| Crude Oil | 54.77₹/Litre |
| Refinery Processing + Refinery Margins + OMC Margin + Freight Cost, Logistics | -14.48₹/Litre |
| Price Charged to Dealers (excluding Excise Duty and VAT) | 40.29₹/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 | 76.99₹/Litre |
| 36% VAT+Rs 1500/KL road development cess (Varies from State to State) | 29.22₹/Litre |
| Final Retail Price | 106.21₹/Litre |