OK, so basically the way I read your figures are that HP holders (ignoring witness earnings as they are small and fundamental to the chain) earnings are being diluted by 50% due to DHF and HBD interest, mostly the DHF. Or put another way as you cant pay money to yourself, HP holders have a $335k running expense diluting their holdings.
Yes, but you need to add witness and staking rewards to get the whole picture