The best post i have seen among thousands of visa comparison threads.. This is exactly what i calculated and applied for Elite 20yrs, got it last month for me and wifey.. Simple math plus lot of uncertainity around yearly visa in terms of future cost, min requirement etc.. Elite is a no-brainer if one can afford it..