UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

 

FORM 10-K

 

(Mark One)

Annual report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the fiscal year ended December 31, 2021

 

or

 

Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

For the transition period from             to             

 

Commission file number 001-32978

 

SOLITARIO ZINC CORP.

(Exact name of registrant as specified in charter)

 

 Colorado

 

 84-1285791

(State or other jurisdiction of incorporation or organization)

 

(I.R.S. Employer Identification No.)

 

 

 

 4251 Kipling St. Suite 390, Wheat Ridge, CO

 

 80033

(Address of principal executive offices)

 

(Zip Code)

 

Registrant's telephone number, including area code (303)  534-1030

 

Securities registered pursuant to Section 12(b) of the Act: 

 

Title of each class

 

Trading symbol

 

Name of exchange on which registered

Common Stock, $0.01 par value

 

XPL

 

NYSE American

 

Securities registered pursuant to Section 12(g) of the Act:  None

 

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.

Yes ☐ No ☒

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.

Yes ☒ NO ☐

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company" and “emerging growth company” in Rule 12b-2 of the Exchange Act:

 

Large accelerated filer

Non-accelerated Filer

Accelerated filer

Smaller reporting company

 

 

Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.☑

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).

Yes ☐ NO ☒

Indicate by check mark whether the registrant has filed a report on and attestation to its management’s assessment of the effectiveness of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or issued its audit report. 

Yes ☐     NO ☒

The aggregate market value of the voting and non-voting common stock held by non-affiliates of the registrant as of the last business day of the registrant's most recently completed second fiscal quarter, based upon the closing sale price of the registrant's common stock on June 30, 2021 as reported on NYSE American, was approximately $35,379,000. 

 

There were 64,760,123 shares of common stock, $0.01 par value, outstanding on March 30, 2021.

 

DOCUMENTS INCORPORATED BY REFERENCE

 

Portions of the definitive Proxy Statement for the Registrant’s Annual Meeting of Shareholders, which is expected to be filed by April 30, 2022, have been incorporated by reference into Part III of this Annual Report on Form 10-K.

 

 

 

 

 

TABLE OF CONTENTS

 

 

 

Page

 

PART 1

 

 

Item 1

Business

 

3

 

Item 1A

Risk Factors

 

6

 

Item 1B

Unresolved Staff Comments

 

14

 

Item 2

Properties

 

14

 

Item 3

Legal Proceedings

 

35

 

Item 4

Mine Safety Disclosures

 

35

 

 

 

 

 

 

PART II

 

 

 

 

Item 5

Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

 

36

 

Item 6

[Reserved]

 

37

 

Item 7

Management's Discussion and Analysis of Financial Condition and Results of Operations

 

38

 

Item 7A

Quantitative and Qualitative Disclosures about Market Risk

 

47

 

Item 8

Financial Statements and Supplementary Data

 

48

 

Item 9

Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

 

66

 

Item 9A

Controls and Procedures

 

66

 

Item 9B

Other Information

 

66

 

 

 

 

 

 

PART III

 

 

 

 

Item 10

Directors, Executive Officers and Corporate Governance

 

67

 

Item 11

Executive Compensation

 

67

 

Item 12

Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

 

67

 

Item 13

Certain Relationships and Related Transactions, and Director Independence

 

67

 

Item 14

Principal Accounting Fees and Services

 

67

 

 

 

 

 

 

PART IV

 

 

 

 

Item 15

Exhibits, Financial Statement Schedules

 

68

 

Item 16

Form 10-K Summary

 

68

 

 

 

 

 

 

SIGNATURES

 

 

69

 

 

 
2

Table of Contents

 

PART I

 

This Annual Report on Form 10-K contains statements that constitute "forward-looking statements" within the meaning of section 27A of the Securities Act of 1933 and section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). These statements can be identified by the fact that they do not relate strictly to historical information and include the words "expects", "believes", "anticipates", "plans", "may", "will", "intend", "estimate", "continue" or other similar expressions. These forward-looking statements are subject to various risks and uncertainties that could cause actual results to differ materially from those currently anticipated.  These risks and uncertainties include, but are not limited to, items discussed below in Item 1A "Risk Factors" in this Form 10-K. Forward-looking statements speak only as of the date made.  We undertake no obligation to publicly release or update forward-looking statements, whether as a result of new information, future events or otherwise. You are, however, advised to consult any further disclosures we make on related subjects in our quarterly reports on Form 10-Q and any current reports made on Form 8-K to the United States Securities and Exchange Commission (the "SEC"). 

 

Item 1. Business

 

Business and Company Formation

 

Solitario Zinc Corp. (“Solitario” or the “Company”) is an exploration stage company as defined by rules issued by the SEC.  Solitario was incorporated in the State of Colorado on November 15, 1984 as a wholly owned subsidiary of Crown Resources Corporation ("Crown").  In July 1994, Solitario became a publicly traded company on the Toronto Stock Exchange (the "TSX") through its initial public offering.  Solitario has been actively involved in mineral exploration since 1993.  Solitario’s primary business is to acquire exploration mineral properties and/or discover economic deposits on its mineral properties and advance these deposits, either on its own or through joint ventures, up to the development stage of the project.  At that point, or sometime prior to that point, Solitario would likely attempt to sell its mineral properties, pursue their development either on its own or through a joint venture with a partner that has expertise in mining operations, or create a royalty with a third party that continues to advance the property.  Solitario has never developed a property.  Solitario’s primary focus is on the acquisition and exploration of precious metal, zinc and other base metal exploration mineral properties.  In addition to focusing on its mineral exploration properties and the evaluation of mineral properties for acquisition, Solitario also evaluates potential strategic transactions as a means to acquire an interest in new precious and base metal properties and assets with exploration potential or other potential corporate transactions that Solitario determines to be favorable to Solitario. 

 

Solitario has recorded revenue in the past from the sale of mineral properties, including from (i) the sale of certain mineral royalty properties to SilverStream SEZC, a private Cayman Island royalty and streaming company (“SilverStream”) for Cdn$600,000 in January 2019 (the “Royalty Sale”), (ii) the sale of its interest in the royalty on its Yanacocha property in June of 2018 and (iii) joint venture property payments.  Revenues and / or proceeds from the sale or joint venture of properties or assets, although often significant when they occur, have not been a consistent annual source of cash and would only occur in the future, if at all, on an infrequent basis.

 

Solitario currently considers its carried interest in the Florida Canyon project in Peru, its interest in the Lik project in Alaska and its Golden Crest project in South Dakota to be its core mineral property assets.  Nexa Resources, Ltd. (“Nexa”), Solitario’s joint venture partner at Florida Canyon is continuing the furtherance of the Florida Canyon project and Solitario is monitoring the progress at Florida Canyon.  Solitario is working with its 50% joint venture partner, Teck American Inc., a wholly-owned subsidiary of Teck Resources Limited (both companies are referred to in this Annual Report as “Teck”) at its Lik Project.  Teck completed a limited exploration program at the Lik project during 2021 consisting of mapping, geophysical work, relogging of prior drilling core and environmental evaluation.  Solitario is conducting mineral exploration on its Golden Crest project on its own.

 

As of December 31, 2021, Solitario anticipates using its cash and short-term investments, in part, to fund further the development of the Florida Canyon, Lik and Golden Crest projects and to potentially acquire additional mineral property assets.  The fluctuations in precious metal and other commodity prices contribute to a challenging environment for mineral exploration and development, which has created opportunities as well as challenges for the potential acquisition of early-stage and advanced mineral exploration projects or other related assets on potentially attractive terms.

 

Human Capital Management

 

                As of December 31, 2021 Solitario had five full-time employees and five part-time seasonal employees.  In addition, we use consultants and contractors with specific skills to assist with exploration activities, administration, due diligence, environmental and regulatory compliance, corporate governance, and asset and operations management. 

 

 
3

Table of Contents

 

                Our compensation programs are designed to align compensation of our employees with Solitario’s corporate objectives and performance and are designed to provide incentives to attract, retain and motivate our employees and contractors to achieve their highest potential over both the short-term and long-term. 

 

                The health and safety of our employees and others is a priority in how we manage and operate our business.  Overall oversite of the operations is the responsibility of Solitario’s Chief Executive Officer and the Board of Directors.  Officers and employees are required to review Solitario’s Code of Business Conduct and Ethics and acknowledge their understanding of the content and intent to comply on a periodic basis. 

 

                Solitario values the diversity and talents of its employees working together to achieve corporate goals and personal and professional goals and objectives.  We seek to cultivate a culture that is sensitive to the importance of diversity and inclusion in the workplace and are committed to continuous improvement in these areas.

 

Environmental, Social and Governance

 

Solitario has a long history of committed Environmental, Social and Responsible Governance (“ESG”) of its business. ESG issues are important to Solitario’s investors, employees, and all stakeholders, including communities in which we work.  Solitario is pledged to operate our business in a manner that supports environmental and social initiatives and responsible corporate governance.  We work closely with its employees, government agencies, local communities and other stakeholders in the areas where we operate to include their interests and concerns to arrive at environmentally sound and socially responsible outcomes related to all of our operations.  We believe our joint venture partners not only value the importance of ESG issues in the conduct of their activities on our projects but are also industry leaders on these important issues. 

 

Risks and Uncertainties

 

Solitario faces risks related to health epidemics and other outbreaks of communicable diseases, which could significantly disrupt its operations and may materially and adversely affect its business and financial conditions.

 

Solitario’s business could be adversely impacted by the on-going effects of the coronavirus (“COVID-19”) or other epidemics or pandemics.  Solitario has recommended all of its employees and contractors follow government guidelines for health and safety policies for employees and contractors, including encouraging tele-commuting and working from home where possible.  Solitario has evaluated the effects of the COVID-19 pandemic on its operations and projects and since the outbreak of the pandemic has taken pro-active steps to address the impact on its operations, including reducing certain activities, in response to the economic uncertainty associated with potential risks from the COVID-19 pandemic.  Solitario will continue to monitor the effects of the COVID-19 pandemic on its operations, financial condition and liquidity.  In the past, the COVID-19 pandemic has contributed to Solitario’s joint venture partners at its Lik and Florida Canyon projects altering exploration activities.  The extent to which the COVID-19 pandemic ultimately impacts Solitario’s business, including our exploration and other activities and the market for our securities, will depend on future developments, which are highly uncertain and cannot be predicted at this time, and include the duration, severity and scope of new outbreaks and governmental actions taken to contain or treat the any such outbreak. 

 

Corporate Structure

 

·

Solitario Zinc Corp. [Colorado]

·

Zazu Metals Corporation. [Canada] (100%)

·

Zazu Metals (AK) Corp. [Alaska] (100%)

·

Lik Project (50%)

·

Minera Chambara, S.A. [Peru] (85%)

·

Chambara Project

·

Minera Solitario Peru, S.A. [Peru] (100%)

·

Minera Bongará, S.A. [Peru] (39%)

·

Florida Canyon Project

·

Minera Soloco, S.A. [Peru] (100%)

·

Golden Crest Project [South Dakota] (100%)

 

Mineral Exploration Properties

 

We hold a 50% operating interest in the Lik zinc-lead-silver property in northwest Alaska, which is estimated to contain a large tonnage, high-grade deposit potentially mineable by open-pit methods.  Teck is a 50% partner with Solitario in the Lik deposit, with Teck acting as the project manager from 2018 through 2022.  In late 2021Solitario engaged Gustavson & Associates to complete a S-K 1300 Technical Report Summary on the Lik Project (the “S-K 1300 Lik TRS”).  A Preliminary Economic Assessment (“PEA”) was completed on the Lik deposit in 2014.

 

 
4

Table of Contents

 

Solitario also has a 39% interest in the advanced, high-grade, Florida Canyon zinc project located in northern Peru.  The project has a significant mineral resource and Solitario is fully carried to production by its joint venture partner Nexa, formerly Votorantim Metais Holdings, SA (“Votorantim”) and Compañía Minera Milpo S.A.A. (“Milpo”).  Nexa is one of the largest zinc producers in Peru.  In late 2021Solitario engaged Gustavson & Associates to complete a S-K 1300 Technical Report Summary on the Florida Canyon Project (the “S-K 1300 Florida Canyon TRS”).Solitario and Nexa completed a PEA on the Florida Canyon deposit in August 2017.  Except for the 2018-2019 drilling program for which Solitario voluntarily funded $1,580,000 of the 39-hole 17,033-meter drilling program, Nexa has funded 100% of project expenditures since the inception of the Florida Canyon joint venture in 2006.  Nexa will increase its ownership to a 70% interest in the project from its current ownership of 61%, by continuing to solely fund all project expenditures and committing to place the project into production based upon a positive feasibility study.   After earning 70%, and at the request of Solitario, in the event Nexa makes the decision to develop the Florida Canyon project, Nexa has agreed to finance Solitario's 30% participating interest for any development costs through a loan facility to Solitario.  Solitario would then repay the loan facility through 50% of its net cash flow distributions from the project.   

 

During 2021 Solitario entered into a lease agreement (the “Golden Crest Agreement”) whereby Solitario acquired exclusive exploration rights in certain claims (the “GC Claims”) in the Black Hills region of South Dakota.  The GC Claims are part of Solitario’s Golden Crest project.  Terms of the Golden Crest Agreement include scheduled payments by Solitario to the underlying owner of $65,000 (paid upon signing) and an obligation to pay the underlying owner $60,000 at the first anniversary date.  Solitario recorded an initial acquisition cost of $125,000 during 2021 related to these required payments.  In addition, to continue the lease, Solitario has agreed to pay, at its option, the underlying owner escalating annual payments that over five years total $340,000 and annual payments of $150,000 thereafter, which will be expensed as paid.  Solitario has agreed to pay the underlying owner an additional success fee of $1.00 per ounce of gold in the event Solitario files a 43-101 qualified resource of up to 1.5 million ounces of gold or a maximum of $1,500,000.  Solitario has agreed to escalating work commitments, at Solitario’s option, on the GC Claims totaling $3,000,000 during the first five years of the lease, with the first year totaling $200,000. The term of the Golden Crest Agreement is for twenty years and is automatically extended as long as Solitario is performing any exploration, development or mining activities on the GC Claims.  The underlying owner retained a 2.0% Net Smelter Return royalty.  Solitario will have the option, but not the obligation, to reduce the Net Smelter Return royalty to 1.0% by paying the owner $1,000,000.

 

In addition, during 2021, Solitario staked additional mineral claims, including some claims included in the area of interest of the GC Claims and claims not related to the GC Claims (the “SRC Claims”), as part of the Golden Crest project.  Solitario incurred costs for staking, filing fees, legal and other costs totaling $570,000 capitalized as initial acquisition costs related to the SRC Claims and the GC Claims. 

 

At December 31, 2021, Solitario also holds an 85% interest in the Chambara exploration project in Peru. Nexa holds the remaining 15%. 

 

We conduct exploration and property evaluation activities in Peru and the United States in Alaska and South Dakota either on our own using contract geologists, or through joint ventures operated by our partners. 

 

Our exploration activities and those of our joint venture partners are carried out on a property-by-property basis.  These activities may include prospecting, geologic mapping, sampling, geophysics and drilling. When we determine that this work indicates a project may not be economically feasible or contain sufficient geologic or economic potential, we may impair or completely write-off the property.  A significant factor in the success or failure of our activities is the price of commodities.  For example, when the price of zinc or other commodities is down, we may determine that the value of our mineral exploration properties decreases; however, during such down markets it may also become easier and less expensive to locate and acquire new mineral exploration properties.  

 

We have recorded revenue in the past from the sale of mineral properties and assets, joint venture property payments and the sale of a royalties.  Proceeds from the sale or joint venture of properties and royalty sales, although potentially significant when they occur, have not been a consistent source of cash and may only occur in the future, if at all, on an infrequent basis.  Accordingly, while we conduct exploration activities on our projects, we need to maintain and replenish our capital resources.  Historically, we have met our need for capital through (i) the sale of our investments in, and interest on, our short-term Treasury Notes and Bank CDs; (ii) issuances of common stock; (iii) sales of our shares of common stock of Vendetta Mining Corp. (“Vendetta”), Vox Royalty Corp. (“Vox”) and Kinross Gold Corporation (“Kinross”); (iv) sales of covered call options on our common stock of Kinross we hold; (v) the sale of mineral property royalties to SilverStream for $408,000 during 2019, (vi) the sale of our Yanacocha royalty to Newmont Mining Corporation for $502,000 during 2018; (vii) proceeds received from the sale of our interest in our former Mt. Hamilton project in 2015; and (vii) joint venture delay rental payments.   We have reduced our exposure to the costs of our exploration activities through the use of joint ventures. 

 

 
5

Table of Contents

 

We operate in one segment: mineral exploration.  We currently conduct exploration activities in Peru, Alaska and South Dakota and evaluate properties for potential acquisition and evaluation of strategic corporate opportunities throughout North and South America.  As of March 28, 2022, we had five full-time employees located in the United States and no full-time employees outside of the United States. We utilize contract managers, geologists, administrators and part-time laborers to execute our Latin American and North American project work and acquisition evaluations.

 

A large number of companies are engaged in the acquisition, exploration and development of mineral properties, many of which have substantially greater technical and financial resources than we have and, accordingly, we may be at a disadvantage in being able to compete effectively for the acquisition, exploration and development of mineral properties.  We are not aware of any single competitor or group of competitors that dominate the exploration and development of mineral properties.  In acquiring mineral properties for exploration and development, we rely on the experience, technical expertise and knowledge of our employees, contractors and advisors, which is limited by the size of our company compared to many of our competitors who may have greater resources, including more employees or employees with more specialized knowledge and experience.

 

Governmental Regulations

 

Mineral development and exploration activities are subject to various national, state/provincial, and local laws and regulations, which govern prospecting, development, mining, production, exports, taxes, labor standards, occupational health, waste disposal, protection of the environment, mine safety, hazardous substances and other matters.  Similarly, if any of our properties are developed and/or mined those activities are also subject to significant governmental regulation and oversight. We are required to obtain licenses, permits and other authorizations in order to conduct our exploration programs.

 

Environmental Regulations

 

Our current and planned activities are subject to various national and local laws and regulations governing protection of the environment. These laws are continually changing and, in general, are becoming more restrictive. We are required to conduct our operations in compliance with applicable laws and regulations.  Changes to current local, state or federal laws and regulations in each jurisdiction in which we conduct our exploration activities could, in the future, require additional capital expenditures and increased operating and/or reclamation costs. We have reviewed and considered current federal legislation relating to climate change and do not believe it to currently have a material effect on our operations. Future changes in U.S. federal or state laws or regulations could have a material adverse effect upon us and our results of operations.  Although we are unable to predict what additional legislation, if any, might be proposed or enacted, additional regulatory requirements could impact the economics of our projects.  During 2021, we had no material environmental incidents or non-compliance with any applicable environmental regulations.

 

Financial Information about Geographic Areas

 

Included in the consolidated balance sheets at December 31, 2021 and 2020, are total assets of $19,000 and $20,000, respectively, related to Solitario's operations located outside of the United States. 

 

Available Information

 

We file our Annual Report on Form 10-K, our quarterly reports on Form 10-Q, current reports on Form 8-K, and any amendments to those reports electronically with the SEC.  The SEC maintains a website (http://www.sec.gov) that contains periodic reports, proxy and information statements and other information regarding registrants, including the Company, that file electronically with the SEC.

 

Paper copies of our Annual Report to Shareholders, our Annual Report on Form 10-K, our quarterly reports on Form 10-Q, current reports on Form 8-K, and any amendments to those reports are available free of charge by writing to Solitario at its address on the front of this Form 10-K.  In addition, electronic versions of the reports we file with the SEC are available on our website, www.solitarioxr.com, as soon as practicable, after filing with the SEC.

 

Item 1A.  Risk Factors

 

In addition to considering the other information in this Form 10-K, you should consider carefully the following factors.  The risks described below are the significant risks we face and include all material risks of which we are aware.  Additional risks not presently known to us or risks that we currently consider immaterial may also adversely affect our business.

 

 
6

Table of Contents

 

Risks Related to Our Business and Industry

 

Our mineral exploration activities involve a high degree of risk, and a significant portion of our business model envisions the sale or joint venture of mineral properties.  If we are unable to sell or joint venture these properties, the money spent on acquisition and exploration of our mineral properties may never be recovered and we could incur an impairment of our investments in our projects.

 

The exploration for mineral deposits involves significant financial and other risks over an extended period of time. Few properties that are explored are ultimately developed into producing mines. Major expenditures are required to determine if any of our mineral properties may have the potential to be commercially viable, be salable or joint ventured. From time to time, we may acquire a mineral property asset and later determine to abandon that project for various reasons (as occurred with our Gold Coin project), and as a result costs incurred to acquire the asset, and any costs incurred for initial exploration efforts will be lost. Moreover, significant expense and risks, including drilling and determining the feasibility of a project, are required prior to the establishment of reserves. It is impossible to ensure that the current or proposed exploration programs on properties in which we have an interest will be commercially viable or that we will be able to sell, joint venture or develop our properties. Whether a mineral deposit will be commercially viable depends on a number of factors, some of which are the particular attributes of the deposit, such as its size and grade, costs and efficiency of the recovery methods that can be employed, proximity to infrastructure, commodity prices, financing costs and governmental regulations, including regulations relating to prices, taxes, royalties, infrastructure, land use, importing and exporting of mineral products and environmental protection.

 

We believe the data obtained from our own exploration activities or our partners' activities to be reliable; however, the nature of exploration of mineral properties and analysis of geological information is often subjective, and data and conclusions are subject to uncertainty. Even if exploration activities determine that a project is commercially viable, it is impossible to ensure that such determination will result in a profitable sale of the project or development either on our own or by a joint venture in the future and that such project will result in profitable commercial mining operations. If we determine that capitalized costs associated with any of our mineral interests are not likely to be recovered, we would incur an impairment of our investment in such property interest. All of these factors may result in losses in relation to amounts spent, which are not recoverable. We have experienced losses of this type from time to time in the past and may record mineral property impairments in the future.

 

We have no reported mineral reserves as defined by SEC rules, and our current projects and assets or any projects we may acquire are not likely to offer the opportunity for near term revenues or sale proceeds.  If we are unsuccessful in identifying mineral reserves in the future, we may not be able to realize any profit from our property interests.

 

                None of our current projects have reported mineral reserves as those terms are used in SEC rules.  Any mineral reserves on these projects will only come from extensive additional exploration, engineering and evaluation of existing or future mineral properties. The lack of reserves on these mineral properties could prohibit us from any near-term sale or joint venture of our mineral properties and we would not be able to realize any proceeds and or profit from our interests in such mineral properties, which could materially adversely affect our financial position or results of operations.

 

We have mineral resources reported on our Florida Canyon and Lik projects upon which we do not exercise 100% control.  The potential for reported mineral reserves on these projects is dependent on additional geologic work and economic evaluation which our joint venture partners may or may not conduct, and there can be no assurance that if such activities are performed that these will result in a positive feasibility or other study to allow the mineral resources to be upgraded to mineral reserves as defined by SEC rules, and as a result we may not be able to sell or otherwise realize any profit from our property interests in the Florida Canyon or Lik projects.

 

                Our Florida Canyon and Lik projects have reported mineral resources in accordance with SEC rules.  However, these resources may never be upgraded to mineral reserves without significant additional geologic work, including additional drilling, economic and environmental analysis, and the completion of a feasibility or other study to demonstrate the mineral potential and economic viability of these projects.  To a significant degree, the completion of this work and a feasibility or other appropriate study is dependent on our joint venture partners desire to do so, over which we have limited influence.  In addition, there is no assurance that if such work and studies are undertaken and completed, that either or both of these projects will be determined to be economically viable.  The lack of reserves on these mineral properties could prohibit us from any near-term sale or joint venture of our mineral properties and we would not be able to realize any proceeds and or profit from our interests in such mineral properties, which could materially adversely affect our financial position or results of operations.

 

 
7

Table of Contents

 

Our Golden Crest project is an early-stage exploration project with no mineral resources or mineral reserves as defined by SEC rules.  There can be no assurance that additional geologic work will result in reported mineral resources or mineral reserves in the future.  If we are unsuccessful in identifying mineral reserves in the future, we may not be able to sell or otherwise realize any profit from our property interests.

 

                Our Golden Crest project, which was acquired during 2021, has no reported mineral resources or mineral reserves as defined by SEC rules.  We have conducted limited geologic activities at the Golden Crest project consisting primarily of soil and rock sampling.  Additional geologic, environmental, and economic work would be required to allow us to report mineral resources at the Golden Crest project, including drilling and completion of a preliminary economic study.  Furthermore, significant additional work would be required to prepare a feasibility or other study to allow us to report mineral reserves at the Golden Crest project.  There can be no assurance that if such work is completed that the results would allow us to report either mineral resources or mineral reserves in the future.  The lack of mineral resources or mineral reserves at the Golden Crest project could prohibit us from any near-term sale or joint venture of our interest in the Golden Crest project and we may not be able to realize any proceeds and or profit from our interests in the Golden Crest project, which could materially adversely affect our financial position or results of operations.

 

Mineral exploration activities are inherently dangerous and could cause us to incur significant unexpected costs, including legal liability for loss of life, damage to property and environmental damage, any of which could materially adversely affect our financial position or results of operations.

 

Mining exploration operations are subject to the hazards and risks normally related to exploration of a mineral deposit, including, but not limited to mapping and sampling, drilling, road building, trenching, assaying and analyzing rock samples, transportation over primitive roads or via small contract aircraft or helicopters and severe weather conditions.  Any of the hazards of mining exploration could result in damage to life or property, and environmental damage, and possible legal liability for such damage. Any of these risks could cause us to incur significant unexpected costs that could have a material adverse effect on our financial condition and ability to finance our exploration and development activities.

 

Our operations outside of the United States of America may be adversely affected by factors outside of our control, such as changing political, local and economic conditions, any of which could materially adversely affect our financial position or results of operations.

 

Our mineral properties located in Latin America consist primarily of mineral concessions granted by national governmental agencies and are held 100% by us or in conjunction with our joint venture partners, or under lease, option or purchase agreements. Certain of our mineral properties are located in Peru and we have previously held mineral properties and royalties on non-producing exploration properties in Peru, Mexico and Brazil.  Our current exploration activities and mineral properties located outside of the United States are subject to the laws of Peru and any other countries in which we may conduct business. Exploration and potential development activities in other countries we may conduct exploration are potentially subject to political and economic risks, including:

 

 

·

cancellation or renegotiation of contracts;

 

·

disadvantages of competing against companies from countries that are not subject to U.S. laws and regulations, including the U.S. Foreign Corrupt Practices Act (“FCPA”);

 

·

changes in foreign laws or regulations;

 

·

changes in tax laws;

 

·

royalty and tax increases or claims by governmental entities, including retroactive claims;

 

·

expropriation or nationalization of property;

 

·

currency fluctuations (particularly related to a change in the U.S. dollar compared to local currencies);

 

·

foreign exchange controls;

 

·

restrictions on the ability for us to hold U.S. dollars or other foreign currencies in offshore bank accounts;

 

·

import and export regulations;

 

·

environmental controls;

 

·

risks of loss due to community opposition to our activities, civil strife, acts of war, guerrilla activities, insurrection and terrorism; and

 

·

other risks arising out of foreign sovereignty over the areas in which our exploration activities

 

·

are conducted.

 

Accordingly, our current exploration activities outside of the United States may be substantially affected by factors beyond our control, any of which could materially adversely affect the value of certain of our assets or results of operations. Furthermore, in the event of a dispute arising from such activities, we would likely be subject to the exclusive jurisdiction of courts outside of the United States or may not be successful in subjecting persons to the jurisdictions of the courts in the United States, which could adversely affect the outcome of a dispute.

 

 
8

Table of Contents

 

We may not have sufficient funding for exploration and development, which may impair our results of operations and growth potential.

 

The capital required for exploration and development of mineral properties is substantial. In the past we have financed operations through the sale of interests in mineral properties, including the sales of our common stock, and the sale of our interest in the former Mt. Hamilton project in 2015, the utilization of joint venture arrangements with third parties (generally providing that the third party will obtain a specified percentage of our interest in a certain property or a subsidiary owning a property in exchange for the expenditure of a specified amount), the sale of other assets including short-term investments, the sale of marketable equity securities we hold, and funds from the issuance of long-term debt.  We likely will need to raise additional capital, or enter into new joint venture arrangements, in order to fund our obligations with respect to our properties and our exploration activities required to determine whether mineral deposits on our projects are commercially viable. New financing or acceptable joint venture partners may or may not be available on a basis that is acceptable to us. The inability to obtain new financing or joint venture partners on acceptable terms may prohibit us from continued exploration or development of our existing mineral properties or any new mineral property assets we may acquire. Without the successful sale or future development of our mineral properties through joint ventures, or on our own, we will not be able to realize any profit from our interests in such properties, which could have a material adverse effect on our financial position or results of operations.

 

A large number of companies are engaged in the exploration and development or sale of mineral properties, many of which have substantially greater technical and financial resources than us and, accordingly, we may be unable to compete effectively which could have a material adverse effect on our financial position, prospects, or results of operations.

 

We are at a disadvantage with respect to many of our competitors in the acquisition, exploration and development or sale of mineral property assets and mining projects.  Our competitors with greater financial resources than us are better able to withstand the uncertainties and fluctuations associated with sustained downturns in the market and to acquire high quality exploration and mining properties when market conditions are favorable.  In addition, we compete with other companies in the mineral properties sector to attract and retain key executives and other personnel with technical skills and experience in the mineral exploration business.  There can be no assurance that we will continue to retain skilled and experienced employees or to acquire additional exploration projects.  The realization of any of these risks from competitors could have a material adverse effect on our financial position or results of operations.

 

The title to our mineral properties may be defective or challenged which could have a material adverse effect on our financial position or results of operations.

 

In connection with the acquisition of our mineral properties, we conduct limited reviews of title and related matters, and obtain certain representations regarding ownership.  These limited reviews and representations do not necessarily preclude third parties from challenging our title and, furthermore, our title may be defective.  Consequently, there can be no assurance that we hold good and marketable title to all of our mineral interests.  Additionally, we have to make annual filings with various government agencies on all of our mineral properties.  If we, or our joint venture partners, fail to make such filings, or improperly document such filings, the validity of our title to a mineral property could be lost or challenged.  If any of our mineral interests were challenged, we could incur significant costs in defending such a challenge.  These costs or an adverse ruling with regards to any challenge of our titles could have a material adverse effect on our financial position or results of operations.

 

Occurrence of events for which we are not insured may materially adversely affect our business.

 

Mineral exploration is subject to risks of human injury, environmental liability and loss of assets. We maintain limited insurance coverage to protect ourselves against certain risks related to loss of assets for equipment in our operations and limited corporate liability coverage; however, we have elected not to have insurance for other risks because of the high premiums associated with insuring those risks or for various other reasons including those risks where insurance may not be available. There are additional risks in connection with investments in parts of the world where civil unrest, war, nationalist movements, political violence or economic crisis are possible. These countries may also pose heightened risks of expropriation of assets, business interruption, increased taxation and a unilateral modification of concessions and contracts. We do not maintain insurance against political risk. Occurrence of events for which we are not insured could have a material adverse effect on our financial position or results of operations.

 

 
9

Table of Contents

 

Severe weather or violent storms could materially affect our operations due to damage or delays caused by such weather.

 

Our exploration activities are subject to normal seasonal weather conditions that often hamper and may temporarily prevent exploration or development activities. There is a risk that unexpectedly harsh weather or violent storms could affect areas where we conduct these activities. Delays or damage caused by severe weather could materially affect our operations or our financial position.

 

Our operations could be negatively affected by existing laws as well as potential changes in laws and regulatory requirements to which we are subject, including regulation of mineral exploration and ownership, environmental regulations and taxation.

 

The exploration and development of mineral properties is subject to federal, state, provincial and local laws and regulations in the countries in which they are located in a variety of ways, including regulation of mineral exploration and land ownership, environmental regulation and taxation. These laws and regulations, as well as future interpretation of or changes to existing laws and regulations, may require substantial increases in capital and operating costs to us and delays, interruptions, or a termination of operations.

 

In the United States and the other countries in which we operate or own assets, in order to obtain permits for exploration or potential future development of mineral properties, environmental regulations generally require a description of the existing environment, including but not limited to natural, archeological and socio-economic environments, at the project site and in the region; an interpretation of the nature and magnitude of potential environmental impacts that might result from such activities; and a description and evaluation of the effectiveness of the operational measures planned to mitigate the environmental impacts. Currently, the expenditures to obtain exploration permits to conduct our exploration activities are not material to our total exploration cost.

 

The laws and regulations in all the countries in which we operate or own assets are continually changing and are generally becoming more restrictive, especially environmental laws and regulations. As part of our ongoing exploration activities, we have made expenditures to comply with such laws and regulations, but such expenditures could substantially increase our costs to achieve compliance in the future. Delays in obtaining or failure to obtain government permits and approvals or significant changes in regulation could have a material adverse effect on our exploration activities, our ability to locate economic mineral deposits, and our potential to sell, joint venture or eventually develop our properties, which could have a material adverse effect on our financial position or results of operations.

 

Our operations are subject to permitting requirements which could require us to delay, suspend or terminate our operations on our mining properties.

 

Our exploration operations, including any exploration drilling programs and other exploration activities, require permits from various state and federal governments, including permits for the use of water and for drilling water wells. We may be unable to obtain these permits in a timely manner, on reasonable terms or on terms that provide us sufficient resources to develop our properties in any way. Even if we are able to obtain such permits, the time required by the permitting process can be significant. If we cannot obtain or maintain the necessary permits, or if there is a delay in receiving these permits, our timetable and business plan for exploration of our properties will be adversely affected, which may in turn adversely affect our results of operations, financial condition, cash flows and market price of our securities.

 

Due to increased activity levels of non-governmental, native American, aboriginal, and local groups targeting the mining industry, the potential for the government or process instituted by these local groups, to delay the issuance of permits or impose new requirements or conditions upon mining operations may be increased. Any changes in government policies may be costly to comply with and may delay mining operations. Future changes in such laws and regulations, if any, may adversely affect our operations, make them prohibitively expensive, or prohibit them altogether. If our interests are materially adversely affected as a result of a violation of applicable laws, regulations, permitting requirements or a change in applicable law or regulations, it would have a significant negative impact on the value of our company and could have a significant impact on our stock price.

 

Our business is sensitive to nature and climate conditions.

 

A number of governments have introduced or are moving to introduce climate change legislation and treaties at the international, national, state/provincial and local levels. Regulations relating to emission levels (such as carbon taxes) and energy efficiency are becoming more stringent. If the current regulatory trend continues, this may result in increased costs at some or all of our project locations. In addition, the physical risks of climate change may also have an adverse effect on our operations and properties.   Some of the countries in which we own mineral property assets have implemented, and are developing, laws and regulations related to climate change and greenhouse gas emissions.

 

 
10

Table of Contents

 

Legislation and increased regulation and requirements regarding climate change could impose increased costs on us, our joint venture partners and our suppliers, including increased energy, capital equipment, environmental monitoring and reporting and other costs to comply with such regulations.

 

Our business is dependent on the market price of certain commodities, particularly gold and zinc, and currency exchange rates over which we have no control.

 

Our operations are significantly affected by changes in the market price of commodities since the evaluation of whether a mineral deposit is commercially viable is heavily dependent upon the market price of the commodities related to any specific project. Because our core assets are currently in zinc and gold related projects, the spot price of zinc and gold is particularly important to the value of our assets and future prospects.  The price of commodities also affects the value of exploration projects we own or may wish to acquire or joint venture. These commodity prices fluctuate on a daily basis and are affected by numerous factors beyond our control. The supply and demand for commodities, the level of interest rates, the rate of inflation, investment decisions by large holders of these commodities, including governmental reserves, and stability of exchange rates can all cause significant fluctuations in prices. Currency exchange rates relative to the United States dollar can affect the cost of doing business in a foreign country in United States dollar terms, which is our functional currency. Consequently, the cost of conducting exploration in the countries where we operate, accounted for in United States dollars, can fluctuate based upon changes in currency exchange rates and may be higher than we anticipate in terms of United States dollars because of a decrease in the relative strength of the United States dollar to currencies of the countries where we operate. We currently do not hedge against currency or commodity fluctuations. The prices of commodities as well as currency exchange rates have fluctuated widely and future significant price declines in commodities or changes in currency exchange rates could have a material adverse effect on our financial position or results of operations.

