| Crude Oil | 51.34₹/Litre |
| Refinery Processing + Refinery Margins + OMC Margin + Freight Cost, Logistics | -9.55₹/Litre |
| Price Charged to Dealers (excluding Excise Duty and VAT) | 41.79₹/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 | 78.49₹/Litre |
| 24% MST+ Rs.5/Litre employment cess, Reduction of Rs.2.5/Litre (Varies from State to State) | 21.34₹/Litre |
| Final Retail Price | 99.83₹/Litre |