STEEM Power should be included in the calculation, even if its value is probably much less per unit than for STEEM. Even though it's not technically liquid, someone could sell an account with STEEM power for BTC outside the blockchain. I'd be interested in how much someone would sell such an account for given that there's really no other way to un-vest quickly.