| Crude Oil | 52.36₹/Litre |
| Refinery Processing + Refinery Margins + OMC Margin + Freight Cost, Logistics | -6.77₹/Litre |
| Price Charged to Dealers (excluding Excise Duty and VAT) | 45.59₹/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 | 82.29₹/Litre |
| 31% VAT + Rs.4/litre VAT+Rs.1/litre Road Development Cess and Vat thereon (Varies from State to State) | 30.51₹/Litre |
| Final Retail Price | 112.80₹/Litre |