| Crude Oil | 53.39₹/Litre |
| Refinery Processing + Refinery Margins + OMC Margin + Freight Cost, Logistics | -9.37₹/Litre |
| Price Charged to Dealers (excluding Excise Duty and VAT) | 44.02₹/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 | 80.72₹/Litre |
| 20% or Rs15.00/Litre- whichever is higher (Rs.0.10/Litre pollution surcharge) (Varies from State to State) | 16.17₹/Litre |
| Final Retail Price | 96.99₹/Litre |