Consolidated Freightways 8-K Other events

Exhibit 99.1

Consolidated Freightways Corporation

Consolidating Income Statements

For the Month Ended January 31, 2004

(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		473,313			—			—			—		—		—		—			—		—			—		473,313
Salaries, Wages, and Benefits		169,679			—			15			—		—		—		—			—		—			—		169,694
Operating Taxes and Licensing		325,082			—			4,935			—		—		—		209,923			—		4,323			—		544,263
Claims and Insurance		44,504			—			—			—		—		—		21,686			—		5,276			—		71,466
Rents		(26,591	)		—			180			—		—		—		—			—		—			—		(26,411	)
Other G&A Expense		43,367			—			(171	)		—		—		—		—			—		—			—		43,196
(Gain)/ Loss on Sale of Assets		(526,599	)		(3,471,419	)		—			—		—		—		(81,882	)		—		16,144			—		(4,063,756	)
Total Operating Expenses		502,755			(3,471,419	)		4,959			—		—		—		149,727			—		25,743			—		(2,788,235	)
Operating Income (Loss)		(502,755	)		3,471,419			(4,959	)		—		—		—		(149,727	)		—		(25,743	)		—		2,788,235
Interest on Debt		—			—			—			—		—		—		—			—		—			—		—
Other Interest Expense		—			—			—			—		—		—		—			—		—			—		—
Interest Expense		—			—			—			—		—		—		—			—		—			—		—
Temporary Investment Interest		45,238			—			—			—		—		—		32,123			—		6,493			—		83,854
Other Interest Income		82,834			—			—			—		—		—		—			—		—			—		82,834
Interest Income		128,072			—			—			—		—		—		32,123			—		6,493			—		166,688
Other Miscellaneous, Net		(47,734	)		—			—			—		—		—		—			—		—			—		(47,734	)
Income (Loss) Before Taxes		(422,417	)		3,471,419			(4,959	)		—		—		—		(117,604	)		—		(19,250	)		—		2,907,189
Federal Income Tax Current		—			—			—			—		—		—		—			—		—			—		—
Federal Income Tax Deferred		—			—			—			—		—		—		—			—		—			—		—
State Income Tax Current		—			—			—			—		—		—		—			—		—			—		—
Foreign Income Tax Current		601,520			—			—			—		—		—		—			—		—			—		601,520
Income Taxes		601,520			—			—			—		—		—		—			—		—			—		601,520
Net Income (Loss)	$	(1,023,937	)	$	3,471,419		$	(4,959	)	$	—	$	—	$	—	$	(117,604	)	$	—	$	(19,250	)	$	—	$	2,305,669

