Assets:
|
||||||||||||
Investments at fair value:
|
||||||||||||
Investments at Fair Value
|
Accrued Dividends
|
Total Assets and Total Net Assets
|
||||||||||
Janus Henderson Series - Institutional Shares:
|
||||||||||||
Research Portfolio, 20,399 shares (cost $ 716,821)
|
$
|
920,999
|
$ |
$
|
920,999
|
|||||||
Enterprise Portfolio, 164,058 shares (cost $ 11,183,445)
|
12,553,683
|
12,553,683
|
||||||||||
Forty Portfolio, 34,017 shares (cost $ 1,334,004)
|
1,610,716
|
1,610,716
|
||||||||||
Global Research Portfolio, 5,328 shares (cost $ 238,425)
|
325,548
|
325,548
|
||||||||||
Balanced Portfolio, 21,326 shares (cost $ 726,559)
|
965,658
|
965,658
|
||||||||||
T. Rowe Price Fixed Income Series, Inc.:
|
||||||||||||
Limited Term Bond Portfolio, 126,832 shares (cost $ 615,739)
|
591,036
|
591,036
|
||||||||||
T. Rowe Price Equity Series, Inc.:
|
||||||||||||
Equity Income Portfolio, 39,608 shares (cost $ 1,080,801)
|
1,099,506
|
1,099,506
|
||||||||||
Moderate Allocation Portfolio, 128,566 shares (cost $ 2,585,287)
|
2,573,898
|
2,573,898
|
||||||||||
Mid-Cap Growth Portfolio, 13,209 shares (cost $ 377,705)
|
384,509
|
384,509
|
||||||||||
T. Rowe Price International Series, Inc.:
|
||||||||||||
International Stock Portfolio, 7,461 shares (cost $ 111,612)
|
111,994
|
111,994
|
||||||||||
Vanguard Variable Insurance Fund:
|
||||||||||||
Balanced Portfolio, 23,610 shares (cost $ 526,719)
|
549,882
|
549,882
|
||||||||||
Equity Index Portfolio, 7,870 shares (cost $ 334,197)
|
479,219
|
479,219
|
||||||||||
High Yield Bond Portfolio, 9,655 shares (cost $ 72,228)
|
71,156
|
71,156
|
||||||||||
Small Company Growth Portfolio, 22,452 shares (cost $ 432,555)
|
395,372
|
395,372
|
||||||||||
Mid-Cap Index Portfolio, 17,021 shares (cost $ 361,265)
|
407,321
|
407,321
|
||||||||||
REIT Index Portfolio, 23,795 shares (cost $ 301,470)
|
283,637
|
283,637
|
||||||||||
VVIF - Money Market, 589,021 shares (cost $ 589,021)
|
589,021
|
85
|
589,106
|
Janus Henderson
|
Janus Henderson
|
Janus Henderson
|
||||||||||
Research
|
Enterprise
|
Forty
|
||||||||||
Investment income:
|
||||||||||||
Dividends
|
$
|
1,189
|
$
|
19,040
|
$
|
2,773
|
||||||
Expenses:
|
||||||||||||
Mortality and expense risk charges
|
9,896
|
146,116
|
17,355
|
|||||||||
Net investment income (loss)
|
(8,707
|
)
|
(127,076
|
)
|
(14,582
|
)
|
||||||
Realized gains (losses) on investments:
|
||||||||||||
Net realized investment gain (loss)
|
14,777
|
614,024
|
15,745
|
|||||||||
Capital gain distributions received
|
-
|
830,336
|
-
|
|||||||||
Net realized gain (loss) on investments and
|
||||||||||||
capital gain distributions, net
|
14,777
|
1,444,360
|
15,745
|
|||||||||
Net change in unrealized appreciation
|
||||||||||||
(depreciation) on investments
|
276,316
|
561,765
|
462,213
|
|||||||||
Net increase (decrease) in net assets from operations
|
$
|
282,386
|
$
|
1,879,049
|
$
|
463,376
|
||||||
Janus Henderson
|
Janus Henderson
|
|||||||||||
Gobal Research
|
Balanced
|
|||||||||||
Investment income:
|
||||||||||||
Dividends
|
$
|
2,897
|
$
|
19,501
|
||||||||
Expenses:
|
||||||||||||
Mortality and expense risk charges
|
3,804
|
11,167
|
||||||||||
Net investment income (loss)
|
(907
|
)
|
8,334
|
|||||||||
Realized gains (losses) on investments:
|
||||||||||||
Net realized investment gain (loss)
|
23,546
|
28,150
|
||||||||||
Capital gain distributions received
|
9,055
|
-
|
||||||||||
Net realized gain (loss) on investments and
|
||||||||||||
capital gain distributions, net
|
32,601
|
28,150
|
||||||||||
Net change in unrealized appreciation
|
||||||||||||
(depreciation) on investments
|
39,438
|
86,498
|
||||||||||
Net increase (decrease) in net assets from operations
|
$
|
71,132
|
$
|
122,982
|
T. Rowe Price
|
T. Rowe Price
|
T. Rowe Price
|
||||||||||
Limited Term Bond
|
Equity Income
|
Moderate Allocation
|
||||||||||
Investment income:
|
||||||||||||
Dividends
|
$
|
19,989
|
$
|
22,568
|
$
|
58,287
|
||||||
Expenses:
|
||||||||||||
Mortality and expense risk charges
|
7,245
|
12,973
|
30,606
|
|||||||||
Net investment income (loss)
|
12,744
|
9,595
|
27,681
|
|||||||||
Realized gains (losses) on investments:
|
||||||||||||
Net realized investment gain (loss)
|
(10,143
|
)
|
15,566
|
(55,128
|
)
|
|||||||
Capital gain distributions received
|
-
|
45,153
