Bond value is the discounted sum of all contractual cash flows.
Bond valuation
Price is the present value of each fixed future payment. At period 1 it is $90.91, at period 2 it is $82.64, and at period 3 it is $826.45.
PV=t=1∑3(1+y)tCt
Reconcile to par
The discounted terms are $90.91, $82.64, and $826.45, which sum to $1,000.00.
$90.91+$82.64+$826.45=$1,000.00
Model note
This discounts fixed future payments at one flat yield, displayed half-up to the cent; it models no default risk, taxes, or fees.
PV model: P=t∑discounted cash flows