Unfortunately what you are doing is taking CBO estimates as gospel ignoring the accuracy of the CBO and the reality that their assumptions are made based upon information given them by Congress. Until there are real actual savings all you do is give us opinions of someone else. There isn't any Federally created Social program that cost what it was supposed to cost and do what it was supposed to do.