|
7,057
|
|||||||||
Net realized gain (loss) on investments and
|
||||||||||||
capital gain distributions, net
|
(10,143
|
)
|
60,719
|
(48,071
|
)
|
|||||||
Net change in unrealized appreciation
|
||||||||||||
(depreciation) on investments
|
19,573
|
18,547
|
359,944
|
|||||||||
Net increase (decrease) in net assets from operations
|
$
|
22,174
|
$
|
88,861
|
$
|
339,554
|
||||||
T. Rowe Price
|
T. Rowe Price
|
|||||||||||
Mid-Cap Growth
|
International Stock
|
|||||||||||
Investment income:
|
||||||||||||
Dividends
|
$
|
-
|
$
|
1,112
|
||||||||
Expenses:
|
||||||||||||
Mortality and expense risk charges
|
5,338
|
1,347
|
||||||||||
Net investment income (loss)
|
(5,338
|
)
|
(235
|
)
|
||||||||
Realized gains (losses) on investments:
|
||||||||||||
Net realized investment gain (loss)
|
2,353
|
(812
|
)
|
|||||||||
Capital gain distributions received
|
23,022
|
-
|
||||||||||
Net realized gain (loss) on investments and
|
||||||||||||
capital gain distributions, net
|
25,375
|
(812
|
)
|
|||||||||
Net change in unrealized appreciation
|
||||||||||||
(depreciation) on investments
|
48,006
|
16,713
|
||||||||||
Net increase (decrease) in net assets from operations
|
$
|
68,043
|
$
|
15,666
|
Vanguard
|
Vanguard
|
Vanguard
|
||||||||||
Balanced
|
Equity Index
|
High Yield Bond
|
||||||||||
Investment income: Dividends
|
$
|
10,575
|
$
|
7,178
|
$
|
3,556
|
||||||
Expenses: Mortality and expense risk charges
|
6,214
|
5,900
|
837
|
|||||||||
Net investment income (loss)
|
4,361
|
1,278
|
2,719
|
|||||||||
Realized gains (losses) on investments:
|
||||||||||||
Net realized investment gain (loss)
|
205
|
39,900
|
(1,024
|
)
|
||||||||
Capital gain distributions received
|
20,494
|
15,898
|
-
|
|||||||||
Net realized gain (loss) on investments and
|
||||||||||||
capital gain distributions, net
|
20,699
|
55,798
|
(1,024
|
)
|
||||||||
Net change in unrealized appreciation
|
||||||||||||
(depreciation) on investments
|
38,950
|
48,532
|
5,183
|
|||||||||
Net increase (decrease) in net assets from operations
|
$
|
64,010
|
$
|
105,608
|
$
|
6,878
|
||||||
Vanguard
|
Vanguard
|
Vanguard
|
||||||||||
Small Company Growth
|
Mid-Cap Index
|
REIT Index
|
||||||||||
Investment income: Dividends
|
$
|
1,606
|
$
|
5,708
|
$
|
6,656
|
||||||
|
||||||||||||
Expenses: Mortality and expense risk charges
|
4,622
|
4,660
|
3,173
|
|||||||||
Net investment income (loss)
|
(3,016
|
)
|
1,048
|
3,483
|
||||||||
Realized gains (losses) on investments:
|
||||||||||||
Net realized investment gain (loss)
|
(3,899
|
)
|
631
|
(6,380
|
)
|
|||||||
Capital gain distributions received
|
-
|
7,163
|
12,557
|
|||||||||
Net realized gain (loss) on investments and
|
||||||||||||
capital gain distributions, net
|
(3,899
|
)
|
7,794
|
6,177
|
||||||||
Net change in unrealized appreciation
|
||||||||||||
(depreciation) on investments
|
72,701
|
44,299
|
17,729
|
|||||||||
Net increase (decrease) in net assets from operations
|
$
|
65,786
|
$
|
53,141
|
$
|
27,389
|
||||||
Vanguard
|
||||||||||||
Money Market
|
||||||||||||
Investment income: Dividends
|
$
|
29,513
|
||||||||||
Expenses: Mortality and expense risk charges
|
7,176
|
|||||||||||
Net investment income (loss)
|
22,337
|
|||||||||||
Realized gains (losses) on investments:
|
||||||||||||
Net realized investment gain (loss)
|
-
|
|||||||||||
Capital gain distributions received
|
7
|
|||||||||||
Net realized gain (loss) on investments and
|
||||||||||||
capital gain distributions, net
|
7
|
|||||||||||
Net change in unrealized appreciation
|
||||||||||||
(depreciation) on investments
|
-
|
|||||||||||
Net increase (decrease) in net assets from operations
|
$
|
22,344
|
Janus Henderson
Research
|
Janus Henderson
Enterprise
|
Janus Henderson
Forty
|
||||||||||||||||||||||
2023
|
2022
|
2023
|
2022
|
2023
|
2022
|
|||||||||||||||||||
Increase (decrease) in net assets from operations:
|
||||||||||||||||||||||||
Net investment income (loss)
|
$
|
(8,707
|
)
|
$
|
(9,309
|
)
|
$
|
(127,076
|
)
|
$
|
(127,228
|
)
|
$
|
(14,582
|
)
|
$
|
(15,744
|
)
|
||||||
Realized gains (losses) on investments
|
14,777
|
193,399
|
1,444,360
|
2,888,947
|
15,745
|
286,916
|
||||||||||||||||||
Unrealized appreciation (depreciation), net
|
276,316
|
(547,574
|
)
|
561,765
|
(5,349,421
|
)
|
462,213
|
(1,007,020
|
)
|
|||||||||||||||
