Suppose that the current (par) yield curve is (in part):
- 15 years, 5.433%
- 16 years, 5.514%
- 17 years, 5.584%
- 18 years, 5.647%
- 19 years, 5.701%
- 20 years, 5.749%
There are five bonds that can be delivered against a T-Bond futures contract:
- 15 years to maturity, 4.0% coupon, conversion factor (CF) = 0.83213
- 16 years to maturity, 5.5% coupon, CF = 0.96398
- 17 years to maturity, 6.5% coupon, CF = 1.06608
- 18 years to maturity, 5.0% coupon, CF = 0.90696
- 19 years to maturity, 7.0% coupon, CF = 1.12498
So, for example, if you deliver the 15-year bond, instead of delivering $1,000,000 par (of the theoretical, 20-year, 6% coupon bond), you’d have to deliver $1,000,000 ÷ 0.83213 = $1,201,734.81 par of the 15-year bond.
The market prices of the deliverable bonds are:
- 15 years to maturity, 4.0% coupon, $854.29
- 16 years to maturity, 5.5% coupon, $998.58
- 17 years to maturity, 6.5% coupon, $1,099.68
- 18 years to maturity, 5.0% coupon, $927.52
- 19 years to maturity, 7.0% coupon, $1,149.53
(For comparison, the price of the theoretical bond would be $1,029.60.)
The cost to the short to purchase the required deliverable amount of the 15-year bond would be $1,201,734.81 × ($854.29/$1,000.00) = $1,026,632.44. The costs for all of the deliverable bonds are:
- 15 years to maturity, 4.0% coupon, $1,026,632.44
- 16 years to maturity, 5.5% coupon, $1,035,888.71
- 17 years to maturity, 6.5% coupon, $1,031,517.43
- 18 years to maturity, 5.0% coupon, $1,022,675.92
- 19 years to maturity, 7.0% coupon, $1,021,822.74
(For comparison, the market value of the $1,000,000 par of the theoretical bond is $1,029,598.41.)
Thus, the short will choose to deliver the 19-year, 7.0% coupon bond: it’s the cheapest of the bunch.