 

Our business is dependent on key executives and the loss of any of our key executives could adversely affect our business, future operations and financial condition.

 

We are dependent on the services of key executives, including our Chief Executive Officer, Christopher E. Herald, our Chief Operating Officer, Walter H. Hunt, and our Chief Financial Officer, James R. Maronick. All of those officers have many years of experience and an extensive background with Solitario and in the mining industry in general. We may not be able to replace that experience and knowledge with other individuals. We do not have "Key-Man" life insurance policies on any of our key executives. The loss of these persons or our inability to attract and retain additional highly skilled employees may adversely affect our business, future operations and financial condition.

 

Our business model relies significantly on other companies to joint venture our projects and we anticipate continuing this practice in the future. Therefore, our results are subject to the additional risks associated with the financial condition, operational expertise and corporate priorities of our joint venture partners.

 

The success of projects held under joint ventures or royalty interests that are not operated by us are substantially dependent on the joint venture partner, over which we have limited or no control.  Our Florida Canyon project and our Lik project are joint ventured with other mining companies that manage the exploration activities on the projects.  We are the minority-interest party at Florida Canyon and a 50% partner at the Lik project.  Although our joint venture agreements provide certain voting rights and other minority-interest safeguards, the majority partner and/or operator not only manages operations, but controls most decisions, including budgets and scope and pace of exploration and other activities.  Consequently, we are highly dependent on the operational expertise and financial condition of our joint venture partners, as well as their corporate priorities.  For instance, even though our joint venture property may be highly prospective for exploration success, or economically viable based on feasibility studies, our partner may decide to not fund the further exploration or development of our project based on their respective financial condition or other corporate priorities.  Therefore, our results are subject to the additional risks associated with the financial condition, operational expertise and corporate priorities of our joint venture partners, which could have a material adverse effect on our financial position or results of operations.  Our Lik project requires unanimous consent by the joint venture partners for annual budgets in excess of $1.0 million.  Consequently, exploration of the Lik project could be delayed without the unanimous consent of both parties to certain proposed actions or transactions.

 

We may look to joint venture with another mining company in the future to explore, develop and/or operate our current or future projects; therefore, in the future, our results may become subject to additional risks associated with development and production of our foreign mining projects.

 

We are not currently involved in mining development or operation at any of our properties. In order to realize a profit from our mineral interests we have to: (1) sell our properties or interests outright at a profit; (2) form a joint venture for the project with a larger mining company with greater resources, both technical and financial, to further develop and/or operate a project; (3) develop and operate such projects at a profit on our own; or (4) create and retain a royalty interest in a property with a third party that agrees to advance the property toward development and mining. In the future, if our exploration results show sufficient promise in a future domestic or foreign project, not currently under joint venture, we may either look to form a joint venture with another mining company to develop and/or operate the project or sell the property outright and retain partial ownership or a retained royalty based on the success of such project. Therefore, in the future, our results may become subject to the additional risks associated with development and production of mining projects in general.

 

 
11

Table of Contents

 

In the future, we may attempt to acquire a new property, or another company and the acquisition may require a substantial amount of capital or the issuance of our capital stock to complete. Acquisition costs may never be recovered due to changing market conditions, or our own miscalculation concerning the recoverability of our acquisition investment. Such an occurrence could adversely affect our business, future operations and financial condition.

 

We have evaluated a wide variety of acquisition opportunities involving mineral properties and companies for acquisition and we anticipate evaluating potential acquisition opportunities in the future. Some of these opportunities may involve a substantial amount of capital or the issuance of our capital stock to successfully acquire. As many of these opportunities do not have reliable feasibility-level studies, we may have to rely on our own estimates for investment analysis. Such estimates, by their very nature, contain substantial uncertainty. In addition, economic assumptions, such as future costs and commodity prices, also contain significant uncertainty. Consequently, if we are successful in acquiring any new opportunities and our estimates prove to be in error, either through miscalculations or changing market conditions, this could have a material adverse effect on our financial position or results of operations.

 

Failure to comply with the FCPA could subject us to penalties and other adverse consequences.

 

As a Colorado corporation, we are subject to the FCPA and similar worldwide anti-bribery laws, which generally prohibit United States companies and their intermediaries from engaging in bribery or other improper payments to foreign officials for the purpose of obtaining or retaining business. Foreign companies, including some that may compete with our company, are not subject to U.S. laws and regulations, including the FCPA, and therefore our exploration, and potential future development, production and mine closure activities are subject to the disadvantage of competing against companies from countries that are not subject to these prohibitions.

 

                In addition, we could be adversely affected by violations of the FCPA and similar anti-bribery laws in other jurisdictions. Corruption, extortion, bribery, pay-offs, theft and other fraudulent practices may occur from time-to-time in the countries outside of the United States in which we operate. Certain of our mineral properties are located in countries that may have experienced governmental corruption to some degree and, in certain circumstances, strict compliance with anti-bribery laws may conflict with local customs and practices. Our policies mandate compliance with the FCPA and other anti-bribery laws; however, we cannot assure you that our internal controls and procedures always will protect us from the reckless or criminal acts committed by our employees or agents. We can make no assurance that our employees or other agents will not engage in such conduct for which we might be held responsible. If our employees or other agents are found to have engaged in such practices or we are found to be liable for FCPA violations, we could suffer severe criminal or civil penalties or other sanctions and other consequences that may have a material adverse effect on our business, financial condition and results of operations.

 

Risks Related to Our Common Stock

 

The market for shares of our common stock has limited liquidity and the market price of our common stock has fluctuated and may decline.

 

An investment in our common stock involves a high degree of risk. The liquidity of our shares, or the ability of a shareholder to buy or sell our common stock, may be significantly limited for various unforeseeable periods. The average combined daily volume of our shares traded on the NYSE American and the TSX during 2021 was approximately 1,413,000 shares. The market price of our shares of common stock has historically fluctuated within a wide range. The price of our common stock may be affected by many factors, including an adverse change in our business, a decline in the price of zinc or other commodity prices, negative news on our projects, negative investment sentiment for mining and commodity equities and general economic trends.

 

We have a history of losses and if we do not operate profitably in the future it could have a material adverse effect on our financial position or results of operations and the trading price of our common stock would likely decline.

 

We have reported losses in 25 of our 28 years of operations. We can provide no assurance that we will be able to operate profitably in the future or begin to generate significant and consistent sources of revenues or cash flows from operations. We have had net income in only three years in our history; (i) during 2015, as a result of the sale of our former Mt. Hamilton project; (ii) during 2003, as a result of a $5,438,000 gain on a derivative instrument related to our investment in certain Crown warrants and (iii) during 2000, when we sold our former Yanacocha property. We cannot predict when, if ever, we will be profitable again or able to begin generating consistent revenues or cash flows from our operations or assets. If we do not operate profitably or identify and execute on outside sources of funding, we may be unable to fund our current or contemplated exploration activities, acquire new assets, or otherwise further our business plan.

 

 
12

Table of Contents

 

We have never paid and do not intend to pay cash dividends and, consequently, the ability to achieve a return on any investment in our common stock will depend on appreciation in the price of our common stock.

 

We have never paid cash dividends on any of our capital stock, and we currently intend to retain future earnings, if any, to fund the development and growth of our business. Therefore, a holder of our stock is not likely to receive any dividends on our common stock for the foreseeable future. Since we do not intend to pay dividends, the ability to receive a return on an investment in our common stock will depend on any future appreciation in the market value of our common stock. There is no guarantee that our common stock will appreciate or even maintain the price at which it was purchased.

 

Issuances of our stock in the future could dilute existing shareholders and adversely affect the market price of our common stock.

 

                We have the authority to issue up to 100,000,000 shares of common stock, 10,000,000 shares of preferred stock, and to issue options and warrants to purchase shares of our common stock without shareholder approval. In addition, during 2021 we put an ATM program in place and expect to sell shares of our common stock under that program from time to time.  Future issuances of our securities could be at prices substantially below the price paid for our common stock by our current shareholders. In addition, we can issue blocks of our common stock in amounts up to 20% of the then-outstanding shares without further shareholder approval.  Sales of a substantial number of shares by the Company in the public market (or otherwise), or the perception that those sales may occur, could cause the market price of our common stock to decline.

 

General Risk Factors

 

The outbreak of pandemics, including the coronavirus (COVID-19) may affect our assets and development plans.

 

We face risks related to health epidemics and other outbreaks of communicable diseases, which could significantly disrupt our operations and may materially and adversely affect our business and financial conditions.

 

Our business still could be adversely impacted by the effects of the COVID-19 or other epidemics or pandemics. In December 2019, a novel strain of COVID-19 emerged in China and has spread globally, including the areas we operate in - the western U.S., Alaska, and Peru.  How COVID-19 may ultimately impact our business, including our future exploration and other activities and the market for our securities, will depend on future developments, which are highly uncertain and cannot be predicted at this time, and include the duration, severity, and any recurrence of various strains of the outbreak and the actions taken to contain or treat the coronavirus outbreak. In particular, the continuing spread of COVID-19 and travel and other restrictions established to curb the spread of COVID-19, could materially and adversely impact our business including without limitation, planned exploration programs at our Florida Canyon, Lik and Golden Crest projects during 2022 and beyond, employee health, workforce productivity, increased insurance premiums, limitations on travel, labor shortages and the availability of industry experts and personnel, the timing to process drill, other metallurgical testing, supply chain constraints that impede exploration operations, and other factors that will depend on future developments beyond our control, which may have a material and adverse effect on our business, financial condition and results of operations.  There can be no assurance that we will not be impacted by COVID-19 or other pandemic diseases and that we could ultimately see our workforce productivity reduced or incur increased medical costs or insurance premiums as a result of these health risks.  In addition, the outbreak of COVID-19 has resulted in a widespread global health crisis that contributed to volatility in the economy and financial markets that could have an adverse effect on the future demand for precious and base metals and, in turn, our prospects.

 

A significant portion of our liquid assets consist of U.S. Treasuries and cash held in brokerage accounts.  The failure of the financial institutions that issued or hold these financial instruments or our cash could have a material adverse impact on the market price of our common stock and our liquidity and capital resources.

 

At December 31, 2021, we have invested $4,236,000 in United States Treasury securities (“USTS”) held in a brokerage account, with maturities of between 30 days and 12 months and we have approximately $451,000 of our cash in uninsured deposit accounts and brokerage accounts which are not covered by FDIC insurance.  The failure of a financial institution holding these funds and assets could have a material impact on the market price of our common stock and our liquidity and capital resources.

 

 
13

Table of Contents

 

We are dependent upon information technology systems, which are subject to disruption, damage, failure and risks associated with implementation and integration.

 

                We are dependent upon information technology systems in the conduct of our operations. Our information technology systems are subject to disruption, damage or failure from a variety of sources, including, without limitation, computer viruses, security breaches, cyber-attacks, natural disasters and defects in design. Cybersecurity incidents, in particular, are evolving and include, but are not limited to, malicious software, attempts to gain unauthorized access to data and other electronic security breaches that could lead to disruptions in systems, theft of assets, unauthorized release of confidential or otherwise protected information and the corruption of data. Various measures have been implemented to manage our risks related to information technology systems and network disruptions. However, given the unpredictability of the timing, nature and scope of information technology disruptions, we could potentially be subject to operational delays, the compromising of confidential or otherwise protected information, loss of assets, including our cash, short-term investments, or marketable equity securities, destruction or corruption of data, security breaches, other manipulation or improper use of our systems and networks or financial losses from remedial actions, any of which could have a material adverse effect on our cash flows, competitive position, financial condition or results of operations.

 

Item 1B. Unresolved Staff Comments

 

None

 

Item 2. Properties

 

CAUTIONARY NOTE REGARDING DISCLOSURE OF MINERAL PROPERTIES

 

 Mineral Reserves and Resources

 

We are subject to the reporting requirements of the Exchange Act and applicable Canadian securities laws, and as a result we report our mineral resources according to two different standards. U.S. reporting requirements, are governed by Item 1300 of Regulation S-K (“S-K 1300”), as issued by the U.S. Securities and Exchange Commission (“SEC”). Canadian reporting requirements for disclosure of mineral properties are governed by National Instrument 43-101 Standards of Disclosure for Mineral Projects (“NI 43-101”), as adopted from the definitions provided by the Canadian Institute of Mining, Metallurgy and Petroleum. Both sets of reporting standards have similar goals in terms of conveying an appropriate level of confidence in the disclosures being reported, but the standards generally embody slightly different approaches and definitions.

 

In our public filings in the U.S. and Canada and in certain other announcements not filed with the SEC, we disclose measured, indicated and inferred resources, each as defined in S-K 1300. The estimation of measured resources and indicated resources involve greater uncertainty as to their existence and economic feasibility than the estimation of proven and probable reserves, and therefore investors are cautioned not to assume that all or any part of measured or indicated resources will ever be converted into S-K 1300-compliant reserves. The estimation of inferred resources involves far greater uncertainty as to their existence and economic viability than the estimation of other categories of resources, and therefore it cannot be assumed that all or any part of inferred resources will ever be upgraded to a higher category. Therefore, investors are cautioned not to assume that all or any part of inferred resources exist, or that they can be mined legally or economically.

 

Technical Report Summaries and Qualified Persons

 

The scientific and technical information concerning our mineral projects in this Form 10-K have been reviewed and approved by “qualified persons” under S-K 1300, including our Chief Operating Officer, Walter Hunt.  For a description of the key assumptions, parameters and methods used to estimate mineral reserves and mineral resources included in this Form 10-K, as well as data verification procedures and a general discussion of the extent to which the estimates may be affected by any known environmental, permitting, legal, title, taxation, sociopolitical, marketing or other relevant factors, please review the Technical Report Summaries for each of the Company’s material properties which are included as exhibits to, and incorporated by reference into, this Annual Report on Form 10-K.

 

 
14

Table of Contents

 

Golden Crest Project (United States)

 

1.       Property Description and Location

  

 

sodi_10kimg6.jpg

 sodi_10kimg2.jpg

 

 

(map of Golden Project)

 

 

The Golden Crest Project is in the northern Black Hills of western South Dakota in Lawrence County. A map of the project location is shown above.  The Golden Crest Project is comprised of 1390 unpatented lode claims, with an associated area of just under 28,000 acres.  Two hundred forty-one of the claims are leased from Golden Crest II, LLC , a Wyoming limited liability company (“GC LLC”) and 27 unpatented claims (“Easter Claims”) are leased from the Easter Project, LLC, a Wyoming limited liability company (“EP LLC”).  All the remaining claims are owned by Solitario and were staked throughout 2021 and early 2022.

 

Solitario acquired its interest in the GC Claims in May 2021 by entering into the GC Agreement with GC LLC.  Terms of the GC Agreement include scheduled payments to the underlying owner of $65,000 paid upon signing and an obligation to pay the underlying owner $60,000 at the first anniversary date.  To continue the lease, Solitario has agreed to pay, at its option, the underlying owner escalating annual payments over a five-year period that $340,000 and annual payments of $150,000 thereafter.  Solitario has agreed to pay the underlying owner an additional success fee of $1.00 per ounce of gold in the event Solitario files a 43-101 qualified resource of up to 1.5 million ounces of gold or a maximum of $1,500,000.  Solitario has agreed to escalating work commitments, at Solitario’s option, on the GC Claims totaling $3,000,000 during the first five years of the lease, with the first year totaling $200,000. The term of the Golden Crest Agreement is for twenty years and is automatically extended as long as Solitario is performing any exploration, development or mining activities on the GC Claims.  The underlying owner will retain a 2.0% Net Smelter Return royalty.  Solitario has the option, but not the obligation, to reduce the Net Smelter Return royalty to 1.0% by paying the owner $1,000,000.  Golden Crest reserves a three-mile area of interest to its original claim position.

 

In February of 2022, Solitario entered into a lease agreement (the “Easter Agreement”) whereby Solitario acquired exclusive exploration rights to the Easter Claims in the Black Hills region of South Dakota.  The Easter Claims are part of Solitario’s Golden Crest project.  Terms of the Easter Agreement include $10,000 paid upon signing, scheduled annual payments to the underlying owner totaling $180,000 through the tenth anniversary, and $30,000 per year thereafter.  Solitario has agreed to escalating work commitments, at Solitario’s option, on the Easter Claims totaling $660,000 during the first five years of the lease, with the first year totaling $20,000. All other terms of the Easter Agreement are substantially the same as the Golden Crest Agreement, except there is no area of interest.

 

Federal maintenance fees and county registration due in 2022 will be approximately $264,000 for all Golden Crest claims currently held by Solitario. 

 

2.  Accessibility, Climate, Local Resources, Infrastructure and Physiology

 

Access to the Golden Crest Project by road is by traveling south of the city of Spearfish, SD along several paved and/or gravel roads. US Highway 14A, and US Highway 85 are near the eastern and southern boundaries of the Golden Crest Project.  Maintained gravel roads extending westward from Highways 14A and 85 as well as numerous unmaintained, numbered secondary USFS roads provide additional ingress to the Golden Crest Project. 

 

The Golden Crest Project is in forested highlands with subdued relief separated by deep steep-sided canyons. Elevations in the immediate area range from approximately 1,500 m to 2000 m. Spearfish Creek, a major stream with a year-round flow, borders the eastern side of the property while most other creeks on the property are dry in the summer months. Vegetation on the property consists of mixed forest composed of deciduous hardwoods and evergreen pines with sporadic meadows and locally dense underbrush.  Stands of timber of commercial value cover the property at higher elevations and are managed by the US Forest Service. Logging activities have been heavy on large portions of the property in the past five to ten years and are ongoing.

 

 
15

Table of Contents

 

Climate in the Golden Crest Project area is temperate, characterized by hot summers, cold winters and pronounced seasonal variation in precipitation and temperatures. Average annual temperature, as measured at the Spearfish weather station, is 55°F with seasonal variation averages highs of 32°F and 80°F in winter and summer respectively. The average amount of annual rainfall is approximately 66 cm along with 104 cm of snowfall (as measured at the Spearfish recording station). Average precipitation is greater at the higher elevations of the property itself. The exploration season is from early April to November.

 

The closest population center is Spearfish, South Dakota (population 11,500), which represents the largest city in Lawrence County (population: 25,800). Spearfish is located along Interstate Highway 90, linking Rapid City, South Dakota to Gillette, Wyoming. The city supports light industry and tourism as well as hosts a small university, Black Hills State University. The nearest towns to the project area are Lead (population 3,000) and the nearby town of Deadwood (population 1,500), which is county seat of Lawrence County and a major tourism and gaming center for the area. The closest regional airport servicing the area is at Rapid City, situated approximately 80 km southeast along Interstate Highway 90.  All major commercial and industrial services are available in Rapid City. Other mining services are available in Lead due to the legacy of the Homestake Mining Company (“Homestake”) operations and the currently producing Wharf mine operated by Coeur Mining.  Solitario maintains an office in Spearfish, South Dakota.

 

3.  History

 

The state of South Dakota ranks third among US states for historic gold production, totaling approximately 51 million ounces produced through 2020, most of which came from the world class Homestake Mine in Lead. The first documented gold discovery in the Black Hills was made by prospectors attached to the Custer Expedition of 1874, who found placer gold in gravel bars along French Creek near the present site of Custer, South Dakota.  The first known permanent lode claims in the Black Hills were located in the spring of 1876 at the head of Gold Run and Deadwood Gulches.  Beginning in the 1890’s, hundreds of mines and mining companies sprang to life in the northern Black Hills, clustered within a relatively small area measuring 20 km long by 16 km wide, and centered around the cities of Lead and Deadwood. Collectively this area, known as the Lead District, is one of the richest gold districts in the world. Gold mining has occurred continuously in the district for 145 years, a record unmatched by any other US gold mining district.

 

Despite the importance of the Lead Gold District among American mining camps, during the last 140 years very little regional exploration has been conducted on the property which comprises the Golden Crest Project.  Although the Golden Crest Project is adjacent to the Lead Gold District, the lack of regional exploration is apparently due to the widespread cover of the gold bearing Precambrian rocks by younger sedimentary formations. The Golden Crest Project is within several kilometers of district mines with significant historical production, yet only a handful of prospect pits and several old mines and pits occur on the property.  It is also thought that the subdued topography, soil cover and absence of outcrops of the distinctive Precambrian rocks that host the ore in the main Lead District resulted in the project area being largely overlooked for such a long time. There is no prior documented work on the property with the exception of three exploration core holes drilled by Homestake in 1993-1994, a small cluster of small mine workings and a very limited stream sediment survey. 

 

GC LLC staked the 241 GC Claims in 2021.  Solitario acquired these claims in May of 2021.  Prior to Solitario’s acquisition of the GC Claims, GC LLC completed a minimal amount of work comprised mainly of rock sampling throughout the area.  GC LLC discovered gold bearing rocks, mainly along recently disturbed logging roads, in the area where Homestake collected and documented gold anomalies in dry stream sediments.  The Easter Claims property, previously known as the 11th Hour Mine, had a longer history with minor production in the early 1900’s where by 1906 nearly 4000 feet of underground workings had been developed. However, an attempt to mill the mined ore was a technological failure and no further work was known to have been completed after 1909.

 

4. Geological Setting

 

Geologically, the Black Hills consists of Archean and Proterozoic crystalline rocks that are overlain by Paleozoic rocks ranging in age from Cambrian to Pennsylvanian.  Precambrian rocks in the Lead window consist primarily of Precambrian metasedimentary rocks and minor extrusive metabasalts and intrusive gabbros.  The Paleozoic sequence of marine sedimentary rocks (mainly carbonates and calcareous sediments) resting on this basement contains five formations, dominated by the Cambro-Ordovician Deadwood Formation at its base and the Mississippian-aged Pahasapa Group (regionally known as the Madison Group) at its top. Thin stratigraphic units including the Ordovician Winnipeg and Whitewood Formations and Devonian Englewood Formation are present. The Deadwood Formation is the most important Paleozoic host for Tertiary replacement gold mineralization. The Mississippian Pahasapa Group contains three recognizable members that correlate to the Lodgepole Limestone, Mission Canyon Limestone and Charles Formation of the regional Madison Group. The Pahasapa Group is overlain in stratigraphic unconformity by the Minnelusa Formation, a package of Pennsylvanian-aged shallow marine and continental red beds and evaporite successions up to 180 m thick. The upper Pahasapa was strongly karsted in the Black Hills prior to deposition of the Minnelusa, producing the world’s largest known paleo-cave systems.

 

 
16

Table of Contents

 

This karsted carbonate package is an important lithologic host for alteration and mineralization across the Golden Crest Project. The thickness of the Paleozoic sedimentary package varies from east to west across the Lead District from less than 240 m thick east of Deadwood to over 365 m thick at Tinton in the west. Tertiary igneous rocks preferentially invade several shale horizons in the Deadwood Formation and have locally inflated the thickness of the Cambro-Ordovician section by up to 300 m. Igneous rocks rarely intrude higher stratigraphic units except for a few pre-mineralization laccolithic stocks and plugs.

 

The Golden Crest Project area is centered on a broad synform separating the Lead and Tinton domes in the west-central part of the Lead District. Geographically the synform constitutes a broad plateau 40 km long and up to 20 km across with little structural or topographic relief. The surface of the plateau is dominated by Upper Paleozoic rock units, the Mississippian Pahasapa Group and the Pennsylvanian Minnelusa Formation. No Precambrian is exposed on the Golden Crest Project property and only three diamond drill holes have been drilled into these Precambrian rocks.

 

5. Prior Exploration and Recent Work

 

The first known mineral exploration work on the property was a limited dry stream sediment survey conducted by Homestake from 1988 to 1993 over a 250 square kilometer area.  The results of this survey pointed to a seven square kilometer area of anomalous gold values that was subsequently staked by the GC LLC and leased by Solitario.  Homestake drilled three deep exploration core holes in 1993-1994 on Solitario’s current property, but not in the area of the anomalous gold values in dry stream sediments.  The objective of these holes was to test for the presence of the Precambrian Homestake Formation that hosts the prolific past-producing 42 million-ounce Homestake gold deposit.  Two of the three holes intersected the Homestake Formation.  To Solitario’s knowledge, these two holes represent the only area outside of the Lead Precambrian window where Homestake Formation has been documented. 

 

From approximately 2017 to 2020, GC LLC conducted surface exploration consisting of collecting 251 rock float samples mainly exposed in and near recently constructed logging roads. Of these, 103 samples contained gold values greater than 20 parts per billion (“ppb”) gold, with 12 samples containing greater than 1,000 ppb gold.  Many of the collected rock samples were siliceous hydrothermal breccias (jasperoids) that occurred as narrow veinlets cutting the limestone formation at surface.

 

In March 2021 Solitario started exploration activities in the area.  Exploration largely consisted of widespread sampling of suspected mineralized and hydrothermally altered rock float, primarily from the Pahasapa and Minnelusa Formations and systematic soil sampling on a grid.  Outcrop or subcrop is rare so rock sampling is often limited to float which is resistant to weathering.  The topography of most of the property is flat to very gently rolling so the lateral transport of the surficial rocks is minimal.

 

Apart from the float rock which is highly resistant to weathering, the inference of the subcropping geology is limited to areas where the topography is less flat and those areas where road cuts or road beds expose “C” horizon soils. The inability to observe outcrop limits the ability to detect and interpret the geometry and thickness of zones of alteration, so a soil sampling program was initiated property-wide to assist in the identification of new target areas for mapping and more detailed rock sampling.  Soils are screened and analyzed in-house by x-ray fluorescence to characterize trace element geochemistry. This method of geochemical exploration has been helpful in focusing mapping and sampling of float.  Geochemically anomalous float has defined fourteen target zones.  In total, 972 select reconnaissance grab samples of rock and 5,575 soil samples (B-horizon) were collected and analyzed.

 

6. Mineralization

 

The Black Hills are unique for the remarkable spatial superposition of several genetic styles of gold mineralization formed over >2 billion years of geologic history. In excess of 85 million ounces of gold (recorded past production + unmined resources reported from published sources believed to be accurate, but not verified) are contained within five distinct styles of gold deposits in roughly a 300 square kilometer area. This is thought to represent the greatest endowment per square kilometer of any gold district in the United States. The repeated formation of large gold deposits over time in the same small geographic area argues for a fundamentally gold-enriched area of the earth’s crust that has persisted since the Archean time. Solitario’s property does not contain any historic producing mines nor resources and the presence of nearby gold deposits does not indicate that economic gold deposits will be present on the Golden Crest Project.

 

A Laramide-aged igneous belt of alkalic magmatic intrusive centers occurs along a linear WNW-trending belt for approximately 150 km across the northern Black Hills and includes dozens of intrusive stocks and laccoliths and innumerable dikes and sills concentrated in five magmatic centers. These Tertiary-aged intrusives have remobilized important orogenic gold mineralization in the Precambrian basement into overlying Paleozoic rocks.  In the Ruby Basin camp at the Wharf Mine Complex, thick pre-mineral igneous sills acted as permeability barriers within the Deadwood Formation.

 

 
17

Table of Contents

 

Alteration, gold and trace element enrichment in the Pahasapa formation at the Golden Crest Project is viewed as a possible indication of replacement-style epithermal mineralization in stratigraphic units lower in the sedimentary sequence (e.g. Upper and Lower Deadwood Formation). Ore-forming magmatic hydrothermal fluids ascended from mineralizing centers may have passed through overlying Paleozoic carbonate sections along subvertical faults and fractures, becoming progressively cooler and diluted by ground water, and depositing trace elements and gold. This extensive hydrothermal fluid interaction is interpreted to have resulted in widespread low-temperature alteration of limestones, silicification and geochemical anomalism +/- gold mineralization in the Pahasapa Formation.

 

Fourteen gold-enriched target areas have been identified by Solitario by select rock grab sampling.  All of these prospects have returned anomalous gold assays, five of the prospect areas have assays containing multi-gram gold per tonne and four prospects returned values containing between 0.1 and one-gram gold. The most thoroughly sampled areas to date are the Whirlwind, Matchstick and Treasure Vault prospects that define a 6.5-kilometer north-south arcuate trend at least 1.5-kilometers across with significant gold values.  A summary table of gold in rock samples by prospect area is provided below:

 

Target Geochemistry Summary: Select Rock Grab Samples

 

Prospect

No of Samples

Au ppb (max)

Au ppb (avg)*

Ag ppm (max)

Buena Vista

24

3246

215

0.8

Yellow Jacket

26

132

33

0.8

Shoofly

42

64

18

2.7

Treasure Vault

44

3990

516

3

Matchstick

119

8740

480

1.8

Whirlwind

167

7990

399

1040

Citadel

60

30

13

11

Easter

12

10

7

0.2

Maurice

10

349

85

2

Lockout

6

61

25

11.8

Downpour

16

126000

17100

17.3

Log Jam

10

807

198

2.2

Dustbowl

7

62

62

0.7

Lands End

21

323

96

0.7

 

*Average of those samples with detectible gold.  The significance of these samples is limited to determining whether gold is present within rocks effected by hydrothermal alteration fluids and assay results may not be representative of, nor verify economically mineable mineralization at depth.

 

 
18

Table of Contents

 

Late in the 2021 field season, Solitario received very high-grade gold values from select surface grab rock samples at the Downpour target area.  Additional surface sampling was conducted in the immediate area of the high-grade samples and eight continuous three-meter (total 24 meters) rock-chip channel samples were also collected.  The location and results of the select rock grab samples and rock-chip channel samples are presented in the map below.

 

sodi_10kimg7.jpg

 

Map showing Downpour select grab and chip channel samples with assay values in grams per tonne gold.

 

7. Drilling:  No drilling has been conducted by Solitario

 

8. Sampling, Analysis and Security of Samples

 

The collection of all select surface grab rock samples was supervised by project geologists, including

chain of custody.  Rock grab samples were reconnaissance select composite samples that usually displayed alteration, typically silicification, and hydrothermal brecciation.  These samples were derived mainly from residually weathered rock fragments, sub-crop, and less commonly, outcrop.  In all cases the samples are composites within a small area of less than one-square meter or composites of sub-crop or outcrop. The significance of these samples is limited to determining whether gold, or trace elements usually associated with gold, are present within rocks affected by hydrothermal alteration fluids and assay results may not be representative of, nor verify economically mineable mineralization at depth.

 

Chip-channel samples were more systematically collected as a measured continuous sample of bedrock.  The chip channel assays are thought to be more representative of bedrock mineralization in comparison to grab samples.  Samples were analyzed by Skyline Assayers & Laboratories in Tucson, AZ, a laboratory accredited in accordance with the standards of ISO 17025:2017.  The samples were crushed and pulverized, and sample pulps were analyzed using industry standard fire assay methods.  A certified reference sample or duplicate was inserted at least every 20th sample. 

 

9. Prefeasibility Studies:  No prefeasibility studies have been conducted on the Golden Crest Project.

 

10. Reserves and Resources: There are no reported mineral reserves or mineral resources on the Golden Crest Project.

 

12. Planned Exploration and Development

 

                For 2022, Solitario is planning to conduct an aggressive surface exploration program at the Golden Crest Project consisting of prospecting for new areas of mineralization through the collection of select rock grab samples, systematic soil sampling and geophysics.  A Plan of Operations for drilling has been submitted to the US Forest Service and is currently under review.  If permits to drill are received before the end of the 2022 field season, drilling will also be conducted on select targets.

 

 
19

Table of Contents

 

Florida Canyon Zinc Project (Peru)

 

Gustavson & Associates completed the S-K 1300 Florida Canyon TRS which is entitled S-K 1300 Technical Report Summary Florida Canyon Zinc Project, Amazonas Department, Peru; Effective Date: February 1, 2022, Report Date: March 15, 2022.

 

The following summary descriptions of the Florida Canyon Zinc Project does not purport to be a complete description and is qualified in its entirety by reference to the full text of the S-K 1300 Florida Canyon TRS, which is filed as Exhibit 96.1 to this Form 10-K report and is incorporated by reference herein.

 

1.       Property Description and Location

sodi_10kimg4.jpg

 

 (Map of Florida Canyon Property, formerly Bongará)

 

On August 15, 2006, Solitario signed a Letter Agreement with Votorantim Metais Cajamarquilla, S.A., a wholly-owned subsidiary of Votorantim (now known as Nexa) (both companies are referred to in this Item 2 as "Nexa”) on Solitario's 100%-owned Florida Canyon zinc project (formerly called the Bongará project),  On March 24, 2007, Solitario signed the Framework Agreement with Votorantim for the Exploration and Potential Development of Mining Properties (the “Framework Agreement”), pursuant to, and replacing, the Florida Canyon Letter Agreement.  In 2015 Votorantim transferred its interest in the Florida Canyon project to Milpo, an 80%-owned affiliate of Votorantim.  In October of 2017, Milpo and Votorantim merged to form Nexa.  Nexa is listed on the NYSE under the trading symbol “NEXA.”  For the remainder of this Florida Canyon property section, all references to Votorantim, Milpo or Nexa are collectively referred to as Nexa.  

 

The Florida Canyon project consists of 16 concessions comprising 12,600 hectares of mineral rights originally granted to Minera Bongará S.A., our subsidiary incorporated in Peru.  The property is located in the Department of Amazonas, northern Peru.  Solitario's and Nexa’s property interests are held through the ownership of shares in Minera Bongará S.A., a joint operating company that holds a 100% interest in the mineral rights and other project assets.  Solitario currently owns a 39% interest in the Florida Canyon project.

 

 
20

Table of Contents

 

During 2015 Nexa completed the steps required to earn a 61% interest in the Florida Canyon project, with Solitario retaining a 39% interest.  Nexa may earn an additional 9% interest (up to a 70% shareholding interest) in Minera Bongará S.A., by sole-funding future annual exploration and development expenditures until a production decision is made.  The option to earn the 70% interest can be exercised by Nexa at any time by committing to place the project into production based upon a completed feasibility study.  Nexa is the project manager.  Once Nexa has committed to place the project into production based upon a feasibility study, it has further agreed to finance Solitario's 30% participating interest until production with a loan facility from Nexa to Solitario.   Solitario will repay this loan facility through 50% of Solitario's cash flow distributions from the joint operating company.  Solitario completed the funding of $1,580,000 of the Drilling Program during 2019.  Solitario was not obligated to fund under the terms of the Framework Agreement. The paid funding of the Drilling Program will be treated as an advance on Solitario’s commitment to fund 30% of any future construction development costs of Florida Canyon under the original joint venture agreement.  Accordingly, in the event the Florida Canyon project is developed, which cannot be assured at this time, the funds paid to Nexa under this arrangement will reduce the amount of Solitario’s obligation to fund 30% of future development costs, and/or repay loans from Nexa for future development costs at the Florida Canyon project.

  

According to Peruvian law, concessions may be held indefinitely, subject only to payment of annual fees to the government.  In June 2022, payments of approximately $327,000 to the Peruvian government will be due in order to maintain all the Florida Canyon mineral rights of Minera Bongará S.A.  Nexa is responsible for paying these costs as part of its earn-in expenditures.  Peru imposes a sliding scale royalty varying from 1% to 12% of the operating profit of a mining operation.    The percentage royalty is determined by rule based on the operating margin; however, the minimum royalty is 1% of the revenues.

 

From time-to-time Nexa may enter into surface rights agreements with individual landowners to provide access for exploration work at the Florida Canyon project. Generally, these are short-term agreements. Nexa has an agreement with the local community which specifies certain obligations and payments that Nexa is required to provide in exchange for community permissions to perform work. 

 

Environmental permits are required for exploration and development projects in Peru that involve drilling, road building or underground mining.  The requisite environmental and archeological studies were completed for all past work.  Nexa received a permit in 2021 to allow for drilling immediately south and east of the current Florida Canyon drilling area and is currently working on an additional permit for an expanded drilling program.  Although we believe that new permits will be obtained in a timely fashion, the timing of government approval of permits remains beyond our control.

 

2.  Accessibility, Climate, Local Resources, Infrastructure and Physiology

 

The Florida Canyon property is accessed from the coastal city of Chiclayo by the paved Carretera Marginal road, which is a heavily travelled paved national highway that passes approximately eight kilometers south of the deposit.  The nearest town to the project is Pedro Ruiz located 15 kilometers southeast of the property. The area of the majority of past drilling and the most prospective mineralization, Florida Canyon, was previously inaccessible by road, the work to date having been done by either foot or helicopter access.  Nexa has now completed approximately 40 kilometers of access road and is planning to complete the road access to local communities and the mineralized area of the project in 2022.  Nexa maintains project field offices in Pedro Ruiz and a drill core processing facility and operations office in the nearby community of Shipasbamba.   