Net increase (decrease) in net assets from operations
|
282,386
|
(363,484
|
)
|
1,879,049
|
(2,587,702
|
)
|
463,376
|
(735,848
|
)
|
|||||||||||||||
Contract transactions:
|
||||||||||||||||||||||||
Purchase payments
|
2,337
|
3,224
|
34,025
|
39,236
|
4,670
|
7,219
|
||||||||||||||||||
Transfers between subaccounts, net
|
25
|
401
|
(768
|
)
|
(103,128
|
)
|
2,315
|
(59,911
|
)
|
|||||||||||||||
Withdrawals
|
(60,250
|
)
|
(166,598
|
)
|
(1,226,009
|
)
|
(986,353
|
)
|
(101,133
|
)
|
(237,828
|
)
|
||||||||||||
Contract maintenance fees
|
(806
|
)
|
(955
|
)
|
(7,505
|
)
|
(8,424
|
)
|
(940
|
)
|
(1,100
|
)
|
||||||||||||
Net increase (decrease) in net assets
|
||||||||||||||||||||||||
derived from contract transactions
|
(58,694
|
)
|
(163,928
|
)
|
(1,200,257
|
)
|
(1,058,669
|
)
|
(95,088
|
)
|
(291,620
|
)
|
||||||||||||
Total increase (decrease) in net assets
|
223,692
|
(527,412
|
)
|
678,792
|
(3,646,371
|
)
|
368,288
|
(1,027,468
|
)
|
|||||||||||||||
Net assets at beginning of year
|
697,307
|
1,224,719
|
11,874,891
|
15,521,262
|
1,242,428
|
2,269,896
|
||||||||||||||||||
Net assets at end of year
|
$
|
920,999
|
$
|
697,307
|
$
|
12,553,683
|
$
|
11,874,891
|
$
|
1,610,716
|
$
|
1,242,428
|
||||||||||||
Janus Henderson
Global Research
|
Janus Henderson
Balanced
|
|||||||||||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||||||||||
Increase (decrease) in net assets from operations:
|
||||||||||||||||||||||||
Net investment income (loss)
|
$
|
(907
|
)
|
$
|
(611
|
)
|
$
|
8,334
|
$
|
121
|
||||||||||||||
Realized gains (losses) on investments
|
32,601
|
85,558
|
28,150
|
111,954
|
||||||||||||||||||||
Unrealized appreciation (depreciation), net
|
39,438
|
(166,732
|
)
|
86,498
|
(326,511
|
)
|
||||||||||||||||||
Net increase (decrease) in net assets from operations
|
71,132
|
(81,785
|
)
|
122,982
|
(214,436
|
)
|
||||||||||||||||||
Contract transactions:
|
||||||||||||||||||||||||
Purchase payments
|
3,146
|
814
|
4,255
|
4,491
|
||||||||||||||||||||
Transfers between subaccounts, net
|
(179
|
)
|
(42,745
|
)
|
(1,820
|
)
|
(37,714
|
)
|
||||||||||||||||
Withdrawals
|
(45,773
|
)
|
(34,193
|
)
|
(62,006
|
)
|
(152,810
|
)
|
||||||||||||||||
Contract maintenance fees
|
(302
|
)
|
(306
|
)
|
(1,090
|
)
|
(1,269
|
)
|
||||||||||||||||
Net increase (decrease) in net assets
|
||||||||||||||||||||||||
derived from contract transactions
|
(43,108
|
)
|
(76,430
|
)
|
(60,661
|
)
|
(187,302
|
)
|
||||||||||||||||
Total increase (decrease) in net assets
|
28,024
|
(158,215
|
)
|
62,321
|
(401,738
|
)
|
||||||||||||||||||
Net assets at beginning of year
|
297,524
|
455,739
|
903,337
|
1,305,075
|
||||||||||||||||||||
Net assets at end of year
|
$
|
325,548
|
$
|
297,524
|
$
|
965,658
|
$
|
903,337
|
T. Rowe Price
Limited Term Bond
|
T. Rowe Price
Equity Income
|
T. Rowe Price
Moderate Allocation
|
||||||||||||||||||||||
2023
|
2022
|
2023
|
2022
|
2023
|
2022
|
|||||||||||||||||||
Increase (decrease) in net assets from operations:
|
||||||||||||||||||||||||
Net investment income (loss)
|
$
|
12,744
|
$
|
5,301
|
$
|
9,595
|
$
|
8,552
|
$
|
27,681
|
$
|
10,604
|
||||||||||||
Realized gains (losses) on investments
|
(10,143
|
)
|
(5,746
|
)
|
60,719
|
114,095
|
(48,071
|
)
|
26,534
|
|||||||||||||||
Unrealized appreciation (depreciation), net
|
19,573
|
(41,940
|
)
|
18,547
|
(179,549
|
)
|
359,944
|
(729,377
|
)
|
|||||||||||||||
Net increase (decrease) in net assets from operations
|
22,174
|
(42,385
|
)
|
88,861
|
(56,902
|
)
|
339,554
|
(692,239
|
)
|
|||||||||||||||
Contract transactions:
|
||||||||||||||||||||||||
Purchase payments
|
5,527
|
6,783
|
319
|
2,280
|
9,220
|
6,875
|
||||||||||||||||||
Transfers between subaccounts, net
|
(1,487
|
)
|
459
|
(3,474
|
)
|
(35,081
|
)
|
140
|
(56,792
|
)
|
||||||||||||||
Withdrawals
|
(113,738
|
)
|
(61,319
|
)
|
(214,828
|
)
|
(37,532
|
)
|
(475,938
|
)
|
(194,762
|
)
|
||||||||||||
Contract maintenance fees
|
(739
|
)
|
(808
|
)
|
(1,038
|
)
|
(1,067
|
)
|
(2,142
|
)
|
(2,302
|
)
|
||||||||||||
Net increase (decrease) in net assets
|
||||||||||||||||||||||||
derived from contract transactions
|
(110,437
|
)
|
(54,885
|
)
|
(219,021
|
)
|
(71,400
|
)
|
(468,720
|
)
|
(246,981
|
)
|
||||||||||||
Total increase (decrease) in net assets
|
(88,263
|
)
|
(97,270
