Consolidated Freightways 8-K Other Events

Exhibit 99.1

Consolidated Freightways Corporation

Consolidating Income Statements

For the Month Ended September 30, 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		111,425			—			—			—		—			—		—			—		—			—		111,425
Salaries, Wages, and Benefits		240,439			—			—			—		—			—		—			—		—			—		240,439
Purchased Transportation		20,221			—			3,183			—		—			—		—			—		—			—		23,404
Operating Taxes and Licensing		54,611			—			—			—		—			—		2,464			—		—			—		57,075
Claims and Insurance		22,019			—			(59,376	)		—		—			—		5,059			—		1,735			—		(30,563	)
Rents		6,527			—			—			—		—			—		—			—		—			—		6,527
Other G&A Expense		(41,392	)		—			(5,203	)		—		—			—		—			—		—			—		(46,595	)
(Gain) Loss on Sale of Assets		9,717			—						—		(894	)		—		—			—		—			—		8,823
Total Operating Expenses		423,567			—			(61,396	)		—		(894	)		—		7,523			—		1,735			—		370,535
Operating Income (Loss)		(423,567	)		—			61,396			—		894			—		(7,523	)		—		(1,735	)		—		(370,535	)
Temporary Investment Interest		169,435			—			—			—		—			—		7,781			—		—			—		177,216
Other Interest Income		78,460			—			—			—		—			—		—			—		—			—		78,460
Interest Income		247,895			—	��		—			—		—			—		7,781			—		—			—		255,676
Other Miscellaneous, Net		2,203			—			(6,579	)		—		(3,800	)		—		—			—		—			—		(8,176	)
Income (Loss) Before Taxes		(173,469	)		—			54,817			—		(2,906	)		—		258			—		(1,735	)		—		(123,035	)
Income Taxes		—			—			—			—		—			—		—			—		—			—		—
Net Income (Loss)	$	(173,469	)	$	—		$	54,817		$	—	$	(2,906	)	$	—	$	258		$	—	$	(1,735	)	$	—	$	(123,035	)