(iv) Notes on Demands For Grants 2025-2026
Department of Atomic Energy
Demand No. 3
Atomic Energy
Actuals 2023-2024
Revenue Capital Total
Gross 18778.66 17107.3 35885.96
Recoveries -186.43 -2565.22 -2751.65
Receipts -7251.43 ... -7251.43
Net 11340.8 14542.08 25882.88
A. The Budget allocations, net of recoveries and receipts are given below:
CENTRE'S EXPENDITURE
Establishment Expenditure of the Centre
1 . Secretariat 66.03 0.45 66.48
2 . Atomic Energy Regulatory Board 104.05 ... 104.05
3 . Atomic Research Centres 4179.10
3.01 Bhabha Atomic Research Centre 2852.11 ... 2852.11
-110.58 ... -110.58
Net 2741.53 ... 2741.53
3.02 Indira Gandhi Centre for Atomic Research, Kalpakkam 541.01 ... 541.01
3.03 Raja Ramana Centre for Advanced Technology, Indore 415.49 ... 415.49
3.04 Variable Energy Cyclotrone Centre, Kolkata 155.93 ... 155.93
3.05 Atomic Minerals Directorate for Exploration and Research, Hyderabad 325.14 ... 325.14
Total - Atomic Research Centres 4179.10 ... 4179.10
4 . Fuel Cycle Facility (Nuclear Regulatory Board) 666.83 ... 666.83
5 . Service Units 479.21 3.66 482.87
-44.57 ... -44.57
Net 434.64 3.66 438.30
6 . Board of Radiation and Isotope Technology (BRIT) 121.97 ... 121.97
7 . Management Services Group 0.78 ... 0.78
8 . Nuclear Fuel Complex 1001.49
8.01 Gross Budgetary Support 4001.11 ... 4001.11
8.02 Less Receipts -2999.43 ... -2999.43
8.03 Less Recoveries -0.19 ... -0.19
Net 1001.49 ... 1001.49
9 . Heavy Water Production Facility 91.92
9.01 Gross Budgetary Support 102.77 1710.05 1812.82
(iv) Notes on Demands For Grants 2025-2026
9.02 Less - Recovery -20.79 -1700.11 -1720.90
Net 81.98 9.94 91.92
Total - Establishment Expenditure of the Centre 6656.87 14.05 6670.92
Central Sector Schemes/Projects
Research and Development
10 . R&D projects of Bhabha Atomic Research Centre (BARC) ... 973.80 973.80
... -0.68 -0.68
Net ... 973.12 973.12
11 . R&D projects of Indira Gandhi Centre of Atomic Research (IGCAR) ... 189.48 189.48
12 . R&D projects of Raja Ramanna Centre for Advanced Technology (RRCAT) ... 152.60 152.60
13 . R&D projects of Atomic Minerals Directorate for Exploration and Research ... 158.07 158.07
(AMDER)
14 . Grants to other Institutions 78.21 ... 78.21
Total - Research and Development 78.21 1473.27 1551.48
15 . Fuel Recycle Projects (NRB) ... 887.17 887.17
Housing and Neighbourhood Development Projects
16 . Housing Projects ... 169.53 169.53
Heavy Water Facilities
17 . Improvement/Modifications of Heavy water projects ... 33.60 33.60
18 . Feedstock 835.57
18.01 Gross Budgetary Support ... 1700.00 1700.00
18.02 Less Recoveries ... -864.43 -864.43
Net ... 835.57 835.57
19 . Heavy Water Pool Management ...
19.01 Gross Budgetary Support 1550.00 ... 1550.00
19.02 Less Receipts -1550.00 ... -1550.00
Net ... ... ...