|
)
|
(130,160
|
)
|
(128,302
|
)
|
(129,166
|
)
|
(939,220
|
)
|
||||||||||||
Net assets at beginning of year
|
679,299
|
776,569
|
1,229,666
|
1,357,968
|
2,703,064
|
3,642,284
|
||||||||||||||||||
Net assets at end of year
|
$
|
591,036
|
$
|
679,299
|
$
|
1,099,506
|
$
|
1,229,666
|
$
|
2,573,898
|
$
|
2,703,064
|
||||||||||||
T. Rowe Price
Mid-Cap Growth
|
T. Rowe Price
International Stock
|
|||||||||||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||||||||||
Increase (decrease) in net assets from operations:
|
||||||||||||||||||||||||
Net investment income (loss)
|
$
|
(5,338
|
)
|
$
|
(6,141
|
)
|
$
|
(235
|
)
|
$
|
(446
|
)
|
||||||||||||
Realized gains (losses) on investments
|
25,375
|
17,105
|
(812
|
)
|
2,215
|
|||||||||||||||||||
Unrealized appreciation (depreciation), net
|
48,006
|
(166,053
|
)
|
16,713
|
(23,255
|
)
|
||||||||||||||||||
Net increase (decrease) in net assets from operations
|
68,043
|
(155,089
|
)
|
15,666
|
(21,486
|
)
|
||||||||||||||||||
Contract transactions:
|
||||||||||||||||||||||||
Purchase payments
|
2,791
|
5,843
|
1,080
|
2,290
|
||||||||||||||||||||
Transfers between subaccounts, net
|
(428
|
)
|
2,267
|
(737
|
)
|
2,917
|
||||||||||||||||||
Withdrawals
|
(122,873
|
)
|
(70,634
|
)
|
(11,056
|
)
|
(1,104
|
)
|
||||||||||||||||
Contract maintenance fees
|
(466
|
)
|
(451
|
)
|
(167
|
)
|
(157
|
)
|
||||||||||||||||
Net increase (decrease) in net assets
|
||||||||||||||||||||||||
derived from contract transactions
|
(120,976
|
)
|
(62,975
|
)
|
(10,880
|
)
|
3,946
|
|||||||||||||||||
Total increase (decrease) in net assets
|
(52,933
|
)
|
(218,064
|
)
|
4,786
|
(17,540
|
)
|
|||||||||||||||||
Net assets at beginning of year
|
437,442
|
655,506
|
107,208
|
124,748
|
||||||||||||||||||||
Net assets at end of year
|
$
|
384,509
|
$
|
437,442
|
$
|
111,994
|
$
|
107,208
|
Vanguard
Balanced
|
Vanguard
Equity Index
|
Vanguard
High Yield Bond
|
||||||||||||||||||||||
2023
|
2022
|
2023
|
2022
|
2023
|
2022
|
|||||||||||||||||||
Increase (decrease) in net assets from operations:
|
||||||||||||||||||||||||
Net investment income (loss)
|
$
|
4,361
|
$
|
3,864
|
$
|
1,278
|
$
|
816
|
$
|
2,719
|
$
|
2,823
|
||||||||||||
Realized gains (losses) on investments
|
20,699
|
69,846
|
55,798
|
35,604
|
(1,024
|
)
|
(568
|
)
|
||||||||||||||||
Unrealized appreciation (depreciation), net
|
38,950
|
(175,526
|
)
|
48,532
|
(150,119
|
)
|
5,183
|
(10,719
|
)
|
|||||||||||||||
Net increase (decrease) in net assets from operations
|
64,010
|
(101,816
|
)
|
105,608
|
(113,699
|
)
|
6,878
|
(8,464
|
)
|
|||||||||||||||
Contract transactions:
|
||||||||||||||||||||||||
Purchase payments
|
10,941
|
1,360
|
708
|
863
|
1,915
|
1,520
|
||||||||||||||||||
Transfers between subaccounts, net
|
(461
|
)
|
(2,187
|
)
|
(4,902
|
)
|
(5,385
|
)
|
(757
|
)
|
1,152
|
|||||||||||||
Withdrawals
|
(20,890
|
)
|
(138,790
|
)
|
(83,795
|
)
|
(18,210
|
)
|
(6,847
|
)
|
(3,115
|
)
|
||||||||||||
Contract maintenance fees
|
(344
|
)
|
(377
|
)
|
(335
|
)
|
(297
|
)
|
(90
|
)
|
(92
|
)
|
||||||||||||
Net increase (decrease) in net assets
|
||||||||||||||||||||||||
derived from contract transactions
|
(10,754
|
)
|
(139,994
|
)
|
(88,324
|
)
|
(23,029
|
)
|
(5,779
|
)
|
(535
|
)
|
||||||||||||
Total increase (decrease) in net assets
|
53,256
|
(241,810
|
)
|
17,284
|
(136,728
|
)
|
1,099
|
(8,999
|
)
|
|||||||||||||||
Net assets at beginning of year
|
496,626
|
738,436
|
461,935
|
598,663
|
70,057
|
79,056
|
||||||||||||||||||
Net assets at end of year
|
$
|
549,882
|
$
|
496,626
|
$
|
479,219
|
$
|
461,935
|
$
|
71,156
|
$
|
70,057
|
||||||||||||
Vanguard
Small Company Growth
|
Vanguard
Mid-Cap Index
|
Vanguard
REIT Index
|
||||||||||||||||||||||
2023
|
2022
|
2023
|
2022
|
2023
|
2022
|
|||||||||||||||||||
Increase (decrease) in net assets from operations:
|
||||||||||||||||||||||||
Net investment income (loss)
|
$
|
(3,016
|
)
|
$
|
(3,667
|
)
|
$
|
1,048
|
$
|
(163
|
)
|
$
|
3,483
|
$
|
1,710
|
|||||||||
Realized gains (losses) on investments
|
(3,899
|
)
|
105,568
|
7,794
|
46,565
|
6,177
|
11,093
|
|||||||||||||||||
Unrealized appreciation (depreciation), net
|
72,701
|
(231,500
|
)
|
44,299
|
(147,740
|
)
|
17,729
|
(113,715
|
)
|
|||||||||||||||
Net increase (decrease) in net assets from operations
|
65,786
|
