responsible for filing tax
returns with the Internal Revenue Service and state taxing authorities. Prior to
February 3, 1992 Ralphs paid alternative minimum tax to Federated under its tax
sharing agreement. As a result of the Internal Reorganization, Ralphs will not
be entitled to offset its future Federal regular tax liability with the payments
made to Federated.
 
     Effective for the fiscal year ended February 2, 1992, Ralphs adopted
Statement of Financial Accounting Standards ("SFAS") No. 109, "Accounting for
Income Taxes." At the date of adoption such change had no impact on the
consolidated financial results.
 
  (m) Reclassification
 
     Certain amounts in the accompanying financial statements have been
reclassified to conform to the current year's presentation.
 
  (n) Consolidation Policy
 
     The consolidated financial statements include the accounts of Ralphs
Supermarkets, Inc., and its wholly owned subsidiary, Ralphs Grocery Company, and
its wholly owned subsidiary, collectively referred to as the Company. All
material intercompany balances and transactions are eliminated in consolidation.
 
  (o) Fair Value of Financial Instruments
 
     The following methods and assumptions were used to estimate the fair value
of each class of financial instruments for which it is practicable to estimate
that value:
 
     (i)  Cash and short-term investments
          The carrying amount approximates fair value because of the short
          maturity of those instruments.
 
                                     F-10
<PAGE>   136
 
                           RALPHS SUPERMARKETS, INC.
                    (AS SUCCESSOR TO RALPHS GROCERY COMPANY)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     (ii)  Long-term debt
           The fair value of Ralphs' long-term debt is estimated based on the
           quoted market prices for the same or similar issues or on the
           current rates offered to Ralphs for debt of the same remaining 
           maturities.
 
     (iii) Interest Rate Swap Agreements
           The fair value of interest rate swap agreements is the estimated 
           amount that Ralphs would receive or pay to terminate the swap 
           agreements at the reporting date, taking into account current 
           interest rates and the current credit-worthiness of the swap 
           counterparties.
 
  (p) Advertising
 
     The Company expenses the production costs of advertising the first time the
advertising takes place. Advertising expense was $17.5 million, $16.4 million
and $18.2 million in fiscal 1992, 1993 and 1994, respectively.
 
  (q) Transaction Costs
 
     In connection with the proposed merger, Ralphs has capitalized in other
assets approximately $2.3 million of transaction costs, principally attorney and
accounting fees. Upon completion of the merger these amounts will be
reclassified to excess of cost of net assets acquired and amortized accordingly.
 
(3) PROPERTY, PLANT AND EQUIPMENT
 
     Property, plant and equipment is summarized as follows:
 
<TABLE>
<CAPTION>
                                                                JANUARY 30,     JANUARY 29,
                                                                   1994            1995
                                                                 ---------      ----------
                                                                  (DOLLARS IN THOUSANDS)
        <S>                                                      <C>            <C>
        Land.................................................    $ 159,904      $  161,725
        Buildings and improvements...........................      191,179         199,133
        Leasehold improvements...............................      161,341         170,430
        Fixtures and equipment...............................      354,626         372,077
        Capital leases.......................................       86,964         124,861
                                                                 ---------      ----------
                                                                   954,014       1,028,226
        Less: Accumulated depreciation.......................     (312,746)       (354,539)
        Less: Accumulated capital lease amortization.........      (39,371)        (48,963)
                                                                 ---------      ----------
        Property, plant and equipment, net...................    $ 601,897      $  624,724
                                                                 =========      ==========
</TABLE>
 
(4) ACCRUED EXPENSES
 
     Accrued expenses are summarized as follows:
 
<TABLE>
<CAPTION>
                                                               JANUARY 30,     JANUARY 29,
                                                                  1994            1995
                                                               -----------     -----------
                                                                 (DOLLARS IN THOUSANDS)
        <S>                                                       <C>             <C>
        Accrued wages, vacation and sick leave...............     $ 34,763       $43,766
        Taxes other than income tax..........................       11,084        10,055
        Interest.............................................       11,090         8,670
        Other................................................       44,606        37,313
                                                                  --------       -------
                                                                  $101,543       $99,804
                                                                  ========       =======
</TABLE>
 
                                      F-11
<PAGE>   137
 
                           RALPHS SUPERMARKETS, INC.
                    (AS SUCCESSOR TO RALPHS GROCERY COMPANY)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
(5) LONG-TERM DEBT
 
     Long-term debt is summarized as follows:
 
<TABLE>
<CAPTION>
                                                               JANUARY 30,     JANUARY 29,
                                                                  1994            1995
                                                               -----------     -----------
                                                                 (DOLLARS IN THOUSANDS)
        <S>                                                      <C>             <C>
        First mortgage notes payable in monthly
          installments, commencing June 1, 1994 of $1.6
          million including interest at an effective rate
          of 9.651%; interest only payable monthly prior to
          June 1, 1994. Final payment due June 1, 1999.
          Secured by land and buildings with a net book
          value of $188.8 million..........................      $178,013        $176,634
        Notes payable in varying monthly installments
          including interest ranging from 11.5% to 18.96%.
          Final payment due through November 30, 1996.
          Secured by equipment with a net book value of
          $28.5 million....................................         9,721           6,291
        Capitalized lease obligations at interest rates
          ranging from 7.25% to 14% maturing at various
          dates through 2019 (note 6)......................        61,150          89,084
        Note payable to bank...............................       300,000         245,000
        Initial Notes and Exchange Notes, 9% due 2003......       150,000         150,000
[A        Senior Subordinated Debentures, 10 1/4%, due
          2002.............................................       300,000         300,000
                                                                 --------        --------
        Total long-term debt...............................       998,884         967,009
        Less current maturities............................       (70,975)        (83,989)
                                                                 --------        --------
        Long-term debt.....................................      $927,909        $883,020
                                                                 ========        ========
</TABLE>
 
     During the third quarter of 1992, the Company implemented a
recapitalization plan (the "Recapitalization Plan") which was completed during
the first quarter of 1993 by the Company's offering of $150.0 million aggregate
principal amount of its 9% Senior Subordinated notes due 2003 (the "Initial
Notes") in private placement under the Securities Act of 1933, as amended (the
"Securities Act"). The proceeds of the Initial Notes were used to (i) purchase
for cancellation of $60.0 million aggregate principal amount of the Company's
14% Senior Subordinated Debentures due 2000 (the "14% Subordinated Debentures")
from a noteholder who had made an unsolicited offer to sell such 14%
Subordinated Debentures, (ii) defease the remaining $38.1 million aggregate
principal amount of the 14% Subordinated Debentures, (iii) prepay $36.1 million
of borrowings under the Company's $350.0 million 1992 term loan facility entered
into as part of the Recapitalization Plan and (iv) pay fees and expenses
associated with such transactions and for other purposes. As part of a
registration rights agreement entered into with the initial purchasers of the
Initial Notes, the Company agreed to offer to exchange up to $150.0 million
aggregate principal amount of the Exchange Notes for all of the outstanding
Initial Notes (the "Exchange Offer"). The terms of the Exchange Notes are
substantially identical (including principal amount, interest rate and maturity)
in all respects to the terms of the Initial Notes except that the Exchange Notes
are freely transferable by the holders thereof (with certain exceptions) and are
not subject to any covenant upon the Company regarding registration under the
Securities Act. On June 24, 1993, the Company completed the Exchange Offer
exchanging $149.7 million aggregate principal amount of Exchange Notes for
Initial Notes ($.3 million of Initial Notes remain outstanding).
 
     The note payable to bank and working capital line, under the 1992 Credit
Agreement, are secured by first priority liens on Ralphs' inventory and
receivables, servicemarks and registered trademarks, equipment (other than
equipment located at facilities subject to existing liens in favor of equipment
financiers) and after-acquired real property interests and all existing real
property interests (other than those that are subject to prior encumbrances) and
bears interest at the rates, as selected by Ralphs as follows: (i) 1 3/4% over
the prime
 
                                      F-12
<PAGE>   138
 
                           RALPHS SUPERMARKETS, INC.
                    (AS SUCCESSOR TO RALPHS GROCERY COMPANY)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
rate, or (ii) 2 3/4% over the Eurodollar Rate. Interest calculated pursuant to
(i) above is payable quarterly, otherwise interest is payable quarterly or at
the selected borrowings option maturity. During the 52 weeks ended January 29,
1995, interest rates under these borrowings ranged from 5.9375% to 10.25%.
Ralphs is required to pay an annual administrative fee of $300,000 pursuant to
the 1992 Credit Agreement as well as a commitment fee of 0.5% on the average
daily amounts available for borrowing under the $120.0 million working capital
credit line.
 
     The 1992 Credit Agreement, which includes a $350.0 million term loan and
$120.0 million working capital credit line, also supports up to $60.0 million of
letters of credit which reduce the available borrowings on the credit line. The
1992 Credit Agreement is subject to quarterly principal payment requirements,
which commenced on March 31, 1993, with payment in full on June 30, 1998. As of
January 29, 1995, $52.4 million of letters of credit and $51.5 million in
borrowings were outstanding, with $16.1 million available under the working
capital credit line.
 
     In the fourth quarter of Fiscal 1992, Ralphs entered into an interest rate
cap agreement with an effective date of November 6, 1992 and a three-year
maturity. The interest rate cap agreement hedges the interest rate in excess of
6.5% LIBOR on $105.0 million principal amount against increases in short-term
rates. This agreement satisfies interest rate protection requirements under the
1992 Credit Agreement. In addition to the interest rate cap agreement, Ralphs
entered into an interest rate swap agreement on $150.0 million notional
principal amount. Under the interest rate swap agreement, Ralphs is required to
pay interest based on LIBOR at the end of each six month calculation period and
Ralphs will receive interest payments based on LIBOR at the beginning of each
six month calculation period. This interest rate swap agreement has a three-year
term expiring November 6, 1995. Ralphs is exposed to credit loss in the event of
nonperformance by the other party to the interest rate swap agreement. However,
Ralphs does not anticipate nonperformance by the counterpart.
 
     The following details the impact of the hedging activity on the weighted
average interest rate for each of the last three fiscal years.
 
<TABLE>
<CAPTION>
                                                          WITH HEDGE     WITHOUT HEDGE
                                                          ----------     -------------
            <S>                                           <C>            <C>
            1992........................................    10.52%           10.22%
            1993........................................     8.96%            8.96%
            1994........................................     9.37%            9.18%
</TABLE>
 
     The Initial Notes and Exchange Notes are unsecured obligations of Ralphs
subordinated in right of payment to amounts due on the aforementioned senior
debt. Interest at 9% is payable each April 1 and October 1 through April 1,
2003, when the notes mature.
 
     The 10 1/4% Senior Subordinated Debentures are unsecured obligations of
Ralphs subordinated in right of payment to amounts due on the senior debt.
Interest at 10 1/4% is payable each January 15 and July 15 through July 15,
2002, when the debentures mature.
 
     The aforementioned debt agreements contain various restrictive covenants
pertaining to net worth levels, limitations on additional indebtedness and
capital expenditures, financial ratios and dividends. The 1992 Credit Agreement
requires Ralphs to reduce its working capital credit line to zero for 30
consecutive days annually. The current annual period extends from July 1 to June
30. The Company has not yet complied with this annual covenant. The Company
intends to either satisfy this covenant by June 30, 1995 or seek to obtain the
necessary waiver from its lenders, if such event of non-compliance ultimately
occurs but there is no assurance that such waiver will be granted, or, if
granted, will be on terms acceptable to the Company. At January 29, 1995, Ralphs
is in compliance with all its 1992 Credit Agreement restrictive covenants. The
Company currently anticipates that it may be out of compliance with certain
other maintenance covenants at the end of the second quarter of 1995. The
Company intends to seek the necessary waivers from its lenders should these
events of non-compliance ultimately occur, but there is no assurance that such
waivers will be granted, or, if granted, will be on terms acceptable to the
Company.
 
                                      F-13
<PAGE>   139
 
                           RALPHS SUPERMARKETS, INC.
                    (AS SUCCESSOR TO RALPHS GROCERY COMPANY)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The aggregate maturities on long-term debt for each of the five years
subsequent to fiscal 1994 are as follows:
 
<TABLE>
<CAPTION>
                                                                        (DOLLARS IN
                                                                         THOUSANDS)
                                                                        ------------
            <S>                                                         <C>
            1995......................................................    $ 83,989
            1996......................................................      86,792
            1997......................................................      84,771
            1998......................................................      53,605
            1999......................................................     175,400
            2000 and thereafter.......................................     482,452
                                                                        ------------
                                                                          $967,009
                                                                          ========
</TABLE>
 
   
     The estimated fair value of each class of financial instruments (where
practical), all held for non-trading purposes, is as follows in (000s):
    
 
<TABLE>
            <S>                                                         <C>
            Long-term debt............................................  $953,883
            Interest rate swap agreement..............................  $  1,252
            Interest rate cap agreement...............................  $   (366)
</TABLE>
 
(6) LEASES
 
     Ralphs has leases for retail store facilities, warehouses and manufacturing
plants for periods up to 30 years. Generally, the lease agreements include
renewal options for five years each. Under most leases, Ralphs is responsible
for property taxes, insurance, maintenance and expense related to the lease
property. Certain store leases require excess rentals based on a percentage of
sales at that location. Certain equipment is leased by Ralphs under agreements
ranging from 3 to 15 years. The agreements usually do not include renewal option
provisions.
 
     Minimum rental payments due under capital leases and operating leases
subsequent to fiscal 1994 are as follows:
 
<TABLE>
<CAPTION>
                                                         CAPITAL      OPERATING
                                                          LEASES       LEASES       TOTAL
                                                         --------     --------     --------
                                                               (DOLLARS IN THOUSANDS)
    <S>                                                  <C>          <C>          <C>
    1995...............................................  $ 21,640     $ 61,324     $ 82,964
    1996...............................................    19,093       60,847       79,940
    1997...............................................    18,288       58,182       76,470
    1998...............................................    15,901       53,321       69,222
    1999...............................................    11,784       52,839       64,623
    2000 and thereafter................................    53,959      373,021      426,980
                                                         --------     --------     --------
    Total minimum lease payments.......................  $140,665     $659,534     $800,199
                                                                      ========     ========
    Less amounts representing interest.................   (51,581)
                                                         --------
    Present value of net minimum lease payments........    89,084
    Less current portion of lease obligations..........   (13,151)
                                                         --------
    Long-term capital lease obligations................  $ 75,933
                                                         ========
</TABLE>
 
                                      F-14
<PAGE>   140
 
                           RALPHS SUPERMARKETS, INC.
                    (AS SUCCESSOR TO RALPHS GROCERY COMPANY)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Total rent expense is summarized as follows:
 
<TABLE>
<CAPTION>
                                                         52 WEEKS        52 WEEKS        52 WEEKS
                                                           ENDED           ENDED           ENDED
                                                        JANUARY 31,     JANUARY 30,     JANUARY 29,
                                                           1993            1994            1995
                                                        -----------     -----------     -----------
                                                                  (DOLLARS IN THOUSANDS)
    <S>                                                 <C>             <C>             <C>
    Capital Leases
      Contingent rental.............................      $ 2,443         $ 2,241         $ 2,256
      Rentals from subleases........................       (2,144)         (2,048)         (1,734)
    Operating Leases
      Minimum rentals...............................       49,001          54,965          55,906
      Contingent rentals............................        5,058           3,645           3,763
      Rentals from subleases........................       (1,123)         (1,150)         (1,791)
                                                        -----------     -----------     -----------
                                                          $53,235         $57,653         $58,400
                                                         ========        ========        ========
</TABLE>
 
(7) SELF-INSURANCE
 
     Ralphs is a qualified self-insurer in the State of California for worker's
compensation and for automobile liability. For fiscal 1992, 1993 and 1994 self
insurance loss provisions amounted to (in thousands) $25,950, $30,323 and
$14,003, respectively. Ralphs discounts self-insurance liabilities using an 8%
discount rate for all years presented. Management believes that this rate
approximates the time value of money over the anticipated payout period
(approximately 8 years) for essentially risk free investments.
 
     Based on a review of modifications in its workers compensation and general
liability insurance programs, Ralphs adjusted its self-insurance costs during
Fiscal 1994, resulting in a reduction in the loss provision in Fiscal 1994 of
approximately $18.9 million.
 
     Ralphs' historical self-insurance liability for the previous two fiscal
years is as follows:
 
<TABLE>
<CAPTION>
                                                                     52 WEEKS     52 WEEKS
                                                                      ENDED        ENDED
                                                                    JANUARY 30,  JANUARY 30,
                                                                       1994         1995
                                                                     --------     --------
                                                                    (DOLLARS IN THOUSANDS)
    <S>                                                              <C>          <C>
    Self-insurance liability.....................................    $ 97,864     $ 87,830
    Less: Discount...............................................     (17,854)     (15,324)
                                                                     --------     --------
    Net self-insurance liability.................................    $ 80,010     $ 72,506
                                                                     ========     ========
</TABLE>
 
   
     The Company expects that cash payments for claims over the next five years
will aggregate approximately $28 million in fiscal year 1995, $19 million in
fiscal year 1996, $13 million in fiscal year 1997, $8 million in fiscal year
1998 and $7 million in fiscal year 1999.
    
 
(8) COMMITMENTS AND CONTINGENCIES
 
     In December 1992, three California state antitrust class action suits were
commenced in Los Angeles Superior Court against Ralphs and other major
supermarket chains located in Southern California, alleging that they conspired
to refrain from competing in the retail market for fluid milk and to fix the
retail price of fluid milk above competitive prices. Specifically, class actions
were commenced by Diane Barela and Neila Ross, Ron Moliare and Paul C. Pfeifle
on December 7, December 14, and December 23, 1992, respectively. The Court has
yet to certify any of these classes. A demurrer to the complaints was denied.
Notwithstanding that it believes there is no merit to these cases, Ralphs had
reached an agreement in principle to settle them.
 
                                      F-15
<PAGE>   141
 
                           RALPHS SUPERMARKETS, INC.
                    (AS SUCCESSOR TO RALPHS GROCERY COMPANY)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
However, no settlement agreement has been signed. The Company does not believe
that the resolution of these cases will have a material adverse effect on its
future financial condition. Any settlement would be subject to court approval.
 
     On March 25, 1991, George A. Koteen Associates, In. ("Koteen Associates")
commenced an action in San Diego Superior Court alleging that Ralphs breached an
alleged utility rate consulting agreement. In December 1992, a jury returned a
verdict of approximately $4.9 million in favor of Koteen Associates and in March
1993, attorney's fees and certain other costs were awarded to the plaintiff.
Ralphs has appealed the judgment and fully reserved in Fiscal 1992 against an
adverse ruling by the appellate courts.
 
     In April 1994, Ralphs was served with a complaint filed by over 240 former
employees at Ralphs' bakery in the Atwater district of Los Angeles (the "Bakery
Plaintiffs"). The action was commenced in the United States District Court for
the Central District of California, and, among other claims, the Bakery
Plaintiffs alleged that Ralphs breached its collective bargaining agreement and
violated the Workers Adjustment Retraining Notification Act (the "WARN Act")
when it downsized and subsequently closed the bakery. In their complaint, the
Bakery Plaintiffs are seeking damages for lost wages and benefits as well as
punitive damages. The Bakery Plaintiffs also named Ralphs and two of its
management employees in fraud, conspiracy and emotional distress causes of
action. In addition, the Bakery Plaintiffs sued their union local for breach of
its duty of fair representation and other alleged misconduct, including fraud
and conspiracy. The defendants have answered the complaint and discovery is
ongoing. Trial is set for February, 1996, and Ralphs is vigorously defending
this suit. Management believes, based on its assessment of the facts, that the
resolution of this case will not have a material effect on the Company's
financial position or results of operations.
 
     In addition, Ralphs is a defendant in a number of other cases currently in
litigation or potential claims encountered in the normal course of business
which are being vigorously defended. In the opinion of management, the
resolutions of these matters will not have a material effect on Ralphs'
financial position or results of operations.
 
  Environmental Matters
 
     In January 1991, the California Regional Water Quality Control Board for
the Los Angeles Region (the "Regional Board") requested that Ralphs conduct a
subsurface characterization of Ralphs' Atwater property. This request was part
of an ongoing effort by the Regional Board, in connection with the U.S.
Environmental Protection Agency (the "EPA"), to identify contributors to
groundwater contamination in the San Fernando Valley. Significant parts of the
San Fernando Valley, including the area where Ralphs' Atwater property is
located, have been designated federal Superfund sites requiring response actions
under the Comprehensive Environmental Response, Compensation and Liability Act
of 1980, as amended, because of regional groundwater contamination. On June 18,
1991, the EPA made its own request for information concerning the Atwater
property. Since that time, the Regional Board has requested further
investigation by Ralphs. Ralphs has conducted the requested investigations and
has reported the results to the Regional Board. Approximately 25 companies have
entered into a Consent Order (EPA Docket No. 94-11) with the EPA to investigate
and design a remediation system for contaminated groundwater beneath an area
which includes the Atwater property. Ralphs is not a party to the Consent Order,
but is cooperating with requests of the subject companies to allow installation
of monitoring or recovery wells on Ralphs' property. Based upon available
information, management does not believe this matter will have a material
adverse effect on the Company's financial condition or results of operations.
 
     Ralphs has removed underground storage tanks and remediated soil
contamination at the Atwater property. In some instances the removals and the
contamination were associated with grocery business operations, in others they
were associated with prior property users. Although the possibility of other
 
                                      F-16
<PAGE>   142
 
                           RALPHS SUPERMARKETS, INC.
                    (AS SUCCESSOR TO RALPHS GROCERY COMPANY)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
contamination from prior operations or adjacent properties exists at the Atwater
property, management does not believe that the costs of remediating such
contamination will be material to the Company.
 
     Apart from the Atwater property, the Company has recently had environmental
assessments performed on a significant portion of its facilities, including
warehouse and distribution facilities. The Company believes that any responsive
actions required at the examined properties as a result of such assessments will
not have a material adverse effect on its financial condition or results of
operations.
 
     Ralphs has incurred approximately $4.5 million in non-recurring capital
expenditures for conversion of refrigerants during 1994. Other than these
expenditures, Ralphs has not incurred material capital expenditures for
environmental controls during the previous three years, nor does management
anticipate incurring such expenditures during the current fiscal year or the
succeeding fiscal year.
 
     Ralphs is subject to a variety of environmental laws, rules, regulations
and investigative or enforcement activities, as are other companies in the same
or similar business. The Company believes it is in substantial compliance with
such laws, rules and regulations. These laws, rules, regulations and agency
activities change from time to time, and such changes may affect the ongoing
business and operations of the Company.
 
(9) REDEEMABLE PREFERRED STOCK
 
     Ralphs' non-voting preferred stock consisted of 10,000,000 shares of
authorized $.01 par value preferred stock. At February 3, 1991 and February 2,
1992, 170,000 shares of Class A Preferred Stock and 130,000 shares of Class B
Preferred Stock were issued and outstanding. All of the outstanding shares of
preferred stock were redeemed by Ralphs during February 1992 at their initial
issuance price of $3.0 million.
 
(10) EQUITY APPRECIATION RIGHTS PLANS
 
     Effective August 26, 1988, Ralphs adopted an Equity Appreciation Plan
("1988 Plan"), whereby certain officers received equity rights representing, in
aggregate, the right to receive 15% of the increase in the appraised value (as
defined in the 1988 Plan) of the Ralphs' equity over an initial value of $120.0
million. The 1988 Plan was amended in January 1992 by agreement among Ralphs and
the Equity Rights holders ("Amended Plan"). Ralphs accrued for the increase in
equity appreciation rights over the contractually defined vesting period (fully
accrued in fiscal 1991), based upon the maximum allowable contractual amount
which approximated ending appraised value.
 
     Under the Amended Plan, all outstanding Equity Rights vested in full are no
longer subject to forfeiture by the holders, except in the event a holder's
employment is terminated for cause within the meaning of the Amended Plan. The
appraised value of Ralphs' equity is to be determined as of May 1 each year by
an investment banking company engaged for this purpose utilizing the methodology
specified in the Amended Plan (which is unchanged from that specified in the
1988 Plan); however, under the Amended Plan the appraised value of Ralphs'
equity for purposes of the plan may not be less than $400.0 million nor exceed
$517.0 million. The amount of equity rights redeemable at any given time is
defined in each holders' separate agreement. On exercise of an equity right, the
holder will be entitled to receive a pro rata percentage of any such increase in
appraised value. In addition, the Amended Plan provides for the possible
additional further payment to the holder of each exercised Equity Right of an
amount equal to the "Deferred Value" of such Equity Right as defined in the
Amended Plan. Ralphs did not incur any expense under the Equity Appreciation
Rights Plan in fiscal 1992, fiscal 1993 and fiscal 1994.
 
                                      F-17
<PAGE>   143
 
                           RALPHS SUPERMARKETS, INC.
                    (AS SUCCESSOR TO RALPHS GROCERY COMPANY)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The amount of Equity Rights redeemable for each of the four years
subsequent to fiscal 1994 are as follows:
 
<TABLE>
<CAPTION>
                                                                        (DOLLARS IN
                                                                        THOUSANDS)
            <S>                                                         <C>
            1995......................................................    $ 6,669
            1996......................................................     12,389
            1997......................................................      3,636
            1998......................................................     10,150
                                                                        -----------
                                                                          $32,844
                                                                         ========
</TABLE>
 
(11) INCOME TAXES
 
     Income tax expense (benefit) consists of the following:
 
<TABLE>
<CAPTION>
                                                        52 WEEKS        52 WEEKS        52 WEEKS
                                                          ENDED           ENDED           ENDED
                                                       JANUARY 31,     JANUARY 30,     JANUARY 29,
                                                          1993            1994            1995
                                                       -----------     -----------     -----------
                                                                 (DOLLARS IN THOUSANDS)
    <S>                                                <C>             <C>             <C>
    Current
      Federal......................................      $ 4,173        $   (2,424)      $   713
      State........................................           --             3,500         2,653
                                                       -----------     -----------     -----------
                                                         $ 4,173        $    1,076       $ 3,366
                                                       -----------     -----------     -----------
    Deferred
      Federal......................................      $    --        $ (109,125)      $(3,366)
      State........................................           --                --            --
                                                       -----------     -----------     -----------
                                                         $    --        $ (109,125)      $(3,366)
                                                       -----------     -----------     -----------
      Total income tax expense (benefit)...........      $ 4,173        $ (108,049)      $    --
                                                        ========         =========      ========
</TABLE>
 
     Income tax expense (benefit) has been classified in the accompanying
statements of operations as follows:
 
<TABLE>
<CAPTION>
                                                         1992         1993          1994
                                                        -------     ---------     ---------
    <S>                                                 <C>         <C>           <C>
    Earnings before extraordinary items.............    $ 8,346     $(108,049)    $      --
    Extraordinary item..............................     (4,173)           --            --
                                                        -------     ---------     ---------
    Net tax expense (benefit).......................    $ 4,173     $(108,049)    $      --
                                                        =======     =========     =========
</TABLE>
 
                                      F-18
<PAGE>   144
 
                           RALPHS SUPERMARKETS, INC.
                    (AS SUCCESSOR TO RALPHS GROCERY COMPANY)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The differences between income tax expense and income taxes computed using
the top marginal U.S. Federal income tax rate of 34% for Fiscal 1992 and of 35%
for fiscal 1993 and fiscal 1994 applied to earnings (loss) before income taxes
(including, in Fiscal 1992, the extraordinary loss of $74.8 million) were as
follows:
 
<TABLE>
<CAPTION>
                                                       52 WEEKS        52 WEEKS        52 WEEKS
                                                         ENDED           ENDED           ENDED
                                                      JANUARY 31,     JANUARY 30,     JANUARY 29,
                                                         1993            1994            1995
                                                      -----------     -----------     -----------
                                                                (DOLLARS IN THOUSANDS)
    <S>                                               <C>             <C>             <C>
    Amount of expected expense (benefit) computed
      using the statutory Federal rate..............   $ (24,450)      $   10,611      $   11,241
      Utilization of financial operating loss.......          --          (10,611)        (11,241)
      Amortization of excess cost over net assets
         acquired...................................       3,356               --              --
      State income taxes, net of Federal income tax
         benefit....................................          --            3,500           2,653
      Accounting limitation (recognition) of
         deferred tax benefit.......................      20,041         (109,125)         (3,366)
      Alternative minimum tax.......................       4,173              625              --
      Other, net....................................       1,053           (3,049)            713
                                                      -----------     -----------     -----------
              Total income tax expense (benefit)....   $   4,173       $ (108,049)     $       --
                                                       =========        =========       =========
</TABLE>
 
     Ralphs' deferred tax assets, recorded under SFAS 109, were comprised of the
following:
 
<TABLE>
<CAPTION>
                                                                    52 WEEKS        52 WEEKS
                                                                      ENDED           ENDED
                                                                   JANUARY 30,     JANUARY 29,
                                                                      1994            1995
                                                                   -----------     -----------
                                                                     (DOLLARS IN THOUSANDS)
    <S>                                                            <C>             <C>
    Deductible intangible assets...............................     $   56,000      $   43,000
    Net operating loss carryforward and tax credit.............         40,125          55,000
    Self insurance accrual.....................................         43,000          25,000
    Software basis difference and amortization.................             --              --
    Fees collected in advance..................................             --           2,600
    Property, plant and equipment basis difference and
      depreciation.............................................         21,000          16,000
    Equity appreciation rights.................................         16,000          11,000
    Favorable lease basis differences..........................         16,000          16,000
    State deferred taxes.......................................         17,000          19,000
    Other......................................................         40,000          51,103
                                                                   -----------     -----------
                                                                       249,125         238,703
      Less valuation allowance.................................       (140,000)       (126,212)
                                                                   -----------     -----------
              Total............................................     $  109,125      $  112,491
                                                                     =========       =========
</TABLE>
 
     On October 15, 1992, Ralphs filed an election with the Internal Revenue
Service under Section 338(h)(10). Under this Section, Ralphs is required to
restate, for Federal tax purposes, its assets and liabilities to fair market
value as of February 3, 1992. The effect of this transaction is to record a new
Federal tax basis to reflect a change of control for Federal tax purposes
resulting from the Internal Reorganization. No change of control for financial
reporting purposes was affected.
 
     In August, 1993, The Omnibus Budget Reconciliation Act of 1993 (the "Act")
was enacted. The Act increased the Federal income tax rate from 34 to 35 percent
for filers whose taxable income exceeded $10.0 million. In the current year, the
effect of the Federal income tax rate change was to increase the net
 
                                      F-19
<PAGE>   145
 
                           RALPHS SUPERMARKETS, INC.
                    (AS SUCCESSOR TO RALPHS GROCERY COMPANY)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
deferred tax assets. In addition, the Act also provided for the deductibility of
certain intangibles, including costs in excess gross assets acquired.
 
     The Act has significantly impacted the aggregate deferred tax asset
position of Ralphs at January 29, 1995. Ralphs elected to retroactively apply
certain provisions of the Act related to the February 3, 1992 change of control
for Federal tax purposes. As such, approximately $610.7 million in excess of
cost over net assets acquired became fully deductible for Federal tax purposes.
This amount is deductible over 15 years. This excess in the tax basis over the
financial statement basis of excess of cost over net assets acquired aggregated
$123.0 million at January 29, 1995.
 
     During the year ended January 30, 1994, Ralphs recorded the incremental
impact of the Act on deductible temporary differences and increased its deferred
income tax assets by a net amount of $109.1 million. The decision to reduce the
valuation allowance was based upon several factors. Specific among them, was the
Company's completion of its restructuring plan which effectively reduced
estimated interest expense by approximately $9.0 as compared to the year ended
January 31, 1993. In addition, the January 31, 1993 operating results were
negatively effected by several charges including provisions for restructuring,
legal settlements and a loss on retirement of debt all aggregating approximately
$90 million on a pre-tax basis.
 
     Although there can be no assurance as to future taxable income, the Company
believes that, based upon the above mentioned events, as well as the Company's
expectation of future taxable income, it is more likely than not that the
recorded deferred tax asset will be realized. In order to realize the net
deferred tax asset currently recorded, Ralphs will need to generate sufficient
future taxable income, assuming current tax rates, of approximately $320.0
million.
 
     At January 29, 1995, the Company has Federal net operating loss (NOL)
carryforwards of approximately $162.0 million and Federal and state Alternative
Minimum Tax Credit carryforwards of approximately $2.1 million which can be used
to offset Federal taxable income and regular taxes payable, respectively. The
NOL carryforwards begin expiring in 2008.
 
     During the past three fiscal years, the Company has generated Federal
taxable losses of approximately $162.0 million versus financial pre-tax earnings
of approximately $65.2 million for the same periods. These differences result
principally from excess tax versus financial amortization on certain intangible
assets (excess of cost over net assets acquired), as well as several other
originating temporary differences.
 
(12) EMPLOYEE BENEFIT PLANS
 
     Ralphs has a defined benefit pension plan covering substantially all
employees not already covered by collective bargaining agreements with at least
one year of credit service (defined at 1,000 hours). Ralphs' policy is to fund
pension costs at or above the minimum annual requirement.
 
     On February 23, 1990, the Company adopted a Supplemental Executive
Retirement Plan covering certain key officers of Ralphs. The Company has
purchased split dollar life insurance policies for participants under this plan.
Under certain circumstances, the cash surrender value of certain split dollar
life insurance policies will offset Ralphs obligations under the Supplemental
Executive Retirement Plan.
 
     During the second quarter of 1994, the Company approved and adopted a new
non-qualified retirement plan, the Ralphs Grocery Company Retirement
Supplemental Plan ("Retirement Supplement Plan") effective January 1, 1994 and
amended the existing Supplemental Executive Retirement Plan effective April 9,
1994. These changes to the retirement plans were made pursuant to the enactment
of the 1993 Omnibus Budget Reconciliation Act.
 
                                      F-20
<PAGE>   146
 
                           RALPHS SUPERMARKETS, INC.
                    (AS SUCCESSOR TO RALPHS GROCERY COMPANY)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     At January 29, 1995, the Company recorded a $4.0 million additional minimum
liability in offsetting intangible asset to reflect the changes in the new and
amended plans.
 
     Under the provisions of the Retirement Supplement Plan, participants are
entitled to receive benefits based on earnings over the indexed amount of
$150,000.
 
     The following actuarially determined components were included in the net
pension expense:
 
<TABLE>
<CAPTION>
                                                         52 WEEKS        52 WEEKS        52 WEEKS
                                                           ENDED           ENDED           ENDED
                                                        JANUARY 31,     JANUARY 30,     JANUARY 29,
                                                           1993            1994            1995
                                                        -----------     -----------     -----------
                                                                  (DOLLARS IN THOUSANDS)
    <S>                                                   <C>             <C>             <C>
    Service cost......................................    $ 2,076         $ 2,228         $ 2,901
    Interest cost on projected benefit obligation.....      2,471           2,838           3,821
    Actual return on assets...........................     (2,794)         (2,695)         (1,447)
    Net amortization and deferral.....................        237             (46)         (1,100)
                                                          -------         -------         -------
      Net pension expense.............................    $ 1,990         $ 2,325         $ 4,175
                                                          =======         =======         =======
</TABLE>
 
     The funded status of Ralphs' pension plan, (based on December 31, 1993 and
1994 asset values), is as follows:
 
<TABLE>
<CAPTION>
                                                                    JANUARY 30,     JANUARY 29,
                                                                       1994            1995
                                                                    -----------     -----------
                                                                      (DOLLARS IN THOUSANDS)
    <S>                                                               <C>             <C>
    Assets Exceed Accumulated Benefits:
    Actuarial present value of benefit obligations:
      Vested benefit obligation...................................    $29,659         $31,621
      Accumulated benefit obligation..............................     29,950          31,856
      Projected benefit obligation................................     42,690          45,246
      Plan assets at fair value...................................     32,968          38,179
                                                                      -------         -------
    Projected benefit obligation in excess of Plan Assets.........     (9,722)         (7,067)
    Unrecognized net gain.........................................      4,567           3,611
    Unrecognized prior service cost...............................     (1,778)         (1,659)
    Unrecognized net asset........................................         --              --
                                                                      -------         -------
      Accrued pension cost........................................    $(6,933)        $(5,115)
                                                                      =======         =======
    Accumulated Benefits Exceed Assets:
    Actuarial present value of benefit obligations:
      Vested benefit obligation...................................                      2,982
      Accumulated benefit obligation..............................                      2,982
      Projected benefit obligation................................                      7,102
      Plan assets at fair value...................................                         --
                                                                                      -------
    Projected benefit obligation in excess of plan assets.........                     (7,102)
    Unrecognized net gain.........................................                       (229)
    Unrecognized prior service cost...............................                      8,354
    Adjustment required to recognized minimum liability...........                     (4,005)
                                                                                      -------
      Accrued pension cost........................................                    $(2,982)
                                                                                      =======
</TABLE>
 
     The accrued pension cost for accumulated benefits that exceeded assets at
January 30, 1994 was immaterial to the consolidated financial statements.
 
                                      F-21
<PAGE>   147
 
                           RALPHS SUPERMARKETS, INC.
                    (AS SUCCESSOR TO RALPHS GROCERY COMPANY)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Service costs for fiscal 1992 and 1993 were calculated using a discount
rate of 8.5% and a rate of increase in future compensation levels of 6%. The
1994 discount rate and the rate of increase in future compensation levels were
reduced to 7.75% and 5.0%, respectively, to reflect the decline in interest
rates in 1994. The discount rate will be increased to 8.25% in 1995 in order to
reflect the increase in the current long-term interest rate. A long-term rate of
return on assets of 9% was used for fiscal 1992, 1993 and 1994.
 
     The pension plan assets consist primarily of common stocks, bonds, debt
securities, and a money market fund. Plan benefits are based primarily on years
of service and on average compensation during the last years of employment.
 
     Ralphs participates in multi-employer pension plans and health and welfare
plans administered by various trustees for substantially all union employees.
Contributions to these plans are based upon negotiated contractual rates. In
both Fiscal 1992 and Fiscal 1993 the multi-employer pension plan was deemed to
be overfunded based upon the collective bargaining agreement then currently in
force. During Fiscal 1993 the agreement called for pension benefits which
resulted in additional required expense. The UFCW health and welfare benefit
plans were overfunded and those employers who contributed to these plans
received a prorata share of excess reserve in these health care benefit plans
through a reduction in current maintenance payments. Ralphs' share of the excess
reserve was approximately $24.5 million of which $11.8 million was recognized in
Fiscal 1993 and the remainder, $12.7 million, was recognized in Fiscal 1994.
Since employers are required to make contributions to the benefit funds at
whatever level is necessary to maintain plan benefits, there can be no assurance
that plan maintenance payments will remain at current levels.
 
     The expense related to these plans is summarized as follows:
 
<TABLE>
<CAPTION>
                                                     52 WEEKS        52 WEEKS        52 WEEKS
                                                       ENDED           ENDED           ENDED
                                                    JANUARY 31,     JANUARY 30,     JANUARY 29,
                                                       1993            1994            1995
                                                    -----------     -----------     -----------
                                                               (DOLLARS IN THOUSANDS)
        <S>                                           <C>             <C>             <C>
        Multi-employer pension plans..............    $ 7,973         $17,687         $ 8,897
                                                      =======         =======         =======
        Multi-employer health and welfare.........    $71,183         $45,235         $66,351
                                                      =======         =======         =======
</TABLE>
 
     Ralphs maintains the Ralphs Grocery Company Savings Plan Plus--Prime and
the Ralphs Grocery Savings Plan Plus -- Basic (collectively referred to as the
"401(k) Plan") covering substantially all employees who are not covered by
collective bargaining agreements and who have at least one year of credited
service (defined at 1,000 hours). The 401(k) Plan provided for both pre-tax and
after-tax contributions by participating employees. With certain limitations,
participants may elect to contribute from 1% to 12% of their annual compensation
on a pre-tax basis to the Plan. Ralphs has committed to match a minimum of 20%
of an employee's contribution to the 401(k) Plan that do not exceed 5% of the
employee's compensation. Expenses under the 401(k) Plan for fiscal 1992, 1993
and 1994 were $407,961, $431,774 and $446,826, respectively.
 
     Ralphs has an executive incentive compensation plan which covers
approximately 39 key employees. Benefits to participants are earned based on a
percentage of base compensation upon attainment of a targeted formula of
earnings. Expense under this plan for fiscal 1992, 1993 and 1994 was $2.5
million, $2.6 million and $2.4 million, respectively. Ralphs has also adopted an
incentive plan for certain members of management. Benefits to participants are
earned based on a percentage of base compensation upon attainment of a targeted
formula of earnings. Expense under this plan for fiscal 1992, 1993 and 1994 was
$2.8 million, $3.0 million and $3.1 million, respectively.
 
     The aforementioned incentive plans may be cancelled by the Board of
Directors at any time.
 
                                      F-22
<PAGE>   148
 
                           RALPHS SUPERMARKETS, INC.
                    (AS SUCCESSOR TO RALPHS GROCERY COMPANY)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Ralphs sponsors a postretirement medical benefit plan (Postretirement
Medical Plan) covering substantially all employees who are not members of a
collective bargaining agreement and who retire under certain age and service
requirements.
 
     The Postretirement Medical Plan is a traditional type medical plan
providing outpatient, inpatient and various other covered services. Such
benefits are funded from Ralphs' general assets. The calendar year deductible is
$1,270 per individual, indexed to the Medical Consumer Price Index.
 
     The net periodic cost of the Postretirement Medical Plan includes the
following components:
 
<TABLE>
<CAPTION>
                                                     52 WEEKS        52 WEEKS        52 WEEKS
                                                       ENDED           ENDED           ENDED
                                                    JANUARY 31,     JANUARY 30,     JANUARY 29,
                                                       1993            1994            1995
                                                    -----------     -----------     -----------
                                                              (DOLLARS IN THOUSANDS)
        <S>                                           <C>             <C>             <C>
        Service cost..............................    $1,908          $1,767          $1,396
        Interest cost.............................     1,367           1,603           1,387
        Return on plan assets.....................        --              --              --
        Net amortization and deferral.............        --              --            (228)
                                                      ------          ------          ------
          Net postretirement benefit cost.........    $3,275          $3,370          $2,555
</TABLE>
 
     The funded status of the postretirement benefit plan is as follows:
 
<TABLE>
<CAPTION>
                                                                 52 WEEKS        52 WEEKS
                                                                   ENDED           ENDED
                                                                JANUARY 30,     JANUARY 29,
                                                                   1994            1995
                                                                -----------     -----------
                                                                  (DOLLARS IN THOUSANDS)
        <S>                                                      <C>             <C>
        Accumulated postretirement benefit obligation:
        Retirees..............................................   $  1,237        $  1,303
        Fully eligible plan participants......................        357           1,499
        Other active plan participants........................     16,062          10,289
        Plan assets at fair value.............................         --              --
                                                                 --------        --------
        Funded status.........................................    (17,656)        (13,091)
        Plan assets in excess of projected obligations........         --              --
        Unrecognized gain (loss)..............................      6,302          13,676
        Unrecognized prior service cost.......................         --            (358)
                                                                 --------        --------
        Accrued postretirement benefit obligation.............   $(23,958)       $(26,409)
                                                                 ========        ========
</TABLE>
 
     Service cost was calculated using a medical cost trend of 10.5% for fiscal
1992. Service cost was calculated using a medical cost trend of 10.5% and a
decreasing medical cost trend rate of 14%-8% for 1993 and 1994 respectively. The
discount rate for 1993 was 8.5% and was reduced to 7.75% in 1994 to reflect the
decline in interest rates in 1994. In 1995, the discount rate will increase to
8.25% in order to reflect the increase in the current long-term interest rate.
The long-term rate of return of plan assets is not applicable as the plan is not
funded.
 
     The effect of a one-percent increase in the medical cost trend would
increase the fiscal 1994 service and interest cost to 18%. The accumulated
postretirement benefit obligation at January 29, 1995 would also increase by
27%.
 
                                      F-23
<PAGE>   149
 
                           RALPHS SUPERMARKETS, INC.
                    (AS SUCCESSOR TO RALPHS GROCERY COMPANY)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
(13) QUARTERLY RESULTS (UNAUDITED)
 
     Quarterly results for fiscal 1993 and 1994 are as follows:
 
<TABLE>
<CAPTION>
                                                              GROSS    OPERATING   INCOME      NET
                                                     SALES    PROFIT    INCOME      TAXES    EARNINGS
                                                    -------   ------   ---------   -------   --------
                                                                   (DOLLARS IN MILLIONS)
<S>                                                 <C>       <C>      <C>         <C>       <C>
FY 1993 Quarters
  12 weeks ended 04/25/93......................... $  632.4   $142.4     $ 31.4    $   1.0    $  3.9
  12 weeks ended 07/18/93.........................    629.0    145.2       36.8       (1.0)     12.9
  12 weeks ended 10/10/93.........................    612.8    141.5       31.7         --       7.0
  16 weeks ended 01/30/94.........................    856.0    207.4       52.2     (108.0)    114.6
                                                   --------   ------     ------    -------    ------
          Total................................... $2,730.2   $636.5     $152.1    $(108.0)   $138.4
                                                   ========   ======     ======    =======    ======
FY 1994 Quarters
  12 weeks ended 04/24/94......................... $  616.0   $141.7     $ 34.1    $    --    $  8.4
  12 weeks ended 07/17/94.........................    625.0    142.9       32.9         --       7.2
  12 weeks ended 10/09/94.........................    615.4    138.8       30.8         --       4.3
  16 weeks ended 01/29/95.........................    868.2    200.2       47.8         --      12.2
                                                   --------   ------     ------    -------    ------
          Total................................... $2,724.6   $623.6     $145.6    $    --    $ 32.1
                                                   ========   ======     ======    =======    ======
</TABLE>
 
(14) SUPPLEMENTAL CASH FLOW INFORMATION
 
<TABLE>
<CAPTION>
                                                                 52 WEEKS      52 WEEKS      52 WEEKS
                                                                   ENDED         ENDED         ENDED
                                                                JANUARY 31,   JANUARY 30,   JANUARY 29,
                                                                   1993          1994          1995
                                                                -----------   -----------   -----------
                                                                        (DOLLARS IN THOUSANDS)
<S>                                                               <C>           <C>           <C>
Supplemental cash flow disclosures:
  Interest paid, net of amounts capitalized...................    $118,391      $93,738       $99,067
  Income taxes paid...........................................    $  7,169      $ 2,423       $ 6,270
  Capital lease assets and obligations assumed................    $     --      $15,395       $41,131
</TABLE>
 
(15) STOCK OPTION PLAN
 
     On February 3, 1992, 3,162,235 options for Common Stock of the Company were
granted under the Ralphs Non-qualified Stock Option Plan. All options were
vested, but not exercisable, on the date of the grant. Options granted to
certain officers become exercisable at the rate of 20% on each September 30 of
calendar years 1992 through 1996. Options granted to other officers become
exercisable as to 10% of the grant on each of September 30, 1992 and 1993, 15%
on each of September 30, 1994 through September 30, 1997, and 20% on September
20, 1998.
 
