| Crude Oil | 49.35₹/Litre |
| Refinery Processing + Refinery Margins + OMC Margin + Freight Cost, Logistics | -6.19₹/Litre |
| Price Charged to Dealers (excluding Excise Duty and VAT) | 43.16₹/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 | 79.86₹/Litre |
| 30.08% sales tax+ Rs.1/litre additional sales tax + 1% cess (Varies from State to State) | 26.7₹/Litre |
| Final Retail Price | 106.56₹/Litre |