| Crude Oil | 53.39₹/Litre |
| Refinery Processing + Refinery Margins + OMC Margin + Freight Cost, Logistics | -12.4₹/Litre |
| Price Charged to Dealers (excluding Excise Duty and VAT) | 40.99₹/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 | 77.69₹/Litre |
| 25% VAT+ Rs.10.12/Litre additional tax (Varies from State to State) | 29.54₹/Litre |
| Final Retail Price | 107.23₹/Litre |