                                      F-24
<PAGE>   150
 
                           RALPHS SUPERMARKETS, INC.
                    (AS SUCCESSOR TO RALPHS GROCERY COMPANY)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The following table summarizes the Ralphs Non-qualified Stock Option Plan.
 
<TABLE>
<CAPTION>
                                                                       NUMBER OF     PRICE
                                                                        OPTIONS      RANGE
                                                                       ---------     ------
    <S>                                                                <C>           <C>
    Options Outstanding at January 30, 1994:
      Beginning of year.............................................   3,162,235     $20.21
      Granted.......................................................          --         --
      Exercised.....................................................          --         --
      Cancelled.....................................................          --         --
      Expired.......................................................          --         --
         End of year................................................   3,162,235     $20.21
                                                                       ---------     ------
 
    Exercisable at end of year......................................     811,760         --
                                                                       ---------     ------
 
    Available for grant at end of year..............................          --         --
                                                                       ---------     ------
    Options Outstanding at January 29, 1995:
      Beginning of year.............................................   3,162,235     $20.21
      Granted.......................................................          --         --
      Exercised.....................................................          --         --
      Cancelled.....................................................          --         --
      Expired.......................................................          --         --
         End of year................................................   3,162,235     $20.21
                                                                       ---------     ------
 
    Exercisable at end of year......................................   1,330,924         --
                                                                       ---------     ------
 
    Available for grant at end of year..............................          --         --
                                                                       ---------     ------
</TABLE>
 
     The option price for outstanding options at January 29, 1995 assumes a
grant date fair market value of Common Stock of the Company equal to $20.21 per
share, which represents the high end of a range of estimated values of the
Common Stock of the Company on February 3, 1992, the date of the grant.
 
(16) DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS
 
     The methods and assumptions used to estimate the fair value of each class
of financial instruments for which it is practicable to estimate that value is
discussed in Note 2.
 
   
     The estimated fair value of each class of financial instruments (where
practical), all held for non-trading purposes, is as follows in (000s):
    
 
<TABLE>
<CAPTION>
                                                   JANUARY 30, 1994            JANUARY 29, 1995
                                                -----------------------     -----------------------
                                                CARRYING                    CARRYING
                                                 AMOUNT      FAIR VALUE      AMOUNT      FAIR VALUE
                                                --------     ----------     --------     ----------
<S>                                             <C>          <C>            <C>          <C>
Long term debt................................  $998,884     $1,014,634     $967,009      $ 953,883
Interest rate swap agreements.................       n/a          1,153          n/a          1,252
Interest rate cap agreements..................       n/a            (19)         n/a           (366)
</TABLE>
 
     In the fourth quarter of Fiscal 1992, Ralphs entered into an interest rate
cap agreement with an effective date of November 6, 1992 and a three year
maturity. The interest rate cap agreement hedges the interest rate in excess of
6.5% LIBOR on $105.0 million principal amount against increases in short-term
rates. This
 
                                      F-25
<PAGE>   151
 
                           RALPHS SUPERMARKETS, INC.
                    (AS SUCCESSOR TO RALPHS GROCERY COMPANY)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
agreement satisfies interest rate protection requirements under the 1992 Credit
Agreement. In addition to the interest rate cap agreement, Ralphs entered into
an interest rate swap agreement on $150.0 million national principal amount.
Under the interest rate swap agreement, Ralphs is required to pay interest based
on LIBOR at the end of each six month calculation period and Ralphs will receive
interest payments based on LIBOR at the beginning of each six month calculation
period. This interest rate swap agreement has a three-year term expiring
November 6, 1995. Ralphs is exposed to credit loss in the event of
nonperformance by the other party to the interest rate swap agreement. However,
Ralphs does not anticipate nonperformance by the counterpart.
 
     The following details the impact of the hedging activity on the weighted
average rate for each of the last three fiscal years.
 
<TABLE>
<CAPTION>
                                                                  WITH HEDGE     WITHOUT HEDGE
                                                                  ----------     -------------
    <S>                                                           <C>            <C>
    1992........................................................    10.52%           10.22%
    1993........................................................     8.96%            8.96%
    1994........................................................     9.37%            9.18%
</TABLE>
 
(17) THE MERGER (UNAUDITED)
 
     On September 14, 1994, Food 4 Less Supermarkets, Inc. ("Food 4 Less"), Food
4 Less Holdings, Inc. ("Holdings"), and the parent company of Holdings, Food 4
Less, Inc. ("FFL"), entered into a definitive Agreement and Plan of Merger (as
amended from time to time, the "Merger Agreement") with Ralphs Supermarkets,
Inc. (the "Holding Company") and its stockholders. Pursuant to the terms of the
Merger Agreement, Food 4 Less will be merged with and into Holding Company (the
"RSI Merger") and Holding Company will continue as the surviving corporation.
Food 4 Less is a multiple format supermarket operator that operates in three
geographic areas: Southern California, Northern California and certain areas of
the Midwest.
 
     Immediately following the RSI Merger, Ralphs Grocery Company ("RGC"), which
is currently a wholly-owned subsidiary of Holding Company, will merge with and
into Holding Company (the "RGC Merger," and together with the RSI Merger, the
"Merger"), and Holding Company will change its name to Ralphs Grocery Company
(the "New Company"). Prior to the Merger, FFL will merge with and into Holdings,
which will be the surviving corporation (the "FFL Merger"). Immediately
following the FFL Merger, Holdings will change its jurisdiction of incorporation
by merging with a newly-formed, wholly-owned subsidiary ("New Holdings"),
incorporated in Delaware (the "Reincorporation Merger"). As a result of the
Merger, the FFL Merger and the Reincorporation Merger, the New Company will
become a wholly-owned subsidiary of New Holdings. Agreement has been reached
with each of the California Attorney General and the Federal Trade Commission
for approval of the Merger. Food 4 Less and Ralphs have agreed in a settlement
agreement with the Attorney General to divest 27 specific stores in Southern
California. Under the agreement, the Company must divest 14 stores by June 30,
1995, and the balance of 13 stores by December 31, 1995.
 
     In order to consummate the Merger, Food 4 Less has made an Offer to
Exchange and Offer to Purchase and Solicit Consents with respect to the holders
of the 9% Senior Subordinated Notes (the "Old RGC 9% Notes") due April 1, 2003
of Ralphs and the 10 1/4% Senior Subordinated Notes due July 15, 2002 of RGC
(the "Old RGC 10 1/4% Notes," and together with the Old RGC 9% Notes, the "Old
RGC Notes") (i) to exchange (as so amended and restated, the "Exchange Offers")
such Old RGC Notes for New Senior Subordinated Notes due 2005 (the "New Notes")
plus a cash payment of $20.00 in cash for each $1,000 principal amount of Old
RGC Notes tendered for exchange or (ii) to purchase (the "Cash Offers," and
together with the Exchange Offers, the "Offers") Old RGC Notes for $1,010 in
cash per $1,000 principal amount of Old RGC Notes accepted for purchase, in each
case, plus accrued and unpaid interest to the date of exchange or purchase. The
Offers are subject to the terms and conditions set forth in an Amended and
 
                                      F-26
<PAGE>   152
 
                           RALPHS SUPERMARKETS, INC.
                    (AS SUCCESSOR TO RALPHS GROCERY COMPANY)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
Restated Prospectus and Solicitation Statement, which has been filed by Food 4
Less with the Securities and Exchange Commission and which is subject to further
change (the "Prospectus"), including: (1) satisfaction of a minimum tender
amount (i.e., at least a majority of the aggregate principal amount of the
outstanding Old RGC Notes being validly tendered for exchange for New Notes and
not withdrawn pursuant to the Offers prior to the date of expiration); (2) the
receipt of the requisite consents to certain amendments to the indentures (the
"Indentures") under which the Old RGC Notes were issued (i.e., consents from
holders of Old RGC Notes representing at least a majority in aggregate principal
amount of each issue of Old RGC Notes held by persons other than Ralphs and its
affiliates) on or prior to the date of expiration; (3) the satisfaction or
waiver, in Food 4 Less' sole discretion, of all conditions precedent to the
Merger; (4) the prior or contemporaneous consummation of other exchange offers,
consent solicitations and public offerings contemplated by the Prospectus; and
(5) the prior or contemporaneous consummation of the bank financing and the
equity investment described in the Prospectus. As a result of the RSI Merger and
the RGC Merger, the New Notes and any outstanding Old RGC Notes not tendered in
the Offers will be the obligations of the New Company.
 
     Conditions to the consummation of the RSI Merger include the receipt of
necessary consents and the completion of financing of the transaction. The
purchase price for Holding Company is approximately $1.5 billion, including the
assumption or repayment of debt. The consideration payable to the stockholders
of Holding Company consists of $375 million in cash, $131.5 million principal
amount of 13 5/8% Senior Subordinated Pay-in-Kind Debentures due 2007 to be
issued to the selling shareholders of Holding Company (the "Seller Debentures")
by New Holdings and $18.5 million initial accreted value of 13 5/8% Senior
Discount Debentures due 2005 (the "New Discount Debentures"). New Holdings will
use $100 million of the cash received from a new equity investment (the "New
Equity Investment"), together with the Seller Debentures and the New Discount
Debentures, to acquire approximately 48% of the capital stock of Holding Company
immediately prior to consummation of the RSI Merger. New Holdings will then
contribute the $250 million of purchased shares of Holding Company stock to Food
4 Less, and pursuant to the RSI Merger the remaining shares of Holding Company
stock will be acquired for $275 million in cash.
 
     Standard & Poor's has publicly announced that, upon consummation of the
Merger, it intends to assign a new rating to the Old RGC Notes. Such new rating
assignment, if implemented, would constitute a Rating Decline pursuant to the
Indentures. The consummation of the Merger and the resulting change in
composition of the Board of Directors of RGC, together with the anticipated
Rating Decline, would constitute a Change of Control Triggering Event under the
Indentures. Although RGC does not anticipate that there will be a significant
amount of Old RGC Notes outstanding following consummation of the Exchange
Offers, upon such a Change of Control Triggering Event, the New Company would be
obligated to make the Change of Control Offer following the Merger for all
outstanding Old RGC Notes at 101% of the principal amount thereof plus accrued
and unpaid interest to the date of repurchase.
 
     Due to the increased size, dual format strategy and integration related
costs, after giving effect to or in connection with the Merger, RGC believes
that its future operating results will not be directly comparable to the
historical operating results of RGC. Upon consummation of the Merger, the
operations and activities of RGC will be significantly impacted due to
conversions of some existing stores to Food 4 Less warehouse stores as well as
the consolidation of various operating functions and departments. This
consolidation may result in a restructuring charge for the New Company. The
amount of the restructuring charge is not determinable due to various factors,
including uncertainties inherent in the completion of the Merger, however, the
restructuring charge may be material in relation to the stockholders' equity and
financial position of RGC and the New Company.
 
     Following the consummation of the Merger, the New Company will be highly
leveraged.
 
                                      F-27
<PAGE>   153
 
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
 
To the Board of Directors and
Shareholders of Food 4 Less Holdings, Inc.:
 
     We have audited the accompanying consolidated balance sheets of Food 4 Less
Holdings, Inc. (a California corporation) and subsidiaries (the Company) as of
June 26, 1993 and June 25, 1994, and the related consolidated statements of
operations, shareholder's equity and cash flows for the 52 weeks ended June 27,
1992, the 52 weeks ended June 26, 1993, and the 52 weeks ended June 25, 1994.
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 audit 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, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Food 4 Less
Holdings, Inc. and subsidiaries as of June 26, 1993 and June 25, 1994, and the
results of their operations and their cash flows for the 52 weeks ended June 27,
1992, the 52 weeks ended June 26, 1993, and the 52 weeks ended June 25, 1994 in
conformity with generally accepted accounting principles.
 
                                          ARTHUR ANDERSEN LLP
 
Los Angeles, California
July 29, 1994 (except with respect
to the matter discussed in
Note 13, as to which the date is
October 14, 1994, and with respect to
the matter discussed in Note 14, as to
which the date is April 13, 1995)
 
                                      F-28
<PAGE>   154
 
                           FOOD 4 LESS HOLDINGS, INC.
 
                          CONSOLIDATED BALANCE SHEETS
                             (DOLLARS IN THOUSANDS)
 
                                     ASSETS
 
<TABLE>
<CAPTION>                                                                                         
                                                                                                  
                                                                                                  
                                                             JUNE 26,     JUNE 25,     JANUARY 7, 
                                                               1993         1994          1995    
                                                             --------     --------     ---------- 
                                                                                      (UNAUDITED)
<S>                                                          <C>          <C>          <C>
CURRENT ASSETS:
  Cash and cash equivalents................................  $ 25,089     $ 32,996       $ 15,750
  Trade receivables, less allowances of $1,919, $1,386 and
     $1,264 at June 26, 1993, June 25, 1994 and January 7,
     1995, respectively....................................    22,048       25,039         25,992
  Notes and other receivables..............................     1,278        1,312            777
  Inventories..............................................   191,467      212,892        223,261
  Patronage receivables from suppliers.....................     2,680        2,875          5,093
  Prepaid expenses and other...............................     6,011        6,323         12,542
                                                             --------     --------       --------
          Total current assets.............................   248,573      281,437        283,415
 
INVESTMENTS IN AND NOTES RECEIVABLE FROM SUPPLIER
  COOPERATIVES:
  A.W.G....................................................     6,693        6,718          6,718
  Certified and Other......................................     6,657        5,984          5,694
 
PROPERTY AND EQUIPMENT:
  Land.....................................................    23,912       23,488         23,488
  Buildings................................................    12,827       12,827         24,148
  Leasehold improvements...................................    81,049       97,673        106,484
  Store equipment and fixtures.............................   129,178      148,249        153,538
  Transportation equipment.................................    31,758       32,259         32,363
  Construction in progress.................................       757       12,641         14,459
  Leased property under capital leases.....................    77,553       78,222         78,222
  Leasehold interests......................................    93,863       93,464         93,226
                                                             --------     --------       --------
                                                              450,897      498,823        525,928
  Less: Accumulated depreciation and amortization..........    96,948      134,089        155,758
                                                             --------     --------       --------
     Net property and equipment............................   353,949      364,734        370,170
 
OTHER ASSETS:
  Deferred financing costs, less accumulated amortization
     of $11,611, $17,083 and $20,166 at June 26, 1993, June
     25, 1994 and January 7, 1995, respectively............    33,778       28,536         25,529
  Goodwill, less accumulated amortization of $26,254,
     $33,945 and $38,113 at June 26, 1993, June 25, 1994
     and January 7, 1995, respectively.....................   280,895      267,884        263,658
  Other, net...............................................    27,295       24,787         29,438
                                                             --------     --------       --------
                                                             $957,840     $980,080       $984,622
                                                             ========     ========       ========
</TABLE>
 
   The accompanying notes are an integral part of these consolidated balance
                                    sheets.
 
                                      F-29
<PAGE>   155
 
                           FOOD 4 LESS HOLDINGS, INC.
 
                          CONSOLIDATED BALANCE SHEETS
                   (DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)
 
                      LIABILITIES AND SHAREHOLDERS' EQUITY
 
<TABLE>
<CAPTION>
                                                                                     
                                                                                     
                                                            JUNE 26,     JUNE 25,      JANUARY 7,
                                                              1993         1994           1995
                                                            --------     --------      ----------
                                                                                      (UNAUDITED)
<S>                                                         <C>          <C>           <C>
CURRENT LIABILITIES:
  Accounts payable........................................  $140,468     $180,708      $ 164,981
  Accrued payroll and related liabilities.................    40,319       42,805         39,976
  Accrued interest........................................     5,293        5,474          7,454
  Other accrued liabilities...............................    40,467       53,910         60,619
  Income taxes payable....................................     2,053        2,000            689
  Current portion of self-insurance liabilities...........    23,552       29,492         28,616
  Current portion of long-term debt.......................    12,778       18,314         22,290
  Current portion of obligations under capital leases.....     2,865        3,616          3,634
                                                            --------     --------      ---------
          Total current liabilities.......................   267,795      336,319        328,259
LONG-TERM DEBT............................................   335,576      310,944        342,396
OBLIGATIONS UNDER CAPITAL LEASES..........................    41,864       39,998         38,071
SENIOR SUBORDINATED DEBT..................................   145,000      145,000        145,000
SENIOR HOLDINGS DISCOUNT NOTES............................    50,230       58,997         64,541
DEFERRED INCOME TAXES.....................................    22,429       14,740         14,740
SELF-INSURANCE LIABILITIES AND OTHER......................    72,313       64,058         55,701
COMMITMENTS AND CONTINGENCIES.............................        --           --             --
 
SHAREHOLDERS' EQUITY:
  Common stock, $.01 par value, 1,600,000 shares
     authorized and 1,385,265, 1,381,782 and 1,384,309
     shares issued at June 26, 1993, June 25, 1994 and
     January 7, 1995, respectively........................        14           14             14
  Additional paid-in capital..............................   106,452      105,182        105,460
  Notes receivable from shareholders......................      (714)        (586)          (702)
  Retained deficit........................................   (83,119)     (94,586)      (108,858)
                                                            --------     --------      ---------
          Total shareholders' equity (deficit)............    22,633       10,024         (4,086)
                                                            --------     --------      ---------
                                                            $957,840     $980,080      $ 984,622
                                                            ========     ========      =========
</TABLE>
 
   The accompanying notes are an integral part of these consolidated balance
                                    sheets.
 
                                      F-30
<PAGE>   156
 
                           FOOD 4 LESS HOLDINGS, INC.
 
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                   (DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)
 
<TABLE>
<CAPTION>
                                              FIFTY-TWO     FIFTY-TWO     FIFTY-TWO    TWENTY-EIGHT    TWENTY-EIGHT
                                             WEEKS ENDED   WEEKS ENDED   WEEKS ENDED    WEEKS ENDED     WEEKS ENDED
                                              JUNE 27,      JUNE 26,      JUNE 25,      JANUARY 8,      JANUARY 7,
                                                1992          1993          1994           1994            1995
                                             -----------   -----------   -----------   -------------   -------------
                                                                                                (UNAUDITED)
<S>                                          <C>           <C>           <C>             <C>             <C>
SALES......................................  $2,913,493    $2,742,027    $2,585,160      $1,416,213      $1,404,665
COST OF SALES (including purchases from
  related parties of $277,812, $204,028,
  $175,929, $106,060 and $99,367 for the 52
  weeks ended June 27, 1992, June 26, 1993,
  and June 25, 1994, and for the 28 weeks
  ended January 8, 1994 and January 7,
  1995, respectively)......................   2,392,655     2,257,835     2,115,842       1,153,989       1,167,205
                                             ----------    ----------    ----------      ----------      ----------
GROSS PROFIT...............................     520,838       484,192       469,318         262,224         237,460
SELLING, GENERAL, ADMINISTRATIVE AND OTHER,
  NET......................................     469,751       434,908       388,836         221,464         199,161
AMORTIZATION OF EXCESS COSTS OVER NET
  ASSETS ACQUIRED..........................       7,795         7,571         7,691           4,132           4,168
RESTRUCTURING CHARGE.......................          --            --            --              --           5,134
                                             ----------    ----------    ----------      ----------      ----------
OPERATING INCOME...........................      43,292        41,713        72,791          36,628          28,997
INTEREST EXPENSE:
  Interest expense, excluding amortization
     of deferred financing costs...........      63,907        68,713        71,545          38,635          40,145
  Amortization of deferred financing
     costs.................................       6,304         4,901         5,472           2,948           3,083
                                             ----------    ----------    ----------      ----------      ----------
                                                 70,211        73,614        77,017          41,583          43,228
LOSS (GAIN) ON DISPOSAL OF ASSETS..........      (1,364)       (2,083)           37              87            (459)
PROVISION FOR EARTHQUAKE LOSSES............          --            --         4,504              --              --
                                             ----------    ----------    ----------      ----------      ----------
LOSS BEFORE PROVISION FOR INCOME TAXES AND
  EXTRAORDINARY CHARGES....................     (25,555)      (29,818)       (8,767)         (5,042)        (13,772)
PROVISION FOR INCOME TAXES.................       3,441         1,427         2,700             700             500
                                             ----------    ----------    ----------      ----------      ----------
LOSS BEFORE EXTRAORDINARY CHARGES..........     (28,996)      (31,245)      (11,467)         (5,742)        (14,272)
EXTRAORDINARY CHARGES:
  Loss on extinguishment of debt, net of
     income tax benefit of $2,484..........       6,716            --            --              --              --
  Gain on partially depreciated assets
     replaced by insurance companies, net
     of income tax expense of $702.........      (1,898)           --            --              --              --
                                             ----------    ----------    -----------     ----------      ----------
NET LOSS...................................  $  (33,814)   $  (31,245)   $  (11,467)     $   (5,742)     $  (14,272)
                                             ==========    ==========    ==========      ==========      ==========
LOSS PER COMMON SHARE:
  Loss before extraordinary charges........  $   (20.74)   $   (22.43)   $    (8.29)     $    (4.15)     $   (10.32)
  Extraordinary charges....................       (3.45)           --            --              --              --
                                             ----------    ----------    -----------     ----------      ----------
  Net loss.................................  $   (24.19)   $   (22.43)   $    (8.29)     $    (4.15)     $   (10.32)
                                             ==========    ==========    ==========      ==========      ==========
  Average Number of Common Shares
     Outstanding...........................   1,397,939     1,393,289     1,382,710       1,383,127       1,383,170
                                             ==========    ==========    ==========      ==========      ==========
</TABLE>
 
 The accompanying notes are an integral part of these consolidated statements.
 
                                      F-31
<PAGE>   157
 
                           FOOD 4 LESS HOLDINGS, INC.
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (DOLLARS IN THOUSANDS)
 
                INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
 
<TABLE>
<CAPTION>
                                            FIFTY-TWO     FIFTY-TWO     FIFTY-TWO    TWENTY-EIGHT    TWENTY-EIGHT
                                           WEEKS ENDED   WEEKS ENDED   WEEKS ENDED    WEEKS ENDED     WEEKS ENDED
                                             JUNE 27,      JUNE 26,      JUNE 25,      JANUARY 8,      JANUARY 7,
                                               1992          1993          1994           1994            1995
                                           -----------   -----------   -----------   -------------   -------------
                                                                                              (UNAUDITED)
<S>                                        <C>           <C>           <C>             <C>             <C>
CASH PROVIDED (USED) BY OPERATING
  ACTIVITIES:
  Cash received from customers...........  $ 2,913,493   $ 2,742,027   $ 2,585,160     $ 1,416,213     $ 1,404,665
  Cash paid to suppliers and employees...   (2,752,442)   (2,711,779)   (2,441,353)     (1,361,103)     (1,389,667)
  Interest paid..........................      (56,234)      (58,807)      (56,762)        (29,178)        (32,621)
  Income taxes (paid) refunded...........       (4,665)        2,971          (247)          1,652          (1,811)
  Interest received......................        1,266           993           903             486             836
  Other, net.............................        4,734         8,093           121           2,388             583
                                           -----------   -----------   -----------     -----------     -----------
NET CASH PROVIDED (USED) BY OPERATING
  ACTIVITIES.............................      106,152       (16,502)       87,822          30,458         (18,015)
CASH PROVIDED (USED) BY INVESTING
  ACTIVITIES:
  Proceeds from sale of property and
     equipment...........................       17,395        15,685        11,953          12,307           7,120
  Payment for purchase of property and
     equipment...........................      (60,263)      (53,467)      (57,471)        (20,404)        (39,049)
  Proceeds (payment) for sale (purchase)
     of other assets.....................       (4,754)          (18)          813              --              --
  Business acquisition costs, net of cash
     acquired............................      (27,563)           --       (11,050)             --              --
  Receivable received from seller of
     business acquired...................       12,259            --            --              --              --
  Other, net.............................           --            --            --              61            (907)
                                           -----------   -----------   -----------     -----------     -----------
NET CASH USED BY INVESTING ACTIVITIES....      (62,926)      (37,800)      (55,755)         (8,036)        (32,836)
CASH PROVIDED (USED) BY FINANCING
  ACTIVITIES:
  Proceeds from issuance of long-term
     debt................................      177,500        26,557            28              28              --
  Net increase (decrease) in revolving
     loan................................      (23,900)        4,900        (4,900)         (4,900)         48,700
  Payments of long-term debt.............     (184,389)      (14,319)      (14,224)        (10,395)        (13,272)
  Proceeds from the issuance of preferred
     stock...............................           --        46,348            --              --              --
  Proceeds from issuance of common stock,
     net.................................          341         3,652            --              --              --
  Purchase of treasury stock, net........         (313)         (545)       (1,192)           (726)             92
  Payments of capital lease obligation...       (2,814)       (2,840)       (3,693)         (1,565)         (1,909)
  Deferred financing costs and other.....       (6,656)       (8,839)         (179)           (161)             (6)
                                           -----------   -----------   -----------     -----------     -----------
NET CASH PROVIDED (USED) BY FINANCING
  ACTIVITIES.............................      (40,231)       54,914       (24,160)        (17,719)         33,605
                                           -----------   -----------   -----------     -----------     -----------
NET INCREASE (DECREASE) IN CASH AND CASH
  EQUIVALENTS............................        2,995           612         7,907           4,703         (17,246)
CASH AND CASH EQUIVALENTS
  AT BEGINNING OF PERIOD.................       21,482        24,477        25,089          25,089          32,996
                                           -----------   -----------   -----------     -----------     -----------
CASH AND CASH EQUIVALENTS
  AT END OF PERIOD.......................  $    24,477   $    25,089   $    32,996     $    29,792     $    15,750
                                           ===========   ===========   ===========     ===========     ===========
</TABLE>
 
 The accompanying notes are an integral part of these consolidated statements.
 
                                      F-32
<PAGE>   158
 
                           FOOD 4 LESS HOLDINGS, INC.
 
               CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
                             (DOLLARS IN THOUSANDS)
 
                INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
 
<TABLE>
<CAPTION>
                                             FIFTY-TWO      FIFTY-TWO      FIFTY-TWO     TWENTY-EIGHT    TWENTY-EIGHT
                                            WEEKS ENDED    WEEKS ENDED    WEEKS ENDED     WEEKS ENDED     WEEKS ENDED
                                              JUNE 27,       JUNE 26,       JUNE 25,      JANUARY 8,      JANUARY 7,
                                                1992           1993           1994           1994            1995
                                            -----------    -----------    -----------    ------------    ------------
                                                                                                  (UNAUDITED)
<S>                                           <C>            <C>            <C>            <C>              <C>
RECONCILIATION OF NET LOSS TO NET CASH
  PROVIDED (USED) BY OPERATING ACTIVITIES:
  Net loss................................    $(33,814)      $(31,245)      $(11,467)      $ (5,742)        $(14,272)
  Adjustments to reconcile net loss to net
     cash provided (used) by operating
     activities:
     Depreciation and amortization........      61,181         62,541         62,555         33,320           33,878
     Accretion of Holdings Discount
       Notes..............................          --          3,882          8,767          4,721            5,544
     Extraordinary charge.................       4,818             --             --             --               --
     Restructuring charge.................          --             --             --             --            5,134
     Loss (gain) on sale of assets........      (1,364)        (4,613)            65             87             (459)
     Equity loss on investments in
       supplier cooperative...............         472            207             --             --
     Change in assets and liabilities, net
       of effects from acquisition of
       businesses:
       Accounts and notes receivable......      (7,688)        17,145         (3,220)        (9,568)          (2,725)
       Inventories........................         202         17,697        (17,125)       (16,106)         (10,369)
       Prepaid expenses and other.........      (2,834)        (6,163)        (5,717)        (5,659)          (9,097)
       Accounts payable and accrued
          liabilities.....................      71,369        (83,286)        55,301         23,752          (20,228)
       Self-insurance liabilities.........      15,034          2,935         (3,790)         3,301           (4,110)
       Deferred income taxes..............       2,033          4,004          2,506          1,714               --
       Income taxes payable...............      (3,257)           394            (53)           638           (1,311)
                                              --------       --------       --------       --------         --------
     Total adjustments....................     139,966         14,743         99,289         36,200           (3,743)
                                              --------       --------       --------       --------         --------
NET CASH PROVIDED (USED) BY OPERATING
  ACTIVITIES..............................    $106,152       $(16,502)      $ 87,822       $ 30,458         $(18,015)
                                              ========       ========       ========       ========         ========
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING
  AND FINANCING ACTIVITIES:
  Purchase of property and equipment
     through issuance of capital lease
     obligation...........................          --             --       $  2,575             --               --
                                              ========       ========       ========       ========         ========
  Reduction of goodwill and deferred
     income taxes.........................          --             --       $  9,896             --               --
                                              ========       ========       ========       ========         ========
  Acquisition of businesses:
     Fair value of assets acquired........          --             --       $ 11,241             --               --
     Net cash paid in acquisition.........          --             --        (11,050)            --               --
                                              --------       --------       --------       --------         --------
     Liabilities assumed..................          --             --       $    191             --               --
                                              ========       ========       ========       ========         ========
  Final purchase price allocation for the
     Alpha Beta Acquisition:
     Property and equipment valuation
       adjustment.........................    $ 44,231             --             --             --               --
                                              ========       ========       ========       ========         ========
     Additional acquisition liabilities...    $ 14,305             --             --             --               --
                                              ========       ========       ========       ========         ========
     Deferred tax benefit.................    $ 12,800             --             --             --               --
                                              ========       ========       ========       ========         ========
</TABLE>
 
 The accompanying notes are an integral part of these consolidated statements.
 
                                      F-33
<PAGE>   159
 
                           FOOD 4 LESS HOLDINGS, INC.
 
                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                  (DOLLARS IN THOUSANDS, EXCEPT SHARE AMOUNTS)
 
<TABLE>
<CAPTION>
                                         COMMON STOCK      TREASURY STOCK
                                      ------------------   ---------------                TOTAL
                                       NUMBER              NUMBER             SHARE-      ADD'L                  SHARE-
                                         OF                  OF              HOLDERS'    PAID-IN    RETAINED    HOLDERS'
                                       SHARES     AMOUNT   SHARES   AMOUNT     NOTES     CAPITAL    (DEFICIT)    EQUITY
                                      ---------   ------   ------   ------   ---------   --------   ---------   --------
<S>                                   <C>           <C>    <C>      <C>        <C>       <C>        <C>         <C>
BALANCES AT JUNE 29, 1991...........  1,396,878     $14    (1,250)  $ (125)    $(930)    $103,658   $ (18,060)  $ 84,557
  Net loss..........................         --      --       --        --        --           --     (33,814)   (33,814)
  Issuance of Common Stock..........      1,636      --       --        --      (190)         341          --        151
  Purchase of Treasury Stock........         --      --    (3,947)    (463)      131           --          --       (332)
  Sale of Treasury Stock............         --      --     1,560      159       (50)          --          --        109
  Payments of Shareholders' Notes...         --      --        --       --       100           --          --        100
                                      ---------     ---    ------   ------     -----     --------   ---------   --------
BALANCES AT JUNE 27, 1992...........  1,398,514      14    (3,637)    (429)     (939)     103,999     (51,874)    50,771
  Net loss..........................         --      --        --       --        --           --     (31,245)   (31,245)
  Issuance of Common Stock
     Warrants.......................         --      --        --       --        --        3,652          --      3,652
  Purchase of Treasury Stock........         --      --    (9,612)    (770)      225           --          --       (545)
  Elimination of Treasury Stock.....    (13,249)     --    13,249    1,199        --       (1,199)         --         --
                                      ---------     ---    ------   ------     -----     --------   ---------   --------
BALANCES AT JUNE 26, 1993...........  1,385,265      14        --       --      (714)     106,452     (83,119)    22,633
  Net loss..........................         --      --        --       --        --           --     (11,467)   (11,467)
  Purchase of Common Stock..........     (3,483)     --        --       --        78       (1,270)         --     (1,192)
  Payments of Shareholders' Notes...         --      --        --       --        50           --          --         50
                                      ---------     ---    ------   ------     -----     --------   ---------   --------
BALANCES AT JUNE 25, 1994...........  1,381,782      14        --       --      (586)     105,182     (94,586)    10,024
  Payment of Shareholders' Notes
     (unaudited)....................         --      --        --       --        70           --          --         70
  Issuance of Common Stock
     (unaudited)....................      3,644      --        --       --      (191)         340          --        149
  Purchase of Common Stock
     (unaudited)....................     (1,117)     --        --       --         5          (62)         --        (57)
  Net loss (unaudited)..............         --      --        --       --        --           --     (14,272)   (14,272)
                                      ---------     ---    ------   ------     -----     --------   ---------   --------
BALANCES AT JANUARY 7, 1995
  (unaudited).......................  1,384,309     $14        --   $   --     $(702)    $105,460   $(108,858)  $ (4,086)
                                      =========     ===    ======   ======     =====     ========   =========   ========
</TABLE>
 
 The accompanying notes are an integral part of these consolidated statements.
 
                                      F-34
<PAGE>   160
 
                           FOOD 4 LESS HOLDINGS, INC.
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
(1) ORGANIZATION AND ACQUISITIONS
 
     Food 4 Less Holdings, Inc. ("Holdings" or together with its subsidiaries,
the "Company"), a majority-owned subsidiary of Food 4 Less, Inc. ("FFL"), was
formed on December 8, 1992 for the purpose of issuing Senior Discount Notes (the
"Holdings Discount Notes") in a principal amount sufficient to yield gross
proceeds of approximately $50.0 million, together with Common Stock Purchase
Warrants (the "Warrants") in a private placement offering. FFL is a holding
company with no operations or activities and its only asset is its investment in
Holdings. In conjunction with the offering of the Holdings Discount Notes and
Warrants, the stockholders of Food 4 Less Supermarkets, Inc. (together with its
subsidiaries, "Supermarkets") exchanged their common stock in Supermarkets for
common stock in Holdings, and Supermarkets became a 100%-owned subsidiary of
Holdings. Supermarkets is a multiple format supermarket operator that tailors
its retail strategy to the particular needs of the individual communities it
serves. It operates in three geographic areas: Southern California, Northern
California and certain areas of the Midwest. Supermarkets has three first-tier
subsidiaries: Cala Co. ("Cala"), Falley's, Inc. ("Falley's") and Food 4 Less of
Southern California, Inc. ("F4L-SoCal"), formerly known as Breco Holding
Company, Inc. ("BHC"). Cala Foods, Inc. ("Cala Foods") and Bell Markets, Inc.
("Bell") are subsidiaries of Cala, and Alpha Beta Company ("Alpha Beta") is a
subsidiary of F4L-SoCal.
 
  (a) Acquisitions
 
     On March 29, 1994, the Company purchased certain operating assets formerly
owned by Food Barn Stores, Inc. (the "Food Barn Stores") from Associated
Wholesale Grocers, Inc. ("AWG") (the "Food Barn Acquisition") for $11,241,000
(including acquisition costs of $180,000). The financial statements reflect the
preliminary allocation of the purchase price as the purchase price allocation
has not been finalized. The effect of the acquisition was not material to the
Company's financial position and results of operations. Falley's has agreed to
purchase merchandise (as defined) for the Food Barn Stores from AWG through
March 24, 2001. Falley's has pledged its patronage dividends and notes
receivable from AWG as security under this supply agreement.
 
     On June 17, 1991, Supermarkets acquired all of the common stock of Alpha
Beta for $270,513,000 (including acquisition costs of $41,477,000) in a
transaction accounted for as a purchase.
 
     In January 1990, Supermarkets purchased certain operating assets of ABC
Market Corp. ("ABC") for $14,675,000, plus approximately $1,000,000 in fees and
expenses.
 
     On June 30, 1989, Supermarkets acquired Bell for approximately $13,700,000,
which includes $8,000,000 of notes and the assumption of Bell's long-term debt.
The transaction was accounted for as a purchase. Certified Grocers of
California, Ltd. ("Certified") has guaranteed up to $4,000,000 of notes issued
by the Company to the seller in connection with the purchase and the performance
of a lease.
 
(2) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
  (a) Business
 
     Holdings is a nonoperating holding company formed for the purpose of
issuing the Holdings Discount Notes and the Warrants.
 
     The Company is engaged primarily in the operation of retail supermarkets.
 
  (b) Basis of Presentation
 
     Principles of Consolidation. The accompanying consolidated financial
statements include the accounts of the Company and its wholly-owned
subsidiaries. The results of operations of Alpha Beta, F4L-SoCal
 
                                      F-35
<PAGE>   161
 
                           FOOD 4 LESS HOLDINGS, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
(BHC), Bell, ABC and the Food Barn Stores have been excluded from the
consolidated financial statements prior to their respective acquisition dates.
The excess of the purchase price over the fair value of the net assets acquired
is classified as goodwill. All intercompany transactions have been eliminated in
consolidation.
 
     Interim Financial Statements. The consolidated balance sheet of the Company
as of January 7, 1995 and the consolidated statements of operations and cash
flows for the interim periods ended January 7, 1995 and January 8, 1994 are
unaudited, but include all adjustments (consisting of only normal recurring
accruals) which the Company considers necessary for a fair presentation of its
consolidated financial position, results of operations and cash flows for these
periods. These interim financial statements do not include all disclosures
required by generally accepted accounting principles, and, therefore, should be
read in conjunction with the Company's financial statements and notes thereto
included herein. Results of operations for interim periods are not necessarily
indicative of the results for a full fiscal year.
 
  (c) Fiscal Years
 
     The Company's fiscal year is the 52 or 53-week period which ends on the
last Saturday in June. Fiscal years 1994, 1993, and 1992 include 52 weeks.
 
  (d) Cash and Cash Equivalents
 
     For purposes of the statements of cash flows, the Company considers all
highly liquid investments purchased with an original maturity of three months or
less to be cash equivalents.
 
  (e) Inventories
 
     Inventories, which consist of grocery products, are stated at the lower of
cost or market. Cost has been principally determined using the last-in,
first-out ("LIFO") method. If inventories had been valued using the first-in,
first-out ("FIFO") method, inventories would have been higher by $13,103,000,
$13,802,000 and $16,202,000 (unaudited) at June 26, 1993, June 25, 1994 and
January 7, 1995, respectively, and gross profit and operating income would have
been greater by $3,554,000, $4,441,000, $699,000, $2,200,000 (unaudited) and
$2,400,000 (unaudited) for the 52 weeks ended June 27, 1992, the 52 weeks ended
June 26, 1993, the 52 weeks ended June 25, 1994, the 28 weeks ended January 8,
1994, and the 28 weeks ended January 7, 1995, respectively.
 
  (f) Pre-opening Costs
 
     The costs associated with opening new stores are deferred and amortized
over one year following the opening of each new store.
 
  (g) Closed Store Reserves
 
     When a store is closed, the Company provides a reserve for the net book
value of any store assets, net of salvage value, and the net present value of
the remaining lease obligation, net of sublease income. For the 52 weeks ended
June 27, 1992, the 52 weeks ended June 26, 1993, the 52 weeks ended June 25,
1994, the 28 weeks ended January 8, 1994 and the 28 weeks ended January 7, 1995,
utilization of this reserve was $4.0 million, $2.4 million, $1.1 million, $0.5
million (unaudited) and $0.5 million (unaudited), respectively.
 
  (h) Investments in Supplier Cooperatives
 
     The investment in Certified is accounted for on the cost method. There are
certain restrictions on the sale of this investment.
 
                                      F-36
<PAGE>   162
 
                           FOOD 4 LESS HOLDINGS, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
  (i) Investment in Food 4 Less of Modesto, Inc.
 
     During the 52 weeks ended June 26, 1993, the Company sold its 20%
investment in Food 4 Less of Modesto, Inc. ("Modesto") for gross proceeds of
$4.5 million, which included a $1.5 million note receivable, resulting in a gain
of $2.5 million. The Company previously accounted for this investment using the
cost method.
 
  (j) Property and Equipment
 
     Property and equipment are stated at cost and are depreciated principally
using the straight-line method over the following estimated useful lives:
 
<TABLE>
            <S>                                           <C>
            Buildings and improvements..................  5-40 years
            Equipment and fixtures......................  3-10 years
            Property under capital leases and leasehold
              interests.................................  3-45 years (lease term)
</TABLE>
 
  (k) Deferred Financing Costs
 
     Costs incurred in connection with the issuance of debt are amortized over
the term of the related debt using the effective interest method.
 
  (l) Goodwill and Covenants Not to Compete
 
     The excess of the purchase price over the fair value of the net assets of
businesses acquired is amortized on a straight-line basis over 40 years
beginning at the date of acquisition. Covenants not to compete, which are
included in Other Assets, are amortized on a straight-line basis over the term
of the covenant.
 
     Current and undiscounted future operating cash flows are compared to
current and undiscounted future goodwill amortization to determine if an
impairment of goodwill has occurred and is continuing. As of June 25, 1994, no
impairment exists.
 
  (m) Income Taxes
 
     On June 27, 1993, the Company prospectively adopted Statement of Financial
Accounting Standards No. 109 (SFAS 109), Accounting for Income Taxes. SFAS 109
is an asset and liability approach that requires the recognition of deferred tax
assets and liabilities for the expected future tax consequences of events that
have been recognized in the Company's financial statements or tax returns. In
estimating future tax consequences, SFAS 109 generally considers all expected
future events other than enactments of changes in the tax law or rates.
Previously, the Company used the SFAS 96 asset and liability approach that gave
no recognition to future events other than the recovery of assets and settlement
of liabilities at their carrying amounts.
 
     Under SFAS 109, the Company recognizes to a greater degree the future tax
benefits of expenses which have been recognized in the financial statements.
 
     The implementation of SFAS No. 109 did not have a material effect on the
accompanying consolidated financial statements.
 
  (n) Notes Receivable from Shareholders
 
     Notes receivable from shareholders represent loans to employees of the
Company for purchases of the Company's stock. The notes are due over various
periods, bear interest at the prime rate, and are secured by each shareholder's
shares of common stock.
 
                                      F-37
<PAGE>   163
 
                           FOOD 4 LESS HOLDINGS, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
  (o) Self-Insurance
 
     Certain of the Company's subsidiaries are self-insured for a portion of
workers' compensation, general liability and automobile accident claims. The
Company establishes reserves based on an independent actuary's review of claims
filed and an estimate of claims incurred but not yet filed.
 
  (p) Discounts and Promotional Allowances
 
     Promotional allowances and vendor discounts are recorded as a reduction of
cost of sales in the accompanying consolidated statements of operations.
Allowance proceeds received in advance are deferred and recognized over the
period earned.
 
  (q) Provision for Earthquake Losses
 
     On January 17, 1994, Southern California was struck by a major earthquake
which resulted in the temporary closing of 31 of the Company's stores. The
closures were caused primarily by loss of electricity, water, inventory, or
structural damage. All but one of the closed stores reopened within a week of
the earthquake. The final closed store reopened on March 24, 1994. The Company
is insured against earthquake losses (including business interruption), subject
to certain deductibles. The pre-tax financial impact, net of insurance claims,
was approximately $4.5 million. At June 25, 1994, the Company had received all
expected insurance proceeds related to this claim.
 
  (r) Extraordinary Items
 
     For the 52 weeks ended June 27, 1992, the Company classified the write-off
of deferred financing costs associated with the early extinguishment of debt as
an extraordinary item. For the 52 weeks ended June 27, 1992, the Company also
classified the difference between the net book value and replacement cost of
property and equipment destroyed during the April 1992 civil unrest in Los
Angeles and replaced by insurance companies as an extraordinary item. Proceeds
received from insurance companies for business interruption related to the civil
unrest are included as a component of selling, general, administrative and other
expenses.
 
  (s) Loss Per Common Share
 
     Loss per common share is computed based on the weighted average number of
shares outstanding during the applicable period. Fully diluted loss per share
has been omitted as it is anti-dilutive for all periods presented.
 
  (t) Reclassifications
 
     Certain prior period amounts in the consolidated financial statements have
been reclassified to conform to the June 25, 1994 presentation.
 
                                      F-38
<PAGE>   164
 
                           FOOD 4 LESS HOLDINGS, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
(3) LONG-TERM DEBT AND SENIOR SUBORDINATED DEBT
 
     The Company's long-term debt is summarized as follows:
 
<TABLE>
<CAPTION>
                                                                JUNE 26,         JUNE 25,
                                                                  1993             1994
                                                              ------------     ------------
    <S>                                                       <C>              <C>
    Bank Term Loan, principal due quarterly through January
      1999, with interest payable monthly in arrears........  $148,478,000     $137,064,000
    10.45 percent Senior Notes principal due 2000 with
      interest payable semi-annually in arrears.............   175,000,000      175,000,000
    15.25 percent Senior Holdings Discount Notes due 2004;
      after December 15, 1997, interest payable
      semi-annually in arrears..............................    50,230,000       58,997,000
    Revolving Loan..........................................     4,900,000               --
    10.625 percent first real estate mortgage due 1998,
      $12,000 of principal plus interest payable monthly
      secured by land and building with a net book value of
      $2,122,000............................................     1,558,000        1,521,000
    9.2 to 9.25 percent notes payable, collateralized by
      equipment, due September 1994, $67,000 of principal
      plus interest payable monthly, plus balloon payment of
      $992,000..............................................     1,772,000        1,103,000
    10.8 percent notes payable, collateralized by equipment,
      due September 1995, $72,000 of principal plus interest
      payable monthly, plus balloon payment of $1,004,000...     2,447,000        1,819,000
    10.0 percent secured promissory note, collateralized by
      the stock of Bell, due 1996, interest payable
      quarterly through June 1996...........................     8,000,000        8,000,000
    10.08 percent notes payable, collateralized by
      equipment, due November 1996, $34,000 of principal
      plus interest payable monthly, plus balloon payment of
      $493,000..............................................     1,515,000        1,242,000
    10.15 percent notes payable, collateralized by
      equipment, due December 1996, $45,000 of principal and
      interest payable monthly, plus balloon payment of
      $640,000..............................................     1,994,000        1,675,000
    10.0 percent real estate mortgage due 2000, $8,000 of
      principal and interest payable monthly................       474,000          419,000
    Other long-term debt....................................     2,216,000        1,415,000
                                                              ------------     ------------
                                                               398,584,000      388,255,000
    Less -- current portion.................................    12,778,000       18,314,000
                                                              ------------     ------------
                                                              $385,806,000     $369,941,000
                                                              ============     ============
</TABLE>
 
     In June 1991, Supermarkets and certain of its subsidiaries entered into a
Credit Agreement (the "Credit Agreement") with certain banks, comprised of a
$315,000,000 Term Loan (the "Bank Term Loan") facility, a $70,000,000 Revolving
Loan (the "Revolving Loan") facility and a $55,000,000 standby letter of credit
facility (the "Letter of Credit Facility"). At June 25, 1994, $137,064,000 was
outstanding under the Bank Term Loan, there were no borrowings outstanding under
the Revolving Loan and $48,131,000 of standby letters of credit had been issued
on behalf of the Company. A commitment fee of 1/2 of 1 percent is charged on the
average daily unused portion of the Revolving Loan and the Letter of Credit
Facility; such commitment fees are due quarterly in arrears. Interest on
borrowings under the Bank Term Loan is at the bank's Base Rate (as defined) plus
1.25 percent or the Eurodollar Rate (as defined) plus 2.5 percent. At June 25,
1994, the weighted average interest rate on the Bank Term Loan was 6.5 percent.
In accordance with certain requirements of the Credit Agreement, the Company
purchased an interest rate cap for a principal amount of approximately $91.4
million on the three-month Libor rate at 5.5% which expires on January 3, 1995.
Quarterly principal installments on the Bank Term Loan continue to December
1998, with $15,580,000
 
                                      F-39
<PAGE>   165
 
                           FOOD 4 LESS HOLDINGS, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
payable in fiscal year 1995, $21,245,000 payable in fiscal year 1996,
$22,661,000 payable in fiscal 1997, $40,489,000 payable in fiscal 1998, and
$37,089,000 payable in fiscal 1999. Interest on borrowings under the Revolving
Loan is at the bank's Base Rate (as defined) plus 1.25 percent. At June 25,
1994, the interest rate on the Revolving Loan was 8.5 percent. To the extent
borrowings under the Revolving Loan are not paid earlier, they are due in June
1996. The common stock of F4L-SoCal, Falley's, Cala and certain of their direct
and indirect subsidiaries has been pledged as security under the Credit
Agreement.
 
