Bond & Futures Data

/100 par
Clean price per $100 face value
/100 par
Bond futures contract price
Delivery factor (typically 0.6 - 1.2)
days
Days until futures delivery
%
Annual coupon rate
/100 par
Accrued to trade settlement
/100 par
Accrued at futures delivery
$
Notional amount for P&L scaling
Implied Repo Rate Formula
IRR = [(Invoice - Cash + Carry) / Cash] x (360 / Days)
Invoice = (Futures x CF) + AIdel | Carry = Coupon earned
Ryan O'Connell, CFA
Calculator by Ryan O'Connell, CFA

Implied Repo Rate Results

Implied Repo Rate (Annualized) 5.15% Fair Value
Invoice Price $104.07
Full Cash Price $104.00
Gross Basis 0.43
Carry $0.82
Net Basis -0.39
Cash-Carry P&L $1,990

Basis Convergence

Net basis declines as carry accrues over the holding period

P&L at Different Repo Rates

Cash-and-carry profit/loss vs. market financing rate

Formula Breakdown

Basis Trading Guide

Implied Repo vs Market Assessment Trade Signal
IRR > Market + 25bp Cheap Basis Buy basis (long cash, short futures)
Within 25bp Fair Value No clear arbitrage
IRR < Market - 25bp Rich Basis Sell basis (short cash, long futures)

Compare the implied repo rate to your actual financing rate to identify arbitrage opportunities.

Model Assumptions

  • Actual/360 day count convention (USD money market)
  • Semi-annual coupon payments assumed
  • No repo haircut or margin in basic calculation
  • Flat repo rate curve (no term structure)
  • No coupon reinvestment during holding period
  • Negative implied rates indicate rich futures pricing

For educational purposes. Actual basis trading involves additional considerations including delivery options and CTD switching risk.

Understanding the Implied Repo Rate

What is the Implied Repo Rate?

The implied repo rate is the theoretical financing rate embedded in the relationship between a bond's cash price and its futures price. It represents the return you would earn by:

  1. Buying the bond in the cash market
  2. Financing the purchase via repo (borrowing against the bond)
  3. Delivering the bond against a short futures position

If the implied repo rate exceeds your actual borrowing rate, you can lock in a risk-free profit through cash-and-carry arbitrage.

Implied Repo Rate Formula
IRR = [(Invoice Price - Full Cash Price + Carry) / Full Cash Price] x (360 / Days)
Invoice Price = (Futures x Conversion Factor) + Accrued at Delivery
Carry = (Coupon / 2) x (Days / 182.5)

The Bond Basis Explained

Gross Basis

Cash Price - (Futures x CF)
The raw difference between cash and futures-equivalent price. Ignores financing costs and carry.

Net Basis

Gross Basis - Carry
The basis after accounting for coupon income earned during the holding period. The true cost of the basis trade.

Factors Affecting the Implied Repo Rate

  • Conversion Factor: Determines how many futures contracts hedge a given bond position
  • Time to Delivery: Longer periods mean more carry but also more financing cost
  • Coupon Rate: Higher coupons increase carry, raising the implied repo rate
  • Delivery Options: The futures short has timing and wild card options that affect pricing
  • Repo Specialness: Bonds in high demand for shorting may have lower repo rates
CTD Analysis: The cheapest-to-deliver bond is the one with the highest implied repo rate among all deliverables. It maximizes the return for the futures short and typically drives futures pricing.

Key Concepts

  • Cash-and-Carry: Buy bond, repo finance, deliver against futures - profit if IRR > funding rate
  • Reverse Cash-and-Carry: Short bond via reverse repo, buy futures - profit if IRR < funding rate
  • Basis Convergence: The basis approaches zero as delivery approaches (no arbitrage)
  • CTD Switch Risk: Rising/falling yields can change which bond is cheapest to deliver
Download This Calculator as an Excel Template Interactive model with editable formulas — customize, save, and share.
Get Excel Template

Frequently Asked Questions

The implied repo rate is the financing rate implied by the relationship between a bond's cash price and its futures price. It represents the theoretical return from buying a bond, financing it in the repo market, and delivering it against a futures contract. Traders compare it to actual repo rates to identify arbitrage opportunities.

The implied repo rate equals [(Invoice Price - Full Cash Price + Carry) / Full Cash Price] x (360 / Days to Delivery) x 100. The invoice price is (Futures Price x Conversion Factor) + Accrued Interest at Delivery. Full cash price is the clean price plus accrued interest now. Carry is the coupon income earned during the holding period.

The bond basis is the difference between a bond's cash price and its futures-equivalent price (Futures x Conversion Factor). Gross basis ignores financing; net basis subtracts carry. A positive net basis means futures are cheap relative to cash; negative means futures are rich. The basis converges to zero at delivery.

Cash-and-carry arbitrage involves buying a bond in the cash market, financing it via repo, and selling it forward via futures. If the implied repo rate exceeds your actual financing rate, you earn the spread as profit. This trade is risk-free if held to delivery (assuming no default) because you are locked into both the purchase and sale prices.

The CTD bond is the deliverable bond that maximizes profit (or minimizes loss) for the futures short. It typically has the highest implied repo rate among deliverables. The CTD can change as yields move: in a low-rate environment, high-duration bonds tend to be CTD; in rising rate environments, low-duration bonds become CTD.
Disclaimer

This calculator is for educational purposes only. Actual basis trading involves additional complexities including delivery options, CTD switching risk, repo specialness, and transaction costs. Always consult with qualified professionals before making trading decisions.