| Crude Oil | 51.34₹/Litre |
| Refinery Processing + Refinery Margins + OMC Margin + Freight Cost, Logistics | -7.62₹/Litre |
| Price Charged to Dealers (excluding Excise Duty and VAT) | 43.72₹/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 | 80.42₹/Litre |
| 31% VAT + Rs.4/litre VAT+Rs.1/litre Road Development Cess and Vat thereon (Varies from State to State) | 29.93₹/Litre |
| Final Retail Price | 110.35₹/Litre |