That analysis is useless, unless you use constant dollars. $100 was worth a lot more in 1972 than it is in 2012.
You should really do a discounted cash flow analysis using interest rates as they were during the pay-in years. That would show that it is close to 1:1, not 3:1.
Premiums for Medicare Parts B and D only cover 25% of the costs. The rest must come from the general fund.