(129,599
|
)
|
53,141
|
(101,338
|
)
|
27,389
|
(100,912
|
)
|
|||||||||||||||
Contract transactions:
|
||||||||||||||||||||||||
Purchase payments
|
3,551
|
1,745
|
2,650
|
850
|
358
|
3,380
|
||||||||||||||||||
Transfers between subaccounts, net
|
2,567
|
(3,786
|
)
|
(865
|
)
|
(196
|
)
|
5,702
|
29,993
|
|||||||||||||||
Withdrawals
|
(38,615
|
)
|
(6,909
|
)
|
(29,310
|
)
|
(29,910
|
)
|
(21,118
|
)
|
(5,366
|
)
|
||||||||||||
Contract maintenance fees
|
(268
|
)
|
(257
|
)
|
(164
|
)
|
(201
|
)
|
(228
|
)
|
(231
|
)
|
||||||||||||
Net increase (decrease) in net assets
|
||||||||||||||||||||||||
derived from contract transactions
|
(32,765
|
)
|
(9,207
|
)
|
(27,689
|
)
|
(29,457
|
)
|
(15,286
|
)
|
27,776
|
|||||||||||||
Total increase (decrease) in net assets
|
33,021
|
(138,806
|
)
|
25,452
|
(130,795
|
)
|
12,103
|
(73,136
|
)
|
|||||||||||||||
Net assets at beginning of year
|
362,351
|
501,157
|
381,869
|
512,664
|
271,534
|
344,670
|
||||||||||||||||||
Net assets at end of year
|
$
|
395,372
|
$
|
362,351
|
$
|
407,321
|
$
|
381,869
|
$
|
283,637
|
$
|
271,534
|
Vanguard
Money Market
|
||||||||
2023
|
2022 *
|
|
||||||
Increase (decrease) in net assets from operations:
|
||||||||
Net investment income (loss)
|
$
|
22,337
|
$
|
4,555
|
||||
Realized gains (losses) on investments
|
7
|
1
|
||||||
Unrealized appreciation (depreciation), net
|
-
|
-
|
||||||
Net increase (decrease) in net assets from operations
|
22,344
|
4,556
|
||||||
Contract transactions:
|
||||||||
Purchase payments
|
3,925
|
2,200
|
||||||
Transfers between subaccounts, net
|
5,131
|
756,548
|
||||||
Withdrawals
|
(58,935
|
)
|
(145,917
|
)
|
||||
Contract maintenance fees
|
(448
|
)
|
(298
|
)
|
||||
Net increase (decrease) in net assets
|
||||||||
derived from contract transactions
|
(50,327
|
)
|
612,533
|
|||||
Total increase (decrease) in net assets
|
(27,983
|
)
|
617,089
|
|||||
Net assets at beginning of year
|
617,089
|
-
|
||||||
Net assets at end of year
|
$
|
589,106
|
$
|
617,089
|
Proceeds
|
||||||||
Purchases
|
on Sales
|
|||||||
Janus Henderson Research Portfolio
|
$
|
4,362
|
$
|
71,764
|
||||
Janus Henderson Enterprise Portfolio
|
883,835
|
1,380,831
|
||||||
Janus Henderson Forty Portfolio
|
9,922
|
119,591
|
||||||
Janus Henderson Global Research Portfolio
|
15,173
|
50,133
|
||||||
Janus Henderson Balanced Portfolio
|
25,042
|
77,369
|
||||||
T. Rowe Price Limited Term Bond Portfolio
|
26,462
|
124,155
|
||||||
T. Rowe Price Equity Income Portfolio
|
68,473
|
232,747
|
||||||
T. Rowe Price Moderate Allocation Portfolio
|
75,985
|
509,966
|
||||||
T. Rowe Price Mid-Cap Growth Portfolio
|
26,401
|
129,693
|
||||||
T. Rowe Price International Stock Portfolio
|
2,377
|
13,491
|
||||||
Vanguard Balanced Portfolio
|
43,820
|
29,719
|
||||||
Vanguard Equity Index Portfolio
|
24,214
|
95,362
|
||||||
Vanguard High Yield Bond Portfolio
|
6,206
|
9,266
|
||||||
Vanguard Small Company Growth Portfolio
|
8,603
|
44,383
|
||||||
Vanguard Mid-Cap Index Portfolio
|
15,599
|
35,077
|
||||||
Vanguard REIT Index Portfolio
|
25,273
|
24,519
|
||||||
Vanguard Money Market Portfolio
|
38,632
|
66,559
|
||||||
Total
|
$
|
1,300,379
|
$
|
3,014,625
|
Proceeds
|
||||||||
Purchases
|
on Sales
|
|||||||
Janus Henderson Research Portfolio
|
$
|
165,501
|
$
|
178,390
|
||||
Janus Henderson Enterprise Portfolio
|
2,204,496
|
1,315,302
|
||||||
Janus Henderson Forty Portfolio
|
249,638
|
318,581
|
||||||
Janus Henderson Global Research Portfolio
|
39,910
|
81,595
|
||||||
Janus Henderson Balanced Portfolio
|
57,840
|
212,004
|
||||||
T. Rowe Price Limited Term Bond Portfolio
|
63,923
|
112,425
|
||||||
T. Rowe Price Equity Income Portfolio
|
134,872
|
133,582
|
||||||
T. Rowe Price Moderate Allocation Portfolio
|
110,478
|
290,887
|
||||||
T. Rowe Price Mid-Cap Growth Portfolio
|
21,765
|
77,225
|
||||||
T. Rowe Price International Stock Portfolio
|
9,284
|
3,167
|
||||||
Vanguard Balanced Portfolio
|
64,291
|
148,245
|
||||||
Vanguard Equity Index Portfolio
|
30,681
|
29,939
|
||||||
Vanguard High Yield Bond Portfolio
|
6,563
|
4,275
|
||||||
Vanguard Small Company Growth Portfolio
|
130,431
|
30,289
|
||||||
Vanguard Mid-Cap Index Portfolio
|
52,558
|
35,776
|
||||||
Vanguard REIT Index Portfolio
|
65,709
|
24,228
|
||||||
* Vanguard Money Market Portfolio
