Consolidated Statements of Operations
The TriZetto Group, Inc. and Subsidiaries 

(IN THOUSANDS, EXCEPT PER SHARE DATA)

                                                             FOR THE YEARS ENDED DECEMBER 31,
                                                             ---------------------------------
                                                               2000         1999        1998
                                                             ---------    --------    --------
                                                                      (IN THOUSANDS)
Revenue:
  Recurring revenue........................................  $ 61,811     $19,448     $ 5,300
  Non-recurring revenue....................................    27,245      13,478       6,131
                                                             --------     -------     -------
Total revenue..............................................    89,056      32,926      11,431
                                                             --------     -------     -------
Cost of revenue:
  Recurring revenue(1).....................................    54,929      17,350       3,978
  Non-recurring revenue(2).................................    20,089      10,037       3,498
                                                             --------     -------     -------
Total cost of revenue......................................    75,018      27,387       7,476
                                                             --------     -------     -------
Gross profit...............................................    14,038       5,539       3,955
                                                             --------     -------     -------
Operating expenses:
  Research and development(3)..............................     8,463       2,394       1,084
  Selling, general and administrative(4)...................    34,144       9,366       2,887
  Amortization of goodwill and acquired intangibles........    18,622         783          --
  Write-off of acquired in-process technology..............     1,426       1,407          --
                                                             --------     -------     -------
     Total operating expenses..............................    62,655      13,950       3,971
                                                             --------     -------     -------
Loss from operations.......................................   (48,617)     (8,411)        (16)
Interest income............................................     1,394         527         210
Interest expense...........................................      (883)       (256)        (52)
                                                             --------     -------     -------
Income (loss) before income taxes..........................   (48,106)     (8,140)        142
Provision for (benefit of) income taxes....................    (5,848)       (213)         82
                                                             --------     -------     -------
  Net income (loss)........................................  $(42,258)    $(7,927)    $    60
                                                             ========     =======     =======
Net income (loss) per share:
  Basic....................................................  $  (1.80)    $ (0.85)    $  0.01
                                                             ========     =======     =======
  Diluted..................................................  $  (1.80)    $ (0.85)    $  0.00
                                                             ========     =======     =======
Shares used in computing net income (loss) per share:
  Basic....................................................    23,444       9,376       4,937
                                                             ========     =======     =======
  Diluted..................................................    23,444       9,376      12,783
                                                             ========     =======     =======
(1)
Cost of recurring revenue includes $528, $294 and $11 of amortization of deferred stock compensation for the years ended December 31, 2000, 1999, and 1998, respectively.

(2)
Cost of non-recurring revenue includes $294, $286 and $8 of amortization of deferred stock compensation for the years ended December 31, 2000, 1999, and 1998, respectively.

(3)
Research and development includes $69, $23 and $1 of amortization of deferred stock compensation for the years ended December 31, 2000, 1999, and 1998, respectively.

(4)
Selling, general and administrative includes $1,043, $454 and $2 of amortization of deferred stock compensation for the years ended December 31, 2000, 1999, and 1998, respectively.

The accompanying notes are an integral part of these consolidated financial statements.