| Crude Oil | 52.36₹/Litre |
| Refinery Processing + Refinery Margins + OMC Margin + Freight Cost, Logistics | -2.99₹/Litre |
| Price Charged to Dealers (excluding Excise Duty and VAT) | 49.37₹/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 | 86.07₹/Litre |
| 25% or Rs.13.12/litre whichever is higher as sales tax+ Rs.1000/KL cess- Rs.17/KL exemption – Rs 1000/KL sales tax rebate (20% Additional tax on VAT as irrecoverable tax) (Varies from State to State) | 21.53₹/Litre |
| Final Retail Price | 107.60₹/Litre |