|
774,227
|
157,280
|
||||||
Total
|
$
|
4,182,167
|
$
|
3,153,190
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Variable Account Investments
|
-
|
$
|
23,913,240
|
-
|
$
|
23,913,240
|
Units
|
Units
|
Net Increase
|
|||||||
Issued
|
Redeemed
|
(Decrease)
|
|||||||
Janus Henderson Research Portfolio
|
139
|
2,472
|
(2,333)
|
||||||
Janus Henderson Enterprise Portfolio
|
156
|
5,506
|
(5,350)
|
||||||
Janus Henderson Forty Portfolio
|
197
|
2,540
|
(2,343)
|
||||||
Janus Henderson Global Research Portfolio
|
216
|
2,910
|
(2,694)
|
||||||
Janus Henderson Balanced Portfolio
|
164
|
1,913
|
(1,749)
|
||||||
T. Rowe Price Limited Term Bond Portfolio
|
176
|
3,174
|
(2,998)
|
||||||
T. Rowe Price Equity Income Portfolio
|
19
|
5,567
|
(5,548)
|
||||||
T. Rowe Price Moderate Allocation Portfolio
|
122
|
5,431
|
(5,309)
|
||||||
T. Rowe Price Mid-Cap Growth Portfolio
|
55
|
2,015
|
(1,960)
|
||||||
T. Rowe Price International Stock Portfolio
|
85
|
773
|
(688)
|
||||||
Vanguard Balanced Portfolio
|
342
|
622
|
(280)
|
||||||
Vanguard Equity Index Portfolio
|
25
|
1,934
|
(1,909)
|
||||||
Vanguard High Yield Bond Portfolio
|
109
|
346
|
(237)
|
||||||
Vanguard Small Company Growth Portfolio
|
165
|
863
|
(698)
|
||||||
Vanguard Mid-Cap Index Portfolio
|
57
|
629
|
(572)
|
||||||
Vanguard REIT Index Portfolio
|
145
|
507
|
(362)
|
||||||
Vanguard Money Market
|
884
|
5,810
|
(4,926)
|
Units
|
Units
|
Net Increase
|
|||||||
Issued
|
Redeemed
|
(Decrease)
|
|||||||
Janus Henderson Research Portfolio
|
174
|
7,773
|
(7,599)
|
||||||
Janus Henderson Enterprise Portfolio
|
453
|
5,328
|
(4,875)
|
||||||
Janus Henderson Forty Portfolio
|
195
|
7,643
|
(7,448)
|
||||||
Janus Henderson Global Research Portfolio
|
78
|
4,752
|
(4,674)
|
||||||
Janus Henderson Balanced Portfolio
|
352
|
5,749
|
(5,397)
|
||||||
T. Rowe Price Limited Term Bond Portfolio
|
1,319
|
2,783
|
(1,464)
|
||||||
T. Rowe Price Equity Income Portfolio
|
1,166
|
2,911
|
(1,745)
|
||||||
T. Rowe Price Moderate Allocation Portfolio
|
88
|
2,911
|
(2,823)
|
||||||
T. Rowe Price Mid-Cap Growth Portfolio
|
126
|
1,235
|
(1,109)
|
||||||
T. Rowe Price International Stock Portfolio
|
367
|
123
|
244
|
||||||
Vanguard Balanced Portfolio
|
47
|
3,687
|
(3,640)
|
||||||
Vanguard Equity Index Portfolio
|
20
|
556
|
(536)
|
||||||
Vanguard High Yield Bond Portfolio
|
115
|
147
|
(32)
|
||||||
Vanguard Small Company Growth Portfolio
|
381
|
562
|
(181)
|
||||||
Vanguard Mid-Cap Index Portfolio
|
27
|
670
|
(643)
|
||||||
Vanguard REIT Index Portfolio
|
940
|
430
|
510
|
||||||
* Vanguard Money Market
|
76,501
|
15,153
|
61,348
|
Expenses
|
Income
|
|||||||||||||||||||||||
as a % of
|
as a % of
|
|||||||||||||||||||||||
Net Assets
|
Average
|
Average
|
||||||||||||||||||||||
Unit
|
Net
|
Net
|
Total
|
|||||||||||||||||||||
Units
|
Value
|
(000's)
|
Assets #
|
Assets
|
Return
|
|||||||||||||||||||
Janus Henderson Research Portfolio
|
32,746
|
$
|
28.13
|
$
|
921
|
1.20
|
%
|
0.14
|
%
|
41.49
|
%
|
|||||||||||||
Janus Henderson Enterprise Portfolio
|
51,611
|
243.24
|
12,554
|
1.20
|
0.16
|
16.67
|
||||||||||||||||||
Janus Henderson Forty Portfolio
|
35,013
|
46.00
|
1,611
|
1.20
|
0.19
|
38.32
|
||||||||||||||||||
Janus Henderson Global Research Portfolio
|
18,585
|
17.52
|
326
|
1.20
|
0.91
|
25.28
|
||||||||||||||||||
Janus Henderson Balanced Portfolio
|
26,165
|
36.91
|
966
|
1.20
|
2.09
|
14.05
|
||||||||||||||||||
T. Rowe Price Limited Term Bond Portfolio
|
15,631
|
37.81
|
591
|
1.20
|
3.32
|
3.69
|
||||||||||||||||||
T. Rowe Price Equity Income Portfolio
|
26,350
|
41.73
|
1,100
|
1.20
|
2.09
|
8.24
|
||||||||||||||||||
T. Rowe Price Moderate Allocation Portfolio
|
26,946
|
95.52
|
2,574
|
1.20
|
2.30
|
13.98
|
||||||||||||||||||
T. Rowe Price Mid-Cap Growth Portfolio
|
5,620
|
68.42
|
385
|
1.20
|
-
|
18.54
|
||||||||||||||||||
T. Rowe Price International Stock Portfolio
|
6,921
|
16.18
|
112
|
1.20
|
0.99
|
14.86
|
||||||||||||||||||
Vanguard Balanced Portfolio
|
13,772
|
39.93
|
550
|
1.20
|
2.03
|
12.97
|
||||||||||||||||||
Vanguard Equity Index Portfolio
|
9,482
|
50.54
|
479
|
1.20
|
1.46
|
24.63
|
||||||||||||||||||
Vanguard High Yield Bond Portfolio
|
2,743
|
25.94
|
71
|
1.20
|
5.08
|
10.34
|
||||||||||||||||||
Vanguard Small Company Growth Portfolio
|
