Elite Dungeon expected values

	A	B	C	D	E	F	G	H
1	Note: this spreadsheet is NOT updated for the march 2022 drop rebalance of elite dungeons
2
3	Disclaimer: All data was taken from the recent Runescape livestream and therefore reflects the updated drop rates, effective April 15. Values of each item are estimates. Double chance simply multiplies the final price of the "Per Kill" cell by 1.2, as any item can be doubled.
4
5	Seiryu	Scales and relics taken from BSD Data. Loot has been buffed for Duo/Trio but no relevant data is available.
6	Item	Price	Num (Solo)	Total (Solo)	Num (Duo)	Total (Duo)	Num (Trio)	Total (Trio)
7	Ancient scale	617,807	11303	6983072521	4083	2522505981	680	420108760
8	Relic (Common)	4999	318	1589682	320	1599680	290	1449710
9	Relic (Uncommon)	25000	51	1275000	58	1450000	41	1025000
10	Relic (Rare)	1000000	2	2000000	2	2000000	3	3000000
11	2 KPH Solo:	16,771,049.29	Overall:	6,987,937,203.00	Overall:	2,527,555,661.00	Overall:	425,583,470.00
12	2.5 KPH Solo:	20,963,811.61	Per Kill:	6,987,937.20	Per Kill:	2,527,555.66	Per Kill:	425,583.47
13	3 KPH Solo:	25,156,573.93	W/ 2x chance:	8,385,524.64	W/ 2x chance:	3,033,066.79	W/ 2x chance:	510,700.16
14	4 KPH Duo:	12,132,267.17
15	5 KPH Trio:	2,553,500.82
16	ED2	BSD Data w/ standard codex rates. Includes M. Fury + M. Flurry from Astellarn and Verak Lith
17	Item	Price	Num (Solo)	Total (Solo)	Num (Duo)	Total (Duo)	Num (Trio)	Total (Trio)
18	Coins	1	579000	579000	612000	612000	581000	581000
19	Draconic energy	80,002	11303	904262606	4083	326648166	680	54401360
20	Relic (Common)	4999	318	1589682	320	1599680	290	1449710
21	Relic (Uncommon)	25000	51	1275000	58	1450000	41	1025000
22	Relic (Rare)	1000000	2	2000000	2	2000000	3	3000000
23	Onyx bolt tips	7,720	4189	32339080	5182	40005040	3835	29606200
24	Hydrix bolt tips	7,144	3244	23175136	2647	18910168	2956	21117664
25	Uncut diamond	767	8280	6350760	7404	5678868	7426	5695742
26	Uncut dragonstone	5,545	1687	9354415	2018	11189810	1833	10163985
27	Uncut onyx	1,069,770	17	18186090	21	22465170	19	20325630
28	Greater Barge ability codex	127,526,469	10	1275264690	6	765158814	4	510105876
29	Greater Fury ability codex	401,798,480	10	4017984800	6	2410790880	4	1607193920
30	Greater Flurry ability codex	74,933,637	10	749336370	6	449601822	4	299734548
31	Onyx dust	9,830	0	0	0	0	14749	144982670
32	2 KPH Solo:	16,900,074.31	Overall:	7,041,697,629.00	Overall:	4,056,110,418.00	Overall:	2,709,383,305.00
33	2.5 KPH Solo:	21,125,092.89	Per Kill:	7,041,697.63	Per Kill:	4,056,110.42	Per Kill:	2,709,383.31
34	3 KPH Solo:	25,350,111.46	W/ 2x chance:	8,450,037.15	W/ 2x chance:	4,867,332.50	W/ 2x chance:	3,251,259.97
35	4 KPH Duo:	19,469,330.01
36	5 KPH Trio:	16,256,299.83
37	Ambassador	Data taken from stream. Crossbow pieces at standard rates starting with Eldrich Mechanism.
38	Item	Price	Num (Solo)	Total (Solo)	Num (Duo)	Total (Duo)	Num (Trio)	Total (Trio)
39	Coins	1	3655000	3655000	3753000	3753000	4585000	4585000
40	Crystal key	12,785	3489	44606865	2062	26362670	0	0
41	Black stone heart	368,923	2743	1011955789	1777	655576171	725	267469175
42	Black stone arrow tips	4,314	20425	88113450	19185	82764090	12729	54912906
43	Relic (Common)	4999	295	1474705	286	1429714	376	1879624
44	Relic (Uncommon)	25000	65	1625000	45	1125000	69	1725000
45	Relic (Rare)	1000000	2	2000000	1	1000000	4	4000000
46	Onyx bolt tips	7,720	7439	57429080	7218	55722960	13911	107392920
47	Hydrix bolt tips	7,144	9463	67603672	7565	54044360	4343	31026392
48	Uncut onyx	1,069,770	49	52418730	33	35302410	31	33162870
49	Huge blunt rune salvage	38,158	6237	237991446	3651	139314858	3224	123021392
50	Reinforced dragon bones	38,531	5847	225290757	6086	234499666	3582	138018042
51	Battlestaff	4,105	10594	43488370	8145	33435225	12412	50951260
52	Onyx dust	9,830	11110	109211300	5850	57505500	1733	17035390
53	Ghostly essence	4,412	5668	25007216	4634	20445208	2624	11577088
54	Sirenic scale	45,564	163	7426932	20	911280	0	0
55	Black dragonhide	1,602	23310	37342620	10402	16664004	11085	17758170
56	Eldritch crossbow mechanism	277,296,368	6	1663778208	2	554592736	2	554592736
57	Eldritch crossbow limb	235,919,298	6	1415515788	2	471838596	1	235919298
58	Eldritch crossbow stock	306,210,816	6	1837264896	2	612421632	1	306210816
59	Crystal triskelion	125000	34	4250000	16	2000000	0	0
60	2 KPH Solo:	16,649,879.58	Overall:	6,937,449,824.00	Overall:	3,060,709,080.00	Overall:	1,961,238,079.00
61	2.5 KPH Solo:	20,812,349.47	Per Kill:	6,937,449.82	Per Kill:	3,060,709.08	Per Kill:	1,961,238.08
62	3 KPH Solo:	24,974,819.37	W/ 2x chance:	8,324,939.79	W/ 2x chance:	3,672,850.90	W/ 2x chance:	2,353,485.69
63	4 KPH Duo:	14,691,403.58
64	5 KPH Trio:	11,767,428.47
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100