 

The project area elevation ranges between 1,800 and 3,200 meters above sea level.  The climate is tropical with an average annual temperature of approximately 25oC.  Mean annual rainfall exceeds one meter with up to two meters in the cloud forest at higher elevations.  Most precipitation occurs during the rainy season, between November and April.  Field work is considerably more difficult in the rainy season.  Topography is steep, consisting of prominent escarpments and deep valleys.  Dense jungle or forest vegetation covers the project area.  With the exception of the partially completed access road and approximately 700 meters of tunneling, no permanent infrastructure facilities have been constructed within the project area.  A private Peruvian power company has proposed building a hydro-electric power plant within 10 kilometers of the Florida Canyon deposit.  Nexa signed a Memorandum of Understanding with the power company that provides for 100% of the power required for mining and milling operations at low-cost.

 

3.  History

 

We discovered the Florida Canyon mineralized zone of the Florida Canyon project in 1996.  Subsequently, we joint ventured the property in December 1996 to Cominco (now Teck).  Cominco drilled 80 core holes from 1997-2000.  Cominco withdrew from the joint venture in February 2001, and at that time Solitario retained its 100% interest in the project.  We maintained the claims from 2001 to 2006, until the Florida Canyon Letter Agreement was signed.  Nexa conducted surface drilling on an annual basis from 2006 to 2013 and from 2018 to 2019, and underground tunneling and drilling from 2010 to 2013.  All significant work on the property has been conducted by our joint venture partners, Cominco and Nexa, and is described below in Section 5, “Prior Exploration.”

 

 
21

Table of Contents

 

4. Geological Setting

 

The project is located within an extensive belt of Mesozoic carbonate rocks belonging to the Upper Triassic to Lower Jurassic Pucará Group and equivalents. This belt extends through the central and eastern extent of the Peruvian Andes for nearly 1,000 km and is the host for many polymetallic and base metal vein and replacement deposits in the Peruvian Mineral Belt.  Among these is the San Vicente Mississippi Valley Type (“MVT”) zinc-lead-silver deposit that has many similarities to the Florida Canyon deposit and other MVT occurrences in the Project area.

 

The geology of the Florida Canyon area is relatively simple consisting of a sequence of Jurassic and Triassic clastic and carbonate rocks which are gently deformed into a broad northwesterly trending domal anticline.  The MVT zinc-lead-silver mineralization occurs in the carbonate facies of the Chambara (rock) Formation.  This domal anticline is cut on the west by the Sam Fault and to the east by the Tesoro-Florida Fault. 

 

5. Prior Exploration and Recent Work

 

We conducted a regional stream sediment survey and reconnaissance geological surveys leading to the discovery of the Florida Canyon area in 1996.  The discovered outcropping mineralization is located in two deeply incised canyons within the limestone stratigraphy.

 

Subsequent to our initial work, Cominco conducted extensive mapping, soil and rock sampling, stream sediment surveys and drilling.  This work was designed to determine the extent and grade of the zinc-lead mineralization, to determine the controls of mineral deposition and to identify areas of potential new mineralization.  Nexa began work in the fall of 2006 and drilled annually from 2006 through 2013, and in 2018-2019.   Underground exploration operations were conducted from 2011-2013.  Nexa has more recently continued surface exploration work consisting of geologic mapping and sampling that has identified new surface zinc mineralization to the south and east of Florida Canyon and also 15 kilometers to the north and northwest in areas called San Jose and Naranjitos (see Chambara Project below).

 

6. Mineralization

 

Two important styles of mineralization occur at Florida Canyon:  Manto-style with mineralization usually localized in favorable carbonate strata in a near horizontal orientation; and a second style with mineralization in a near-vertical orientation occurring within high-angle structural zones.  Manto mineralization occurs as both massive to semi-massive replacements and disseminations of sphalerite and galena localized by specific sedimentary facies (rock strata) within the limestone stratigraphy.  Often manto-style mineralization is laterally associated with near-vertical structural feeders and karst breccias that cut the carbonate stratigraphy.  A total of 11 preferred beds for replacement mineralization have been located within the middle unit of the Chambara Formation.  Mineralization is associated with the conversion of limestone to dolomite, which creates porosity and permeability within the rock formations. It is believed that mineralizing fluids passed through structurally controlled vertical feeder zones and into adjacent near-horizontal rock formations to produce mineralized vertical replacement bodies and stratigraphically controlled near-horizontal manto deposits.  Drilling of stratigraphic targets has shown that certain coarser-grained facies of the stratigraphy are the best hosts for manto mineralization. Stratigraphically controlled mineralization is typically one to several meters in thickness, but often attains thicknesses of five to ten meters.

 

Zinc mineralization was originally deposited in the form of sulfide minerals.  However, some near-surface mineralization has been oxidized to varying degrees.  Approximately 80% of mineralization defined at Florida Canyon is sulfide-dominant with the remainder being mixed sulfide-oxide, or oxide-dominant.  Processing of sulfide mineralization is commercially more profitable.

 

Karst features are localized along the feeder faults and locally produce "breakout zones" where mineralization may extend vertically across thick stratigraphic intervals where collapse breccias have been replaced by ore minerals.  Mineralized karst structures are up to 50 meters in width (horizontal), up to 900 meters vertically, and up to 1,000 meters along strike. 

 

Evidence for these breakout zones is provided by the following drill holes from various locations on the property:

 

Breakout

Zone Name

 

Drill Hole

Number

Intercepts

(meters)

 

 

Zinc %

 

 

Lead %

 

 

Zinc+Lead %

 

Sam

 

GC-17

 

58.8

 

 

 

12.0

 

 

2.8

 

 

14.8

 

 

 

FC-23

 

81.5

 

 

 

4.8

 

 

0.8

 

 

5.6

 

Karen

 

A-1

 

36.2

 

 

 

12.8

 

 

2.7

 

 

15.5

 

V-1021

 

V-21

 

92.0

 

 

 

5.5

 

 

1.7

 

 

7.2

 

South Zone

 

V-44

 

28.3

 

 

 

15.2

 

 

0.8

 

 

16.0

 

 

 

V-169

 

51.6

 

 

 

7.1

 

 

0.7

 

 

7.8

 

San Jorge

 

V-297

 

56.6

 

 

 

22.69

 

 

1.15

 

 

23.84

 

 

 
22

Table of Contents

 

Dolomitization reaches stratigraphic thicknesses in excess of 100 meters locally.  This alteration is thought to be related to the mineralizing event and is an important exploration tool.  Continuity of the mineralization is demonstrable in areas of highest drilling density by correlation of mineralization within characteristic sedimentary facies, typical of specific stratigraphic intervals or within through-going observable structural zones in drill core.  At Florida Canyon the two largest-sized high-angle zones identified to date are the San Jorge and 1021 zones.  These zones represent well-defined north-northeast structural feeder zones.  Less important mineralization occurs along northwest and northeast fracture systems.  These structures occur in conjugate fractures, with N10º-50ºE trends present at a number of mineralized surface outcrops while trends of N50º-80ºW are identified at other showings. 

 

7. Drilling

 

From 1997 through 2001, Cominco drilled 80 surface core holes totaling 24,696 meters.  From 2006-2013, Nexa completed 309 surface core holes totaling 77,193 meters.  From 2011-2013, Nexa completed 95 underground core holes totaling 15,144 meters.  The underground drilling was conducted from 10 drill stations at generally 40-meter centers (two drill stations at 20-meter centers) and entirely within the San Jorge mineralized zone.  Anywhere from three to 14 holes were drilled from each of the ten drill stations.  The underground drilling was tightly spaced and designed to allow for feasibility-level reserve estimation. 

 

From November 2018 to October 2019, Nexa completed a 39-hole, 17,033-meter core drilling program.  The majority of holes were drilled in 2019.  The program had three major objectives:  1) extend the San Jorge near-vertical replacement body to the south and the adjacent near-horizontal manto bodies to the east; 2) offset previously drilled hole V-21 in the northern part of Florida Canyon to determine if it represented a significant near-vertical replacement body with horizontal mantos similar to the San Jorge Zone; and 3) extend horizontal mantos in the central and northern parts of the Florida Canyon drilling footprint.  All three objectives were successfully achieved.   

 

All past drilling conducted is within a footprint measuring approximately 2.5 kilometers long in a north-south direction and a little over a kilometer in an east-west direction.  The entire drill pattern is within what we have informally labeled the Florida Canyon district.  Within this district, several zones of strong zinc mineralization have been defined.  The three zones with the largest amount of drilling are the San Jorge, the Karen-Milagros and the 1021 zones.  Drilling indicates that, for the most part, the entire Florida Canyon district remains open to expansion and the identified zones are interconnected.  Better 2018-2019 drill-hole intercepts are provided in the table below:

 

2018-2019 Mineralized Intersections

Drill Hole

Intercept

Zinc

Lead

Silver

ZnEq*

Number

Meters

(%)

(%)

(grams/t)

(%)

PEBGD-03

1.3

42.7

15.0

83.0

56.9

PEBGD-04

1.3

40.5

0.0

4.8

40.6

PEBGD-08

4.4

16.8

1.1

32.1

18.3

PEBGD-10

48.9

5.2

1.0

11.5

6.2

including

17.5

11.3

2.2

25.4

13.7

PEBGD-15

12.4

14.9

0.0

8.9

15.1

PEBGD-24

4.1

18.6

0.9

5.7

19.5

PEBGD-25

6.3

7.7

0.5

3.2

8.2

And

8.8

5.2

1.5

18.1

6.9

PEBGD-30

6.7

18.4

0.0

10.6

18.7

PEBGD-31

7.4

11.3

1.7

14.5

13.1

PEBGD-32

9.3

23.5

2.8

18.1

26.5

PEBGD-33

9.9

5.9

1.6

12.9

7.7

PEBGD-36

6.1

20.1

5.6

42.4

25.6

And

1.8

35.2

0.5

69.7

37.1

PEBGD-38

9.7

22.8

0.2

11.8

23.2

PEBGD-39

3.3

37.7

9.6

65.5

47.1

 

*Zn-Eq was calculated using the following price assumptions: Zn=$1.10/lb., Pb=$0.91lb., Ag=$16.50/oz.

Reported intervals are estimated to be at least 80% of the true thickness

Numbers in this table may not add exactly as numbers have been rounded to the nearest decimal

 

 
23

Table of Contents

 

8. Sampling, Analysis and Security of Samples

 

Core recoveries were typically high within mineralized zones, but occasionally karst caves were encountered, and no core was recovered for intervals generally less than two meters.  Core samples were transported from the drill by helicopter in sealed boxes to the processing facility in Shipasbamba.  The entire core obtained from each drill hole, usually NQ and HQ size, was logged on site at a core storage facility.  All of the core containing sulfide mineralization was cut using diamond saws and half of the core was sent for assay.   Intervals of the half-core taken for assay were selected according to geologic criteria under the supervision of the geologist in charge and shipped in sealed bags by land.  Cominco used SGS Laboratories (“SGS”) and Nexa used ALS-Chemex, both in Lima, Peru, where all samples were analyzed by ICP.  Any samples that contained greater than 1% zinc were then analyzed by wet chemistry assay for zinc and lead to provide a more accurate analysis of grade.

 

Since 2006, Nexa has been in control of all field activities on the project and is responsible for the security of samples.  Nexa has indicated that there have been no breaches in the security of the samples.  We have reviewed, and periodically been assisted by SRK Consulting (USA) Inc. (“SRK) and Gustavson Associates, both independent international mining engineering firms, to review Nexa’s sampling procedures and believe that adequate procedures are in place to ensure the future security and integrity of samples.  No breaches of security of samples are known to have occurred prior to Nexa’s work on the project.

 

9. Prefeasibility Studies

 

Nexa, either through its engineering staff or contracted independent mining engineering firms, has conducted prefeasibility-level studies to provide estimates of deposit size and grade, mining and processing recoveries, sizing of appropriate scale of operations, infrastructure design, and capital and operating cost estimates at a level of detail varying from preliminary economic assessment to prefeasibility levels. 

 

Solitario and Nexa jointly completed a PEA for the entire project in 2017 that incorporated a variety of Nexa-generated studies into the analysis.  The PEA evaluation included resource estimation, mining and processing recovery estimates, a preliminary mining and processing plan, infrastructure layout, environmental considerations and an economic analysis based on certain base case parameters.  The PEA envisioned an underground mining operation with a 2,500 tonne per day floatation mill for processing, resulting in a 12.5-year mine life.  It was assumed that concentrates would be trucked to Nexa’s Cajamarquilla zinc smelter facility in Lima, Peru.

 

Metallurgical testing to evaluate metal recoveries and various processing options for mineralized material at Florida Canyon was conducted in 2010, 2011 and 2014.  These tests on composited samples indicate zinc recoveries above 90% and lead recoveries above 80% were generally achieved for sulfide dominant ores.  Increasingly lower recoveries of zinc and lead resulted in direct proportion to the percentage of oxides present in the ore tested.  Nexa also conducted a comprehensive geochemical testing program that demonstrated that zinc (and lead) recoveries were significantly affected by the Zn-sulfide/Zn-oxide ratio of mineralization.  In general, mineralized material with greater than an 80% ratio of Zn-sulfide/Zn-oxide, recoveries are greater than 90% for Zn.  Conversely, for mineralized material, with less than a 20% ratio of Zn-sulfide/Zn-oxide, recoveries are approximately 40% for Zn.  Although sulfide recoveries achieved to date are very good, SRK suggests that optimization of processing and metallurgical parameters may result in improved recoveries and concentrate grade.

 

Other prefeasibility work completed by Nexa included drilling 16 diamond core holes in 2013 to evaluate geotechnical and hydrological parameters of the mineralized areas for both engineering and environmental purposes.  In 2016, Nexa completed a geochemical/metallurgical study that more accurately defined the distribution of sulfide/oxide mineralization based on re-assaying of nearly all past drill-hole samples.  This information was critical in resource estimation and accurately estimating metal recoveries.

 

Prior to the 2022 S-K 1300 Florida Canyon TRS filing, Solitario filed on SEDAR in Canada a technical report entitled: Amended NI 43-101 Technical Report on Resources, Florida Canyon Zinc Project, Amazonas Department, Peru; Effective Date: February 1, 2021; Report Date: April 5, 2021; and Amended Date: May 27, 2021.

 

10. Reserves and Resources

 

There are no reported mineral reserves at the Florida Canyon project.  See “Mineral Resources” detailed below for the mineral resources at the Florida Canyon Project.

 

11. Mining Operations

 

No commercial mining operations to recover metals have occurred on the project.  However, in September 2010 Nexa initiated an underground tunneling program to access mineralization and completed its underground work in 2013.  As of December 31, 2021, 700 meters of tunneling were completed.

 

 
24

Table of Contents

 

12. Planned Exploration and Development

 

During 2021, Nexa worked on two separate drilling permits.  The first of these permits (4MEIAsd) was approved and allows additional drilling immediately to the south and east of the current Florida Canyon drilling footprint.  The second permit (5MEIAsd) greatly expands the area in which drilling is permitted to the south and east.  The second permit is expected to be granted before the 2023 field season. 

 

A robust metallurgical testing program is underway to better quantify recoveries of zinc, lead and silver and to better determine the quality of concentrate that the Florida Canyon ores can produce.  Surface exploration consisting of geological mapping and sampling will continue throughout the project area.  Nexa plans to complete road construction to local communities that currently do not have vehicle access as part of their ESG commitment.  The access road could also serve as a support road to project activities.

 

Lik Zinc Project (Alaska)

 

Gustavson & Associates completed the S-K 1300 Lik TRS which is entitled S-K 1300 Technical Report Summary Lik Zinc Project, Northwest Arctic Borough, Alaska, USA: Effective Date: December 31, 2021, Report Date: March 11, 2022.  

 

The following summary descriptions of the Lik Zinc Project does not purport to be a complete description and is qualified in its entirety by reference to the full text of the S-K 1300 Lik TRS, which is filed as Exhibit 96.2 to this Form 10-K and is incorporated by reference herein.

 

1.  Property Description and Location

 

(Map of Lik Property) Lik.jpg

 

sodi_10kimg5.jpg

The Lik property consists of 47 contiguous Alaska state mining claims. The contiguous claims have been grouped together for the purpose of working and operating under a common plan of development for the benefit of all of the claims. The claims cover an area of approximately 6,075 acres (2,460 ha). The claims are located in the southwestern DeLong Mountains in the Wulik River drainage.

 

To retain the state claims, the Company is required to make annual rental payments to the State of Alaska.  The estimated rental payments for 2022 are $9,000. Property holders are also required to perform assessment work with the amount dependent on the area of the State claims.  Excess assessment expenditure credits may be carried forward for a maximum of four years. If required, payments may be made in lieu of work to allow retention of the property for a period of five consecutive years.  The geographical coordinates of the Lik deposit are approximately 163o 12’ W and 68o 10’ N. The figure above illustrates the location of the Lik property.

 

 
25

Table of Contents

 

2.  Acquisition History and Joint Venture Arrangement

 

Solitario acquired its 50% interest in the Lik property from the acquisition of Zazu Metals Corp (“Zazu”) on July 12, 2017.  As a result of the acquisition, Zazu became a wholly owned subsidiary of Solitario.   Prior to that, Zazu acquired its 50% interest in the Lik property from GCO Minerals Company, a wholly owned subsidiary of the International Paper Company (“GCO”), on June 28, 2007 by making a cash payment to GCO of $20,000,000 and granting GCO a 2% net proceeds interest. GCO also owns an additional 1% net profits interest in the Lik property from a 1997 agreement. 

 

The Company is participating in the exploration and possible development of the Lik property through a joint venture with Teck.  The terms of the joint venture were governed by the Lik Block Agreement, made as of January 27, 1983, between Houston Oil & Minerals Exploration Company (“HOMEX”) and GCO.  HOMEX assigned its interest in the Lik Block Agreement to Echo Bay Mines Ltd., which, in turn, assigned such interest to Teck.  The Lik Block Agreement terminated on January 27, 2018 and the joint venture is now governed under the Joint Operating Agreement (“JOA”) that was attached to the Lik Block Agreement.  Since 2018, Teck and Solitario have agreed to annual exploration funding to advance the Lik project.  The JOA requires unanimous approval by the parties for annual expenditures in excess of $1 million.  Solitario is the operator of the joint venture.  Solitario and Teck each retain a 50% interest in the Lik property.

 

In July 2018, the Company and Teck signed a Joint Exploration Agreement (“JEA”) whereby both parties agreed to fund a surface exploration program on a 50%/50% basis for 2018.  Addendums extending the JEA and providing funding for continued exploration were signed in 2019, 2020, 2021 and a fourth Addendum to the JEA is expected to be signed in 2022.  Teck has acted as manager of the exploration programs for the past four years.

 

3.  Accessibility, Climate, Local Resources, Infrastructure and Physiology

 

Access to the Lik property is by air to a gravel surfaced airstrip located on the property. The airstrip is capable of handling multi-engine cargo planes. Charter flights may be arranged from a number of sites in northwestern Alaska. The town of Kotzebue, which is located about 90 miles from the deposit, is a seaport with commercial air service from Anchorage. Kotzebue is the center for access to the nearby Red Dog mine operated by Teck.

 

The nearest location for which climatic data is available is the town of Kotzebue. The average annual temperature at Kotzebue is 21.6oF, with seasonal extremes ranging between 77oF in summer to -58oF in winter. There is an average of nine inches of rain and 47 inches of snowfall per year. Snow falls are not extreme but blowing snow may form significant drifts. Strong winds are common in most parts of Alaska.  Diamond drilling is possible at the Lik property between June and October.

 

The exposures of mineralization at the Lik property are located at about 800 feet above sea level. West of the deposit, the land rises steeply to peaks about 2,300 feet above sea level. To the southeast, the land slopes down to the Wulik River where the bottom of the valley is about 700 feet above sea level. There is sufficient space for tailings and waste rock disposal, and sufficient water is expected to be available for any proposed processing.  Locally, there is vegetation on the property consisting of tundra grasses and low brush made up of willow, dwarf birch, and alder.

 

There is a camp located on the Lik property. The camp has been used periodically over the last fifteen years. The supply of electric power and workforce accommodation will have to be developed.  There are no local resources adjacent to the Lik property. The Red Dog mine, operated by Teck, is located about 13.6 miles southeast of the deposit. Potentially, concentrates could be moved along the access road from the Red Dog mine to the port on the Chukchi Sea.  Construction of a road would be required to connect the Lik deposit to the haul road from Red Dog to the port. The port has a shipping season in excess of 100 days.

 

 
26

Table of Contents

 

4.  History

 

The Red Dog ore deposit was originally discovered in 1970 by a geologist undertaking mapping in the De Long Mountains area on behalf of the United States Geological Survey.  GCO, in joint venture with New Jersey Zinc Company and WGM Inc., carried out stream geochemical sampling and reconnaissance for color anomalies. Claims were staked in July 1976 to cover a stream geochemical anomaly on Lik Creek. HOMEX replaced New Jersey Zinc Company in the joint venture in 1976/1977.

 

Diamond drilling on the Lik property commenced in 1977 and targeted a gossan with a coincident soil and electromagnetic anomaly. The first hole encountered massive lead-zinc-silver-bearing sulfides. By the end of 1977, the joint venture had completed 25 line-miles of ground geophysics, a soil sampling program, and ten diamond drill holes with an aggregate depth of 5,260 feet.  In 1978 and 1979, further geological, geochemical and geophysical surveys were carried out, together with the drilling of another 93 diamond drill holes aggregating 51,200 feet. A mineral resource was estimated.  The joint venture continued to work in the district in the period 1980 to 1983. However, only limited diamond drilling activity continued on the Lik property. The Lik Block Agreement was signed in 1984.

 

 
27

Table of Contents

 

In 1984, Noranda optioned the GCO holding of the Lik property.  Much of Noranda’s activity was concentrated in the Lik North Area where ten diamond drill holes with an aggregate depth of 13,710 feet were completed on four sections. Noranda also drilled holes in the Lik South deposit to better define the deposit.  Noranda released its interest in the Lik property after a re-organization of its holdings in the United States.  From 1985 through June of 2007, when Zazu acquired its interest in the Lik property, only a limited amount of work was conducted at Lik.

 

Zazu completed diamond drilling programs during the 2007, 2008 and 2011 summer field seasons.  From 2009 through 2014, Zazu conducted a suite of economic, engineering, environmental and metallurgical studies on the Lik property, culminating with the completion of a PEA in 2014.

 

5. Geological Setting

 

The regional geology of the Western Brooks Range area is structurally complex. The sedimentary rocks of the area have been significantly disrupted by thrust sheets.  The Lik property and the other zinc-lead deposits of the Brooks Range, including Red Dog, are hosted in the Kuna Formation of the Lisburne Group. In the Western Brooks Range, the Lisburne Group includes both deep and shallow water sedimentary facies and local volcanic rocks. The deep-water facies of the Lisburne Group, the Kuna Formation, are exposed chiefly in the Endicott Mountains.

 

On a district scale, the Lik property is hosted in the Red Dog plate of the Endicott Mountains thrust sheet. The stratigraphically lowest rocks within the Red Dog plate belong to the Kayak Shale. The top of the Kayak Shale is interbedded with rocks of the Kuna Formation.  The Ikalukrok Unit has been divided into a lower laminated black shale sub-unit and an upper medium- to thick-bedded black chert sub-unit. The Ikalukrok Unit hosts all of the known massive sulfide deposits in the area. 

 

Locally, the Lik property is hosted in the upper part of the Ikalukrok Unit of the Kuna Formation. The host rocks are carbonaceous and siliceous black shale, with subordinate black chert and fine-grained limestone. These rocks strike broadly north-south and dip at about 25o to 40o to the west. The massive sulfides are overlain conformably by rocks of the Siksikpuk Formation. The sequence is overridden by allochthonous rocks that form high hills north and west of the deposits.

 

The mineralized sequence is cut by a number of faults. The most significant disruption is the Main Break Fault, which drops the northern end of the Lik deposit down about 500 feet. It is unclear whether there is a change in strike north of the fault, or whether the change is more apparent due to topography. The Main Break Fault strikes east-west and dips north at about 60o. There is another group of steeper faults that tend to strike northerly or northwesterly and which are interpreted as being both normal and reverse with throws of up to 330 feet. 

 

Low angle thrust faults also cut the rocks at Lik and regionally.  These faults are known to cut and displace massive sulfide mineralization at the Red Dog deposits and others in the district.

 

6. Prior Exploration and Recent Work

 

The Lik deposit was discovered by GCO in the mid-1970’s by following up on soil color and stream geochemical anomalies.  From the late 1970’s to 2011, various geochemical, geophysical, and geologic activities were intermittently conducted to define drill targets. The Lik property was drill tested from the late-1970’s to 2011 by seven different companies.  Details of these historical drilling campaigns are discussed above under the heading “History” and below under the heading “Drilling.”  

 

Teck conducted a soil sampling survey, an Induced Polarization (“IP”) geophysical survey and geologic mapping in 2021.  The majority of this work was conducted northeast of the Lik deposit looking for indications of potential new zinc deposits on trend with the Lik deposit in favorable strataigraphy.  A total of 381 soil samples were collected.  Results of the soil survey are still being processed.  The IP geophysical survey consisted of six survey lines totaling eight kilometers.  The results of the IP survey suggested that the rock formation that hosts the Lik deposit may flatten out to the west and be at drillable depths, opening up a whole new area for potential drill testing. 

 

7. Mineralization

 

The Lik deposit is a black shale-hosted stratiform zinc-lead-silver sedimentary-exhalative (SEDEX) deposit. Mineralization is syngenetic with respect to sediment deposition. Silicification occurs within and peripheral to the main mass of sulfides.  Major sulfides in decreasing order of abundance are pyrite-marcasite, sphalerite and galena. The ore textures are massive, fragmental, chaotic, and veined; they rarely show typical sedimentary layering.  The portion of the ore body near the surface is oxidized.  The deposit is continuous outside the Lik property onto the adjacent 100%-owned Teck property to the south. The southern continuation of the Lik deposit is referred to as the Su deposit, lying on Teck’s Su property. 

 

 
28

Table of Contents

 

Within the Lik property, the deposit is divided into two parts by the Main Break Fault. The main part of the deposit within the existing claims is referred to as the Lik South deposit. As presently tested, the Lik South deposit has a surface footprint of about 3,600 feet long and about 2,000 feet wide.  It has been tested down dip to a depth of about 650 feet.  The Lik South deposit remains open down dip.  North of the Main Break Fault, the Lik North deposit has a surface footprint of about 2,300 feet long and about 1,150 feet wide.  It has been tested down dip to a depth of about 1,000 feet.  The Lik North deposit remains strongly open down dip and to the north.

 

The deposits strike northerly and dip westerly at about 25o to 40o. The mineralization comprises irregular, stratiform lenses. The mineralogy of the sulfides is simple and comprises pyrite, marcasite, sphalerite, and galena. Gangue minerals include quartz (as chert), clay minerals, carbonate and barite. Noranda recognized six different ore types in its logging of drill core. Typical grades of mineralized intersections within the Lik deposit are listed in the table below:

 

Typical Mineralized Intersection

Hole

No.

From

(m)

To

(m)

Length

(m)

Zn

(%)

Pb

(%)

Ag

(g/t)

5

54.56

78.79

24.23

19.72

6.27

126.5

16

80.16

94.49

14.33

21.67

7.01

230.4

21

129.54

135.33

5.79

7.07

1.88

8.6

24

40.87

50.14

9.27

11.09

1.44

51.1

38

45.90

63.76

17.86

8.13

1.80

48.0

38

70.53

87.75

17.22

8.92

2.08

28.8

43

35.66

40.69

5.03

17.66

3.62

8.6

43

60.96

80.28

19.32

9.07

2.49

47.7

43

84.73

91.04

6.31

21.07

5.95

111.4

68

32.31

53.43

21.12

13.34

2.85

56.9

 

Previous work by GCO determined that sulfides were deposited in four distinct cycles.  Individual cycles may be quite thin near the margins of the deposit and the thickest accumulation in a single cycle noted to date is about 45 feet thick.  The base of a sulfide cycle begins abruptly with the deposition of sphalerite, galena and pyrite. Typically, the highest grades are found at or within 5-10 feet of the base of a sulfide cycle. In the central portion of the deposit several cycles are stacked and comprise a cumulative thickness of up to 100 feet of mineralization.

 

8. Drilling

 

All diamond drill programs are summarized in the following table.

 

Historical Diamond Drilling Campaigns

 

Year

Number of Holes

Aggregate Depth (m)

Company

1977

10

               1,603.3

Managed by WGM

1978

79

            10,680.2

Managed by WGM

1979

14

               4,931.1

Managed by GCO

1980

3

                  202.1

Managed by GCO

1983

1

                  835.2

Managed by GCO

1984

6

               1,643.5

Managed by GCO

1985

16

               4,883.1

Managed by Noranda

1987

1

                  696.5

Managed by GCO

1990

3

                  263.4

Managed by Moneta

1992

2

                  283.5

Managed by GCO

2007

11

1,393.5

Managed by Zazu

2008

58

6,827.5

Managed by Zazu

2011

25

3,871.0

Managed by Zazu

Totals

          229

38,328.6

 

 

 
29

Table of Contents

 

Zazu completed two diamond drilling programs during 2007 and 2008 to further test the Lik South deposit and to obtain samples for metallurgical testing.  At the end of 2008, most of the Lik South deposit had been tested on lines spaced at 200 ft. with holes spaced at about 100 ft.

 

The 2011 drilling program at Lik combined exploration and development drilling.  The exploration drilling focused on improving resource definition, in particular near the transition zone between Lik South and Lik North and also Lik North.  The development drilling focused on obtaining additional metallurgical samples and geotechnical drilling for the open pit design and foundation information to assist in infrastructure design.  By the end of 2011, a total of approximately 38,328 meters (125,700 feet) of drilling in 229 holes had been completed on the Lik property by the Company (Zazu) and the previous owners.  No drilling has been completed on the Lik project since 2011.

 

9. Sampling, Analysis and Security of Samples

 

Pre-Zazu Drilling 

 

Core recoveries were typically high within the massive sulfides, but lower, more variable recoveries were obtained in the unmineralized and weakly mineralized sections.  The entire core obtained from the Lik deposit, usually NQ-size, was logged on site.  All of the core containing sulfide mineralization was cut using diamond saws and half of the core was sent for assay. Reference samples were not included in the sample stream. Sample lengths in massive sulfides were typically from two to three feet, but occasionally up to nine feet. Sample lengths were controlled by geology and the location of depth markers in the core boxes.

 

Most of the samples were assayed by Bondar Clegg Laboratory Group (“Bondar Clegg”) of Vancouver British Columbia. At various times, the laboratory-maintained preparation facilities in Anchorage and Fairbanks Alaska. In the initial years, when the bulk of the drilling was completed, it is believed that sample preparation and analysis were carried out in Vancouver. Bondar Clegg was not a registered laboratory at that time. However, Bondar Clegg was a recognized, reputable laboratory and was experienced in the use of atomic absorption spectrophotometry.

 

As the entire core was logged and sampled in an isolated field camp, security was not a major concern because access to the camp was closely controlled.  It is noted that four different companies (WGM, GCO, Noranda and Moneta) have completed drilling programs at the Lik property and all of them have obtained consistent results. The work was considered completed to industry standards in use at the time of the work. Sample preparation was completed in the assay laboratory.

 

Zazu Drilling

 

Drill core obtained during the 2007, 2008 and 2011 drilling campaigns was logged on site. The entire core containing sulfide mineralization was sawn using diamond saws and half of the core was sent for assay. All massive and high-sulfide cores were sampled.  Visual methods were used to select sample boundaries and lengths. The mineralization at Lik is considered to be appropriately logged and sampled. It is not evident that logging or sampling is leading to any bias in the sample results.  An examination of logging showed that core recovery in sulfide areas was generally very high.

 

 
30

Table of Contents

 

Core drilled in 2007 was placed in the sample bags, the air was evacuated and replaced with nitrogen. The samples were sent to Kotzebue by charter and then by licensed carrier to Anchorage. The samples were stored under refrigeration in Anchorage.  The samples were dispatched to G & T Metallurgical Services Ltd. (“G & T”) of Kamloops, British Columbia, an ISO 9001:2000 certified laboratory for precious metals and base metals.  As well as completing metallurgical testing, G & T crushed and analyzed the samples.  The 2008 diamond drill core was not required for metallurgical testing and core was handled normally. Sawn samples were securely bagged and boxed on site and dispatched to a facility of ALS Laboratory Group (“ALS Chemex”) located in Fairbanks, Alaska, for sample preparation. Transportation of the samples was through third-party companies that provided secure transportation services.  The pulps were analyzed at ALS Chemex located in Fairbanks or Elko, Nevada. Zazu did not participate in any part of the sample preparation or analysis except for cutting core and selecting sample intervals.

 

Check samples from the 2007 drilling program and all samples from the 2008 drilling campaign were sent to the preparation and assaying facilities of ALS Chemex (ISO 17025 accreditation).   Other QA/QC procedures employed by Zazu included the use of blanks (unmineralized core from outside of the mineralized zone) and quartered core duplicates. Zazu was unable to obtain acceptable reference samples for the 2007 field season and reference samples were not included as part of the 2007 ongoing QA/QC program.  Reproducibility between G & T and ALS Chemex was found to be good. 

.

10. Prefeasibility Studies

 

Zazu completed a PEA in 2014 that incorporated a variety of prefeasibility level studies into the analysis.  These studies included resource estimation, mining and processing recovery estimates, a preliminary mining and processing plan, infrastructure layout, environmental considerations and an economic analysis based on the base case parameters.  The PEA envisioned an open pit mining operation with a 5,500 ton per day floatation mill for processing resulting in a nine-year mine life.  Concentrates would be handled through the DeLong Mountain Regional Transportation System (the “DMTS”) road and port system that currently handles all concentrate produced by the nearby Red Dog zinc mine of Teck.  A summary of metallurgical testing and mineral processing is provided below.  The PEA analyzed the Lik project as a stand-alone operation and assumes construction of its own independent processing, tailings and port facilities. Alternate development scenarios might be developed utilizing infrastructure under the control of the nearby Red Dog operation. However, no agreements are in place to develop such plans and are therefore hypothetical.

 

Prior to the S-K 1300 Lik TRS report, Solitario filed on SEDAR in Canada:  Technical Report; Zazu Metals Corporation, Lik Deposit, Alaska, USA; Report Date: April 23, 2014; Effective Date: March 3, 2014; prepared by JDS Energy and Mining Inc (“JDS”).

 

11. Metallurgical Testing and Mineral Processing

 

There have been five metallurgical test work reports issued to date on the Lik ores. The most recent and comprehensive processing and metallurgical testing programs include work performed by G&T and by SGS.  Samples collected during drilling in 2007 and 2008 were composited into one Master Composite for testing at G&T in 2008, and later testing by SGS was carried out in 2010 on the remainder of the Master Composite. These key testing results have formed the basis for this economic evaluation of the Lik deposit. Results are summarized in the table below:

 

Summary of SGS 2010 and G&T 2008 Metallurgical Test Results

 

Test

Element

Feed

Lead Concentrate

Zinc Concentrate

Grade

Grade

Recovery

Grade

Recovery

SGS 2010

Pb%

2.83

52.00

69.10

1.88

9.70

Zn%

9.56

7.39

2.91

54.60

83.10

Ag gpt

37

55

5.5

68

26.6

G&T 2008

Pb%

2.36

70.30

70.3

1.57

9.4

Zn%

8.47

4.17

1.20

52.20

86.9

Ag gpt

34

68

4.8

64

26.9

Average Used for Mass Balance and NSR Estimates

Pb%

2.60

61.15

69.7

1.73

9.6

Zn%

9.02

5.78

2.06

53.40

85.0

Ag gpt

36

62

5.2

66

26.8

 

 
31

Table of Contents

 

The metallurgical flowsheet for this PEA includes conventional crushing, grinding, and floatation processing methods. Run-of–Mine (ROM) ore will be delivered to a primary crushing plant and stored in a coarse ore stockpile awaiting reclaim into the grinding circuit. Crusher ore will be reclaimed and delivered to a two-stage grinding circuit equipped with a Semi-Autogenous Grinding (SAG) mill and a ball mill in closed circuit with cyclones.