8,344
|
47.38
|
395
|
1.20
|
0.41
|
18.23
|
||||||||||||||||||
Vanguard Mid-Cap Index Portfolio
|
7,811
|
52.15
|
407
|
1.20
|
1.46
|
14.46
|
||||||||||||||||||
Vanguard REIT Index Portfolio
|
6,383
|
44.43
|
284
|
1.20
|
2.50
|
10.38
|
||||||||||||||||||
** Vanguard Money Market Portfolio
|
56,422
|
10.44
|
589
|
1.20
|
4.92
|
3.80
|
Expenses
|
Income
|
|||||||||||||||||||||||
as a % of
|
as a % of
|
|||||||||||||||||||||||
Net Assets
|
Average
|
Average
|
||||||||||||||||||||||
Unit
|
Net
|
Net
|
Total
|
|||||||||||||||||||||
Units
|
Value
|
(000's)
|
Assets #
|
Assets
|
Return ***
|
|||||||||||||||||||
Janus Henderson Research Portfolio
|
35,079
|
$
|
19.88
|
$
|
697
|
1.20
|
%
|
0.15
|
%
|
(30.73
|
)%
|
|||||||||||||
Janus Henderson Enterprise Portfolio
|
56,961
|
208.48
|
11,875
|
1.20
|
0.20
|
(16.94
|
)
|
|||||||||||||||||
Janus Henderson Forty Portfolio
|
37,356
|
33.26
|
1,242
|
1.20
|
0.18
|
(34.35
|
)
|
|||||||||||||||||
Janus Henderson Global Research Portfolio
|
21,279
|
13.98
|
298
|
1.20
|
1.02
|
(20.38
|
)
|
|||||||||||||||||
Janus Henderson Balanced Portfolio
|
27,914
|
32.36
|
903
|
1.20
|
1.22
|
(17.40
|
)
|
|||||||||||||||||
* T. Rowe Price Government Money Portfolio
|
-
|
19.55
|
-
|
1.20
|
0.02
|
(0.37
|
)
|
|||||||||||||||||
T. Rowe Price Limited Term Bond Portfolio
|
18,629
|
36.46
|
679
|
1.20
|
1.96
|
(5.65
|
)
|
|||||||||||||||||
T. Rowe Price Equity Income Portfolio
|
31,898
|
38.55
|
1,230
|
1.20
|
1.88
|
(4.50
|
)
|
|||||||||||||||||
T. Rowe Price Moderate Allocation Portfolio
|
32,255
|
83.80
|
2,703
|
1.20
|
1.56
|
(19.29
|
)
|
|||||||||||||||||
T. Rowe Price Mid-Cap Growth Portfolio
|
7,580
|
57.72
|
437
|
1.20
|
-
|
(23.51
|
)
|
|||||||||||||||||
T. Rowe Price International Stock Portfolio
|
7,609
|
14.09
|
107
|
1.20
|
0.79
|
(16.82
|
)
|
|||||||||||||||||
Vanguard Balanced Portfolio
|
14,052
|
35.34
|
497
|
1.20
|
1.93
|
(15.32
|
)
|
|||||||||||||||||
Vanguard Equity Index Portfolio
|
11,391
|
40.55
|
462
|
1.20
|
1.37
|
(19.21
|
)
|
|||||||||||||||||
Vanguard High Yield Bond Portfolio
|
2,980
|
23.51
|
70
|
1.20
|
5.12
|
(10.44
|
)
|
|||||||||||||||||
Vanguard Small Company Growth Portfolio
|
9,042
|
40.08
|
362
|
1.20
|
0.27
|
(26.25
|
)
|
|||||||||||||||||
Vanguard Mid-Cap Index Portfolio
|
8,383
|
45.56
|
382
|
1.20
|
1.17
|
(19.79
|
)
|
|||||||||||||||||
Vanguard REIT Index Portfolio
|
6,745
|
40.26
|
272
|
1.20
|
1.77
|
(27.18
|
)
|
|||||||||||||||||
** Vanguard Money Market Portfolio
|
61,348
|
10.06
|
617
|
1.20
|
1.66
|
0.59
|
Expenses
|
Income
|
|||||||||||||||||||||||
as a % of
|
as a % of
|
|||||||||||||||||||||||
Net Assets
|
Average
|
Average
|
||||||||||||||||||||||
Unit
|
Net
|
Net
|
Total
|
|||||||||||||||||||||
Units
|
Value
|
(000's)
|
Assets #
|
Assets
|
Return
|
|||||||||||||||||||
Janus Henderson Research Portfolio
|
42,678
|
$
|
28.70
|
$
|
1,225
|
1.20
|
%
|
0.10
|
%
|
18.90
|
%
|
|||||||||||||
Janus Henderson Enterprise Portfolio
|
61,836
|
251.01
|
15,521
|
1.20
|
0.32
|
15.43
|
||||||||||||||||||
Janus Henderson Forty Portfolio
|
44,804
|
50.66
|
2,270
|
1.20
|
-
|
21.43
|
||||||||||||||||||
Janus Henderson Global Research Portfolio
|
25,953
|
17.56
|
456
|
1.20
|
0.53
|
16.68
|
||||||||||||||||||
Janus Henderson Balanced Portfolio
|
33,311
|
39.18
|
1,305
|
1.20
|
0.91
|
15.80
|
||||||||||||||||||
* T. Rowe Price Government Money Portfolio
|
23,476
|
19.62
|
461
|
1.20
|
0.01
|
(1.18
|
)
|
|||||||||||||||||
T. Rowe Price Limited Term Bond Portfolio
|
20,093
|
38.65
|
777
|
1.20
|
1.35
|
(1.07
|
)
|
|||||||||||||||||
T. Rowe Price Equity Income Portfolio
|
33,643
|
40.36
|
1,358
|
1.20
|
1.58
|
24.05
|
||||||||||||||||||
T. Rowe Price Moderate Allocation Portfolio
|
35,078
|
103.83
|
3,642
|
1.20
|
0.98
|
8.75
|
||||||||||||||||||
T. Rowe Price Mid-Cap Growth Portfolio
|
8,688
|
75.45
|
656
|
1.20
|
-
|
13.48
|
||||||||||||||||||
T. Rowe Price International Stock Portfolio
|
7,365
|
16.94
|
125
|
1.20
|
0.54
|
0.10
|
||||||||||||||||||
Vanguard Balanced Portfolio
|
17,692
|
41.74
|
738
|
1.20
|
1.88
|
17.60
|
||||||||||||||||||
Vanguard Equity Index Portfolio
|
11,927
|
50.19
|
599
|
1.20
|
1.23
|
27.02
|
||||||||||||||||||
Vanguard High Yield Bond Portfolio
|
3,012
|
26.25
|
79
|
1.20
|
4.12
|
2.44
|
||||||||||||||||||
Vanguard Small Company Growth Portfolio