     In April 1992, Supermarkets and its wholly-owned subsidiaries issued
$175,000,000 of 10.45 percent Senior Notes (the "Senior Notes"). These notes are
due in two equal sinking fund payments on April 15, 1999 and 2000. They are
general unsecured obligations of the Company and rank senior in right of payment
to all subordinated indebtedness (as defined). The Senior Notes rank pari passu
in right of payment with all borrowings and other obligations of the Company
under its bank Credit Agreement; however, the obligations under the Credit
Agreement are secured by substantially all the assets of the Company and its
subsidiaries. The Senior Notes may be redeemed beginning in 1996 at 104.5
percent, declining ratably to 100 percent in 1999. The proceeds received, net of
issuance costs, were used to pay down borrowings under the Bank Term Loan.
Deferred financing costs related to the portion of the Bank Term Loan that was
retired of $6.7 million, net of related tax benefit of $2.5 million, are
classified as an extraordinary item in the Company's consolidated statement of
operations for the 52 weeks ended June 27, 1992.
 
     Scheduled maturities of principal of Long-Term Debt at June 25, 1994 are as
follows:
 
<TABLE>
            <S>                                                     <C>
            1995..................................................  $ 18,314,000
            1996..................................................    23,384,000
            1997..................................................    32,322,000
            1998..................................................    40,701,000
            1999..................................................   124,823,000
            Later years...........................................   148,711,000
                                                                    ------------
                                                                    $388,255,000
                                                                    ============
</TABLE>                            
 
     Supermarkets issued $145,000,000 principal amount of Senior Subordinated
Notes (the "Subordinated Notes") in connection with the acquisition of Alpha
Beta as described in Note 1. The Subordinated Notes bear interest, payable
semi-annually on June 15 and December 15, at an annual rate of 13.75 percent.
The Subordinated Notes are subordinated to all Senior Indebtedness (as defined)
of the Company, and may be redeemed beginning in 1996 at a redemption price of
106 percent. The redemption price declines ratably to 100 percent in 2000.
 
     On December 31, 1992, Holdings issued $103.6 million aggregate principal
amount of Holdings Discount Notes and 121,118 Warrants for gross proceeds of
$50.0 million. The expenses related to the issuance of the Discount Notes and
the Warrants were paid by Supermarkets. The Holdings Discount Notes are due in
two equal sinking fund payments on December 15, 2003 and 2004. They are general
unsecured obligations of Holdings and will rank senior in right of payment to
all future subordinated indebtedness of Holdings and pari passu in right of
payment to all future senior indebtedness of Holdings. As a debt obligation of
Holdings, the Holdings Discount Notes are structurally subordinate to all
existing and future liabilities and obligations (whether or not borrowed for
money) of Supermarkets. The first cash interest payment is due June 15, 1998.
 
     The debt agreements, among other things, require Supermarkets to maintain
minimum levels of net worth (as defined), to maintain minimum levels of earnings
(as defined), to maintain a hedge agreement to provide interest rate protection,
and to comply with certain ratios related to interest expense (as defined),
fixed charges (as defined), working capital and indebtedness. In addition, the
debt agreements limit, among other things, additional borrowings, dividends on,
and redemption of, capital stock, capital expenditures, incurrence of lease
obligations, and the acquisition and disposition of assets. At June 26, 1993 and
June 25, 1994, the
 
                                      F-40
<PAGE>   166
 
                           FOOD 4 LESS HOLDINGS, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
Company was in compliance with the financial covenants of its debt agreements.
At June 25, 1994, dividends and certain other payments are restricted based on
terms in the debt agreements.
 
(4) LEASES
 
     The Company's operations are conducted primarily in leased properties.
Substantially all leases contain renewal options. Rental expense under operating
leases was as follows:
 
<TABLE>
<CAPTION>
                                                     52 WEEKS      52 WEEKS        52 WEEKS
                                                       ENDED         ENDED           ENDED
                                                     JUNE 27,      JUNE 26,        JUNE 25,
                                                       1992          1993            1994
                                                    -----------   -----------     -----------
    <S>                                             <C>           <C>             <C>
    Minimum rents.................................  $46,706,000   $44,504,000     $49,788,000
    Rents based on sales..........................    7,656,000     5,917,000       3,806,000
</TABLE>
 
     Following is a summary of future minimum lease payments under operating
leases at June 25, 1994:
 
<TABLE>
            <S>                                                      <C>
            1995...................................................  $ 52,542,000
            1996...................................................    48,966,000
            1997...................................................    45,325,000
            1998...................................................    38,925,000
            1999...................................................    34,423,000
            Later years............................................   269,332,000
                                                                     ------------
                                                                     $489,513,000
                                                                     ============
</TABLE>
 
     The Company has entered into lease agreements for new supermarket sites
which were not in operation at June 25, 1994. Future minimum lease payments
under such operating leases generally begin when such supermarkets open and at
June 25, 1994 are: 1995 -- $5,990,000; 1996 -- $11,772,000; 1997 -- $11,825,000;
1998 -- $11,810,000; 1999 -- $11,819,000; later years -- $218,480,000.
 
     Certain leases qualify as capital leases under the criteria established in
Statement of Financial Accounting Standards No. 13, "Accounting for Leases," and
are classified on the consolidated balance sheets as leased property under
capital leases. Future minimum lease payments for the property under capital
leases at June 25, 1994 are as follows:
 
<TABLE>
            <S>                                                       <C>
            1995....................................................  $ 7,948,000
            1996....................................................    7,521,000
            1997....................................................    6,995,000
            1998....................................................    6,374,000
            1999....................................................    6,071,000
            Later years.............................................   44,108,000
                                                                      -----------
                      Total minimum lease payments..................   79,017,000
            Less: amounts representing interest.....................   35,403,000
                                                                      -----------
            Present value of minimum lease payments.................   43,614,000
            Less: current portion...................................    3,616,000
                                                                      -----------
                                                                      $39,998,000
                                                                      ===========
</TABLE>
 
     Accumulated depreciation related to capital leases was $20,356,000 and
$24,041,000 at June 26, 1993 and June 25, 1994, respectively.
 
                                      F-41
<PAGE>   167
 
                           FOOD 4 LESS HOLDINGS, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The Company is leasing a distribution facility and four store locations
from the previous owner of Alpha Beta. The agreement contains a purchase option
for the land, buildings and improvements and equipment at a price that equals or
exceeds the estimated fair market value throughout the term of the lease.
 
(5) INVESTMENT IN A.W.G.
 
     The investment in Associated Wholesale Grocers ("A.W.G.") consists
principally of the cooperative's six percent interest-bearing seven and
eight-year patronage certificates received in payment of certain rebates.
Following is a summary of future maturities based upon current redemption terms:
 
<TABLE>
            <S>                                                        <C>
            1995.....................................................  $       --
            1996.....................................................          --
            1997.....................................................     795,000
            1998.....................................................   1,420,000
            1999.....................................................   1,520,000
            Later years..............................................   2,983,000
                                                                       ----------
                                                                       $6,718,000
                                                                       ==========
</TABLE>
 
(6) INCOME TAXES
 
     The provision (benefit) for income taxes consists of the following:
 
<TABLE>
<CAPTION>
                                                     52 WEEKS       52 WEEKS       52 WEEKS
                                                      ENDED          ENDED           ENDED
                                                     JUNE 27,       JUNE 26,       JUNE 25,
                                                       1992           1993           1994
                                                    ----------     ----------     -----------
    <S>                                             <C>            <C>            <C>
    Current:
      Federal.....................................  $2,507,000     $       --     $ 3,251,000
      State and other.............................     934,000         82,000         712,000
                                                    ----------     ----------     -----------
                                                     3,441,000         82,000       3,963,000
                                                    ----------     ----------     -----------
    Deferred:
      Federal.....................................          --      1,345,000          78,000
      State and other.............................          --             --      (1,341,000)
                                                    ----------     ----------     -----------
                                                            --      1,345,000      (1,263,000)
                                                    ----------     ----------     -----------
                                                    $3,441,000     $1,427,000     $ 2,700,000
                                                    ==========     ==========     ===========
</TABLE>
 
                                      F-42
<PAGE>   168
 
                           FOOD 4 LESS HOLDINGS, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     A reconciliation of the provision (benefit) for income taxes to amounts
computed at the federal statutory rates of 34% for fiscal 1992 and 1993 and 35%
for fiscal 1994 is as follows:
 
<TABLE>
<CAPTION>
                                                      52 WEEKS         52 WEEKS        52 WEEKS
                                                       ENDED            ENDED            ENDED
                                                      JUNE 27,         JUNE 26,        JUNE 25,
                                                        1992             1993            1994
                                                    ------------     ------------     -----------
<S>                                                 <C>              <C>              <C>
Federal income taxes at statutory rate on loss
  before provision for income taxes and
  extraordinary charges...........................  $ (8,689,000)    $(10,138,000)    $(3,068,000)
State and other taxes, net of federal tax
  benefit.........................................       934,000           82,000          (1,000)
Alternative minimum tax...........................     2,507,000               --              --
Effect of permanent differences resulting from:
  Amortization of goodwill........................     2,706,000        2,850,000       2,820,000
  Original issue discount.........................            --          208,000         526,000
Accounting limitation of deferred tax benefit.....     5,983,000        8,425,000       2,423,000
                                                    ------------     ------------     -----------
                                                    $  3,441,000     $  1,427,000     $ 2,700,000
                                                    ============     ============     ===========
</TABLE>
 
     The provision (benefit) for deferred taxes consists of the following:
 
<TABLE>
<CAPTION>
                                                      52 WEEKS         52 WEEKS        52 WEEKS
                                                       ENDED            ENDED            ENDED
                                                      JUNE 27,         JUNE 26,        JUNE 25,
                                                        1992             1993            1994
                                                    ------------     ------------     -----------
<S>                                                 <C>              <C>              <C>
Depreciation......................................  $  6,282,000     $  7,756,000     $ 2,536,000
Difference between book and tax basis of assets
  sold............................................     2,514,000        3,198,000      (4,223,000)
Deferred revenues and allowances..................    (7,028,000)          40,000      (2,349,000)
Original issue discount...........................            --       (1,308,000)     (2,981,000)
Pre-opening costs.................................     1,072,000         (512,000)        174,000
Accounts receivable reserves......................            --         (270,000)        249,000
Unicap............................................      (124,000)          (5,000)       (536,000)
Capital lease obligation..........................    (2,010,000)      (1,385,000)      2,792,000
Self-insurance reserves...........................   (13,558,000)      (4,082,000)       (535,000)
Inventory shrink reserve..........................      (528,000)         777,000        (869,000)
LIFO..............................................     7,104,000         (554,000)     (1,010,000)
Closed store reserve..............................       964,000        1,092,000         440,000
Accrued expense...................................            --               --        (582,000)
Accrued payroll and related liabilities...........    (2,656,000)         193,000       1,721,000
Damaged inventory reimbursement...................     1,195,000               --              --
Acquisition costs.................................     4,974,000        2,626,000       1,397,000
Sales tax reserves................................            --         (715,000)       (418,000)
Deferred rent subsidy.............................            --         (483,000)       (624,000)
Net operating loss usage..........................            --               --       5,782,000
Tax credits benefited.............................            --       (1,392,000)     (4,477,000)
Accounting limitation (recognition) of deferred
  tax benefit.....................................     1,588,000       (3,283,000)      1,896,000
Other, net........................................       211,000         (348,000)        354,000
                                                    ------------     ------------     -----------
                                                    $         --     $  1,345,000     $(1,263,000)
                                                    ============     ============     ===========
</TABLE>
 
                                      F-43
<PAGE>   169
 
                           FOOD 4 LESS HOLDINGS, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The significant components of the Company's deferred tax assets
(liabilities) are as follows:
 
<TABLE>
<CAPTION>
                                                                JUNE 26,         JUNE 25,
                                                                  1993             1994
                                                              ------------     ------------
    <S>                                                       <C>              <C>
    Deferred tax assets:
      Accrued payroll and related liabilities...............  $  4,064,000     $  2,448,000
      Other accrued liabilities.............................    14,796,000       18,271,000
      Property and equipment................................     9,674,000        2,997,000
      Self-insurance liabilities............................    30,907,000       27,744,000
      Loss carryforwards....................................    27,863,000       20,675,000
      Tax credit carryforwards..............................     1,392,000        5,869,000
      Other.................................................     1,223,000          580,000
                                                              ------------     ------------
         Gross deferred tax assets..........................    89,919,000       78,584,000
      Valuation allowance...................................   (46,316,000)     (35,467,000)
                                                              ------------     ------------
         Net deferred tax assets............................  $ 43,603,000     $ 43,117,000
                                                              ------------     ------------
    Deferred tax liabilities:
      Inventories...........................................  $(20,243,000)    $(16,738,000)
      Property and equipment................................   (38,298,000)     (30,516,000)
      Obligations under capital leases......................    (5,802,000)      (8,733,000)
      Other.................................................    (1,689,000)      (1,870,000)
                                                              ------------     ------------
         Gross deferred tax liability.......................   (66,032,000)     (57,857,000)
                                                              ------------     ------------
         Net deferred tax liability.........................  $(22,429,000)    $(14,740,000)
                                                              ============     ============
</TABLE>
 
     The Company recorded a valuation allowance to reserve a portion of its
gross deferred tax assets at June 25, 1994 due primarily to financial and tax
losses in recent years. Under SFAS 109, this valuation allowance will be
adjusted in future periods as appropriate. However, the timing and extent of
such future adjustments to the allowance cannot be determined at this time.
 
     At June 25, 1994, approximately $8,864,000 of the valuation allowance for
deferred tax assets will reduce goodwill when the allowance is no longer
required.
 
     At June 25, 1994, the Company has net operating loss carryforwards for
federal income tax purposes of $59,071,000, which expire in 2007 through 2008.
The Company has federal and state Alternative Minimum Tax ("AMT") credit
carryforwards of approximately $4,090,000 which are available to reduce future
regular taxes in excess of AMT. Currently, there is no expiration date for these
credits.
 
     FFL files a consolidated federal income tax return, under which the federal
income tax liability of FFL and its subsidiaries (which since June 23, 1989
include the Company) is determined on a consolidated basis. FFL has entered into
a federal income tax sharing agreement with the Company and certain of its
subsidiaries (the "Tax Sharing Agreement"). The Tax Sharing Agreement provides
that in any year in which the Company is included in any consolidated tax
liability of FFL and has taxable income, the Company will pay to FFL the amount
of the tax liability that the Company would have had on such due date if it had
been filing a separate return. Conversely, if the Company generates losses or
credits which actually reduce the consolidated tax liability of FFL and its
other subsidiaries, FFL will credit to the Company the amount of such reduction
in the consolidated tax liability. These credits are passed between FFL and the
Company in the form of cash payments. In the event any state and local income
taxes are determinable on a combined or consolidated basis, the Tax Sharing
Agreement provides for a similar allocation between FFL and the Company of such
state and local taxes.
 
                                      F-44
<PAGE>   170
 
                           FOOD 4 LESS HOLDINGS, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The Company currently has an Internal Revenue Service examination in
process covering its 1990 and 1991 fiscal years. The Internal Revenue Service
has not yet made any additional tax assessments related to these years.
 
(7) RELATED PARTY TRANSACTIONS
 
     Supermarkets has a five-year consulting agreement with an affiliated
company effective June 17, 1991 for management, financing, acquisition and other
services. The agreement is automatically renewed on January 1 of each year for
the five-year term unless ninety (90) days' notice is given by either party. The
contract provides for annual management fees equal to $2 million plus an
additional amount based on Supermarkets' performance and advisory fees for
acquisition and financing transactions.
 
     Fees paid or accrued associated with management services were $2,270,000
during the 52 weeks ended June 25, 1994, $2,000,000 during the 52 weeks ended
June 26, 1993, and $2,000,000 during the 52 weeks ended June 27, 1992. Advisory
fees paid or accrued were $170,000 during the 52 weeks ended June 25, 1994,
$1,795,000 for the 52 weeks ended June 26, 1993, and $116,000 for the 52 weeks
ended June 27, 1992. Advisory fees paid or accrued for financing transactions
are capitalized and amortized over the term of the related financing. In
connection with the acquisitions of Alpha Beta, ABC and the Food Barn Stores,
the Company capitalized fees of $8,000,000, $500,000 and $92,000, respectively,
which were paid to this affiliated company for acquisition services.
 
(8) COMMITMENTS AND CONTINGENCIES
 
     The Company is contingently liable to former stockholders of certain
predecessors of F4L-SoCal for any prorated gains which may be realized within
ten years of the acquisition of the respective companies resulting from the sale
of the Certified stock. Such gains are only payable if Certified is purchased or
dissolved, or if the Company sells the shares to Certified within the period
noted above.
 
     Supermarkets is a partner in a supplier partnership, in which it is
contingently liable for the partnership's long-term debt. Supermarkets' portion
of such debt is approximately $1,650,000.
 
     The Company has entered into lease agreements with the developers of
several new sites in which the Company has agreed to provide construction
financing. At June 25, 1994, the Company had capitalized construction costs of
$10,435,000 on total commitments of $19,250,000.
 
     In December 1992, three California state antitrust class action suits were
commenced in Los Angeles Superior Court against the Company and other major
supermarket chains located in Southern California, alleging that they conspired
to refrain from competing in and to fix the price of fluid milk above
competitive prices. Specifically, class actions were commenced by Diane Barela
and Neila Ross, Ron Moliare and Paul C. Pfeifle on December 7, December 14 and
December 23, 1992, respectively. To date, the Court has yet to certify any of
these classes, while a demurrer to the complaints was denied. The Company will
vigorously defend itself in these class action suits.
 
     In addition, the Company or its subsidiaries are defendants in a number of
other cases currently in litigation or potential claims encountered in the
normal course of business which are being vigorously defended. In the opinion of
management, the resolutions of these matters will not have a material effect on
the Company's financial position or results of operations.
 
     The Company self-insures its workers compensation and general liability.
For the 52 weeks ended June 25, 1994, the 52 weeks ended June 26, 1993, and the
52 weeks ended June 27, 1992, self-insurance loss provisions were $19,880,000,
$38,040,000 and $46,140,000, respectively. The Company discounts its self-
insurance liability using a 7% discount rate for all years presented. Management
believes that this rate
 
                                      F-45
<PAGE>   171
 
                           FOOD 4 LESS HOLDINGS, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
approximates the time value of money over the anticipated payout period
(approximately 10 years) for essentially risk free investments.
 
     The Company's historical self-insurance liability for the three most recent
fiscal years is as follows:
 
<TABLE>
<CAPTION>
                                                52 WEEKS         52 WEEKS        52 WEEKS
                                                  ENDED            ENDED          ENDED
                                                JUNE 27,         JUNE 26,        JUNE 25,
                                                  1992             1993            1994
                                              ------------     ------------     -----------
      <S>                                     <C>              <C>              <C>
      Self-insurance liability..............  $ 95,605,000     $100,773,000     $90,898,000
      Less: Discount........................   (13,046,000)     (15,279,000)     (9,194,000)
                                              -----------      ------------     -----------
      Net self-insurance liability..........  $ 82,559,000     $ 85,494,000     $81,704,000
                                              ============     ============     ===========
</TABLE>
 
   
     The Company expects that cash payments for claims will aggregate
approximately $16 million, $20 million, $18 million, $12 million and $7 million
for its fiscal years ended in June 1995, 1996, 1997, 1998 and 1999.
    
 
(9) EMPLOYEE BENEFIT PLANS
 
     The Company implemented SOP No. 93-6, Employer Accounting for Employee
Stock Ownership Plans, effective June 26, 1994. The implementation of SOP No.
93-6 did not have a material effect on the accompanying unaudited consolidated
financial statements.
 
   
     The Company and its subsidiaries sponsor several defined contribution
benefit plans. The full-time employees of Falley's who are not members of a
collective bargaining agreement are covered under a 401(k) plan under which the
Company matches certain employee contributions with cash or FFL stock (the
"Falley's ESOP"). As part of the original stock sale agreement between FFL and
the Falley's ESOP, which has been amended from time to time, a partnership which
owns stock of FFL has assumed the obligation to purchase any FFL shares as to
which terminated plan participants exercise a put option under the terms of
Falley's ESOP. The Company is not required to make cash payments to redeem the
shares. As part of that agreement, the Company may elect, after providing a
right of first refusal to the partnership, to purchase FFL shares put under the
provisions of the plan. However, the partnership's obligation to purchase such
FFL shares is unconditional, and any repurchase of shares by the Company is at
the Company's sole election. During the year ended June 25, 1994, the Company
elected to purchase $1.0 million of FFL shares as to which terminated plan
participants had exercised their put option. FFL shares purchased by the Company
are classified as additional paid-in-capital. As of April 30, 1994, the fair
value of the shares allocated which are subject to a repurchase obligation by
the partnership referred to above was approximately $15,170,000.
    
 
     The Company also sponsors two ESOPs for employees of the Company who are
members of certain collective bargaining agreements (the "Union ESOPs"). The
Union ESOPs provide for annual contributions based on hours worked at a rate
specified by the terms of the collective bargaining agreements. The Company
contributions are made in the form of Holdings stock or cash for the purchase of
Holdings stock and are to be allocated to participants based on hours worked.
During the 28 weeks ended January 7, 1995, the Company recorded a charge against
operations of approximately $230,000 (unaudited) for benefits under the Union
ESOPs. There were no shares issued to the Union ESOPs at January 7, 1995.
 
     All other full-time employees of the Company who are not members of a
collective bargaining agreement are covered under a separate 401(k) plan (the
"Management Plan"). The Management Plan provides for annual contributions which
are determined at the discretion of the Company. The Company contributions are
allocated to participants based on employee compensation and matching of certain
employee contributions. A portion of the Company contribution allocated based on
compensation is made in the form of stock or cash for the purchase of stock.
 
                                      F-46
<PAGE>   172
 
                           FOOD 4 LESS HOLDINGS, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Total charges against operations related to all employee benefit plans
sponsored by the Company and its subsidiaries were $337,000, $284,000 and
$699,000 for the 52 weeks ended June 27, 1992, the 52 weeks ended June 26, 1993,
and the 52 weeks ended June 25, 1994, respectively. No contributions were made
with stock and no stock was acquired by any plans in fiscal 1992, fiscal 1993 or
fiscal 1994.
 
     The Company contributes to multi-employer pension plans administered by
various trustees. Contributions to these plans are based upon negotiated wage
contracts. These plans may be deemed to be defined benefit plans. Information
related to accumulated plan benefits and plan net assets as they may be
allocated to the Company at June 25, 1994 is not available. The Company
contributed $78.6 million, $69.4 million and $57.2 million to these plans for
the 52 weeks ended June 27, 1992, June 26, 1993, and June 25, 1994,
respectively. Management is not aware of any plans to terminate such plans.
 
     The United Food and Commercial Workers health and welfare plans were
overfunded and those employers who contributed to the plans are to receive a pro
rata share of the excess reserves in these plans through a reduction of current
contributions. The Company's share of the excess reserve was $24.2 million, of
which $8.1 million was recognized in the 52 weeks ended June 25, 1994, with the
remainder to be recognized in future periods as the credits are taken.
Offsetting the reduction in employer contributions was a $5.5 million union
contract ratification bonus and contractual wage increases.
 
(10) COMMON STOCK WARRANTS
 
     Concurrent with the purchase of the Holdings Discount Notes, the
Noteholders purchased 121,118 Warrants for $30.16 per Warrant. Each Warrant is
exercisable on or after December 15, 1997 or earlier, upon the occurrence of
certain events and allows the holder to acquire one share of common stock at
$.01 per share.
 
(11) FAIR VALUE OF FINANCIAL INSTRUMENTS
 
     The following methods and assumptions were used to estimate the fair value
of each class of financial instruments for which it is practicable to estimate
that value:
 
  (a) Cash and Cash Equivalents
 
     The carrying amount approximates fair value as a result of the short
  maturity of these instruments.   

  (b) Short-Term Notes and Other Receivables
 
     The carrying amount approximates fair value as a result of the short
  maturity of these instruments.
 
  (c) Investments In and Notes Receivable From Supplier Cooperatives
 
     The Company maintains a non-current deposit with Certified in the form of
Class B shares of Certified. Certified is not obligated in any fiscal year to
redeem more than a prescribed number of the Class B shares issued. Therefore, it
is not practicable to estimate the fair value of this investment.
 
     The Company maintains a non-current note receivable from A.W.G. There are
no quoted market prices for this investment and a reasonable estimate could not
be made without incurring excessive costs. Additional information pertinent to
the value of this investment is provided in Note 5.
 
  (d) Long-Term Debt
 
     The fair value of the $175.0 million Senior Notes, the $145.0 million
Subordinated Notes, the $103.6 million Holdings Discount Notes and the Bank Term
Loan is based on quoted market prices. Market quotes for the fair value of the
remainder of the Company's debt are not available, and a reasonable estimate
 
                                      F-47
<PAGE>   173
 
                           FOOD 4 LESS HOLDINGS, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
of the fair value could not be made without incurring excessive costs.
Additional information pertinent to the value of the unquoted debt is provided
in Note 3.
 
     The estimated fair values of the Company's financial instruments are as
follows:
 
<TABLE>
<CAPTION>
                                                                      JUNE 25, 1994
                                                              -----------------------------
                                                                CARRYING           FAIR
                                                                 AMOUNT           VALUE
                                                              ------------     ------------
    <S>                                                       <C>              <C>
    Cash and cash equivalents...............................  $ 32,996,000     $ 32,996,000
    Short-term notes and other receivables..................     4,187,000        4,187,000
    Investments in and notes receivable from supplier
      cooperatives..........................................    12,702,000               --
    Long-term debt for which it is:
      - Practicable to estimate fair values.................   516,061,000      547,112,000
      - Not practicable.....................................    17,194,000               --
</TABLE>
 
(12) OTHER INCOME, NET
 
     The components of other income items included in SG&A are as follows:
 
<TABLE>
<CAPTION>
                                                          52 WEEKS     52 WEEKS    52 WEEKS
                                                           ENDED        ENDED        ENDED
                                                          JUNE 27,     JUNE 26,    JUNE 25,
                                                            1992         1993        1994
                                                         ----------   ----------   ---------
    <S>                                                  <C>          <C>          <C>
    Interest income....................................  $1,266,000   $  993,000   $ 903,000
    Licensing fees.....................................     493,000      246,000     270,000
    Other income (expense).............................     769,000    3,710,000    (177,000)
                                                         ----------   ----------   ---------
                                                         $2,528,000   $4,949,000   $ 996,000
                                                         ==========   ==========   =========
</TABLE>
 
(13) RESTATEMENT
 
     The Company has restated the statements of operations for its fiscal years
ended June 27, 1992, June 26, 1993 and June 25, 1994 and the 28 weeks ended
January 8, 1994 to classify certain buying, occupancy and labor costs associated
with making its products available for sale as cost of sales. These amounts were
previously classified as selling, general, administrative and other net, and
depreciation and amortization of property and equipment and totalled
$236,152,000, $224,469,000, $219,548,000 and $114,334,000 (unaudited) for the
fiscal years ended June 27, 1992, June 26, 1993 and June 25, 1994 and the 28
weeks ended January 8, 1994, respectively. The Company has also classified a
portion of its self-insurance costs as interest expense that was previously
recorded in selling, general, administrative and other, net. These amounts were
$4,960,000, $5,865,000, $5,836,000 and $3,275,000 (unaudited) for the fiscal
years 1992, 1993 and 1994 and the 28 weeks ended January 8, 1994, respectively.
Depreciation and amortization costs not classified in cost of sales are included
in selling, general, administrative and other, net. The change in classification
did not affect the net loss, loss before provision for income taxes and
extraordinary charges or loss per common share.
 
(14) SUBSEQUENT EVENT (UNAUDITED)
 
     On September 14, 1994, the Company, Supermarkets, and FFL entered into a
definitive Agreement and Plan of Merger (the "Merger") with Ralphs Supermarkets,
Inc. ("Ralphs") and the stockholders of Ralphs. Pursuant to the terms of the
Merger Agreement, Supermarkets will, subject to certain terms and conditions
being satisfied or waived, be merged into Ralphs and Ralphs will become a
wholly-owned subsidiary of the Company. Conditions to the consummation of the
Merger include, among other things, receipt of regulatory approvals and other
necessary consents and the completion of financing for the transaction. The
purchase price for Ralphs is approximately $1.5 billion, including the
assumption of debt.
 
                                      F-48
<PAGE>   174
 
                           FOOD 4 LESS HOLDINGS, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The aggregate purchase price, payable to the stockholders of Ralphs, will
consist of $375 million in cash, $131.5 million initial principal amount of
13 5/8% Senior Subordinated Pay-in Kind Debentures due 2007 ("Seller
Debentures") and $18.5 million of initial accreted value of 13 5/8% Senior
Discount Debentures due 2005 ("New Discount Debentures"). In addition,
Supermarkets will enter into an agreement with a stockholder of Ralphs pursuant
to which such stockholder will act as a consultant to Supermarkets with respect
to certain real estate and general commercial matters for a period of five years
from the closing of the Ralphs Merger in exchange for the payment of a
consulting fee.
 
     The financing required to complete the Merger will include the issuance of
significant additional equity by FFL, the issuance of new debt securities by the
Company and Supermarkets and the incurrence of additional bank financing by
Supermarkets. The equity issuance would be made to a group of investors led by
Apollo Advisors, L.P. ("Apollo"), which will purchase $140 million in FFL stock.
Apollo will receive a $5 million fee for its commitment to make an equity
investment. The issuance of new debt securities would be in the form of senior
notes of Supermarkets of up to $295 million and senior subordinated notes of
Supermarkets of up to $200 million. The bank financing would be made pursuant to
a commitment by Bankers Trust Company to provide up to $1,075 million in such
financing. In connection with the receipt of new financing, the Company and
Supermarkets will also be required to complete certain exchange offers, consent
solicitations and or other transactions with the holders of their currently
outstanding debt securities. The Company will issue an additional $81.5 million
of initial accreted value of New Discount Debentures for $59.0 million in cash
and $22.5 million in lieu of cash for fees associated with the Merger. The
Company will redeem the Discount Notes, with a book value of $64.5 million at
January 7, 1995, for $83.9 million in cash.
 
     As of January 29, 1995, Ralphs had outstanding indebtedness of
approximately $1,018.5 million. Ralphs had sales of $2,724.6 million, operating
income of $145.6 million and earnings before income taxes of $32.1 million for
its most recent fiscal year ended January 29, 1995.
 
     Upon consummation of the Merger, the operations and activities of
Supermarkets will be significantly impacted due to conversions of the
Supermarkets' existing Southern California conventional stores to either Ralphs
or Food 4 Less warehouse stores as well as the consolidation of various
operating functions and departments. The Merger will result in restructuring
charges that are currently estimated to be approximately $45 million, of which
approximately $5.1 million was recorded in the Company's results of operations
for the 28 weeks ended January 7, 1995. The remaining estimated restructuring
charges will be recorded as an expense once the Merger is completed.
 
(15) RESTRUCTURING CHARGE (UNAUDITED)
 
   
     The Company has converted 11 of its conventional format supermarkets to
warehouse format stores. During the 28 weeks ended January 7, 1995, the Company
recorded a non-cash restructuring charge for the write-off of property and
equipment at the 11 stores of $5.1 million.
    
 
                                      F-49
<PAGE>   175
 
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
 
To the Board of Directors and
Shareholder of Food 4 Less Holdings, Inc.:
 
     We have audited the accompanying balance sheet of Food 4 Less Holdings,
Inc. (a Delaware corporation) (the Company) as of January 4, 1995. This
financial statement is the responsibility of the Company's management. Our
responsibility is to express an opinion on the financial statement based on our
audit.
 
     We conducted our audit in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the balance sheet is free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the balance sheet. 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 audit provides a reasonable basis for our opinion.
 
     In our opinion, the balance sheet referred to above presents fairly, in all
material respects, the financial position of Food 4 Less Holdings, Inc. as of
January 4, 1995, in conformity with generally accepted accounting principles.
 
                                          ARTHUR ANDERSEN LLP
 
Los Angeles, California
January 4, 1995 (except with
respect to the matter
discussed in Note 2, as
to which the date is
April 13, 1995)
 
                                      F-50
<PAGE>   176
 
                           FOOD 4 LESS HOLDINGS, INC.
 
                                 BALANCE SHEET
                                JANUARY 4, 1995
 
<TABLE>
<S>                                                                                   <C>
Cash................................................................................  $1,000
                                                                                      ======
SHAREHOLDER'S EQUITY:
  Preferred stock, $.01 par value, 50,000,000 shares authorized, none outstanding...  $   --
  Common stock, $.01 par value, 60,000,000 shares authorized, 1,000 shares
     outstanding....................................................................      10
  Additional paid-in capital........................................................     990
                                                                                      ------
          Total shareholder's equity................................................  $1,000
                                                                                      ======
</TABLE>
 
       The accompanying notes are an integral part of this balance sheet.
 
                                      F-51
<PAGE>   177
 
                           FOOD 4 LESS HOLDINGS, INC.
 
                           NOTES TO THE BALANCE SHEET
 
(1) ORGANIZATION
 
     Food 4 Less Holdings, Inc., a Delaware corporation (the Company), is a
wholly-owned subsidiary of Food 4 Less Holdings, Inc., a California corporation
(Holdings). The Company was incorporated in December 1994 for the purpose of
reincorporating Holdings into a Delaware corporation. The Company and Holdings
have no operations or activities. Holdings is a holding company whose sole asset
is its ownership in Food 4 Less Supermarkets, Inc. (Food 4 Less). Holdings is
majority owned by Food 4 Less, Inc. (FFL) which is also a holding company whose
sole asset is its ownership of Holdings stock.
 
     On December 31, 1992, Holdings issued $103.6 million aggregate principal
amount of Holdings Discount Notes and 121,118 Warrants for gross proceeds of
$50.0 million. The proceeds were contributed to Food 4 Less in exchange for Food
4 Less preferred stock. The Holdings Discount Notes are due in two equal sinking
fund payments on December 15, 2003 and 2004. They are general unsecured
obligations of Holdings. As a debt obligation of Holdings, the Holdings Discount
Notes are structurally subordinate to all existing and future liabilities and
obligations (whether or not borrowed for money) of Food 4 Less. The first cash
interest payment is due June 15, 1998.
 
(2) ACQUISITION OF RALPHS SUPERMARKETS, INC.
 
     On September 14, 1994 Food 4 Less entered into a definitive Agreement and
Plan of Merger (the Merger Agreement) with Ralphs Supermarkets Inc. (RSI) and
its stockholders. Pursuant to the terms of the Merger Agreement, Food 4 Less
will, subject to certain conditions being waived or satisfied, be merged with
and into RSI (the "RSI Merger"). Immediately following the RSI Merger, Ralphs
Grocery Company ("RGC"), which is currently a wholly-owned subsidiary of RSI,
will merge with and into RSI (the "RGC Merger," and together with the RSI
Merger, the "Merger"), and RSI will change its name to Ralphs Grocery Company
(Ralphs). Prior to the Merger, FFL will merge with and into Holdings, which will
be the surviving corporation (the "FFL Merger"). Immediately following the FFL
Merger, Holdings will change its jurisdiction of incorporation by merging into
the Company (the "Reincorporation Merger"). As a result of the Merger, the FFL
Merger and the Reincorporation Merger, Ralphs will become a wholly-owned
subsidiary of the Company. As a result of the Reincorporation Merger, the
Holdings Discount Notes will become the obligations of the Company. Conditions
to the consummation of the RSI Merger include the receipt of regulatory
approvals and other necessary consents and the completion of financing.
 
   
     The purchase price for RSI is approximately $1.5 billion, including the
assumption of debt. The consideration payable to the stockholders of RSI
consists of $375 million in cash, $131.5 million principal amount of 13 5/8%
Senior Subordinated Pay-in Kind Debentures due 2007 (Seller Debentures) and
$18.5 million of initial accreted value 13 5/8% Senior Discount Debentures (New
Discount Debentures) due 2005 to be issued by the Company. In connection with
the Merger, the Company will issue preferred stock to new equity investors for
gross proceeds of $140 million in cash, for which they will pay a $5 million
fee. One hundred million dollars of the cash proceeds received from the new
equity investors, together with the $131.5 million principal amount of the
Seller Debentures and $18.5 million of the New Discount Debentures will be used
to acquire approximately 48% of the capital stock of RSI immediately prior to
consummation of the RSI Merger. The Company will issue an additional $81.5
million of initial accreted value of New Discount Debentures for $59.0 million
in cash and $22.5 million in lieu of cash for fees associated with the Merger.
$103.6 million of the Holdings 15.25% Discount Notes with a book value of $64.5
million at January 7, 1995 will be redeemed by New Holdings for $83.9 million.
The Company will then contribute the $250 million of purchased shares of RSI
stock, together with the remaining net cash proceeds received from the new
equity investors and the issuance of New Discount Debentures, to Food 4 Less,
and pursuant to the RSI Merger the remaining shares of RSI stock will be
acquired for $275 million in cash by Food 4 Less.
    
 
                                      F-52
<PAGE>   178
 
                                   APPENDIX A
 
                         DESCRIPTION OF DISCOUNT NOTES
 
    The Discount Notes were issued under the Discount Note Indenture, dated as
of December 15, 1992, between Holdings and United States Trust Company of New
York, as Trustee. Upon receipt of the Requisite Consents, the Supplemental
Indenture will be executed between Holdings and the Trustee giving effect to the
Proposed Amendments. Set forth below is a description of the principal terms of
the Discount Notes as currently in effect and as proposed to be amended by the
Proposed Amendments. The following summary of certain provisions of the Discount
Note Indenture, and as amended by the Supplemental Indenture, does not purport
to be complete and is subject to, and is qualified in its entirety by reference
to, the Trust Indenture Act of 1939, as amended (the "TIA"), and to all of the
provisions of the Discount Note Indenture and the Supplemental Indenture,
including the definitions of certain terms therein and those terms made a part
of the Discount Note Indenture and the Supplemental Indenture by reference to
the TIA as in effect on the date of the Discount Note Indenture and the
Supplemental Indenture. The definitions of certain capitalized terms used in the
following summary are set forth below under "Certain Definitions." Copies of the
Discount Note Indenture and the Supplemental Indenture are available from
Holdings upon request.
 
    As used below in this "Description of Discount Notes," "Holdings" means Food
4 Less Holdings, Inc., but not any of its subsidiaries. Following the
consummation of the Reincorporation Merger, the obligations of Holdings under
the Discount Note Indenture and the Supplemental Indenture will become the
obligations of New Holdings.
 
    If the Proposed Amendments become effective, provisions substantially in the
form of the italicized sections indicated below will be deleted from the
Discount Note Indenture. The remaining (unitalicized) sections of the Discount
Note Indenture will not be changed by the Proposed Amendments. All references to
the "Discount Notes" contained in this Appendix A shall include references to
the Discount Notes, as amended upon execution of the Supplemental Indenture and
effectiveness of the Proposed Amendments.
 
PRINCIPAL, MATURITY AND INTEREST
 
    The Discount Notes were issued at a substantial discount from their
principal amount and the purchase discount on the Discount Notes accretes from
the date of their original issuance on December 31, 1992 until December 15,
1997. The Discount Notes are limited in aggregate principal amount of
$103,600,000 and will mature on December 15, 2004. The Discount Notes bear
interest at the rate of 15.25% per annum and interest accrues on the Discount
Notes beginning December 15, 1997, or from the most recent date to which
interest has been paid, and is payable semiannually in arrears on June 15 and
December 15 of each year, commencing June 15, 1998, to the Holders of record on
the immediately preceding June 1 and December 1. Interest is computed on the
basis of a 360-day year comprised of twelve 30-day months and actual number of
days elapsed. The Discount Notes are payable both as to principal and interest
at the office or agency of Holdings maintained for such purpose within or
without the City and State of New York, or at the option of Holdings, payment of
interest may be made by check mailed to the Holders of the Discount Notes at
their respective addresses set forth in the register of Holders of Discount
Notes. Until otherwise designated by Holdings, Holdings' office or agency in New
York is the office of the Trustee maintained for such purpose. The Discount
Notes are issued in denominations of $1,000 and integral multiples thereof.
 
OPTIONAL REDEMPTION
 
    The Discount Notes are redeemable, at the option of Holdings, in whole at
any time or in part from time to time, on and after December 15, 1997 at the
following redemption prices (expressed as percentages of the Accreted Value) if
redeemed during the twelve-month period commencing on December 15 of the year
set forth below, plus in each case, accrued interest thereon to the date of
redemption:
 
<TABLE>
<CAPTION>
                                                                         REDEMPTION
                                           YEAR                            PRICE
                    ---------------------------------------------------  ----------
                    <S>                                                  <C>
                    1997...............................................    107.63%
                    1998...............................................    106.10
                    1999...............................................    104.58
                    2000...............................................    103.05
                    2001...............................................    101.53
                    2002 and thereafter................................    100.00
</TABLE>
 
                                       A-1
<PAGE>   179
 
    In addition, in the event of an Initial Public Offering up to 25% of the
Discount Notes may be redeemed prior to December 15, 1997, at the option of
Holdings, at a redemption price equal to the sum of the applicable percentage of
the Accreted Value thereof set forth below, plus the Proportionate Share of the
Discount Notes, if any, to the date of redemption, if redeemed during the 12
months commencing on December 15 of the years set forth below:
 
<TABLE>
<CAPTION>
                                                                         REDEMPTION
                                           YEAR                            PRICE
                    ---------------------------------------------------  ----------
                    <S>                                                  <C>
                    1992...............................................    120.000%
                    1993...............................................    117.525
                    1994...............................................    115.050
                    1995...............................................    112.575
                    1996...............................................    110.100
</TABLE>
 
MANDATORY REDEMPTION
 
    Holdings will make a mandatory sinking fund payment on December 15, 2003,
sufficient to retire 50% of the Discount Notes originally issued, at a
redemption price equal to 100% of the principal amount thereof, together with
accrued interest to the date of redemption. Holdings may, at its option, receive
credit against such sinking fund payment for 100% of the principal amount of any
Discount Notes previously acquired by Holdings and surrendered to the Trustee
for cancellation or redeemed at the option of Holdings and which, in each case,
were not previously used for or as a credit against any other required payment
pursuant to the Discount Note Indenture. Holdings may use the same Discount Note
as a credit only once.
 
RANKING
 
    The Discount Notes are unsecured obligations of Holdings and rank senior in
right of payment to all subordinated indebtedness of Holdings and pari passu in
right of payment to all future senior indebtedness of Holdings. As a debt
obligation of Holdings, the Discount Notes are effectively subordinated to all
existing indebtedness and other liabilities (including trade payables) of its
subsidiaries, including the indebtedness of Food 4 Less. As of January 7, 1995,
the aggregate amount of indebtedness and other liabilities of Food 4 Less that
effectively rank senior to the Discount Notes would have been $924.2 million.
 
CERTAIN COVENANTS
 
    LIMITATION ON CHANGE OF CONTROL. (a) Upon the occurrence of a Change of
Control (the "Change of Control Date"), each Holder shall have the right to
require the repurchase of such Holder's Discount Notes pursuant to the offer
described in paragraph (b), below (the "Change of Control Offer"), at a purchase
price equal to 101% of the Accreted Value thereof plus either, (i) if the date
of purchase is prior to December 15, 1997, the Proportionate Share, if any, with
respect to the Discount Notes to the date of purchase and (ii) if the date of
purchase is on or after December 15, 1997, the aggregate principal amount
thereof plus accrued interest to the date of purchase. Within 10 days after any
Change of Control Date requiring Holdings to make a Change of Control Offer
pursuant to this covenant, Holdings shall so notify the Trustee.
 
    (b) The notice to the Holders shall contain all instructions and materials
necessary to enable such Holders to tender Discount Notes pursuant to the Change
of Control Offer. Within 30 days following any Change of Control Date, Holdings
shall send, by first class mail, a notice to each Holder, with copies to the
Trustee, which notice shall govern the terms of the Change of Control Offer.
 