Total - Heavy Water Facilities ... 869.17 869.17
20 . Radiation and Isotopes Project (BRIT) ... 32.06 32.06
21 . Nuclear Power Projects 1337.69 76.97 1414.66
-10.28 ... -10.28
Net 1327.41 76.97 1404.38
22 . Nuclear Fuel Fabrication Projects ... 849.53 849.53
23 . Atomic Energy Regulatory Board Expansion Project ... 8.94 8.94
24 . R&D projects of Variable Energy Cyclotron Centre (VECC) ... 48.28 48.28
25 . Research and Development Projects 7.28 1084.92 1092.20
26 . Industries and Minerals Projects 10.00 52.45 62.45
(iv) Notes on Demands For Grants 2025-2026
27 . Fast Reactor Fuel Cycle Projects (FRFCF) Kalpakkam ... 421.92 421.92
28 . Nuclear Fuel Inventory 98.00
28.01 Gross Budgetary Support 2800.00 ... 2800.00
28.02 Less Receipts -2702.00 ... -2702.00
Net 98.00 ... 98.00
Total - Central Sector Schemes/Projects 1520.90 5974.21 7495.11
Other Central Sector Expenditure
Autonomous Bodies
29 . Other Autonomous Bodies 3115.26 ... 3115.26
Public Sector Undertakings
30 . Nuclear Power Corporation of India Limited (NPCIL) ... 8353.82 8353.82
31 . Bharatiya Nabhikiya Vidyut Nigam Limited (BHAVINI) ... 200.00 200.00
32 . Indian Rare Earth Limited ... ... ...
32 . Indian Rare Earth Limited ... ... ...
Net ... ... ...
