EXHIBIT 99.2

HURON CONSULTING GROUP INC.

UNAUDITED PRO FORMA FINANCIAL INFORMATION

The following unaudited pro forma financial information reflects the estimated effect of the acquisition of Glass & Associates, Inc. (“Glass”) by Huron Consulting Group Inc. (the “Company”).

The unaudited pro forma consolidated balance sheet as of December 31, 2006 combines the respective balance sheets of the Company and Glass as if the acquisition was consummated as of the balance sheet date. The unaudited pro forma consolidated statement of income for the year ended December 31, 2006 combine the respective statements of income of the Company and Glass as if the acquisition was consummated at the beginning of the period presented.

The unaudited pro forma balance sheet and consolidated statement of income are based on the purchase method of accounting and the pro forma adjustments as described in the accompanying notes. Such pro forma adjustments give effect to transactions that are directly attributable to the acquisition and are factually supportable.

Pursuant to the stock purchase agreement, additional purchase consideration is payable in cash to the sellers of Glass if specific performance targets are met over the next four years. The amount of additional purchase consideration that may become payable is not determinable at this time and therefore, the pro forma statements do not reflect the potential impact of such contingent payments.

The allocation of the purchase price is preliminary and is subject to refinement pending the completion of a valuation of the intangible assets acquired.

The unaudited pro forma financial information should be read in conjunction with Glass’ audited financial statements and notes thereto as of and for the year ended December 31, 2006, which are filed as Exhibit 99.1 to this Current Report on Form 8-K/A, as well as the Company’s consolidated financial statements and notes thereto as of and for the year ended December 31, 2006 included in the Company’s Annual Report on Form 10-K.

The unaudited pro forma consolidated financial information is not necessarily indicative of what actually would have occurred if the acquisition had been effective for the periods presented and should not be taken as representative of our future consolidated results of operations or financial position.

- 1 -

Huron Consulting Group Inc.

Unaudited Pro Forma Consolidated Balance Sheet

As of December 31, 2006

(In thousands)

		Company			Glass			Pro Forma Adjustments			Note			Pro Forma Consolidated
Assets
Current assets:
Cash and cash equivalents		$	16,572		$	2,533		$	(10,000	)		1		$	9,105
Receivables from clients, net			41,848			543			¾						42,391
Unbilled services, net			22,627			498			¾						23,125
Income tax receivable			3,637			¾			¾						3,637
Deferred income taxes			15,290			¾			¾						15,290
Other current assets			6,435			243			¾						6,678
Total current assets			106,409			3,817			(10,000	)					100,226
Property and equipment, net			27,742			215			¾						27,957
Deferred income taxes			5,433			¾			¾						5,433
Deposits and other assets			2,294			23			(364	)		1			1,953
Intangible assets, net			4,238			¾			5,000			2			9,238
Goodwill			53,328			4,721			(4,721	)		3			81,928
									28,600			2
Total assets		$	199,444		$	8,776		$	18,515					$	226,735
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable		$	2,684		$	561		$	¾					$	3,245
Accrued expenses			12,712			155			677			1			16,994
									3,200			1
									250			1
Accrued payroll and related benefits			41,649			1,746			¾						43,395
Deferred revenues / client retainers			4,035			651			¾						4,686
Current portion of bank borrowings			8,000			1,000			(1,000	)		3			8,000
Current portion of notes payable and capital lease obligations			1,282			2,637			(2,637	)		3			1,282
Total current liabilities			70,362			6,750			490						77,602
Non-current liabilities:
Deferred compensation and other liabilities			1,169			¾			¾						1,169
Notes payable and capital lease obligations, net of current portion			1,000			618			(618	)		3			1,000
Bank borrowings, net of current portion			¾			¾			20,000			1			20,000
Deferred lease incentives			10,333			51			¾						10,384
Total non-current liabilities			12,502			669			19,382						32,553
Stockholders’ equity			116,580			1,357			(1,357	)		3			116,580
Total liabilities and stockholders’ equity		$	199,444		$	8,776		$	18,515					$	226,735

See accompanying notes.

- 2 -

Huron Consulting Group Inc.

