| Crude Oil | 49.30₹/Litre |
| Refinery Processing + Refinery Margins + OMC Margin + Freight Cost, Logistics | -8.89₹/Litre |
| Price Charged to Dealers (excluding Excise Duty and VAT) | 40.41₹/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 | 77.11₹/Litre |
| 36% VAT+Rs 1500/KL road development cess (Varies from State to State) | 29.26₹/Litre |
| Final Retail Price | 106.37₹/Litre |