Total - Public Sector Undertakings ... 8553.82 8553.82
Others
33 . Contribution to International Atomic Energy Agency 47.77 ... 47.77
Total - Other Central Sector Expenditure 3163.03 8553.82 11716.85
Grand Total 11340.80 14542.08 25882.88
B. Developmental Head
Economic Services
1. Power 1434.90 ... 1434.90
2. Industries 2502.45 ... 2502.45
3. Atomic Energy Research 7337.42 ... 7337.42
4. Secretariat-Economic Services 66.03 ... 66.03
5. Capital Outlay on Power Projects ... 2067.18 2067.18
6. Capital Outlay on Atomic Energy Industries ... 3294.01 3294.01
7. Capital Outlay on Atomic Energy Research ... 2616.44 2616.44
8. Capital Outlay on Other General Economic Services ... 0.45 0.45
9. Loans for Power Projects ... 6564.00 6564.00
Total-Economic Services 11340.80 14542.08 25882.88
Grand Total 11340.80 14542.08 25882.88
Budget Budget
IEBR Total
Support Support
C. Investment in Public Enterprises
1. Electronics Corporation of India Limited ... 30.39 30.39 ...
(iv) Notes on Demands For Grants 2025-2026
2. Indian Rare Earths Limited ... 120.56 120.56 ...
3. Uranium Corporation of India Limited ... 4.01 4.01 ...
4. Bharatiya Nabhikiya Vidyut Nigam Limited 200.00 9.39 209.39 1184.00
5. Nuclear Power Corporation of India Limited 8353.82 10009.00 18362.82 7597.92
Total 8553.82 10173.35 18727.17 8781.92
or Grants 2025-2026
of Atomic Energy
and No. 3
ic Energy
(In ₹ Crores)
Budget Estimates 2024-2025 Revised Estimates 2024-2025 Budget Estimates 2025-2026
Revenue Capital Total Revenue Capital Total Revenue Capital Total
20251.14 15908.79 36159.93 21142.56 15421.68 36564.24 22668.29 14814.64 37482.93
-121.15 -2048 -2169.15 -144.41 -2666 -2810.41 -153.4 -2837 -2990.4
-9021.8 ... -9021.8 -9044.07 -259.1 -9303.17 -10443.43 ... -10443.43
11108.19 13860.79 24968.98 11954.08 12496.58 24450.66 12071.46 11977.64 24049.1
75.68 0.90 76.58 79.90 1.10 81.00 83.33 1.81 85.14
115.42 ... 115.42 113.79 ... 113.79 123.78 ... 123.78
4475.69 4472.94
3058.26 ... 3058.26 2986.58 ... 2986.58 3206.02 ... 3206.02
-70.50 ... -70.50 -71.30 ... -71.30 -70.53 ... -70.53
2987.76 ... 2987.76 2915.28 ... 2915.28 3135.49 ... 3135.49
529.54 ... 529.54 576.54 ... 576.54 575.39 ... 575.39
416.10 ... 416.10 421.90 ... 421.90 447.10 ... 447.10
189.48 ... 189.48 182.57 ... 182.57 200.19 ... 200.19
352.81 ... 352.81 376.65 ... 376.65 387.50 ... 387.50
4475.69 ... 4475.69 4472.94 ... 4472.94 4745.67 ... 4745.67
670.81 ... 670.81 761.24 ... 761.24 740.61 ... 740.61
496.65 4.45 501.10 478.90 1.40 480.30 511.27 2.87 514.14
-35.50 ... -35.50 -37.50 ... -37.50 -37.50 ... -37.50
461.15 4.45 465.60 441.40 4.45 442.80 473.77 2.87 476.64
109.97 ... 109.97 127.33 ... 127.33 152.56 ... 152.56
1.15 ... 1.15 0.99 ... 0.99 1.24 ... 1.24
-51.61 816.69
2864.46 ... 2864.46 3801.74 ... 3801.74 3243.25 ... 3243.25
-2916.07 ... -2916.07 -2985.05 ... -2985.05 -2980.05 ... -2980.05
... ... ... ... ... ... ... ... ...
-51.61 ... -51.61 816.69 ... 816.69 263.20 ... 263.20
-230.94 43.46
110.82 1374.39 1485.21 129.45 1550.62 1680.07 155.76 1577.31 1733.07
or Grants 2025-2026
-15.15 -1701.00 -1716.15 -35.61 -1601.00 -1636.61 -45.37 -1701.00 -1746.37
95.67 -326.61 -230.94 93.84 -50.38 43.46 110.39 -123.69 -13.30
5953.93 -321.26 5632.67 6908.12 -47.88 6860.24 6694.55 -119.01 6575.54
204.37 895.63 1100.00 183.54 774.82 958.36 219.46 880.54 1100.00
... ... ... ... ... ... ... ... ...
204.37 895.63 1100.00 183.54 895.63 958.36 219.46 880.54 1100.00
28.27 196.73 225.00 9.28 152.21 161.49 20.23 204.77 225.00
... 130.00 130.00 ... 161.60 161.60 8.77 169.83 178.60
110.53 111.23 221.76 119.25 69.17 188.42 126.25 95.51 221.76
90.00 ... 90.00 90.00 ... 90.00 90.00 ... 90.00
433.17 1333.59 1766.76 402.07 1157.80 1559.87 464.71 1350.65 1815.36
0.30 804.90 805.20 0.30 699.70 700.00 0.30 499.70 500.00
... 161.20 161.20 ... 160.00 160.00 ... 160.00 160.00
... 40.00 40.00 ... 35.00 35.00 ... 45.00 45.00
1253.00 535.00
... 1600.00 1600.00 ... 1600.00 1600.00 ... 1700.00 1700.00
... -347.00 -347.00 ... -1065.00 -1065.00 ... -1136.00 -1136.00
... 1253.00 1253.00 ... 535.00 535.00 ... 564.00 564.00
... ...
2000.00 ... 2000.00 2000.00 ... 2000.00 3000.00 ... 3000.00
-2000.00 ... -2000.00 -2000.00 ... -2000.00 -3000.00 ... -3000.00
... ... ... ... ... ... ... ... ...
