This question is based on your 5 tons/lot, regardless of the handling fee.
Your understanding of margin occupation is wrong. The figure you calculated should be multiplied by the margin ratio (5%), which should actually be 14420.
The first day of customer rights and interests: 20 * 50 * 5+20 * 40 * 5+100000 =109000;
Customer's rights and interests of the next day:109000+28 * 20 * 5 =11800.
Risk14420/111800 =12.9%
I don't know how your answer came from. The conditions may be different ~