Consolidated Statements of Cash Flows
The TriZetto Group, Inc. and Subsidiaries 

(IN THOUSANDS)

                                                             FOR THE YEARS ENDED DECEMBER 31,
                                                             --------------------------------
                                                               2000        1999        1998
                                                             --------     -------     -------
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income (loss)......................................... $(42,258)    $(7,927)    $    60
  Adjustments to reconcile net income (loss) to net
    Cash provided by (used in) operating activities:
    Provision for doubtful accounts.........................    1,357         505         203
    Common stock issued for services rendered...............       99          53          --
    Amortization of deferred stock compensation.............    1,934       1,057          22
    Amortization of deferred stock warrants.................       82          --          --
    Write-off of acquired in-process technology.............    1,426       1,407          --
    Forgiveness of notes receivable.........................       29          32          --
    Deferred taxes..........................................   (5,636)       (187)        (83)
    Loss on disposal of property and equipment..............      234          --         187
    Depreciation and amortization of property and
      equipment.............................................    5,262       1,633         161
    Amortization of intangibles.............................   18,622         783          --
  Changes in assets and liabilities (net of acquisitions):
    Restricted cash.........................................   (1,500)         --          --
    Accounts receivable.....................................   (1,639)     (3,080)     (2,127)
    Prepaid expenses and other current assets...............   (1,339)     (1,271)        (75)
    Income tax receivable...................................       (9)        (34)       (406)
    Notes receivable........................................      357          --          --
    Accounts payable........................................    3,700       1,364          32
    Accrued liabilities.....................................    3,531       5,190         976
    Deferred revenue........................................    3,931         241        (248)
    Other...................................................     (739)       (110)        (16)
                                                             --------     -------     -------
      Net cash used in operating activities.................  (12,556)       (344)     (1,314)
                                                             --------     -------     -------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Sale of short-term and long-term investments, net.........    4,168      (7,187)         --
  Purchase of property and equipment and software
    licenses................................................   (7,328)     (3,208)       (750)
  Purchase of MedPartners' assets...........................       --      (2,630)         --
  Net cash acquired in (paid for) acquisitions..............   27,392      (7,338)         --
  Payment of acquisition-related costs......................   (7,265)     (2,657)         --
  Other.....................................................   (2,206)         --          --
                                                             --------     -------     -------
      Net cash provided by (used in) investing activities...   14,761     (23,020)       (750)
                                                             --------     -------     -------
CASH FLOW FROM FINANCING ACTIVITIES:
  Proceeds from issuance of common stock, net...............       --      35,996           9
  Proceeds from issuance of mandatorily redeemable
    convertible preferred stock, net........................       --       4,483       6,449
  Repurchases of common stock...............................       --          --        (720)
  Proceeds from issuance of notes payable...................       --          --          56
  Proceeds from revolving line of credit, net...............   11,438          --          --
  Payments on notes payable.................................   (9,689)     (1,275)        (32)
  Proceeds from term note...................................    4,000          --          --
  Payments on term note.....................................   (4,000)       (265)         --
  Proceeds from equipment line of credit....................    1,855          --          --
  Payments on equipment line of credit......................     (565)         --          --
  Payments on capital leases................................   (1,382)       (448)        (15)
  Issuance of notes receivable..............................       --          --        (800)
  Repayment of notes receivable.............................       --          30          25
  Employee exercise of stock options........................      316          11          --
  Employee purchase of common stock.........................      830          --          --
                                                             --------     -------     -------
      Net cash provided by financing activities.............    2,803      38,532       4,972
                                                             --------     -------     -------
  Net increase in cash and cash equivalents.................    5,008      15,168       2,908
  Effect of exchange rate changes on cash and cash
    equivalents.............................................        8          --          --
  Cash and cash equivalents at beginning of year............   18,849       3,681         773
                                                             --------     -------     -------
  Cash and cash equivalents at end of year.................. $ 23,865     $18,849     $ 3,681
                                                             ========     =======     =======

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