| Crude Oil | 51.34₹/Litre |
| Refinery Processing + Refinery Margins + OMC Margin + Freight Cost, Logistics | -6.73₹/Litre |
| Price Charged to Dealers (excluding Excise Duty and VAT) | 44.61₹/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 | 81.31₹/Litre |
| 32.66% or Rs.22.63 per litre whichever is higher as VAT minus Rebate of Rs.5 per Litre (Varies from State to State) | 17.63₹/Litre |
| Final Retail Price | 98.94₹/Litre |