    LIMITATION ON RESTRICTED PAYMENTS. Holdings shall not, and shall cause each
of its Subsidiaries not to, directly or indirectly, make any Restricted Payment
if, at the time of such Restricted Payment, or after giving effect thereto, (a)
a Default or an Event of Default shall have occurred and be continuing, or (b)
the Net Worth of Holdings on the last day of the full fiscal quarter immediately
preceding the date of such Restricted Payment (pro forma to give effect thereto)
is not greater than $75 million, or (c) Holdings' Operating Coverage Ratio,
calculated on a pro forma basis as if such Restricted Payment had been made at
the beginning of the Pro Forma Period, shall be less than 2.0 to 1.0, or (d) the
aggregate amount expended for all Restricted Payments, including such Restricted
Payment (the amount of any Restricted Payment, if other than cash, to be the
fair market value thereof at the date of payment, as determined in good faith by
the Board of Directors of Holdings, which determination shall be evidenced by a
Board Resolution), subsequent to the Issue Date, shall exceed the sum of (i) 50%
of the aggregate Consolidated Net Income (or if such Consolidated Net Income is
a loss, minus 100% of such loss) of Holdings earned subsequent to the Issue Date
and on or prior to the date the Restricted Payment occurs (the "Reference Date")
plus (ii) 100% of the aggregate Net Cash Proceeds and 50% of the Net Proceeds
which do not constitute Net Cash Proceeds received by Holdings from any person
(other than a Subsidiary) from the issuance and sale (including upon exchange or
conversion for other securities of Holdings) subsequent to the Issue Date and on
or prior to the Reference Date of Qualified Capital Stock (excluding (A)
Qualified Capital Stock paid as a dividend on any
 
                                       A-2
<PAGE>   180
 
Capital Stock or as interest on any Indebtedness and (B) any Net Proceeds from
issuances and sales financed directly or indirectly using funds borrowed from
Holdings or any Subsidiary, until and to the extent such borrowing is repaid).
 
    Notwithstanding the foregoing, if no Default or Event of Default shall have
occurred and be continuing as a consequence thereof, the provisions set forth in
the immediately preceding paragraph will not prevent (1) the payment of any
dividend within 60 days after the date of its declaration if the dividend would
have been permitted on the date of declaration, (2) the acquisition of any
shares of Capital Stock in exchange for or solely out of the proceeds of the
substantially concurrent sale (other than to a Subsidiary) of shares of
Qualified Capital Stock or (3) Permitted Payments; provided that (x) the
declaration of each dividend paid in accordance with clause (1) above, each
acquisition or repayment made in accordance with, or of the type set forth in,
clause (2) above and each payment described in clause (iii) of the definition of
"Permitted Payments" shall each be counted for purposes of computing amounts
expended pursuant to subclause (d) in the immediately preceding paragraph, and
(y) no amounts pursuant to clause (i) or (ii) of the definition of "Permitted
Payments" shall be so counted.
 
    Prior to any Restricted Payment under the first paragraph of this covenant,
Holdings shall deliver to the Trustee an Officers' Certificate setting forth the
computation by which the amount available for Restricted Payments pursuant to
such paragraph was determined. The Trustee shall have no duty of responsibility
to determine the accuracy or correctness of this computation and shall be fully
protected in relying on such officers' certificate.
 
    LIMITATION ON INCURRENCES OF ADDITIONAL INDEBTEDNESS. (a) Except as set
forth herein, Holdings shall not, and shall not permit any Subsidiary, after the
original issuance of the Securities, directly or indirectly, to incur, assume,
guarantee, become liable, contingently or otherwise, with respect to, or
otherwise become responsible for the payment of (collectively "incur") any
indebtedness. For purposes of the Discount Note Indenture, Indebtedness incurred
by any person that is not a Subsidiary, which Indebtedness is outstanding at the
time such person becomes, or is merged into or consolidated with, a Subsidiary,
shall be deemed to have been incurred or issued, as the case may be, at the time
such person becomes, or is merged into or consolidated with, a Subsidiary.
 
    (b) Notwithstanding the foregoing, Holdings or any Subsidiary may incur
Indebtedness if (i) no Default with respect to payment of principal of, or
interest on, the Securities or Event of Default shall have occurred and be
continuing at the time or as a consequence of the incurrence of such
Indebtedness and (ii) on the date of the incurrence of such Indebtedness, the
Operating Coverage Ratio of Holdings would be greater than 1.75 to 1.0 if such
date is prior to June 15, 1994; greater than 2.0 to 1.0 if such date is on or
after June 15, 1994 and prior to June 15, 1996; and greater than 2.25 to 1.0
thereafter.
 
    (c) Notwithstanding the foregoing, (i) in addition to Indebtedness permitted
under clauses (ii) and (iii) hereof, any Subsidiary may incur (A) Indebtedness
under the Term Facility (as defined in the Credit Agreement) under or pursuant
to the Loan Documents (and Holdings and each Subsidiary may guarantee such
Indebtedness) in an aggregate principal amount at any time outstanding not to
exceed $165 million (plus obligations for related payments for early
termination, interest, fees, expenses and indemnities and other amounts payable
thereunder or in connection therewith) less the aggregate amount of all future
principal payments made with respect to the Term Advances (as defined in the
Credit Agreement) or any other term advances thereunder and (B) Indebtedness
under Supplementary Documents (and each Subsidiary may guarantee such
Indebtedness), (ii) in addition to Indebtedness permitted under clauses (i) and
(iii) hereof, any Subsidiary may incur Indebtedness under the Loan Documents
pursuant to Subsidiary Letter of Credit Obligations (and Holdings and any
Subsidiary (to the extent it is not an obligor) may guarantee such Indebtedness)
in an aggregate principal amount at any time outstanding not to exceed $55
million (plus obligations for related payments for early termination, interest,
fees, expenses, indemnities and other amounts payable thereunder or in
connection therewith) and (iii) in addition to Indebtedness permitted under
clauses (i) and (ii) hereof, any Subsidiary may incur (A) additional
Indebtedness under the Revolving Facility (as defined in the Credit Agreement)
under the Loan Documents, including pursuant to Subsidiary Letter of Credit
Obligations (and Holdings and any Subsidiary (to the extent it is not an
obligor) may guarantee such Indebtedness) in an aggregate principal amount at
any time outstanding not to exceed $70 million (plus obligations for related
payments for early termination, interest, fees, expenses, indemnities and other
amounts payable thereunder or in connection therewith) and (B) Indebtedness
under the Supplementary Documents (and Holdings or any Subsidiary (to the extent
it is not an obligor) may guarantee such Indebtedness).
 
    (d) Notwithstanding the foregoing, Holdings or any Subsidiary may incur
Indebtedness evidenced by the Securities or the Secondary Securities.
 
    (e) Notwithstanding the foregoing, Holdings may incur Indebtedness to any
Subsidiary, and any Subsidiary may incur Indebtedness to Holdings or to another
Subsidiary.
 
    (f) Notwithstanding the foregoing, Holdings or any Subsidiary may incur
Indebtedness in connection with the purchase or improvement of property (real or
personal) or equipment or other capital expenditures in the ordinary course of
business (including, if in the ordinary course, for the purchase of assets or
stock of any retail grocery store or business) or consisting of Capitalized
Lease Obligations; provided that the aggregate principal amount incurred
pursuant to this paragraph (f) in any Yearly Period shall not exceed $25 million
(provided that any unused amounts may be carried over to the next (but not any
subsequent) Yearly Period).
 
                                       A-3
<PAGE>   181
 
    (g) Notwithstanding the foregoing, Holdings or any Subsidiary may (i) incur
Indebtedness under Supplementary Documents entered into with respect to
Indebtedness in a notional amount not exceeding the aggregate principal amount
of Indebtedness outstanding or committed under the Loan Documents on the date of
such incurrence and otherwise permitted to be outstanding pursuant to this
Section and (ii) incur Indebtedness under Foreign Exchange Agreements and
Interest Swap Obligations entered into with respect to Indebtedness in a
notional amount not exceeding (A) the aggregate principal amount of Indebtedness
outstanding or committed under the Loan Documents at the date of such incurrence
and otherwise permitted to be outstanding pursuant to this Section less (B) the
aggregate notional amount of Indebtedness then outstanding pursuant to clause
(i) above.
 
    (h) Notwithstanding the foregoing, Holdings or any Subsidiary may incur
Permitted Guarantees of Indebtedness in an aggregate principal amount not to
exceed $25 million (plus obligations for related interest, fees, expenses,
indemnities and other amounts) at any time outstanding in addition to the
Permitted Guarantees outstanding on the Issue Date.
 
    (i) Notwithstanding the foregoing, Holdings or any Subsidiary may guarantee
Indebtedness of the Company or any Subsidiary of the Company; provided that the
Indebtedness of such Subsidiary was not incurred in violation of this Section.
 
    (j) Notwithstanding the foregoing, Holdings or any Subsidiary may incur
Refinancing Indebtedness; provided, however, that (x) the proceeds received from
the incurrence of Refinancing Indebtedness incurred to repay Securities then
outstanding shall be irrevocably deposited by Holdings with the Trustee or the
Paying Agent to repay such Securities on the date fixed for repayment thereof
and (y) if such Refinancing Indebtedness is incurred to repay all of the
Securities then outstanding, Holdings shall redeem the Securities pursuant to
the Securities on the earliest date permitted thereunder.
 
    (k) Notwithstanding the foregoing, any Subsidiary may incur Indebtedness
represented by the Senior Subordinated Notes and the related guarantees thereof.
 
    (l) Notwithstanding the foregoing, any Subsidiary may incur Indebtedness
represented by the Senior Notes and related guarantees thereof.
 
    (m) Notwithstanding the foregoing, Holdings may incur Indebtedness
represented by the accretion of principal of the Securities and may issue
additional Securities in accordance with the provisions of the Registration
Rights Agreement.
 
    (n) Notwithstanding the foregoing, Holdings or any Subsidiary may incur
Indebtedness in connection with an acquisition of the La Habra Facility and
Option Stores.
 
    (o) Notwithstanding the foregoing, Holdings or any Subsidiary may incur
Indebtedness represented by letters of credit for the account of Holdings or
such Subsidiary in order to provide security for workers compensation claims,
payment obligations in connection with self-insurance or similar requirements in
the ordinary course of business.
 
    (p) Notwithstanding the foregoing, Holdings or any Subsidiary may incur
Indebtedness in addition to Indebtedness incurred pursuant to paragraphs (b)
through (o); provided that the aggregate principal amount of Indebtedness
incurred by Holdings and any Subsidiary pursuant to this paragraph (p) shall not
exceed $75 million (plus obligations for payments for early termination,
interest, fees, expenses, indemnities and other amounts) at any time
outstanding.
 
    (q) Notwithstanding the foregoing, Holdings shall not incur any Indebtedness
pursuant to paragraphs (b), (e), (h), (i), (j) (other than in connection with
the refinancing of Indebtedness incurred under (c), (d), (f), (g), (m) and (o)
and (p) of this Section unless such Indebtedness is Disqualified Capital Stock
or is otherwise expressly subordinate in right of payment to the Securities to
the same extent that the Senior Subordinated Notes are subordinated to the
Senior Notes.
 
    (r) No limitation contained in the foregoing clauses (b) through (p) shall
preclude Holdings or any Subsidiary from incurring additional Indebtedness
permitted to be incurred under any other of such clauses.
 
    (s) Notwithstanding the foregoing, Holdings shall not permit any Subsidiary
to guarantee any Indebtedness of Holdings.
 
    LIMITATION ON LIENS. Holdings shall not create, incur, assume or suffer to
exist any Liens upon any of its assets unless the Discount Notes are equally and
ratably secured by the Liens covering such assets, except for (i) Permitted
Liens, (ii) Liens securing Acquired Indebtedness; provided that such Liens (x)
are not incurred in connection with, or in contemplation of, the acquisition of
the property or assets acquired and (y) do not extend to or cover any property
or assets of Holdings or any Subsidiary other than the property or assets so
acquired, (iii) Liens existing on the Issue Date, (iv) Liens to secure
Indebtedness that is permitted under the provisions of the Discount Note
Indenture summarized under "Limitation on Incurrences of Additional
Indebtedness"; provided that (A) any such Lien is created solely for the purpose
of securing Indebtedness representing, or incurred to finance, refinance or
refund, the cost (including sales and excise taxes, installation and delivery
charges and other direct costs of, and other direct expenses paid or charged in
connection with, the purchase (whether through stock or asset purchase, merger
or otherwise) or construction) of the property subject thereto, (B) the
principal amount of the Indebtedness secured by such Lien does not exceed 100%
of such costs and (C) such Lien does not extend to or cover any property other
than such item of property and any improvements on such item; (v) Liens in favor
of the Trustee; (vi) Liens securing Indebtedness permitted by clauses (e), (k)
or (m) of the foregoing section entitled "Limitation on Incurrences of
Additional Indebtedness"; provided that, in the case of Indebtedness permitted
by
 
                                       A-4
<PAGE>   182
 
clause (k) above, the principal amount of the Indebtedness secured by Liens does
not exceed 100% of the purchase price of the La Habra Facility or the Option
Stores, as the case may be; and (vii) any replacement, extension or renewal, in
whole or in part, of any Lien described in this or the foregoing clauses (i)
through (vi), including in connection with any refinancing of the Indebtedness,
in whole or in part, secured by any such Lien; provided that if any such clauses
limit the amount secured by or the assets subject to such Liens, no extension or
renewal shall increase the amount or the assets subject to such Liens, except to
the extent that the Liens associated with such additional assets are otherwise
permitted hereunder. Notwithstanding the foregoing, Holdings shall not (i)
create, incur, assume or suffer to exist any Liens upon any of its assets to
secure Indebtedness of its Subsidiaries or (ii) cause any Subsidiary to create,
incur, assume or suffer to exist any Liens upon any of its assets to secure
Indebtedness of Holdings.
 
    LIMITATION ON DISPOSITION OF ASSETS. (a) Holdings will not, and will not
permit any of its Subsidiaries to, make any Asset Sale unless (a) Holdings or
the applicable Subsidiary receives consideration at the time of such Asset Sale
at least equal to the fair market value of the assets sold or otherwise disposed
of as determined in good faith by the Board of Directors of Holdings or if the
aggregate fair market value of all non-cash consideration received by Holdings
or such Subsidiary, as the case may be, from any such Asset Sale shall exceed
$15 million, as determined by an Independent Financial Advisor; provided that no
such determination by the Board of Directors of Holdings shall be required if
the fair market value of the assets sold or otherwise disposed of does not
exceed $5 million; and (b) the Net Cash Proceeds received by Holdings or such
Subsidiary, as the case may be, from such Asset Sale are applied in accordance
with this covenant; and (c) the Net Cash Proceeds received by Holdings or such
Subsidiary from such Asset Sale are applied within 270 days of such Asset Sale,
at Holdings' election, (i) to repay Indebtedness of Holdings or any Subsidiary
(ii) in a manner that would constitute a Related Business Investment; or (iii)
to the purchase of Discount Notes pursuant to a Net Proceeds Offer as set forth
below, provided, however, that Holdings shall not be required to satisfy the
condition specified in clause (a) above if such Asset Sale is pursuant to a
foreclosure by the Lenders under the Credit Agreement and the other Loan
Documents or their representative on collateral securing Indebtedness under the
Loan Documents; provided, further, that if at any time any non-cash
consideration received by Holdings or any Subsidiary in connection with any
Asset Sale is converted into or sold or otherwise disposed of for cash, then
such cash shall constitute Net Cash Proceeds for purposes of this covenant and
shall be applied in accordance with clause (c) above within 270 days of the
receipt of such cash; provided, further, that Holdings has the right to exclude
Asset Sales subsequent to the Issue Date, the proceeds of which in the aggregate
do not exceed $10 million, from the provisions of this covenant. To the extent
that the Net Cash Proceeds are not actually applied in accordance with clause
(c)(i) or (ii) above, or after such application there remains a portion of the
Net Cash Proceeds which, when added to any other Net Cash Proceeds remaining
after such application, accumulates at least $2,500,000 subsequent to the
previous time Holdings shall have accumulated at least such an amount and used
it in accordance with this covenant, or if no such accumulation shall previously
have occurred, subsequent to the date of the Holdings Discount Note Indenture,
Holdings shall make an offer as described in the following paragraph below (the
"Net Proceeds Offer") to purchase Discount Notes at a price equal to 100% of,
(i) if the date of the Net Proceeds Offer is prior to December 15, 1997, the
Accreted Value thereto plus the Proportionate Share, if any, with respect to the
Discount Notes to the date of purchase and (ii) if the date of the Net Proceeds
Offer is on or after December 15, 1997, the aggregate principal amount thereof,
plus accrued interest to the date of purchase, which shall in the aggregate
equal the Net Proceeds required by this covenant to be used to purchase Discount
Notes in a Net Proceeds Offer; provided, however, that Holdings may credit
against the principal amount of Discount Notes to be acquired the principal
amount of Discount Notes acquired by Holdings through purchase, optional
redemption, exchange or otherwise following consummation of the Asset Sale and
surrendered for cancellation and not previously used as a credit against any
other required payment pursuant to the Discount Note Indenture; provided,
further, that a Net Proceeds Offer as a result of an Asset Sale made by
Supermarkets or one of its subsidiaries shall not be required to be in excess of
the lesser of (A) the Net Cash Proceeds of such Asset Sale less the Net Cash
Proceeds actually applied in accordance with clauses (c)(i) or (ii) above and
(B) the amount that Supermarkets is permitted to distribute to Holdings as a
dividend pursuant to the Old F4L Senior Note Indenture, the Old F4L Subordinated
Note Indenture (or pursuant to agreements governing Indebtedness the proceeds of
which were used to refinance in whole or in part the Old F4L Senior Notes or the
Old F4L Subordinated Notes so long as the dividend restrictions contained
therein are comparable to those set forth in the Old F4L Senior Note Indenture
and Old F4L Subordinated Note Indenture) and by state law. The Net Proceeds
Offer shall remain open from the time of mailing until 5 days (or such shorter
period as may be required under applicable law) before the Proceeds Purchase
Date.
 
    (b) Notice of a Net Proceeds Offer shall be sent, by first class mail, by
Holdings not less than 230 days nor more than 270 days after the relevant Asset
Sale to all Holders at their last registered addresses, with a copy to the
Trustee and the Credit Agent. The notice shall contain all instructions and
materials necessary to enable such Holders to tender Securities pursuant to the
Net Proceeds Offer and shall state the following terms:
 
        (1) that the Net Proceeds Offer is being made pursuant to the Discount
    Note Indenture and that all Securities tendered will be accepted for
    payment; provided, however, that if the aggregate principal amount of
    Securities tendered in a Net Proceeds Offer plus accrued interest at the
    expiration of such offer exceeds the aggregate amount of the Net Proceeds
    Offer, Holdings shall select the Securities to be purchased on a pro rata
    basis (with such adjustments as may be deemed appropriate by Holdings so
    that only Securities in denominations of $1,000 or multiples thereof shall
    be purchased);
 
                                       A-5
<PAGE>   183
 
        (2) the purchase price (including the amount of accrued interest) and
    the purchase date (which shall be no earlier than 30 days nor later than 40
    days from the date such notice is mailed, other than as may be required by
    law (the "Proceeds Purchase Date");
 
        (3) that any Security not tendered will continue to accrue interest if
    interest is then accruing;
 
        (4) that, unless Holdings defaults in making payment therefor, any
    Security accepted for payment pursuant to the Net Proceeds Offer shall cease
    to accrue interest after the Proceeds Purchase Date;
 
        (5) that Holders electing to have a Security purchased pursuant to a Net
    Proceeds Offer will be required to surrender the Security, with the form
    entitled "Option of Holder to Elect Purchase" on the reverse of the Security
    completed, to the Paying Agent at the address specified in the notice prior
    to the close of business on the Business Day prior to the Proceeds Purchase
    Date;
 
        (6) that Holders will be entitled to withdraw their election if the
    Paying Agent receives, not later than two Business Days prior to the
    Proceeds Purchase Date, a telegram, telex, facsimile transmission or letter
    setting forth the name of the Holder, the principal amount of the Securities
    the Holder delivered for purchase and a statement that such Holder is
    withdrawing his election to have such Security purchased; and
 
        (7) that Holders whose Securities were purchased only in part will be
    issued new Securities equal in principal amount to the unpurchased portion
    of the Securities surrendered.
 
    On or before the Proceeds Purchase Date, Holdings shall (i) accept for
payment Securities or portions thereof tendered pursuant to the Net Proceeds
Offer which are to be purchased in accordance with item (b)(1) above, (ii)
deposit with the Paying Agent U.S. Legal Tender sufficient to pay the purchase
price of all Securities to be purchased and (iii) deliver to the Trustee
Securities so accepted together with an Officers' Certificate stating the
Securities or portions thereof being purchased by Holdings. The Paying Agent
shall promptly mail to the Holders of Securities so accepted payment in an
amount equal to the purchase price. Holdings will publicly announce the results
of the Net Proceeds Offer on or as soon as practicable after the Proceeds
Purchase Date. For purposes of this Section, the Trustee shall act as the Paying
Agent.
 
    Any amounts remaining after the purchase of Securities pursuant to a Net
Proceeds Offer shall be returned by the Trustee to Holdings.
 
    LIMITATION ON TRANSACTIONS WITH AFFILIATES. Neither Holdings nor any
Subsidiary shall (i) sell, lease, transfer or otherwise dispose of any of its
properties or assets or securities to, (ii) purchase any property, assets or
securities from, (iii) make any Investment in, or (iv) enter into or suffer to
exist any contract or agreement with or for the benefit of, an Affiliate or
Significant Stockholder (and any Affiliate of such Significant Stockholder) of
Holdings or any Subsidiary (an "Affiliate Transaction"), other than (x)
Affiliate Transactions permitted under the following paragraph and (y) Affiliate
Transactions (including lease transactions) in the ordinary course of business,
that are fair to Holdings or such Subsidiary, as the case may be, and on terms
at least as favorable as might reasonably have been obtainable at such time from
an unaffiliated party, unless the Board of Directors of Holdings or such
Subsidiary, as the case may be, pursuant to a Board Resolution, reasonably and
in good faith determines that such Affiliate Transaction is fair to Holdings or
such Subsidiary, as the case may be, and is on terms at least as favorable as
might reasonably have been obtainable at such time from an unaffiliated party,
provided that if an Affiliate Transaction or series of related Affiliate
Transactions involves or has a value in excess of $1 million and less than or
equal to $15 million, Holdings or such Subsidiary, as the case may be, shall not
enter into such Affiliate Transaction or series of related Affiliate
Transactions unless a majority of the disinterested members of the Board of
Directors of Holdings or such Subsidiary or an Independent Financial Advisor
shall reasonably and in good faith determine that such Affiliate Transaction is
fair to Holdings or such Subsidiary, as the case may be, or is on terms at least
as favorable as might reasonably have been obtained at such time from an
unaffiliated party. In addition, neither Holdings nor any of Subsidiary shall
enter into an Affiliate Transaction or series of related Affiliate Transactions
involving or having a value of more than $15 million unless Holdings or such
Subsidiary, as the case may be, has received an opinion from an Independent
Financial Advisor to the effect that the financial terms of such Affiliate
Transaction are fair to Holdings or such Subsidiary or are at least as favorable
as might reasonably have been obtained at such time from an unaffiliated party.
 
    The provisions of the foregoing paragraph shall not apply to (i) any
Permitted Payment, (ii) any Restricted Payment that is made in compliance with
the provisions of the Discount Note Indenture summarized under "Limitation on
Restricted Payments," (iii) reasonable and customary fees and compensation paid
to, and indemnity provided on behalf of, officers, directors, employees or
consultants of Holdings or any Subsidiary, as determined by the Board of
Directors of Holdings or any Subsidiary or the senior management thereof in good
faith, (iv) transactions exclusively between or among Holdings, Supermarkets and
any of their respective wholly-owned Subsidiaries or exclusively between or
among such wholly-owned Subsidiaries, provided such transactions are not
otherwise prohibited by the Discount Note Indenture, (v) any agreement as in
effect as of the Issue Date or any amendment thereto or any transaction
contemplated thereby (including pursuant to any amendment thereto) so long as
any such amendment is not disadvantageous to the Holders in any material
respect, (vi) the existence of, or the performance by Holdings or any Subsidiary
of its obligations under the terms of, any stockholder agreement (including any
registration rights agreement or purchase agreement related thereto)
 
                                       A-6
<PAGE>   184
 
to which it (or FFL) is a party as of the Issue Date and any similar agreements
(including any registration of Discount Notes as contemplated by the
Registration Rights Agreement and that certain Common Stock Registration Rights
Agreement dated as of December 31, 1992) which it (or FFL) may enter into
thereafter, provided, however, that the existence of, or the performance by
Holdings or any Subsidiary of obligations under any future amendment to, any
such existing agreement or under any similar agreement entered into after the
Issue Date shall only be permitted by this clause (vi) to the extent that the
terms of any such amendment or new agreement are not otherwise disadvantageous
to the Holders in any material respect, (vii) transactions permitted by, and
complying with, the provisions of the Discount Note Indenture summarized under
"Limitations on Mergers and Certain Other Transactions," or (viii) transactions
with Certified Grocers of California, Inc., Affiliated Wholesale Grocers of
Kansas City, Inc. or their subsidiaries or other suppliers in the ordinary
course of business (including, without limitation, pursuant to joint venture
agreements with such persons) and otherwise in compliance with the terms of the
Indenture.
 
    LIMITATIONS ON MERGERS. Pursuant to the Discount Note Indenture, Holdings
shall not in a single transaction or through a series of related transactions
(i) consolidate with or merge with or into any other person, or transfer (by
lease, assignment, sale or otherwise) all or substantially all of its properties
and assets as an entirety or substantially as an entirety to another person or
group of affiliated persons or (ii) adopt a Plan of Liquidation, unless, in
either case: (1) either Holdings shall be the continuing person, or the person
(if other than Holdings) formed by such consolidation or into which Holdings is
merged or to which all or substantially all of the properties and assets of
Holdings as an entirety or substantially as an entirety are transferred (or, in
the case of a Plan of Liquidation, any person to which assets are transferred)
(Holdings or such other person being hereinafter referred to as the "Surviving
Person") shall be a corporation organized and validly existing under the laws of
the United States, any State thereof or the District of Columbia, and shall
expressly assume, by an indenture supplemental hereto, executed and delivered to
the Trustee, in form satisfactory to the Trustee, all the obligations of
Holdings under the Trustee, all the obligations of Holdings under the Discount
Notes and this Discount Note Indenture; (2) immediately after and giving effect
to such transaction and the assumption contemplated by clause (1) above and the
incurrence or anticipated incurrence of any Indebtedness to be incurred in
connection therewith, (A) the Surviving Person shall have a Net Worth equal to
or greater than the Net Worth of Holdings immediately preceding the transaction
and (B) the Surviving Person could incur at least $1 of Indebtedness pursuant to
the covenant "Limitation on Incurrences on Additional Indebtedness" above; (3)
immediately before and immediately after and giving effect to such transaction
and the assumption of the obligations as set forth in clause (1) above and the
incurrence or anticipated incurrence of any Indebtedness to be incurred in
connection therewith, no Default or Event of Default shall have occurred and be
continuing; and (4) Holdings shall have delivered to the Trustee an officers'
certificate and an opinion of counsel, each stating that such consolidation,
merger, transfer or adoption and such supplemental indenture comply with the
covenant of the Discount Notes Indenture entitled "When Company May Merge, Etc."
that the Surviving Person agrees to be bound hereby, and that all conditions
precedent herein provided relating to such transaction have been satisfied.
 
    For purposes of the foregoing, the transfer (by lease, assignment, sale or
otherwise, in a single transaction or series of transactions) of all or
substantially all of the properties and assets of one or more Subsidiaries, the
Capital Stock of which constitutes all or substantially all of the properties
and assets of Holdings shall be deemed to be the transfer of all or
substantially all of the properties and assets of Holdings.
 
    Nothing contained herein shall prohibit the consolidation or merger of
Holdings and FFL so long as the surviving corporation in such consolidation or
merger (i) is Holdings or (ii) assumes all of the obligations of Holdings under
the Discount Note Indenture; provided that FFL shall not have incurred any
Indebtedness or other material liabilities, contingent or otherwise, subsequent
to the Issue Date and prior to such consolidation or merger, other than
liabilities resulting from registration rights relating to capital stock of FFL,
tax liabilities incurred in the ordinary course of business consistent with past
practice and liabilities in connection with effecting such consolidation or
merger.
 
    This section shall not apply to (i) the creation, incurrence or assumption
of Liens securing Indebtedness outstanding under the Credit Agreement or (ii)
any sale or other disposition of assets in connection with an event of default
and acceleration under the Credit Agreement.
 
    Upon any consolidation or merger, or any transfer of assets in accordance
with the foregoing, the successor person formed by such consolidation or into
which Holdings is merged or to which such transfer is made shall succeed to, and
be substituted for, and may exercise every right and power of, Holdings under
the Discount Note Indenture with the same effect as if such successor person had
been named as Holdings herein. When a successor corporation assumes all of the
obligations of Holdings hereunder and under the Discount Notes and agrees to be
bound hereby and thereby, the predecessor shall be released from such
obligations.
 
    DISPOSITION OF PROCEEDS OF PUBLIC OFFERING SALE.  (a) Holdings will not, and
will not permit any of its Subsidiaries to, participate in any Public Offering
Sale or have the Net Cash Proceeds of a Public Offering Sale by FFL contributed
to, invested in or otherwise accepted by Holdings or any Subsidiary unless (a)
the Net Cash Proceeds of any Public Offering Sale contributed to, or received by
Holdings or such Subsidiary, as the case may be, from such Public Offering Sale
are applied in accordance with this covenant, (b) the Net Cash Proceeds are
applied within 270 days of the Initial Public Offering Consummation Date, at the
election of Holdings, (i) to repay or cause to be repaid Indebtedness of
Holdings or any Subsidiary; (ii) in a manner that would constitute a Related
Business Investment hereunder; or (iii) to the purchase of
 
                                       A-7
<PAGE>   185
 
Discount Notes pursuant to a Net Proceeds Offer as set forth below; and (c) any
Net Cash Proceeds of a Public Offering Sale by FFL which are contributed to
Holdings shall be contributed in exchange for, or in respect of, Capital Stock
of Holdings. To the extent that the Net Cash Proceeds are not actually applied
in accordance with clauses (b)(i) or (ii) above, Holdings shall make an offer as
described in paragraph (b) below (the "Net Proceeds Offer") to purchase Discount
Notes at a price equal to 100% of, (i) if the date of the Net Proceeds Offer is
prior to December 15, 1997, the Accreted Value thereof plus the Proportionate
Share, if any, with respect to the Discount Notes to the date of purchase and
(ii) if the date of the Net Proceeds Offer is on or after December 15, 1997, the
aggregate principal amount thereof, plus accrued interest to the date of
purchase pursuant to this covenant, which shall in the aggregate equal the Net
Cash Proceeds required by this covenant to be used to purchase Discount Notes in
a Net Proceeds Offer; provided, however, that Holdings may credit against the
principal amount of Discount Notes to be acquired pursuant to this covenant the
principal amount of Discount Notes acquired by Holdings through purchase,
optional redemption, exchange or otherwise following the Initial Public Offering
Consummation Date and surrendered for cancellation and not previously used as a
credit against any other required payment pursuant to the Discount Note
Indenture; provided, further, that a Net Proceeds Offer as a result of a Public
Offering Sale made by Supermarkets shall not be required to be in excess of the
lesser of (A) the Net Cash Proceeds of such Public Offering Sale less the Net
Cash Proceeds actually applied in accordance with clauses (b)(i) or (ii) above
and (B) the amount that Supermarkets is permitted to distribute to Holdings as a
dividend pursuant to the Old F4L Senior Note Indenture, the Old F4L Senior
Subordinated Note Indenture (or pursuant to agreements governing Indebtedness
the proceeds of which were used to refinance in whole or in part the Old F4L
Senior Notes or the Old F4L Senior Subordinated Notes so long as the dividend
restrictions contained therein are comparable to those set forth in the Old F4L
Senior Note Indenture and Old F4L Senior Subordinated Note Indenture) and by
state law. The Net Proceeds Offer shall remain open from the time of mailing
until 5 days (or such shorter period as may be required under applicable law)
before the Proceeds Purchase Date.
 
    (b) Notice of a Net Proceeds Offer pursuant to this covenant shall be
mailed, by first class mail, by Holdings not less than 230 days nor more than
270 days after the relevant Initial Public Offering Consummation Date to all
Holders at their last registered addresses, with copies to the Credit Agent and
the Trustee. The notice shall contain all instructions and material necessary to
enable such Holders to tender Discount Notes pursuant to the Net Proceeds Offer
and shall state the terms set forth in the Discount Note Indenture.
 
    RESTRICTIONS ON SALE OF STOCK OF SUBSIDIARIES.  Holdings will not permit any
of its Subsidiaries to issue any Preferred Stock (other than to Holdings or to a
wholly-owned Subsidiary of Holdings) other than Disqualified Capital Stock
permitted to be issued pursuant to the provisions of the Discount Note Indenture
summarized under "Limitation on Incurrences of Additional Indebtedness" or
permit any person (other than Holdings or a wholly-owned Subsidiary of Holdings)
to own any Preferred Stock of any Subsidiary of Holdings (other than
Disqualified Capital Stock permitted to be issued pursuant to the conditions
described in the provisions of the Discount Note Indenture summarized under
"Limitation on Incurrences of Additional Indebtedness.
 
    Holdings will not permit any of its Subsidiaries to issue any Capital Stock
(other than Preferred Stock permitted under the foregoing paragraph and other
than to Holdings or to a wholly-owned Subsidiary of Holdings) or permit any
person (other than Holdings or a wholly-owned Subsidiary of Holdings) to own any
Capital Stock (other than Preferred Stock as provided in the foregoing
paragraph) of any Subsidiary of Holdings (other than in the case of a sale of
100% of the Capital Stock of a Subsidiary of Holdings which is not otherwise
prohibited by the Discount Note Indenture); provided that this paragraph shall
not apply to any Subsidiary of Supermarkets that becomes a Subsidiary of
Supermarkets after the Issue Date pursuant to the making of an Investment that
constituted a Restricted Payment and was permitted by the provisions of the
Discount Note Indenture summarized under "Limitation on Restricted Payments" or
pursuant to the making of a Related Business Investment that at the time made
could have been made as a Restricted Payment in compliance with the provisions
of the Discount Note Indenture summarized under "Limitation on Restricted
Payments" so long as such Related Business Investment is actually treated as a
Restricted Payment effective as of the date it was originally made, and the
provisions of the aforementioned covenant would not have been breached at any
time thereafter; provided, further, that this paragraph shall not prevent the
sale of less than 100% of the Capital Stock of a Subsidiary of Holdings if (i)
immediately after and giving pro forma effect to such transaction as if Holdings
ceased to own any equity interest in such Subsidiary on the first day of the
Reference Period (even if less than 100% of the Capital Stock of such Subsidiary
is sold) and the application of proceeds therefrom, Holdings could incur at
least $1 of Indebtedness pursuant to the provisions of the Discount Note
Indenture summarized in the first paragraph under "Limitations on Incurrences of
Additional Indebtedness" or (ii) such sale is pursuant to a foreclosure by the
lenders or other secured parties under the Credit Agreement and the other Loan
Documents (or by the holders of any Indebtedness secured by such Capital Stock)
or their Representative on collateral securing Indebtedness under the Loan
Documents; provided, however, that notwithstanding any other provision of this
covenant, Holdings will permit Supermarkets to issue any Capital Stock of
Supermarkets (other than Preferred Stock permitted under the first paragraph
above) other than to Holdings or permit any person (other than Holdings) to own
any Capital Stock (other than Preferred Stock permitted under the first
paragraph above) of Supermarkets.
 
    SEC REPORTS AND OTHER INFORMATION. (a) To the extent permitted by applicable
law or regulation, whether or not Holdings is subject to the requirements of
Section 13 or 15(d) of the Exchange Act, Holdings shall file with the SEC all
quarterly and annual reports and such other information, documents or other
reports (or copies of such portions of any of
 
                                       A-8
<PAGE>   186
 
the foregoing as the SEC may by rules and regulations prescribe) required to be
filed pursuant to such provisions of the Exchange Act. Holdings shall file with
the Trustee, within 5 days after it files the same with the SEC, copies of the
quarterly and annual reports and the information, documents, and other reports
(or copies of such portions of any of the foregoing as the SEC may by rules and
regulations prescribe) that it is required to file with the SEC pursuant to this
Section 4.09. Holdings shall also comply with the other provisions of TIA
sec. 314(a). If Holdings is not permitted by applicable law or regulations to
file the aforementioned reports, Holdings (at its own expense) shall file with
the Trustee and mail, or cause the Trustee to mail, to Holders at their
addresses appearing in the register of Securities maintained by the Registrar at
the time of such mailing within 5 days after it would have been required to file
such information with the SEC, all information and financial statements,
including any notes thereto and with respect to annual reports, an auditors'
report by an accounting firm of established national reputation, and a
"Management's Discussion and Analysis of Financial Condition and Results of
Operations," comparable to the disclosure that Holdings would have been required
to include in annual and quarterly reports, information, documents or other
reports, including, without limitation, reports on Forms 10-K, 10-Q and 8-K, if
Holdings was subject to the requirements of such Section 13 or 15(d) of the
Exchange Act.
 
    (b) At any time when Holdings is not permitted by applicable law or
regulations to file the aforementioned reports, upon the request of a Holder of
a Series A Note, Holdings will promptly furnish or cause to be furnished such
information as is specified pursuant to Rule 144A(d)(4) under the Securities Act
(or any successor provision thereto) to such Holder or to a prospective
purchaser of such Series A Note designated by such Holder, as the case may be,
in order to permit compliance by such Holder with Rule 144A under the Securities
Act.
 
EVENTS OF DEFAULT.
 
    Under the terms of the Discount Note Indenture the following events
constitute "Events of Default": (1) Holdings defaults in the payment of interest
on the Securities when the same becomes due and payable and the Default
continues for a period of 30 days; (2) Holdings defaults in the payment of the
principal of the Discount Notes when the same becomes due and payable at
maturity, upon acceleration, redemption or otherwise; (3) Holdings fails to
comply with any of its other agreements or covenants in, or provisions of, the
Discount Notes or the Discount Note Indenture and the Default continues for the
period and after the notice specified below; (4) there shall be a default under
any bond, debenture, or other evidence of Indebtedness of Holdings or of any
Significant Subsidiary or under any mortgage, indenture or other instrument
under which there may be issued or by which there may be secured or evidenced
any such Indebtedness, whether such Indebtedness now exists or shall hereafter
be created, if both (A) such default either (i) results from the failure to pay
such Indebtedness at its stated final maturity (that is, the date of the last
principal installment of any installment Indebtedness under the instrument or
agreement pursuant to or under which such Indebtedness was created or is
evidenced) or (ii) relates to an obligation other than the obligation to pay any
principal of such Indebtedness at its stated maturity and results in the holder
or holders of such Indebtedness causing such Indebtedness to become due prior to
its stated maturity and (B) the principal amount of such Indebtedness, together
with the principal amount of any other such Indebtedness the maturity of which
has been so accelerated, aggregates $25 million or more at any one time; (5)
there shall be a default in payment of interest or principal (other than as set
forth in clause (4) above by any Significant Subsidiary on Indebtedness under
the Credit Agreement, the Old F4L Senior Note Indenture or Old F4L Senior
Subordinated Note Indenture or any Refinancing Indebtedness relating thereto
(the "Designated Debt") when such interest or principal becomes due and payable
(a "Payment Default") and such Payment Default shall not have been cured or
waived within the Cure Period as defined below after such payment was due and
all applicable grace periods as in effect on the Issue Date (or in the case of
Refinancing Indebtedness periods comparable to the periods in the Indebtedness
being so refinanced relating to such payment) shall have lapsed (the "Designated
Debt Due Date"); provided for purposes of the foregoing Cure Period shall mean
the shorter of the following periods: (i) 90 days from the Designated Debt Due
Date or (ii) if within the 180 day period immediately prior to the date of such
Payment Default one or more Payment Defaults occurred which was or were cured or
waived within the applicable Cure Period, 90 days minus the total number of days
within such 180 day period for which all such prior Payment Defaults continued
uncured or unwaived beyond the applicable Designated Debt Due Date; (6) Holdings
or any Significant Subsidiary (A) admits in writing its inability to pay its
debts generally as they become due, (B) commences a voluntary case or proceeding
under any Bankruptcy Law with respect to itself, (C) consents to the entry of a
judgment, decree or order for relief against it in an involuntary case or
proceeding under any Bankruptcy Law, (D) consents to the appointment of a
Custodian of it or for substantially all of its property, (E) consents to or
acquiesces in the institution of a bankruptcy or an insolvency proceeding
against it, (F) makes a general assignment for the benefit of its creditors, or
(G) takes any corporate action to authorize or effect any of the foregoing; (7)
a court of competent jurisdiction enters a judgment, decree or order for relief
in respect of Holdings or any Significant Subsidiary in an involuntary case or
proceeding under any Bankruptcy Law, which shall (A) approve as properly filed a
petition seeking reorganization, arrangement, adjustment or composition in
respect of Holdings or any Significant Subsidiary, (B) appoint a Custodian of
Holdings or any Significant Subsidiary or for substantially all of its property
or (C) order the winding-up or liquidation of its affairs; and such judgment,
decree or order shall remain unstayed and in effect for a period of 60
consecutive days; or (8) any warrant of attachment is issued against any portion
of the property of Holdings having a value of at least $20 million, which
warrant is not released within 60 days after service of process with respect
thereto, or final judgments not covered by insurance for the payment of money
which in the aggregate at any one time exceeds $20 million shall be rendered
against Holdings by a
 
                                       A-9
<PAGE>   187
 
court of competent jurisdiction and shall remain undischarged for a period
(during which execution shall not be effectively stayed) of 60 days after such
judgment becomes final and nonappealable.
 
    A Default under clause (3) above (other than in the case of any Defaults
resulting from any Default under "Limitation on Restricted Payments,"
"Limitation on Change of Control," as described in the Holdings Discount Note
Indenture, which Defaults shall be Events of Default with the notice specified
in this paragraph but without the passage of time specified in this paragraph)
is not an Event of Default until the Trustee notifies Holdings, or the Holders
of at least 25% in aggregate principal amount of the outstanding Holdings
Discount Notes notify Holdings and the Trustee, of the Default, and Holdings
does not cure the Default within 30 days after receipt of the notice. The notice
must specify the Default, demand that it be remedied and state that the notice
is a "Notice of Default." Such notice shall be given by the Trustee if so
requested by the Holders of at least 25% in aggregate principal amount of the
Discount Notes then outstanding. When a Default is cured, it ceases.
 
SATISFACTION AND DISCHARGE OF INDENTURE.
 
    The Discount Note Indenture provides that Holdings may terminate its
obligations under the Discount Notes and the Discount Note Indenture if (i) all
Discount Notes previously authenticated and delivered have been delivered to the
Trustee for cancellation and Holdings has paid all sums payable by it
thereunder, or (ii) a period of 91 days has elapsed after Holdings has
irrevocably deposited in trust with the Trustee under the terms of an
irrevocable trust and security agreement in form and substance reasonably
satisfactory to the Trustee, money or United States government obligations
maturing as to principal and interest in such amounts and at such times as are
sufficient without consideration of any reinvestment of such interest to pay
principal of and interest on the outstanding Discount Notes on the dates on
which any such payments are due and payable in accordance with the terms of the
Discount Note Indenture and the Discount Notes; provided that among other
things, Holdings shall have delivered to the Trustee an opinion of counsel to
the effect that the holders of such Discount Notes will not recognize income,
gain or loss for federal income tax purposes as a result of Holdings' deposit
and the defeasance contemplated thereby and will be subject to federal income
tax in the same amounts and in the same manner and at the same times as would
have been the case if such deposit and defeasance had not occurred. Certain
obligations of Holdings under the Discount Note Indenture or of the Discount
Notes, including the payment of interest and principal, shall remain in full
force and effect until such Discount Notes are no longer outstanding.
 
MODIFICATION OF THE DISCOUNT NOTE INDENTURE.
 
    Holdings, when authorized by a Board Resolution, and the Trustee, together,
may amend or supplement the Discount Note Indenture or the Discount Notes
without notice to or consent of any Holder: (1) to cure any ambiguity, defect or
inconsistency; provided that such amendment or supplement does not adversely
affect the rights of any Holder, (2) to comply with Article 5 of the Discount
Note Indenture; (3) to provide for uncertificated Discount Notes in addition to
or in place of certificated Holdings Discount Notes; (4) to make any other
change that does not adversely affect the rights of any Holders; or (5) to
comply with any requirements of the SEC in connection with the qualification of
the Discount Note Indenture under the TIA; provided that Holdings has delivered
to the Trustee an opinion of counsel stating that such amendment or supplement
complies with the provisions of this Section.
 
    Subject to the "Right of Holders to Receive Payment," as described in the
Discount Note Indenture, Holdings, when authorized by a Board Resolution, and
the Trustee, together, with the written consent of the Holder or Holders of at
least a majority in aggregate principal amount of the outstanding Discount
Notes, may amend or supplement the Discount Note Indenture or the Discount
Notes, without notice to any other Holders. Holders of at least a majority in
aggregate principal amount of the outstanding Discount Notes may waive
compliance by Holdings with any provision of the Discount Note Indenture or the
Discount Notes without notice to any other Holder. Without the consent of each
Holder affected, however, no amendment, supplement or waiver, including a waiver
pursuant to the requirements as described in the Discount Note Indenture, may:
(1) change the principal amount of the Discount Note whose Holders must consent
to an amendment, supplement or waiver of any provision of this Discount Note
Indenture or the Discount Notes; (2) reduce the rate or extend the time for
payment of interest on any Holdings Discount Notes; (3) reduce the Accreted
Value of any Discount Notes; (4) reduce the principal amount of any Discount
Notes; (5) change the Maturity Date of any Discount Notes, or alter the
redemption provisions contained in paragraph 6 or 7 of the Discount Notes in a
manner adverse to any Holder; (6) make any changes in the provisions concerning
waivers of Defaults or Events of Default by Holders of the Discount Notes or the
rights of Holders to recover the principal of, interest on, or redemption
payment with respect to, any Discount Note; (7) make any changes in the sections
"Waiver of Past Defaults," "Rights of Holders to Receive Payment" described in
the Discount Note Indenture or this third sentence of this clause; (8) make the
principal of, or the interest on any Discount Note payable with anything or in
any manner other than as provided for in the Discount Note Indenture and the
Discount Notes as in effect on the date hereof.
 
    It shall not be necessary for the consent of the Holders under this clause
to approve the particular form of any proposed amendment, supplement or waiver,
but it shall be sufficient if such consent approves the substance thereof.
 
