| Crude Oil | 58.54₹/Litre |
| Refinery Processing + Refinery Margins + OMC Margin + Freight Cost, Logistics | -15.39₹/Litre |
| Price Charged to Dealers (excluding Excise Duty and VAT) | 43.15₹/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 | 79.85₹/Litre |
| 20% or Rs15.00/Litre- whichever is higher (Rs.0.10/Litre pollution surcharge) (Varies from State to State) | 15.99₹/Litre |
| Final Retail Price | 95.94₹/Litre |