Disagree. Statehood is an inherent subsidy, what with how interstate commerce is protected and the international peace maintained. Many Federal expenditures are not motivated by per-capita considerations, but rather foreign-strategic considerations. Federal tax income vs Federal spending is not the right way to value a state's membership in the Union, the costs of secession are.
Is the United States as a whole greater than the sum of its parts?