    After an amendment, supplement or waiver under this clause becomes
effective, Holdings shall mail to the Holders affected thereby a notice briefly
describing the amendment, supplement or waiver. Any failure of Holdings to mail
such
 
                                      A-10
<PAGE>   188
 
notice, or any defect therein, shall not, however, in any way impair or affect
the validity of any such supplemental indenture.
 
    In connection with any amendment, supplement or waiver under Article Nine of
the Discount Note Indenture, Holdings may, but shall not be obligated to, offer
to any Holder who consents to such amendment, supplement or waiver, or to all
Holders, consideration for such Holder's consent to such amendment, supplement
or waiver.
 
CERTAIN DEFINITIONS
 
    "ACCRETED VALUE" means, as of any date, with respect to each $1,000
principal amount of Securities, the Accreted Value set forth below for the
immediately preceding Semi-Annual Accrual Date:
 
<TABLE>
<CAPTION>
                                                                     ACCRETED VALUE
                                                                       (PER $1,000
                               SEMIANNUAL ACCRUAL DATE              PRINCIPAL AMOUNT)
                    ----------------------------------------------  -----------------
                    <S>                                             <C>
                    December 31, 1992.............................      $  482.63
                    June 15, 1993.................................         516.16
                    December 15, 1993.............................         555.51
                    June 15, 1994.................................         597.87
                    December 15, 1994.............................         643.46
                    June 15, 1995.................................         692.52
                    December 15, 1995.............................         745.33
                    June 15, 1996.................................         802.16
                    December 15, 1996.............................         863.32
                    June 15, 1997.................................         929.15
                    December 15, 1997 and thereafter..............      $1,000.00
</TABLE>
 
    "ACQUIRED INDEBTEDNESS" means Indebtedness of person or any of its
subsidiaries existing at the time such person becomes a Subsidiary or assumed in
connection with the acquisition of assets from such person and not incurred by
such person in connection with, or in anticipation or contemplation of, such
person becoming a Subsidiary or such acquisition.
 
    "AFFILIATE" of any specified person means any other person directly or
indirectly controlling or controlled by or under direct or indirect common
control with such specified person. For the purposes of this definition,
"control" when used with respect to any person means the power to direct the
management and policies of such person, directly or indirectly, whether through
the ownership of voting securities, by contract or otherwise; and the terms
"affiliated," "controlling" and "controlled" have meanings correlative to the
foregoing. Notwithstanding the foregoing, except as otherwise provided by law,
the term "Affiliate," with respect to Holdings and its Affiliates, shall not
include (i) BT Securities Corporation, Donaldson, Lufkin & Jenrette Securities
Corporation or any of their Affiliates or (ii) any other person who is not a
Significant Stockholder.
 
    "ASSET SALE" means, for any person, any sale, transfer or other disposition
or series of sales, transfers or other dispositions (including, without
limitation, by merger or consolidation or by exchange of assets and whether by
operation of law or otherwise) made by such person or any of its subsidiaries to
any person other than such person or one of its wholly-owned subsidiaries (or,
in the case of a sale, transfer or other disposition by a Subsidiary, to any
person other than Holdings or any wholly-owned Subsidiary) of any assets of such
person or any of its subsidiaries including, without limitation, assets
consisting of any capital stock or other securities held by such person or any
of its subsidiaries, and any capital stock issued by any subsidiary of such
person, outside of the ordinary course of business, excluding, however, any
sale, transfer or other disposition, or series of related sales, transfers or
other dispositions, having a purchase price or transaction value, as the case
may be, of $250,000 or less.
 
    "BANKRUPTCY LAW" means Title 11, U.S. Code or any similar Federal, state or
foreign law for the relief of debtors.
 
    "BOARD OF DIRECTORS" means, with respect to any person, the Board of
Directors of such person or any committee of the Board of Directors of such
person duly authorized, with respect to any particular matter, to exercise the
power of the Board of Directors of such person.
 
    "BOARD RESOLUTION" means, with respect to any person, a duly adopted
resolution of the Board of Directors of such person.
 
    "BUSINESS DAY" means a day that is not a Legal Holiday.
 
    "CAPITAL STOCK" means, with respect to any person, any and all shares,
interests, participations or other equivalents (however designated) of corporate
stock, including each class of common stock and preferred stock of such person,
including Preferred Stock.
 
                                      A-11
<PAGE>   189
 
    "CAPITALIZED LEASE OBLIGATION" means obligations under a lease that is
required to be capitalized for financial reporting purposes in accordance with
GAAP, and the amount of Indebtedness represented by such obligations shall be
the capitalized amount of such obligations determined in accordance with GAAP.
 
    "CASH EQUIVALENTS" means (i) obligations issued or unconditionally
guaranteed by the United States of America or any agency thereof, or obligations
issued by any agency or instrumentality thereof and backed by the full faith and
credit of the United States of America, (ii) commercial paper rated the highest
grade by Moody's Investors Service, Inc. and Standard & Poor's Corporation and
maturing not more than one year from the date of creation thereof, (iii) time
deposits with, and certificates of deposit and banker's acceptances issued by,
any bank having capital surplus and undivided profits aggregating at least $500
million and maturing not more than one year from the date of creation thereof,
(iv) repurchase agreements that are secured by a perfected security interest in
an obligation described in clause (i) and are with any bank described in clause
(iii) and (v) readily marketable direct obligations issued by any state of the
United States of America or any political subdivision thereof having one of the
two highest rating categories obtainable from either Moody's Investors Service,
Inc. or Standard & Poor's Corporation.
 
    "CHANGE OF CONTROL" means (I) the acquisition after the Issue Date, in one
or more transactions, of beneficial ownership (within the meaning of Rule 13d-3
under the Exchange Act) by (i) any person or entity (other than any Permitted
Holder) or (ii) any group of persons or entities (excluding any Permitted
Holders) who constitute a group (within the meaning of Section 13(d)(3) of the
Exchange Act), in either case, of any securities of Holdings or FFL such that,
as a result of such acquisition, such person, entity or group either (A)
beneficially owns (within the meaning of Rule 13d-3 under the Exchange Act)
directly or indirectly, 51% or more of Holdings' then outstanding voting
securities entitled to vote on a regular basis for a majority of the Board of
Directors of Holdings (but only to the extent that such beneficial ownership is
not shared with any Permitted Holder who has the power to direct the vote
thereof) or (B) otherwise has the ability to elect, directly or indirectly, a
majority of the members of Holdings' Board of Directors or (II) Holdings ceasing
to own 100% of the outstanding voting securities entitled to vote on a regular
basis for a majority of the Board of Directors of Supermarkets.
 
    "CONSOLIDATED NET INCOME," with respect to any person, for any period, means
the aggregate of the net income (or loss) of such person and its subsidiaries
for such period, on a consolidated basis, determined in accordance with GAAP;
provided that (a) the net income of any other person in which such person or any
of its subsidiaries has an interest (which interest does not cause the net
income of such other person to be consolidated with the net income of such
person and its subsidiaries in accordance with GAAP) shall be included only to
the extent of the amount of dividends or distributions actually paid to such
person or such subsidiary by such other person in such period; (b) the net
income of any subsidiary of such person that is subject to any Payment
Restriction shall be excluded to the extent such Payment Restriction actually
prevented the payment of an amount that otherwise could have been paid to, or
received by, such person or a subsidiary of such person not subject to any
Payment Restriction, provided, however, that with respect to the net income of
Holdings, the net income of Supermarkets and its Subsidiaries shall not be so
excluded, notwithstanding the existence of any such Payment Restriction, so long
as the terms of any such consensual Payment Restriction limiting the payment of
dividends are not materially more restrictive at the time of determination of
Consolidated Net Income than the most restrictive Payment Restriction limiting
the payment of dividends in effect on the Issue Date; and (c)(i) the net income
(or loss) of any other person acquired in a pooling of interests transaction for
any period prior to the date of such acquisition, (ii) all gains and losses
realized on any Asset Sale or in connection with the closure of the Long Beach
Warehouse, (iii) all gains realized upon or in connection with or as a
consequence of the issuance of the Capital Stock of such person or any of its
subsidiaries and any gains on pension reversions received by such person or any
of its subsidiaries, (iv) all gains and losses realized on the purchase or other
acquisition by such person or any of its subsidiaries of any securities of such
person or any of its subsidiaries, (v) all gains and losses resulting from the
cumulative effect of any accounting change pursuant to the application of
Accounting Principles Board Opinion No. 20, as amended (vi) all other
extraordinary gains and losses, and (vii) with respect to Holdings and its
Subsidiaries, all deferred financing costs written off in connection with the
early extinguishment of any Indebtedness, shall each be excluded.
 
    "CREDIT AGENT" means, at any time, the then acting Administrative Agent as
defined in and under the Credit Agreement, which initially shall be Citicorp
North America, Inc. Holdings shall promptly notify the Holdings Discount Note
Trustee of any change in the Credit Agent.
 
    "CREDIT AGREEMENT" means the Credit Agreement, dated as of June 17, 1991, by
and among Supermarkets, certain of its subsidiaries, the Lenders and Designated
Issuers of the Lenders referred to therein, Bankers Trust Company, Citicorp
North America, Inc., and Chemical Bank (the successor to Manufacturers Hanover
Trust Company), as Co-Agents, and Citicorp North America, Inc., as
Administrative Agent, together with the documents related thereto, as it may be
amended, extended, renewed, restated, supplemented or otherwise modified (in
whole or in part, and without limitation as to amount, terms, conditions,
covenants and other provisions) from time to time, and any agreement governing
Indebtedness incurred to refund or refinance (including by way of placement or
issuance of notes) or restructuring the entirety of the borrowings and
commitments then outstanding or permitted to be outstanding under such Credit
Agreement or such agreement. Holdings shall promptly notify the Holdings
Discount Note Trustee of any such refunding or refinancing of the Credit
Agreement.
 
                                      A-12
<PAGE>   190
 
    "CUSTODIAN" means any receiver, trustee, assignee, liquidator, sequestrator
or similar official under any Bankruptcy Law.
 
    "DEFAULT" means any event which is, or after notice or passage of time or
both would be, an Event of Default.
 
    "DEFAULT AMOUNT" means, with respect to the Securities, (i) if the Date of
Declaration (as defined below) is prior to December 15, 1997, the unpaid
Accreted Value of the Securities then outstanding as of the date on which the
Securities are declared to be due and payable (the "Date of Declaration") plus
the Proportionate Share thereof, if any, to the Date of Declaration, and (ii) if
the Date of Declaration is on or after December 15, 1997, the aggregate unpaid
principal amount of the Securities then outstanding as of the Date of
Declaration, plus accrued and unpaid interest thereon to the Date of
Declaration.
 
    "DISQUALIFIED CAPITAL STOCK" means, (i) with respect to any person, any
Capital Stock of such person or its subsidiaries that, by its terms, by the
terms of any agreement related thereto or by the terms of any security into
which it is convertible, puttable or exchangeable, is, or upon the happening of
an event or the passage of time would be, required to be redeemed or repurchased
by such person or its subsidiaries, including at the option of the holder, in
whole or in part, or has, or upon the happening of an event or passage of time
would have, a redemption or similar payment due, on or prior to the Maturity
Date or any other Capital Stock of such person or its subsidiaries designated as
Disqualified Capital Stock by such person at the time of issuance; provided,
however, that if such Capital Stock is either (a) redeemable or repurchasable
solely at the option of such person or (b) issued to employees of Holdings or
its Subsidiaries or to any plan for the benefit of such employees, such Capital
Stock shall not constitute Disqualified Capital Stock unless so designated; and
(ii) with respect to any Subsidiary of Holdings, any Preferred Stock issued by a
Subsidiary of Holdings other than Preferred Stock issued to Holdings.
 
    "EBDIT" means, with respect to any person, for any period, without
duplication, the sum of the amounts for such period of (i) Consolidated Net
Income of such person for such period, (ii) provisions for income taxes or
similar charges recognized by such person and its consolidated subsidiaries for
such period, (iii) depreciation and amortization expense of such person and its
consolidated subsidiaries accrued during such period (but only to the extent not
included in Fixed Charges), (iv) Fixed Charges of such person and its
consolidated subsidiaries for such period, and (v) other non-cash charges
reducing Consolidated Net Income and which have been customarily added back to
Consolidated Net Income by such person in determining EBDIT, in each case
determined in accordance with GAAP; provided that the amounts set forth in
clauses (i) through (iv) shall be included only to the extent such amounts
reduced Consolidated Net Income.
 
    "EXCHANGE ACT" means the Securities Exchange Act of 1934, as amended, and
the rules and regulations promulgated by the SEC thereunder.
 
    "FFL" means Food 4 Less, Inc., a Delaware corporation, until a successor
replaces it and thereafter means such successor.
 
    "FINAL ACCRETION DATE" means December 15, 1997.
 
    "FIXED CHARGES" means, with respect to any person, for any period, the
aggregate amount of (i) interest, whether expensed or capitalized, paid, accrued
or scheduled to be paid or accrued during such period (except to the extent
accrued in a prior period) in respect of all Indebtedness of such person and its
consolidated subsidiaries (including, without duplication, (a) original issue
discount on any Indebtedness (including, in the case of Holdings, any original
issue discount on the Discount Notes) and (b) the interest portion of all
deferred payment obligations, calculated in accordance with the effective
interest method, in each case to the extent attributable to such period) and
(ii) dividend requirements on Capital Stock of such person and its consolidated
subsidiaries (whether in cash or otherwise (except dividends payable in shares
of Qualified Capital Stock)) paid, accrued or scheduled to be paid or accrued
during such period (except to the extent accrued in a prior period) and
excluding items eliminated in consolidation. For purposes of this definition,
(a) interest on a Capitalized Lease Obligation shall be deemed to accrue at an
interest rate reasonably determined by the Board of Directors of such person (as
evidenced by a Board Resolution) to be the rate of interest implicit in such
Capitalized Lease Obligation in accordance with GAAP, (b) interest on
Indebtedness that is determined on a fluctuating basis shall be deemed to have
accrued at a fixed rate per annum equal to the rate of interest of such
Indebtedness in effect on the date Fixed Charges are being calculated, (c)
interest on Indebtedness that may optionally be determined at an interest rate
based upon a factor of a prime or similar rate, a eurocurrency interbank offered
rate, or other rate, shall be deemed to have been based upon the rate actually
chosen, or, if none, then based upon such optional rate chosen as Holdings or
any Subsidiary may designate, and (d) Fixed Charges shall be increased or
reduced by the net cost (including amortization of discount) or benefit
associated with Interest Swap Obligations attributable to such period. For
purposes of clause (ii) above, dividend requirements shall be increased to an
amount representing the pre-tax earnings that would be required to cover such
dividend requirements; accordingly the increased amount shall be equal to a
fraction, the numerator of which is such dividend requirements and the
denominator of which is 1 minus the applicable actual combined federal, state,
local and foreign income tax rate of such person and its subsidiaries (expressed
as a decimal), on a consolidated basis, for the fiscal year immediately
preceding the date of the transaction giving rise to the need to calculate Fixed
Charges.
 
                                      A-13
<PAGE>   191
 
    "FOREIGN EXCHANGE AGREEMENT" means any foreign exchange contract, currency
swap agreement or other similar agreement or arrangement designed to protect
against fluctuations in currency values.
 
    "FORWARD PERIOD" shall have the meaning set forth in the definition of
Operating Coverage Ratio contained in this Section 1.01.
 
    "HOLDINGS" means Food 4 Less Holdings, Inc., a California corporation, until
a successor replaces it and thereafter means such successor.
 
    "INDEBTEDNESS" means with respect to any person, without duplication, (i)
all liabilities, contingent or otherwise, of such person (a) for borrowed money
(whether or not the recourse of the lender is to the whole of the assets of such
person or only to a portion thereof), (b) evidenced by bonds, notes, debentures,
drafts accepted or similar instruments or letters of credit or representing the
balance deferred and unpaid of the purchase price of any property (other than
any such balance that represents an account payable or any other monetary
obligation to a trade creditor (whether or not an Affiliate) created, incurred,
assumed or guaranteed by such person in the ordinary course of business of such
person in connection with obtaining goods, materials or services and due within
twelve months (or such longer period for payment as is customarily extended by
such trade creditor) of the incurrence thereof, which account is not overdue by
more than 90 days, according to the original terms of sale, unless such account
payable is being contested in good faith), or (c) for the payment of money
relating to a Capitalized Lease Obligation; (ii) the maximum fixed repurchase
price of all Disqualified Capital Stock of such person or, if there is no such
maximum fixed repurchase price, the liquidation preference of such Disqualified
Capital Stock, plus accrued but unpaid dividends; (iii) reimbursement
obligations of such person with respect to letters of credit; (iv) obligations
of such person with respect to Interest Swap Obligations and Foreign Exchange
Agreements; (v) all liabilities of others of the kind described in the preceding
clause (i), (ii), (iii) or (iv) that such person has guaranteed or that is
otherwise its legal liability; and (vi) all obligations of others secured by a
Lien to which any of the properties or assets (including, without limitation,
leasehold interests and any other tangible or intangible property rights) of
such person are subject, whether or not the obligations secured thereby shall
have been assumed by such person or shall otherwise be such person's legal
liability (provided that if the obligations so secured have not been assumed by
such person or are not otherwise such person's legal liability, such obligations
shall be deemed to be in an amount equal to the fair market value of such
properties or assets, as determined in good faith by the Board of Directors of
such person, which determination shall be evidenced by a Board Resolution). For
purposes of the preceding sentence, the "maximum fixed repurchase price" of any
Disqualified Capital Stock that does not have a fixed repurchase price shall be
calculated in accordance with the terms of such Disqualified Capital Stock as if
such Disqualified Capital Stock were purchased on any date on which Indebtedness
shall be required to be determined pursuant to this Indenture, and if such price
is based upon, or measured by, the fair market value of such Disqualified
Capital Stock (or any equity security for which it may be exchanged or
converted), such fair market value shall be determined in good faith by the
Board of Directors of such person, which determination shall be evidenced by a
Board Resolution. For purposes hereof, Indebtedness incurred by any person that
is a general partnership (other than non-recourse Indebtedness) shall be deemed
to have been incurred by the general partners of such partnership pro rata in
accordance with their respective interests in the liabilities of such
partnership unless any such general partner shall, in the reasonable
determination of the Board of Directors of Holdings, be unable to satisfy its
pro rata share of the liabilities of the partnership, in which case the pro rata
share of any Indebtedness attributable to such partner shall be deemed to be
incurred at such time by the remaining general partners on a pro rata basis in
accordance with their interests.
 
    "INDEPENDENT FINANCIAL ADVISOR" means a reputable accounting, appraisal or a
nationally recognized investment banking firm that is, in the reasonable
judgment of the Board of Directors of Holdings, qualified to perform the task
for which such firm has been engaged hereunder and disinterested and independent
with respect to Holdings and its Affiliates.
 
    "INITIAL PUBLIC OFFERING" means an underwritten primary public offering of
common stock of FFL, Holdings or the Company at a time when neither FFL,
Holdings nor the Company has previously issued or sold any equity securities in
an underwritten transaction pursuant to a registration statement filed pursuant
to the Securities Act.
 
    "INTEREST SWAP OBLIGATION" means any obligation of any person pursuant to
any arrangement with any other person whereby, directly or indirectly, such
person is entitled to receive from time to time periodic payments calculated by
applying either a fixed or floating rate of interest on a stated notional amount
in exchange for periodic payments made by such person calculated by applying a
fixed or floating rate of interest on the same notional amount; provided that
the term "Interest Swap Obligation" shall also include interest rate exchange,
collar, cap, swap option or similar agreements providing interest rate
protection.
 
    "INVESTMENT" by any person in any other person means any investment by such
person in such other person, whether by a purchase of assets, in any transaction
or series of related transactions, individually or in the aggregate, in an
amount greater than $5 million, share purchase, capital contribution, loan,
advance (other than reasonable loans and advances to employees for moving and
travel expenses, as salary advances, or to permit the purchase of Qualified
Capital Stock of FFL, Holdings or any Subsidiary and other similar customary
expenses incurred, in each case in the ordinary course of business consistent
with past practice) or similar credit extension constituting Indebtedness of
such other person, and any guarantee of Indebtedness of any other person.
 
                                      A-14
<PAGE>   192
 
    "ISSUE DATE" means the date of first issuance of the Securities under this
Indenture.
 
    "LIEN" means any mortgage, pledge, lien, encumbrance, charge or adverse
claim affecting title or resulting in an encumbrance against real or personal
property, or a security interest of any kind (including any conditional sale or
other title retention agreement, any lease in the nature thereof, any option or
other agreement to sell which is intended to constitute or create a security
interest, mortgage, pledge or lien, and any filing of or agreement to give any
financing statement under the Uniform Commercial Code (or equivalent statutes)
of any jurisdiction); provided that in no event shall an operating lease be
deemed to constitute a Lien hereunder.
 
    "LOAN DOCUMENTS" means the Credit Agreement and all promissory notes,
guarantees, security agreements, pledge agreements, deeds of trust, mortgages,
letters of credit and other instruments, agreements and documents executed
pursuant thereto or in connection therewith, including all amendments,
supplements, extensions, renewals, restatements, replacements or refinancings
thereof, or other modifications (in whole or in part, and without limitation as
to amount, terms, conditions, covenants or other provisions) thereof from time
to time.
 
    "MATURITY DATE" means December 15, 2004.
 
    "NET CASH PROCEEDS" means Net Proceeds of (i) the sale of Qualified Capital
Stock of FFL, Holdings or the Company or (ii) any Asset Sale in the form of cash
or Cash Equivalents.
 
    "NET PROCEEDS" means (a) in the case of any issuance and sale by any person
of Qualified Capital Stock, the aggregate net proceeds received by such person
after payment of expenses, taxes, commissions and the like incurred in
connection therewith, whether such proceeds are in cash or in property (valued
at the fair market value thereof at the time of receipt as determined in good
faith by the Board of Directors of Holdings or, if the aggregate fair market
value of all non-cash consideration received shall exceed $15 million, as
determined by an Independent Financial Advisor) and (b) in the case of any
conversion or exchange of any outstanding Indebtedness or Disqualified Capital
Stock of such person for or into shares of Qualified Capital Stock of Holdings,
the sum of (i) the fair market value of the proceeds received by Holdings in
connection with the issuance of such Indebtedness or Disqualified Capital Stock
on the date of such issuance and (ii) any additional amount paid by the holder
to Holdings upon such conversion or exchange.
 
    "NET WORTH" as of any date means, with respect to any person, the amount of
the equity of the holders of Capital Stock of such person that would appear on
the balance sheet of such person as of such date, determined in accordance with
GAAP, adjusted to include the amount of any minority interest attributed to
Capital Stock held by management of Holdings or any Subsidiary reflected on such
balance sheet as of the Issue Date and to exclude (to the extent included in
such equity), (a) the amount of equity attributable to Disqualified Capital
Stock (but only to the extent that any such equity would constitute Disqualified
Capital Stock pursuant to clause (i) of the definition thereof) and (b) with
respect to Holdings, the effect of (i) all non-cash charges reducing such equity
amount and attributable to the early extinguishment of, or acceleration of costs
of, the financing of the Alpha Beta Acquisition (other than amortization of
original issue discount), (ii) prepayment penalties or other charges incurred in
connection with the retirement of certain Indebtedness of a Subsidiary of
Holdings existing immediately prior to the date of the Alpha Beta Acquisition
and (iii) the recognition of deferred losses, in an amount not to exceed $3
million, on the Long Beach Warehouse.
 
    "OPERATING COVERAGE RATIO" means, with respect to any person, the ratio of
(1) EBDIT of such person for the period (the "Pro Forma Period") consisting of
the most recent four full fiscal quarters for which financial information in
respect thereof is available immediately prior to the date of the transaction
giving rise to the need to calculate the Operating Coverage Ratio (the
"Transaction Date") to (2) the aggregate Fixed Charges of such person for the
fiscal quarter in which the Transaction Date occurs and the three fiscal
quarters immediately subsequent to such fiscal quarter (the "Forward Period")
reasonably anticipated by the Board of Directors of such person to become due
from time to time during such period. In addition to, but without duplication
of, the foregoing, for purposes of this definition, "EBDIT" shall be calculated
after giving effect (without duplication), on a pro forma basis for the Pro
Forma Period (but no longer), to (a) any Investment, during the period
commencing on the first day of the Pro Forma Period to and including the
Transaction Date (the "Reference Period"), in any other person that, as a result
of such Investment, becomes a subsidiary of such person, (b) the acquisition,
during the Reference Period (by merger, consolidation or purchase of stock or
assets) of any business or assets, which acquisition is not prohibited by this
Indenture, and (c) any sales or other dispositions of assets (other than sales
of inventory in the ordinary course of business) occurring during the Reference
Period, in each case as if such incurrence, Investment, repayment, acquisition
or asset sale had occurred on the first day of the Reference Period. In
addition, for purposes of this definition, "Fixed Charges" shall be calculated
after giving effect (without duplication), on a pro forma basis for the Forward
Period, to any Indebtedness incurred or repaid on or after the first day of the
Forward Period and prior to the Transaction Date.
 
    "PAYMENT RESTRICTION" means, with respect to a Subsidiary of any person, any
encumbrance, restriction or limitation, whether by operation of the terms of its
charter or by reason of any agreement, instrument, judgment, decree, order,
statute, rule or governmental regulation, on the ability of (i) such subsidiary
to (a) pay dividends or make other distributions on its Capital Stock or make
payments on any obligation, liability or Indebtedness owed to such person or any
other subsidiary of such person, (b) make loans or advances to such person or
any other subsidiary of such person, or
 
                                      A-15
<PAGE>   193
 
(c) transfer any of its properties or assets to such person or any other
subsidiary of such person, or (ii) such person or any such (a) dividends,
distributions or payments, (b) loans or advances, or (c) transfer of properties
or assets.
 
    "PERMITTED GUARANTEES" means (i) guarantees in effect on the Issue Date and
(ii) guarantees incurred in the ordinary course of business, by Holdings or any
Subsidiary, of Indebtedness of any other person.
 
    "PERMITTED HOLDER" means (i) Food 4 Less Equity Partners, L.P., The Yucaipa
Companies or any entity controlled thereby, (ii) an employee benefit plan of
Holdings, or any participant therein or any of Subsidiary, (iii) a trustee or
other fiduciary holding securities under an employee benefit plan of Holdings or
any Subsidiary or (v) any Permitted Transferee of any of the foregoing persons.
 
    "PERMITTED INVESTMENT" by any person means (i) any Related Business
Investment, (ii) Investments in securities not constituting cash or Cash
Equivalents and received in connection with an Asset Sale or any other
disposition of assets not constituting an Asset Sale by reason of the $250,000
threshold contained in the definition thereof, (iii) cash and Cash Equivalents,
(iv) Investments existing on the Issue Date, (v) Investments specifically
permitted by and made in accordance with the "Limitation on Restricted Payments"
covenant and the "Limitation on Transactions with Affiliates" covenant and (vi)
Investments by any Subsidiary in other Subsidiaries.
 
    "PERMITTED LIENS" shall mean (i) Liens for taxes, assessments, and
governmental charges to the extent not required to be paid under "Payment of
Taxes and Other Claims"; (ii) statutory Liens of landlords and carriers,
warehousemen, mechanics, suppliers, materialmen, repairmen, or other like Liens
arising in the ordinary course of business and with respect to amounts not yet
delinquent or being contested in good faith by appropriate process of law, and
for which a reserve or other appropriate provision, if any, as shall be required
by GAAP shall have been made; (iii) pledges or deposits in the ordinary course
of business to secure lease obligations or nondelinquent obligations under
workers' compensation, unemployment insurance or similar legislation; (iv) Liens
to secure the performance of public statutory obligations that are not
delinquent, appeal bonds, performance bonds or other obligations of a like
nature (other than for borrowed money); (v) easements, rights-of-way,
restrictions, minor defects or irregularities in title and other similar charges
or encumbrances not interfering in any material respect with the business of
Holdings or any Subsidiary incurred in the ordinary course of business; (vi)
purchase money Liens upon or in any real or personal property (including
fixtures and other equipment) acquired or held by Holdings or any Subsidiary in
the ordinary course of business to secure the purchase price of such property or
to secure Indebtedness incurred solely for the purpose of financing or
refinancing the acquisition or improvement of such property, or Liens existing
on such property at the time of its acquisition (other than any such Lien
created in contemplation of such acquisition) provided that (x) no such Lien
shall extend to or cover any property other than the property being acquired or
improved and (y) any such Indebtedness would be permitted to be incurred
pursuant to the covenant entitled "Limitation on Additional Indebtedness."
 
    "PERMITTED PAYMENTS" means any payment by Holdings or any Subsidiary (i) to
The Yucaipa Companies or the principals thereof for consulting, investment
banking or similar services during such period pursuant to that certain Amended
and Restated Consulting Agreement, dated as of June 17, 1991, among
Supermarkets, Yucaipa Management Company and The Yucaipa Companies, as such
amounts would be calculated under such Consulting Agreement as in effect on the
Issue Date, (ii) pursuant to the Transfer and Assumption Agreement, dated as of
June 23, 1989, between Supermarkets and FFL, as in effect on the Issue Date, and
(iii) (a) in connection with repurchases of outstanding shares of Supermarkets',
Holdings' and FFL's common stock following the death, disability or termination
of employment of management stockholders, and (b) of amounts required to be paid
by FFL, Holdings, Supermarkets or any Subsidiaries to participants in employee
benefit plans upon any termination of employment by such participants, as
provided in the documents related thereto, in an aggregate amount (for both
clauses (a) and (b)) not to exceed $10 million in any Yearly Period (provided
that any unused amounts may be carried over to any subsequent Yearly Period
subject to a maximum amount of $20 million in any Yearly Period).
 
    "PERMITTED TRANSFEREES" means, with respect to any person, (i) any Affiliate
of such person, (ii) the heirs, executors, administrators, testamentary
trustees, legatees or beneficiaries of any such person, and (iii) a trust, the
beneficiaries of which, or a corporation or partnership, the stockholders or
general or limited partners of which, include only such person or his or her
spouse or lineal descendants, in each case to whom such person has transferred
the beneficial ownership of any securities of FFL, Holdings or the Company.
 
    "PLAN OF LIQUIDATION" means, with respect to any person, a plan that
provides for, contemplates or the effectuation of which is preceded or
accompanied by (whether or not substantially contemporaneously, in phases or
otherwise) (i) the sale, lease, conveyance or other disposition of all or
substantially all of the assets of such person otherwise than as an entirety or
substantially as an entirety and (ii) the distribution of all or substantially
all of the proceeds of such sale, lease, conveyance or other disposition and all
or substantially all of the remaining assets of such person to holders of
Capital Stock of such person.
 
    "PREFERRED STOCK" means, with respect to any person, any and all shares,
interests, participations or other equivalents (however designated) of such
person's preferred or preference stock, whether outstanding on the date hereof
or issued after the date of this Indenture, and including, without limitation,
all classes and series of preferred or preference stock of such person.
 
                                      A-16
<PAGE>   194
 
    "PRO FORMA" means, with respect to any calculation made or required to be
made pursuant to the terms of this Indenture, a calculation in accordance with
Article 11 of Regulation S-X under the Securities Act of 1933, as amended, as
interpreted by Holdings' Board of Directors in consultation with its independent
certified public accountants.
 
    "PRO FORMA PERIOD" shall have the meaning set forth in the definition of
Operating Coverage Ratio.
 
    "PROPORTIONATE SHARE" means, as of any date, an amount equal to the product
of (i) the Accreted Value for the immediately following Semi-Annual Accrual Date
less the Accreted Value for the immediately preceding Semi-Annual Accrual Date
times (ii) a fraction, the numerator of which is the actual number of days
elapsed from the immediately preceding Semi-Annual Accrual Date to the date for
which the Proportionate Share is being determined, and the denominator of which
is the total number of days in the period between the immediately preceding
Semi-Annual Accrual Date and the immediately following Semi-Annual Accrual Date.
 
    "PUBLIC OFFERING SALE" means any sale or issuance of common stock of FFL,
Holdings or the Company pursuant to an Initial Public Offering.
 
    "QUALIFIED CAPITAL STOCK" means, with respect to any person, any Capital
Stock of such person that is not Disqualified Capital Stock.
 
    "REFINANCING INDEBTEDNESS" means Indebtedness of Holdings or any Subsidiary
(i) issued in exchange for, or the proceeds from the issuance and sale or
disbursement of which are used to substantially concurrently repay, redeem,
refund, refinance, discharge or otherwise retire for value, in whole or in part
(collectively, "repay"), or constituting an amendment, modification or
supplement to, or a deferral or renewal of (collectively, an "amendment"), any
Indebtedness of Holdings or any Subsidiary (and any penalties, fees and expenses
actually incurred by Holdings or such Subsidiary in connection with the
repayment or amendment thereof) existing immediately after the original issuance
of the Securities or incurred pursuant to paragraphs (b), (c), (d), (f), (g),
(h), (i), (j), (k), (l), (m), (n), (o) or (p) of the covenant entitled
"Limitation on Incurrences of Additional Indebtedness" in a principal amount
(or, if such Refinancing Indebtedness provides for an amount less than the
principal amount thereof to be due and payable upon the acceleration thereof,
with an original issue price) not in excess of (1) the principal amount of the
Indebtedness so refinanced (or, if such Refinancing Indebtedness refinances
Indebtedness under a revolving credit facility or other agreement providing a
commitment for subsequent borrowings, with a maximum commitment not to exceed
the maximum commitment under such revolving credit facility or other agreement)
plus (2) unpaid accrued interest on such Indebtedness plus (3) penalties, fees
and expenses actually incurred by Holdings or such Subsidiary, as the case may
be, in connection with the repayment or amendment thereof; or (ii) in an amount
permitted to be incurred at the time of such incurrence by Holdings or such
Subsidiary, as the case may be, under the Credit Agreement pursuant to the
covenant entitled "Limitation on Incurrences of Additional Indebtedness."
 
    "RELATED BUSINESS INVESTMENT" means (i) any Investment by a person in any
other person a majority of whose revenues are derived from the operation of one
or more retail grocery stores or supermarkets or any other line of business
engaged in by Holdings or any Subsidiary as of the Issue Date; (ii) any
Investment by such person in any cooperative or other supplier, including,
without limitation, any joint venture which is intended to supply any product or
service useful to the business of Holdings and any Subsidiary as it is conducted
as of the Issue Date and as such business may thereafter evolve or change; and
(iii) any capital expenditure or Investment (without regard to the $5 million
threshold in the definition thereof), in each case reasonably related to the
business of Holdings and any Subsidiary as it is conducted as of the Issue Date
and as such business may thereafter evolve or change.
 
    "RESTRICTED PAYMENT" means any (i) Stock Payment or (ii) Investment (other
than a Permitted Investment).
 
    "REVOLVING CREDIT FACILITY" means the revolving credit facility under the
Credit Agreement.
 
    "SEMI-ANNUAL ACCRUAL DATE" means each June 15 and December 15 in each year
commencing on the Issue Date and ending on the Final Accretion Date.
 
    "SENIOR NOTE INDENTURE" means the Indenture dated as of April 15, 1992,
among the Company, the subsidiary guarantors named therein and Norwest Bank
Minnesota, N.A., as trustee, as amended or supplemented from time to time or an
indenture pursuant to which the Senior Notes are issued which is identical in
all material respects to the Senior Note Indenture, as amended or supplemented
from time to time.
 
    "SENIOR NOTES" means the Company's 10.45% Senior Notes due 2000, as amended
or supplemented from time to time, issued pursuant to the Senior Note Indenture
dated as of April 15, 1992 among the Company, the subsidiary guarantors named
therein and Norwest Bank Minnesota, N.A., as trustee, as amended from time to
time.
 
    "SENIOR SUBORDINATED NOTE INDENTURE" means the Indenture dated as of June
15, 1991, among the Company, the subsidiary guarantors named therein and United
States Trust Company of New York, as trustee, as amended or supplemented from
time to time or an indenture pursuant to which Senior Subordinated Notes are
issued which is identical in all material respects to the Senior Subordinated
Note Indenture, as amended or supplemented from time to time.
 
                                      A-17
<PAGE>   195
 
    "SENIOR SUBORDINATED NOTES" means the Company's 13 3/4% Senior Subordinated
Notes due 2001, as amended or supplemented from time to time, issued pursuant to
the Senior Subordinated Note Indenture or an indenture which is identical in all
material respects to the Senior Subordinated Note Indenture.
 
    "SIGNIFICANT STOCKHOLDER" means, with respect to any person, any other
person who is the beneficial owner (within the meaning of Rule 13d-3 under the
Exchange Act) of more than 10% of any class of equity securities of such person
that are entitled to vote on a regular basis for the election of directors of
such person.
 
    "SIGNIFICANT SUBSIDIARY" means each subsidiary of the Company that is either
(a) a "significant subsidiary" as defined in Rule 1-02(v) of Regulation S-X
under the Securities Act and the Exchange Act (as such regulation is in effect
on the date hereof) or (b) material to the financial condition or results of
operations of Holdings and any Subsidiary taken as a whole.
 
    "STOCK PAYMENT" means, with respect to any person, (a) the declaration or
payment by such person, either in cash or in property, of any dividend on
(except, in the case of Holdings, dividends payable solely in Qualified Capital
Stock of Holdings), or the making by such person or any of its subsidiaries of
any other distribution in respect of, such person's Qualified Capital Stock or
any warrants, rights or options to purchase or acquire shares of any class of
such Capital Stock (other than exchangeable or convertible Indebtedness of such
person), or (b) the redemption, repurchase, retirement or other acquisition for
value by such person or any of its subsidiaries, directly or indirectly, of such
person's Qualified Capital Stock (and, in the case of a Subsidiary, Qualified
Capital Stock of Holdings) or any warrants, rights or options to purchase or
acquire shares of any class of such Capital Stock (other than exchangeable or
convertible Indebtedness of such person), other than, in the case of Holdings,
through the issuance in exchange therefor solely of Qualified Capital Stock of
Holdings; PROVIDED, HOWEVER, that in the case of a Subsidiary, the term "Stock
Payment" shall not include any such payment with respect to its Capital Stock or
warrants, rights or options to purchase or acquire shares of any class of its
Capital Stock that are owned solely by Holdings or a wholly owned Subsidiary.
 
    "SUBSIDIARY" of any person means (i) a corporation a majority of whose
Capital Stock with voting power, under ordinary circumstances, to elect
directors is, at the date of determination, directly or indirectly, owned by
such person, by one or more subsidiaries of such person or by such person and
one or more subsidiaries of such person or (ii) a partnership in which such
person or a subsidiary of such person is, at the date of determination, a
general partner of such partnership, but only if such person or its subsidiary
is entitled to receive more than 50% of the assets of such partnership upon its
dissolution, or (iii) any other person (other than a corporation or a
partnership) in which such person, a subsidiary of such person or such person
and one or more subsidiaries of such person, directly or indirectly, at the date
of determination, has (x) at least a majority ownership interest or (y) the
power to elect or direct the election of a majority of the directors or other
governing body of such person.
 
    "SUBSIDIARY" means any subsidiary of Holdings.
 
    "SUBSIDIARY LETTER OF CREDIT OBLIGATIONS" means Indebtedness of the
Subsidiaries with respect to letters of credit issued pursuant to the Credit
Agreement, and for purposes of the provisions of the Holdings Discount Note
Indenture summarized under the heading "Limitations on Incurrences of Additional
Indebtedness" the aggregate principal amount of Indebtedness outstanding at any
time with respect thereto, shall be deemed to consist of (a) the aggregate
maximum amount then available to be drawn under all such letters of credit (the
determination of such maximum amount to assume compliance with all conditions
for drawing), and (b) the aggregate amount that has then been paid by, and not
reimbursed to, the issuers under such letters of credit.
 
    "SUPPLEMENTARY DOCUMENTS" shall have the meaning provided in Section 1.01 of
the Credit Agreement as in effect on the Issue Date.
 
    "TERM LOAN" means the term loan facility under the Credit Agreement.
 
    "THE YUCAIPA COMPANIES" means The Yucaipa Companies, a California general
partnership.
 
    "TRANSACTION DATE" shall have the meaning provided in the definition of
"Operating Coverage Ratio."
 
    "WHOLLY-OWNED SUBSIDIARY" means any Subsidiary all of the shares of Capital
Stock of which (other than Permitted Preferred Stock and directors' qualifying
shares) are at the time directly or indirectly owned by Holdings.
 
    "YEARLY PERIOD" means each fiscal year of Holdings; provided that the first
Yearly Period shall begin on the Issue Date and shall end on June 26, 1993.
 
                                      A-18
<PAGE>   196
 
                               The Depositary is:
 
                             BANKERS TRUST COMPANY
 
                         Facsimile Transmission Number:
                                 (212) 250-6275
                                 (212) 250-3290
 
<TABLE>
<S>                                <C>                                 <C>
            By Mail:               (For Eligible Institutions Only)      By Hand/Overnight Delivery:
     Bankers Trust Company                                                  Bankers Trust Company
Corporate Trust and Agency Group         Confirm by Telephone:         Corporate Trust and Agency Group
      Reorganization Dept.                  (212) 250-6270                Receipt & Delivery Window
         P.O. Box 1458                                                 123 Washington Street, 1st Floor
     Church Street Station                                                 New York, New York 10006
 New York, New York 10008-1458
</TABLE>
 
     Any questions or requests for assistance or additional copies of this Offer
to Purchase and Solicitation Statement, the Letter of Transmittal and the Notice
of Guaranteed Delivery may be directed to the Information Agent or one of the
Dealer Managers at their respective telephone numbers and locations set forth
below. You may also contact your broker, dealer, commercial bank, trust company
or other nominee for assistance concerning the Offer to Purchase and the
Solicitation.
 
                           The Information Agent is:
 
                             D.F. KING & CO., INC.
 
                         Call Toll Free: (800) 669-5550
 
                                77 Water Street
                              New York, NY 10005
                           (212) 269-5550 (collect)
 
                            The Dealer Managers are:
 
<TABLE>
<S>                                 <C>                             <C>
         BT SECURITIES                  CS FIRST BOSTON                DONALDSON, LUFKIN
          CORPORATION                 55 East 52nd Street                  & JENRETTE
    One Bankers Trust Plaza         New York, New York 10055         SECURITIES CORPORATION
       130 Liberty Street                (212) 909-2873                   140 Broadway
    New York, New York 10006                                        New York, New York 10005
         (212) 775-2166                                                  (212) 504-4753
</TABLE>
<PAGE>   197
 
                                 EDGAR APPENDIX
 
     This EDGAR Appendix is filed in compliance with Item 304 of Regulation S-T
regarding graphic and image information. It describes material appearing on
pages 8 and 9 of the Offer to Purchase and Solicitation Statement.
 
     PAGE 8
 
     The chart consists of two columns which graphically illustrate the
respective corporate structures of Food 4 Less and Ralphs before the Merger.
Food 4 Less' corporate structure illustrates that Food 4 Less, Inc. ("FFL") owns
Food 4 Less Holdings, Inc. ("Holdings"), which, in turn, owns Food 4 Less
Supermarkets, Inc. ("Food 4 Less") which, in turn, owns several other Food 4
Less subsidiaries. The Ralphs' corporate structure illustrates that Ralphs
Supermarkets, Inc. ("RSI"), owns Ralphs Grocery Company ("RGC") which, in turn,
owns Crawford Stores, Inc. A dotted arrow has been drawn from the box
representing Food 4 Less to the box representing RSI to simulate the RSI Merger.
A dotted arrow has been drawn from the box representing RGC to the box
representing RSI to simulate the RGC Merger. A dotted arrow has been drawn to
the box representing Holdings from the box representing FFL to simulate the FFL
Merger.
 
     PAGE 9
 
     The chart illustrates the corporate structure of the Company after the
Merger and the FFL Merger. The corporate structure illustrates that New Holdings
owns the Company which, in turn, is the parent of all other subsidiaries of the
Company. The anticipated debt obligations of New Holdings are placed in order of
ranking next to the box representing New Holdings and the anticipated debt
obligations of the Company are placed in order of ranking next to the box
representing the Company.
<PAGE>   198
 
                                    PART II
 
                     INFORMATION NOT REQUIRED IN PROSPECTUS
 
ITEM 20. INDEMNIFICATION OF DIRECTORS AND OFFICERS
 
     Holdings is a California corporation and its Certificate of Incorporation
and Bylaws provide for indemnification of its officers and directors to the
fullest extent permitted by law. Section 204(10) of the California General
Corporation Law (the "CGCL") eliminates the liability of a corporation's
directors for monetary damages to the fullest extent permissible under
California law. Pursuant to Section 204(11) of the CGCL, a California
corporation may indemnify Agents (as defined in Section 317 of the CGCL),
subject only to the applicable limits set forth in Section 204 of the CGCL with
respect to actions for breach of duty to the corporation and its shareholders.
 
     As permitted by Section 317 of the CGCL, indemnification may be provided by
a California corporation of its Agents (as defined in Section 317 of the CGCL),
to the maximum extent permitted by the CGCL, in connection with any proceeding
arising by reason of the fact that such person is or was such a director or
officer, against expenses, judgments, fines, settlements and other amounts
actually and reasonably incurred in any such proceeding.
 
   
     New Holdings is a Delaware corporation and its Certificate of Incorporation
and Bylaws provide for indemnification of its officers and directors to the
fullest extent permitted by law. Section 102(b)(7) of the Delaware General
Corporation Law (the "DGCL") eliminates the liability of a corporation's
directors to a corporation or its stockholders, except for liabilities related
to breach of duty of loyalty, actions not in good faith, and certain other
liabilities.
    
 
     Section 145 of the DGCL provides for the indemnification by a Delaware
corporation of its directors, officers, employees and agents in connection with
actions, suits or proceedings brought against them by a third party or in the
right of the corporation, by reason of the fact that they were or are such
directors, officers, employees or agents, against liabilities and expenses
incurred in any such action, suit or proceeding.
 
ITEM 21. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
 
     (a) Exhibits
 
     A list of exhibits filed with this Registration Statement on Form S-4 is
set forth in the Index to Exhibits on page E-1, and is incorporated herein by
reference.
 
     (b) Financial Statement Schedules
 
<TABLE>
        <S>                     <C>
        (i)  Ralphs
 
             Schedule II   --   Valuation and Qualifying Accounts
 
       (ii)  Holdings
 
             Schedule I    --   Condensed Financial Information of Registrant
             Schedule II   --   Valuation and Qualifying Accounts
</TABLE>
 
ITEM 22. UNDERTAKINGS
 
     (a) Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors, officers and controlling persons of
the registrant pursuant to the foregoing provisions, or otherwise, the
registrant has been advised that in the opinion of the Securities and Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore, unenforceable. In the event that a claim for indemnification
against such liabilities (other than the payment by the registrant of expenses
incurred or paid by a director, officer or controlling person of the registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the registrant will, unless in the opinion of its counsel the matter
has been settled
 
                                      II-1
<PAGE>   199
 
by controlling precedent, submit to a court of appropriate jurisdiction the
question whether such indemnification by it is against public policy as
expressed in the Act and will be governed by the final adjudication of such
issue.
 
