| Crude Oil | 54.77₹/Litre |
| Refinery Processing + Refinery Margins + OMC Margin + Freight Cost, Logistics | -11.69₹/Litre |
| Price Charged to Dealers (excluding Excise Duty and VAT) | 43.08₹/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 | 79.78₹/Litre |
| 25% VAT or Rs. 16.04/litre whichever is higher +5% surcharge + Rs.2.00/Litre as road maintenance cess (Varies from State to State) | 18.8₹/Litre |
| Final Retail Price | 98.58₹/Litre |