 

Recoveries from these modeled methods and metallurgical testing conducted to date are anticipated to be 85% of zinc to the zinc concentrate and 69.7% of the lead to the lead concentrate.  Silver may also be recovered and payable at times in the zinc concentrate and, more significantly, in the lead concentrate.

 

12. Reserves and Resources

 

There are no reported mineral reserves at the Lik project.  See “Mineral Resources” below for the mineral resources at the Lik project.

 

13. Mining Operations

 

No commercial mining operations to recover metals have occurred on the project. 

 

14. Planned Exploration and Development

 

Solitario and Teck are in final discussions to jointly fund a 2022 exploration program, with Teck acting as project manager.   The program, if approved, consists of drilling three core holes totaling approximately 2,130 feet.  Drill targets under consideration are extensions to the currently defined Lik deposit on the northwest and southern limits of the deposit, including one hole to test for stacked mineralized horizons.  Drilling is expected to begin during the 2022 summer field season.  Besides drilling, a gravity geophysical survey west of the Lik deposit is planned where favorable stratigraphy to host zinc mineralization similar to Lik is thought to exist at shallow depths.  Gravity geophysics have proven very effective in detecting zinc mineralization at depth.  We expect to reach a final decision on this program early in the second quarter of 2022.  Timing of this program could be impacted by COVID-19 restrictions.

 

Chambara Zinc Property (Peru)

 

In April 2008, we signed the Minera Chambara shareholders’ agreement with Votorantim on Solitario's 100%-owned Chambara zinc project.  In 2015 Votorantim transferred its interest in the Chambara project to Milpo.  In October of 2017, Milpo and Votorantim merged to form Nexa.  For the remainder of this Chambara property section, all references to Votorantim, Milpo or Nexa are collectively referred to as “Nexa.”   

 

 The original purpose of the Chambara joint venture was to collectively pool independently owned Solitario

and Nexa properties into a jointly held joint venture.  These properties were located within a large area of interest in northern Peru measuring approximately 200 by 85 kilometers, but outside of the Florida Canyon property position.   Nexa originally contributed 52 mineral concessions within the area of interest totaling 52,000 hectares to Minera Chambara for a 15% interest in Minera Chambara.  We contributed 9,600 hectares of mineral claims and an extensive exploration data base in our possession for an 85% interest in Minera Chambara.  Existing and future acquired properties subject to the terms of the shareholders’ agreement will be controlled by Minera Chambara.  Minera Chambara dropped selected concessions in 2013 and 2016 and acquired the rights to 13 new concessions totaling 11,600 hectares in 2017.  The current claim holdings of Minera Chambara are 48 concessions totaling 36,080 hectares of valid concessions that completely surround the Florida Canyon project area held by Minera Bongará.  As of December 31, 2021, Minera Chambara’s only assets are the properties and Minera Chambara has no debt.  Nexa may increase its shareholding interest to 49% through cumulative spending of $6,250,000 and may further increase its interest to 70% by funding a feasibility study and providing construction financing for Solitario's interest.  If Nexa provides such construction financing, we would repay that financing, including interest, from 80% of Solitario's portion of the project cash flow. 

 

 Significant geochemical anomalies and outcropping mineralization have been identified at several locations on the Chambara property.  During 2021 Nexa conducted geologic mapping and geochemical sampling at the San Jose and Naranjitos prospects which were initially discovered by Solitario in the 1990’s. Significant new geologic information collected reveal that at least some of the San Jose mineralization is found in the same stratigraphic location as the Florida Canyon deposit which indicates that the target for future drilling is closer to the surface than previously thought.  It is known that the size and strength of the geochemical signature at San Jose is similar to that at Florida Canyon even though surface exploration is still at a very early stage. Even less work has been done at Naranjitos but that project also appears to be very prospective.   

 

There are no reported mineral reserves or mineral resources at the Chambara project.

 

 
32

Table of Contents

 

Discontinued Projects

 

During 2021 we recorded $17,000 of mineral property impairment related our its decision to abandon the Gold Coin project in Arizona.  During 2020 we recorded $6,000 of mineral property impairment related to our decision to abandon its La Promesa project in Peru. 

 

Mineral Resources

 

                The following mineral resources summary represents Solitario’s interest in the mineral resources as provided in the S-K 1300 Florida Canyon TRS at Solitario’s current 39% interest at the Florida Canyon Project in Peru and Solitario’s interest in the mineral resources provided in the S-K 1300 Lik TRS at Solitario’s current 50% interest at the Lik Project in Alaska, in each case as of the end of the fiscal year ended December 31, 2021.

 

Lik (1)(3)(5)

 

Tonnes (000)

 

 

Zinc %

 

 

Zinc lbs (000)

 

 

silver (g/t)

 

 

Oz (000)

 

 

Lead %

 

 

Lead lbs (000)

 

Measured Mineral Resources

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Indicated Mineral Resources

 

 

8,800

 

 

 

8.07

 

 

 

1,565,903

 

 

 

50.10

 

 

 

14,175

 

 

 

2.68

 

 

 

520,027

 

Measured+Indicated Resources

 

 

8,800

 

 

 

8.07

 

 

 

1,565,903

 

 

 

50.10

 

 

 

14,175

 

 

 

2.68

 

 

 

520,027

 

Inferred Mineral Resources.

 

 

1,400

 

 

 

8.64

 

 

 

266,717

 

 

 

38.90

 

 

 

1,751

 

 

 

2.73

 

 

 

84,275

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Florida Canyon (2)(4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Measured Mineral Resources

 

 

315

 

 

 

11.32

 

 

 

78,553

 

 

 

15.42

 

 

 

156

 

 

 

1.39

 

 

 

9,646

 

Indicated Mineral Resources

 

 

638

 

 

 

10.28

 

 

 

144,512

 

 

 

14.87

 

 

 

305

 

 

 

1.31

 

 

 

18,415

 

Measured+Indicated Resources

 

 

952

 

 

 

10.62

 

 

 

222,988

 

 

 

15.05

 

 

 

461

 

 

 

1.33

 

 

 

27,926

 

Inferred Mineral Resources.

 

 

5,795

 

 

 

9.63

 

 

 

1,230,499

 

 

 

11.28

 

 

 

2,102

 

 

 

1.26

 

 

 

161,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Measured Mineral Resources

 

 

315

 

 

 

11.32

 

 

 

78,553

 

 

 

15.42

 

 

 

156

 

 

 

1.39

 

 

 

9,646

 

Indicated Mineral Resources

 

 

9,438

 

 

 

8.22

 

 

 

1,710,415

 

 

 

47.72

 

 

 

14,480

 

 

 

2.59

 

 

 

538,443

 

Measured+Indicated Resources

 

 

9,752

 

 

 

8.32

 

 

 

1,788,890

 

 

 

46.68

 

 

 

14,636

 

 

 

2.55

 

 

 

547,953

 

Inferred Mineral Resources.

 

 

7,195

 

 

 

9.44

 

 

 

1,497,216

 

 

 

16.65

 

 

 

3,853

 

 

 

1.55

 

 

 

245,275

 

 

 

(1)

Price assumptions for Lik: Zn: $0.92/lb.; Pb: $1.01/lb.: Ag: $19.43/oz

 

(2)

Price assumptions for Florida Canyon: Zn: $1.20/lb.; Pb: $1.00/lb.: Ag: $16.50/oz

 

(3)

Mineral resource recoveries for Lik: Zn: 85.0%; Pb: 69.7%; Ag:26.87%

 

(4)

Mineral resource recoveries for Florida Canyon: Zn: 79.8%; Pb: 74.3%; Ag: 51.7%

 

(5)

Mineral resource for Lik is reported at a cutoff grade of 5% Pb%+Zn%.

 

(6)

Mineral resource cut-offs for Florida Canyon are NSR $41.40/t for sub-level stoping, $42.93/t for cut and fill stoping and $40.61/t for room and pillar.

 

 
33

Table of Contents

 

Internal controls

 

Solitario’s internal controls are designed to provide reasonable assurance that information and processes utilized in assessing its exploration results as well as mineral resource estimation are reasonable and in line with industry best practices. These internal controls include quality assurance and quality control (“QA/QC”) programs in the collection, analysis, verification, storage, reporting and use of drillhole, assay, metallurgical and other technical and scientific information, including the following:

 

 

·

Review of joint venture analysis/data/and programs by Solitario qualified personnel, including approval of budgets and annual review of geologic and financial results of programs.

 

·

All mineral resource calculations are prepared by independent third-party engineering firms and reviewed by Solitario’s qualified person prior to final publication;

 

·

Maintenance of a complete chain-of-custody, ensuring the traceability and integrity of the samples at all handling stages from collection, transportation, sample preparation and analysis to long-term sample storage;

 

·

Third-party fully certified labs are used for assays used in public disclosure or resource models; and

 

·

QA/QC data are regularly verified to ensure that outliers sample mix-ups, contamination, or laboratory biases during the sample preparation and analysis steps are correctly identified, mitigated or remediated.

 

Mineral resources and mineral reserves are estimates that contain inherent risk and depend upon geologic interpretation and statistical inferences drawn from drilling and sampling analysis, which may prove to be unreliable. See Risk Factors in Item 1A for additional information.

 

GLOSSARY OF MINING TERMS

 

“Allochthonous” means originating in a place other than a place where it was formed.

 

“Assay” means to test minerals by chemical or other methods for the purpose of determining the amount of valuable metals contained. 

 

“Amphiobile” means any of a class of rock-forming silicate or aluminosilicate minerals typically occurring as fibrous or columnar crystals.

 

“Anticline” means folds in which each half of the fold dips away front the crest.

 

“Biotite” means a black, dark brown, or greenish black variety of mica, occurring in many igneous and metamorphic rocks.

 

“Breccia” means rock consisting of fragments, more or less angular, in a matrix of finer-grained material or of cementing material.

 

“Carbonaceous” means a compound relating to or containing carbon. 

 

“Chert” means a sedimentary rock of microcrystalline quartz (the mineral form Silicon dioxide - SiO2). 

 

“Claim” or “Concession” means a mining interest giving its holder the right to prospect, explore for and exploit minerals within a defined area. 

 

“Clastic” means pertaining to rock or rocks composed of fragments or particles of older rocks or previously existing solid matter; fragmental.

 

Deposit” means an informal term for an accumulation of mineral ores.

 

“Development” means work carried out for the purpose of opening up a mineral deposit and making the actual ore extraction possible. 

 

“Domal” means of a dome shape.

 

“Dolomite” means calcium magnesium carbonate, CaMg (CO3)2, occurring in crystals and in masses.

 

“Facies” means the appearance and characteristics of a sedimentary deposit, especially as they reflect the conditions and environment of deposition and serve to distinguish the deposit from contiguous deposits. 

 

“Fault” means a fracture in rock along which there has been displacement of the two sides parallel to the fracture.

 

“Galena” means a bluish gray or black mineral of metallic appearance, generally the chief ore of lead sulfide.

 

“Gabbros” means a granular igneous rock composed essentially of calcic plagioclase, a ferromagnesian mineral, and accessory minerals.

 

“gpt” means grams per tonne.

 

“Indicated Mineral Resource” means that part of a mineral resource for which quantity and grade or quality are estimated on the basis of adequate geological evidence and sampling.

 

“Inferred Mineral Resource” means that part of a mineral resource for which quantity and grade or quality are estimated on the basis of limited geological evidence and sampling.

 

“Karst” means a landscape that is characterized by the features of solution weathering and erosion in the subsurface. These features include caves, sinkholes, disappearing streams, subsurface drainage and deeply incised narrow canyons.

 

“Manto deposits” means replacement ore bodies that are strata bound, irregular to rod shaped ore occurrences usually horizontal or near horizontal in attitude.

 

 
34

Table of Contents

 

“Metabasalts” means generally fine to medium grained basalts, dominated by plagioclase, quartz, amphibole, and biotite rock.

 

“Measured Mineral Resource” means that part of a mineral resource for which quantity and grade or quality are estimated on the basis of conclusive geological evidence and sampling.

 

“Mineral Resource” means as a concentration or occurrence of material of economic interest in or on the earth’s crust in such form, grade or quality, and quantity that there are reasonable prospects for its economic extraction.

 

“Mineralization” means the concentration of metals within a body of rock.

 

“NSR” means net smelter return royalty.

 

“Ore” means material containing minerals that can be economically extracted.

 

“Ounce” means a troy ounce.

 

“Oxide” means a mineral class in which the chemical compound that typically contains an 0 -2 oxygen atom in its chemical formula.

 

”Plagioclaste” means a group of feldspar minerals that form a solid solution series ranging from pure albite, Na(AlSi3O8), to pure anorthite, Ca(Al2Si2O8). 

 

“Pyrite” means a compound of iron sulfide (FeSO2) commonly found in mineral rich areas.  

 

“Reserves” or “Mineral Reserve” means that part of a mineral deposit, which could be economically and legally extracted or produced at the time of the reserve determination.

 

“Sampling” means selecting a fractional, but representative, part of a mineral deposit for analysis.

 

“Shale” means a fine-grained sedimentary rock that forms from the compaction of silt and clay commonly referred to as mud.

 

“Sediment” means solid material settled from suspension in a liquid.

 

“Sedimentary Exhalative Deposits (SEDEX)” means ore deposits which have been formed by the release of ore-bearing hydrothermal fluids into a water reservoir.

 

“Silicification” means the process in which organic matter becomes saturated with silica (silicon dioxide).

 

“Sphalerite” means a very common mineral, zinc sulfide, usually containing some iron and a little cadmium, occurring in yellow, brown, or black crystals or cleavable masses with resinous luster and it is the principal ore of zinc.

 

“Spectrophotometry” means the quantitative measurement of the reflection properties of a material as a function of its wavelength. 

 

“Stratiform” means formed parallel to the bedding places of surrounding rock.

 

“Stratigraphy” means the arrangement of rock strata, especially as to the geographic, chronologic order of sequence (age), classification, characteristics and formation.

 

“Strike” when used as a noun, means the direction, course or bearing of a vein or rock formation measured on a level surface and, when used as a verb, means to take such direction, course or bearing.

 

“Subcrop” means an occurrence of strata beneath the subsurface of an inclusive stratigraphic unit that succeeds an unconformity on which there is marked overstep.

 

“Sulfide” means a compound of sulfur and some other element.

 

“Synform” means A topographic feature which is composed of sedimentary layers in a concave formation.

 

“Syngenetic” means a mineral deposit that forms at the same time as the surrounding rock.

 

“Ton” means a short ton (2,000 pounds).

 

“Tonne” means a metric measure that contains 2,204.6 pounds or 1,000 kilograms.

 

“Vein” means a fissure, fault or crack in a rock filled by minerals that have traveled upwards from some deep source.

 

Item 3.  Legal Proceedings

 

None

 

Item 4.  Mine Safety Disclosures

 

Not applicable

 

 
35

Table of Contents

  

PART II

 

Item 5.  Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

 

Our common stock trades on the NYSE American exchange under the symbol “XPL” and on the TSX under the symbol “SLR.”  Since 2008 trading volume of our common stock on the NYSE American exchange has exceeded the trading volume of our stock on the TSX by a substantial margin. 

 

Shares authorized for issuance under equity compensation plans

 

On June 18, 2013 Solitario’s shareholders approved the 2013 Solitario Exploration & Royalty Corp. Omnibus Stock and Incentive Plan (the “2013 Plan”).  On June 29, 2017, Solitario shareholders approved an amendment to the 2013 Plan, which increased the number of shares of common stock available for issuance under the 2013 Plan from 1,750,000 to 5,750,000.  Under the terms of the 2013 Plan, the Board of Directors may grant awards to directors, officers, employees and consultants.  Such awards may take the form of stock options, stock appreciation rights, restricted stock, and restricted stock units.  The terms and conditions of the awards are pursuant to the 2013 Plan and options are granted by the Board of Directors or a committee appointed by the Board of Directors. 

 

On May 5, 2021, the Board of Directors granted 90,000 stock options under the 2013 Plan.  These options have a five-year life, vested 25% on the date of grant and vest 25% on each of the next three anniversary dates of the date of grant, have an exercise price of $0.67 per share, and a grant date fair value of $37,000, based upon a Black-Scholes model with an expected volatility of 76%, and a risk-free interest rate of 0.9%.  On June 10, 2021, the Board of Directors granted 50,000 stock options under the 2013 Plan.  These options have a five-year life, vested 25% on the date of grant and vest 25% on each of the next three anniversary dates of the date of grant, have an exercise price of $0.69 per share, and a grant date fair value of $20,000, based upon a Black-Scholes model with an expected volatility of 76%, and a risk-free interest rate of 0.9%.

 

On April 2, 2020, the Board of Directors granted 1,325,000 stock options under the 2013 Plan.  These options have a five-year life, vested 25% on the date of grant and vest 25% on each of the next three anniversary dates of the date of grant, have an exercise price of $0.20 per share, and a grant date fair value of $145,000, based upon a Black-Scholes model with an expected volatility of 67%, and a risk-free interest rate of 0.4%. 

 

Equity Compensation Plan Information as of December 31, 2021:

 

Plan category

 

Number of securities to be issued upon exercise of outstanding options, warrants and rights

 

 

Weighted-average exercise price of outstanding options, warrants and rights

(2013 Plan – US$)

 

 

Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a))

 

2013 Plan

 

(a)

 

 

(b)

 

 

(c)

 

Equity compensation plans approved by security holders

 

 

5,513,000

 

 

 

0.49

 

 

 

1,438

 

Equity compensation plans not approved by security holders

 

 

-

 

 

 

N/A

 

 

 

-

 

Total 2013 Plan

 

 

5,513,000

 

 

 

0.49

 

 

 

1,438

 

 

Holders of our common stock

 

As of March 30, 2021, we have approximately 14,500 holders of our common stock.

 

Dividend policy

 

We have not paid a dividend in our history and do not anticipate paying a dividend in the foreseeable future.

 

 
36

Table of Contents

 

Issuer purchases of equity securities

 

                On October 28, 2015, the Board of Directors authorized a share repurchase program pursuant to which Solitario may acquire up to 2 million of its common shares.  All purchases were made in open-market transactions through a broker dealer.  During 2020 the Board of Directors extended the termination date of the repurchase program to December 31, 2021; however, the repurchase program did not obligate us to acquire any particular amount of our shares.  We did not purchase any shares under the share repurchase program during the year ended December 31, 2021.  During the year ended December 31, 2020 we purchased a total of 24,700 shares of our common stock under the program for an aggregate purchase price of $5,000.  As of December 31, 2021, we have purchased a total of 994,000 shares of our common stock for an aggregate purchase price of $467,000 under the share repurchase program since its inception.   The share repurchase program expired on December 31, 2021.   

 

Item 6.  Selected Financial Data [Reserved]

 

 
37

Table of Contents

 

Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations

 

The following discussion should be read in conjunction with the information contained in the consolidated financial statements and notes thereto included in Item 8, "Financial Statements and Supplementary Data."  Our financial condition and results of operations are not necessarily indicative of what may be expected in future years. 

 

(a). Effects of COVID-19

 

As of December 31, 2021, the effects of COVID-19 have not had a material adverse effect on Solitario’s administrative activities as we have only three full-time employees, all of whom can work remotely, and are not required to meet in person on a regular basis.   We use part-time and contract geologists at our South Dakota project and to date, the effects of COVID-19 have not had a material impact on our operations at the Golden Crest project.  However, as a result of the on-going pandemic our joint-venture partners, Teck at our Lik project and Nexa at our Florida Canyon project, reduced, with our concurrence, the planned exploration activities on these projects for 2021 and are reviewing their 2022 exploration plans on our projects due to several factors.  These factors include, but are not limited, to; (i) our partners’ limited exploration staffing; (ii) the need to put into place safety and operational protocols for COVID-19 and other potential pandemics related to their exploration activities; (iii) the ability to reallocate exploration resources to non-site specific tasks, such as data and resource review, and planning for future drilling; and (iv) the ability to modify and or postpone 2022 exploration activities using the interim period to enhance future potential exploration programs.  Solitario does not believe these steps by our joint venture partners with regard to 2021 exploration activities or plans for 2022 exploration reflects on the long-term economic potential of either its Lik or Florida Canyon projects. 

 

During 2020 and 2021 as a result of the uncertainty caused by COVID-19, and the resulting market volatility and unknown long-term effects of COVID-19, Solitario took steps to reduce the potential impact of COVID-19 on its liquidity and capital resources by; (i) obtaining the PPP Loan (defined below); (ii) effecting salary reductions for all of its employees; (iii) reducing its contractual amounts owed to contractors; (iv) reducing certain non-core activities such as travel and investor relations; and (v) reducing or delaying certain capital costs such as equipment replacement.  We do not anticipate taking further similar  steps during 2022 and are currently planning expanded exploration at our Golden Crest project.  Solitario believes its current cash and short-term assets together with potential access to capital under its ATM program or otherwise, provide Solitario with the flexibility to continue its short and mid-term operations. 

 

Nonetheless, the extent to which COVID-19 impacts our business, including our exploration and other activities and the market for our securities, will depend on future developments, which are highly uncertain and cannot be accurately predicted at this time.  Please see Item 1A, “Risk Factors” contained in this Form 10-K.

 

(b). Business Overview and Summary

 

We are an exploration stage company as defined by rules issued by the SEC.  We were incorporated in the state of Colorado on November 15, 1984 as a wholly owned subsidiary of Crown.  In July 1994, we became a publicly traded company on the TSX through our initial public offering.  We have been actively involved in mineral exploration since 1993.  Our primary focus is the acquisition and exploration of zinc-related and precious metals exploration mineral properties.  We have historically held a portfolio of mineral exploration properties and assets for future sale, for joint venture or to create a royalty up to the development stage of the project (development activities include, among other things, completion of a feasibility study for the identification of proven and probable reserves, as well as permitting and preparing a deposit for mining).  At that point, or sometime prior to that point, we would likely attempt to sell a given mineral property, pursue its development either on our own or through a joint venture with a partner that has expertise in mining operations, or obtain a royalty from a third party that continues to advance the property.  Although our mineral properties may be developed in the future by us, through a joint venture or by a third party, we have never developed a mineral property. In addition to focusing on our current mineral exploration properties, we also from time to time evaluate potential strategic transactions for the acquisition of new precious and base metal properties and assets with exploration potential. 

 

Our current geographic focus for the evaluation of potential mineral properties is in North and South America; however, we have conducted property evaluations for potential acquisition in other parts of the world.  At December 31, 2021, we consider our carried interest in our Florida Canyon project in Peru, our interest in the Lik project in Alaska and our Golden Crest project in South Dakota to be our core mineral property assets.  We are conducting independent exploration activities in Peru and through joint ventures operated by our partners in Peru and the United States.  We conduct potential acquisition evaluations in other countries of both North and South America.

 

As of December 31, 2021, we have balances of cash and short-term investments that we anticipate using, in part, to fund planned 2022 exploration, to further the exploration of our Lik and Golden Crest projects, conduct reconnaissance exploration and to potentially acquire additional mineral properties.  The fluctuations in commodity prices of base and precious metals have contributed to a challenging environment for mineral exploration and development, which has created opportunities as well as challenges for the potential acquisition of advanced mineral exploration projects or other related assets at potentially attractive terms.    

 

 
38

Table of Contents

 

In analyzing our activities, the most significant aspect relates to results of our exploration and potential development activities and those of our joint venture partners on a property-by-property basis.  When our exploration or potential development activities, including drilling, sampling and geologic testing, indicate a project may not be economically feasible or contain sufficient geologic or economic potential we may impair or completely write-off the property.  Another significant factor in the success or failure of our activities is the price of commodities.  For example, when the price of zinc or gold is down, the value of zinc, gold or other precious metal-bearing mineral properties, respectively, decreases; however, when the price of zinc or gold is up it may become more difficult and expensive to locate and acquire new zinc, gold or other precious metal-bearing mineral properties with potential to have economic deposits.  

 

The potential sale, joint venture or development of our mineral properties will occur, if at all, on an infrequent basis.   Historically, we have recorded revenues and met our need for capital in the past through (i) the issuance of common stock, (ii) the sale of properties and assets; (iii) a royalty sale on our former Mt. Hamilton property; (iv) the sale of our shares of Vendetta and Kinross common stock; (v) long-term debt secured by our mineral properties; (vi) short-term borrowing; and (vii) joint venture payments, including delay rental payments.  During 2021 we issued 3,100,000 shares of common stock in a directed registered offering for net proceeds of $1,542,000 and also sold 643,033 shares of common stock pursuant to an ATM program for net proceeds of $299,000.  We did not record any mineral property income from the sale of mineral properties during 2021 or 2020.   Although we sold certain royalty properties to SilverStream for Cdn$600,000 and recorded $408,000 in mineral property revenue in January 2019, our last major property asset sale occurred in 2015, when we recorded a gain on the sale of our former interest in Mount Hamilton LLC of $12,309,000.  During June 2012, we sold a royalty interest in our Mt. Hamilton project to Sandstorm Gold Ltd. for $10,000,000.  Prior to the sale of our interest in Mt. Hamilton LLC, our last significant cash proceeds from a property or asset sale were recorded in 2000 upon the sale of our former Yanacocha property for $6,000,000.  Proceeds from the sale or joint venture of properties, although potentially significant when they occur, have not been a consistent annual source of cash and would occur in the future, if at all, on an infrequent basis.  We have reduced our exposure to the costs of our exploration activities in the past through the use of joint ventures.  Although we anticipate the use of joint venture funding for some of our exploration activities will continue for the foreseeable future, we can provide no assurance that these or other sources of capital will be available in sufficient amounts to meet our needs, if at all.

 

2019 Royalty sale

 

As part of the Royalty Sale, Solitario received a Cdn$350,000 convertible note (the “SilverStream Note”) from the purchaser, SilverStream.  The SilverStream Note was convertible into common shares of SilverStream, at the discretion of SilverStream, by providing us a notice of conversion. 

 

On May 19, 2020, SilverStream completed an initial public offering, including changing its name to Vox Royalty Corp., and, in accordance with the terms of the SilverStream Note, issued Solitario 137,255 shares of common stock of Vox in full satisfaction of obligations owed under the SilverStream Note.  Solitario recorded its initial investment in the Vox common shares at the initial public offering price, or a total of Cdn$412,000 or $294,000.  Solitario recorded other income of $44,000 for the gain on the conversion of the SilverStream Note during 2020.  Solitario recorded interest income from the SilverStream Note of $7,000 during 2020.

 

(c). Results of Operations

 

Comparison of the year ended December 31, 2021 to the year ended December 31, 2020

 

We had a net loss of $2,367,000 or $0.04 per basic and diluted share for the year ended December 31, 2021 compared to a loss of $939,000 or $0.02 per basic and diluted share for the year ended December 31, 2020.  As explained in more detail below, the primary reasons for the increase in net loss during 2021 compared to 2020 was (i) an increase in exploration expense to $1,198,000 during 2021 compared to exploration expense of $413,000 during 2020; (ii) a realized loss on sale of marketable equity securities of $248,000 during 2021 compared to a realized gain of $50,000 during 2020; (iii) a reduction in interest and dividend income to $123,000 during 2021 compared to interest and dividend income of $184,000 during 2020; (iv) a reduction in other income to $10,000 during 2021 compared to other income of $104,000 during 2020; (v) a reduction in the unrealized gain on marketable equity securities during 2021 to $82,000 compared to an unrealized gain of $360,000 during 2020; (vi) mineral property impairment of $17,000 during 2021 compared to mineral property impairment of $6,000 during 2020 and an increase in unrealized loss on short-term investments to $102,000 in 2021 compared to a $57,000 in 2020.  Partially offsetting these factors that contributed to the increase in our net loss in 2021 were the following (i) a decrease in general and administrative expense to $952,000 during 2021 compared to general and administrative expense of $1,044,000 during 2020; and (ii) a reduction in the loss on derivative instruments to $38,000 during 2021 compared to a loss on derivative instruments of $92,000 during 2020.  Each of these items is discussed in greater detail below.

 

 
39

Table of Contents

 

Our primary exploration activities during 2021 were related to our Golden Crest project in South Dakota and our Lik project in Alaska.  We recorded $420,000 of exploration costs at Golden Crest during 2021, which consisted primarily of geologic evaluation of claims for staking, mapping and soil and rock sampling with related assay costs.  There were no similar costs during 2020 related to Golden Crest as we acquired the property during 2021.  In addition to these exploration costs, we also capitalized $695,000 of mineral acquisition costs at Golden Crest for our initial acquisition costs related to leasing, staking and filings on claims acquired during 2021.  All future exploration and filing costs related to these claims will be expensed as incurred.  Solitario’s share of exploration expenses at our Lik project in Alaska were $362,000 during 2021 compared to $14,000 of exploration expense at the Lik project 2020.  Teck undertook a geologic evaluation of the Lik project which included on-site work of mapping and analysis of prior drilling and planning for drilling during 2022 as part of a 50/50 exploration program managed by Teck.  We are evaluating, along with Teck, a drilling program for 2022, which was originally planned for 2021, but was delayed due to Teck staffing availability and extended permitting.  The program, if approved, consists of drilling two or three core holes totaling approximately 1,000 meters.  Drill targets under consideration include an area approximately one kilometer north of the Lik deposit and also below the Lik deposit to test for stacked mineralized horizons. Solitario would be responsible for 50% of the expenditures.  Given that the exploration program at our Florida Canyon project in Peru is fully funded by our joint venture partner, Nexa, we had relatively small exploration expenses at Florida Canyon of $85,000 during 2021 compared to $22,000 in 2020.  During 2021 we made the decision to abandon our Gold Coin project in Arizona after initial exploration efforts did not provide sufficient encouragement to move the project forward.  The remaining exploration expenditures during 2021 and 2020 were reconnaissance work, including the evaluation of potential mineral properties for acquisition, including work at Golden Crest, prior to its acquisition.  Our 2022 total exploration and development budget, excluding any new projects, in which we may acquire an interest, is approximately $2,350,000, which reflects a significant increase in the anticipated activities at the Golden Crest project as well as the proposed exploration and drilling program at Lik.  The proposed 2022 budget does not reflect any costs for drilling the Golden Crest project or any exploration costs for projects or assets we may acquire during 2022.  Our planned exploration activities in 2022 may be modified, as necessary for any drilling programs we may undertake at Golden Crest or projects we may acquire, changes related to any number of factors including COVID-19 adjustments and delays, potential acquisition of new properties, joint venture funding, commodity prices and changes in the deployment of our capital.  

 

Exploration expense (in thousands) by property consisted of the following:

 

(in thousands of dollars)

 

Year ended

December 31,

 

Property Name

 

2021

 

 

2020

 

Golden Crest

 

$420

 

 

$-

 

Florida Canyon

 

 

85

 

 

 

22

 

Lik project

 

 

362

 

 

 

14

 

Gold Coin

 

 

25

 

 

 

-

 

Reconnaissance exploration activity

 

 

306

 

 

 

377

 

  Total exploration expense

 

$1,198

 

 

$413

 

 

We believe a discussion of our general and administrative costs should be viewed without the non-cash stock option compensation expense (discussed below).  Excluding these costs, general and administrative costs were $828,000 during 2021 compared to $729,000 during 2020.  Salary and benefits expense increased to $301,000 during 2021 compared to $291,000 during 2020.  In addition, (i) legal and accounting costs increased to $199,000 during 2021 compared to $131,000 during 2020, primarily due to increased activity, including the ATM financing and the private placement of 3,100,000 common stock for proceeds of $1,542,000; (ii) travel and investor relation costs increased to $234,000 during 2021 compared to $200,000 during 2020 as a result of increased investor relations costs related to the Golden Crest project and other investor out-reach during 2021 compared to 2020; and (iii)  other costs related to office, insurance and miscellaneous costs decreased to $94,000 during 2021 compared to $107,000 during 2020.  We anticipate general and administrative costs for 2022 will be somewhat higher than the costs incurred during 2021; however, this amount may vary significantly during 2022 depending on the outcome of our exploration activity at Golden Crest and Lik and any strategic transactions we may attempt to execute upon.  We have forecast 2022 general and administrative costs to be approximately $966,000, excluding non-cash stock option compensation expense.  

 

We account for our employee stock options under the provisions of Accounting Standards Codification No. 718 (“ASC No. 718”).  We recognize stock option compensation expense on the date of grant for 25% of the grant date fair value, and subsequently, based upon a straight-line amortization of the grant date fair value of each of our outstanding options.  During the year ended December 31, 2021, we recorded $124,000 of non-cash stock option expense for the amortization of our outstanding options grant date fair value with a credit to additional paid-in-capital compared to $315,000 of non-cash stock option compensation expense during 2020.   The amount was lower during 2021 primarily due to the amortization of options which became fully vested during 2021 and a lower grant date fair value amortization during 2021.  During 2020 we charged general and administrative expense $36,000 for the amortization of 25% of the grant date fair value of 1,325,000 new options granted during 2020 compared to expense of $23,000 for the amortization of 25% of the grant date fair value of the 140,000 new options granted during 2021.  Most of our remaining stock option compensation during 2021 and 2020 related to the normal vesting of other outstanding options.  See Note 11, “Employee Stock Compensation Plans,” to our consolidated financial statements in Item 8, “Financial Statements and Supplementary Data to this Form 10-K” for an analysis of the changes in the fair value of our outstanding stock options and the components that are used to determine the fair value. 

 

 
40

Table of Contents

 

We recorded an unrealized gain on marketable equity securities of $82,000 during 2021 compared to an unrealized gain on marketable equity securities of $360,000 during 2020.  The net gain during 2021 was primarily related to an unrealized gain on marketable equity securities of $193,000 due to an increase in the value of our holdings of shares of Vendetta common stock, and an unrealized gain on marketable equity securities of $53,000 on our holdings of Vox common stock offset by an unrealized loss on marketable equity securities of $153,000 in the value of our holdings of Kinross common stock and an unrealized loss on the value of our holdings of TNR of $11,000 during 2021.  This compared to an unrealized gain in the value of our holdings of (i) Vendetta common stock during 2020 of $60,000 along with (ii) $260,0000 on the value of our holdings of Kinross common stock; (iii) $10,000 on our holdings of TNR common stock; and (iv) $30,000 on our holdings of TNR common stock during 2020.  Changes in the unrealized value of our holdings of marketable equity securities are related to the changes in the fair values of those holdings which is dependent on the market prices of the individual securities. 

 

During 2021 we sold 2,550,000 shares of Vendetta common stock for proceeds of $112,000 and recorded a realized loss on the sales of $269,000 and we sold 430,000 shares of TNR common stock for proceeds of $27,000 and recorded a gain on the sale of $19,000 and we sold 3,200 shares of Vox for proceeds of $8,000 and recorded a gain on the sale of $2,000.  During 2020 we acquired 137,255 shares of Vox recorded at $294,000 as part of the Royalty Sale in 2019 in exchange for the SilverStream Note and we sold 2,900,000 shares of Vendetta for cash proceeds of $123,000 and a realized gain of $50,000.  See Note 3, “Marketable Equity Securities” to our consolidated financial statements in Item 8, “Financial Statements and Supplementary Data” of this Form 10-K for additional discussion of our marketable equity securities.  We may sell some of our marketable equity securities from time to time during 2022 for working capital needs; however, we do not expect to sell all of our holdings of marketable equity securities during 2022.  Any proceeds we may receive from sales of marketable equity securities during 2022 will be dependent on the quoted market price of the securities sold on the date of sale and may be at prices below the fair value at December 31, 2021.  See “Liquidity and Capital Resources” below. 

 

We recorded a loss on derivative instruments of $38,000 during 2021 compared to a loss on derivative instruments of $92,000 during 2020.  The loss during 2021 was primarily related to a $46,000 loss on our Vendetta Warrants offset by a gain on certain Kinross calls we sold for $8,000, which expired unexercised.  The loss during 2020 was primarily related to certain covered calls we sold against our holdings of Kinross common stock for cash proceeds of $103,000 and repurchases of those calls prior to their expiration of $224,000 for a loss on derivative instruments of $121,000, which was partially offset by a gain on derivative instruments during 2020 of $29,000 related to our Vendetta Warrants.  See Note 7, “Derivative Instruments” to our consolidated financial statements in Item 8, “Financial Statements and Supplementary Data” of this Form 10-K for additional discussion of our derivative instruments.  We anticipate we will continue to write calls against our holdings of Kinross common stock in 2022 to provide additional income on a limited portion of shares of Kinross that Solitario may sell in the near term, which is generally defined as less than one year. 