     (b) The undersigned registrant hereby undertakes to respond to requests for
information that is incorporated by reference into the prospectus pursuant to
Items 4, 10(b), 11, or 13 of this Form, within one business day of receipt of
such request, and to send the incorporated documents by first class mail or
other equally prompt means. This includes information contained in documents
filed subsequent to the effective date of the registration statement through the
date of responding to the request.
 
     (c) The undersigned registrant hereby undertakes to supply by means of a
post-effective amendment all information concerning a transaction, and the
company being acquired involved therein, that was not the subject of and
included in the registration statement when it became effective.
 
     (d) The undersigned registrant hereby undertakes:
 
     (1) To file, during any period in which offers or sales are being made, a
post-effective amendment to this registration statement;
 
     (i) To include any prospectus required by Section 10(a)(3) of the
Securities Act of 1933;
 
     (ii) To reflect in the prospectus ant facts or events arising after the
effective date of the registration statement (or the most recent post-effective
amendment thereof) which, individually or in the aggregate, represent a
fundamental change in the information set forth in the registration statement.
 
     (iii) To include any material information with respect to the plan of
distribution not previously disclosed in the registration statement or any
material change to such information in the registration statement;
 
     (2) That, for the purpose of determining any liability under the Securities
Act of 1933, each such post-effective amendment shall be deemed to be a new
registration statement relating to the securities offered therein, and the
offering of such securities at that time shall be deemed to be the initial bona
fide offering thereof.
 
     (3) To remove from registration by means of a post-effective amendment any
of the securities being registered which remain unsold at the termination of the
offering.
 
                                      II-2
<PAGE>   200
 
                                   SIGNATURES
 
   
     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this Post-effective Amendment No. 2 to Registration Statement to
be signed on its behalf by the undersigned, thereunto duly authorized, in the
City of Los Angeles, State of California, on May 11, 1995.
    
 
                                          FOOD 4 LESS HOLDINGS, INC.,
                                          a California corporation
 
                                          By:     /s/  MARK A. RESNIK
                                             ---------------------------------
                                                       Mark A. Resnik
                                                Vice President and Secretary
 
   
     Pursuant to the requirements of the Securities Act of 1933, this
Post-effective Amendment No. 2 to Registration Statement has been signed below
by the following persons in the capacities and on the dates indicated.
    
 
   
<TABLE>
<CAPTION>
                  SIGNATURE                                 TITLE                     DATE
                  ---------                                 -----                     ----      
 
<S>                                            <C>                                 <C>
                      *                        Chief Executive Officer and         May 11, 1995
- ---------------------------------------------    Director (Principal Executive
              Ronald W. Burkle                   Officer)
 
                      *                        Executive Vice President --         May 11, 1995
- ---------------------------------------------    Finance/Administration and
                  Greg Mays                      Chief Financial Officer
                                                 (Principal Financial and
                                                 Accounting Officer)
 
                      *                        Director                            May 11, 1995
- ---------------------------------------------
                Joe S. Burkle
 
          /s/  MARK A. RESNIK                  Director                            May 11, 1995
- ---------------------------------------------
               Mark A. Resnik
 
                      *                        Director                            May 11, 1995
- ---------------------------------------------
             George G. Golleher


* Power of Attorney by
 
          /s/  MARK A. RESNIK
- ---------------------------------------------
               Mark A. Resnik
        Vice President and Secretary
</TABLE>
    
 
                                      II-3
<PAGE>   201
 
                                   SIGNATURES
 
   
     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this Post-effective Amendment No. 2 to Registration Statement to
be signed on its behalf by the undersigned, thereunto duly authorized, in the
City of Los Angeles, State of California, on May 11, 1995.
    
 
                                        FOOD 4 LESS HOLDINGS, INC., a Delaware
                                        corporation
 
                                        By:       /s/  MARK A. RESNIK
                                           -----------------------------------
                                                       Mark A. Resnik
                                                Vice President and Secretary
 
   
     Pursuant to the requirements of the Securities Act of 1933, this
Post-effective Amendment No. 2 to Registration Statement has been signed below
by the following persons in the capacities and on the dates indicated.
    
 
   
<TABLE>
<CAPTION>
                  SIGNATURE                                 TITLE                    DATE
                  ---------                                 -----                    ----      
 
<S>                                            <C>                                 <C>
                      *                        President and Director              May 11, 1995
- ---------------------------------------------    (Principal Executive Officer)
              Ronald W. Burkle
 
                      *                        Executive Vice President            May 11, 1995
- ---------------------------------------------    (Principal Financial and
                  Greg Mays                      Accounting Officer)
 
                      *                        Director                            May 11, 1995
- ---------------------------------------------
                Joe S. Burkle
 
          /s/  MARK A. RESNIK                  Secretary and Director              May 11, 1995
- ---------------------------------------------
               Mark A. Resnik
 
                      *                        Director                            May 11, 1995
- ---------------------------------------------
             George G. Golleher
 
                      *                        Director                            May 11, 1995
- ---------------------------------------------
              Patrick L. Graham


* Power of Attorney by
 
          /s/  MARK A. RESNIK
- ---------------------------------------------
               Mark A. Resnik
        Vice President and Secretary
</TABLE>
    
 
                                      II-4
<PAGE>   202
 
                  ACCOUNTANTS' CONSENT AND REPORT ON SCHEDULES
 
Board of Directors and Stockholders
Ralphs Supermarkets, Inc.:
 
The audits referred to in our report dated March 9, 1995 included the related
financial statement schedule as of January 30, 1994 and January 29, 1995, and
for each of the fiscal years in the three-year period ended January 29, 1995,
included in the registration statement. This financial statement schedule is the
responsibility of Ralphs management. Our responsibility is to express an opinion
on this financial statement schedule based on our audits. In our opinion, such
financial statement schedule, when considered in relation to the basic
consolidated financial statements taken as a whole, presents fairly in all
material respects the information set forth therein.
 
   
We consent to the use of our reports included herein and to the reference to our
firm under the headings "Summary Historical Financial Data of Ralphs," "Selected
Historical Financial Data of Ralphs" and "Experts" in the offer to purchase.
    
 
                                          KPMG PEAT MARWICK LLP
 
Los Angeles, California
   
May 10, 1995
    
 
                                       S-1
<PAGE>   203
 
                           RALPHS SUPERMARKETS, INC.
                    (AS SUCCESSOR TO RALPHS GROCERY COMPANY)
 
                SCHEDULE II -- VALUATION AND QUALIFYING ACCOUNTS
 
        52 WEEKS ENDED JANUARY 29, 1995, 52 WEEKS ENDED JANUARY 30, 1994
                      AND 52 WEEKS ENDED JANUARY 31, 1993
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                            BALANCE    CHARGED TO                                     BALANCE
                                           BEGINNING   COSTS AND       CHARGED TO       DEDUCTIONS    AT END
                                           OF PERIOD    EXPENSES    OTHER ACCOUNTS(B)   (PAYMENTS)   OF PERIOD
                                           ---------   ----------   -----------------   ----------   ---------
<S>                                         <C>         <C>              <C>             <C>          <C>
JANUARY 29, 1995:
  Self-Insurance Reserves(a).............   $ 80,010    $ 14,003         $ 5,976         $(27,483)    $ 72,506
  Store Closure Reserves.................   $  9,514    $     --         $    --         $   (764)    $  8,750
JANUARY 30, 1994:
  Self-Insurance Reserves(a).............   $ 72,979    $ 30,323         $ 5,953         $(29,245)    $ 80,010
  Store Closure Reserves.................   $ 10,277    $     --         $    --         $   (763)    $  9,514
JANUARY 31, 1993:
  Self-Insurance Reserves(a).............   $ 64,523    $ 25,950         $10,902         $(28,396)    $ 72,979
  Store Closure Reserves.................   $ 14,244    $  1,838         $    --         $ (5,805)    $ 10,277
</TABLE>
 
- ---------------
(a) Includes short-term portion.
(b) Amortization of discount on self-insurance reserves to interest expense.

 
                                      S-2
<PAGE>   204
 
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
 
To the Board of Directors and
Shareholders of Food 4 Less Holdings, Inc.:
 
     We have audited, in accordance with generally accepted auditing standards,
the consolidated balance sheets of Food 4 Less Holdings, Inc. (a California
corporation) and subsidiaries as of June 26, 1993 and June 25, 1994, and the
related consolidated statements of operations, shareholders' equity and cash
flows for the 52 weeks ended June 27, 1992, the 52 weeks ended June 26, 1993,
and the 52 weeks ended June 25, 1994 and have issued our report thereon dated
July 29, 1994 (except with respect to the matter discussed in Note 13, as to
which the date is October 14, 1994, and with respect to the matter discussed in
Note 14, as to which the date is April 13, 1995). Our audits were made for the
purpose of forming an opinion on the basic financial statements taken as a
whole. The financial statement schedules on pages S-4 through S-7 are the
responsibility of Holdings' management and are presented for purposes of
complying with the Securities and Exchange Commission's rules and are not part
of the basic consolidated financial statements. These schedules have been
subjected to the auditing procedures applied in the audits of the basic
consolidated financial statements and, in our opinion, fairly state in all
material respects the financial data required to be set forth therein in
relation to the basic consolidated financial statements taken as a whole.
 
                                          ARTHUR ANDERSEN LLP
Los Angeles, California
July 29, 1994 (except with
respect to the matter discussed in
Note 13, as to which the date is
October 14, 1994, and with respect
to the matter discussed in
Note 14, as to which the date is
April 13, 1995)

 
                                     S-3
<PAGE>   205
 
                           FOOD 4 LESS HOLDINGS, INC.
 
          SCHEDULE I -- CONDENSED FINANCIAL INFORMATION OF REGISTRANT
 
                AS OF, AND FOR, THE 52 WEEKS ENDED JUNE 25, 1994
                             (DOLLARS IN THOUSANDS)
 
     The following condensed financial statements have been prepared pursuant to
the rules and regulations of the Securities and Exchange Commission. Certain
information and note disclosures normally included in annual financial
statements prepared in accordance with generally accepted accounting principles
have been condensed or omitted pursuant to those rules and regulations, although
the Company believes that the disclosures made are adequate to make the
information presented not misleading.
 
                            CONDENSED BALANCE SHEET
 
<TABLE>
<CAPTION>
                                                                                    JUNE 25,
                                                                                      1994
                                                                                    --------
<S>                                                                                 <C>
ASSETS
  Investment in subsidiary........................................................  $ 69,021
                                                                                    --------
          Total Assets............................................................  $ 69,021
                                                                                    ========
LIABILITIES AND SHAREHOLDERS' EQUITY
  Senior discount notes...........................................................  $ 58,997
  Common stock: $0.01 par value, 1,600,000 shares authorized and 1,381,782
     outstanding..................................................................        14
  Additional paid-in capital......................................................    34,413
  Retained deficit................................................................   (24,403)
                                                                                    --------
          Total Liabilities and Shareholders' Equity..............................  $ 69,021
                                                                                    ========
</TABLE>
 
                          CONDENSED STATEMENT OF LOSS
 
<TABLE>
<CAPTION>
                                                                                    52 WEEKS
                                                                                     ENDED
                                                                                    JUNE 25,
                                                                                      1994
                                                                                    --------
<S>                                                                                 <C>
Net loss of subsidiary............................................................  $ (2,700)
Interest expense..................................................................    (8,767)
                                                                                    --------
          Total loss..............................................................  $(11,467)
                                                                                    ========
</TABLE>
 

                                     S-4

<PAGE>   206
 
                           FOOD 4 LESS HOLDINGS, INC.
 
          SCHEDULE I -- CONDENSED FINANCIAL INFORMATION OF REGISTRANT
 
                AS OF, AND FOR, THE 52 WEEKS ENDED JUNE 25, 1994
                             (DOLLARS IN THOUSANDS)
 
                       CONDENSED STATEMENT OF CASH FLOWS
 
<TABLE>
        <S>                                                                 <C>
        RECONCILIATION OF NET LOSS TO NET CASH PROVIDED (USED) BY
          OPERATING ACTIVITIES:
          Net loss........................................................  $(11,467)
          Adjustments to reconcile net loss to net cash provided (used) by
             operating activities:
             Net loss of subsidiary.......................................     2,700
             Accretion of Holdings Discount Notes.........................     8,767
                                                                            --------
        NET CASH USED BY OPERATING ACTIVITIES.............................        --
        NET INCREASE IN CASH AND CASH EQUIVALENTS.........................        --
        CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD..................        --
                                                                            --------
        CASH AND CASH EQUIVALENTS AT END OF PERIOD........................  $     --
                                                                            ========
</TABLE>
 
                                     S-5
<PAGE>   207
 
                           FOOD 4 LESS HOLDINGS, INC.
 
          SCHEDULE I -- CONDENSED FINANCIAL INFORMATION OF REGISTRANT
 
                    NOTES TO CONDENSED FINANCIAL STATEMENTS
 
     1. Food 4 Less Holdings, Inc. (the "Company") is a non-operating holding
company. The above financial statements have been prepared on a parent company
stand-alone basis. They do not contain all disclosures necessary to be in
conformity with generally accepted accounting principles. They should be read in
conjunction with the consolidated financial statements of Food 4 Less Holdings,
Inc. contained elsewhere in this report.

 
     2. The debt agreements of the Company's subsidiary, Food 4 Less
Supermarkets, Inc. ("Supermarkets"), among other things, require Supermarkets to
maintain minimum levels of net worth (as defined), to maintain minimum levels of
earnings (as defined), to maintain a hedge agreement to provide interest rate
protection, and to comply with certain ratios related to interest expense (as
defined), fixed charges (as defined), working capital and indebtedness. In
addition, the debt agreements limit, among other things, additional borrowings,
dividends on, and redemption of, capital stock, capital expenditures, incurrence
of lease obligations, and the acquisition and disposition of assets. At June 25,
1994, dividends and certain other payments are restricted based on terms of the
debt agreements.

 
                                       S-6
<PAGE>   208
 
                           FOOD 4 LESS HOLDINGS, INC.
 
                SCHEDULE II -- VALUATION AND QUALIFYING ACCOUNTS
 
 52 WEEKS ENDED JUNE 25, 1994, 52 WEEKS ENDED JUNE 26, 1993, AND 52 WEEKS ENDED
                                 JUNE 27, 1992
                             (DOLLARS IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                    BALANCE AT    PROVISIONS    CHARGED TO                             BALANCE AT
                                     BEGINNING    CHARGED TO     INTEREST                  OTHER         END OF
                                     OF PERIOD      EXPENSE     EXPENSE(B)    PAYMENTS    CHANGES        PERIOD
                                    -----------   -----------   -----------   ---------   --------     ----------
<S>                                   <C>           <C>           <C>          <C>         <C>          <C>
SELF-INSURANCE LIABILITIES:
52 weeks ended June 25, 1994......    $85,494       $19,880       $5,836      $29,506     $   --        $81,704
                                      =======       =======       ======      =======     ======        =======
52 weeks ended June 26, 1993......    $82,559       $38,040       $5,865      $40,970     $   --        $85,494
                                      =======       =======       ======      =======     ======        =======
52 weeks ended June 27, 1992......    $59,525       $46,140       $4,960      $36,066     $8,000(a)     $82,559
                                      =======       =======       ======      =======     ======        =======
</TABLE>
 
- ---------------
 
(a) Reflects self-insurance reserve related to Alpha Beta resulting from the
    acquisition of Alpha Beta.
 
(b) Amortization of discount on self-insurance reserves charged to interest
    expense.
 
                                      S-7
<PAGE>   209
 
                               INDEX TO EXHIBITS
    
<TABLE>
<CAPTION>
        EXHIBIT
        NUMBER                                 DESCRIPTION                                PAGE
        -------                                -----------                                ----
        <S>       <C>                                                                     <C>
        1.1       Form of Dealer Manager Agreement among Food 4 Less Supermarkets, Inc.,
                  Food 4 Less Holdings, Inc., the subsidiary guarantors named therein,
                  BT Securities Corporation, CS First Boston Corporation and Donaldson,
                  Lufkin & Jenrette Securities Corporation dated as of January   , 1995
                  (incorporated herein by reference to Exhibit 1.1 to Amendment No. 2 to
                  Food 4 Less' Registration Statement on Form S-4, No. 33-56451)........
        1.1.1     Form of Amendment No. 1 to Dealer Manager Agreement among Food 4 Less
                  Supermarkets, Inc., Food 4 Less Holdings, Inc., the subsidiary
                  guarantors named therein, BT Securities Corporation, CS First Boston
                  Corporation and Donaldson, Lufkin & Jenrette Securities Corporation
                  dated as of April   , 1995+...........................................
        2.1       Agreement and Plan of Merger by and among Food 4 Less, Inc., Food 4
                  Less Holdings, Inc., Food 4 Less Supermarkets, Inc., Ralphs
                  Supermarkets, Inc. and the Stockholders of Ralphs Supermarkets, Inc.
                  (incorporated herein by reference to Exhibit 99 to Food 4 Less
                  Holdings, Inc.'s Form 8-K dated September 14, 1994)...................
        2.1.1     Amendment No. 1 dated as of January 12, 1995, to Agreement and Plan of
                  Merger by and among Food 4 Less, Inc., Food 4 Less Holdings, Inc.,
                  Food 4 Less Holdings, Inc. (a Delaware corporation), Food 4 Less,
                  Ralphs Supermarkets, Inc. and the stockholders of Ralphs Supermarkets,
                  Inc. (incorporated herein by reference to Exhibit 2.1.1 to Amendment
                  No. 2 to Food 4 Less' Registration Statement on Form S-4, No.
                  33-56451).............................................................
        2.1.2     Amendment No. 2 dated as of February 24, 1995, to the Agreement and
                  Plan of Merger by and among Food 4 Less, Inc., Food 4 Less Holdings,
                  Inc., Food 4 Less Holdings, Inc. (a Delaware corporation), Food 4
                  Less, Ralphs Supermarkets, Inc. and the stockholders of Ralphs
                  Supermarkets, Inc.+...................................................
        2.1.3     Amendment No. 3 dated as of April 26, 1995, to the Agreement and Plan
                  of Merger by and among Food 4 Less, Inc., Food 4 Less Holdings, Inc.,
                  Food 4 Less Holdings, Inc. (a Delaware corporation), Food 4 Less,
                  Ralphs Supermarkets, Inc. and the stockholders of Ralphs Supermarkets,
                  Inc.+.................................................................
        3.1       Articles of Incorporation of Food 4 Less Holdings, Inc. (incorporated
                  herein by reference to Exhibit 3.1 to Food 4 Less Holdings, Inc.'s
                  Registration Statement on Form S-4, No. 33-59214).....................
        3.2       Bylaws of Food 4 Less Holdings, Inc. (incorporated herein by reference
                  to Exhibit 3.2 to Food 4 Less Holdings, Inc.'s Registration Statement
                  on Form S-4, No. 33-59214)............................................
        3.3       Certificate of Incorporation of Food 4 Less Holdings, Inc. (a Delaware
                  corporation) (incorporated herein by reference to Exhibit 3.3 to New
                  Holdings' Registration Statement on Form S-4, No. 33-88894)...........
        3.4       Bylaws of Food 4 Less Holdings, Inc. (a Delaware corporation)
                  (incorporated herein by reference to Exhibit 3.4 to New Holdings'
                  Registration Statement on Form S-4, No. 33-88894).....................
        3.4.1     Amended and Restated Bylaws of Food 4 Less Holdings, Inc. (a Delaware
                  corporation)+.........................................................
        4.1       Form of Senior Note Indenture dated as of                , 1995 by and
                  among Ralphs Grocery Company (as successor by merger to Food 4 Less),
                  the subsidiary guarantors identified therein and Norwest Bank
                  Minnesota, N.A., as trustee, with respect to its Senior Notes due 2004
                  (incorporated herein by reference to Exhibit 4.1 to Amendment No. 1 to
                  Food 4 Less' Registration Statement on Form S-4, No. 33-56451)........
</TABLE>
    
 
                                       E-1
<PAGE>   210
 
   
<TABLE>
<CAPTION>
        EXHIBIT
        NUMBER                                 DESCRIPTION                                PAGE
        -------                                -----------                                ----
        <S>       <C>                                                                     <C>
        4.2       Form of Senior Subordinated Note Indenture dated as of
                                 , 1995 by and among Ralphs Grocery Company (as
                  successor by merger to Food 4 Less), the subsidiary guarantors
                  identified therein and United States Trust Company of New York, as
                  trustee, with respect to its 13.75% Senior Subordinated Notes due 2005
                  (incorporated herein by reference to Exhibit 4.2 to Amendment No. 1 to
                  Food 4 Less' Registration Statement on Form S-4, No. 33-56451)........
        4.3       Form of Senior Subordinated Note Indenture dated as of
                                 , 1995 by and among Ralphs Grocery Company (as
                  successor by merger to Food 4 Less), the subsidiary guarantors
                  identified therein and United States Trust Company of New York, as
                  trustee, with respect to its Senior Subordinated Notes due 2005
                  (incorporated herein by reference to Exhibit 4.3 to Amendment No. 1 to
                  Food 4 Less' Registration Statement on Form S-4, No. 33-56445)........
        4.4.1     Form of First Supplemental Indenture dated as of                , 1995
                  by and between Ralphs Grocery Company and United States Trust Company
                  of New York, as trustee, with respect to its 10 1/4% Senior
                  Subordinated Notes due 2002 (incorporated herein by reference to
                  Exhibit 4.4.1 to Amendment No. 1 to Food 4 Less' Registration
                  Statement on Form S-4, No. 33-56445)..................................
        4.4.2     Form of Second Supplemental Indenture dated as of           , 1995 by
                  and between Ralphs Grocery Company (as successor by merger to Food 4
                  Less) and United States Trust Company of New York, as trustee, with
                  respect to its 10 1/4% Senior Subordinated Notes due 2002
                  (incorporated herein by reference to Exhibit 4.4.2 to Amendment No. 1
                  to Food 4 Less' Registration Statement on Form S-4, No. 33-56445).....
        4.5.1     Form of Second Supplemental Indenture dated as of                ,
                  1995 by and between Ralphs Grocery Company (as successor by merger to
                  Food 4 Less) and United States Trust Company of New York, as trustee,
                  with respect to the 9% Senior Subordinated Notes due 2003
                  (incorporated herein by reference to Exhibit 4.5.1 to Amendment No. 1
                  to Food 4 Less' Registration Statement on Form S-4, No. 33-56445).....
        4.5.2     Form of Third Supplemental Indenture dated as of           , 1995 by
                  and between Ralphs Grocery Company (as successor by merger to Food 4
                  Less) and United States Trust Company of New York, as trustee, with
                  respect to its 9% Senior Subordinated Notes due 2003 (incorporated
                  herein by reference to Exhibit 4.5.2 to Amendment No. 1 to Food 4
                  Less' Registration Statement on Form S-4, No. 33-56445)...............
        4.6.1     Holdings Discount Note Indenture dated as of December 15, 1992 by and
                  among Food 4 Less Holdings, Inc. and United States Trust Company of
                  New York, as Trustee (incorporated herein by reference to Exhibit 4.1
                  to Food 4 Less Holdings, Inc.'s Registration Statement on Form S-4,
                  No. 33-59214).........................................................
        4.6.2     Form of First Supplemental Indenture dated as of                  ,
                  1995 by and among Food 4 Less Holdings, Inc. and United States Trust
                  Company of New York, as trustee+......................................
        4.6.3     Form of Second Supplemental Indenture dated as of           , 1995 by
                  and among Food 4 Less Holdings, Inc. (a Delaware corporation) and
                  United States Trust Company of New York, as trustee+..................
        4.7       Senior Note Indenture dated as of April 15, 1992 by and among Food 4
                  Less Supermarkets, Inc., the subsidiary guarantors identified therein
                  and Norwest Bank Minnesota, N.A., as trustee (incorporated herein by
                  reference to Exhibit 4.1 to Food 4 Less Supermarkets, Inc.'s
                  Registration Statement on Form S-1, No. 33-46750).....................
</TABLE>
    
 
                                       E-2
<PAGE>   211
 
<TABLE>
<CAPTION>
        EXHIBIT
        NUMBER                                 DESCRIPTION                                PAGE
        -------                                -----------                                ----
        <S>       <C>                                                                     <C>
        4.7.1     First Supplemental Indenture dated as of July 24, 1992 by and among
                  Food 4 Less Supermarkets, Inc., Bay Area Warehouse Stores, Inc., and
                  Norwest Bank Minnesota, N.A., as trustee (incorporated herein by
                  reference to Exhibit 4.1.1 to Food 4 Less Supermarkets, Inc.'s Annual
                  Report on Form 10-K for the fiscal year ended June 27, 1992)..........
        4.7.2     Form of Second Supplemental Indenture dated as of                ,
                  1995 by and among Food 4 Less Supermarkets, Inc., the subsidiary
                  guarantors identified therein and Norwest Bank Minnesota, N.A., as
                  trustee (incorporated herein by reference to Exhibit 4.6.2 to
                  Amendment No. 1 to Food 4 Less' Registration Statement on Form S-4,
                  No. 33-56451).........................................................
        4.7.3     Form of Third Supplemental Indenture dated as of           , 1995 by
                  and among Ralphs Grocery Company (as successor by merger to Food 4
                  Less) the subsidiary guarantors identified therein and Norwest Bank
                  Minnesota, N.A., as trustee (incorporated herein by reference to
                  Exhibit 4.6.3 to Amendment No. 1 to Food 4 Less' Registration
                  Statement on Form S-4, No. 33-56451)..................................
        4.8       Senior Subordinated Note Indenture dated as of June 15, 1991 by and
                  among Food 4 Less Supermarkets, Inc., the subsidiary guarantors
                  identified therein and United States Trust Company of New York as
                  trustee (incorporated herein by reference to Exhibit 4.1 to Food 4
                  Less Supermarkets, Inc.'s Annual Report on Form 10-K for the fiscal
                  year ended June 29, 1991).............................................
        4.8.1     First Supplemental Indenture dated as of April 8, 1992 by and among
                  Food 4 Less Supermarkets, Inc., Food 4 Less GM, Inc. and United States
                  Trust Company of New York, as trustee (incorporated herein by
                  reference to Exhibit 4.2.1 to Food 4 Less Supermarkets, Inc.'s Annual
                  Report on Form 10-K for the fiscal year ended June 27, 1992)..........
        4.8.2     Second Supplemental Indenture dated as of May 18, 1992 by and among
                  Food 4 Less Supermarkets, Inc., the subsidiary guarantors named
                  therein and United States Trust Company of New York, as trustee
                  (incorporated herein by reference to Exhibit 4.2.2 to Food 4 Less
                  Supermarkets, Inc.'s Annual Report on Form 10-K for the fiscal year
                  ended June 27, 1992)..................................................
        4.8.3     Third Supplemental Indenture dated as of July 24, 1992 by and among
                  Food 4 Less Supermarkets, Inc., Bay Area Warehouse Stores, Inc. and
                  United States Trust Company of New York, as trustee (incorporated
                  herein by reference to Exhibit 4.2.3 to Food 4 Less Supermarkets,
                  Inc.'s Annual Report on Form 10-K for the fiscal year ended June 27,
                  1992).................................................................
        4.8.4     Form of Fourth Supplemental Indenture dated as of                ,
                  1995, by and among Food 4 Less Supermarkets, Inc., the subsidiary
                  guarantors identified therein and United States Trust Company of New
                  York, as trustee (incorporated herein by reference to Exhibit 4.7.4 to
                  Amendment No. 1 to Food 4 Less' Registration Statement on Form S-4,
                  No. 33-56451).........................................................
        4.8.5     Form of Fifth Supplemental Indenture dated as of           , 1995 by
                  and among Ralphs Grocery Company (as successor by merger to Food 4
                  Less), the subsidiary guarantors identified therein and the United
                  States Trust Company of New York, as trustee (incorporated herein by
                  reference to Exhibit 4.7.5 to Amendment No. 1 to Food 4 Less'
                  Registration Statement on Form S-4, No. 33-56451).....................
        4.9       Credit Agreement dated as of June 17, 1991 by and among Food 4 Less
                  and the subsidiaries named therein, as borrowers; Citicorp North
                  America, Inc., Bankers Trust Company and Manufacturers Hanover Trust
                  Company, as Co-Agents, Citicorp North America, Inc. as Administrative
                  Agent and the Initial Lenders and the Designated Issuers, all as
                  identified therein (incorporated herein by reference to Exhibit 4.4 to
                  Food 4 Less' Annual Report on Form 10-K for the fiscal year ended June
                  29, 1991).............................................................
</TABLE>
 
                                       E-3
<PAGE>   212
 
<TABLE>
<CAPTION>
        EXHIBIT
        NUMBER                                 DESCRIPTION                                PAGE
        -------                                -----------                                ----
        <S>       <C>                                                                     <C>
        4.9.1     First Modification Agreement dated as of January 24, 1992 by and among
                  Food 4 Less and the subsidiaries named therein, as borrowers; Citicorp
                  North America, Inc., Bankers Trust Company and Manufacturers Hanover
                  Trust Company, as Co-Agents, Citicorp North America, Inc. as
                  Administrative Agent and the Required Lenders and the other Loan
                  Parties, all as identified therein (incorporated herein by reference
                  to Exhibit 4.5.1 to Food 4 Less' Annual Report on Form 10-K for the
                  fiscal year ended June 27, 1992)......................................
        4.9.2     Second Modification Agreement dated as of April 13, 1992 by and among
                  Food 4 Less, and the subsidiaries named therein, as borrowers;
                  Citicorp North America, Inc., Bankers Trust Company and Manufacturers
                  Hanover Trust Company as Co-Agents, Citicorp North America, Inc. as
                  Administrative Agent and the Required Lenders and the other Loan
                  Parties, all as identified therein (incorporated herein by reference
                  to Exhibit 4.5.2 to Food 4 Less' Annual Report on Form 10-K for the
                  fiscal year ended June 27, 1992)......................................
        4.9.3     Third Modification Agreement dated as of September 15, 1992 by and
                  among Food 4 Less, Alpha Beta Company, Cala Foods, Inc., Falley's,
                  Inc. and Food 4 Less Merchandising, Inc., as borrowers; Citicorp North
                  America, Inc., Bankers Trust Company and Manufacturers Hanover Trust
                  Company, as Co-Agents, Citicorp North America, Inc. as Administrative
                  Agent and the Required Lenders and the other Loan Parties, all as
                  identified therein (incorporated herein by reference to Exhibit 4.5.3
                  to Food 4 Less' Annual Report on Form 10-K for the fiscal year ended
                  June 27, 1992)........................................................
        4.9.4     Fourth Modification Agreement dated as of October 9, 1992 by and among
                  Food 4 Less, Alpha Beta Company, Cala Foods, Inc., Falley's, Inc. and
                  Food 4 Less Merchandising, Inc., as borrowers; Citicorp North America,
                  Inc., Bankers Trust Company and Manufacturers Hanover Trust Company,
                  as Co-Agents, Citicorp North America, Inc. as Administrative Agent and
                  the Required Lenders and the other Loan Parties, all as identified
                  therein (incorporated herein by reference to Exhibit 4.5.4 to Food 4
                  Less' Annual Report on Form 10-K for the fiscal year ended June 27,
                  1992).................................................................
        4.9.5     Fifth Modification Agreement dated as of December 21, 1992 by and
                  among Food 4 Less, Alpha Beta Company, Cala Foods, Inc., Falley's,
                  Inc. and Food 4 Less Merchandising, Inc., as borrowers; Citicorp North
                  America, Inc., Bankers Trust Company and Chemical Bank (as successor
                  in interest to Manufacturers Hanover Trust Company), as Co-Agents,
                  Citicorp North America, Inc. as Administrative Agent and the Required
                  Lenders and the other Loan Parties, all as identified therein
                  (incorporated herein by reference to Exhibit 19.1 to Food 4 Less'
                  Quarterly Report on Form 10-Q for the quarter ended April 3, 1993)....
        4.9.6     Sixth Modification Agreement dated as of November 22, 1994 by and
                  among Food 4 Less, the subsidiaries named therein, as borrowers, and
                  Bankers Trust Company, Citicorp North America, Inc. and Chemical Bank
                  as Co-Agents, Citicorp North America, Inc., as Administrative Agent
                  and the Required Lenders and the other Loan Parties, all as identified
                  therein (incorporated herein by reference to Exhibit 4.8.6 to
                  Amendment No. 2 to Food 4 Less' Registration Statement on Form S-4,
                  No. 33-56451).........................................................
        4.9.7     Seventh Modification Agreement dated as of January 23, 1995 by and
                  among Food 4 Less, the subsidiaries named therein, as borrowers, and
                  Bankers Trust Company, Citicorp North America, Inc. and Chemical Bank
                  as Co-Agents, Citicorp North America, Inc., as Administrative Agent
                  and the Required Lenders and the other Loan Parties, all as identified
                  therein (incorporated herein by reference to Exhibit 4.8.7 to
                  Amendment No. 2 to Food 4 Less' Registration Statement on Form S-4,
                  No. 33-56451).........................................................
</TABLE>
 
                                       E-4
<PAGE>   213
 
   
<TABLE>
<CAPTION>
        EXHIBIT
        NUMBER                                 DESCRIPTION                                PAGE
        -------                                -----------                                ----
        <S>       <C>                                                                     <C>
        4.10.1    Bank commitment letter by and among Food 4 Less Supermarkets, Inc.,
                  the guarantors named therein and Bankers Trust Company, as agent, and
                  the financial institutions identified therein (incorporated herein by
                  reference to Exhibit 4.9 to Amendment No. 2 to Food 4 Less'
                  Registration Statement on Form S-4, No. 33-56451).....................
        4.10.2    Form of Amendment No. 1 to bank commitment letter dated as of April
                    , 1995 by and among Food 4 Less Supermarkets, Inc., the guarantors
                  named therein and Bankers Trust Company, as agent, and the financial
                  institutions identified therein+......................................
        5.1       Form of Opinion of Latham & Watkins regarding the legality of the
                  Discount Notes, including consent.....................................
        8.1       Form of Opinion of Latham & Watkins regarding certain tax matters with
                  respect to the Discount Notes, including consent......................
        9         Stockholder Voting Agreement and Proxy dated as of December 31, 1992
                  by and among Ronald W. Burkle, George G. Golleher, Yucaipa Capital
                  Advisors, Inc. and the Management Shareholders of Food 4 Less
                  Holdings, Inc. (incorporated herein by reference to Exhibit 9 to Food
                  4 Less Holdings, Inc.'s Registration Statement on Form S-4, No.
                  33-59214).............................................................
        10.1      Common Stock Registration Rights Agreement dated as of December 31,
                  1992 by and among Food 4 Less Holdings, Inc. and the purchasers named
                  therein (incorporated herein by reference to Exhibit 10.1 to Food 4
                  Less Holdings, Inc.'s Registration Statement on Form S-4, No.
                  33-59214).............................................................
        10.2      Warrant Agreement dated as of December 31, 1992 by and among Food 4
                  Less Holdings, Inc. and the purchasers named therein (incorporated
                  herein by reference to Exhibit 10.2 to Food 4 Less Holdings, Inc.'s
                  Registration Statement on Form S-4, No. 33-59214).....................
        10.3      Warrantholders Agreement dated as of December 31, 1992 by and among
                  Food 4 Less Holdings, Inc., Food 4 Less, Inc. and the purchasers named
                  therein (incorporated herein by reference to Exhibit 10.3 to Food 4
                  Less Holdings, Inc.'s Registration Statement on Form S-4, No.
                  33-59214).............................................................
        10.4      Lease dated as of June 17, 1991 by and between Food 4 Less
                  Supermarkets, Inc. and American Food and Drug, Inc. relating to La
                  Habra, California property (incorporated herein by reference to
                  Exhibit 10.4 to Food 4 Less Supermarkets, Inc.'s Annual Report on Form
                  10-K for the fiscal year ended June 29, 1991).........................
        10.5      Stockholders Agreement dated as of June 23, 1989 by and among Food 4
                  Less Supermarkets, Inc., Food 4 Less, Inc. and Peter J. Sodini
                  (incorporated herein by reference to Exhibit 10.16 to Food 4 Less'
                  Registration Statement on Form S-1, No. 33-31152).....................
        10.5.1    Amendment dated as of May 4, 1990 to Stockholders Agreement by and
                  among Food 4 Less Supermarkets, Inc., Food 4 Less, Inc. and Peter J.
                  Sodini (incorporated herein by reference to Exhibit 10.58 to Food 4
                  Less Supermarkets, Inc.'s Registration Statement on Form S-1, No.
                  33-31152).............................................................
        10.5.2    Letter Agreement dated as of June 27, 1990 by and among Peter J.
                  Sodini, The Boys Markets, Inc., and certain affiliates, officers,
                  directors and employees of Food 4 Less Supermarkets, Inc.
                  (incorporated herein by reference to Exhibit 10.39.1 to Food 4 Less
                  Supermarkets, Inc.'s Annual Report on Form 10-K for the fiscal year
                  ended June 30, 1990)..................................................
        10.5.3    Assignment and Assumption Agreement dated as of August 22, 1990 by and
                  between Peter J. Sodini and Ronald W. Burkle with respect to
                  Stockholders Agreement by and among Food 4 Less, Food 4 Less, Inc. and
                  Peter J. Sodini (incorporated herein by reference to Exhibit 10.16.2
                  to Food 4 Less' Annual Report on Form 10-K for the fiscal year ended
                  June 30, 1990)........................................................
</TABLE>
    
 
                                       E-5
<PAGE>   214
 
   
<TABLE>
<CAPTION>
        EXHIBIT
        NUMBER                                 DESCRIPTION                                PAGE
        -------                                -----------                                ----
        <S>       <C>                                                                     <C>
        10.5.4    Amendment dated as of December 31, 1992 by and among Food 4 Less,
                  Inc., Food 4 Less Holdings, Inc., Food 4 Less Supermarkets, Inc. and
                  Ronald W. Burkle to Stockholders Agreement by and among Food 4 Less,
                  Food 4 Less Supermarkets, Inc. and Peter J. Sodini (incorporated
                  herein by reference to Exhibit 10.6.2 to Food 4 Less Holdings, Inc.'s
                  Registration Statement on Form S-4, No. 33-59214).....................
        10.6      Stockholders Agreement dated as of June 23, 1989 by and among Food 4
                  Less Supermarkets, Inc., Food 4 Less, Inc. and George G. Golleher
                  (incorporated herein by reference to Exhibit 10.17 to Food 4 Less
                  Supermarkets, Inc.'s Registration Statement on Form S-1, No.
                  33-31152).............................................................
        10.6.1    Amendment dated as of May 4, 1990 to Stockholders Agreement by and
                  among Food 4 Less, Food 4 Less, Inc. and George G. Golleher
                  (incorporated herein by reference to Exhibit 10.59 to Food 4 Less'
                  Registration Statement on Form S-1, No. 33-31152).....................
        10.6.2    Amendment dated as of December 31, 1992 by and among Food 4 Less
                  Holdings, Inc., Food 4 Less Supermarkets, Inc., Food 4 Less, Inc. and
                  George G. Golleher to Stockholders Agreement by and among Food 4 Less
                  Supermarkets, Inc., Food 4 Less, Inc. and George G. Golleher
                  (incorporated herein by reference to Exhibit 10.8.2 to Food 4 Less
                  Holdings, Inc.'s Registration Statement on Form S-4, No. 33-59214)....
        10.7      Letter Agreement dated as of September 14, 1994 by and among FFL
                  Partners, Food 4 Less, Inc., Food 4 Less Holdings, Inc., Food 4 Less
                  Supermarkets, Inc. and Falley's Inc. relating to certain obligations
                  arising under the Falley's, Inc. Stock Ownership Plan and Trust, as
                  amended (incorporated herein by reference to Exhibit 10.4 to Food 4
                  Less Supermarkets, Inc.'s Annual Report on Form 10-K for the fiscal
                  year ended June 25, 1994).............................................
        10.8      Consulting Agreement dated as of June 27, 1988 by and between
                  Falley's, Inc. and Joe S. Burkle (incorporated herein by reference to
                  Exhibit 10.38 to Food 4 Less Supermarkets, Inc.'s Registration
                  Statement on Form S-1, No. 33-31152)..................................
        10.8.1    Letter Agreement dated as of December 10, 1990 amending Consulting
                  Agreement by and between Falley's, Inc. and Joe S. Burkle
                  (incorporated herein by reference to Exhibit 10.17.1 to Food 4 Less
                  Supermarkets, Inc.'s Annual Report on Form 10-K for the fiscal year
                  ended June 29, 1991)..................................................
        10.9      Employment Agreement dated as of July 1, 1994 between Food 4 Less
                  Supermarkets, Inc. and Harley DeLano (incorporated herein by reference
                  to Exhibit 10.9 to Food 4 Less Supermarkets, Inc.'s Annual Report on
                  Form 10-K dated June 25, 1994)........................................
        10.10     Employment Agreement dated as of July 1, 1994 between Food 4 Less
                  Supermarkets, Inc. and Greg Mays (incorporated herein by reference to
                  Exhibit 10.10 to Food 4 Less Supermarkets, Inc.'s Annual Report on
                  Form 10-K dated June 25, 1994)........................................
        10.11     Amended and Restated Tax Sharing Agreement dated as of June 17, 1991
                  by and among Food 4 Less, Inc., Food 4 Less Supermarkets, Inc. and the
                  subsidiaries of Food 4 Less Supermarkets, Inc. (incorporated herein by
                  reference to Exhibit 10.20 to Food 4 Less Supermarkets, Inc.'s Annual
                  Report on Form 10-K for the fiscal year ended June 29, 1991)..........
        10.12     Stockholders Agreement dated as of December 31, 1992 by and between
                  Food 4 Less Holdings, Inc. and each Management Stockholder
                  (incorporated herein by reference to Exhibit 10.9 to Food 4 Less
                  Holdings, Inc.'s Registration Statement on Form S-4, No. 33-59214)....
        12.1      Statements regarding computations of ratios of earnings to fixed
                  charges+..............................................................
        21.1      Subsidiaries of Food 4 Less Holdings, Inc. (incorporated herein by
                  reference to Exhibit 21 to Food 4 Less Holdings, Inc.'s Annual Report
                  on Form 10-K dated June 25, 1994).....................................
</TABLE>
    
 
                                       E-6
<PAGE>   215
    
<TABLE>
<CAPTION>
        EXHIBIT
        NUMBER                                 DESCRIPTION                                PAGE
        -------                                -----------                                ----
        <S>       <C>                                                                     <C>
        23.1      Consent of KPMG Peat Marwick LLP, independent certified public
                  accountants...........................................................
        23.2      Consent of Arthur Andersen LLP, independent public accountants........
        23.3      Consent of Latham & Watkins (included in the opinion filed as Exhibit
                  5.1 to the Registration Statement)....................................
        24        Power of Attorney of directors and officers of Food 4 Less Holdings,
                  Inc. (included in the signature pages in Part II of the Registration
                  Statement)+...........................................................
        24.1      Power of Attorney of directors and officers of Food 4 Less Holdings,
                  Inc. (a Delaware corporation) (included in the signature pages in Part
                  II of the Registration Statement).....................................
        99.1      Letter of Transmittal and Consent with respect to the Offer to
                  Purchase and the Solicitation.........................................
        99.2      Notice of Guaranteed Delivery with respect to the Offer to Purchase
                  and the Solicitation..................................................
        99.3      Letter to Brokers, Dealers, Commercial Banks, Trust Companies and
                  Other Nominees with respect to the Offer to Purchase and the
                  Solicitation..........................................................
        99.4      Letter to Clients with respect to the Offer to Purchase and the
                  Solicitation..........................................................
        99.5      Guidelines for Certification of Taxpayer Identification Number on
                  Substitute Form W-9...................................................
</TABLE>
    
 
- ---------------
+ Previously filed.
 
                                       E-7

<PAGE>   1
 
                                                                     EXHIBIT 5.1
 
                                  [LETTERHEAD]
 
                                  May 11, 1995
 
Food 4 Less Holdings, Inc.
777 South Harbor Boulevard
La Habra, California 90631
 
           Re:  FOOD 4 LESS HOLDINGS, INC. (A CALIFORNIA CORPORATION)
                FOOD 4 LESS HOLDINGS, INC. (A DELAWARE CORPORATION)
                REGISTRATION STATEMENT ON FORM S-4 (FILE NO. 33-86356)
 
   
Ladies/Gentlemen:
    
 
     At your request, we have examined the Registration Statement on Form S-4
(File No. 33-86356) (the "Registration Statement"), which you have filed with
the Securities and Exchange Commission in connection with the registration under
the Securities Act of 1933, as amended, of the offer to purchase and the related
solicitation by Food 4 Less Holdings, Inc. ("Holdings") of consents to certain
amendments to the indenture (the "Indenture") under which the 15.25% Senior
Discount Notes due 2004 (the "Notes") of Holdings were issued. Upon the receipt
of the requisite consents of Holders of the Notes and upon the satisfaction of
certain other conditions as provided in the Registration Statement, the Notes
will be amended pursuant to a supplemental indenture (the "Supplemental
Indenture").
 
   
     We have examined such matters of fact and questions of law as we have
considered appropriate for purposes of this opinion. We have examined, among
other things, the terms of the Indenture and the Supplemental Indenture. In our
examination, we have assumed the genuineness of all signatures, the authenticity
of all documents submitted to us as originals, and the conformity to authentic
original documents of all documents submitted to us as copies. Capitalized terms
used herein without definition have the meanings given to them in the
Registration Statement.
    
 
     We are opining herein as to the effect on the subject transaction only of
the federal securities laws of the United States and the internal laws of the
States of New York and California, and we express no opinion with respect to the
applicability thereto, or the effect thereon, of any other laws.
 
   
     Based upon the foregoing, we are of the opinion that upon the consummation
of the FFL Merger and the Reincorporation Merger and upon the execution and
delivery of the Supplemental Indenture in the manner described in the
Registration Statement, the Notes, as amended by the Supplemental Indenture will
be legally valid and binding obligations of New Holdings, except as may be
limited by the effect of bankruptcy, insolvency, reorganization, moratorium or
other similar laws now or hereafter in effect relating to or affecting the
rights or remedies of creditors; the effect of general principles of equity,
whether enforcement is considered
    
<PAGE>   2
 
Food 4 Less Holdings, Inc.
May 11, 1995
Page 2
 
in a proceeding in equity or at law, and the discretion of the court before
which any proceeding therefor may be brought; and the unenforceability under
certain circumstances under law or court decisions of provisions providing for
the indemnification of or contribution to a party with respect to a liability
where such indemnification or contribution is contrary to public policy.
 