|
9,223
|
54.34
|
501
|
1.20
|
0.41
|
12.85
|
||||||||||||||||||
Vanguard Mid-Cap Index Portfolio
|
9,025
|
56.80
|
513
|
1.20
|
1.16
|
22.87
|
||||||||||||||||||
Vanguard REIT Index Portfolio
|
6,235
|
55.28
|
345
|
1.20
|
1.99
|
38.55
|
Expenses
|
Income
|
|||||||||||||||||||||||
as a % of
|
as a % of
|
|||||||||||||||||||||||
Net Assets
|
Average
|
Average
|
||||||||||||||||||||||
Unit
|
Net
|
Net
|
Total
|
|||||||||||||||||||||
Units
|
Value
|
(000's)
|
Assets #
|
Assets
|
Return
|
|||||||||||||||||||
Janus Henderson Research Portfolio
|
44,778
|
$
|
24.14
|
$
|
1,081
|
1.20
|
%
|
0.41
|
%
|
31.37
|
%
|
|||||||||||||
Janus Henderson Enterprise Portfolio
|
67,141
|
217.44
|
14,599
|
1.20
|
0.07
|
18.04
|
||||||||||||||||||
Janus Henderson Forty Portfolio
|
46,512
|
41.72
|
1,940
|
1.20
|
0.27
|
37.75
|
||||||||||||||||||
Janus Henderson Global Research Portfolio
|
26,674
|
15.05
|
401
|
1.20
|
0.73
|
18.62
|
||||||||||||||||||
Janus Henderson Balanced Portfolio
|
34,240
|
33.83
|
1,158
|
1.20
|
1.77
|
12.95
|
||||||||||||||||||
* T. Rowe Price Government Money Portfolio
|
34,874
|
19.86
|
693
|
1.20
|
0.24
|
(0.95
|
)
|
|||||||||||||||||
T. Rowe Price Limited Term Bond Portfolio
|
22,803
|
39.07
|
891
|
1.20
|
1.97
|
3.46
|
||||||||||||||||||
T. Rowe Price Equity Income Portfolio
|
37,071
|
32.54
|
1,206
|
1.20
|
2.37
|
(0.04
|
)
|
|||||||||||||||||
T. Rowe Price Moderate Allocation Portfolio
|
38,384
|
95.48
|
3,665
|
1.20
|
1.36
|
13.17
|
||||||||||||||||||
T. Rowe Price Mid-Cap Growth Portfolio
|
8,801
|
66.49
|
585
|
1.20
|
-
|
22.33
|
||||||||||||||||||
T. Rowe Price International Stock Portfolio
|
8,935
|
16.92
|
151
|
1.20
|
0.57
|
13.08
|
||||||||||||||||||
Vanguard Balanced Portfolio
|
20,675
|
35.49
|
734
|
1.20
|
2.80
|
9.36
|
||||||||||||||||||
Vanguard Equity Index Portfolio
|
12,165
|
39.52
|
481
|
1.20
|
1.75
|
16.79
|
||||||||||||||||||
Vanguard High Yield Bond Portfolio
|
3,014
|
25.62
|
77
|
1.20
|
6.27
|
4.41
|
||||||||||||||||||
Vanguard Small Company Growth Portfolio
|
11,423
|
48.15
|
550
|
1.20
|
0.67
|
21.71
|
||||||||||||||||||
Vanguard Mid-Cap Index Portfolio
|
10,733
|
46.23
|
496
|
1.20
|
1.54
|
16.66
|
||||||||||||||||||
Vanguard REIT Index Portfolio
|
6,346
|
39.90
|
253
|
1.20
|
3.02
|
(6.00
|
)
|
Expenses
|
Income
|
|||||||||||||||||||||||
as a % of
|
as a % of
|
|||||||||||||||||||||||
Net Assets
|
Average
|
Average
|
||||||||||||||||||||||
Unit
|
Net
|
Net
|
Total
|
|||||||||||||||||||||
Units
|
Value
|
(000's)
|
Assets #
|
Assets
|
Return
|
|||||||||||||||||||
Janus Henderson Research Portfolio
|
49,818
|
$
|
18.37
|
$
|
915
|
1.20
|
%
|
0.46
|
%
|
33.92
|
%
|
|||||||||||||
Janus Henderson Enterprise Portfolio
|
71,947
|
184.20
|
13,253
|
1.20
|
0.20
|
33.89
|
||||||||||||||||||
Janus Henderson Forty Portfolio
|
48,036
|
30.29
|
1,455
|
1.20
|
0.15
|
35.54
|
||||||||||||||||||
Janus Henderson Global Research Portfolio
|
30,943
|
12.69
|
393
|
1.20
|
1.00
|
27.52
|
||||||||||||||||||
Janus Henderson Balanced Portfolio
|
41,105
|
29.95
|
1,231
|
1.20
|
1.91
|
21.14
|
||||||||||||||||||
* T. Rowe Price Government Money Portfolio
|
29,153
|
20.05
|
584
|
1.20
|
1.72
|
0.51
|
||||||||||||||||||
T. Rowe Price Limited Term Bond Portfolio
|
23,352
|
37.76
|
882
|
1.20
|
2.40
|
3.11
|
||||||||||||||||||
T. Rowe Price Equity Income Portfolio
|
43,054
|
32.55
|
1,401
|
1.20
|
2.30
|
24.90
|
||||||||||||||||||
T. Rowe Price Moderate Allocation Portfolio
|
43,841
|
84.37
|
3,699
|
1.20
|
1.94
|
18.38
|
||||||||||||||||||
T. Rowe Price Mid-Cap Growth Portfolio
|
10,631
|
54.35
|
578
|
1.20
|
0.11
|
29.74
|
||||||||||||||||||
T. Rowe Price International Stock Portfolio
|
10,266
|
14.96
|
154
|
1.20
|
2.04
|
26.26
|
||||||||||||||||||
Vanguard Balanced Portfolio
|
28,461
|
32.46
|
924
|
1.20
|
2.69
|
21.04
|
||||||||||||||||||
Vanguard Equity Index Portfolio
|
15,508
|
33.84
|
525
|
1.20
|
1.64
|
29.75
|
||||||||||||||||||
Vanguard High Yield Bond Portfolio
|
5,106
|
24.54
|
125
|
1.20
|
6.18
|
14.30
|
||||||||||||||||||
Vanguard Small Company Growth Portfolio
|
12,181
|
39.56
|
482
|
1.20
|
0.51
|
26.59
|
||||||||||||||||||
Vanguard Mid-Cap Index Portfolio
|
12,096
|
39.63
|
479
|
1.20
|
1.50
|
29.33
|
||||||||||||||||||
Vanguard REIT Index Portfolio
|
10,460
|
42.45
|
444
|
1.20
|
2.63
|
27.29
|