Consolidated Freightways 8-K Other events

Exhibit 99.1

Consolidated Freightways Corporation

Consolidating Income Statements

For the Month Ended November 30, 2003

(Unaudited)

	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		223,908			—		5,941			16			—		13			4,992			—		—			—		234,870
Salaries, Wages, and Benefits		323,503			—		—			—			—		—			—			—		—			—		323,503
Purchased Transportation		3,638			—		6,307			—			—		—			—			—		—			—		9,945
Operating Taxes and Licensing		233,778			—		—			—			—		—			285,361			—		(25,410	)		—		493,729
Claims and Insurance		169,660			—		—			—			—		—			21,686			—		5,276			—		196,622
Rents		(57,573	)		—		—			—			—		—			—			—		—			—		(57,573	)
Depreciation		—			—		—			—			—		—			—			—		—			—		—
Amortization		—			—		—			—			—		—			—			—		—			—		—
Other G&A Expense		915,376			—		8,474			(16	)		—		—			—			—		—			—		923,834
(Gain)/Loss on Sales of Assets		(11,754,170	)		—		(562	)		—			—		—			(1,212,487	)		—		(637,456	)		—		(13,604,675	)
Total Operating Expenses		(9,941,880	)		—		20,160			—			—		13			(900,448	)		—		(657,590	)		—		(11,479,745	)
Operating Income (Loss)		9,941,880			—		(20,160	)		—			—		(13	)		900,448			—		657,590			—		11,479,745
Interest on Debt		—			—		—			—			—		—			—			—		—			—		—
Affiliate Interest Expense		—			—		—			—			—		—			—			—		—			—		—
Interest Expense		—			—		—			—			—		—			—			—		—			—		—
Temporary Investment Interest		39,011			—		—			—			—		—			27,645			—		5,825			—		72,481
Affiliate Interest Income		—			—		—			—			44,989		—			—			—		—			—		44,989
Other Interest Income		66,788			—		—			—			—		—			—			—		—			—		66,788
Interest Income		105,799			—		—			—			44,989		—			27,645			—		5,825			—		184,258
Debt Expense		—			—		—			—			—		—			—			—		—			—		—
Other Miscellaneous, Net		(121,436	)		—		—			—			—		—			—			—		—			—		(121,436	)
Income (Loss) Before Taxes		9,926,243			—		(20,160	)		—			44,989		(13	)		928,093			—		663,415			—		11,542,567
Federal Income Tax Current		—			—		—			—			—		—			—			—		—			—		—
Federal Income Tax Deferred		—			—		—			—			—		—			—			—		—			—		—
State Income Tax Current		—			—		—			—			—		—			—			—		—			—		—
Foreign Income Tax Current		—			—		—			—			—		—			—			—		—			—		—
Income Taxes		—			—		—			—			—		—			—			—		—			—		—
Net Income (Loss)	$	9,926,243		$	—	$	(20,160	)	$	—		$	44,989	$	(13	)	$	928,093		$	—	$	663,415		$	—	$	11,542,567