Consolidated Statement of Stockholders' Equity (Deficit)
The TriZetto Group, Inc. and Subsidiaries 

FOR THE YEARS ENDED DECEMBER 31, 2000, 1999 AND 1998
(IN THOUSANDS)
                                                                                     NOTES      
                                                     COMMON STOCK     ADDITIONAL   RECEIVABLE   
                                                    ---------------    PAID-IN        FROM      
                                                    SHARES   AMOUNT    CAPITAL    STOCKHOLDERS  
                                                    ------   ------   ----------  ------------  
Balance, December 31, 1997........................   9,693    $10      $    463      $ (13)     
Issuance of common stock..........................      75     --             9         --      
Issuance of common stock for note receivable......     390     --            53        (53)     
Repurchase of common stock........................    (941)    (1)          (67)        --      
Payments on notes receivable......................      --     --            --         25      
Notes issued to stockholders......................      --     --            --       (700)     
Deferred stock compensation related to employee
 stock options....................................      --     --           482         --      
Amortization of deferred stock compensation.......      --     --            --         --      
Net income........................................      --     --            --         --      
                                                    ------    ---      --------      -----      
Balance, December 31, 1998........................   9,217      9           940       (741)     
Issuance of common stock to purchase Creative
 Business Solutions, Inc. and HealthWeb Systems,
 Ltd. ............................................     655      1         1,145         --      
Issuance of common stock to purchase assets of
 Management & Technology Solutions, Inc. .........      60     --           140         --      
Issuance of common stock for purchase of Novalis
 Corporation......................................     549      1         8,999         --      
Issuance of common stock for purchase of Finserv
 Health Care Systems, Inc. .......................      49     --         1,499         --      
Repurchase of common stock in exchange for notes
 receivable from stockholders.....................    (563)    (1)           (3)       700      
Deferred stock compensation related to employee
 stock options....................................      --     --         6,383         --      
Amortization of deferred stock compensation.......      --     --            --         --      
Stock compensation................................      --     --            53         --      
Repurchase common stock...........................      (6)    --            --         --      
Exercise of common stock options and warrants.....     206     --           141         --      
Issuance of common stock related to initial public
 offering, net of offering costs of $4,324........   4,480      4        35,992         --      
Conversion of preferred stock to common stock.....   6,276      6        10,926         --      
Net loss..........................................      --     --            --         --      
                                                    ------    ---      --------      -----      
Balance, December 31, 1999........................  20,923     20        66,215        (41)     
Issuance of common stock to purchase Healthcare
 Media Enterprises, Inc. .........................     223     --         5,189         --      
Issuance of common stock to purchase Erisco
 Managed Care Technologies, Inc. .................  12,143     12       192,911         --      
Issuance of common stock to purchase Resource
 Information Management Systems, Inc. ............   2,588      3        54,862         --      
Issuance of common stock in exchange for
 services.........................................       4     --            99         --      
Value of options assumed for Resource Information
 Management Systems, Inc. acquisition.............      --     --         4,718         --      
Issuance of stock warrants........................      --     --         1,716         --      
Cancellation of Novalis Corporation escrowed
 shares...........................................    (114)    --        (2,206)        --      
Deferred stock compensation related to restricted
 stock grants.....................................     325     --         5,070         --      
Deferred stock compensation related to employee
 stock options....................................      --     --           341         --      
Amortization of deferred stock compensation.......      --     --            --         --      
Exercise of common stock options..................     443     --           316         --      
Employee purchase of common stock.................      62     --           830         --      
Foreign currency translation gain.................      --     --            --         --      
Net loss..........................................      --     --            --         --      
                                                    ------    ---      --------      -----      
Balance, December 31, 2000........................  36,597    $35      $330,061      $ (41)     
                                                    ======    ===      ========      =====      

                                                                    ACCUMULATED    RETAINED         TOTAL
                                                      DEFERRED        OTHER        EARNINGS     STOCKHOLDERS'
                                                       STOCK      COMPREHENSIVE  (ACCUMULATED      EQUITY
                                                    COMPENSATION     INCOME        DEFICIT)       (DEFICIT)
                                                    ------------  -------------  ------------   -------------
Balance, December 31, 1997........................    $    --          $--         $    103       $    563
Issuance of common stock..........................         --           --               --              9
Issuance of common stock for note receivable......         --           --               --             --
Repurchase of common stock........................         --           --             (652)          (720)
Payments on notes receivable......................         --           --               --             25
Notes issued to stockholders......................         --           --               --           (700)
Deferred stock compensation related to employee                                  
 stock options....................................       (482)          --               --             --
Amortization of deferred stock compensation.......         22           --               --             22
Net income........................................         --           --               60             60
                                                      -------          ---         --------       --------
Balance, December 31, 1998........................       (460)          --             (489)          (741)
Issuance of common stock to purchase Creative                                    
 Business Solutions, Inc. and HealthWeb Systems,                                 
 Ltd. ............................................         --           --               --          1,146
Issuance of common stock to purchase assets of                                   
 Management & Technology Solutions, Inc. .........         --           --               --            140
Issuance of common stock for purchase of Novalis                                 
 Corporation......................................         --           --               --          9,000
Issuance of common stock for purchase of Finserv                                 
 Health Care Systems, Inc. .......................         --           --               --          1,499
Repurchase of common stock in exchange for notes                                 
 receivable from stockholders.....................         --           --             (696)            --
Deferred stock compensation related to employee                                  
 stock options....................................     (6,383)          --               --             --
Amortization of deferred stock compensation.......      1,057           --               --          1,057
Stock compensation................................         --           --               --             53
Repurchase common stock...........................         --           --               --             --
Exercise of common stock options and warrants.....         --           --               --            141
Issuance of common stock related to initial public                               
 offering, net of offering costs of $4,324........         --           --               --         35,996
Conversion of preferred stock to common stock.....         --           --               --         10,932
Net loss..........................................         --           --           (7,927)        (7,927)
                                                      -------          ---         --------       --------
Balance, December 31, 1999........................     (5,786)          --           (9,112)        51,296
Issuance of common stock to purchase Healthcare                                  
 Media Enterprises, Inc. .........................         --           --               --          5,189
Issuance of common stock to purchase Erisco                                      
 Managed Care Technologies, Inc. .................         --           --               --        192,923
Issuance of common stock to purchase Resource                                    
 Information Management Systems, Inc. ............         --           --               --         54,865
Issuance of common stock in exchange for                                         
 services.........................................         --           --               --             99
Value of options assumed for Resource Information                                
 Management Systems, Inc. acquisition.............         --           --               --          4,718
Issuance of stock warrants........................         --           --               --          1,716
Cancellation of Novalis Corporation escrowed                                     
 shares...........................................         --           --               --         (2,206)
Deferred stock compensation related to restricted                                
 stock grants.....................................     (5,070)          --               --             --
Deferred stock compensation related to employee                                  
 stock options....................................       (341)          --               --             --
Amortization of deferred stock compensation.......      1,934           --               --          1,934
Exercise of common stock options..................         --           --               --            316
Employee purchase of common stock.................         --           --               --            830
Foreign currency translation gain.................         --            8               --              8
Net loss..........................................         --           --          (42,258)       (42,258)
                                                      -------          ---         --------       --------
Balance, December 31, 2000........................    $(9,263)         $ 8         $(51,370)      $269,430
                                                      =======          ===         ========       ========

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