I tried to base it as closely as I could to Bull Rush, one of the few non power options left.
If you wanted to simplify it further you could even drop the +1 from two handed weapons.
The problem, once you realize the npc/monsters to hit numbers are ad hoc you could go beserk trying to recalc...