| Crude Oil | 53.39₹/Litre |
| Refinery Processing + Refinery Margins + OMC Margin + Freight Cost, Logistics | -9.58₹/Litre |
| Price Charged to Dealers (excluding Excise Duty and VAT) | 43.81₹/Litre |
| Additional: Excise Duty + Road Cess as Charged by Central Government | 32.90₹/Litre |
| Commission to Petrol Pump Dealers | 3.79₹/Litre |
| Fuel Cost Before VAT | 80.51₹/Litre |
| 25% or Rs.15.62/litre whichever is higher as VAT+5% additional tax on VAT (Varies from State to State) | 16.91₹/Litre |
| Final Retail Price | 97.42₹/Litre |