... 1293.00 1293.00 ... 570.00 570.00 ... 609.00 609.00
... 40.00 40.00 ... 73.02 73.02 ... 88.22 88.22
1881.98 345.85 2227.83 1423.00 77.00 1500.00 1820.17 265.83 2086.00
... ... ... ... ... ... ... ... ...
1881.98 345.85 2227.83 1423.00 345.85 1500.00 1820.17 265.83 2086.00
... 763.61 763.61 ... 690.00 690.00 ... 595.00 595.00
... 15.81 15.81 ... 10.00 10.00 ... 14.00 14.00
22.84 32.15 54.99 22.84 37.16 60.00 7.34 32.66 40.00
1063.69 136.31 1200.00 1060.47 108.10 1168.57 1115.79 134.21 1250.00
5.00 26.74 31.74 5.00 54.18 59.18 14.42 17.58 32.00
or Grants 2025-2026
28.03 446.97 475.00 28.50 446.50 475.00 33.20 566.80 600.00
-1305.73 -1259.02
2800.00 ... 2800.00 2800.00 ... 2800.00 2800.00 ... 2800.00
-4105.73 ... -4105.73 -4059.02 ... -4059.02 -4463.38 ... -4463.38
-1305.73 ... -1305.73 -1259.02 ... -1259.02 -1663.38 ... -1663.38
2129.28 5400.13 7529.41 1683.16 4083.46 5766.62 1792.55 4333.65 6126.20
2969.98 ... 2969.98 3307.80 ... 3307.80 3529.36 ... 3529.36
... 7597.92 7597.92 ... 7861.00 7861.00 ... 7389.00 7389.00
... 1184.00 1184.00 ... 600.00 600.00 ... 374.00 374.00
... ... ... ... 259.10 259.10 ... ... ...
... ... ... ... -259.10 -259.10 ... ... ...
... ... ... ... ... ... ... ... ...
... 8781.92 8781.92 ... 8461.00 8461.00 ... 7763.00 7763.00
55.00 ... 55.00 55.00 ... 55.00 55.00 ... 55.00
3024.98 8781.92 11806.90 3362.80 8461.00 11823.80 3584.36 7763.00 11347.36
11108.19 13860.79 24968.98 11954.08 12496.58 24450.66 12071.46 11977.64 24049.10
584.88 ... 584.88 173.04 ... 173.04 168.34 ... 168.34
1601.34 ... 1601.34 2474.48 ... 2474.48 2191.85 ... 2191.85
8846.29 ... 8846.29 9226.66 ... 9226.66 9627.94 ... 9627.94
75.68 ... 75.68 79.90 ... 79.90 83.33 ... 83.33
... 2908.91 2908.91 ... 2908.01 2908.01 ... 3658.84 3658.84
... 3271.83 3271.83 ... 2549.40 2549.40 ... 2456.18 2456.18
... 1460.15 1460.15 ... 1408.07 1408.07 ... 1490.81 1490.81
... 0.90 0.90 ... 1.10 1.10 ... 1.81 1.81
... 6219.00 6219.00 ... 5630.00 5630.00 ... 4370.00 4370.00
11108.19 13860.79 24968.98 11954.08 12496.58 24450.66 12071.46 11977.64 ###
11108.19 13860.79 24968.98 11954.08 12496.58 24450.66 12071.46 11977.64 ###
Budget Budget Budget
IEBR Total IEBR Total IEBR Total
Support Support Support
... 15.00 15.00 ... 15.00 15.00 ... 50.00 50.00
or Grants 2025-2026
... 150.00 150.00 ... 105.00 105.00 ... 135.00 135.00
... 44.53 44.53 ... 14.00 14.00 ... 3.50 3.50
1184.00 7.00 1191.00 600.00 4.00 604.00 374.00 1.00 375.00
7597.92 10562.00 18159.92 7861.00 12447.00 20308.00 7389.00 12941.00 20330.00
8781.92 10778.53 19560.45 8461.00 12585.00 21046.00 7763.00 13130.50 20893.50