 

We recorded $27,000 of depreciation and amortization during 2021 compared to $25,000 of depreciation and amortization during 2020.  The majority of our depreciation relates to depreciation on equipment acquired in 2017 as part of the acquisition at the Lik project.  We amortize these assets over a five-year period.  We anticipate our 2022 depreciation and amortization expense will be similar to our 2021 depreciation expense.

 

We recorded interest income of $123,000 during 2021 compared to interest income of $184,000 during 2020.  The decrease during 2021 was primarily related to a reduction in the outstanding balances of our investments in United States Treasury securities and Bank Certificates of Deposit, which decreased to $5,087,000 at December 31, 2021 from a balance of $5,798,000 at December 31, 2020.  In addition, during 2021 we recorded an unrealized loss of $102,000 during 2021 the value of our mark-to-market short term investments in United States Treasury securities compared to an unrealized loss of $57,000 during 2020as a result of declining interest rates.  We anticipate our interest income will decrease in 2022 compared to 2021 as a result of the use of our short-term investments and our cash balances for ordinary overhead, operational costs, and the exploration, evaluation and or acquisition of mineral properties discussed above.  See “Liquidity and Capital Resources,” below, for further discussion of our cash and cash equivalent balances.  

 

Our other income of $10,000 during 2021 related to the forgiveness of $10,000 remaining balance on our Paycheck Protection Program loan (the “PPP Loan”) that originated in 2019 with an original balance of $70,000.  Our other income during 2020 of $104,000 related to (i) $44,000 of gain on the conversion of the SilverStream Note to Vox shares, and (ii) forgiveness of $60,000 from the PPP Loan during 2020.  See Note 8, “Paycheck Protection Program Loan” to our consolidated financial statements in Item 8, “Financial Statements and Supplementary Data” of this Form 10-K for additional discussion of the PPP Loan.

 

 
41

Table of Contents

 

We recorded no deferred tax expense or benefit in either 2021 or 2020 as we provide a valuation allowance for the tax benefit arising out of our net operating losses for all periods presented.  See Note 6, “Income Taxes” to our consolidated financial statements in Item 8, “Financial Statements and Supplementary Data” of this Form 10-K for additional discussion of our income tax valuation allowance, deferred tax assets and our net operating losses for 2021 and 2020. We anticipate we will continue to provide a valuation allowance for these net operating losses until we are in a net tax liability position with regards to those countries where we operate or until it is more likely than not that we will be able to realize those net operating losses in the future.      

 

We regularly perform evaluations of our mineral property assets to assess the recoverability of our investments in these assets.  All long-lived assets are reviewed for impairment whenever events or circumstances change which indicate the carrying amount of an asset may not be recoverable utilizing guidelines based upon future net cash flows from the asset as well as our estimates of the geologic potential of early-stage mineral property and its related value for future sale, joint venture or development by us or others.  During 2021 we recorded $17,000 of mineral property impairment related to our decision to abandon our Gold Coin project in Arizona.  During 2020 we recorded $6,000 of mineral property impairment related to our decision to abandon our La Promesa project in Peru.       

 

(d). Liquidity and Capital Resources

 

Cash

 

As of December 31, 2021, we had $462,000 in cash.  We intend to utilize a portion of this cash and a portion of our short-term investments, discussed below, to fund our ordinary overhead, operational costs, exploration activities and for the potential acquisition of additional mineral properties and other assets over the next several years.   

 

Short-term Investments

 

As of December 31, 2021, we have USTS with maturities of 15 days to one year, recorded at their fair value of $4,236,000.  Solitario also holds FDIC insured bank certificates of deposit (“CD’s”) with face values between $100,000 and $250,000 and maturities of three months to one year, which are recorded at their fair value of $851,000 as of December 31, 2021.  The USTS and CD’s are recorded at their fair value based upon quoted market prices.  Our short-term investments in USTS and CD’s are highly liquid and may be sold in their entirety at any time at their quoted market price and are classified as a current asset.  We anticipate we will roll over that portion of our short-term investments not used for operating costs or mineral property acquisitions as they mature during 2022.

 

Marketable Equity Securities

 

Our marketable equity securities are classified as available-for-sale and are carried at fair value, which is based upon market quotes of the underlying securities.  We owned 100,000 shares of Kinross common stock as of December 31, 2021, which are recorded at their fair value of $581,000.  As of December 31, 2021, we own 9,000,000 shares of Vendetta common stock recorded at their fair market value of $356,000 and we own 134,055 shares of Vox common stock recorded at their fair market value of $370,000.  Changes in the fair value of marketable equity securities are recorded as gains and losses in the statements of operations.

 

Working Capital

 

We had working capital of $6,883,000 at December 31, 2021 compared to working capital of $7,875,000 as of December 31, 2020.  Our working capital at December 31, 2021 consists primarily of our cash and cash equivalents, our investment in short-term investments and our marketable equity securities, less our current liabilities of $276,000.  As of December 31, 2021, our cash balances along with our short-term investments and marketable equity securities are adequate to fund our expected expenditures over the next year.

 

The nature of the mineral exploration business requires significant sources of capital to fund exploration, development and operation of mining projects.  We expect we will need additional capital if we decide to develop or operate any of our current exploration projects or any projects or assets we may acquire. We anticipate we would finance any such development through the use of our cash reserves, short-term investments, joint ventures, issuance of debt or equity, or the sale of other exploration projects or assets.

 

Stock-Based Compensation Plans

 

As of December 31, 2021, options to acquire 5,513,000 shares of our common stock were outstanding.  There are 4,718,000 options that are vested and exercisable at December 31, 2021.  As of December 31, 2021, our outstanding options include 3,013,000 options that are in the money with a weighted average exercise price of $0.26 per share, which is below the market price of a share of Solitario common stock at December 31, 2021 of $0.50 per share as quoted on the NYSE American exchange.  See Note 11, “Employee Stock Compensation Plans” to our consolidated financial statements in Item 8, “Financial Statements and Supplementary Data of this Form 10-K for a discussion of the activity in our 2013 Plan during 2021 and 2020.  We do not anticipate that stock option exercises will be a significant source of cash during 2021.

 

 
42

Table of Contents

 

December 2021 Equity Offering

 

On December 6, 2021 we completed the sale of 3,100,000 shares of common stock (the “Shares”), at a price of $0.50 per share (the “Offering”) for net proceeds after expenses of $1,542,000.  We did not engage an underwriter or placement agent for the Offering, and therefore there were no underwriter discounts or commissions or placement agent fees. The sale of the Shares was made through a subscription agreement between Solitario and each respective investor. The Shares were offered and sold pursuant to our existing shelf registration statement on Form S-3 (File No. 333-249129). We filed a prospectus supplement, dated December 1, 2021, with the SEC in connection with the sale of the Shares in the Offering.  Three of our executive officers participated in the Offering, purchasing 50,000 Shares each, on the same terms as the other investors.  The Offering was unanimously approved by our Board of Directors and the participation by our executive officers was also unanimously approved by the Audit Committee of our Board of Directors.

 

At the Market Offering

 

On February 2, 2021, we entered into an at-the-market offering agreement (the “ATM Agreement”) with H. C. Wainwright & Co., LLC (“Wainwright”), under which we may, from time to time, issue and sell shares of our common stock through Wainwright as sales manager in an at-the-market offering under a prospectus supplement for aggregate sales proceeds of up to $9.0 million (the “ATM Program”).   The common stock is distributed at the market prices prevailing at the time of sale.  As a result, prices of the common stock sold under the ATM Program may vary as between purchasers and during the period of distribution. The ATM Agreement provides that Wainwright is entitled to compensation for its services at a commission rate of 3.0% of the gross sales price per share of common stock sold.  During 2021, we recorded $144,000 as a charge to additional paid-in-capital for one-time expenses related to entering into the ATM Agreement.  During 2021, we sold an aggregate of 643,033 shares of our common stock under the ATM Program at an average price of $0.68 per share for net proceeds of $299,000 after commissions, sale, and one-time expenses.  In March 2022, we sold 2,650,724 shares of our common stock under the ATM program at a price of $0.79 per share for net proceeds of $2,023,000 after commissions and sale expenses.

 

Share Repurchase Program

 

On October 28, 2015, our Board of Directors approved a share repurchase program that authorized us to purchase up to two million shares of our outstanding common stock.  During 2020 our Board of Directors extended the expiration date of the share repurchase program through December 31, 2021.   During 2021, we did not purchase any shares pursuant to the share repurchase program.  During the year ended December 31, 2020, we purchased 24,700 shares of Solitario common stock for an aggregate purchase price of $5,000.  As of December 31, 2021, we have purchased a total of 994,000 shares for an aggregate purchase price of $467,000 under the share repurchase program since its inception.  The share repurchase plan expired on December 31, 2021.

 

Off-balance sheet arrangements

 

As of December 31, 2021, and 2020, we have no off-balance sheet arrangements.

 

(e). Cash Flows

 

Net cash used in operations during the year ended December 31, 2021 increased to $2,157,000 compared to $1,010,000 for the year ended December 31, 2020 primarily as a result of (i) the exploration expense at our Golden Crest project of $420,000 during 2021 with no similar expense in 2020 and the increase in exploration expense at our Lik project to $362,000 during 2021 compared to $14,000 during 2020; (ii) a reduction in interest income to $123,000 during 2021 compared to interest income of $184,000 recorded during 2020, the majority of which was a reduction in the cash balances during each of the years ending December 31, 2021 and 2020; and (iii) a net use of cash from changes in prepaid expenses and other current assets of $277,000 during 2021 compared to a net source of cash from changes in prepaid expenses and other current assets of $38,000 during 2020.  Partially offsetting this increased use of cash in operations was a reduction in the use of cash from the net change in accounts payable and other current liabilities to $17,000 during 2021 compared to a use of cash of $128,000 from the net change in accounts payable and other current liabilities during 2020.  These items are discussed in further detail above under “Results of Operations.”  

 

 
43

Table of Contents

 

Net cash provided by investing activities decreased to $90,000 during 2021 compared to net cash provided of $976,000 during 2020.  In addition to the reduction in the cash provided from the sale of short-term investments to $609,000 during 2021 compared to $974,000 during 2020, we (i) capitalized $635,000 of initial costs on the Golden Crest claims and lease acquired during 2021, with no similar expenditure in 2020 and (ii) we acquired other assets related to the Golden Crest project of $39,000 during 2021 with no similar items acquired during 2020.  Partially offsetting these reductions in cash provided by investing activities were (i) an increase in cash from the sale of marketable equity securities to $147,000 during 2021 compared to $123,000 during 2020; and (ii) the receipt of cash from the sale of derivative instruments of $8,000 during 2021 compared to the net use of cash of $121,000 from the sale and repurchase of derivative instruments during 2020.  We anticipate we will continue to utilize proceeds from the sale of our short-term investments and any proceeds we may derive from potential sales of marketable equity securities to fund our operations during 2022.

 

Our net cash provided by financing activities during 2021 was from (i) the sale of 3,100,000 shares in December 2021 of our common stock for net proceeds of $1,542,000; (ii) the issuance of 643,033 shares of our common stock under the ATM program for net proceeds of $299,000 and (ii) the exercise of options for 185,000 shares of our common stock for net proceeds of $83,000.  Our net cash provided by financing activities in 2020 included $70,000 from the PPP Loan, with no similar item during 2021.  We used cash of $5,000 during 2020 for the repurchase of common stock for cancellation.  We may utilize the ATM program during 2022 to supplement our existing cash resources however we have will only use the ATM when we believe the market conditions based upon the quoted price of a share of our common stock are appropriate.  Our share repurchase program expired on December 31, 2021 and thus we will not repurchase shares of common stock under the share repurchase plan during 2022. 

 

(f). Development Activities, Exploration Activities, Environmental Compliance and Contractual Obligations

 

Development Activities

 

We do not have any ongoing mineral development activities, which are activities for the development of mineral properties with reserves for potential mining. 

 

Exploration Activities

 

A historically significant part of our business involves the review of potential property acquisitions and continuing review and analysis of properties in which we have an interest to determine the exploration and development potential of the properties.  In analyzing expected levels of expenditures for work commitments and property payments, our obligations to make such payments fluctuate greatly depending on whether, among other things, we make a decision to sell a property interest, convey a property interest to a joint venture, or allow our interest in a property to lapse by not making the work commitment or payment required.  In acquiring many of our interests in mining claims and leases, we have entered into agreements, which generally may be canceled at our option.  We are often required to make minimum rental and option payments in order to maintain our interest in certain claims and leases.  Our net 2021 mineral and surface property rental and option payments, included in exploration expense, were $9,000.  Our 2022 total exploration property rentals and option payments for properties we own, have under joint venture, or operate are estimated to be approximately $1,116,000.  Assuming that our joint ventures continue in their current status and that we do not appreciably change our property positions on existing properties, we estimate that our joint venture partners will pay on our behalf or reimburse us approximately $777,000 of these annual payments.  These obligations are detailed below under “Contractual Obligations.”  In addition, we may be required to make further payments in the future if we elect to exercise our options under those agreements or if we enter into new agreements.  

 

Environmental Compliance

 

We are subject to various federal, state and local environmental laws and regulations in the countries where we operate.  We are required to obtain permits in advance of initiating certain of our exploration activities, to monitor and report on certain activities to appropriate authorities, and to perform remediation of environmental disturbance as a result of certain of our activities.  Historically, the nature of our activities of review, acquisition and exploration of properties prior to the establishment of reserves, which may include mapping, sampling, geochemistry and geophysical studies as well as some limited exploration drilling, has not resulted in significant environmental impacts in the past.  We have historically carried on our required environmental remediation expenditures and activities, if any, concurrently with our exploration activities and expenditures.  The expenditures to comply with our environmental obligations are included in our exploration expenditures in the statement of operations and have not been material to our capital or exploration expenditures and have not had a material effect on our financial position.  For the years ended December 31, 2021 and 2019, we have not capitalized any costs related to environmental control facilities.  We do not anticipate our exploration activities will result in any material new or additional environmental expenditures or liabilities in the near future.

 

 
44

Table of Contents

 

Contractual Obligations

 

The following table provides an analysis of our contractual obligations:

 

(in thousands)

 

As of December 31, 2021

Payments due by period

 

 

 

Total     

 

 

Less than 1 year   

 

 

  1–3 years    

 

 

 4–5 years     

 

 

 More than

     5 years

 

Operating Lease Obligations (1)

 

$75

 

 

$39

 

 

$36

 

 

$-

 

 

$-

 

Mineral property option and lease payments (2)

 

$339

 

 

$339

 

 

$-

 

 

$-

 

 

$-

 

 

 

(1)

Lease obligation on our Wheat Ridge, Colorado office.

 

(2)

Mineral property payments under lease and property claim and concession payments for the next year, net of joint venture payments.

 

(g). Exploration Joint Ventures, Royalty and Other Properties

 

The following discussion relates to an analysis of our anticipated property exploration plans as of December 31, 2021.  Please also see Note 2, “Mineral Properties,” to the consolidated financial statements in Item 8, “Financial Statements and Supplementary Data,” and our discussion of our properties under Item 2, “Properties” of this Annual Report on Form 10-K for a more complete discussion of all of our mineral properties.

 

Golden Crest

 

                The Golden Crest Project is 100%-owned early-stage exploration project located in the northern Black Hills of western South Dakota in Lawrence County. The Golden Crest Project is comprised of 1390 unpatented lode claims, with an associated area of just under 28,000 acres.  Solitario acquired its initial interest in the Golden Crest Project during 2021. 

 

                During 2021 Solitario conducted exploration activities on the Golden Crest Project including soil and rock sampling, mapping and geotechnical work.

 

                Solitario is planning to conduct an aggressive surface exploration program during 2022 at the Golden Crest Project consisting of prospecting for new areas of mineralization through the collection of select rock grab samples, systematic soil sampling and geophysics.  A Plan of Operations for drilling has been submitted to the US Forest Service and is currently under review.  If permits to drill are received before the end of the 2022 field season, drilling will also likely be conducted on select targets.

 

Florida Canyon

 

The Florida Canyon project is an advanced-stage high-grade zinc project in Peru.  Based on extensive exploration and development work conducted to date, we believe the property has potential to be developed into a mine over the next several years.  The project is held in a joint venture between Nexa (61%) and Solitario (39%). 

 

Solitario and Nexa jointly completed a PEA in 2017 that incorporated a variety of Nexa-generated prefeasibility studies into the analysis.  The PEA evaluation included resource estimation, mining and processing recovery estimates, a preliminary mining and processing plan, infrastructure layout, environmental considerations and an economic analysis based on certain base case parameters.  The PEA envisioned an underground mining operation with a 2,500 tonne per day floatation mill for processing, resulting in a 12.5-year mine life.  Concentrates would be trucked to Nexa’s Cajamarquilla zinc smelter facility in Lima, Peru.

 

The terrain at Florida Canyon is steep and previous project access supporting surface and underground work programs was conducted by helicopter.  The lack of road access restricted the scope of field activities to further advance the project.  During 2021 and 2020 limited work was undertaken on road access to the project, and Nexa expects to continue to work on completing the road access during 2022.  During 2019, Nexa completed the Drilling Program and several significant drill intercepts were encountered.  Solitario reported the results of the drill intercepts in February 2021. 

 

During 2021, Nexa worked on two separate drilling permits.  The first of these permits (4MEIAsd) was approved and allows additional drilling immediately to the south and east of the current Florida Canyon drilling footprint.  The second permit (5MEIAsd) greatly expands the area in which drilling is permitted to the south and east.  The second permit is expected to be granted before the 2023 field season.  A robust metallurgical testing program is underway to better quantify recoveries of zinc, lead and silver and to better determine the quality of concentrate that the Florida Canyon ores can produce.  Surface exploration consisting of geological mapping and sampling will continue throughout the project area.  Nexa plans to complete road construction to local communities that currently do not have vehicle access as part of their ESG commitment.  The access road could also serve as a support road to project activities.

 

 
45

Table of Contents

 

Lik project

 

The Lik project is an advanced-staged high-grade zinc project.  The project is held in a joint venture between Teck (50%) and Solitario (50%).

 

Zazu completed a PEA in 2014 that incorporated a variety of prefeasibility studies into the analysis.  These studies included resource estimation, mining and processing recovery estimates, a preliminary mining and processing plan, infrastructure layout, environmental considerations and an economic analysis based on the base case parameters.  The PEA envisioned an open pit mining operation with a 5,500 ton per day floatation mill for processing resulting in a nine-year mine life.  Concentrates would be handled through the DMTS road and port system that currently handles all concentrate produced by the nearby Red Dog zinc mine of Teck.  The PEA analyzed the Lik project as a stand-alone operation building its own independent processing, tailings and port facilities.

 

Solitario and Teck are in final discussions to jointly fund a 2022 exploration program, with Teck acting as project manager.   The program, if approved, consists of drilling three core holes totaling approximately 2,130 feet.  Drill targets under consideration are extensions to the currently defined Lik deposit on the northwest and southern limits of the deposit, including one-hole testing for stacked mineralized horizons.  Drilling is expected to begin during the 2022 summer field season.  Besides drilling, a gravity geophysical survey west of the Lik deposit is planned where favorable stratigraphy to host zinc mineralization similar to Lik is thought to exist at shallow depths.  Gravity geophysics have proven very effective in detecting zinc mineralization at depth.  We expect to reach a final decision on this program early in the second quarter of 2022. 

 

Other Properties

 

Chambara

 

The current claim holdings of Minera Chambara are 48 concessions totaling 36,080 hectares of valid concessions that surround the Florida Canyon project area held by Minera Bongará.  The project has been on care and maintenance in recent years.  Significant geochemical anomalies and outcropping mineralization have been identified at several locations on the Chambara property.  Nexa is responsible for maintaining the property in good standing and making all concession payments to the Peruvian government. 

  

2022 Planned Expenditures

 

Our 2022 total exploration and development budget is approximately $2,350,000 for our planned exploration expenditures.  This amount includes the proposed drilling program and evaluation of the Lik project, where we are responsible for 50% of the exploration expenditures.  This amount does not include any significant expenditures for our Florida Canyon project where our joint venture partner, Nexa, is responsible for 100% of exploration costs.  It includes $1,723,000 planned exploration expense at our Golden Crest project, which does not include any significant drilling expenditures, which are dependent on receiving permits during 2022.  We will continue the evaluation of potential new acquisitions of properties primarily in the United States around the Golden Crest project as well as other regions of North and South America.  We expect to carry out our exploration activities during 2022 utilizing Teck at Lik, Nexa at Florida Canyon, and our own employees and contract geologists at Golden Crest and other projects. 

 

 (h). Discontinued Projects

 

During 2021 we recorded $17,000 of mineral property impairment related to our decision to abandon the Gold Coin project in Arizona.  During 2020 we recorded $6,000 of mineral property impairment related to our decision to abandon the La Promesa project in Peru. 

 

(i). Significant Accounting Policies and Critical Accounting Estimates

 

See Note 1, “Business and Summary of Significant Accounting Policies,” in Item 8, “Financial Statements and Supplementary Data” of this Form 10-K for a discussion of our significant accounting policies.

 

Solitario’s valuation of mineral properties is a critical accounting estimate. We review and evaluate our mineral properties for impairment when events or changes in circumstances indicate that the related carrying amounts may not be recoverable. Significant negative industry or economic trends, adverse social or political developments, geologic results, geo-technical difficulties, or other disruptions to our business are a few examples of events that we monitor, as they could indicate that the carrying value of the mineral properties may not be recoverable. In such cases, a recoverability test may be necessary to determine if an impairment charge is required.  There has been no change to our assumptions estimates or calculations during the year ended December 31, 2021.

 

 
46

Table of Contents

 

(j). Related Party Transactions

 

None

 

(k). Recent Accounting Pronouncements

 

See Note 1, “Business and Summary of Significant Accounting Policies,” in Item 8 “Financial Statements and Supplementary Data” of this Form 10-K for a discussion of recent accounting pronouncements.

 

Item 7A. Quantitative and Qualitative Disclosures about Market Risk

 

Smaller reporting companies are not required to provide the information required by this item.

 

 
47

Table of Contents

 

Item 8. Financial Statements and Supplementary Data

 

 

 

Page

Consolidated Financial Statements

 

 

Report of Independent Registered Public Accounting Firm (Plante & Moran, PLLC, Denver, Colorado, PCAOB ID 166)

49

 

Consolidated Balance Sheets as of December 31, 2021 and 2020 

50

 

Consolidated Statements of Operations for the years ended December 31, 2021 and 2020

51

 

Consolidated Statements of Shareholders' Equity for the years ended December 31, 2021 and 2020

52

 

Consolidated Statements of Cash Flows for the years ended December 31, 2021 and 2020

53

 

Notes to Consolidated Financial Statements  

54

 

 
48

Table of Contents

 

Report of Independent Registered Public Accounting Firm

 

To the Shareholders and Board of Directors of Solitario Zinc Corp.

 

Opinion on the Consolidated Financial Statements

 

We have audited the accompanying consolidated balance sheets of Solitario Zinc Corp. (the “Company”) as of December 31, 2021 and 2020, the related statements of operations, shareholders' equity, and cash flows for each of the years in the two-year period ended December 31, 2021, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2021 and 2020, and the results of its operations and its cash flows for each of the years in the two-year period ended December 31, 2021, in conformity with accounting principles generally accepted in the United States of America.

 

Basis for Opinion

 

The Company's management is responsible for these financial statements. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion.

 

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

 

Critical Audit Matters

 

Critical audit matters are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved especially challenging, subjective, or complex judgments. We determined that there are no critical audit matters.

 

/s/ Plante & Moran, PLLC                                                                

 

We have served as the Company’s auditor since 2004.

 

Denver, Colorado  

March 30, 2022

 

49

Table of Contents

 

SOLITARIO ZINC CORP.

CONSOLIDATED BALANCE SHEETS

 

(in thousands of U.S. dollars, except share and per share amounts)

 

December 31,

 

 

December 31,

 

 

 

      2021

 

 

      2020

 

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$462

 

 

$605

 

Short-term investments, at fair value

 

 

5,087

 

 

 

5,798

 

Investments in marketable equity securities, at fair value

 

 

1,307

 

 

 

1,620

 

Prepaid expenses and other

 

 

303

 

 

 

26

 

Total current assets

 

 

7,159

 

 

 

8,049

 

 

 

 

 

 

 

 

 

 

Mineral properties

 

 

16,306

 

 

 

15,628

 

Other assets

 

 

154

 

 

 

124

 

Total assets

 

$23,619

 

 

$23,801

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$239

 

 

$157

 

Paycheck Protection Loan

 

 

-

 

 

 

10

 

Operating lease liability

 

 

37

 

 

 

7

 

Total current liabilities

 

 

276

 

 

 

174

 

 

 

 

 

 

 

 

 

 

Long-term liabilities

 

 

 

 

 

 

 

 

Asset retirement obligation – Lik

 

 

125

 

 

 

125

 

Operating lease liability

 

 

35

 

 

 

-

 

Total long-term liabilities

 

 

160

 

 

 

125

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies (Note 10)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

Preferred stock, $0.01 par value, authorized 10,000,000 shares (none issued and outstanding at December 31, 2021 and 2020)

 

 

-

 

 

 

-

 

Common stock, $0.01 par value, authorized, 100,000,000 shares (62,036,399 and 58,108,366, respectively, shares issued and outstanding at December 31, 2021 and 2020)

 

 

620

 

 

 

581

 

Additional paid-in capital

 

 

72,523

 

 

 

70,514

 

Accumulated deficit

 

 

(49,960)

 

 

(47,593)

Total shareholders' equity

 

 

23,183

 

 

 

23,502

 

Total liabilities and shareholders' equity

 

$23,619

 

 

$23,801

 

 

See Notes to Consolidated Financial Statements.

 

50

Table of Contents

  

SOLITARIO ZINC CORP.

CONSOLIDATED STATEMENTS OF OPERATIONS

 

(in thousands, except share and per share amounts)

 

For the years ended December 31,

 

 

 

2021

 

 

2020

 

Costs, expenses and other

 

 

 

 

 

 

Exploration expense

 

$1,198

 

 

$413

 

Depreciation and amortization

 

 

27

 

 

 

25

 

Mineral property impairment

 

 

17

 

 

 

6

 

General and administrative

 

 

952

 

 

 

1,044

 

Total costs, expenses and other

 

 

2,194

 

 

 

1,488

 

Other (expense) income

 

 

 

 

 

 

 

 

Interest and dividend income (net)

 

 

123

 

 

 

184

 

Other income

 

 

10

 

 

 

104

 

Loss on derivative instruments

 

 

(38)

 

 

(92)

(Loss) gain on sale of marketable equity securities

 

 

(248)

 

 

50

 

Unrealized loss on short-term investments

 

 

(102)

 

 

(57)

Unrealized gain on marketable equity securities

 

 

82

 

 

 

360

 

Total other income (expense)

 

 

(173)

 

 

549

 

Net loss

 

$(2,367)

 

$(939)

Loss per common share

 

 

 

 

 

 

 

 

basic and diluted

 

$(0.04)

 

$(0.02)

Weighted average shares outstanding

 

 

 

 

 

 

 

 

Basic and diluted

 

 

58,709

 

 

 

58,116

 

 

See Notes to Consolidated Financial Statements.

 

51

Table of Contents

 

SOLITARIO ZINC CORP.

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

FOR THE YEARS ENDED DECEMBER 31, 2021 AND 2020

 

(in thousands, of U.S. Dollars except share amounts)

 

 

 

 

 

 

 

 

  

 

 

 

Additional

 

 

 

 

Total

 

 

 

Common Stock

 

 

Paid-in

 

 

Accumulated

 

 

Shareholders’

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Deficit

 

 

Equity

 

Balance at December 31, 2019

 

 

58,133,066

 

 

$581

 

 

$70,204

 

 

$(46,654)

 

$24,131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock option expense

 

 

-

 

 

 

-

 

 

 

315

 

 

 

-

 

 

 

315

 

Repurchase of shares for cancellation

 

 

(24,700)

 

 

-

 

 

 

(5)

 

 

 

 

 

 

(5)

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(939)

 

 

(939)

Balance at December 31, 2020

 

 

58,108,366

 

 

$581

 

 

$70,514

 

 

$(47,593)

 

$23,502

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock option expense

 

 

-

 

 

 

-

 

 

 

124

 

 

 

-

 

 

 

124

 

Issuance of shares – option exercises

 

 

185,000

 

 

 

2

 

 

 

81

 

 

 

 

 

 

 

83

 

Issuance of shares – ATM, net

 

 

643,033

 

 

 

6

 

 

 

293

 

 

 

 

 

 

 

299

 

Issuance of shares – private placement

 

 

3,100,000

 

 

 

31

 

 

 

1,511

 

 

 

 

 

 

 

1,542

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,367)

 

 

(2,367)

Balance at December 31, 2021

 

 

62,036,399

 

 

$620

 

 

$72,523

 

 

$(49,960)

 

$23,183

 

 

See Notes to Consolidated Financial Statements.

 

52

Table of Contents

 

SOLITARIO ZINC CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED DECEMBER 31, 2021 AND 2020

 

(in thousands of U.S. Dollars)

 

For the year ended

December 31,

 

 

 

2021

 

 

2020

 

Operating activities:

 

 

 

 

 

 

Net loss

 

$(2,367)

 

$(939)

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

 

 

 

Unrealized gain on marketable equity securities

 

 

(82)

 

 

(360)

Unrealized loss on short-term investments

 

 

102

 

 

 

57

 

Loss (gain) on sale of marketable equity securities

 

 

248

 

 

 

(50)

Loss on derivative instruments

 

 

38

 

 

 

92

 

Other income – Paycheck Protection Program loan forgiveness

 

 

(10)

 

 

(60)

Other income – gain on conversion of SilverStream note

 

 

-

 

 

 

(44)

Mineral property impairment

 

 

17

 

 

 

6

 

Employee stock option expense

 

 

124

 

 

 

315

 

Depreciation

 

 

27

 

 

 

25

 

Amortization of right of use lease asset

 

 

40

 

 

 

38

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Prepaid expenses and other current assets

 

 

(277)

 

 

38

 

Accounts payable and other current liabilities

 

 

(17)

 

 

(128)

Net cash used in operating activities

 

 

(2,157)

 

 

(1,010)

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

 

Sale of short-term investments – net

 

 

609

 

 

 

974

 

Additions to mineral property

 

 

(635)

 

 

 

 

Sale of marketable equity securities

 

 

147

 

 

 

123

 

Sale (Purchase) of derivative instruments – net

 

 

8

 

 

 

(121)

Additions to other assets

 

 

(39)

 

 

-

 

Net cash provided by investing activities

 

 

90

 

 

 

976

 

 

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

 

Issuance of common stock – net of acquisition costs

 

 

1,841

 

 

 

 

 

Stock options exercised for cash

 

 

83

 

 

 

 

 

Paycheck Protection Program loan

 

 

-

 

 

 

70

 

Repurchase of Solitario common stock for cancellation

 

 

-

 

 

 

(5)

Net cash provided in financing activities

 

 

1,924

 

 

 

65

 

 

 

 

 

 

 

 

 

 

Net (decrease) increase in cash and cash equivalents

 

 

(143)

 

 

31

 

Cash and cash equivalents, beginning of year

 

 

605

 

 

 

574

 

Cash and cash equivalents, end of year

 

$462

 

 

$605

 

 

 

 

 

 

 

 

 

 

Supplemental Cash Flow information:

 

 

 

 

 

 

 

 

Accrued mineral property acquisition costs included in accounts payable

 

$60

 

 

$-

 

Acquisition of right to use asset

 

$99

 

 

$-

 

Conversion of SilverStream note to Marketable equity securities

 

$-

 

 

$294

 

Acquisition of Gold Coin property included in accounts payable

 

$-

 

 

$17

 

 

See Notes to Consolidated Financial Statements.

 

53

Table of Contents

 

SOLITARIO ZINC CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

For the years ended December 31, 2021 and 2020

 

1. Business and Summary of Significant Accounting Policies

 

Business and company formation

 

Solitario Zinc Corp. (“Solitario,” or the “Company”) is an exploration stage company as defined by rules issued by the United States Securities and Exchange Commission (“SEC”).  Solitario was incorporated in the state of Colorado on November 15, 1984 as a wholly-owned subsidiary of Crown Resources Corporation ("Crown").  In July 1994, Solitario became a publicly traded company on the Toronto Stock Exchange (the "TSX") through its initial public offering.  Solitario has been actively involved in mineral exploration since 1993.  Solitario’s primary business is to acquire exploration mineral properties or royalties and/or discover economic deposits on its mineral properties and advance these deposits, either on its own or through joint ventures, up to the development stage.  At that point, or sometime prior to that point, Solitario would likely attempt to sell its mineral properties, pursue their development either on its own or through a joint venture with a partner that has expertise in mining operations, or create a royalty with a third party that continues to advance the property.  Solitario is primarily focused on the acquisition and exploration of precious metal, zinc and other base metal exploration mineral properties.  In addition to focusing on its mineral exploration properties and the evaluation of mineral properties for acquisition, Solitario also evaluates potential strategic transactions for the acquisition of new precious and base metal properties and assets with exploration potential or business combinations that Solitario determines to be favorable to Solitario. 

 

Solitario has previously recorded revenue in the past from the sale of mineral properties.  Revenues and / or proceeds from the sale or joint venture of properties or assets have not been a consistent annual source of cash and would only occur in the future, if at all, on an infrequent basis.

 

Solitario currently considers its carried interest in the Florida Canyon project, its interest in the Lik project and its interest in the Golden Crest project in South Dakota to be its core mineral property assets.  Nexa Resources, Ltd. (“Nexa”), Solitario’s joint venture partner, is continuing the exploration and furtherance of the Florida Canyon project and Solitario is monitoring progress at Florida Canyon.  Solitario is working with its 50% joint venture partner, Teck American Incorporated, a wholly owned subsidiary of Teck Resources Limited (both companies are referred to as “Teck”), in the Lik deposit to further the exploration of the Lik project, and to evaluate potential development plans for the Lik project.  During 2021 Solitario entered into a lease for exclusive exploration and mining rights to certain mineral claims (the “GC Claims”) in the Black Hills region of South Dakota.  The GC claims along with certain other claims (the “SRC Claims”) which Solitario acquired through staking during 2021 form the Golden Crest project, which is further described below.  Solitario capitalized $695,000 as initial acquisition costs on the Golden Crest project during 2021.  All future exploration expenditures for the Golden Crest project will be expensed as incurred as until such time Solitario establishes proven and probable reserves, which cannot be assured. 

 

As of December 31, 2021 and 2020, Solitario has balances of cash and short-term investments that Solitario anticipates using, in part, to further the development of the Florida Canyon project, the Lik project and the Golden Crest project and to potentially acquire additional mineral property assets.  If Solitario establishes proven and probable reserves in the future, subsequent expenditures would be evaluated to determine appropriate accounting treatment.  The fluctuations in precious metal and other commodity prices have contributed to a challenging environment for mineral exploration and development, which has created opportunities as well as challenges for the potential acquisition of early-stage and advanced mineral exploration projects or other related assets at potentially attractive terms.

 

Financial reporting

 

The consolidated financial statements include the accounts of Solitario and its wholly owned subsidiaries.  All significant intercompany accounts and transactions have been eliminated in consolidation.  The consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America ("generally accepted accounting principles") and are expressed in US dollars.

 

Revenue recognition

 

Solitario has recorded revenue from the sale of exploration mineral properties and joint venture property payments.  Solitario’s policy is to recognize revenue from the sale of its exploration mineral properties (those without reserves) on a property-by-property basis, computed as the cash received and / or collectable receivables less any capitalized cost.  Payments received for the sale of exploration property interests that are less than the properties cost are recorded as a reduction of the related property's capitalized cost.  In addition, Solitario’s policy is to recognize revenue on any receipts of joint venture property payments in excess of its capitalized costs on a property that Solitario may lease to another mining company. 

 

54

Table of Contents

 

Solitario has not recognized any revenue during 2021 or 2020.  Solitario expects any property sales in the future to be on an infrequent basis.  Solitario last recognized revenue in 2019 from the sale of certain royalties and in 2018 from the sale of its royalty in the Yanacocha property.  Solitario does not expect to record joint venture property payments on any of its currently held properties for the foreseeable future.  Historically, Solitario’s revenues have been infrequent and significant individual transactions have only been from sales to well known or vetted mining companies.  Solitario has never had a return on any of its sales recorded as revenue in its history and does not anticipate it will recognize any estimated returns on its future recorded revenues.       

