Econ CFA BB Ex 3 Q2 - M-t-M Forwards (P.513)

I am struggling to understand the timeline and answer for solution 2 that asks what the cash flow that dealer will realise on settlement date is.

Is anyone able to clarify how the answer was obtained?

Thanks