| Crude Oil | 49.22₹/Litre |
| Refinery Processing + Refinery Margins + OMC Margin + Freight Cost, Logistics | -5.55₹/Litre |
| Price Charged to Dealers (excluding Excise Duty and VAT) | 43.67₹/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 | 80.37₹/Litre |
| 24% MST+ Rs.5/Litre employment cess, Reduction of Rs.2.5/Litre (Varies from State to State) | 21.79₹/Litre |
| Final Retail Price | 102.16₹/Litre |