I think your math is solid, based upon the experiences of the characters in your campaign. For my own campaign I think the "+1 to F/R/W defenses at levels 5, 15, 25" is sufficient.
But looking through the Paragon Tier monsters, alot of the NAD attacks are just encounter powers. That means...