Unaudited Pro Forma Consolidated Statement of Income

For The Year Ended December 31, 2006

(In thousands, except per share amounts)

		Company			Glass			Pro Forma Adjustments			Note			Pro Forma Consolidated
Revenues and reimbursable expenses:
Revenues		$	288,588		$	24,331		$	¾					$	312,919
Reimbursable expenses			33,330			2,067			¾						35,397
Total revenues and reimbursable expenses			321,918			26,398			¾						348,316
Direct costs and reimbursable expenses (exclusive of depreciation and  amortization shown in operating expenses):
Direct costs			163,569			19,584			(2,235	)		4			178,143
									(2,775	)		5
Intangible assets amortization			2,207			¾			1,300			6			3,507
Reimbursable expenses			33,506			2,067			¾						35,573
Total direct costs and reimbursable expenses			199,282			21,651			(3,710	)					217,223
Operating expenses:
Selling, general and administrative			65,926			4,444			(33	)		5			69,837
									(500	)		7
Depreciation and amortization			9,201			86			1,190			6			10,477
Total operating expenses			75,127			4,530			657						80,314
Operating income			47,509			217			3,053						50,779
Other expense			(687	)		(131	)		(1,180	)		8			(1,998	)
Income before provision for income taxes			46,822			86			1,873						48,781
Provision benefit for income taxes			20,133			¾			801			9			20,934
Net income		$	26,689		$	86		$	1,072					$	27,847
Earnings per share:
Basic		$	1.63											$	1.70
Diluted		$	1.54											$	1.61
Weighted average shares used in calculating earnings per share:
Basic			16,359												16,359
Diluted			17,320												17,320

See accompanying notes.

- 3 -

Huron Consulting Group Inc.

Notes to Unaudited Pro Forma Financial Information

(1)    This adjustment is to record the funding and costs of the acquisition, which consisted of the following (in thousands):

Cash paid at closing		$	10,000
Borrowings			20,000
Working capital adjustment accrual			677
IRS Section 338(h)(10) election			3,200
Transaction costs			364
Finders fee			250
Total purchase price		$	34,491

In connection with the acquisition, the Company borrowed $20.0 million under its bank credit agreement to fund the acquisition of Glass. Such borrowings bear a current interest rate of 5.9%.  Also, pursuant to the stock purchase agreement, the purchase price will include a working capital adjustment.

(2)    The purchase price was allocated, based on a preliminary valuation, as follows (in thousands):

Net assets purchased		$	3,404
Liabilities assumed			(2,513	)
Customer contracts			1,300
Customer relationships			1,500
Non-competition agreements			2,200
Goodwill			28,600
Total purchase price		$	34,491

(3)   This adjustment is to eliminate Glass’ debt, which the Company did not assume, and to eliminate Glass’ historical goodwill and equity as part of purchase accounting.

(4)   This adjustment is to record contractual obligations pursuant to employment agreements entered into between the Company and certain Glass employees in connection with the   acquisition and to reverse their respective salaries recorded on Glass’ financial statements.

(5)   This adjustment is to reverse bonuses paid by Glass to its employees relating to the acquisition.

(6)   This adjustment is to record estimated amortization expense for identifiable intangible assets, calculated as follows (in thousands):

Intangible Asset		Value			Estimated Useful Life			2006 Amortization
Customer contracts		$	1,300			6 months		$	1,300
Customer relationships		$	1,500			24 months		$	750
Non-competition agreements		$	2,200			60 months			440
								$	1,190

- 4 -

Huron Consulting Group Inc.

Notes to Unaudited Pro Forma Financial Information (continued)

(7)   This adjustment is to reverse legal fees incurred by Glass relating to the acquisition.

(8)   This adjustment is to record interest expense relating to borrowings of $20.0 million on the acquisition date, calculated as follows (in thousands):

Borrowings		$	20,000
Interest rate (on acquisition date)			5.9	%
Interest expense		$	1,180

The $20.0 million of borrowings bear interest at LIBOR plus a spread, which is based on the Company’s debt to earnings before interest, depreciation and amortization ratio, as specified in the credit agreement. A variance of 0.125% in the interest rate would have a $25,000 pro forma effect on pre-tax income.

 

(9)   This adjustment is to record the income tax effect of the afore-mentioned pro forma adjustments and also to record an income tax provision as if Glass had filed its income tax returns on a consolidated basis with the Company, calculated as follows (in thousands):

Salaries adjustment (see note 4 above)		$	(2,235	)
Bonus adjustment (see note 5 above)			(2,808	)
Intangible assets amortization expense (see note 6 above)			2,490
Legal fees reversal (see note 7 above)			(500	)
Interest expense (see note 8 above)			1,180
Income before taxes, before pro forma adjustments			(86	)
Subtotal (income) / expense			(1,959	)
Tax rate			40.9	%
Provision for taxes		$	801

- 5 -