Consolidated Freightways Corporation

Consolidating Income Statements

For the Month Ended February 28, 2004

(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		630,802			—		—			—		—			—		—			—		—			—		630,802
Salaries, Wages, and Benefits		174,375			—		—			—		—			—		—			—		—			—		174,375
Purchased Transportation		897			—		47,891			—		—			—		—			—		—			—		48,788
Operating Taxes and Licensing		(424,694	)		—		—			—		—			—		120,923			—		410,010			—		106,239
Claims and Insurance		38,463			—		—			—		—			—		21,686			—		5,276			—		65,425
Rents		(40,462	)		—		—			—		—			—		—			—		—			—		(40,462	)
Other G&A Expense		614,504			—		29,271			—		310			—		—			—		—			—		644,085
(Gain)/Loss on Sale of Assets		(1,948,613	)		—		—			—		—			—		(1,926,256	)		—		—			—		(3,874,869	)
Total Operating Expenses		(954,728	)		—		77,162			—		310			—		(1,783,647	)		—		415,286			—		(2,245,617	)
Operating Income (Loss)		954,728			—		(77,162	)		—		(310	)		—		1,783,647			—		(415,286	)		—		2,245,617
Interest on Debt		—			—		—			—		—			—		—			—		—			—		—
Other Interest Expense		—			—		—			—		—			—		—			—		—			—		—
Interest Expense		—			—		—			—		—			—		—			—		—			—		—
Temporary Investment Interest		50,614			—		—			—		—			—		31,758			—		7,996			—		90,368
Other Interest Income		49,731			—		—			—		—			—		—			—		—			—		49,731
Interest Income		100,345			—		—			—		—			—		31,758			—		7,996			—		140,099
Other Miscellaneous, Net		2,542			—		—			—		—			—		—			—		—			—		2,542
Income (Loss) Before Taxes		1,057,615			—		(77,162	)		—		(310	)		—		1,815,405			—		(407,290	)		—		2,388,258
Federal Income Tax Current		—			—		—			—		—			—		—			—		—			—		—
Federal Income Tax Deferred		—			—		—			—		—			—		—			—		—			—		—
State Income Tax Current		—			—		—			—		—			—		—			—		—			—		—
Foreign Income Tax Current		—			—		—			—		—			—		—			—		—			—		—
Income Taxes		—			—		—			—		—			—		—			—		—			—		—
Net Income (Loss)	$	1,057,615		$	—	$	(77,162	)	$	—	$	(310	)	$	—	$	1,815,405		$	—	$	(407,290	)	$	—	$	2,388,258

Consolidated Freightways Corporation

Consolidating Income Statements

For the Month Ended March 31, 2004

(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		495,286			—		353			—		440			—		547			—		—			—		496,626
Salaries, Wages, and Benefits		305,502			—		—			—		—			—		—			—		—			—		305,502
Purchased Transportation		7,801			—		62,548			—		—			—		—			—		—			—		70,349
Operating Taxes and Licensing		(56,833	)		—		—			—		—			—		29,202			—		—			—		(27,631	)
Claims and Insurance		50,080			—		—			—		—			—		21,686			—		5,276			—		77,042
Rents		(26,256	)		—		—			—		—			—		—			—		—			—		(26,256	)
Other G&A Expense		2,578,513			—		(689	)		—		—			—		—			—		—			—		2,577,824
(Gain)/Loss on Sale of Assets		(2,266,593	)		—		—			—		—			—		(6,160,155	)		—		(130	)		—		(8,426,878	)
Total Operating Expenses		1,087,500			—		62,212			—		440			—		(6,108,720	)		—		5,146			—		(4,953,422	)
Operating Income (Loss)		(1,087,500	)		—		(62,212	)		—		(440	)		—		6,108,720			—		(5,146	)		—		4,953,422
Interest on Debt		—			—		—			—		—			—		—			—		—			—		—
Other Interest Expense		—			—		—			—		—			—		—			—		—			—		—
Interest Expense		—			—		—			—		—			—		—			—		—			—		—
Temporary Investment Interest		54,735			—		—			—		—			—		35,792			—		8,845			—		99,372
Other Interest Income		58,960			—		—			—		—			—		—			—		—			—		58,960
Interest Income		113,695			—		—			—		—			—		35,792			—		8,845			—		158,332
Other Miscellaneous, Net		103,402			—		—			—		—			—		—			—		—			—		103,402
Income (Loss) Before Taxes		(870,403	)		—		(62,212	)		—		(440	)		—		6,144,512			—		3,699			—		5,215,156
Federal Income Tax Current		—			—		—			—		—			—		—			—		—			—		—
Federal Income Tax Deferred		—			—		—			—		—			—		—			—		—			—		—
State Income Tax Current		—			—		—			—		—			—		—			—		—			—		—
Foreign Income Tax Current		—			—		—			—		—			—		—			—		—			—		—
Income Taxes		—			—		—			—		—			—		—			—		—			—		—
Net Income (Loss)	$	(870,403	)	$	—	$	(62,212	)	$	—	$	(440	)	$	—	$	6,144,512		$	—	$	3,699		$	—	$	5,215,156