| Crude Oil | 51.59₹/Litre |
| Refinery Processing + Refinery Margins + OMC Margin + Freight Cost, Logistics | -11.98₹/Litre |
| Price Charged to Dealers (excluding Excise Duty and VAT) | 39.61₹/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 | 76.31₹/Litre |
| 27% VAT + 0.5% Green cess (Varies from State to State) | 20.99₹/Litre |
| Final Retail Price | 97.30₹/Litre |