| Crude Oil | 52.36₹/Litre |
| Refinery Processing + Refinery Margins + OMC Margin + Freight Cost, Logistics | -9.76₹/Litre |
| Price Charged to Dealers (excluding Excise Duty and VAT) | 42.6₹/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 | 79.3₹/Litre |
| 25% or Rs 15.50/Litre- whichever is higher (Varies from State to State) | 19.83₹/Litre |
| Final Retail Price | 99.13₹/Litre |