| Crude Oil | 49.25₹/Litre |
| Refinery Processing + Refinery Margins + OMC Margin + Freight Cost, Logistics | -10.6₹/Litre |
| Price Charged to Dealers (excluding Excise Duty and VAT) | 38.65₹/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 | 75.35₹/Litre |
| 27% VAT + 0.5% Green cess (Varies from State to State) | 20.72₹/Litre |
| Final Retail Price | 96.07₹/Litre |