The CBO has not scored the current bill. The last CBO score did NOT include the multi-billion dollar payoff (tax break) for unions, or any of the other last minute sweetheart deals.
No one can quote the CBO, unless they score the newest incarnation of the bill.
The second you change the bill, especially the income side, you invalidate the “budget neutral” forecast.