 

Use of estimates

 

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  Actual results could differ from those estimates.  Some of the more significant estimates included in the preparation of Solitario's financial statements pertain to: (i) the recoverability of its investment in mineral properties related to its mineral exploration properties and their future exploration potential; (ii) the fair value of stock option grants to employees; (iii) the ability of Solitario to realize its deferred tax assets; and (iv) Solitario's investment in marketable equity securities. 

 

In performing its activities, Solitario has incurred certain costs for mineral properties.  The recovery of these costs is ultimately dependent upon the sale of mineral property interests or the development of economically recoverable mineral reserves and the ability of Solitario to obtain the necessary permits and financing to successfully place the properties into production, and upon future profitable operations, none of which is assured.

 

Cash and cash equivalents

 

Cash equivalents include investments in highly liquid money-market securities with original maturities of three months or less when purchased.  At December 31, 2021, approximately $451,000 of Solitario’s cash and cash equivalents are held in brokerage accounts and foreign banks, which are not covered under the Federal Deposit Insurance Corporation (“FDIC”) rules for the United States. 

 

Short-term investments

 

At December 31, 2021, Solitario has United States Treasury securities (“USTS”) with maturities of 15 days to one year, recorded at their fair value of $4,236,000 compared to USTS recorded at their fair value of $3,989,000 at December 31, 2020.  Solitario also holds FDIC insured bank certificates of deposit (“CD’s”) with face values between $100,000 and $250,000 and maturities of three months to one year, which are recorded at their fair value of $851,000 at December 31, 2021 compared to the fair value of Solitario’s CD’s of $1,809,000 at December 31, 2020.  Solitario’s short-term investments are recorded at their fair value based upon quoted market prices.  The short-term investments are highly liquid and may be sold in their entirety at any time at their quoted market price and are classified as a current asset. 

 

 Mineral properties 

 

Solitario expenses all exploration costs incurred on its mineral properties prior to the establishment of proven and probable reserves through the completion of a feasibility study.  Initial acquisition costs of its mineral properties are capitalized.  Solitario regularly performs evaluations of its investment in mineral properties to assess the recoverability and/or the residual value of its investments in these assets.  All long-lived assets are reviewed for impairment whenever events or circumstances change which indicate the carrying amount of an asset may not be recoverable, utilizing established guidelines based upon undiscounted future net cash flows from the asset or upon the determination that certain exploration properties do not have sufficient potential for economic mineralization. 

 

55

Table of Contents

 

Derivative instruments

 

Solitario accounts for its derivative instruments in accordance with ASC 815, "Accounting for Derivative Instruments and Hedging Activities" (“ASC 815”).  During 2019, Solitario acquired certain Vendetta Mining Corp. (“Vendetta”) units, which included Vendetta Warrants (defined below).  Changes in fair value of the Vendetta Warrants are recognized in the statements of operations in the period of change as gain or loss on derivative instruments.  Solitario has entered into covered calls from time to time on its investment in Kinross marketable equity securities.  Solitario has not designated its covered calls as hedging instruments and any changes in the fair value of the covered calls are recognized in the statements of operations in the period of the change as gain or loss on derivative instruments. 

 

Fair value

 

Financial Accounting Standards Board ASC 820, “Fair Value Measurements and Disclosures” (“ASC 820”) establishes a framework for measuring fair value and requires enhanced disclosures about fair value measurements. ASC 820 clarifies that fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants.  Solitario's short-term investments in USTS and CD’s, its marketable equity securities and any covered call options against those marketable equity securities are carried at their estimated fair value based on quoted market prices.  See Note 9, “Fair Value of Financial Instruments,” below.   

 

Marketable equity securities

 

Solitario's investments in marketable equity securities are carried at fair value, which is based upon quoted prices of the securities owned.  Solitario records investments in marketable equity securities for investments in publicly traded marketable equity securities for which it does not exercise significant control and where Solitario has no representation on the board of directors of those companies and exercises no control over the management of those companies.  The cost and realized gain or loss on marketable equity securities sold is determined by the specific identification method.  Changes in fair value on Solitario’s holdings of marketable equity securities are recorded as unrealized gain or loss in the consolidated statement of operations.    

 

Financial statement classification

 

                Solitario separately shows its classification of changes in the fair value of its short-term investment in USTS and CD’s as unrealized gain or loss on short-term investments in the statement of operations rather than a portion of interest and dividend income (net).  During the year ended December 31, 2021 and 2020 the non-cash decrease in the fair value of its short-term investments, due primarily to changes in interest rates on held securities, was $102,000 and $57,000, respectively.  The 2020 income statement and cash flows have been reclassified for comparability to the 2021 presentation.  Total other income (expense) and net cash used in operations was not impacted.

 

Foreign exchange

 

The United States dollar is the functional currency for all of Solitario's foreign subsidiaries.  Although Solitario's South American exploration activities during 2021 and 2020 were conducted primarily in Peru, a portion of the payments for the land, leasehold and exploration agreements as well as certain exploration activities are denominated in United States dollars.  Inter-company funding is transacted in United States dollars.  Foreign currency gains and losses are included in the results of operations in the period in which they occur. 

 

Income taxes

 

Solitario accounts for income taxes in accordance with ASC 740, “Accounting for Income Taxes” (“ASC 740”).  Under ASC 740, income taxes are provided for the tax effects of transactions reported in the financial statements and consist of taxes currently due plus deferred taxes related to certain income and expenses recognized in different periods for financial and income tax reporting purposes.  Deferred tax assets and liabilities represent the future tax return consequences of those differences, which will either be taxable or deductible when the assets and liabilities are recovered or settled.  Deferred taxes are also recognized for operating losses and tax credits that are available to offset future taxable income and income taxes, respectively.  A valuation allowance is provided if it is more likely than not that some portion or all of the deferred tax assets will not be realized.

 

56

Table of Contents

 

Accounting for uncertainty in income taxes

 

ASC 740 clarifies the accounting for uncertainty in income taxes recognized in a company's financial statements. ASC 740 prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. ASC 740 also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. ASC 740 provides that a company's tax position will be considered settled if the taxing authority has completed its examination, the company does not plan to appeal, and it is remote that the taxing authority would reexamine the tax position in the future. These provisions of ASC 740 had no effect on Solitario's financial position or results of operations. See Note 6, “Income Taxes,” below.

 

Earnings per share

 

The calculation of basic and diluted earnings (loss) per share is based on the weighted average number of shares of common stock outstanding during the years ended December 31, 2021 and 2020.  Potentially dilutive shares, consisting of outstanding common stock options of 5,513,000 and 5,558,000, respectively, exercisable for Solitario common shares were excluded from the calculation of diluted loss per share for the year ended December 31, 2021 and 2020 because the effects were anti-dilutive.   

 

Employee stock compensation and incentive plans

 

Solitario classifies all of its stock options as equity options in accordance with the provisions of ASC 718, “Compensation – Stock Compensation.”  See Note 11, “Employee Stock Compensation Plans,” below. 

 

Risks and Uncertainties

 

Solitario faces risks related to health epidemics and other outbreaks of communicable diseases, which could significantly disrupt its operations and may materially and adversely affect its business and financial conditions.

 

Solitario’s business still could be adversely impacted by the effects of the coronavirus (“COVID-19”) or other epidemics or pandemics.  Solitario has recommended all of its employees and contractors follow government guidelines for health and safety policies for employees and contractors, including encouraging tele-commuting and working from home where possible.  Solitario has evaluated the effects of COVID-19 on its operations and taken pro-active steps to address the impacts on its operations, including at times reducing costs, in response to the economic uncertainty associated with potential risks from COVID-19.  These prior reductions included implementing salary reductions and evaluation and reduction in certain planned 2021 exploration programs through its joint venture partners at the Florida Canyon and Lik exploration projects.  Also, Solitairo has evaluated the potential impacts on its ability to access future traditional funding sources on the same or reasonably similar terms as in past periods.  Solitario will continue to monitor the effects of COVID-19 on its operations, financial condition and liquidity.  However, the extent to which COVID-19 impacts Solitario’s business, including our exploration and other activities and the market for its securities, will depend on future developments, which are highly uncertain and cannot be predicted at this time, and include the duration, severity and scope of any new outbreak and the actions taken to contain or treat the COVID-19 pandemic. 

 

2. Mineral Properties:

 

The following table details Solitario’s capitalized investment in exploration mineral property:

 

(in thousands)

 

December 31,

 

 

 

2021

 

 

2020

 

Exploration

 

 

 

 

 

 

Lik project (Alaska – US)

 

$15,611

 

 

$15,611

 

Golden Crest (South Dakota – US)

 

 

695

 

 

 

-

 

Gold Coin (Arizona – US)

 

 

-

 

 

 

17

 

Total exploration mineral property

 

$16,306

 

 

$15,628

 

 

Exploration property

 

Solitario's exploration mineral properties at December 31, 2021 and 2020 consist of use rights related to its exploration properties, and the value of such assets is primarily driven by the nature and amount of economic mineral ore believed to be contained, or potentially contained, in such properties.  The amounts capitalized as mineral properties include concession and lease or option acquisition costs.  Capitalized costs related to a mineral property represent its fair value at the time it was acquired or the cost to acquire the property, as appropriate.  At December 31, 2021, none of Solitario’s exploration properties have production (are operating) or contain proven or probable reserves.  Solitario's exploration mineral properties represent interests in properties that Solitario believes have exploration and development potential.  Solitario's mineral use rights generally are enforceable regardless of whether proven and probable reserves have been established. 

 

57

Table of Contents

 

Golden Crest

 

On May 27, 2021 Solitario entered into a lease agreement (the “Golden Crest Agreement”) whereby Solitario acquired exclusive exploration rights in certain claims (the “GC Claims”) in the Black Hills region of South Dakota.  The GC Claims are part of Solitario’s Golden Crest project.  Terms of the Golden Crest Agreement include scheduled payments to the underlying owner of $65,000 paid upon signing and an obligation to pay the underlying owner $60,000 at the first anniversary date.  Solitario recorded an initial acquisition cost of $125,000 during 2021 related to these required payments.  In addition, to continue the lease, Solitario has agreed to pay, at its option, the underlying owner escalating annual payments over five years that total $340,000 and annual payments of $150,000 thereafter, which will be expensed as paid.  Solitario has agreed to pay the underlying owner an additional success fee of $1.00 per ounce of gold in the event Solitario files a 43-101 qualified resource of up to 1.5 million ounces of gold or a maximum of $1,500,000.  Solitario has agreed to escalating work commitments, at Solitario’s option, on the GC Claims totaling $3,000,000 during the first five years of the lease, with the first year totaling $200,000. The term of the Golden Crest Agreement is for twenty years and is automatically extended as long as Solitario is performing any exploration, development or mining activities on the GC Claims.  The underlying owner retained a 2.0% Net Smelter Return royalty.  Solitario will have the option, but not the obligation, to reduce the Net Smelter Return royalty to 1.0% by paying the owner $1,000,000.

 

In addition, during 2021 Solitario staked additional mineral claims, including some claims included in the area of interest of the GC Claims and claims not related to the GC Claims (the “SRC Claims”), as part of the Golden Crest project.  Solitario incurred costs for staking, filing fees, legal and other costs totaling $570,000 capitalized as initial acquisition costs related to the SRC Claims and the GC Claims.

 

Lik Property

 

Solitario holds a 50% operating interest in the Lik zinc-lead sliver property in northwest Alaska, which we acquired as part of the acquisition of Zazu metals corporation (“Zazu”) in July 2017.  Solitario recorded its acquisition cost of $15,611,000 as mineral property at the date of acquisition.  Teck is Solitario’s 50% partner on the Lik Project and acted as the project manager during 2021 and 2020.

 

Florida Canyon

 

In addition to its capitalized exploration properties, Solitario has an interest in its Florida Canyon exploration concessions, which are currently subject to a joint venture agreement where joint venture partners made stand-by joint venture payments to Solitario prior to January 1, 2015.  Solitario previously recorded joint venture property payment revenue received in excess of capitalized costs.  Per the joint venture agreement, as of December 31, 2021, no further standby joint-venture payments are due to Solitario on the Florida Canyon project.  At December 31, 2021 and 2020, Solitario has no remaining capitalized costs related to its Florida Canyon joint venture.  Per the joint venture agreement with Nexa covering the Florida Canyon project, Solitario currently holds a 39% interest in the Florida Canyon zinc project.  Nexa is required to fund 100% of exploration expenditures at Florida Canyon, until Nexa commits to put the project into production based upon a positive feasibility study, at which time Nexa’s interest will increase from its current 61% interest to a 70% interest. 

 

Royalty sale

 

On January 22, 2019, Solitario completed a sale of certain royalties to SilverStream SEZC (“SilverStream”), for Cdn$600,000.  On closing of the sale, Solitario received Cdn$250,000 in cash and a convertible note from SilverStream in the principal amount of Cdn$350,000 (the “SilverStream Note”).  The SilverStream Note, as amended, was due on June 30, 2020 and was convertible into common shares of SilverStream, at the option of SilverStream, by providing Solitario a notice of conversion.  On May 19, 2020, SilverStream completed an initial public offering, including changing its name to Vox Royalty Corp. (“Vox”) and, in accordance with the terms of the SilverStream Note, issued Solitario 137,255 shares of common stock of Vox in full satisfaction of obligations owed under the SilverStream Note.  In accordance with the terms of the SilverStream Note, the 137,255 Vox shares were issued at a price of Cdn$2.55 per share, which was at a 15% discount to the initial public offering price of Cdn$3.00 per share.  Solitario recorded its initial investment in the Vox common shares at the initial public offering price, or a total of Cdn$412,000 or $294,000.  Solitario recorded other income of $44,000 for the gain on the conversion of the SilverStream Note during 2020.  Solitario recorded interest income from the SilverStream Note of $7,000 during 2020.   

 

58

Table of Contents

 

Discontinued projects

 

                During 2021 Solitario recorded $17,000 of mineral property impairment related to its decision to abandon its Gold Coin project in Arizona.  During 2020 Solitario recorded $6,000 of mineral property impairment related to its decision to abandon its La Promesa project in Peru. 

 

Exploration Expense

 

The following items comprised exploration expense:

 

 

 

For the year ended

December 31,

 

(in thousands)

 

2021

 

 

2020

 

Geologic and field expenses

 

$1,092

 

 

$326

 

Administrative

 

 

106

 

 

 

87

 

Total exploration expense

 

$1,198

 

 

$413

 

 

Asset Retirement Obligation

 

                Solitario recorded an asset retirement obligation of $125,000 for Solitario’s estimated reclamation cost of the existing disturbance at the Lik project.  This disturbance consists of an exploration camp including certain drill sites and access roads at the camp.  The estimate was based upon estimated cash costs for reclamation as determined by the permitting bond required by the State of Alaska, for which Solitario has retained a reclamation bond insurance policy in the event Solitario or its 50% partner, Teck, do not complete required reclamation.

 

                Solitario has not applied a discount rate to the recorded asset retirement obligation as the estimated time frame for reclamation is not currently known, as reclamation is not expected to occur until the end of the Lik project life, which would follow future development and operations, the start of which cannot be estimated or assured at this time.  Additionally, no depreciation will be recorded on the related asset for the asset retirement obligation until the Lik project goes into operation, which cannot be assured.

 

                As of December 31, 2021, Solitario has no reclamation liability at its Florida Canyon project as Nexa is responsible for the costs at Florida Canyon, including reclamation, if any.  In addition, the activities to date at Solitario’s Golden Crest project of staking claims and mapping, soil sampling, and assaying have not created any material environmental or other disturbances.  Historically Solitario’s exploration activities have not resulted in any long-term environmental disturbances or liabilities and where there have been required restoration of disturbances, these have been completed contemporaneously with the completion of our mineral exploration activities.

 

3. Marketable Equity Securities

 

                During 2021, Solitario sold (i) 2,550,000 shares of Vendetta Mining Corp. (“Vendetta”) for proceeds of $112,000 and recorded a realized loss on the sale of $269,000; (ii) 430,000 shares of TNR Gold Corp. (“TNR”) for proceeds of $27,000 and recorded a realized gain on the sale of $19,000; and (iii) 3,200 shares of Vox for proceeds of $8,000 and recorded a realized gain on the sale of $2,000.  During 2020 Solitario sold 2,900,000 shares of Vendetta common stock for proceeds of $123,000 and recorded a realized gain on sale of $50,000.  During 2020, Solitario received 137,255 shares of Vox upon conversion of the SilverStream Note valued at $294,000.

 

                On July 31, 2019, Solitario purchased 3,450,000 Vendetta units for aggregate consideration of $233,000.  Each unit consisted of one share of Vendetta common stock and one warrant which allows the holder to purchase one additional share of Vendetta common stock at a purchase price of Cdn$0.13 per share for a period of three years (the “Vendetta Warrants”).  The purchase of the units increased Solitario’s holdings of Vendetta common shares to 14,450,000 shares.  During 2021, Solitario charged loss on derivative instruments of $46,000 for the change in the value of the Vendetta Warrants.  During 2020, Solitario charged gain on derivative instruments of $29,000 for the change in the value of the Vendetta Warrants. 

 

59

Table of Contents

 

                At December 31, 2021 Solitario owns the following marketable equity securities:

 

 

 

Year ended

December 31, 2021

 

 

 

shares

 

 

Fair value

(000’s)

 

Kinross Gold Corp

 

 

100,000

 

 

$581

 

Vendetta Mining Corp.

 

 

9,000,000

 

 

 

356

 

Vox Royalty Corp.

 

 

134,055

 

 

 

370

 

Total

 

 

 

 

 

$1,307

 

 

The following tables summarize Solitario’s marketable equity securities and adjustments to fair value:

 

(in thousands)

 

Year ended

December 31,

 

 

 

2021

 

 

2020

 

Marketable equity securities at cost

 

$1,704

 

 

$2,099

 

Cumulative unrealized (loss) gain on marketable equity securities

 

 

(397)

 

 

(479)

Marketable equity securities at fair value

 

$1,307

 

 

$1,620

 

 

The following table represents changes in marketable equity securities:

 

(in thousands)

 

Year ended

December 31,

 

 

 

2021

 

 

2020

 

Cost of marketable equity securities sold

 

$395

 

 

$73

 

Realized (loss) gain on marketable equity securities sold

 

 

(248)

 

 

50

 

Proceeds from the sale of marketable equity securities sold

 

 

(147)

 

 

(123)

Net gain (loss) on marketable equity securities

 

 

(166)

 

 

410

 

Additions to marketable equity securities

 

 

-

 

 

 

294

 

Change in marketable equity securities at fair value

 

$(313)

 

$581

 

 

The following table represents the realized and unrealized gain (loss) on marketable equity securities: 

 

(in thousands)

 

Year ended

December 31,

 

 

 

2021

 

 

2020

 

Unrealized gain on marketable equity securities

 

$82

 

 

$360

 

Realized (loss) gain on marketable equity securities sold

 

 

(248)

 

 

50

 

Net (loss) gain on marketable equity securities

 

$(166)

 

$410

 

 

4. Operating Lease

 

                Solitario accounts for its leases in accordance with ASC 842.  Solitario leases one facility, its Wheat Ridge, Colorado administrative office (the “WR Lease”), that has a term of more than one year.  Solitario has no other material operating lease costs.  The WR Lease was extended to October 2023 during 2021 and Solitario recorded a net increase in right of use assets of $99,000 during 2021 upon the extension of the WR Lease.  The WR Lease is classified as an operating lease and has a remaining term of 22 months at December 31, 2021. The right-of-use office lease asset for the WR Lease is classified as other assets and the related liability as a current office lease liability in the consolidated balance sheet.  Lease expense is recognized on a straight-line basis over the lease term, with variable lease payments recognized in the period those payments are incurred. 

 

                During 2021 and 2020, Solitario recognized $40,000 and $40,000, respectively, of non-cash lease expense for the WR Lease included in general and administrative expense.  Cash lease payments of $39,000 and $42,000, respectively, were made on the WR Lease during 2021 and 2020 and this amount, less $4,000 and $4,000, respectively, of imputed interest during 2021 and 2020, reduced the related liability on the WR Lease.  The discount rate within the WR Lease is not determinable and Solitario applied a discount rate of 5% based upon Solitario’s estimate of its cost of capital in recording the WR Lease.   Solitario has $75,000 remaining cash payments as of December 31, 2021.

 

60

Table of Contents

 

The following is supplemental cash flow information related to our operating lease for 2021 and 2020:

 

(in thousands)

 

Year ended

December 31, 2021

 

 

Year ended

December 31, 2020

 

 

 

 

 

 

 

 

Cash paid for amounts included in the measurement of lease liabilities

 

 

 

 

 

 

Operating cash outflows from WR Lease payments

 

$39

 

 

$42

 

Non-cash amounts related to the WR lease

 

 

 

 

 

 

 

 

Right of use assets recorded in exchange for new operating lease liabilities

 

$99

 

 

$-

 

 

5. Other Assets

 

The following items comprised other assets:

 

(in thousands)

 

December 31,

 

 

 

2021

 

 

2020

 

Furniture and fixtures, net of accumulated depreciation

 

$65

 

 

$34

 

Lik project equipment, net of accumulated depreciation

 

 

10

 

 

 

30

 

Office lease asset

 

 

72

 

 

 

7

 

Vendetta warrants

 

 

3

 

 

 

49

 

Exploration bonds and other assets

 

 

4

 

 

 

4

 

Total other assets

 

$154

 

 

$124

 

 

6. Income Taxes:

 

Consolidated loss before income taxes includes losses from foreign operations of $136,000 and $79,000 in 2021 and 2020, respectively. 

 

The net deferred tax assets/liabilities in the December 31, 2021 and 2020 consolidated balance sheets include the following components:

 

(in thousands)

 

2021

 

 

2020

 

Deferred tax assets:

 

 

 

 

 

 

Loss carryovers

 

$12,148

 

 

$12,636

 

Investment in Mineral Property

 

 

1,669

 

 

 

1,669

 

Capitalized Exploration Costs

 

 

418

 

 

 

410

 

Stock option compensation expense

 

 

309

 

 

 

286

 

Unrealized loss on derivative securities

 

 

98

 

 

 

148

 

Other

 

 

91

 

 

 

110

 

Lease Liability

 

 

18

 

 

 

-

 

Valuation allowance

 

 

(14,561)

 

 

(15,050)

Total deferred tax assets

 

 

190

 

 

 

209

 

Deferred tax liabilities:

 

 

 

 

 

 

 

 

Unrealized gains on marketable equity securities

 

 

173

 

 

 

207

 

Lease Asset

 

 

17

 

 

 

-

 

Other

 

 

-

 

 

 

2

 

Total deferred tax liabilities

 

 

190

 

 

 

209

 

Net deferred tax liabilities

 

$-

 

 

$-

 

 

61

Table of Contents

 

A reconciliation of expected federal income taxes on income (loss) from continuing operations at statutory rates, with the expense for income taxes is as follows:

 

(in thousands)

 

2021

 

 

2020

 

Expected income tax benefit

 

$(497)

 

$(197)

Equity based compensation

 

 

4

 

 

 

7

 

Foreign tax rate differences

 

 

(12)

 

 

(8)

State income tax

 

 

(98)

 

 

(37)

Expiration of Capital Loss and Foreign Tax Credit Carryovers

 

 

1,385

 

 

 

1,225

 

Adjustment to Deferred Taxes

 

 

(114)

 

 

(23)

Change in valuation allowance

 

 

(489)

 

 

(949)

Change in Tax Rates

 

 

(194)

 

 

-

 

Permanent differences and other

 

 

15

 

 

 

(18)

Income tax (benefit) expense

 

$-

 

 

$-

 

 

            During 2021 and 2020, the valuation allowance decreased primarily due to the expiration of Capital Loss carryovers. 

 

            At December 31, 2021, Solitario has unused US Federal Net Operating Loss carryovers of $21,106,000 and unused US State Net Operating Loss carryovers of $22,974,000 which begin expiring in 2027.  As a result of the ownership change of Zazu Metals (Alaska) Corp, utilization of some of these federal and state losses will be limited due to the annual limitation provided by Section 382 of the Internal Revenue Code.  Solitario has unused Capital Loss carryovers of $319,000 for US Federal and US State purposes which begin expiring in 2025. Solitario has Canadian loss carryforwards of $9,944,000 which begin expiring in 2027.  Other foreign loss carryforwards for which Solitario has provided a full valuation allowance related to Solitario’s exploration activities in Peru.  The Peru losses do not expire.

 

            Solitario adopted ASC 740, which prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. ASC 740 requires that Solitario recognize in its consolidated financial statements, only those tax positions that are “more-likely-than-not” of being sustained as of the adoption date, based on the technical merits of the position. As a result of the implementation of ASC 740, Solitario performed a comprehensive review of its material tax positions in accordance with recognition and measurement standards established by ASC 740.  The provisions of ASC 740 had no effect on Solitario’s financial position, cash flows or results of operations at December 31, 2021 or December 31, 2020, or for the years then ended as Solitario had no unrecognized tax benefits.  

 

                Solitario and its subsidiaries are subject to the following material taxing jurisdictions: United States Federal, State of Colorado, State of Alaska, State of South Dakota, Canada and Peru.  Solitario’s United States federal, Canada and State of Alaska returns for years 2018 and forward and Solitario’s Peru and State of Colorado returns for tax years 2017 and forward are subject to examination.  Solitario’s policy is to recognize interest and penalties related to uncertain tax benefits in income tax expense. Solitario has no accrued interest or penalties related to uncertain tax positions as of December 31, 2021, or December 31, 2020 or for the years then ended.

 

7. Derivative Instruments:

 

Covered call options

 

From time-to-time Solitario has sold covered call options against its holdings of shares of common stock of Kinross Gold Corporation (“Kinross”) included in Marketable Equity Securities. The business purpose of selling covered calls is to provide additional income on a limited portion of shares of Kinross that Solitario may sell in the near term, which is generally defined as less than one year and any changes in the fair value of its covered calls are recognized in the statement of operations in the period of the change.  During 2021, Solitario sold covered calls against its holdings of Kinross for cash proceeds of $8,000 all of which expired unexercised.  During 2020, Solitario sold covered calls against its holdings of Kinross for cash proceeds of $103,000, and repurchased certain of its covered calls prior to expiration for $224,000.  As of December 31, 2021, Solitario has no remaining liability related to Kinross call options. 

 

Vendetta Warrants

 

At both December 31, 2021 and 2020 Solitario held Vendetta Warrants which give Solitario the right to purchase 3,450,000 Vendetta common shares for Cdn$0.13 per share through July 31, 2022.  At December 31, 2021, and 2020 Solitario recorded Vendetta Warrants at their fair value of $3,000 and $49,000, respectively, based upon a Black Scholes model. 

 

62

Table of Contents

 

The following items comprise gain (loss) on derivative instruments:

 

(in thousands)

 

Year ended

December 31,

 

 

 

 2021

 

 

 2020

 

Gain (loss) on Kinross calls – realized

 

$8

 

 

$(121)

Gain (loss) on Vendetta Warrants – unrealized

 

 

(46)

 

 

29

 

 

 

$(38)

 

$(92)

 

8. Paycheck Protection Program Loan

 

On April 20, 2020, in response to significant market volatility and uncertainty, our general history of operating losses, and the resulting need for Solitario to conserve its financial resources, Solitario applied for and received a loan in the amount of $70,000 (the “PPP Loan”) pursuant to the Paycheck Protection Program under the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”) to help fund payroll, rent and utilities obligations.  The PPP Loan had a two-year term and an interest at a rate of 1.0% per annum. Monthly principal and interest payments were deferred for six months after the date of the loan. The Paycheck Protection Program provides that the PPP Loan may be partially or wholly forgiven if the funds are used for certain qualifying expenses as described in the CARES Act. Solitario believes it used the proceeds from the PPP Loan for qualifying expenses and applied for forgiveness of the PPP Loan in accordance with the terms of the CARES Act.  During 2021 and 2020, $10,000 and $60,000, respectively, of the PPP Loan was forgiven, and Solitario recorded $10,000 and $60,000, respectively, of other income related to the forgiveness of the PPP Loan.  The Small Business Administration retains the right to review the eligibility requirements of Solitario for its PPP Loan. As of December 31, 2021, Solitario has no remaining balance due on the PPP Loan.

 

9. Fair Value of Financial Instruments:

 

For certain of Solitario's financial instruments, including cash and cash equivalents, payables and short-term debt, the carrying amounts approximate fair value due to their short maturities. Solitario's marketable equity securities, including its investment in shares of Kinross common stock, Vendetta common stock, Vox common stock and TNR common stock are carried at their estimated fair value based on publicly available quoted market prices.      

 

Solitario applies ASC 820 that establishes a framework for measuring fair value and requires enhanced disclosures about fair value measurements. ASC 820 clarifies that fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. ASC 820 also requires disclosure about how fair value is determined for assets and liabilities and establishes a hierarchy for which these assets and liabilities must be grouped, based on significant levels of inputs as follows:

 

 

Level 1:

Quoted prices in active markets for identical assets or liabilities;

 

Level 2:

Quoted prices in active markets for similar assets and liabilities and inputs that are observable for the asset or liability; or

 

Level 3:

Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.

 

The determination of where assets and liabilities fall within this hierarchy is based upon the lowest level of input that is significant to the fair value measurement.  During the years ended December 31, 2021 and 2020, there were no reclassifications in financial assets or liabilities between Level 1, 2 or 3 categories.

 

The following is a listing of Solitario’s financial assets and liabilities required to be measured at fair value on a recurring basis and where they are classified within the hierarchy as of December 31, 2021:

 

(in thousands)

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Short-term investments

 

$5,087

 

 

$-

 

 

$-

 

 

$5,087

 

Marketable equity securities

 

$1,307

 

 

$-

 

 

$-

 

 

$1,307

 

Vendetta Warrants

 

$-

 

 

$3

 

 

$-

 

 

$3

 

 

63

Table of Contents

 

The following is a listing of Solitario’s financial assets and liabilities required to be measured at fair value on a recurring basis and where they are classified within the hierarchy as of December 31, 2020:

 

(in thousands)

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Short-term investments

 

$5,798

 

 

$-

 

 

$-

 

 

$5,798

 

Marketable equity securities

 

$1,620

 

 

$-

 

 

$-

 

 

$1,620

 

Vendetta Warrants

 

$-

 

 

$49

 

 

$-

 

 

$49

 

 

Items measured at fair value on a recurring basis:

 

Short-term investments: At December 31, 2021 and 2020, Solitario’s holdings of short-term investments consist of USTS and CD’s recorded at their fair value based upon quoted market prices.

Marketable equity securities: At December 31, 2021 and 2020, the fair value of Solitario’s holdings in shares of Vendetta, Kinross, Vox, and TNR (in 2020) marketable equity securities are based upon quoted market prices.

Vendetta Warrants:  At December 31, 2021 and 2020 the fair value of Solitario’s Vendetta Warrants is based upon a Black Scholes model, using market inputs. 

 

During the year ended December 31, 2021, Solitario did not change any of the valuation techniques used to measure its financial assets and liabilities at fair value.

 

10. Commitments and Contingencies:

 

In acquiring its interests in mineral claims and leases, Solitario has entered into lease agreements, which may be canceled at its option without penalty.  Solitario is required to make minimum rental and option payments in order to maintain its interests in certain claims and leases.  See Note 2, “Mineral Properties,” above.  Solitario estimates its 2022 property claim, lease and option payments for properties Solitario owns, has under joint venture or Solitario operates to be approximately $1,046,000.  Assuming that Solitario’s joint ventures continue in their current status and that Solitario does not appreciably change its property positions on existing properties, approximately $777,000 of these estimated 2022 property claim, lease and rental payments are paid or are reimbursable to us by Solitario’s joint venture partners.  Solitario may be required to make further payments in the future if it acquires new properties or enters into new agreements. 

 

11. Employee Stock Compensation Plans:

 

On June 18, 2013, Solitario’s shareholders approved the Solitario Exploration & Royalty Corp. Omnibus Stock Incentive Plan (the “2013 Plan”).  Under the terms of the 2013 Plan, as amended, a total of 5,750,000 shares of Solitario common stock are reserved for awards to directors, officers, employees and consultants.  Awards granted under the 2013 Plan may take the form of stock options, stock appreciation rights, restricted stock, and restricted stock units.  The terms and conditions of the awards are pursuant to the 2013 Plan and are granted by the Board of Directors or a committee appointed by the Board of Directors.

 

a.) 2013 Plan stock option grants

 

The following table shows the grant date fair value of Solitario’s awards during 2021 and 2020 pursuant to the 2013 Plan: 

 

Grant Date

 

5/5/21 (1)

 

 

6/10/21 (1)

 

 

4/2/20 (1)

 

Option – grant date price

 

$0.67

 

 

$0.69

 

 

$0.20

 

Options granted

 

 

90,000

 

 

 

50,000

 

 

 

1,325,000

 

Expected life years

 

 

5.0

 

 

 

5.0

 

 

 

5.0

 

Expected volatility

 

 

76%

 

 

76%

 

 

67%

Risk free interest rate

 

 

0.9%

 

 

0.9%

 

 

0.4%

Weighted average fair value

 

$0.41

 

 

$0.41

 

 

$0.11

 

Grant date fair value

 

$37,000

 

 

$20,000

 

 

$145,000

 

 

(1) Option grants have a five-year term, and vest 25% on date of grant and 25% on each of the next three anniversary dates.

 

64

Table of Contents

 

b.) Stock option activity

 

During 2021, options for 185,000 shares of common stock were exercised for proceeds of $83,000.  During 2020 no options granted from the 2013 Plan were exercised.  The following table summarizes the activity for stock options outstanding under the 2013 Plan for the years ended December 31, 2021 and 2020:

 

 

 

2021

 

 

2020

 

 

 

 

 

Weighted

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

Average

 

 

Aggregate

 

 

 

 

Average

 

 

Aggregate

 

 

 

RSUs/

 

 

Exercise

 

 

Intrinsic

 

 

RSUs/

 

 

Exercise

 

 

Intrinsic

 

 

 

Options

 

 

Price

 

 

Value (1)

 

 

Options

 

 

Price

 

 

Value (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding, beginning of year

 

 

5,558,000

 

 

$0.58

 

 

 

 

 

 

4,373,000

 

 

$0.58

 

 

 

 

Granted

 

 

140,000

 

 

$0.67

 

 

 

 

 

 

1,325,000

 

 

$0.20

 

 

 

 

Exercised

 

 

(185,000)

 

$0.45

 

 

 

 

 

 

-

 

 

 

-

 

 

 

 

Expired

 

 

-

 

 

 

-

 

 

 

 

 

 

-

 

 

 

-

 

 

 

 

Forfeited

 

 

-

 

 

 

-

 

 

 

 

 

 

(140,000)

 

$0.77

 

 

 

 

Outstanding, end of year

 

 

5,513,000

 

 

$0.49

 

 

$718,000

 

 

 

5,558,000

 

 

$0.58

 

 

$925,000

 

Exercisable, end of year

 

 

4,718,000

 

 

$0.53

 

 

$506,000

 

 

 

4,083,500

 

 

$0.57

 

 

$446,000

 

 

(1)  Intrinsic value based upon December 31, 2021 and 2020 price of a share of Solitario common stock as quoted on the NYSE American exchange of $0.50 and $0.56, respectively, per share.

 

During the years ended December 31, 2021 and 2020, Solitario recorded $124,000 and $315,000, respectively, of stock option expense under the 2013 Plan for the amortization of the grant date fair value of each of its outstanding options with a credit to additional paid-in-capital.  At December 31, 2021, the total unrecognized stock option compensation cost related to non-vested options is $80,000 and is expected to be recognized over a weighted average period of 21 months.

