Consolidated Freightways 8-K Other events

Exhibit 99.1

Consolidated Freightways Corporation

Consolidating Income Statements

For the Month Ended September 30, 2003

	Consolidated Freightways Corporation of Delaware			Consolidated Freightways Corporation		CF AirFreight Corporation			Leland James Service Corporation			Redwood Systems Inc.			CF MovesU Inc.		CFCD 2002 LLC			CFCD 2002 Member LLC		CFCD 2002A LLC			CFCD 2002A Member LLC		Total
Revenue—Customers	$	—		$	—	$	—		$	—		$	—		$	—	$	—		$	—	$	—		$	—	$	—
Revenue—Affiliates		—			—		—			—			—			—		—			—		—			—		—
Total Revenue		—			—		—			—			—			—		—			—		—			—		—
Operating Expenses		215,872			—		91,589			17			—			—		10			—		—			—		307,488
Salaries, Wages, and Benefits		297,926			—		—			5,504			—			—		—			—		—			—		303,430
Purchased Transportation		—			—		(1,096	)		—			—			—		—			—		—			—		(1,096	)
Operating Taxes and Licensing		270,018			—		—			—			—			—		(14,694	)		—		432,853			—		688,177
Claims and Insurance		237,558			—		—			—			—			—		17,132			—		(858	)		—		253,832
Rents		(5,988	)		—		—			—			—			—		—			—		—			—		(5,988	)
Depreciation		7,195			—		—			—			73			—		—			—		—			—		7,268
Amortization		319,108			—		—			971,515			(75	)		—		—			—		—			—		1,290,548
Other G&A Expense		3,176,243			—		4,676			(977,036	)		24,987			—		—			—		—			—		2,228,870
(Gain)/Loss on Sales of Equip		(12,514,569	)		—		—			—			—			—		68,401			—		224,465			—		(12,221,703	)
Total Operating Expenses		(7,996,637	)		—		95,169			—			24,985			—		70,849			—		656,460			—		(7,149,174	)
Operating Income		7,996,637			—		(95,169	)		—			(24,985	)		—		(70,849	)		—		(656,460	)		—		7,149,174
Other Interest Expense		—			—		—			—			—			—		—			—		—			—		—
Interest Expense		—			—		—			—			—			—		—			—		—			—		—
Temporary Investment Interest		—			—		—			—			—			—		7,669			—		5,902			—		13,571
Affiliate Interest Income		—			—		—			—			69,198			—		—			—		—			—		69,198
Other Interest Income		7,707			—		—			—			—			—		—			—		—			—		7,707
Interest Income		7,707			—		—			—			69,198			—		7,669			—		5,902			—		90,476
Debt Expense		(310,937	)		—		—			—			—			—		—			—		—			—		(310,937	)
Other Miscellaneous, Net		(121,188	)		—		—			—			—			—		—			—		—			—		(121,188	)
Income Before Taxes		7,572,219			—		(95,169	)		—			44,213			—		(63,180	)		—		(650,558	)		—		6,807,525
Federal Income Tax Current		—			—		—			—			—			—		—			—		—			—		—
Federal Income Tax Deferred		—			—		—			—			—			—		—			—		—			—		—
State Income Tax Current		—			—		—			—			—			—		—			—		—			—		—
Foreign Income Tax Current		—			—		—			—			—			—		—			—		—			—		—
Income Taxes		—			—		—			—			—			—		—			—		—			—		—
Net Income to Common Stockholders	$	7,572,219		$	—	$	(95,169	)	$	—		$	44,213		$	—	$	(63,180	)	$	—	$	(650,558	)	$	—	$	6,807,525