     We consent to your filing this opinion as an exhibit to the Registration
Statement.
 
                                          Very truly yours,
 
                                          LATHAM & WATKINS

<PAGE>   1
 
   
                                                                     EXHIBIT 8.1
    
 
   
                                LATHAM & WATKINS
    
 
   
                                  May 11, 1995
    
 
   
Food 4 Less Holdings, Inc.
    
   
777 South Harbor Boulevard
    
   
La Habra, CA 90631
    
 
   
     Re: Food 4 Less Holdings, Inc. (a California corporation)
    
   
         Food 4 Less Holdings, Inc. (a Delaware corporation)
    
   
         Registration Statement on Form S-4 (File Number 33-86356)
    
 
   
Ladies/Gentlemen:
    
 
   
     You have requested our opinion concerning the material federal income tax
consequences of the offer to purchase and the related solicitation of consents
to amendments to be made to the indenture for the 15.25% Senior Discount Notes
due 2004 of Food 4 Less Holdings, Inc., in connection with the Registration
Statement on Form S-4 filed with the Securities and Exchange Commission (the
"Commission") on November 14, 1994 (File No. 33-86356), as amended by Amendment
No. 1 filed with the Commission on January 6, 1995, as further amended by
Amendment No. 2 filed with the Commission on January 24, 1995, as further
amended by Post-effective Amendment No. 1 filed with the Commission on April 27,
1995, and as further amended by Post-effective Amendment No. 2 filed with the
Commission on May 11, 1995 (collectively, the "Registration Statement").
    
 
   
     The facts, as we understand them, and upon which with your permission we
rely in rendering the opinion expressed herein, are set forth in the
Registration Statement. Based on such facts, it is our opinion that the material
federal income tax consequences are accurately set forth under the heading
"Certain Federal Income Tax Considerations" in the Registration Statement. No
opinion is expressed as to any matter not discussed therein.
    
 
   
     This opinion is based on various statutory provisions, regulations
promulgated thereunder and interpretations thereof by the Internal Revenue
Service and the courts having jurisdiction over such matters, all of which are
subject to change either prospectively or retroactively. Also, any variation or
difference in the facts from those set forth in the Registration Statement may
affect the conclusion stated herein.
    
 
   
     This opinion is rendered to you solely for use in connection with the
Registration Statement. We consent to your filing this opinion as an exhibit to
the Registration Statement and to the reference of our firm under the heading
"Certain Federal Income Tax Considerations."
    
 
   
                                          Very truly yours,
    
 
   
                                          LATHAM & WATKINS
    

<PAGE>   1
 
                                                                    EXHIBIT 23.1
 
                  ACCOUNTANTS' CONSENT AND REPORT ON SCHEDULES
 
Board of Directors and Stockholders
Ralphs Supermarkets, Inc.:
 
The audits referred to in our report dated March 9, 1995, included the related
financial statement schedule as of January 30, 1994 and January 29, 1995, and
for each of the fiscal years in the three-year period ended January 29, 1995,
included in the registration statement. This financial statement schedule is the
responsibility of Ralphs management. Our responsibility is to express an opinion
on this financial statement schedule based on our audits. In our opinion, such
financial statement schedule, when considered in relation to the basic
consolidated financial statements taken as a whole, present fairly in all
material respects the information set forth therein.
 
   
We consent to the use of our reports included herein and to the reference to our
firm under the headings "Summary Historical Financial Data of Ralphs," "Selected
Historical Financial Data of Ralphs" and "Experts" in the offer to purchase.
    
 
                                          KPMG PEAT MARWICK LLP
 
Los Angeles, California
   
May 10, 1995
    

<PAGE>   1
 
                                                                    EXHIBIT 23.2
 
                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS
 
     As independent public accountants, we hereby consent to the use of our
reports and to all references to our firm included in or made a part of this
registration statement.
 
                                          ARTHUR ANDERSEN LLP
 
Los Angeles, California
   
May 10, 1995
    

<PAGE>   1
 
                                                                    EXHIBIT 99.1
 
                       CONSENT AND LETTER OF TRANSMITTAL
                          TO TENDER AND TO CONSENT TO
                CERTAIN INDENTURE AMENDMENTS WITH RESPECT TO THE
                     15.25% SENIOR DISCOUNT NOTES DUE 2004
 
                                       OF
 
                           FOOD 4 LESS HOLDINGS, INC.
                       PURSUANT TO THE OFFER TO PURCHASE
   
                 AND SOLICITATION STATEMENT DATED MAY 12, 1995
    
 
   
THE OFFER AND THE SOLICITATION WILL EXPIRE AT 12:00 MIDNIGHT, NEW YORK CITY
TIME, ON JUNE 9, 1995, UNLESS EXTENDED (THE "EXPIRATION DATE"). TENDERS MAY ONLY
BE WITHDRAWN AND CONSENTS MAY ONLY BE REVOKED UNDER THE CIRCUMSTANCES DESCRIBED
HEREIN AND IN THE OFFER TO PURCHASE AND SOLICITATION STATEMENT.
    
                               TO THE DEPOSITARY:
 
                             BANKERS TRUST COMPANY
 
<TABLE>
<S>                                     <C>                             <C>
      By Hand Delivery or
      Overnight Courier:                Facsimile Transmission:                    By Mail:
     Bankers Trust Company                  (212) 250-6275
Corporate Trust & Agency Group              (212) 250-3290                   Bankers Trust Company
   Reorganization Department             Confirm by Telephone:          Corporate Trust & Agency Group
   Receipt & Delivery Window                (212) 250-6270                 Reorganization Department
123 Washington St., First Floor                                                  P.O. Box 1458
      New York, NY 10006                                                     Church Street Station
                                                                            New York, NY 10008-1458
</TABLE>
 
     DELIVERY OF THIS INSTRUMENT TO AN ADDRESS OTHER THAN AS SET FORTH ABOVE OR
TRANSMISSION OF THIS LETTER VIA FACSIMILE TRANSMISSION OTHER THAN AS SET FORTH
ABOVE WILL NOT CONSTITUTE A VALID DELIVERY. THE INSTRUCTIONS ACCOMPANYING THIS
CONSENT AND LETTER OF TRANSMITTAL SHOULD BE READ CAREFULLY BEFORE THIS CONSENT
AND LETTER OF TRANSMITTAL IS COMPLETED.
 
- --------------------------------------------------------------------------------
 
<TABLE>
<S>                                                                           <C>                      <C>
                                                 DESCRIPTION OF DISCOUNT NOTES
- ------------------------------------------------------------------------------------------------------------------------------
    You must consent to the Proposed Amendments with respect to the Discount Notes tendered hereby. The tender of Discount Notes
  hereby will constitute a Consent to the Proposed Amendments with respect to such Discount Notes. If you are not the registered
  holder of your Discount Notes, you must either have the Discount Notes registered in your name or have the registered holder
  sign the form of consent herein or obtain a valid proxy from the registered holder of such Discount Notes to tender them.
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                           CERTIFICATE(S) TENDERED
                                                                                  (ATTACH ADDITIONAL SCHEDULE IF NECESSARY)
- ------------------------------------------------------------------------------------------------------------------------------
                                     (1)                                                 (2)                      (3)
                                                                                                               AGGREGATE
               NAME(S) AND ADDRESS(ES) OF REGISTERED HOLDER(S)                                                 PRINCIPAL
                (PLEASE FILL IN, IF BLANK, EXACTLY AS NAME(S)                        CERTIFICATE                AMOUNT
                         APPEAR(S) ON DISCOUNT NOTES)                               NUMBER(S)(*)             TENDERED(**)
- ------------------------------------------------------------------------------------------------------------------------------
 
                                                                              ------------------------------------------------
 
                                                                              ------------------------------------------------
 
                                                                              ------------------------------------------------
 
                                                                              ------------------------------------------------
 
                                                                              ------------------------------------------------
                                                                                                                TOTAL:
- ------------------------------------------------------------------------------------------------------------------------------
   * Need not be completed by Book-Entry Holders (see below).
  ** If you wish to accept the Offer with respect to any Discount Notes you must tender all of such Discount Notes beneficially
     owned by you.
</TABLE>
 
- --------------------------------------------------------------------------------
<PAGE>   2
 
   
     The undersigned acknowledges receipt of the Offer to Purchase and
Solicitation Statement dated May 12, 1995 (as the same may be amended or
supplemented from time to time, the "Offer to Purchase"), of Food 4 Less
Holdings, Inc. ("Holdings") relating to (i) the offer (the "Offer") by Holdings,
upon the terms and subject to the conditions set forth in the Offer to Purchase
and in this Consent and Letter of Transmittal and the instructions hereto (the
"Letter of Transmittal"), to holders of its 15.25% Senior Discount Notes due
2004 (the "Discount Notes") to purchase for $785.00 in cash plus accrued cash
interest thereon at a rate of 15.25% per annum from and after March 15, 1995
until the Closing Date (the "Cash Consideration") for each $1,000 principal
amount (at maturity) of Discount Notes accepted for purchase and (ii) the
solicitation (the "Solicitation") of consents (the "Consents") from holders of
the Discount Notes ("Noteholders") to the proposed amendments (the "Proposed
Amendments") to the indenture under which the Discount Notes were issued (the
"Discount Note Indenture") (as described in the Offer to Purchase under the
captions "The Proposed Amendments" and "Appendix A -- Description of the
Discount Notes.")
    
 
     Holders of Discount Notes who desire to accept the Offer will be required
to consent to the Proposed Amendments with respect to such Discount Notes. The
tender of Discount Notes under this Letter of Transmittal will constitute such
consent. Noteholders who do not tender Discount Notes pursuant to the Offer will
not be eligible to consent to the Proposed Amendments. Each Noteholder who
desires to accept the Offer with respect to any Discount Notes must tender all
of such Noteholders' Discount Notes. Capitalized terms used in this Letter of
Transmittal but not defined herein have the respective meanings given them in
the Offer to Purchase. Unless otherwise indicated, references herein to the
Offer shall be deemed to include the Solicitation.
 
     THE OFFER AND THE SOLICITATION ARE NOT BEING MADE TO (NOR WILL THE
SURRENDER OF DISCOUNT NOTES FOR PURCHASE BE ACCEPTED FROM OR ON BEHALF OF)
NOTEHOLDERS IN ANY JURISDICTION IN WHICH THE MAKING OR ACCEPTANCE OF THE OFFER
OR THE SOLICITATION WOULD NOT BE IN COMPLIANCE WITH THE LAWS OF SUCH
JURISDICTION.
 
         PLEASE READ THIS ENTIRE LETTER OF TRANSMITTAL CAREFULLY BEFORE
                            COMPLETING ANY BOX BELOW
 
     This Letter of Transmittal is to be used (i) if Discount Notes are to be
physically delivered herewith or (ii) if delivery of Discount Notes is to be
made by book-entry transfer to the account maintained by the Depositary at the
Depository Trust Company ("DTC"), the Midwest Securities Trust Company ("MSTC")
or the Philadelphia Securities Depository Trust Company ("PDTC") (collectively,
the "Book-Entry Transfer Facilities") pursuant to the procedures set forth in
the Offer to Purchase under the caption "The Offer to Purchase and
Solicitation -- Procedures for Tendering and Consenting." Delivery of documents
to a Book-Entry Transfer Facility does not constitute delivery to the
Depositary.
 
     If certificates for Discount Notes are not immediately available or cannot
be delivered along with other required documents to the Depositary or the
procedure for book-entry transfer cannot be completed on or prior to the
Expiration Date, the Noteholder may tender such Discount Notes according to the
guaranteed delivery procedures set forth in the Offer to Purchase under the
caption "The Offer to Purchase and Solicitation -- Guaranteed Delivery
Procedure." See Instruction 2 herein.
 
     Noteholders who wish to tender their Discount Notes pursuant to the Offer
and consent to the Proposed Amendments must complete the box entitled
"DESCRIPTION OF DISCOUNT NOTES" and sign below.
 
                                        2
<PAGE>   3
 
                               METHOD OF DELIVERY
- --------------------------------------------------------------------------------
 
   / /  CHECK HERE IF CERTIFICATES FOR TENDERED DISCOUNT NOTES ARE ENCLOSED
        HEREWITH.
 
   / /  CHECK HERE IF TENDERED DISCOUNT NOTES ARE BEING DELIVERED BY
        BOOK-ENTRY TRANSFER MADE TO THE ACCOUNT MAINTAINED BY THE
        SOLICITATION AGENT WITH A BOOK-ENTRY TRANSFER FACILITY SPECIFIED
        ABOVE AND COMPLETE THE FOLLOWING:
        Name of Tendering Institution:
                                       -----------------------------------------
        Name of Book-Entry Transfer Facility:
 
        / / DTC      / / MSTC      / / PDTC
        Account Number:
                        --------------------------------------------------------
        Transaction Code Number:
                                 -----------------------------------------------
                                                                            
   / /  CHECK HERE IF TENDERED DISCOUNT NOTES ARE BEING DELIVERED PURSUANT TO
        A NOTICE OF GUARANTEED DELIVERY PREVIOUSLY SENT TO THE SOLICITATION
        AGENT AND COMPLETE THE FOLLOWING:
        Name of Registered Holder(s) of Discount Notes:
                                                        ------------------------
        Window Ticket Number (if any):
                                       -----------------------------------------
        Date of Execution of Notice of Guaranteed Delivery:
                                                            --------------------
        Name of Eligible Institution which Guaranteed Delivery:
                                                                ----------------
        If delivered by a Book-Entry Transfer Facility, check box of
        Book-Entry Transfer Facility:
 
        / / DTC      / / MSTC      / / PDTC
   Account Number:
                   -------------------------------------------------------------
   Transaction Code Number: 
                            ----------------------------------------------------
- --------------------------------------------------------------------------------
 
                                        3
<PAGE>   4
 
              PLEASE READ THE ACCOMPANYING INSTRUCTIONS CAREFULLY
 
Ladies and Gentlemen:
 
Consent and Tender of Discount Notes
 
     Upon the terms and subject to the conditions contained in the Offer to
Purchase and this Letter of Transmittal, the undersigned hereby Consents to the
Proposed Amendments with respect to the Discount Notes indicated above and
tenders to Holdings the Discount Notes indicated above. Tendering Noteholders
will be deemed to have Consented to the Proposed Amendments with respect to all
Discount Notes tendered.
 
     Subject to and effective upon acceptance for purchase of the Discount Notes
tendered herewith, the undersigned hereby sells, assigns and transfers to or
upon the order of Holdings all right, title and interest in and to, and any and
all claims in respect of or arising or having arisen as a result of the
undersigned's status as a holder of, all Discount Notes tendered hereby. The
undersigned hereby appoints the Depositary the true and lawful agent and
attorney-in-fact of the undersigned with respect to such Discount Notes with
full power of substitution (such power of attorney being deemed to be an
irrevocable power coupled with an interest) to (a) deliver certificates for such
Discount Notes, or transfer ownership of such Discount Notes on the account
books maintained by DTC, MSTC or PDTC, together, in any such case, with all
accompanying evidences of transfer and authenticity, to or upon the order of
Holdings, (b) present such Discount Notes for transfer on the register, (c)
deliver the Consent contained herein to Holdings and the trustee (the "Trustee")
under the Discount Note Indenture and (d) receive all benefits and otherwise
exercise all right of beneficial ownership of such Discount Notes all in
accordance with the terms of the Offer.
 
     The undersigned hereby represents and warrants that the undersigned accepts
the terms and conditions contained in the Offer to Purchase and this Letter of
Transmittal, owns the Discount Notes tendered hereby within the meaning of Rule
10b-4 under the Securities Exchange Act of 1934, as amended (the "Exchange
Act"), has full power and authority to tender, sell, assign and transfer the
Discount Notes tendered hereby and that Holdings will acquire good and
unencumbered title thereto, free and clear of all liens, restrictions, charges
and encumbrances and not subject to any adverse claim. The undersigned will,
upon request, execute and deliver any additional documents deemed by the
Depositary or Holdings to be necessary or desirable to complete the sale,
assignment and transfer of the Discount Notes tendered. 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, successors and assigns of the
undersigned.
 
     Tenders of Discount Notes pursuant to the Offer may be withdrawn and
Consents may be revoked, subject to the procedures described in the Offer to
Purchase under "The Offer to Purchase and Solicitation -- Withdrawal of Tenders
and Revocation of Consents," and under Instruction 3 herein, at any time until
the "Consent Date," which shall be such time as the Requisite Consents (as
defined under Instruction 3 herein) with respect to the Discount Notes have been
received and the Supplemental Indenture (as defined) has been executed.
Thereafter, such tenders may be withdrawn and Consents may be revoked if the
Offer is terminated without any Discount Notes being accepted for purchase
thereunder. Holdings shall be deemed to have accepted for purchase, and to have
purchased validly tendered and not properly withdrawn Discount Notes in the
Offer when, as and if Holdings has given oral or written notice thereof to the
Depositary.
 
     Upon receipt of the Requisite Consents from holders of Discount Notes,
Holdings will certify in writing to the Trustee that the Requisite Consents to
the adoption of the Proposed Amendments have been received with respect to the
Discount Notes. Except as set forth under Instruction 2 herein and in the Offer
to Purchase under "The Offer to Purchase and Solicitation -- Guaranteed Delivery
Procedure," Consents from tendering holders of Discount Notes will not be
counted towards determining whether Holdings has received the Requisite Consents
unless Holdings is prepared to accept the tender of Discount Notes to which such
Consents relate. In addition, Consents with respect to Discount Notes will not
be counted if the tender of such Discount Notes is defective, unless Holdings
waives such defect. After receipt by the Trustee of, among other things,
certification by Holdings that the Requisite Consents have been received,
Holdings and the Trustee will execute a supplemental indenture to evidence the
adoption of the Proposed Amendments (a "Supplemental Indenture"). Upon the
acceptance by Holdings of the Requisite Consents from holders of Discount Notes
and the execution of the Supplemental Indenture, such Supplemental Indenture
will immediately become effective. Although the Proposed Amendments relating to
the Discount Notes will become effective upon certification that the Requisite
Consents from holders of the Discount Notes have been received, such Proposed
Amendments will not be operative until Holdings has accepted for purchase all
Discount Notes validly tendered and not withdrawn. Holdings will not be
obligated to pay the Cash Consideration pursuant to the Offer unless, among
other things, the Requisite Consents to the adoption of the Proposed Amendments
have been received. The withdrawal of Discount Notes in accordance with the
procedures set forth in the Offer to Purchase under "The Offer to Purchase and
Solicitation -- Withdrawals of
 
                                        4
<PAGE>   5
 
Tenders and Revocation of Consents," and under Instruction 3 herein, will effect
a revocation of the related Consents. Any valid revocation of Consents will
automatically render the prior tender of the Discount Notes to which such
Consents relate defective and Holdings will have the right, which it may waive,
to reject such tender as invalid and ineffective.
 
     The undersigned recognizes that, under certain circumstances set forth in
the Offer to Purchase, Holdings may not be required to accept any of the
Discount Notes tendered (as described in the Offer to Purchase under the caption
"The Offer to Purchase and Solicitation -- Conditions"). Discount Notes not
accepted for purchase or that are withdrawn will be returned to the undersigned
at the address set forth above unless otherwise indicated under "SPECIAL
DELIVERY INSTRUCTIONS" below.
 
     Unless otherwise indicated under "SPECIAL PAYMENT INSTRUCTIONS" or "SPECIAL
DELIVERY INSTRUCTIONS" below, the Depositary will deliver the Cash Consideration
(and, if applicable, return Discount Notes for any principal amount of Discount
Notes not accepted for purchase) to the undersigned at the address set forth
above. The undersigned understands that holders who tender Discount Notes by
book-entry transfer ("Book-Entry Holders") may request that any Discount Notes
not accepted for purchase be returned by crediting the account maintained by
DTC, MSTC or PDTC as such Book-Entry Holders may designate by ranking an
appropriate entry under the box entitled "SPECIAL PAYMENT INSTRUCTIONS" below.
The undersigned recognizes that Holdings has no obligation pursuant to "SPECIAL
PAYMENT INSTRUCTIONS" to transfer any Discount Notes from the name of the
registered holder thereof if Holdings does not accept for purchase any of such
Discount Notes. See Instruction 5.
 
     The undersigned understands that tenders of Discount Notes pursuant to any
one of the procedures described under "The Offer to Purchase and
Solicitation -- Procedures for Tendering and Consenting" in the Offer to
Purchase and in the instructions hereto will constitute a binding agreement
between the undersigned and Holdings in accordance with the terms and subject to
the conditions of the contained in the Offer to Purchase and this Letter of
Transmittal.
 
                                        5
<PAGE>   6
 
     THE UNDERSIGNED, BY COMPLETING THE BOX ENTITLED "DESCRIPTION OF DISCOUNT
NOTES" ABOVE AND SIGNING THIS LETTER OF TRANSMITTAL, WILL BE DEEMED TO HAVE
TENDERED SUCH DISCOUNT NOTES, CONSENTED TO THE PROPOSED AMENDMENTS WITH RESPECT
TO SUCH DISCOUNT NOTES AND MADE CERTAIN REPRESENTATIONS AS DESCRIBED HEREIN AND
IN THE PROSPECTUS. ONLY REGISTERED HOLDERS OF DISCOUNT NOTES ARE ENTITLED TO
CONSENT TO THE PROPOSED AMENDMENTS. IF THE UNDERSIGNED IS NOT THE REGISTERED
HOLDER OF THE DISCOUNT NOTES TENDERED PURSUANT HERETO, THE UNDERSIGNED MUST
EITHER HAVE THE DISCOUNT NOTES REGISTERED IN THE UNDERSIGNED'S NAME OR HAVE THE
REGISTERED HOLDER SIGN THE FORM OF CONSENT APPEARING BELOW OR A VALID PROXY.
 
                                PLEASE SIGN HERE
             (See Instructions 1 and 4 and the following paragraph)
     X
       -------------------------------------------------------------------------
     X
       -------------------------------------------------------------------------
               Signature(s) of Owner(s)                     Date
Area Code and Telephone Number:
                                ------------------------------------------------
            This Letter of Transmittal must be signed by the Registered
Holder(s) of Discount Notes as their name(s) appear(s) on certificates for
Discount Notes or, if tendered by a participant in one of the Book-Entry
Transfer Facilities, exactly as such participant's name appears on a security
position listing as the owner of Discount Notes, or by person(s) authorized to
become Registered Holder(s) by endorsement and documents transmitted herewith.
If signature is by a trustee, executor, administrator, guardian,
attorney-in-fact, officer or other person acting in a fiduciary or
representative capacity, please set forth full title. See Instruction 4.
     Name(s):
              ------------------------------------------------------------------

              ------------------------------------------------------------------
                              Please Type or Print
     Capacity:
               -----------------------------------------------------------------
     Address:
              ------------------------------------------------------------------
                              (Including Zip Code)
 
                              SIGNATURE GUARANTEE
                         (If required by Instruction 4)
 
     Signature(s) Guaranteed
     by an Eligible Institution:
                                 -----------------------------------------------
                                        (Authorized Signature)

                                 -----------------------------------------------
                                               (Title)

                                 -----------------------------------------------
                                            (Name of Firm)
     Dated:
            --------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
   Please indicate (by marking the appropriate box provided below) whether
   the beneficial holder(s) of the Discount Notes tendered herewith is a(n):

       / / Bank
                                             / / Pension or Profit-Sharing Trust
       / / Savings Institution
                                             / / Dealer
       / / Trust Company
                                             / / Foundation
       / / Insurance Company
                                             / / Corporation
       / / Investment Company
                                             / / Other Financial or
                                                 Institutional Investor
                                             / / Individual
      Address of beneficial holder(s):
                                       -----------------------------------------

                                       -----------------------------------------
 
- --------------------------------------------------------------------------------
 
                                        6
<PAGE>   7
 
     IF THIS LETTER OF TRANSMITTAL IS SIGNED BY A HOLDER OF DISCOUNT NOTES WHO
IS NOT THE REGISTERED HOLDER THEREOF, THEN THE REGISTERED HOLDER MUST SIGN THE
FOLLOWING CONSENT OR A VALID PROXY:
 
     Pursuant to the Offer and the Solicitation of Consents to the Proposed
Amendments, the undersigned hereby consents to the Proposed Amendments with
respect to the Discount Notes tendered hereby and with respect to the Discount
Note Indenture. This consent shall not be deemed to be effective if the
above-described Discount Notes are not accepted for purchase pursuant to the
Offer.
     X
       -------------------------------------------------------------------------
                         Signature of Registered Holder
     X
       -------------------------------------------------------------------------
                         Signature of Registered Holder
                               (if more than one)

     Dated:
            --------------------------------------------------------------------
 
(Must be signed by the Registered Holder(s) as name(s) appear(s) on the
certificates for Discount Notes. If signature is by a trustee, executor,
administrator, guardian, attorney-in-fact, officer or other person acting in a
fiduciary or representative capacity, please set forth full title. See
Instruction 4.)
     Name(s):
              ------------------------------------------------------------------

              ------------------------------------------------------------------
                              Please Type or Print
     Capacity:
               -----------------------------------------------------------------
     Address:
              ------------------------------------------------------------------
                              (Including Zip Code)
 
                              SIGNATURE GUARANTEE
                         (If required by Instruction 4)
 
     Signature(s) Guaranteed
     by an Eligible Institution:
                                 -----------------------------------------------
                                        (Authorized Signature)

                                 -----------------------------------------------
                                               (Title)

                                 -----------------------------------------------
                                            (Name of Firm)
     Dated:
            --------------------------------------------------------------------
 
                                        7
<PAGE>   8
 
                          SPECIAL PAYMENT INSTRUCTIONS
                           (SEE INSTRUCTIONS 4 AND 5)
 
To be completed ONLY if certificates for Discount Notes not accepted for payment
and/or the check for the Cash Consideration are to be issued in the name of
someone other than the person who submits this Letter of Transmittal or issued
to an address different from that shown in the box entitled "DESCRIPTION OF
DISCOUNT NOTES" above in this Letter of Transmittal or if Discount Notes are to
be returned by credit to an account maintained by DTC, MSTC or PDTC.
 
ISSUE TO:
Name
     ---------------------------------------------------------------------------
                                 (Please Print)
Address
        ------------------------------------------------------------------------

        ------------------------------------------------------------------------
                               (Include Zip Code)
 
        ------------------------------------------------------------------------
           (Social Security Number or Employer Identification Number)
     A correct taxpayer identification number must also be provided on the
                      Substitute Form W-9 included herein.
 
CREDIT UNACCEPTED DISCOUNT NOTES TENDERED BY BOOK-ENTRY TRANSFER TO THE:
 
/ /  DTC      / /  MSTC      or      / /  PDTC (check one)
 
                            account set forth below:

- --------------------------------------------------------------------------------
                       (DTC, MSTC or PDTC Account Number)
 
                         SPECIAL DELIVERY INSTRUCTIONS
                           (SEE INSTRUCTIONS 4 AND 5)
 
To be completed ONLY if certificates evidencing Discount Notes for amounts not
accepted for payment and/or the check for the Cash Consideration are to be sent
to someone other than the person who submits this Letter of Transmittal at an
address other than that shown in the box entitled "DESCRIPTION OF DISCOUNT
NOTES" above in this Letter of Transmittal.
 
MAIL TO:
Name
     ---------------------------------------------------------------------------
                                 (Please Print)
Address
        ------------------------------------------------------------------------

        ------------------------------------------------------------------------
                               (Include Zip Code)
 
                                        8
<PAGE>   9
 
                                  INSTRUCTIONS
 
                FORMING PART OF THE TERMS AND CONDITIONS OF THE
                           OFFER AND THE SOLICITATION
 
     1. DELIVERY OF LETTER OF TRANSMITTAL AND CERTIFICATES. Certificates for
Discount Notes, or any book-entry transfer into the Depositary's account at DTC,
MSTC or PDTC of Discount Notes tendered electronically, as well as a properly
completed Letter of Transmittal, including a valid and unrevoked Consent or
facsimile(s) thereof, duly executed by the registered holder thereof with any
required signature guarantee(s), and any other documents required by this Letter
of Transmittal, must be received by the Depositary at one of its addresses set
forth herein on or prior to 12:00 Midnight, New York City time, on the
Expiration Date of the Offer and the Solicitation, except as otherwise provided
in Instruction 2, "Guaranteed Delivery Procedures."
 
     Tenders of Discount Notes into the Offer will be accepted only in principal
amounts equal to $1,000 (at maturity) or integral multiples thereof.
 
     The method of delivery of this Letter of Transmittal, certificates for
Discount Notes and any other required documents is at the election and risk of
the tendering Noteholder, and except as otherwise provided below, the delivery
will be deemed made when actually received by the Depositary. Instead of
effecting delivery by mail, it is recommended that tendering Noteholders use an
overnight or hand delivery service. If Discount Notes are sent by mail,
registered mail, with return receipt requested, properly insured, is
recommended. In all cases, sufficient time should be allowed to assure timely
delivery. No documents should be sent to Holdings, the Information Agent, the
Dealer Managers, or the Trustee.
 
     If the person signing this Letter of Transmittal is not the registered
holder of the securities tendered hereby, then such person must either have the
securities hereby registered in such person's name or obtain from the registered
holder and submit to the Depositary the form of consent of the registered holder
to the Proposed Amendments appearing above or a valid proxy.
 
     All questions as to the validity, form, eligibility (including time of
receipt), acceptance, withdrawal and revocation of tendered Discount Notes and
delivered Consents to the Proposed Amendments will be resolved by Holdings,
whose determination will be final and binding. Holdings reserves the absolute
right to reject any or all tenders and withdrawals of Discount Notes and
deliveries and revocations of Consents to the Proposed Amendments that are not
in proper form or the acceptance of which would, in the opinion of Holdings or
counsel for Holdings, be unlawful. Holdings also reserves the right to waive any
irregularities or conditions of tender, consent or proxy as to particular
Discount Notes. Holdings interpretation of the terms and conditions of the Offer
(including the instructions in this Letter of Transmittal) will be final and
binding. Unless waived, any irregularities in connection with tenders and
withdrawals of Discount Notes and revocations of Consents to the Proposed
Amendments must be cured within such time as Holdings shall determine. Neither
Holdings nor the Depositary shall be under any duty to give notification of
defects in such tenders, withdrawals, deliveries or revocations or shall incur
any liability for failure to give such notification. Tenders and withdrawals of
Discount Notes and deliveries and revocations of Consents to the Proposed
Amendments will not be deemed to have been made until such irregularities have
been cured or waived. Any Discount Notes received by the Depositary that are not
properly tendered or delivered and to which the irregularities have not been
cured or waived will be returned by the Depositary to the tendering Noteholders
unless otherwise provided in this Letter of Transmittal as soon as practicable
following the Expiration Date.
 
     None of Holdings, the Depositary, the Information Agent, the Dealer
Managers or any other person shall be obligated to give notification of defects
or irregularities in any tender, or shall incur any liability for failure to
give any such notification.
 
     2. GUARANTEED DELIVERY PROCEDURES. If a registered holder of Discount Notes
desires to tender such Discount Notes and consent to the Proposed Amendments,
and such holder's Discount Notes are not immediately available, or if time will
not permit such holder's Discount Notes or any other required documents to be
delivered to the Depositary prior to 12:00 Midnight, New York City time, on the
Expiration Date, then such Discount Notes may nevertheless be tendered for
purchase and Consents may be effected if all of the following guaranteed
delivery procedure conditions are met:
 
          (i) the tender for purchase and Consent is made by or through an
     Eligible Institution;
 
          (ii) prior to 12:00 Midnight, New York City time, on the Expiration
     Date, the Depositary receives from such Eligible Institution a properly
     completed and duly executed Notice of Guaranteed Delivery (by telegram,
     telex, facsimile transmission, mail or hand delivery) substantially in the
     form provided by Holdings herewith, that contains a signature guaranteed by
     an Eligible Institution in the form set forth in such Notice of Guaranteed
     Delivery, unless such tender is for the account of an Eligible Institution
     (in which case no signature guarantee shall be required), and
 
                                        9
<PAGE>   10
 
     sets forth the name and address of the holder of Discount Notes and the
     principal amount of Discount Notes tendered for purchase, states that the
     tender is being made thereby and guarantees that, within five New York
     Stock Exchange ("NYSE") trading days after the date of execution of the
     Notice of Guaranteed Delivery, this Letter of Transmittal (or facsimile
     thereof), properly completed and duly executed, together with the Discount
     Notes and any required signature guarantees and any other documents
     required by this Letter of Transmittal, will be deposited by the Eligible
     Institution with the Depositary; and
 
          (iii) all tendered Discount Notes, or a confirmation of a book-entry
     transfer of such Discount Notes into the Depositary's applicable account at
     a Book-Entry Transfer Facility, as well as this Letter of Transmittal (or
     facsimile thereof), properly completed and duly executed, with any required
     signature guarantees, and all other documents required by this Letter of
     Transmittal, shall be received by the Depositary within five NYSE trading
     days after the date of execution of the Notice of Guaranteed Delivery.
 
     The YELLOW Notice of Guaranteed Delivery provided herewith shall be used in
connection with tenders of Discount Notes.
 
     Notwithstanding any other provision hereof, the purchase of Discount Notes
pursuant to the Offer will in all cases be made only after timely receipt by the
Depositary of certificates for such Discount Notes and this Letter of
Transmittal (or facsimile thereof) in respect thereof, properly completed and
duly executed, together with any required signature guarantees and any other
documents required by the Offer to Purchase and this Letter of Transmittal.
 
     3. CONSENT TO PROPOSED AMENDMENTS; WITHDRAWAL OF TENDERS; REVOCATION OF
CONSENTS. A valid Consent to the adoption of the Proposed Amendments may be
given only by the registered holder of Discount Notes or his or her
attorney-in-fact. Noteholders will not be able to validly tender unless they
Consent to the Proposed Amendments. Noteholders not tendering Discount Notes
pursuant to the Offer will not be eligible to Consent to the Proposed
Amendments. Tendering holders who sign this Letter of Transmittal and tender any
Discount Notes shall be deemed to have Consented to the Proposed Amendments with
respect to such Discount Notes tendered.
 
     Tenders of Discount Notes pursuant to the Offer may be withdrawn and
Consents may be revoked at any time until the "Consent Date," which shall be
such time as the Requisite Consents (Consents of holders representing at least a
majority in aggregate principal amount of the outstanding Discount Notes held by
persons other than Holdings and its affiliates) have been delivered by Holdings
to the Trustee and the Supplemental Indenture has been executed. Thereafter,
such tenders may be withdrawn and Consents may be revoked if the Offer is
terminated without any Discount Notes being accepted for purchase thereunder.
The withdrawal of Discount Notes prior to the Consent Date in accordance with
the procedures set forth hereunder will effect a revocation of the related
Consent. Any valid revocation of Consents will automatically render the prior
tender of the Discount Notes to which such Consents relate defective and
Holdings will have the right, which it may waive, to reject such tender as
invalid and ineffective.
 
     Any holder of Discount Notes who has tendered Discount Notes or who
succeeds to the record ownership of Discount Notes in respect of which such
tenders or Consents previously have been given may withdraw such Discount Notes
or revoke such Consents prior to the Consent Date by delivery of a written
notice of withdrawal or revocation, subject to the limitations described herein.
To be effective, a written telegraphic, telex or facsimile transmission (or
delivered by hand or by mail) notice of withdrawal of a tender or revocation of
a Consent must (i) be timely received by the Depositary at one of its addresses
set forth on the front cover hereof or prior to the time provided herein with
respect to the Discount Notes, (ii) specify the name of the person having
tendered the Discount Notes to be withdrawn or as to which Consents are revoked,
the principal amount of such Discount Notes to be withdrawn and, if certificates
for Discount Notes have been tendered, the name of the registered holder(s) of
such Discount Notes as set forth in such certificates, if different from that of
the person who tendered such Discount Notes, (iii) identify the Discount Notes
to be withdrawn or to which the notice of revocation relates and (iv)(a) be
signed by the holder in the same manner as the original signature on this Letter
of Transmittal or Notice of Guaranteed Delivery (as the case may be) by which
such Discount Notes were tendered (including any required signature guarantees)
or (b) be accompanied by evidence satisfactory to Holdings and the Depositary
that the holder withdrawing such tender or revoking such Consents has succeeded
to beneficial ownership of such Discount Notes. If certificates representing
Discount Notes to be withdrawn or Consents to be revoked have been delivered or
otherwise identified to the Depositary, then the name of the registered holder
and the serial numbers of the particular certificate evidencing the Discount
Notes to be withdrawn or Consents to be revoked and a signed notice of
withdrawal with signatures guaranteed by an Eligible Institution, except in the
case of Discount Notes tendered by an Eligible Institution (in which case no
signature guarantee shall be required), must also be so furnished to the
Depositary as aforesaid prior to the physical release of the certificates for
the withdrawn Discount Notes. If Discount Notes have been tendered or if
Consents have been delivered pursuant to the procedures for book-entry transfer
as set forth herein, any notice of withdrawal or revocation of a Consent must
also specify the name and number of the account at the appropriate Book-Entry
Transfer Facility to be credited with the withdrawn Discount Notes.
 
                                       10
<PAGE>   11
 
Holdings reserves the right to contest the validity of any revocation. A
purported notice of revocation which is not received by the Depositary in a
timely fashion will not be effective to revoke a Consent previously given.
 
     Any permitted withdrawals of tenders of Discount Notes and revocation of
Consents may not be rescinded, and any Discount Notes properly withdrawn will
thereafter be deemed not validly tendered and any Consents revoked will be
deemed not validly delivered for purposes of the Offer or the Solicitation;
provided, however, that withdrawn Discount Notes may be retendered and revoked
Consents may be redelivered by again following one of the appropriate procedures
described herein at any time prior to 12:00 Midnight, New York City time, on the
Expiration Date.
 
     If Holdings shall decide to decrease the amount of Discount Notes being
sought in the Offer or to increase or decrease the consideration offered to the
Discount Noteholders, and if, at the time that notice of such increase or
decrease is first published, sent or given to Discount Noteholders in the manner
specified in the Offer to Purchase, 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 is first so published, sent or given the
Offer will be extended for such purposes until the expiration of such period of
ten Business Days. As used in the Offer to Purchase, "Business Day" has the
meaning set forth in Rule 14d-1 (and applicable to Regulation 14E) under the
Exchange Act. In addition, if the Offer or the Solicitation is amended in a
manner determined by Holdings to constitute a material adverse change to the
Discount Noteholders, Holdings promptly will disclose such amendment in a public
announcement and will extend the Offer or the Solicitation for a period deemed
by it to be adequate to permit the Discount Noteholders to properly deliver or
withdraw their Discount Notes and give or revoke Consents.
 
     If Holdings extends the Offer, is delayed in its acceptance for purchase of
Discount Notes or is unable to purchase Discount Notes pursuant to the Offer,
for any reason, then, without prejudice to Holdings' rights under the Offer, the
Depositary may, subject to applicable law, retain tendered Discount Notes on
behalf of Holdings, and such Discount Notes may not be withdrawn (subject to
Rule 14e-1 under the Exchange Act, which requires that Holdings deliver the
consideration offered or return the Discount Notes deposited by or on behalf of
the Noteholders promptly after the termination or withdrawal of the Offer),
except to the extent that tendering holders are entitled to withdrawal rights as
described herein.
 
     All questions as to the validity, form and eligibility (including the time
of receipt) of notices of withdrawal or revocations of Consents will be
determined by Holdings, whose determination will be final and binding on all
parties. None of Holdings, the Depositary, the Dealer Managers, the Information
Agent or any other person will be under any duty to give notification of any
defects or irregularities in any notice of withdrawal or revocation of Consent
or incur any liability for failure to give any such notification.
 
     4. SIGNATURES ON THIS LETTER OF TRANSMITTAL, AND ENDORSEMENTS; GUARANTEE OF
SIGNATURE. If this Letter of Transmittal is signed by the registered holder(s)
of the Discount Notes tendered hereby, the signature must correspond with the
name(s) as written on the face of the certificate(s) without alteration or any
change whatsoever.
 
     If any of the Discount Notes tendered hereby are registered in the names of
two or more joint owners, all owners must sign this Letter of Transmittal. If
any tendered Discount Notes are registered in different names on several
certificates, it will be necessary to complete, sign and submit as many separate
Letters of Transmittal and any other required documents as there are different
names in which the Discount Notes are registered.
 
     If tendered Discount Notes are registered in the name of a person other
than the person signing this Letter of Transmittal, the tendered Discount Notes
must be endorsed or accompanied by appropriate bond powers, signed by the
registered holder or holders of the Discount Notes transmitted hereby or
separate bond powers are required, with signatures guaranteed in either case.
 
     If this Letter of Transmittal or any certificate or bond powers are signed
by trustees, executors, administrators, guardians, attorneys-in-fact, officers
of corporations or others acting in a fiduciary or representative capacity, such
persons should so indicate when signing and proper evidence satisfactory to
Holdings of their authority so to act must be submitted.
 
     Endorsements on certificates of Discount Notes or signatures on bond powers
required by this Instruction 4 must be guaranteed by an Eligible Institution.
 
     All signatures on this Letter of Transmittal or a notice of withdrawal, as
the case may be, must be guaranteed by an Eligible Institution (as defined
below) unless the Discount Notes tendered or withdrawn, as the case may be,
pursuant thereto are tendered (i) by a registered holder(s) (which term, for
purposes of this Letter of Transmittal, shall include any participant in DTC,
MSTC or PDTC whose name appears on a security position listing as the owner of
Discount Notes) of Discount Notes who has not completed the box entitled
"SPECIAL PAYMENT INSTRUCTIONS" or "SPECIAL DELIVERY INSTRUCTIONS" on this Letter
of Transmittal or (ii) for the account of an Eligible
 
                                       11
<PAGE>   12
 
Institution. If Discount Notes are registered in the name of a person other than
the signer of this Letter of Transmittal or a notice of withdrawal, as the case
may be, or if payment is to be made or certificates for Discount Notes not
purchased are to be issued or returned to a person other than the registered
holder, then the Discount Notes must be endorsed by the registered
Noteholder(s), or be accompanied by a written instrument or instruments of
transfer or exchange in form satisfactory to Holdings duly executed by the
registered Noteholder(s), with such signatures guaranteed by an Eligible
Institution. In the event that signatures on this Letter of Transmittal (or
other document) are required to be guaranteed, such guarantee must be by a firm
that is a member of a registered national securities exchange or a member of the
National Association of Securities Dealers, Inc. (the "NASD") or by a commercial
bank or trust company having an office in the United States (each of the
foregoing being an "Eligible Institution").
 
     5. SPECIAL PAYMENT AND DELIVERY INSTRUCTIONS. Tendering Noteholders should
indicate, in the applicable box, the name and address to which the Cash
Consideration and/or Discount Notes for principal amounts not accepted for
purchase are to be issued, sent or paid, if different from the name and address
of the person submitting this Letter of Transmittal. In the case of issuance or
payment in a different name, the tax identification number of the person named
must also be indicated and a Substitute Form W-9 for such recipient must be
completed. See Instruction 6. If no such instructions are given, the Cash
Consideration and/or Discount Notes not accepted for purchase will be sent to
the name and address of the person signing this Letter of Transmittal or, at
Holdings' option, by crediting the account at DTC, MSTC or PDTC designated above
in the box entitled "SPECIAL PAYMENT INSTRUCTIONS."
 
     6. SUBSTITUTE FORM W-9. The tendering Noteholder is required to provide the
Depositary (as payor) with his or her correct taxpayer identification number
("TIN") on the Substitute Form W-9 included in this Letter of Transmittal. In
the case of a tendering Noteholder who has completed the box entitled "SPECIAL
PAYMENT INSTRUCTIONS" above, however, the correct TIN on Form W-9 should be
provided for the recipient of the securities and/or payment delivered pursuant
to such instructions. Failure to provide the information on the form will cause
the Depositary to withhold 31% of any payments made to the tendering Noteholder
or such recipient, as the case may be, until such information is received. See
"IMPORTANT TAX INFORMATION" below.
 
     7. TRANSFER TAXES. Holdings will pay all transfer taxes, if any, applicable
to the purchase of Discount Notes pursuant to the Offer. If, however, the Cash
Consideration and/or Discount Notes not accepted for purchase are to be
delivered to, or are to be registered or issued in the name of, any person other
than the registered holder of the Discount Notes, or if tendered Discount Notes
are to be registered in the name of any person other than the person signing
this Letter of Transmittal, or if a transfer tax is imposed for any reason other
than the purchase of Discount Notes pursuant to Offer, then the amount of any
such transfer tax (whether imposed on the registered holder or any other person)
will be payable by the tendering holder. If satisfactory evidence of payment of
such tax or exemption therefrom is not submitted, then the amount of such
transfer tax will be deducted from the Cash Consideration and/or otherwise
payable to such tendering holder.
 
     EXCEPT AS PROVIDED IN THIS INSTRUCTION 7, IT WILL NOT BE NECESSARY FOR
TRANSFER TAX STAMPS TO BE AFFIXED TO THE CERTIFICATES LISTED IN THIS LETTER OF
TRANSMITTAL.
 
     8. WAIVER OF CONDITIONS. Holdings reserves the absolute right to amend in
any respect or waive any of the specified conditions in the Offer and the
Solicitation in the case of any Discount Notes tendered.
 
     9. MUTILATED, LOST, STOLEN OR DESTROYED DISCOUNT NOTES. If a Noteholder
desires to tender Discount Notes pursuant to the Offer, but any such Discount
Note has been mutilated, lost, stolen or destroyed, such holder should write to
or telephone the Trustee under the Discount Note Indenture, at the address
listed below, concerning the procedures for obtaining replacement certificates
for such Discount Note, arranging for indemnification or any other matter that
requires handling by the Trustee:
 
<TABLE>
    <S>                          <C>
                                 United States Trust Company of New York
                                 114 West 47th Street
                                 New York, New York 10036-1532
                                 Attention: Corporate Trust Department
                                 (212) 852-1000
</TABLE>
 
     10. REQUESTS FOR ASSISTANCE OR ADDITIONAL COPIES. Questions relating to the
procedure for tendering, as well as requests for additional copies of the Offer
to Purchase and this Letter of Transmittal, may be directed to the Information
Agent, D.F. King & Co., Inc., (800) 669-5550.
 