 

12.  Shareholders’ Equity

 

At the Market Offering Agreement

 

On February 2, 2021, Solitario entered into an at-the-market offering agreement (the “ATM Agreement”) with H. C. Wainwright & Co., LLC (“Wainwright”), under which Solitario may, from time to time, issue and sell shares of Solitario’s common stock through Wainwright as sales manager in an at-the-market offering under a prospectus supplement for aggregate sales proceeds of up to $9.0 million (the “ATM Program”).   The common stock is distributed at the market prices prevailing at the time of sale. As a result, prices of the common stock sold under the ATM Program may vary as between purchasers and during the period of distribution. The ATM Agreement provides that Wainwright is entitled to compensation for its services at a commission rate of 3.0% of the gross sales price per share of common stock sold.  During 2021, Solitario recorded $144,000 as a charge to additional paid-in-capital for one-time expenses related to entering into the ATM Agreement. 

 

During 2021, Solitario sold an aggregate of 643,033 shares of common stock under the ATM Program at an average price of $0.68 per share for net proceeds of $299,000 after commissions, sale, and one-time expenses.

 

Share Repurchase Program

 

On October 28, 2015, Solitario’s Board of Directors approved a share repurchase program that authorized Solitario to purchase up to two million shares of its outstanding common stock.  During 2020 Solitario’s Board of Directors extended the expiration date of the share repurchase program through December 31, 2021.   During 2021, Solitario did not purchase any shares pursuant to the share repurchase program.  During the year ended December 31, 2020, Solitario purchased 24,700 shares of Solitario common stock for an aggregate purchase price of $5,000.  As of December 31, 2021, Solitario has purchased a total of 994,000 shares for an aggregate purchase price of $467,000 under the share repurchase program since its inception.  The share repurchase plan expired on December 31, 2021 and no additional shares will be purchased under the plan in the future.

 

65

Table of Contents

 

December 2021 Equity Offering

 

On December 6, 2021 Solitario completed the sale of 3,100,000 shares of common stock (the “Shares”), at a price of $0.50 per share (the “Offering”) for net proceeds after expenses of $1,542,000.  Solitario did not engage an underwriter or placement agent for the Offering, and therefore there were no underwriter discounts or commissions or placement agent fees. The sale of the Shares was made through a subscription agreement between Solitario and each respective investor. The Shares were offered and sold pursuant to the Company’s existing shelf registration statement on Form S-3 (File No. 333-249129). Solitario filed a prospectus supplement, dated December 1, 2021, with the SEC in connection with the sale of the securities in the Offering.  Three of Solitario’s executive officers participated in the Offering, purchasing 50,000 Shares each, on the same terms as the other investors.  The Offering was unanimously approved by Solitario’s Board of Directors and the participation by our executive officers was also unanimously approved by the Audit Committee of the Board of Directors.

 

13. Subsequent Events

 

Solitario has evaluated events subsequent to December 31, 2021 to assess the need for potential recognition or disclosure in this report. Such events were evaluated through the date these financial statements were available to be issued.

 

In February of 2022, Solitario entered into a lease agreement (the “Easter Agreement”) whereby Solitario acquired exclusive exploration rights in certain claims (the “Easter Claims”) in the Black Hills region of South Dakota.  The Easter Claims are part of Solitario’s Golden Crest project.  Terms of the Easter Agreement include $10,000 paid upon signing, scheduled annual payments to the underlying owner totaling $180,000 through the tenth anniversary, and $30,000 per year thereafter.  Solitario has agreed to escalating work commitments, at Solitario’s option, on the Easter Claims totaling $660,000 during the first five years of the lease, with the first year totaling $20,000.

 

In March 2022, we sold 2,650,724 shares of our common stock under the ATM program at a price of $0.79 per share for net proceeds of $2,023,000 after commissions and sale expenses.

 

Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

 

None

 

Item 9A. Controls and Procedures

 

The management of Solitario is responsible for establishing and maintaining adequate internal control over financial reporting (as defined in Rule 13a-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)).  During the fiscal period covered by this report, Solitario's management, with the participation of the Chief Executive Officer and Chief Financial Officer, carried out an evaluation of the effectiveness of Solitario’s internal control over financial reporting and the design and operation of Solitario’s disclosure controls and procedures (as defined in Rule 13a-15(e) of the Exchange Act). This evaluation of the effectiveness of our internal control over financial reporting was based on the framework and criteria established in Internal ControlIntegrated Framework (2013), issued by the Committee of Sponsoring Organizations of the Treadway Commission.  Based on such evaluations, Solitario’s Chief Executive Officer and Chief Financial Officer have concluded that, as of December 31, 2021, Solitario’s internal control over financial reporting is effective and that its disclosure controls and procedures are effective to ensure that information required to be disclosed by Solitario in reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the required time periods and are designed to ensure that information required to be disclosed in its reports is accumulated and communicated to Solitario’s management, including the Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.  There were no changes in internal control over financial reporting during the three months ended December 31, 2021.

 

This Annual Report does not include an attestation report of our independent registered public accounting firm regarding internal control over financial reporting. As a smaller reporting company, Solitario’s management’s report was not subject to attestation by our independent registered public accounting firm pursuant to rules of the SEC that permit us to provide only management’s report in this annual report.

 

Item 9B. Other Information

 

          None 

 

Item 9B. Disclosure Regarding Foreign Jurisdictions that Prevent Inspections

 

          Not Applicable

 

 
66

Table of Contents

       

PART III

 

Item 10. Directors, Executive Officers and Corporate Governance

 

          The information required under Item 10 is incorporated herein by reference to the information set forth in our definitive proxy statement in connection with the annual meeting of shareholders to be filed with the SEC within 120 days after the end of our fiscal year ended December 31, 2021 pursuant to Section 14(a) of the Exchange Act (the "2022 Proxy").

 

Item 11. Executive Compensation

 

          The information required under Item 11 is incorporated herein by reference to the information set forth in the 2022 Proxy.

 

Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

 

          The information with respect to Item 12 is incorporated herein by reference to the information set forth in the 2022 Proxy.

 

Item 13. Certain Relationships and Related Transactions, and Director Independence

 

          The information with respect to Item 13 is incorporated herein by reference to the information set forth in the 2022 Proxy.

 

Item 14.  Principal Accounting Fees and Services

 

          The information required under Item 14 is incorporated herein by reference to the information set forth in the 2022 Proxy.

 

 
67

Table of Contents

 

PART IV

 

Item 15.  Exhibits, Financial Statement Schedules

 

          The following documents are filed as a part of this Annual Report on Form 10-K:

 

1. Financial Statements

 

          The following financial statements contained in Part II, Item 8 are filed as part of this Annual Report on Form 10-K:

 

Consolidated Financial Statements

 

Report of Independent Registered Public Accounting Firm

 

Consolidated Balance Sheets as of December 31, 2021 and 2020

 

Consolidated Statements of Operations for the years ended December 31, 2021 and 2020

 

Consolidated Statements of Shareholders’ Equity for the years ended December 31, 2021 and 2020

 

Consolidated Statements of Cash Flows for the years ended December 31, 2021 and 2020

 

Notes to Consolidated Financial Statements

 

 

2. Financial Statement Schedules

 

Financial statement schedules are omitted because they are not required or are not applicable, or the required information is provided in the consolidated financial statements or notes thereto described in Item 15(1) above.

 

3. Exhibits

 

The Exhibits listed in the Index to Exhibits, which appears immediately following the signature page and is incorporated herein by reference, are filed as part of this Annual Report on Form 10-K.

 

Item 16. Form 10-K Summary

 

None. 

 

 
68

Table of Contents

 

SIGNATURES

 

          Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

SOLITARIO ZINC CORP.

    
Date: March 30, 2022By:/s/ James R. Maronick

 

 

Chief Financial Officer 

  

            Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

 

 

Signature

 

Title

Date

 

 

 

 

 

 

/s/

 

 

 

 

Christopher E. Herald,

Chief Executive Officer

 

Principal Executive Officer and Director

March 30, 2022

 

 

 

 

 

 

/s/

 

 

 

 

James R. Maronick,

Chief Financial Officer

 

Principal Financial and Accounting Officer

March 30, 2022

 

 

   

   |

   |

   |

   |

   |

   |

   |

   |

   |

   |

   |

   |

   |

   |

   |

 

 

 

/s/

 

 

 

John Labate

 

 

 

 

A majority of

 

 

/s/

the Board of

March 30, 2022

 

Brian Labadie

Directors

 

 

 

 

 

 

/s/

 

 

 

James Hesketh

 

 

 

 

 

 

 

/s/

 

 

 

Gil Atzmon

 

 

 

 

 

 

 

 

 

/s/

 

 

 

 

Joshua D. Crumb

 

 

 

 

 

 

 

 

By:

/s/

 

 

 

 

James R. Maronick,

Attorney-in-fact

 

 

 

 

 
69

Table of Contents

 

INDEX TO EXHIBITS

 

Description

 

 

 

 

 

3.1

 

Amended and Restated Articles of Incorporation of Solitario Exploration & Royalty Corp., as Amended (incorporated by reference to Exhibit 3.1 to Solitario’s Form 10-Q filed on August 10, 2010)

 

 

 

3.1.1

 

Articles of Amendment to Restated Articles of Incorporation of Solitario Zinc Corp. (incorporated by reference to Exhibit 3.1 to Solitario’s Current Report on Form 8-K filed on July 14, 2017)

 

 

 

3.2

 

Amended and Restated By-laws of Solitario Zinc Corp., as amended (incorporated by reference to Exhibit 3.1 to Solitario’s Form 8-K filed on April 23, 2021)

 

 

 

4.1

 

Form of Common Stock Certificate of Solitario Zinc (incorporated by reference to Exhibit 4.1 to Solitario’s Form 10-Q filed on November 8, 2017)

 

 

 

4.2

 

Description of Common Stock (incorporated by reference to Exhibit 4.2 to Solitario’s Form 10-K filed on March 2, 2020)

 

 

 

10.1#

 

2013 Solitario Exploration & Royalty Corp. Omnibus Stock and Incentive Plan (incorporated by reference to Exhibit 10.2 to Solitario’s Form 8-K filed on June 20, 2013)

 

 

 

10.2#

 

Change in Control Severance Benefits Agreement between Solitario Resources Corporation and Christopher E. Herald, dated as of March 14, 2007 (incorporated by reference to Exhibit 99.1 to Solitario's Form 8-K filed on March 14, 2007)

 

 

 

10.3#

 

Change in Control Severance Benefits Agreement between Solitario Resources Corporation and James R. Maronick, dated as of March 14, 2007 (incorporated by reference to Exhibit 99.2 to Solitario's Form 8-K filed on March 14, 2007)

 

 

 

10.4#

 

Change in Control Severance Benefits Agreement between Solitario Resources Corporation and Walter W. Hunt, dated as of March 14, 2007 (incorporated by reference to Exhibit 99.3 to Solitario's Form 8-K filed on March 14, 2007)

 

 

 

10.5

 

Framework Agreement for the Exploration and Development of Potential Mining Properties, related to Solitario's 100% owned Florida Canyon project in Peru between Minera Florida Canyon S.A., Minera Solitario Peru S.A.C., Solitario Resources Corporation, and Votorantim Metais – Cajamarquilla S.A., dated March 24, 2007 (incorporated by reference to Exhibit 10.2 to Solitario's Form 8-K filed on October 4, 2007) 

 

 

 

10.6

 

Performance Agreement for Funding of Drilling Program between Compañía Minera Milpo, S.A.A. and Minera Solitario Peru S.A.C, related to the Framework Agreement for the Development of Mining Properties dated August 1, 2019 (incorporated by reference to Exhibit 10.7 to Solitario’s Form 10-K filed on March 3, 2020)

 

 

 

10.7#

 

First Amendment to the 2013 Solitario Exploration & Royalty Corp. Omnibus Stock and Incentive Plan (incorporated by reference to Exhibit 10.1 to Solitario’s Form 8-K filed on June 29, 2017)

 

 

 

10.8

 

At The Market Offering Agreement between Solitario Zinc Corp. and H.C. Wainwright & Co., LLC, dated February 2, 2021 (incorporated by reference to Solitario’s Form 8-K filed on February 2, 2021)

 

 

 

14.1

 

Code of Ethics for the Chief Executive Officer and Senior Financial Officer (incorporated by reference to Exhibit 99.1 to Solitario's Form 8-K filed on July 18, 2006)

 

 

 

21.1*

 

Subsidiaries of Solitario Zinc Corp.

 

 

 

23.1*

 

Consent of Plante & Moran, PLLC 

 

 

 

23.2*

 

Consent of Donald E Hulst with respect to the Technical Report Summary of the Florida Canyon Project

 

 

 

23.3*

 

Consent of Sarah Milne with respect to the Technical Report Summary of the Florida Canyon Project

 

 

 

23.4*

 

Consent of Donald E Hulst with respect to the Technical Report Summary of the Lik Project

 

 

 

23.5*

 

Consent of Christopher Emanuel with respect to the Technical Report Summary of the Lik Project

 

 

 

23.6*

 

Consent of Mark Shutty with respect to the Technical Report Summary of the Lik Project

 

 

 

24.1*

 

Power of Attorney

 

 

 

31.1*

 

Certification of Chief Executive Officer pursuant to SEC Rule 13a-14(a)/15d-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

 

31.2*

 

Certification of Chief Financial Officer pursuant to SEC Rule 13a-14(a)/15d-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

 

32.1*

 

Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

 

 

96.1*

 

Technical Report Summary for the Florida Canyon Project

 

 

 

96.2*

 

Technical Report Summary for the Lik Project

 

 

 

101*

 

The following materials from the  Company’s Annual Report on Form 10-K for the year ended December 31, 2021 formatted in Inline eXtensible Business Reporting Language (iXBRL): (i) Condensed Consolidated Balance Sheets as of December 31, 2021 and 2020, (ii) Condensed Consolidated Statements of Operations for the years ended December 31, 2021 and 2020, (iii) Condensed Consolidated Statements of Cash Flows for the years ended December 31, 2021 and 2020; and (iv) Notes to the Condensed Unaudited Consolidated Financial Statements. 

 

* Filed herewith

# Designates a management contract, or a compensatory plan or arrangement.

 

 
70

 

EXHIBIT 23.2 

   

Donald E. Hulse, SME-RM

Gustavson Associates LLC, a Member of WSP

200 Union Blvd, Suite 440; Lakewood, CO 80228

 

CONSENT OF QUALIFIED PERSON

 

I, Donald E. Hulse, state that I am responsible for preparing or supervising the preparation of parts of the reports concerning  mineral  resources  of the  technical  report summary titled  S-K 1300  Technical  Report  Summary Florida Canyon Zinc Project; Amazonas Department, Peru with an effective date of December 31,2021as signed and certified by me (the "Technical Report Summary").

 

Furthermore, I state that:

 

 

(a)

I consent to the public filing of the Technical Report Summary by Solitario Zinc Corp;

 

 

 

 

(b)

the document that the Technical Report Summary supports is Solitario Zinc Corp.'s Annual Form 10- K, and is incorporated by reference into Registration Statements on Form S-3 (File No. 333-249129) and on Form S-8 (File Nos. 333-224224 and 333-190304) and any amendments or supplements thereto; (the "Document");

 

 

 

 

(c)

I consent to the use of my name in the Document, to any quotation from or summarization in the Document of the parts of the Technical Report Summary for which I am responsible, and to the filing of the Technical Report Summary as an exhibit to the Document; and

 

 

 

 

(d)

I confirm that I have read the Document, and that the Document fairly and accurately reflects, in the form and context in which it appears, the information in the parts of the Technical Report Summary for which I am responsible.

 

Dated at Lakewood, Colorado this 15 of March, 2022.

 

 

Signature of Qualified Person 

 

 

 

Donald E. Hulse, SME-RM 04156257

 

Vl. 2021

Expert Consent_S-K 1300_Florida-Hulse.docx

EXHIBIT 23.3

  

Sarah Milne, PE

Gustavson Associates LLC, a Member of WSP

200 Union Blvd, Suite 440; Lakewood, CO 80228

 

CONSENT OF QUALIFIED PERSON

 

I, Sarah Milne, state that I am responsible for preparing or supervising the preparation of parts of the reports concerning mineral resources and potential economic extraction of the technical report summary titled S-K 1300 Technical Report Summary Florida Canyon Zinc Project; Amazonas Department, Peru with an effective date of December 31, 2021 as signed and certified by me (the “Technical Report Summary”).

 

Furthermore, I state that:

 

 

(a)

I consent to the public filing of the Technical Report Summary by Solitario Zinc Corp;

 

 

 

 

(b)

the document that the Technical Report Summary supports is Solitario Zinc Corp.’s Annual Form 10- K, and is incorporated by reference into  Registration Statements on Form S-3 (File No. 333-249129) and on Form S-8 (File Nos. 333-224224 and 333-190304) and any amendments or supplements thereto; (the “Document”);

 

 

 

 

(c)

I consent to the use of my name in the Document, to any quotation from or summarization in the Document of the parts of the Technical Report Summary for which I am responsible, and to the filing of the Technical Report Summary as an exhibit to the Document; and

 

 

 

 

(d)

I confirm that I have read the Document, and that the Document fairly and accurately reflects, in the form and context in which it appears, the information in the parts of the Technical Report Summary for which I am responsible.

 

Dated at Lakewood, Colorado this 15 of March, 2022.

 

 

Signature of Qualified Person 

 

 

 

Sarah Milne,  Colorado PE #0056435, Nevada PE #23769

 

Vl. 2021

Expert Consent_S-K 1300_Florida-Milne.docx

EXHIBIT 23.4

  

Donald Hulse, SME-RM

Gustavson Associates LLC, a Member of WSP

200 Union Blvd, Suite 440; Lakewood, CO 80228

 

CONSENT OF QUALIFIED PERSON

 

I, Donald Hulse, state that I am responsible for preparing or supervising the preparation of parts of the reports concerning mineral resources of the technical  report summary titled S-K 1300  Technical Report Summary  Lik Project; Northwest  Arctic Borough, Alaska, USA with an effective date  of December  31, 2021 as signed  and certified by me (the "Technical Report Summary").

 

Furthermore, I state that:

 

 

(a)

I consent  to the public filing of the Technical Report Summary by Solitario Zinc Corp;

 

 

 

 

(b)

the document that the Technical Report Summary supports is Solitario Zinc Corp.'s Annual Form 10- K, and is incorporated by reference into  Registration  Statements on Form S-3 (File No. 333-249129) and  on  Form S-8 (File Nos. 333-224224 and  333-190304) and  any amendments or supplements thereto; (the "Document");

 

 

 

 

(c)

I  consent  to the  use of my name in the  Document, to any quotation from or summarization in the Document of the parts of the Technical Report Summary for which I am responsible, and to the filing of the Technical Report Summary as an exhibit to the Document; and

 

 

 

 

(d)

I confirm that I have read the Document, and that the Document fairly and accurately  reflects, in the form and context in which it appears,  the information in the parts  of the Technical Report Summary for which I am responsible.

 

Dated at Lakewood, Colorado this 15 of March, 2022.

 

 

Signature of Qualified Person 

 

 

 

Donald Hulse, SME-RM 04156257

 

Vl. 2021

Expert Consent_S-K 1300_Uk-Hulse.docx

EXHIBIT 23.5

  

Christopher Emanuel,

Gustavson Associates LLC, a Member of WSP

200 Union Blvd, Suite 440; Lakewood, CO 80228

 

CONSENT OF QUALIFIED PERSON

 

I, Sarah Milne, state that I am responsible for preparing or supervising the preparation of parts of the reports concerning mineral resources and potential economic extraction of the technical report summary titled S-K 1300 Technical Report Summary Florida Canyon Zinc Project; Amazonas Department, Peru with an effective date of December 31, 2021 as signed and certified by me (the “Technical Report Summary”).

 

Furthermore, I state that:

 

 

(a)

I consent to the public filing of the Technical Report Summary by Solitario Zinc Corp;

 

 

 

 

(b)

the document that the Technical Report Summary supports is Solitario Zinc Corp.’s Annual Form 10- K, and is incorporated by reference into  Registration Statements on Form S-3 (File No. 333-249129) and on Form S-8 (File Nos. 333-224224 and 333-190304) and any amendments or supplements thereto; (the “Document”);

 

 

 

 

(c)

I consent to the use of my name in the Document, to any quotation from or summarization in the Document of the parts of the Technical Report Summary for which I am responsible, and to the filing of the Technical Report Summary as an exhibit to the Document; and

 

 

 

 

(d)

I confirm that I have read the Document, and that the Document fairly and accurately reflects, in the form and context in which it appears, the information in the parts of the Technical Report Summary for which I am responsible.

 

Dated at Lakewood, Colorado this 15 of March, 2022.

 

 

Signature of Qualified Person 

 

 

 

Christopher Emanuel

SME-RM #4151007

 

V1. 2021

Expert Consent_S-K 1300_Lik-Emanuel.docx

EXHIBIT 23.6

    

Mark Shutty,

Gustavson Associates LLC, a Member of WSP

200 Union Blvd, Suite 440; Lakewood, CO 80228

 

CONSENT OF QUALIFIED PERSON

 

I, Mark Shutty, state that I am responsible for preparing or supervising the preparation of parts of the reports concerning mineral resources of the technical report summary titled S-K 1300 Technical Report Summary Lik Project; Amazonas Department, Peru with an effective date of December 31, 2021 as signed and certified by me (the “Technical Report Summary”).

 

Furthermore, I state that:

 

 

(a)

I consent to the public filing of the Technical Report Summary by Solitario Zinc Corp;

 

 

 

 

(b)

the document that the Technical Report Summary supports is Solitario Zinc Corp.’s Annual Form 10- K, and is incorporated by reference into  Registration Statements on Form S-3 (File No. 333-249129) and on Form S-8 (File Nos. 333-224224 and 333-190304) and any amendments or supplements thereto; (the “Document”);

 

 

 

 

(c)

I consent to the use of my name in the Document, to any quotation from or summarization in the Document of the parts of the Technical Report Summary for which I am responsible, and to the filing of the Technical Report Summary as an exhibit to the Document; and

 

 

 

 

(d)

I confirm that I have read the Document, and that the Document fairly and accurately reflects, in the form and context in which it appears, the information in the parts of the Technical Report Summary for which I am responsible.

 

Dated at Lakewood, Colorado this 15 of March, 2022.

 

 

Signature of Qualified Person 

 

 

 

Mark Shutty

AIPG CPG 11664

 

V1. 2021

Expert Consent_S-K 1300_Lik-Shutty_20220321.docx

EXHIBIT 96.1

 

S-K 1300 Technical Report Summary

Florida Canyon Zinc Project

 

Amazonas Department, Peru

 

Prepared for:

    

 

Solitario Zinc Corp

4251 Kipling Street Suite 390

Wheat Ridge, CO 80033

 

Effective Date: February 1, 2021

Report Date: March 15, 2022

 

Prepared by:

   

   

 200 Union Boulevard, Suite 440

Lakewood, CO 80228

 

Qualified Persons:

Donald E. Hulse, P.E., SME-RM

Sarah Milne, P.E., SME-RM

Additional Authors:

Christopher Emanuel, SME-RM

 

 

 

 

Company Name

i

Project Name

S-K 1300 Technical Report Summary

 

Table of Contents

 

1

 

 

Executive Summary

 

 

1

 

 

1.1

 

 

Property Summary and Ownership

 

 

1

 

 

1.2

 

 

Mineral Resource Statement

 

 

1

 

1.2.1

 

 

Mineral Resource Classification

 

 

2

 

1.2.2

 

 

Audit of Final Mineral Resource Estimate

 

 

3

 

1.2.3

 

 

Mineral Resource Tabulation

 

 

3

 

 

1.3

 

 

Geology and Mineralization

 

 

4

 

 

1.4

 

 

Exploration Status

 

 

4

 

 

1.5

 

 

Metallurgy and Mineral Processing

 

 

5

 

1.5.1

 

 

Recovery Methods

 

 

5

 

 

1.6

 

 

Mine Design, Optimization and Scheduling

 

 

5

 

 

1.7

 

 

Project Infrastructure

 

 

5

 

 

1.8

 

 

Material Development & Operations

 

 

6

 

 

1.9

 

 

Environment & Permitting

 

 

6

 

 

1.10

 

 

Capital Costs, Operating Costs and Financial Analysis

 

 

6

 

 

1.11

 

 

Conclusions

 

 

7

 

 

1.12

 

 

Recommendations

 

 

7

 

1.12.1

 

 

Metallurgy

 

 

7

 

1.12.2

 

 

Resource Conversion Drilling

 

 

8

 

1.12.3

 

 

Resource Expansion Drilling

 

 

8

 

2

 

 

Introduction

 

 

10

 

 

2.1

 

 

Terms of Reference and Purpose of the Report

 

 

10

 

 

2.2

 

 

Source of Data and Information

 

 

10

 

 

2.3

 

 

Details of Inspection

 

 

10

 

 

2.4

 

 

Previous Reports on Project

 

 

11

 

3

 

 

Property Description and Location

 

 

12

 

 

3.1

 

 

Location

 

 

12

 

 

3.2

 

 

Mineral Titles, Claims, Rights, Leases and Options

 

 

14

 

3.2.1

 

 

Mineral Rights in Peru

 

 

14

 

3.2.2

 

 

Mineral Titles

 

 

15

 

3.2.3

 

 

Nature and Extent of Issuer’s Interest

 

 

18

 

 

3.3

 

 

Sufficiency of Surface Rights

 

 

18

 

 

3.4

 

 

Environmental Impacts and Permitting

 

 

18

 

 

3.5

 

 

Other Significant Factors and Risks

 

 

19

 

 

3.6

 

 

Royalties, Taxes, and Agreements

 

 

19

 

 

 

 

Gustavson Associates, LLC

15 March 2022

 

 

 

 

Company Name

 

Project Name

S-K 1300 Technical Report Summary

     

3.6.1

 

 

Property Agreements

 

 

20

 

 

 

Accessibility, Climate, Local Resources, Infrastructure and Physiography

 

 

22

 

 

4.1

 

 

Topography, Elevation, and Vegetation

 

 

22

 

 

4.2

 

 

Accessibility and Transportation to the Property

 

 

22

 

 

4.3

 

 

Climate and Length of Operating Season

 

 

23

 

 

4.4

 

 

Infrastructure Availability and Sources

 

 

23

 

4.4.1

 

 

Existing Infrastructure

 

 

23

 

4.4.2

 

 

Proximity to Population Center

 

 

25

 

4.4.3

 

 

Power

 

 

25

 

4.4.4

 

 

Water

 

 

25

 

4.4.5

 

 

Personnel

 

 

26

 

5

 

 

History

 

 

27

 

 

5.1

 

 

Previous Operations

 

 

27

 

 

5.2

 

 

Historical Exploration & Development Results

 

 

27

 

 

5.3

 

 

Recent Work

 

 

28

 

 

5.4

 

 

Historical Mineral Resource Estimates

 

 

29

 

 

5.5

 

 

Historical Production

 

 

29

 

6

 

 

Geological Setting, Mineralization and Deposit

 

 

30

 

 

6.1

 

 

Regional Geology

 

 

30

 

 

6.2

 

 

Local Geology

 

 

35

 

6.2.1

 

 

Lithography & Stratigraphy

 

 

35

 

6.2.2

 

 

Structure

 

 

36

 

6.2.3

 

 

Alteration

 

 

37

 

6.2.4

 

 

Mineralization

 

 

38

 

 

6.3

 

 

Property Geology

 

 

38

 

 

6.4

 

 

Significant Mineralized Zone

 

 

40

 

 

6.5

 

 

Deposit Types

 

 

41

 

6.5.1

 

 

Mineral Deposit

 

 

41

 

7

 

 

Exploration

 

 

43

 

 

7.1

 

 

Surveys and Investigations

 

 

43

 

7.1.1

 

 

Relevant Exploration Work

 

 

43

 

7.1.2

 

 

Significant Results & Interpretation

 

 

43

 

 

7.2

 

 

Drilling Exploration

 

 

50

 

7.2.1

 

 

Procedures

 

 

52

 

7.2.2

 

 

Interpretation & Relevant Results

 

 

53

 

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Company Name

 

Project Name

S-K 1300 Technical Report Summary

  

8

 

 

Sample Preparation, Analysis and Security

 

 

54

 

 

8.1

 

 

Sampling Methods

 

 

54

 

8.1.1

 

 

Sampling for Geochemical Analysis

 

 

56

 

8.1.2

 

 

Sampling for Density Measurement

 

 

56

 

 

8.2

 

 

Security Measures

 

 

59

 

 

8.3

 

 

Sample Preparation for Analysis

 

 

59

 

 

8.4

 

 

QA/QC Procedures

 

 

61

 

8.4.1

 

 

Standards

 

 

63

 

8.4.2

 

 

Blanks

 

 

64

 

8.4.3

 

 

Duplicates

 

 

65

 

 

8.5

 

 

Opinion on Adequacy

 

 

66

 

9

 

 

Data Verification

 

 

67

 

 

9.1

 

 

Procedures

 

 

67

 

 

9.2

 

 

Opinion on Data Adequacy

 

 

68

 

10 

 

 

Mineral Processing and Metallurgical Testing

 

 

69

 

 

10.1

 

 

Metallurgical Test Work, 2010-2014

 

 

69

 

11

 

 

Mineral Resource Estimate

 

 

71

 

 

11.1

 

 

Geologic Model

 

 

71

 

 

11.2

 

 

Exploratory Data Analysis

 

 

73

 

 

11.3

 

 

Domains for Resource Estimation

 

 

77

 

 

11.4

 

 

Capping and Compositing

 

 

77

 

 

11.5

 

 

Geostatistics

 

 

79

 

 

11.6

 

 

Block Model Parameters

 

 

80

 

 

11.7

 

 

Block Grade Estimation Methodology

 

 

81

 

 

11.8

 

 

Resource Classification

 

 

81

 

   

 

 

Gustavson Associates, LLC

15 March 2022

 

 

 

 

Company Name

 

Project Name

S-K 1300 Technical Report Summary

  

 

11.9

 

 

Cutoff Grade

 

 

82

 

 

11.10

 

 

Development of Economic Shells for Reporting

 

 

83

 

 

11.11

 

 

Specific Gravity/Density

 

 

85

 

 

11.12

 

 

Validation of Resource Estimate

 

 

85

 

 

11.13

 

 

Audit of Final Mineral Resource Estimate.

 

 

86

 

 

11.14

 

 

Mineral Resource Tabulation

 

 

87

 

12

 

 

Mineral Reserve Estimate

 

 

89

 

13

 

 

Mining Methods

 

 

90

 

14

 

 

Processing and Recovery Methods

 

 

91

 

15

 

 

Project Infrastructure

 

 

92

 

16

 

 

Market Studies

 

 

93

 

 

16.1

 

 

Contracts and Status

 

 

93

 

17

 

 

Environmental Studies, Permitting and Social or Community Impact

 

 

94

 

 

17.1

 

 

Required Permits and Status

 

 

94

 

17.1.1

 

 

Required Exploration Permits and Status

 

 

94

 

17.1.2

 

 

Required Mining Permits

 

 

97

 

 

17.2

 

 

Environmental Monitoring Results

 

 

97

 

 

17.3

 

 

Groundwater

 

 

99

 

 

17.4

 

 

Environmental Issues

 

 

99

 

 

17.5

 

 

Mine Closure

 

 

100

 

17.5.1

 

 

Post Mining Land Use

 

 

100

 

17.5.2

 

 

Portals and Vents

 

 

100

 

17.5.3

 

 

Buildings and Infrastructure

 

 

100

 

17.5.4

 

 

Roads and Miscellaneous Disturbance

 

 

101

 

17.5.5

 

 

Tailings Facility

 

 

101

 

 

17.6

 

 

Post Closure Plans

 

 

102

 

 

17.7

 

 

Reclamation and Closure Cost Estimate

 

 

102

 

 

17.8

 

 

Post-Performance or Reclamations Bonds

 

 

102

 

 

17.9

 

 

Social and Community

 

 

103

 

18

 

 

Capital and Operating Costs

 

 

105

 

19

 

 

Economic Analysis

 

 

106

 

20

 

 

Adjacent Properties

 

 

107

 

21

 

 

Other Relevant Data and Information

 

 

108

 

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Company Name

 

Project Name

S-K 1300 Technical Report Summary

  

 

21.1

 

 

Mining Methods

 

 

108

 

21.1.1

 

 

Proposed Mining Methods

 

 

108

 

21.1.2

 

 

Optimization Parameters

 

 

109

 

21.1.3

 

 

Development Layout

 

 

111

 

21.1.4

 

 

Waste

 

 

112

 

21.1.5

 

 

Mine Production

 

 

113

 

 

21.2

 

 

Processing and Recovery Methods

 

 

113

 

21.2.1

 

 

Processing Projections and Methods

 

 

113

 

21.2.2

 

 

Consumables Requirement

 

 

113

 

 

21.3

 

 

Project Infrastructure

 

 

115

 

21.3.1

 

 

Infrastructure and Logistics Requirements

 

 

115

 

21.3.2

 

 

Project Logistics

 

 

120

 

21.3.3

 

 

Tailings Management

 

 

121

 

 

21.4

 

 

Capital and Operating Costs

 

 

121

 

21.4.1

 

 

Capital Cost Estimates

 

 

121

 

21.4.2

 

 

Operating Cost Estimates

 

 

125

 

 

21.5

 

 

Economic Analysis

 

 

126

 

21.5.1

 

 

External Factors

 

 

126

 

21.5.2

 

 

Main Assumptions

 

 

127

 

21.5.3

 

 

Taxes, Royalties and Other Interests

 

 

129

 

21.5.4

 

 

Results

 

 

129

 

22

 

 

Interpretation and Conclusions

 

 

134

 

 

22.1

 

 

Results & Comments

 

 

134

 

 

22.2

 

 

Significant Risks & Uncertainties

 

 

134

 

23

 

 

Recommendations

 

 

135

 

 

23.1

 

 

General Recommendations

 

 

135

 

23.1.1

 

 

Metallurgy

 

 

135

 

23.1.2

 

 

Drilling

 

 

136

 

23.1.3

 

 

Resource Conversion Drilling

 

 

136

 

23.1.4

 

 

Resource Expansion Drilling

 

 

137

 

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Company Name

 

Project Name

S-K 1300 Technical Report Summary

  

24

 

 

References

 

 

139

 

25

 

 

Reliance on Information Provided by Registrant

 

 

140

 

26

 

 

Glossary

 

 

141

 

 

26.1

 

 

Mineral Resources

 

 

141

 

 

26.2

 

 

Mineral Reserves

 

 

141

 

 

26.3

 

 

Glossary

 

 

143

 

 

26.4

 

 

Definition of Terms

 

 

144

 

27

 

 

Appendix A: Drill Hole Collars

 

 

147

 

28

 

 

Appendix B: QA/QC 2019 Laboratory Results

 

 

161

 

 

28.1

 

 

Coarse Blank Results – ALS Laboratory

 

 

161

 

 

28.2

 

 

Duplicate Results – ALS Laboratory

 

 

165

 

 

28.3

 

 

Standards Results – ALS Laboratory

 

 

177

 

 

28.4

 

 

External Check Results – Cert vs ALS Laboratory

 

 

189

 

29

 

 

Appexdix C: Sample Cumulative Frequency Plots

 

 

192

 

30

 

 

Appendix D: Cap-Composite Cum. Frequency Plots

 

 

194

 

31

 

 

Appendix E: Mineral Resource

 

 

198

 

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Company Name

 

Project Name

S-K 1300 Technical Report Summary

  

List of Tables

 

Table 1‑1 Mineral Resource Summary

 

 

3

 

Table 1‑2 Total Mineral Resource

 

 

3

 

Table 1‑3: Florida Canyon Mine Production Assumptions

 

 

6

 

Table 1‑4 Planned work program for 2021-2022

 

 

9

 

Table 3‑1 List of Minera Bongará Mineral Concessions

 

 

16

 

Table 3‑2 Marginal royalty rates for various operating margins

 

 

20

 

Table 5‑1 Campaign Summary - Florida Canyon

 

 

29

 

Table 7‑1 Summary of Total Surface Samples

 

 

46

 

Table 7‑2 Drilling Summary in Florida Canyon

 

 

50

 

Table 7‑3 Downhole Survey Data Point Spacing

 

 

52

 

Table 8‑1 Total number of Density Samples taken per year

 

 

57

 

Table 8‑2 Analytical Codes and Methods

 

 

59

 

Table 8‑3 Analyzed Elements and Method Detection Limits

 

 

61

 

Table 8‑4 QA/QC Insertion of Samples 2018-2019 Campaign

 

 

63

 

Table 8‑5 QA/QC Standard Bias % Results 2018-2019 Campaign

 

 

63

 

