Minimum balance for Jan. = Rs. 14,000
Minimum balance for Feb. = Rs. 20,500
Minimum balance for Mar. = Rs. 20,500
Minimum balance for Apr. = Rs. 20,000
Minimum balance for May = Rs. 21,500
Minimum balance for June = Rs. 23,000
Total principal = Rs. 1,19,500