Looks like Mr. Beaty values the deal at $ 1.03 per shareUnless I'm missing something, he's putting up US $ 18,200,000 and getting 22,500,000 shares so if we convert the US to Can that gives us C $ 23,306,441 divided by 22,500,000 shares and you get C $ 1.03
Anyone else want to give it a try !