| Crude Oil | 35.48₹/Litre |
| Refinery Processing + Refinery Margins + OMC Margin + Freight Cost, Logistics | 3.64₹/Litre |
| Price Charged to Dealers (excluding Excise Duty and VAT) | 39.12₹/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 | 75.82₹/Litre |
| 25% or Rs 15.50/Litre- whichever is higher (Varies from State to State) | 18.95₹/Litre |
| Final Retail Price | 94.77₹/Litre |