                                       12
<PAGE>   13
 
                           IMPORTANT TAX INFORMATION
 
GENERAL
 
     Under federal income tax law, a holder whose tendered Discount Notes are
accepted for purchase is required to provide the Depositary with such holder's
correct taxpayer identification number on the Substitute Form W-9 included in
this Letter of Transmittal. If such holder is an individual, the taxpayer
identification number is his or her social security number. If the Depositary is
not provided with the correct taxpayer identification number or adequate basis
for exemption, the holder may be subject to a $50 penalty imposed by the
Internal Revenue Service. In addition, payments that are made to such holder in
exchange for tendered Discount Notes may be subject to backup withholding.
 
     Certain holders of Discount Notes (including, among others, all
corporations and certain foreign individuals) are not subject to these backup
withholding and reporting requirements. In order for a foreign individual to
qualify as an exempt recipient, that holder must submit a statement, signed
under penalties of perjury, attesting to that individual's exempt status. Such
statements can be obtained from the Depositary. See the enclosed Guidelines for
Certification of Taxpayer Identification Number on Substitute Form W-9 for
additional instructions.
 
     If backup withholding applies, the Depositary is required to withhold 31%
of any payments made to the holder. Backup withholding is not an additional tax.
Rather, the tax liability of persons subject to backup withholding will be
reduced by the amount of tax withheld. If withholding results in an overpayment
of taxes, a refund may be obtained.
 
WHAT NUMBER TO GIVE TO EXCHANGE AGENT
 
     The holder is required to give the Depositary the social security number or
employer identification number of the registered holder of the Discount Notes.
If the certificates for Discount Notes are registered in more than one name or
are not in the name of the actual owner, consult the enclosed Guidelines for
Certification of Taxpayer Identification Number on Substitute Form W-9 for
additional guidance on which number to report.
 
                                       13
<PAGE>   14
 
                        TO BE COMPLETED BY ALL TENDERING
                           HOLDERS OF DISCOUNT NOTES
                              (SEE INSTRUCTION 6)
- --------------------------------------------------------------------------------
                      PAYOR'S NAME: BANKERS TRUST COMPANY
- --------------------------------------------------------------------------------
SUBSTITUTE
                                                         Social Security Number
 
FORM W-9
                                                         -----------------------
                            PART I -- PLEASE PROVIDE              OR
                            YOUR TAXPAYER IDENTIFICATION
DEPARTMENT OF THE TREASURY  NUMBER IN THE BOX AT THE
INTERNAL REVENUE SERVICE    RIGHT AND CERTIFY BY 
                            BY SIGNING AND DATING        Employer Identification
                            BELOW.                                Number
PAYOR'S REQUEST FOR TAXPAYER
IDENTIFICATION NUMBER (TIN)
                                                         -----------------------
                           -----------------------------------------------------
                            PART II -- For Payees exempt from backup
                            withholding, see the Important Tax Information
                            above and Guidelines for Certification of
                            Taxpayer Identification Number on Substitute Form
                            W-9 enclosed herewith and complete as instructed
                            therein.
 
- --------------------------------------------------------------------------------
 CERTIFICATIONS -- Under penalties of perjury, I certify that:
 
 (1) The number shown on this form is my correct Taxpayer Identification Number
     (or a Taxpayer Identification Number has not been issued to me and either
     (a) I have mailed or delivered an application to receive a Taxpayer
     Identification Number to the appropriate Internal Revenue Service Center
     or Social Security Administration office or (b) I intend to mail or
     deliver an application in the near future). (I understand that if I do not
     provide a Taxpayer Identification Number to the payer, 31% of all
     reportable payments made to me thereafter will be withheld until I provide
     a number to the payer and that, if I do not provide my Taxpayer
     Identification Number within sixty (60) days, such retained amounts shall
     be remitted to the Internal Revenue Service ("IRS") as backup withholding.
 
 (2) I am not subject to backup withholding either because I have not been
     notified by the IRS that I am subject to backup withholding as a result of
     a failure to report all interest or dividends or the IRS has notified me
     that I am no longer subject to backup withholding.
 
 CERTIFICATION INSTRUCTION -- You must cross out item (2) above if you have
 been notified by the IRS that you are subject to backup withholding because of
 underreporting interest or dividends on your tax return. However, if after
 being notified by the IRS that you were subject to backup withholding you
 received another notification from the IRS that you were no longer subject to
 backup withholding, do not cross out item (2). (Also see the IMPORTANT TAX
 INFORMATION above.)
- --------------------------------------------------------------------------------
  Name
       -------------------------------------------------------------------------
                                   (Please Print)
  Address
          ----------------------------------------------------------------------
 
          ----------------------------------------------------------------------
                                (Including Zip Code)
  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 "GUIDELINES FOR CERTIFICATION OF TAXPAYER IDENTIFICATION NUMBER ON
      SUBSTITUTE FORM W-9" FOR ADDITIONAL DETAILS.
 
IMPORTANT: This Letter of Transmittal or a facsimile thereof (together with
Discount Notes and all other required documents) must be received by the
Depositary on or prior to the Expiration Date.
 
     Your bank or broker can assist you in completing this form. The
Instructions included in this Letter of Transmittal must be followed.
 
     Requests for assistance or additional copies of the Offer to Purchase or
this Letter of Transmittal may be obtained from the Information Agent at the
address or telephone numbers set forth below.
 
          The Information Agent for the Offer and the Solicitation is:
 
                             D.F. KING & CO., INC.
 
                         Call Toll Free: (800) 669-5550
                                77 Water Street
                               New York, NY 10005
                            (212) 269-5550 (collect)
 
                                       14

<PAGE>   1
 
                                                                    EXHIBIT 99.2
 
                         NOTICE OF GUARANTEED DELIVERY
 
                                   TO TENDER
 
                                      AND
 
                   TO CONSENT TO CERTAIN INDENTURE AMENDMENTS
                              WITH RESPECT TO THE
                     15.25% SENIOR DISCOUNT NOTES DUE 2004
 
                                       OF
 
                           FOOD 4 LESS HOLDINGS, INC.
                     PURSUANT TO THE OFFER TO PURCHASE AND
   
                   SOLICITATION STATEMENT DATED MAY 12, 1995
    
 
   
     As set forth in the Offer to Purchase and Solicitation Statement dated May
12, 1995 (as the same may be amended or supplemented from time to time, the
"Offer to Purchase") of Food 4 Less Holdings, Inc. ("Holdings"), under the
caption "The Offer to Purchase and Solicitation -- Guaranteed Delivery
Procedure," and in the accompanying Consent and Letter of Transmittal and
Instruction 2 thereto (the "Letter of Transmittal"), this form or one
substantially equivalent hereto must be used to (a) accept Holdings' offer (the
"Offer"), upon the terms and subject to the conditions set forth in the Offer to
Purchase and Letter of Transmittal, to holders of its 15.25% Senior Discount
Notes due 2004 (the "Discount Notes") to purchase for $785.00 in cash plus
accrued cash interest thereon at a rate of 15.25% per annum from and after March
15, 1995 until the Closing Date (the "Cash Consideration") for each $1,000
principal amount (at maturity) of Discount Notes accepted for purchase and (b)
deliver consents pursuant to Holdings' solicitation (the "Solicitation") of
consents (the "Consents") from holders of the Discount Notes ("Noteholders") to
the proposed amendments (the "Proposed Amendments") to the indenture under which
the Discount Notes were issued (the "Discount Note Indenture") (as described in
the Offer to Purchase under the captions "The Proposed Amendments" and "Appendix
A -- Description of the Discount Notes"), if (i) certificates representing the
Discount Notes to be tendered pursuant thereto and with respect to Consents to
be delivered are not lost but are not immediately available, (ii) the procedures
for book-entry transfer cannot be completed prior to the Expiration Date (as
defined below), or (iii) time will not permit all required documents to reach
the Depositary prior to the Expiration Date. This form may be delivered by an
Eligible Institution by mail or hand delivery or transmitted, via facsimile, to
the Depositary as set forth below. All capitalized terms used herein but not
defined herein shall have the meanings ascribed to them in the Offer to
Purchase. Unless otherwise indicated, references herein to the Offer shall be
deemed to include the Solicitation.
    
 
     THE OFFER AND THE SOLICITATION ARE NOT BEING MADE TO (NOR WILL THE
SURRENDER OF DISCOUNT NOTES FOR PURCHASE BE ACCEPTED FROM OR ON BEHALF OF)
NOTEHOLDERS IN ANY JURISDICTION IN WHICH THE MAKING OR ACCEPTANCE OF THE OFFER
OR THE SOLICITATION WOULD NOT BE IN COMPLIANCE WITH THE LAWS OF SUCH
JURISDICTION.
 
   
   THE OFFER AND THE SOLICITATION WILL EXPIRE AT 12:00 MIDNIGHT, NEW YORK
   CITY TIME, ON JUNE 9, 1995 UNLESS EXTENDED (THE "EXPIRATION DATE").
   TENDERED DISCOUNT NOTES MAY ONLY BE WITHDRAWN AND THE CORRESPONDING
   CONSENTS MAY ONLY BE REVOKED, UNDER THE CIRCUMSTANCES DESCRIBED IN THE
   OFFER TO PURCHASE AND THE LETTER OF TRANSMITTAL.
    
<PAGE>   2
 
                        The Depositary for the Offer is:
 
                             BANKERS TRUST COMPANY
 
<TABLE>
<S>                                 <C>                               <C>
     By Hand/Overnight Courier:       Facsimile Transmission Number:                By Mail:
 
       Bankers Trust Company                  (212) 250-6275                 Bankers Trust Company
   Corporate Trust & Agency Group             (212) 250-3290          Corporate Trust & Agency Department
     Reorganization Department                                             Reorganization Department
     Receipt & Delivery Window            Confirm by Telephone:                  P.O. Box 1458
        123 Washington St.,                   (212) 250-6270                 Church Street Station
            First Floor                                                     New York, NY 10008-1558
         New York, NY 10006
                                          For Information Call:
                                              (800) 669-5550
</TABLE>
 
     DELIVERY OF THIS NOTICE OF GUARANTEED DELIVERY TO AN ADDRESS, OR
TRANSMISSION VIA FACSIMILE, OTHER THAN AS SET FORTH ABOVE WILL NOT CONSTITUTE A
VALID DELIVERY.
 
     This 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"
under the instructions thereto, such signature guarantee must appear in the
applicable space provided in the signature box on the Letter of Transmittal.
 
Ladies and Gentlemen:
 
     The undersigned hereby tender(s) to Holdings and delivers to Holdings
Consents with respect to, upon the terms and subject to the conditions set forth
in the Offer to Purchase and the Letter of Transmittal, receipt of which is
hereby acknowledged, the principal amount of Discount Notes set forth below
pursuant to the guaranteed delivery procedures set forth in the Offer to
Purchase under the caption "The Offer to Purchase and Solicitation -- Guaranteed
Delivery Procedure."
 
     Subject to and effective upon acceptance for purchase of the Discount Notes
tendered herewith, the undersigned hereby sells, assigns and transfers to or
upon the order of Holdings all right, title and interest in and to, and any and
all claims in respect of or arising or having arisen as a result of the
undersigned's status as a holder of, all Discount Notes tendered hereby. The
undersigned authorizes the Depositary to deliver this Notice of Guaranteed
Delivery to Holdings and the Trustee as evidence of the undersigned's Consent to
the Proposed Amendments with respect to the Discount Notes tendered hereby and
as certification that Requisite Consents (as defined in the Offer to Purchase)
to the Proposed Amendments with respect to such Discount Notes have been
received. In the event of a termination of the Offer the Discount Notes tendered
pursuant thereto will be returned to the tendering Noteholder promptly.
 
     The undersigned hereby represents and warrants that the undersigned accepts
the terms and conditions of the Offer to Purchase and the Letter of Transmittal,
owns the Discount Notes tendered hereby within the meaning of Rule 10b-4 under
the Securities Exchange Act of 1934, as amended, has full power and authority to
tender, sell, assign and transfer the Discount Notes tendered hereby and that
Holdings will acquire good and unencumbered title thereto, free and clear of all
liens, restrictions, charges and encumbrances and not subject to any adverse
claim. The undersigned will, upon request, execute and deliver any additional
documents deemed by the Depositary or Holdings to be necessary or desirable to
complete the sale, assignment and transfer of the Discount Notes tendered.
 
     All authority herein conferred or agreed to be conferred by this Notice of
Guaranteed Delivery shall survive the death or incapacity of the undersigned and
every obligation of the undersigned under this Notice of Guaranteed Delivery
shall be binding upon the heirs, personal representatives, executors,
administrators, successors, assigns, trustees in bankruptcy and other legal
representatives of the undersigned.
 
                                        2
<PAGE>   3
 
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                           CERTIFICATE NUMBERS                 PRINCIPAL AMOUNT
                                              (IF AVAILABLE)                   TO BE TENDERED*
                                      ------------------------------    ------------------------------
   <S>                                <C>                               <C>
   Discount Notes.................
                                      ------------------------------    ------------------------------
                                      ------------------------------    ------------------------------
                                      ------------------------------    ------------------------------
</TABLE>
 
- ---------------
 
   * Must be in principal amounts equal to $1,000 or integral multiples thereof.
- --------------------------------------------------------------------------------
 
                            PLEASE SIGN AND COMPLETE
 
Signatures of Registered Holder(s) or Authorized Signatory:
 
- ------------------------------------------------------------
 
- ------------------------------------------------------------
 
Name(s) of Registered Holder(s):
 
- ------------------------------------------------------------

- ------------------------------------------------------------
Date:
      ------------------------------------------------------
Address:
         ---------------------------------------------------

- ------------------------------------------------------------
Area Code and Telephone No.:
                             -------------------------------
If Discount Notes will be delivered by book-entry transfer, check trust company
below:
/ / The Depository Trust Company
/ / Midwest Securities Trust Company
/ / Philadelphia Depository Trust Company
 
Transaction Code No.:
                      --------------------------------------
Exchange Agent Account No.:
                            --------------------------------


                                        3
<PAGE>   4
 
                                   GUARANTEE
                    (NOT TO BE USED FOR SIGNATURE GUARANTEE)
 
     The undersigned, a member firm of a registered national securities exchange
or of the National Association of Securities Dealers, Inc. or a commercial bank
or trust company having an office or a correspondent in the United States,
hereby guarantees that, within five New York Stock Exchange trading days from
the date of this Notice of Guaranteed Delivery, a properly completed and duly
executed Letter of Transmittal (or a facsimile thereof), together with
certificates representing the Discount Notes tendered hereby in proper form for
transfer (or confirmation of the book-entry transfer of such Discount Notes into
the Depositary's account at a Book-Entry Transfer Facility, pursuant to the
procedure for book-entry transfer set forth in the Offer to Purchase under the
caption "The Offer to Purchase and Solicitation -- Procedures for Tendering and
Consenting"), and any other required documents will be deposited by the
undersigned with the Depositary.
 
<TABLE>
<S>                                                  <C>
Name of Firm:     
              ---------------------------------             ------------------------------------
                                                                    Authorized Signature
Address:                                             Name:
         --------------------------------------             ------------------------------------
                                                     Title:
- -----------------------------------------------             ------------------------------------
Area Code and Telephone No.                          Date:
                            -------------------             ------------------------------------
</TABLE>
 
     DO NOT SEND DISCOUNT NOTES WITH THIS FORM. ACTUAL SURRENDER OF DISCOUNT
NOTES MUST BE MADE PURSUANT TO, AND BE ACCOMPANIED BY, A PROPERLY COMPLETED AND
VALIDLY EXECUTED LETTER OF TRANSMITTAL AND ANY OTHER REQUIRED DOCUMENTS.
 
     This Notice of Guaranteed Delivery must be signed by the Noteholder(s)
exactly as their name(s) appear on certificates for Discount Notes or on a
security position listing as the owner of Discount Notes, or by person(s)
authorized to become Noteholder(s) by endorsements and documents transmitted
with this Notice of Guaranteed Delivery. If signature is by a trustee, executor,
administrator, guardian, attorney-in-fact, officer of a corporation, agent or
other person acting in a fiduciary or representative capacity, such person must
provide the following information:
Name:
      -----------------------------------
            (Please Type or Print)
Capacity:
          -------------------------------
Address:
          -------------------------------
          -------------------------------
                          (Zip Code)
 
                                        4

<PAGE>   1
 
                                                                    EXHIBIT 99.3
 
<TABLE>
<S>                                  <C>                             <C>
BT SECURITIES CORPORATION                    CS FIRST BOSTON                DONALDSON, LUFKIN & JENRETTE
ONE BANKERS TRUST PLAZA               LEVERAGED FINANCE DEPARTMENT                SECURITIES CORPORATION
130 LIBERTY STREET                          55 E. 52ND STREET                               140 BROADWAY
NEW YORK, NEW YORK 10006                NEW YORK, NEW YORK 10055                NEW YORK, NEW YORK 10005
</TABLE>
 
                                   TO TENDER
 
                                      AND
 
                   TO CONSENT TO CERTAIN INDENTURE AMENDMENTS
                              WITH RESPECT TO THE
                     15.25% SENIOR DISCOUNT NOTES DUE 2004
 
                                       OF
 
                           FOOD 4 LESS HOLDINGS, INC.
                       PURSUANT TO OFFER TO PURCHASE AND
   
                   SOLICITATION STATEMENT DATED MAY 12, 1995
    
 
   
THE OFFER AND THE SOLICITATION WILL EXPIRE AT 12:00 MIDNIGHT, NEW YORK CITY
TIME, ON JUNE 9, 1995, UNLESS EXTENDED (THE "EXPIRATION DATE"). TENDERS OF
15.25% SENIOR DISCOUNT NOTES DUE 2004, MAY ONLY BE WITHDRAWN AND THE
CORRESPONDING CONSENTS MAY ONLY BE REVOKED UNDER THE CIRCUMSTANCES DESCRIBED IN
THE OFFER TO PURCHASE AND SOLICITATION STATEMENT AND THE CONSENT AND LETTER OF
TRANSMITTAL.
    
 
   
                                                                    May 12, 1995
    
 
To Brokers, Dealers, Commercial Banks,
Trust Companies and Other Nominees:
 
   
     We have been appointed by Food 4 Less, Inc., Food 4 Less Holdings, Inc.
("Holdings"), Food 4 Less Supermarkets, Inc., and its subsidiaries to act as the
Dealer Managers in connection with the offer (the "Offer") by Holdings, upon the
terms and subject to the conditions set forth in the Offer to Purchase and
Solicitation Statement dated May 12, 1995 (as the same may be amended or
supplemented from time to time, the "Offer to Purchase") and in the related
Consent and Letter of Transmittal and instructions contained therein (the
"Letter of Transmittal"), to holders of its 15.25% Senior Discount Notes due
2004 (the "Discount Notes") to purchase for $785.00 in cash plus accrued cash
interest thereon at a rate of 15.25% per annum from and after March 15, 1995
until the Closing Date (the "Cash Consideration") for each $1,000 principal
amount (at maturity) of Discount Notes accepted for purchase. Holdings is also
soliciting (the "Solicitation") consents (the "Consents") from holders of the
Discount Notes ("Noteholders") to certain proposed amendments (the "Proposed
Amendments") to the indenture under which the Discount Notes were issued (the
"Discount Note Indenture") (as described in the Offer to Purchase under the
captions "The Proposed Amendments" and "Appendix A -- Description of the
Discount Notes"). Upon consummation of the Offer and the Solicitation, Holdings
will deliver the Cash Consideration to the holders of Discount Notes whose
Discount Notes are accepted by Holdings pursuant to the Offer. Unless otherwise
indicated, references herein to the Offer shall be deemed to include the
Solicitation.
    
 
     THE OFFER AND THE SOLICITATION ARE NOT BEING MADE TO (NOR WILL THE
SURRENDER OF DISCOUNT NOTES FOR PURCHASE BE ACCEPTED FROM OR ON BEHALF OF)
NOTEHOLDERS IN ANY JURISDICTION IN WHICH THE MAKING OR ACCEPTANCE OF THE OFFER
OR THE SOLICITATION WOULD NOT BE IN COMPLIANCE WITH THE LAWS OF THE
JURISDICTION.
<PAGE>   2
 
     Enclosed herewith are copies of the following documents:
 
          1.  The Offer to Purchase and Solicitation Statement;
 
          2.  The Consent and Letter of Transmittal for your use and for the
     information of your clients, together with guidelines of the Internal
     Revenue Service for Certification of Taxpayer Identification Number on
     Substitute Form W-9 providing information relating to backup federal income
     tax withholding;
 
          3. Notice of Guaranteed Delivery to be used to accept the Offer and
     the Solicitation if the Discount Notes and all other required documents
     cannot be delivered to the Depositary on or prior to the Expiration Date;
 
          4. A form of letter which may be sent to your clients for whose
     account you hold the Discount Notes in your name or in the name of a
     nominee, with space provided for obtaining such clients' instructions with
     regard to the Offer and the Solicitation; and
 
          5. A return envelope addressed to the Depositary.
 
   
     PLEASE NOTE THAT THE OFFER AND THE SOLICITATION WILL EXPIRE AT 12:00
MIDNIGHT, NEW YORK CITY TIME, ON JUNE 9, 1995 UNLESS EXTENDED. WE URGE YOU TO
CONTACT YOUR CLIENTS AS PROMPTLY AS POSSIBLE.
    
 
     Holdings will not pay any fees or commissions to any broker or dealer or
other person (other than the Dealer Managers) for soliciting tenders of the
Discount Notes pursuant to the Offer and the Solicitation. You will be
reimbursed for customary mailing and handling expenses incurred by you in
forwarding the enclosed materials to your clients.
 
     Additional copies of the enclosed documents may be obtained from the Dealer
Managers or the Information Agent, at their respective addresses and telephone
numbers set forth on the back cover of the enclosed Offer to Purchase.
 
                           BT SECURITIES CORPORATION
                          CS FIRST BOSTON CORPORATION
              DONALDSON, LUFKIN & JENRETTE SECURITIES CORPORATION
 
     NOTHING CONTAINED HEREIN OR IN THE ENCLOSED DOCUMENTS SHALL CONSTITUTE YOU
OR ANY OTHER PERSON THE AGENT OF HOLDINGS, THE DEPOSITARY, THE INFORMATION AGENT
OR THE DEALER MANAGERS OR AUTHORIZE YOU OR ANY OTHER PERSON TO GIVE ANY
INFORMATION OR MAKE ANY REPRESENTATION ON BEHALF OF ANY OF THEM WITH RESPECT TO
THE OFFER OR THE SOLICITATION NOT CONTAINED IN THE OFFER TO PURCHASE OR THE
LETTER OF TRANSMITTAL.

<PAGE>   1
 
                                                                    EXHIBIT 99.4
 
                                   TO TENDER
 
                                      AND
 
                   TO CONSENT TO CERTAIN INDENTURE AMENDMENTS
                              WITH RESPECT TO THE
                     15.25% SENIOR DISCOUNT NOTES DUE 2004
 
                                       OF
 
                           FOOD 4 LESS HOLDINGS, INC.
                     PURSUANT TO THE OFFER TO PURCHASE AND
   
                   SOLICITATION STATEMENT DATED MAY 12, 1995
    
 
   
THE OFFER AND THE SOLICITATION WILL EXPIRE AT 12:00 MIDNIGHT, NEW YORK CITY
TIME, ON JUNE 9, 1995, UNLESS EXTENDED (THE "EXPIRATION DATE"). TENDERS OF
15.25% SENIOR DISCOUNT NOTES DUE 2004, MAY ONLY BE WITHDRAWN AND THE
CORRESPONDING CONSENTS MAY ONLY BE REVOKED UNDER THE CIRCUMSTANCES DESCRIBED IN
THE OFFER TO PURCHASE AND SOLICITATION STATEMENT AND THE CONSENT AND LETTER OF
TRANSMITTAL.
    
 
TO OUR CLIENTS:
 
   
     Enclosed for your consideration is the Offer to Purchase and Solicitation
Statement dated May 12, 1995 (as the same may be amended or supplemented from
time to time, the "Offer to Purchase") and a related form of Consent and Letter
of Transmittal and instructions thereto (the "Letter of Transmittal") relating
to (i) the offer (the "Offer") by Food 4 Less Holdings, Inc. ("Holdings") to
holders of its 15.25% Senior Discount Notes due 2004 (the "Discount Notes") to
purchase for $785.00 in cash plus accrued cash interest thereon at a rate of
15.25% per annum from and after March 15, 1995 until the Closing Date (the "Cash
Consideration") for each $1,000 principal amount (at maturity) of Discount Notes
accepted for purchase and (ii) the solicitation (the "Solicitation") of consents
(the "Consents") from holders of the Discount Notes ("Noteholders") to certain
proposed amendments (the "Proposed Amendments") to the indenture under which the
Discount Notes were issued (the "Discount Note Indenture") (as described in the
Offer to Purchase under the captions "The Proposed Amendments" and "Appendix
A -- Description of the Discount Notes").
    
 
     Consummation of the Offer and the Solicitation are subject to certain
conditions described in the Offer to Purchase under the caption "The Offer to
Purchase and Solicitation -- Conditions." Capitalized terms used herein but not
defined shall have the meanings ascribed to them in the Offer to Purchase.
 
     WE ARE THE REGISTERED HOLDER OF THE DISCOUNT NOTES HELD BY US FOR YOUR
ACCOUNT. A TENDER OF ANY SUCH DISCOUNT NOTES AND DELIVERY OF CONSENTS WITH
RESPECT THERETO CAN BE MADE ONLY BY US AS THE REGISTERED HOLDER 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 DISCOUNT NOTES, OR DELIVER
A CONSENT WITH RESPECT TO SUCH DISCOUNT NOTES, HELD BY US FOR YOUR ACCOUNT.
 
     Accordingly, we request instructions as to whether you wish us to tender
such Discount Notes held by us for your account, and deliver Consents with
respect to all of such Discount Notes so tendered, pursuant to the terms and
conditions set forth in the Offer to Purchase and the Letter of Transmittal. We
urge you to read the Offer to Purchase and the Letter of Transmittal carefully
before instructing us to tender your Discount Notes and to deliver Consents with
respect to Discount Notes. Unless otherwise indicated, references herein to the
Offer shall be deemed to include the Solicitation.
 
   
     Your instructions to us should be forwarded as promptly as possible in
order to permit us to tender Discount Notes and deliver Consents with respect to
Discount Notes on your behalf in accordance with the provisions of the Offer to
Purchase and the Letter of Transmittal. The Offer and the Solicitation will
expire at 12:00 Midnight, New York City time, on June 9, 1995. Discount Notes
tendered pursuant to the Offer may only be withdrawn and the corresponding
Consents delivered pursuant to the Solicitation may only be revoked, under the
circumstances and subject to the procedures described in the Offer to Purchase
and the Letter of Transmittal. After receipt by the Trustee of, among other
    
<PAGE>   2
 
things, certification by Holdings that the Requisite Consents with respect to
the Discount Notes have been received, Holdings and the Trustee will execute a
supplemental indenture to evidence the adoption of the Proposed Amendments
relating to the Discount Notes (the "Supplemental Indenture"). Upon the
acceptance by Holdings of the Requisite Consents from holders of Discount Notes
and the execution of the Supplemental Indenture, such Supplemental Indenture
will immediately become effective. Although the Proposed Amendments relating to
the Discount Notes will become effective upon certification that the Requisite
Consents from holders of the Discount Notes have been received, such Proposed
Amendments will not be operative until Holdings has accepted for purchase all
Discount Notes validly tendered and not withdrawn.
 
     Your attention is directed to the following:
 
          1. The Offer is for the entire aggregate principal amount of the
     outstanding Discount Notes.
 
          2. The Offer and the Solicitation are not being made to (nor will the
     surrender of Discount Notes for purchase be accepted from or on behalf of)
     Noteholders in any jurisdiction in which the making or acceptance of the
     Offer or the Solicitation would not be in compliance with the laws of such
     jurisdiction.
 
          3. A holder of Discount Notes who desires to tender into the Offer
     with respect to any Discount Notes must tender all the Discount Notes
     beneficially owned by such holder. The tender of Discount Notes pursuant to
     the Offer will constitute the Consent of such tendering holder to the
     Proposed Amendments with respect to such Discount Notes. Noteholders who
     desire to accept the Offer must consent to the Proposed Amendments.
     Noteholders do not have the option to consent to the Proposed Amendments
     without tendering into the Offer.
 
          4. The acceptance for purchase of Discount Notes validly tendered and
     not validly withdrawn and the payment of the Cash Consideration will be
     made as promptly as practicable after the Expiration Date. Subject to rules
     promulgated pursuant to the Securities Exchange Act of 1934, as amended
     (the "Exchange Act"). Holdings, however, expressly reserves the right to
     delay acceptance of any of the Discount Notes or to terminate the Offer or
     the Solicitation and not accept for purchase any Discount Notes not
     theretofore accepted if any of the conditions set forth in the Offer to
     Purchase under the caption "The Offer to Purchase and
     Solicitation -- Conditions" shall not have been satisfied or waived by
     Holdings. Holdings will pay the Cash Consideration for Discount Notes
     pursuant to the Offer promptly following acceptance of the Discount Notes.
 
          5. Consummation of the Offer and the Solicitation are subject to,
     among other things, satisfaction or waiver of certain conditions, including
     (i) the receipt of the Requisite Consents (i.e., Consents from Noteholders
     representing at least a majority in aggregate principal amount of the
     outstanding Discount Notes held by persons other than Holdings and its
     affiliates) on or prior to the Expiration Date, (ii) satisfaction or waiver
     in Holdings' sole discretion, of all conditions precedent to the Merger,
     (iii) the prior or contemporaneous successful completion of the Other Debt
     Financing Transactions (including the Public Offering), (iv) the prior or
     contemporaneous consummation of the Bank Financing and the New Equity
     Investment and (v) certain other conditions. See "The Offer to Purchase and
     Solicitation -- Conditions" in the Offer to Purchase. There can be no
     assurance that such conditions will be satisfied or waived. Holdings
     reserves the right to waive certain limitations, to extend, terminate,
     cancel or otherwise modify or amend the Offer in any respect.
 
          6. Holdings expressly reserves the right, subject to applicable law
     and the terms of the Offer and to the extent not inconsistent with the
     terms of the Merger, the Other Debt Financing Transactions, the Bank
     Financing or the New Equity Investment, (i) to delay acceptance for
     purchase of any Discount Notes or, regardless of whether such Discount
     Notes were theretofore accepted for purchase, to delay the purchase of any
     Discount Notes pursuant to the Offer and to terminate the Offer and not
     accept for purchase any Discount Notes not theretofore accepted for
     purchase, upon the failure of any of the conditions to the Offer specified
     herein to be satisfied, by giving oral or written notice of such delay or
     termination to the Depositary and (ii) at any time, or from time to time,
     to amend the Offer in any respect. Except as otherwise provided in the
     Offer to Purchase, withdrawal rights with respect to Discount Notes
     tendered pursuant to the Offer will not be extended or reinstated as a
     result of an extension or amendment of the Offer. The reservation by
     Holdings of the right to delay acceptance for purchase of Discount Notes is
     subject to the provisions of Rule 14e-1(c) under the Exchange Act, which
     requires that Holdings pay the consideration offered or return the Discount
     Notes deposited by or on behalf of holders thereof promptly after the
     termination or withdrawal of the Offer.
 
          7. Consummation of the Offer and the effectiveness of the Proposed
     Amendments may have adverse consequences to non-tendering Noteholders,
     including that non-tendering Noteholders will no longer be entitled to the
     benefit of certain of the restrictive covenants currently contained in the
     Discount Indenture and that the reduced amount of outstanding Discount
     Notes as a result of the Offer may adversely affect the trading market,
     liquidity and market price of the Discount Notes. If the Requisite Consents
     are received and accepted, the Proposed Amendments will be binding on all
     non-tendering Noteholders.
 
                                        2
<PAGE>   3
 
          8. Any transfer taxes incident to the transfer of Discount Notes from
     the tendering holder to Holdings will be paid by Holdings, except as
     provided in the Offer to Purchase and the instructions to the Letter of
     Transmittal.
 
     If you wish to have us tender any Discount Notes held by us for your
account, and deliver your Consent to the Proposed Amendments with respect to all
of such Discount Notes, please so instruct us by completing, executing and
returning to us the instruction form that follows.
 
     Any inquiries you may have with respect to the Offer and the Solicitation
or requests for additional copies of the Offer to Purchase or any other document
should be addressed to D.F. King & Co., Inc., the Information Agent, at one of
the addresses or telephone numbers set forth on the back cover of the enclosed
Offer to Purchase, or call toll free at 1-800-669-5550.
 
                                        3
<PAGE>   4
 
             INSTRUCTIONS REGARDING THE OFFER AND THE SOLICITATION
         WITH RESPECT TO THE 15.25% SENIOR DISCOUNT NOTES DUE 2004 AND
                         OF FOOD 4 LESS HOLDINGS, INC.
 
     The undersigned acknowledge(s) receipt of your letter and the enclosed
material referred to therein relating to the Offer and the Solicitation by
Holdings.
 
     This will instruct you whether to tender the principal amount of Discount
Notes indicated below held by you for the account of the undersigned, and to
deliver my Consent to the Proposed Amendments with respect to such Discount
Notes, pursuant to the terms and conditions set forth in the Offer to Purchase
and the Letter of Transmittal.
 
<TABLE>
<CAPTION>
                                                                          PRINCIPAL AMOUNT
                                                                          TO BE TENDERED*
                                                                       ----------------------
            <S>                                                        <C>
            Discount Notes...........................................
                                                                       ----------------------
                                                                       (please fill in blank)
</TABLE>
 
* Must be in principal amounts equal to $1,000 or integral multiples thereof.
 
Date:             , 1995
 

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

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

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

                                     ------------------------------------------
                                                Please print name(s) here

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

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

                                     ------------------------------------------ 
                                              Please type or print address

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

                                     ------------------------------------------ 
                                            Taxpayer Identification or Social
                                                     Security Number
 
                                     ------------------------------------------
                                               My Account Number with You
 
                                        4

<PAGE>   1
 
                                                                    EXHIBIT 99.5
 
            GUIDELINES FOR CERTIFICATION OF TAXPAYER IDENTIFICATION
                         NUMBER ON SUBSTITUTE FORM W-9
 
                   WHAT NAME AND NUMBER TO GIVE THE REQUESTER
 
<TABLE>
<C>  <S>                            <C>
- ---------------------------------------------------------
                                    GIVE THE NAME AND
FOR THIS TYPE OF ACCOUNT:           SOCIAL SECURITY
                                    NUMBER OF --
- ---------------------------------------------------------
  1. Individual                     The individual
  2. Two or more individuals        The actual owner of
     (joint account)                the account or, if
                                    combined funds, the
                                    first individual on
                                    the account(1)
  3. Custodian account of a minor   The minor(2)
     (Uniform Gift to Minors Act)
  4. a. The usual revocable         The grantor-
        savings trust (grantor is   trustee(1)
        also trustee)
     b. So-called trust account     The actual owner(1)
        that is not a legal or 
        valid trust under state
        law
  5. Sole proprietorship            The owner(3)
- ---------------------------------------------------------
                                    GIVE THE NAME AND
FOR THIS TYPE OF ACCOUNT:           EMPLOYER
                                    IDENTIFICATION
                                    NUMBER OF --
- ---------------------------------------------------------
  6. Sole proprietorship            The owner(3)
  7. A valid trust, estate, or      Legal entity(4)
     pension trust
  8. Corporate                      The corporation
  9. Association, club,             The organization
     religious, charitable,
     educational, or other
     tax-exempt organization
 10. Partnership                    The partnership
 11. A broker or registered         The broker or nominee
     nominee
 12. Account with the Department    The public entity
     of Agriculture in the name
     of a public entity (such as
     a state or local government,
     school district, or prison)
     that receives agricultural
     program payments
</TABLE>
 
- ------------------------------------------------------------------
- ------------------------------------------------------------------
 
(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) Show the individual's name. See Item 5 or 6. You may also enter your 
    business name.
 
(4) List first and circle the name of the legal trust, estate, or pension trust.
    (Do not furnish the identification number of the personal representative or
    trustee unless the legal entity itself is not designated in the account
    title.)
 
NOTE: If no name is circled when there is more than one name listed, the number
      will be considered to be that of the first name listed.
 
                            ------------------------
 
                                  INSTRUCTIONS
             (Section references are to the Internal Revenue Code.)
 
PURPOSE OF FORM. -- A person who is required to file an information return with
the Internal Revenue Service (the IRS) must obtain your correct taxpayer
identification number (TIN) to report income paid to you, real-estate
transactions, mortgage interest you paid, the acquisition or abandonment of
secured property, or contributions you made to an individual retirement
arrangement (IRA). Use Form W-9 to furnish your correct TIN to the requester
(the person asking you to furnish your TIN), and, when applicable, (1) to
certify that the TIN you are furnishing is correct (or that you are waiting for
a number to be issued), (2) to certify that you are not subject to backup
withholding, and (3) to claim exemption from backup withholding if you are an
exempt payee. Furnishing your correct TIN and making the appropriate
certifications will prevent certain payments from being subject to backup
withholding.
 
NOTE: If a requester gives you a form other than a W-9 to request your TIN, you
must use the requester's form.
 
HOW TO OBTAIN A TIN. -- If you do not have a TIN, apply for one immediately. To
apply, get Form SS-5, Application for a Social Security Card (SSN) (for
individuals), from your local office of the Social Security Administration, or
Form SS-4, Application for Employer Identification Number (EIN) (for businesses
and all other entities) from your local IRS office.
 
    Generally, you will then have 60 days to obtain a TIN and furnish it to the
requester. If the requester does not receive your TIN within 60 days, backup
withholding, if applicable, will begin and continue until you furnish your TIN
to the requester. For reportable interest or dividend payments, the payer must
exercise one of the following options concerning backup withholding during this
60-day period. Under option (1), a payer must backup withhold on any withdrawals
you make from your account after 7 business days after the requester receives
this form back from you. Under option (2), the payer must backup withhold on any
reportable interest or dividend payments made to your account, regardless of
whether you make any withdrawals. The backup withholding under option (2) must
begin no later than 7 business days after the requester receives this form back.
Under option (2), the payer is required to refund the amounts withheld if your
certified TIN is received within the 60-day period and you were not subject to
backup withholding during the period.
 
NOTE: Checking the box in Part II on the Substitute Form W-9 means that you have
already applied for a TIN or that you intend to apply for one in the near
future.
 
    As soon as you receive your TIN, complete another Form W-9, include your
TIN, sign and date this form, and give it to the requester.
 
                              (continued on back)
<PAGE>   2
 
            GUIDELINES FOR CERTIFICATION OF TAXPAYER IDENTIFICATION
                         NUMBER ON SUBSTITUTE FORM W-9
 
                                     PAGE 2
 
WHAT IS BACKUP WITHHOLDING? -- Persons making certain payments to you are
required to withhold and pay to the IRS 31% of such payments under certain
conditions. This is called "backup withholding." Payments that could be subject
to backup withholding include interest, dividends, broker and barter exchange
transactions, rents, royalties, nonemployee compensation, and certain payments
from fishing boat operators, but do not include real estate transactions.
    If you give the requester your correct TIN, make the appropriate
certifications, and report all your taxable interest and dividends on your tax
return, your payments will not be subject to backup withholding. Payments you
receive will be subject to backup withholding if:
    (1) You do not furnish your TIN to the requester, or
    (2) The IRS notifies the requester that you furnished an incorrect TIN, or
    (3) You are notified by the IRS that you are subject to backup withholding
because you failed to report all your interest and dividends on your tax return
(for reportable interest and dividends only), or
    (4) You fail to certify to the requester that you are not subject to backup
withholding under (3) above (for reportable interest and dividend accounts
opened after 1983 only), or
    (5) You fail to certify your TIN. This applies only to reportable interest,
dividend, broker, or barter exchange accounts opened after 1983, or broker
accounts considered inactive in 1983.
Except as explained in (5) above, other reportable payments are subject to
backup withholding only if (1) or (2) above applies. Certain payees and payments
are exempt from backup withholding and information reporting. See Payees and
Payments Exempt From Backup Withholding, below, and Exempt Payees and Payments
under Specific Instructions, below, if you are an exempt payee.
 
PAYEES AND PAYMENTS EXEMPT FROM BACKUP WITHHOLDING. -- The following is a list
of payees exempt from backup withholding and for which no information reporting
is required. For interest and dividends, all listed payees are exempt except
Item (9). For broker transactions, payees listed in (1) through (13) and a
person registered under the Investment Advisors Act of 1940 who regularly acts
as a broker are exempt. Payments subject to reporting under sections 6041 and
6041A are generally exempt from backup withholding only if made to payees
described in Items (1) through (7), except that a corporation that provides
medical and health care services or bills and collects payments for such
services is not exempt from backup withholding or information reporting. Only
payees described in Items (2) through (6) are exempt from backup withholding for
barter exchange transactions, patronage dividends, and payments by certain
fishing boat operators.
    (1) A corporation.
    (2) An organization exempt from tax under section 501(a), or an Individual
Retirement Plan (IRA), or a custodial account under section 403(b)(7).
    (3) The United States or any of its agencies or instrumentalities.
    (4) A state, the District of Columbia, a possession of the United States, or
any of their political subdivisions or instrumentalities.
    (5) A foreign government or any of its political subdivisions, agencies, or
instrumentalities.
    (6) An international organization or any of its agencies or
instrumentalities.
    (7) A foreign central bank of issue.
    (8) A dealer in securities or commodities required to register in the U.S.
or a possession of the U.S.
    (9) A futures commission merchant registered with the Commodity Futures
Trading Commission.
    (10) A real estate investment trust.
    (11) An entity registered at all times during the tax year under the
investment Company Act of 1940.
    (12) A common trust fund operated by a bank under section 584(a).
    (13) A financial institution.
    (14) A middleman known in the investment community as a nominee or listed in
the most recent publication of the American Society of Corporation Secretaries,
Inc., Nominee List.
    (15) A trust exempt from tax under section 664 or described in section 4947.
    Payments of dividends and patronage dividends generally not subject to
backup withholding include the following:
    - Payments to nonresident aliens subject to withholding under
      section 1441.
    - Payments to partnerships not engaged in trade or business in the U.S. and
      that have at least one nonresident partner.
    - Payments of patronage dividends not paid in money.
    - Payments made by certain foreign organizations.
    Payments of interest generally not subject to backup withholding include the
following:
    - Payments of interest on obligations issued by individuals.
 
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 TIN to the payer.
    - Payments of tax-exempt interest (including exempt-interest dividends under
      section 852).
    - Payments described in section 6049(b)(5) to nonresident aliens.
    - Payments on tax-free covenant bonds under section 1451.
    - Payments made by certain foreign organizations.
    - Mortgage interest paid by you.
 
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, and their regulations.
 
PENALTIES
 
FAILURE TO FURNISH TIN. -- If you fail to furnish your correct TIN to a
requester, 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.
 
CIVIL PENALTY FOR FALSE INFORMATION WITH RESPECT TO WITHHOLDING. -- If you make
a false statement with no reasonable basis that results in no backup
withholding, you are subject to a $500 penalty.
 
CRIMINAL PENALTY FOR FALSIFYING INFORMATION. -- Willfully falsifying
certifications or affirmations may subject you to criminal penalties including
fines and/or imprisonment.
 
SPECIFIC INSTRUCTIONS
 
NAME. -- If you are an individual, you must generally provide the name shown on
your social security card. However, if you have changed your last name, for
instance, due to marriage, without informing the Social Security Administration
of the name change please enter your first name, the last name shown on your
social security card and your new last name.
 
    If you are a sole proprietor, you must furnish your individual name and
either your SSN or EIN. You may also enter your business name on the business
name line. Enter your name(s) as shown on your social security card and/or as it
was used to apply for your EIN on Form SS-4.
 
SIGNING THE CERTIFICATION. --
 
(1) INTEREST, DIVIDEND, AND BARTER EXCHANGE ACCOUNTS OPENED BEFORE 1984 AND
BROKER ACCOUNTS CONSIDERED ACTIVE DURING 1983. -- You are required to furnish
your correct TIN, but you are not required to sign the certification.
 
(2) INTEREST, DIVIDEND, BROKER AND BARTER EXCHANGE ACCOUNTS OPENED AFTER 1983
AND BROKER ACCOUNTS CONSIDERED INACTIVE DURING 1983. -- You must sign the
certification or backup withholding will apply. If you are subject to backup
withholding and you are merely providing your correct TIN to the requester, you
must cross out part (2) in the certification before signing the form.
 
(3) REAL ESTATE TRANSACTIONS. -- You must sign the certification. You may cross
out part (2) of the certification.
 
(4) OTHER PAYMENTS. -- You are required to furnish your correct TIN, but you are
not required to sign the certification unless you have been notified of an
incorrect TIN. Other payments include payments made in the course of the
requester's trade or business for rents, royalties, goods (other than bills for
merchandise), medical and health care services, payments to a nonemployee for
services (including attorney and accounting fees), and payments to certain
fishing boat crew members.
 
(5) MORTGAGE INTEREST PAID BY YOU, ACQUISITION OR ABANDONMENT OF SECURED
PROPERTY, OR IRA CONTRIBUTIONS. -- You are required to furnish your correct TIN,
but you are not required to sign the certification.
 
(6) EXEMPT PAYEES AND PAYMENTS. -- If you are exempt from backup withholding,
you should complete this form to avoid possible erroneous backup withholding.
Enter your correct TIN in Part 1, write "EXEMPT" in the block in Part 2, sign
and date the form. If you are a nonresident alien or foreign entity not subject
to backup withholding, give the requester a completed FORM W-8, Certificate of
Foreign Status.
 
(7) "AWAITING TIN." -- Follow the instructions under How To Obtain a TIN, on
page 1, check the box in Part 3 of the Substitute Form W-9 and sign and date the
form.
 
SIGNATURE. -- For a joint account, only the person whose TIN is shown in Part 1
should sign this form.
 
PRIVACY ACT NOTICE. -- Section 6109 requires you to furnish your correct TIN to
persons who must file information returns with the IRS to report interest,
dividends, and certain other income paid to you, mortgage interest you paid, the
acquisition or abandonment of secured property, cancellation of debt or
contributions you made to an individual retirement arrangement (IRA). The IRS
uses the numbers for identification purposes and to help verify the accuracy of
your tax return. You must provide your TIN whether or not you are required to
file a tax return. Payers must generally withhold 31% of taxable interest,
dividend, and certain other payments to a payee who does not furnish a TIN to a
payer. Certain penalties may also apply.


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission