Does that back-of-a-napkin calculation include the savings you'd get by shutting down most of the government bureaucracy involved in administration of current benefits and not paying salaries to all those government workers? In any country, a huge amount of the money spent on benefits are used just for administration. With UBI, you can get rid of all those workers and use the money for UBI instead.