> but does your math include removing all the tax that pays for benefits that would no longer be needed such as unemployment, social security, etc.?

Earned benefits like unemployment, disability, and social security are usually not targeted for replacement by UBI, and it is dubious that it makes them unnecessary (especially UI/DI, given benefit levels) unless it is at a very high level.