| Crude Oil | 49.22₹/Litre |
| Refinery Processing + Refinery Margins + OMC Margin + Freight Cost, Logistics | -8.91₹/Litre |
| Price Charged to Dealers (excluding Excise Duty and VAT) | 40.31₹/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 | 77.01₹/Litre |
| 26.80% or Rs 18.74/Litre whichever is higher (Varies from State to State) | 18.74₹/Litre |
| Final Retail Price | 95.75₹/Litre |