| Crude Oil | 35.48₹/Litre |
| Refinery Processing + Refinery Margins + OMC Margin + Freight Cost, Logistics | 7.29₹/Litre |
| Price Charged to Dealers (excluding Excise Duty and VAT) | 42.77₹/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 | 79.47₹/Litre |
| 25% or Rs.15.62/litre whichever is higher as VAT+5% additional tax on VAT (Varies from State to State) | 16.69₹/Litre |
| Final Retail Price | 96.16₹/Litre |