Table 8‑6 QA/QC Blanks Results 2018-2019 Campaign

 

 

64

 

Table 8‑7 QA/QC Duplicates Results 2018-2019 Campaign

 

 

65

 

Table 10‑1 Metallurgical Tests – Selected Results

 

 

70

 

Table 10‑2 Florida Canyon Metal Recoveries by Material Type

 

 

70

 

Table 11‑1 Deposit Stratigraphy

 

 

72

 

Table 11‑2 Description of Zone Codes for Statistics

 

 

74

 

Table 11‑3 Summary Statistics for Zinc by Zone (after Nexa)

 

 

75

 

Table 11‑4 Average Metal Grades by Area

 

 

76

 

Table 11‑5 Outlier Capping Values by Area (after Nexa)

 

 

78

 

Table 11‑6 Selected Variogram Parameters (after Nexa)

 

 

80

 

Table 11‑7 Block Model Parameters

 

 

80

 

Table 11‑8 Deswik Stope Parameters

 

 

84

 

Table 11‑9 Long term metal prices

 

 

84

 

Table 11‑10 Mineral Resource Summary

 

 

87

 

Table 11‑11 Florida Canyon Total Mineral Resources

 

 

87

 

Table 17‑1: Environmental Monitoring During Mining Exploration

 

 

98

 

Table 21‑1: Proposed Stope Dimensions

 

 

109

 

Table 21‑2: Expected Processing Recoveries

 

 

109

 

Table 21‑3: NSR Calculation Parameters for Stope Optimization

 

 

109

 

Table 21‑4: Operating Costs Used for Determining Potential Mining Shapes

 

 

110

 

Table 21‑5: Stope Optimization Parameters for Base Case Analysis

 

 

110

 

Table 21‑6: Mine Plan Resource Average Process Recovery

 

 

111

 

Table 21‑7: Development Design Assumptions

 

 

111

 

Table 21‑15: Florida Canyon Capital Estimate Summary

 

 

122

 

Table 21‑18: Florida Canyon Operating Costs Summary

 

 

125

 

Table 21‑19: Florida Canyon Price Assumptions

 

 

127

 

Table 21‑20: Florida Canyon Net Smelter Return Terms

 

 

127

 

Table 21‑21: Florida Canyon Product Logistics Cost

 

 

127

 

Table 21‑22: Florida Canyon Mine Production Assumptions

 

 

128

 

Table 21‑23: Florida Canyon Mill Production Assumptions

 

 

128

 

Table 21‑24: Florida Canyon Royalty Rates

 

 

129

 

Table 21‑25: Florida Canyon Indicative Operating Costs (Dry Basis)

 

 

130

 

Table 21‑26: Florida Canyon LoM Annual Production and Revenues

 

 

132

 

Table 21‑27: Florida Canyon Cash Costs

 

 

133

 

Table 23‑1 Planned work program for 2021-2022

 

 

138

 

Table 26‑1 Glossary

 

 

143

 

Table 26‑2 Abbreviations

 

 

144

 

  

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Company Name

 

Project Name

S-K 1300 Technical Report Summary

  

List of Figures

 

Figure 3‑1 Project Location Map

 

 

13

 

Figure 3‑2 Map of Mineral Claims and Mineral Occurrences

 

 

17

 

Figure 3‑3 Access road to the Florida Canyon Project (in construction)

 

 

21

 

Figure 4‑1 Photograph of the Florida Canyon Project Area

 

 

22

 

Figure 4‑2 Drill Support Camp

 

 

24

 

Figure 4‑3 Shipsabamba Project Camp

 

 

24

 

Figure 6‑1 Regional Geologic Map

 

 

32

 

Figure 6‑2 Legend of Regional Geology Map

 

 

34

 

Figure 6‑3 Project Area Stratigraphic Column

 

 

35

 

Figure 6‑4 Florida Canyon Project Geologic Map

 

 

39

 

Figure 6‑5 Cross Section of the Project Geologic Model

 

 

40

 

Figure 6‑6 Mississippi Valley-Type Deposit Schematic Model

 

 

42

 

Figure 7‑1 Florida Canyon Area Prospect and Geochemistry Map

 

 

46

 

Figure 7‑2 Regional Geochemical Results

 

 

48

 

Figure 7‑3 Florida Canyon Area Simplified Geology, Resource and Drillhole Map

 

 

49

 

Figure 7‑4 Drillhole Location Map

 

 

51

 

Figure 8‑1 Diamond Core Sampling Process

 

 

55

 

Figure 8‑2 Density Sample Distribution

 

 

58

 

Figure 8‑3 ALS Lab - Zn Standards Results

 

 

64

 

Figure 8‑4 ALS Lab - Zn Blanks Results

 

 

65

 

Figure 8‑5 ALS Lab - Zn Duplicate Results

 

 

66

 

Figure 9‑1: Photograph of Project Core Lithology Reference Sample Library

 

 

67

 

Figure 11‑1 Schematic of Local Stratigraphy

 

 

72

 

Figure 11‑2 Distribution of Mineralized Bodies

 

 

73

 

Figure 11‑3 Cumulative Frequency Curve for Zinc (Nexa)

 

 

74

 

Figure 11‑4 Histogram of Zinc in Mineral Zones

 

 

76

 

Figure 11‑5 Histogram of Silver in Mineral Zones

 

 

77

 

Figure 11‑6 Histogram of Lead in Mineral Zones

 

 

77

 

Figure 11‑7 Example Zinc Variogram for Manto Zones (after Nexa)

 

 

79

 

Figure 11‑8 Example Zinc Variogram for Feeder Zones (after Nexa)

 

 

79

 

Figure 11‑9 Distribution of Resource Classes (Source Nexa)

 

 

82

 

Figure 11‑10 Oxidation state of the mineral zones (Source Nexa)

 

 

83

 

Figure 11‑11 - Example Deswik Stope Shapes

 

 

84

 

Figure 11‑12 - Review of Estimates vs. Composites for Zinc in KM6-1

 

 

85

 

Figure 11‑13 - Review of Estimates vs. Composites for Silver in KM6-1

 

 

86

 

Figure 17‑1 Florida Canyon Expanded Exploration Footprint

 

 

95

 

Figure 17‑2 Florida Canyon Proposed Exploration

 

 

96

 

Figure 17‑3 Florida Canyon Long Section

 

 

96

 

Figure 21‑1: Plan View of Mining Blocks and Development Layout

 

 

112

 

Figure 21‑2: Florida Canyon Proposed Process Flow Sheet

 

 

114

 

Figure 21‑3: Florida Canyon Existing and New Road Construction

 

 

116

 

Figure 21‑4: Florida Canyon Site General Arrangement

 

 

118

 

Figure 21‑5: Port and Smelter Locations

 

 

120

 

Figure 23‑1 Future drilling and current and future underground exploration locations

 

 

137

 

Figure 23‑2 Northwest-Southeast long section of area shown in Figure 23‑1

 

 

138

 

    

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

 

1 Executive Summary

  

Gustavson Associates, LLC (Gustavson) was commissioned by Solitario Zinc Corporation (Solitario) to prepare an updated Mineral Resource Estimate for the Florida Canyon project in the Amazonas Department of Peru. The report was filed on May 10, 2021. This Amended Technical Report on Resources has been modified to include additional information from the Preliminary Economic Assessment of the Florida Canyon Project dated in August of 2017. The effective date of this report remains February 1, 2021, and the new publication date will be 27 May 2021. Material from the 2017 report has been summarized and added to sections 15 through 22.

 

The technical report presents the estimate in accordance with U.S. 17 CFR Part 229.1300 (SK-1300). This report was initially prepared by Gustavson and presented to Solitario on 27 May 2021. Additional mineral resources identified since 2017 have changed the proportions of the ore types from the Mineral Resources identified in the PEA, though the Mineral Resource Estimate increased from the 2017 PEA, the mining and mineral processing parameters are not materially affected or adversely impacted by the updated mineral resource estimate. Gustavson has audited the mining and mineral processing information and we judge that it remains current and applicable to the project. Due to the increase in the mineral resource estimate, additional metallurgical testing is recommended prior to advancing the project.

 

1.1 Property Summary and Ownership

 

The Florida Canyon Zinc Project is in the Eastern Cordillera of Peru in the upper Amazon River Basin. It is 680 km north-northeast of Lima and 245 km northeast of Chiclayo, Peru, in the District of Shipasbamba, Bongará Province, Amazonas Department (Figure 4 1). The central coordinates of the Project are approximately 825,248 East and, 9,352,626 North (UTM Zone 17S, Datum WGS 84). Elevation ranges from 1,800 meters to approximately 3,200 meters. The climate is classified as high-altitude tropical jungle and the annual rainfall average exceeds 1 m with up to 2 m in the cloud forest at higher elevations.

 

The mineral resources at Florida Canyon are located on sixteen contiguous mining concessions covering approximately 12,600 ha (Table 4 1, Figure 4 2). The concession titles are in the name of the Peruvian company Minera Bongará S.A. and are subject of the Minera Bongará joint venture agreement between Solitario and Nexa Resources. All concession titles are current.

 

Nexa, who acts as Operator of the joint venture companies Minera Bongará and Minera Chambará, entered into a surface rights agreement with the local community of Shipasbamba which controls the surface rights of the portion of the Project affected by planned development. This agreement provides for annual payments and funding for mutually agreed upon social development programs in return for the right to perform exploration work including road building and drilling as described in 4.5.1.

 

1.2 Mineral Resource Statement

 

An updated Mineral Resources Estimate for Florida Canyon was completed by Nexa Resources based on a data base available in July of 2020. The database included 545 drill holes with a total drilled length of nearly 137 km. The estimate was audited by Donald E. Hulse of Gustavson Associates LLC with the audit completed on February 1, 2021. Work was completed in Datamine Studio RM, Leapfrog Geo, and Snowden Supervisor.

 

 

 

Gustavson Associates, LLC

15 March 2022

   

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

 

Florida Canyon is a Mississippi Valley type deposit, dominated by lead and zinc sulfides. The minerals are disseminated within stratigraphically controlled dolomitization within the Chambara Formation of the late Triassic/early Jurassic. The Florida Canyon deposit has the form of a dome at regional scale. This may be due to a regional anticline. This trend was incorporated into the geological model with the interpretation of 84 mineralized structures. (70 mantos and 14 feeders). The bodies are grouped into four areas, labeled as 1021, Karen Milagros, San Jorge, and Sam.

   

There are subtle local differences between the bodies, although most behave statistically well with coefficients of variation less than two. Capping was performed area by area based on the shape of the cumulative frequency curve. Composites were nominal 2 meters long with some variability due to the thickness of the zone, with 88% of the composites approximately 2 meters. Variography was completed on each zone with sufficient samples to calculate experimental variograms. If there were insufficient samples the models used were from nearby zones with similar grades and shapes and were classified as inferred resource. In general, the mantos are slightly lower grade that the feeders with longer variogram ranges.

 

The block model was estimated in Datamine software. The block size was 6x6x3m with a minimum sub-cell of 0.5m in each direction. Grades were estimated by Ordinary Kriging. The search distances were roughly ½ of the variogram range for Pass 1, the full variogram range for Pass 2, and a longer search was used for inferred to fill in between drill holes for the zone. A metallurgical recovery was assigned based on the oxidation state.

 

Density was calculated as a function of grade using an equation developed by SRK during the 2017 study. This relationship was not changed by Nexa during this study, and Gustavson judges that there was not sufficient additional data to change the equation.

    

1.2.1 Mineral Resource Classification

 

Mineral resource classification utilized criteria based on drill spacing and variogram ranges. Measured mineral resource required a spacing of 25x25m with at least 3 composites, indicated mineral resource, 50x50m with 3 composites, and inferred resource estimates required a spacing of 100x100m with at least 2 composites.

 

Using the estimated grade and recovery, economic stope shapes were developed using a “stope optimizer” tool in Deswik software. The limits for the stopes are summarized in Deswik Stope Parameters Table 14 8. The cutoff grade was established in net smelter return (NSR) for each mining method, Sublevel Stoping, Cut and Fill, and Room and Pillar. Only mineral resources within an economic stope shape were reported.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

1.2.2 Audit of Final Mineral Resource Estimate

 

Gustavson audited the Nexa model by examining it in 3-dimensions in the Leapfrog software and by comparing the statistics of the samples in each zone with the modeled grades. Gustavson feels that this is a good representation of the volume of the mineralized material.

 

The grades reported have an implicit cutoff as part of the stope optimizer analysis in addition to the explicit cutoff applied to the composite data. The stope optimizer tends to select only the best grade where it is sufficiently continuous to allow development of a stope. For the Florida Canyon study, the prices used were very near to the market prices in December of 2020 when the study was finalized. Gustavson compared the statistics of samples within the stope shells with the reported mineral resources with a good correlation.

 

The mineral resource estimate is tabulated in Table 1‑1. Gustavson judges that the reported Mineral Resource Estimate meets the standard for reporting under SK-1300 (2018).

   

1.2.3 Mineral Resource Tabulation

 

The Mineral Resource by zone is shown in Table 1‑1 and the total Mineral Resource is shown in Table 1‑2.

    

Table 1‑1 Mineral Resource Summary

 

Zone

Classification

Sum of Tonnes

Zn %

Ag g/t

Pb %

Fe %

Karen Milagros

Measured

 328,254

9.07

9.77

1.34

1.53

Indicated

 913,273

7.65

10.41

1.36

1.35

Measured + Indicated

 1,241,527

8.03

10.24

1.35

1.39

Inferred

 7,072,315

8.82

10.55

1.20

1.57

San Jorge

Measured

 478,691

12.85

19.29

1.42

3.07

Indicated

 721,429

13.61

20.52

1.25

3.35

Measured + Indicated

 1,200,120

13.31

20.03

1.32

3.24

Inferred

 3,895,089

13.09

11.34

0.68

2.41

1021

Inferred

 3,291,937

6.71

13.58

1.77

2.65

Sam

Inferred

 599,392

12.78

6.99

2.96

0.93

 

Table 1‑2 Total Mineral Resource

 

Classification

Sum of Tonnes

Zn %

Ag g/t

Pb %

Fe %

Measured

806,945

11.32

15.42

1.39

2.44

Indicated

1,634,702

10.28

14.87

1.31

2.23

Measured + Indicated

2,441,647

10.62

15.05

1.33

2.30

Inferred

14,858,733

9.63

11.28

1.26

2.00

 

Mineral Resources are not Mineral Reserves and have not been demonstrated to have economic viability. There is no certainty that the Mineral Resource will be converted to Mineral Reserves. The quantity and grade or quality is an estimate and is rounded to reflect the fact that it is an approximation. Quantities may not sum due to rounding.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

 

1.3 Geology and Mineralization

 

The Project is located within an extensive belt of Mesozoic carbonate rocks belonging to the Upper Triassic to Lower Jurassic Pucará Group and equivalents. This belt extends through the central and eastern extent of the Peruvian Andes for nearly 1000 km and is the host for many polymetallic and base metal vein and replacement deposits in the Peruvian Mineral Belt.

 

The Pucará Group is divided into 3 formations: Chambará (base), Aramachay (middle), and Condorsinga (top). The rocks of the Late Triassic-Early Jurassic Pucará Group that host the mineralized bodies were deposited along the coastal basin. The Chambará formation has an approximate thickness between 650 m and 750 m in the project area, and consists of crinoidal packstone, wackestones and rudstones. The bulk of known zinc mineralization is hosted in Chambará 2. The stratigraphy between the distinctive Coquina (CM) and Intact Bivalve (IBM) paleontological marker horizons in Chambará 2 define a sequence of permeable higher energy facies within the Chambará 2 that control much of the especially strong dolomitization within the sequence.

 

The structure at Florida Canyon is dominated by a N50º-60ºW trending domal anticline (or doubly plunging anticline). This domal anticline is cut on the west by the Sam Fault and to the east by the Tesoro-Florida Fault.

 

Because most of the work has concentrated further west on the San Jorge, Karen Milagros and Sam Fault areas there is little information on the Tesoro-Florida Fault. At both the Karen-Milagros and San Jorge areas, feeder structures have an important control on the mineralized mantos but also represent a significant portion of the resource as steeply dipping structural fillings and replacement. Pre-mineral karsting also played a role in controlling mineralization along with simple structural filling and passive replacement adjacent to conduits.

 

The zinc-lead-silver mineralization of the Florida Canyon deposit occurs as sulfides hosted in dolomitized zones of the Chambará 2 Formation. Dolomite paragenesis and later sulfide mineralization are controlled by a combination of porosity, permeability, and structural preparation. Metals occur in sphalerite and lesser galena, which contains silver. Minor mineralization is hosted in limestones, but the bulk of sphalerite and galena is hosted in dolomite.

 

1.4 Exploration Status

 

The Florida Canyon Project has identified and delineated mineral resources in the San Jorge, Sam, 1021, and Karen-Milagros areas. An extensive regional reconnaissance exploration program was also conducted over a large area throughout the Mesozoic carbonate belt to the north and south of the Property. Geochemical samples were collected of stream sediments, soils and rocks. During development of the San Jorge adit, Nexa completed geologic mapping and chip sampling of the underground workings.

 

The drill database includes 545 drillholes, with a total of 136,758.1 m drilled at the Florida Canyon Project (Table 10 1). All holes were diamond drilled, with 447 holes drilled from surface and 98 holes drilled from the San Jorge adit (underground). Drilling procedures meet industry best practice.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

 

Exploration strategy for MVT deposits at the Florida Canyon project has been strongly influenced by the interpreted favorability of specific units of the stratigraphy of the region. Numerous occurrences of alteration and mineralization occur throughout the Pucara Group, but economic deposits have only been thus far located within the Triassic Chambará formation

 

1.5 Metallurgy and Mineral Processing

 

Limited test work undertaken on the sulfide samples from 2010 to 2014 indicated that a conventional polymetallic process flowsheet using standard chemical reagents will produce a marketable-grade zinc concentration (>50% Zn) with a projected recovery of 93% for sulfide only ore.

 

Historical test work completed was on oxide and mixed samples. The authors believe that the previous test work will need to be increased for the current mineral resource, however, based on the existing work, zinc recoveries are expected to be about 80% for partially oxidized material up to 93% for pure sulfide.

 

Therefore, a new metallurgical program has been proposed and is recommended for the sulfide samples acquired during the most recent drilling program to advance the project to the PFS level. No economic assessment of the project should be undertaken until this test work is completed.

   

1.5.1 Recovery Methods

 

The following material is summarized from the 2017 PEA prepared by SRK.

 

The Florida Canyon polymetallic zinc-lead-silver deposit can be processed using a conventional flotation plant consisting of three-stage crushing, grinding using ball mill, and differential flotation to produce two final products: a zinc concentrate, and a lead concentrate. Further metallurgical testing is proposed in this study to refine the parameters.

 

1.6 Mine Design, Optimization and Scheduling

 

The following material is summarized from the 2017 PEA prepared by SRK.

 

Depending upon the geometry of the mineralized zones, longhole stoping was selected for steeply dipping zones and mechanized drift-and-fill extraction methods in shallowly dipping mantos. Conventional room and pillar mining on a checkerboard pattern may be applicable to specific zones of the Florida Canyon project and should be considered in future trade-off studies at the prefeasibility level. Cemented paste backfill is planned for mined areas to increase mining recovery and to stabilize mined-out areas.

 

1.7 Project Infrastructure

 

The following material is summarized from the 2017 PEA prepared by SRK.

 

The Florida Canyon deposit is in steep terrain in a remote part of northern Peru with moderate to high rainfall. These geographic and climatic conditions pose challenges to both access and infrastructure development. A small hydroelectric plant is under construction near the site, offering a lower cost alternative to on-site power generation. Water supply for operations appears to be straight forward, with abundant surface water available for mineral processing and camp support. At this time tailings storage has been evaluated as a dry stack facility to maintain geotechnical stability and reduce the area requiring reclamation. Trade-off studies are warranted to optimize moisture content, binding characteristics, and placement and compaction methods during tailings placement.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

1.8 Material Development & Operations

 

Exploration will continue at Florida Canyon to further expand and upgrade the mineral resources. Relationships with the Shipsabamba community will continue. Small upgrades to infrastructure will proceed pending a decision to move the exploration status to preproduction.

 

1.9 Environment & Permitting

 

The Ministry of Environment (MINAM) is the environmental authority in Peru. Its administrative department oversees compliance of environmental regulations for mineral exploration activities. Depending on the level of environmental impacts of a proposed exploration program the proponent will be required to prepare an environmental study to support an operating plan according to the following criteria.

 

A fully detailed Environmental Impact Study (Estudio de Impacto Ambiental Detallado or EIAD) must be presented for mine construction. The Florida Canyon Project currently works under an approved EIAsd which has been modified four times. A fifth modification of the EIAsd is in preparation which will permit more than 100 additional drill sites and provide for expanded underground exploration previously permitted in earlier modifications. The fifth modification is planned for submission in 2021.

 

Thirteen authorizations, permits, and licenses will be required for future mining include. Based on the relationship with both the government and the community, there is no reason to expect that these cannot be acquired.

 

1.10 Capital Costs, Operating Costs and Financial Analysis

 

The following material is summarized from the 2017 PEA prepared by SRK. The financial results presented here are based on annual inputs from the production schedule prepared by SRK in 2017. All financial data is second quarter 2017 and currency is in U.S. dollars (US$), unless otherwise stated. Florida Canyon does not hold contracts for the provision of its products. Terms and conditions, payables and penalties are based on generic agreements and common practice.

 

It is currently planned that the project will produce two products, a lead concentrate and a zinc concentrate. It is expected that the concentrates will be sold to Nexa’s Cajamarquilla smelter near Lima.

 

The pre-production period was estimated to be two years. Mine production is based on an average assumed LoM mine material movement of 2,358 t-ore/d (365 days/yr basis). Table 1‑3 presents the LoM mine assumptions.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

 

Table 1‑3: Florida Canyon Mine Production Assumptions

 

Description

Value

Units

Mine Production

Underground Ore

11,187

kt

Total Material

11,187

kt

Avg. Daily Capacity

2,358

t per day

Stripping Ratio

N/A

w:o

RoM Grade

Silver

11.3

g/t

Lead

0.90%

%

Zinc

8.34%

%

Contained Metal

Silver

4,068

koz

Lead

222,347

klb

Zinc

2,057,796

klb

  

Source: SRK, 2017

 

The evaluation of the Florida Canyon Project as of 2017 economics, indicates that the Project has a potential present value of approximately US$198 million, with an Internal Rate of Return (IRR) of 25%, based on an 8% discount rate. The operation will have two years of negative free cash flow, as it has to be constructed in this period. Even with some of the capital spent in the first year of operation, it is projected that this year will have a positive free cash flow. This economic analysis indicates that the investment payback should occur 2.6 years from the start of the commercial production.

 

1.11 Conclusions

 

Florida canyon has long been recognized as a significant Mississippi Valley Type mineral resource for zinc. The work performed to complete this study demonstrates that Florida Canyon has sufficient zinc resources, with about 2.4 million tonnes of measured and indicated mineral resource and nearly 15 million tonnes of inferred, to warrant further work. These tonnages are representative of material that is both of sufficient grade, and sufficient continuity to form potential stope shapes, even though mineral resources are not mineral reserves.

 

A thorough understanding of the resource and the mineralogy will be needed. At least some of the mineralized material is in the form of carbonates or silicates which will require distinct treatment to recover the metal and produce a viable concentrate.

 

The project is in a remote area with challenging topography which will require upgrading of the local infrastructure for a commercial operation. Successful development and operation will require a strong commitment to the community to maintain the social license.

 

1.12 Recommendations

 

Gustavson has reviewed the technical studies completed by Nexa and its predecessor, Votorantim. Some of these studies have been sufficiently detailed to form the basis for feasibility investigations to support a production decision. To attain this level of project design detail, new studies will need to be completed based on current market conditions and mineral resource estimates to provide the foundation for future development. The following recommendations focus on the near-term recommendations for project development.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

 

1.12.1 Metallurgy

 

The focus of this report is to update, restate and refine the resource estimation. The newly restated resources define a larger inventory of ore with a different mineralogy than the mineral resource previously used in the PEA. The increased proportion of sulfide ore with less impurities of oxidized zinc and lead minerals provides a significant opportunity, in comparison to the PEA, for lower processing costs, higher recoveries and increased concentrate grades. These more favorable operating parameters should have a significant favorable impact on project economics, particularly combined with the larger global resources base. However, the currently available metallurgical studies are inadequate to support an optimization study of processing options.

 

Therefore, a redesigned program of metallurgy is recommended, starting with more representative sampling of the ore deposit with variability testing in mind. Future studies by a reputable metallurgical firm should prioritize work on the most abundant and most profitable ore type, sulfide ore. Upon completion of a new metallurgical study and combined with the newly increased resource base, a new economic assessment may be warranted.

 

1.12.2 Resource Conversion Drilling

 

Recent drilling was very successful in defining new resources within the previously defined footprint of the deposit. Further additions by discovery of new bodies within the existing resource are probable but the primary emphasis of drilling in the core of the deposit should shift to resource conversion core drilling since the ratio of Measured/Indicated to Inferred resource is low. Mine planning suitable for mineral reserves definition should be supported by a higher proportion of measured and indicated mineral resources.

 

Underground drilling is recommended because the surface topography is challenging for the development of drill stations and the surface drilling season is short. The relative closeness of individual ore shoots also supports underground drilling, the access for which can be developed even with the steep terrain. It is likely that subsurface drilling will identify new zones that are not feasible to be tested from surface drill sites.

 

Permits will provide for underground drilling in both the northern and southern parts of the deposit.

    

1.12.3 Resource Expansion Drilling

 

Permitting is in progress to test several exploration targets that have been identified on the Minera Bongará Property. There are also surface drill sites that are currently permitted that can be used to test known targets.

 

A proposed work program is detailed in Table 1‑4.

  

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

  

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

 

Table 1‑4 Planned work program for 2021-2022

 

Florida Canyon Prefeasibility Technical Work

Task

Description

Quantity

Unit Cost US$

Est. Budget

Metallurgy

 

 

 

 

 

 

Sampling

20

 

$10,000

Test Work

20

 

$250,000

Underground

 

 

 

 

 

 

North Adit Development

1000 m

$2,000

$2,000,000

South Adit Development

250 m

$2,000

$500,000

Drilling

 

 

 

 

 

 

Underground Resource

15,000 m

$250

$3,750,000

Surface Resource

10,000 m

$300

$3,000,000

Support Cost

Camp, Oversight

-

 

$1,500,000

Total

 

 

 

$11,010,000

 

**

Assumes Road Access Complete. (Does not include project fixed costs)

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

 

2 Introduction

 

2.1 Terms of Reference and Purpose of the Report

 

Gustavson Associates, LLC (Gustavson) was commissioned by Solitario Zinc Corporation, (Solitario) to prepare an updated Technical Report on Mineral Resources for the Florida Canyon Zinc project.

 

This report was prepared to comply with public reporting obligations for the US Securities Exchange Commission, in 17CFR Part 229.1300 (SK-1300). The mineral resource estimate and interpretations and conclusions reported here are based on technical data available prior to the effective date of this report, February 1, 2021.

 

2.2 Source of Data and Information

 

The information, opinions, conclusions, and estimates presented in this report are based on the following:

 

·

Information and technical data provided by Solitario.

·

Review and assessment of previous investigations.

·

Assumptions, conditions, and qualifications as set forth in the report; and

·

Review and assessment of data, reports, and conclusions from other consulting organizations and previous property owners.

 

These sources of information are presented throughout this report and in Item 27 – References. The qualified persons are unaware of any material technical data other than that presented by Solitario.

 

Previous reports were reviewed by Gustavson to determine if the information were suitable to be used in this report and edited where necessary. Except for section 14 there were no material changes.

   

2.3 Details of Inspection

 

Due to COVID-19 travel protocols, no site visit to Florida Canyon was possible. It is currently not possible to safely review the underground workings, and no drilling or other surface activities were taking place during the preparation of the report.

 

The geological logging and data capture procedures were reviewed. Information was recorded on a laptop or tablet using the software DH Logger which was configured to capture data in a controlled manner on rock type, texture, structure, fossil occurrence and mineral content. The sampling methodology was consistent with industry best practice. The laboratory analyses were introduced directly into the Nexa company database by the designated database manager and a data export designed to extract all the drill hole data files relevant to the Florida Canyon project in a secure, and consistent manner.

 

A review of the sample handling protocols applied by Nexa at Florida Canyon in the collection and transport of samples to the laboratory and the QAQC methodology shows that the standard procedures are thorough and within industry standard practices.

   

2.4 Previous Reports on Project

 

This report amends the NI 43-101 Technical Report on Resources Florida Canyon Zinc Project, prepared by Gustavson Associates, LLC Inc. Dated April 5, 2021, Effective Date February 1, 2021. For some chapters, text and figures have been summarized from the 2017 Preliminary Economic Assessment Florida Canyon Zinc Project, Amazonas Department, Peru with Effective Date: July 13, 2017 and Report Date: August 3, 2017. This 2021 Technical Report update does not have a negative impact on or otherwise adversely affect the mineral resource inventory that formed the basis of the 2017 PEA. Some results and conclusions of the 2017 PEA are still considered current and therefore have been carried over for this Report.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

 

3 Property Description and Location

 

3.1 Location

 

The Florida Canyon Zinc Project is in the Eastern Cordillera of Peru in the upper Amazon River Basin. It is 680 km north-northeast of Lima and 245 km northeast of Chiclayo, Peru, in the District of Shipasbamba, Bongará Province, Amazonas Department (Figure 3‑1). The Project area can be reached from the coastal city of Chiclayo by the paved Carretera Marginal highway. The central point coordinates of the Project are approximately 825,248 East and, 9,352,626 North (UTM Zone 17S, Datum WGS 84). Elevation ranges from 1,800 meters to approximately 3,200 meters. The climate is classified as high-altitude tropical jungle and the annual rainfall average exceeds 1 m with up to 2 m in the cloud forest at higher elevations.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

  

Figure 3‑1Project Location Map

  

 

 

Gustavson Associates, LLC

15 March 2022

 

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

3.2 Mineral Titles, Claims, Rights, Leases and Options

 

3.2.1 Mineral Rights in Peru

 

Mining in Peru is governed by the General Mining Law, which specifies that all mineral assets belong to the Peruvian State. Mining concessions are granted to individuals or other entities of national or foreign origin and authorize the title holder to perform all minerals-related activities from exploration to exploitation. Once titled, concessions are irrevocable for so long as the fees are paid to the federal government and legal obligations are performed on time. A claim can be granted only in multiples of a cuadrícula, which is a 100-ha plot, up to a maximum size of 1,000 ha. Boundaries of newly granted claims are oriented north-south or east-west. No monumentation of the claim boundary in the field is necessary.

 

Concessions are real assets and are subject to laws of private property. Foreign entities have the same rights as Peruvians to hold claims except for a zone within 50 km of international borders. Title holders have a right of access and development of minerals, but an access agreement is required with private property surface rights owners and formalized “Communities”. To ratify an agreement with a Community, a majority of all community members must vote in favor of the agreement as written. A recently issued law (as modified) also requires formal consultation with federally recognized indigenous communities in certain areas.

 

To maintain mining concessions in good standing the owner must:

 

 

·

Pay annual license fees (“derechos de vigencia”), currently USD$3/ha. Fees are reduced for qualified “small miners” who pay USD$1/ha. The small miner is an individual or company owning no more than 2000 ha of mineral rights in Peru. Failure to pay the applicable license fees for any two consecutive years results in the cancellation of mining concessions.

 

·

Starting in year 11 after originally acquiring the concession, the owner must either meet minimum production levels or minimum expenditure commitments. If the concession owner does not meet expenditure or production commitments, then the owner must also pay an annual penalty as follows.

 

 

·

Minimum annual production (MAP) must have a value of one UIT (Unidad Impositiva Tributaria), equal to 4,400 Peruvian soles (approximately US$1200 in 2021) per hectare of the property. If the MAP is not achieved, then a penalty must be paid on a sliding scale escalating from 2% to 10% annually of the MAP. If the property is not in production by year 30 then the mineral rights are forfeited.

 

·

Minimum annual expenditure is defined as a value of ten times the value of the penalty as defined above.

 

·

Failure to pay applicable penalties for two consecutive years results in the cancellation of mining concessions.

 

 

 

Gustavson Associates, LLC

15 March 2022

   

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

3.2.2 Mineral Titles

 

The mineral resources at Florida Canyon are located on sixteen contiguous mining concessions covering approximately 12,600 ha (Table 3‑1, Figure 3‑2). The concession titles are in the name of the Peruvian company Minera Bongará S.A. and are subject of the Minera Bongará joint venture agreement between Solitario and Nexa Resources. All concession titles are current.

 

The Minera Bongará concessions are surrounded by a second group of forty-eight contiguous mining concessions, covering approximately 36,080 ha (Table 3‑1, Figure 3‑2). These concession titles are held in the name of Minera Chambará, a Peruvian company that is party to a separate joint venture agreement between Nexa and Solitario. Of the forty-eight concessions, nine titles are pending.

 

According to Peruvian law, concessions may be held indefinitely, subject to timely payment of annual fees to the government. At the time of issuance of this study, annual concession payments to the Peru Ministry of Mines were current for the Minera Bongará and Minera Chambará claims. Fees payable in 2021 for the Minera Bongará property will total approximately US $613,000 (Table 3‑1).

 

Nexa, who acts as Operator of the joint venture companies Minera Bongará and Minera Chambará, entered into a surface rights agreement with the local community of Shipasbamba which controls the surface rights of the portion of the Project affected by planned development. This agreement provides for annual payments and funding for mutually agreed upon social development programs in return for the right to perform exploration work including road building and drilling as described in 3.6.1.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

 

Table 3‑1 List of Minera Bongará Mineral Concessions

 

Concession Name

Number

Status

Hectares

Claim Date

2021 Holding Fees (US$)

District

BONGARA CINCUENTICINCO

10233396

Titled

1,000

8/7/1996

26,561.64

FLORIDA/SHIPASBAMBA

BONGARA CINCUENTICUATRO

10233296

Titled

600

8/7/1996

15,936.99

FLORIDA/SHIPASBAMBA

BONGARA VEINTISIETE

10783595

Titled

300

6/26/1995

7,968.49

SHIPASBAMBA

DEL PIERO UNO

10338505

Titled

1,000

11/2/2005

26,561.64

FLORIDA/SHIPASBAMBA

DEL PIERO DOS

10338405

Titled

600

11/2/2005

13,280.82

FLORIDA/SHIPASBAMBA

DEL PIERO TRES

10338605

Titled

700

11/2/2005

15,936.99

FLORIDA/SHIPASBAMBA

DEL PIERO CUATRO

10000206

Titled

500

1/3/2006

26,561.64

FLORIDA/SHIPASBAMBA

DEL PIERO CINCO

10000306

Titled

1,000

1/3/2006

18,593.15

SHIPASBAMBA

DEL PIERO SEIS

10204507

Titled

1,000

3/23/2007

26,561.64

CAJARURO/FLORIDA

VM 42

10190507

Titled

1,000

3/21/2007

26,561.64

CAJARURO/FLORIDA/ SHIPASBAMBA

VM 74

10193707

Titled

1,000

3/21/2007

26,561.64

SHIPASBAMBA

VM 75

10193807

Titled

1,000

3/21/2007

26,561.64

SHIPASBAMBA

VM 94

10045708

Titled

900

1/28/2008

2,700.00

FLORIDA/SHIPASBAMBA

VM 95

10045808

Titled

500

1/28/2008

13,280.82

FLORIDA

VM 97

10046008

Titled

1,000

1/28/2008

26,561.64

FLORIDA/SHIPASBAMBA

VM 98

10046108

Titled

500

1/28/2008

13,280.82

FLORIDA/SHIPASBAMBA

Total

 

 

 

 

$613,408.00

 

 

Source: Solitario, 2021

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

  

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

  

Figure 3‑2 Map of Mineral Claims and Mineral Occurrences

  

 

 

Gustavson Associates, LLC

15 March 2022

 

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

   

3.2.3 Nature and Extent of Issuer’s Interest

 

Minera Bongará

 

Minera Bongará S.A. is a Peruvian company formed in 2006 in accordance with the terms of a joint venture agreement between Votorantim Metais-Cajamarquilla S.A. (now Nexa Resources) and Solitario. Nexa is the operating partner of Minera Bongará and is responsible for keeping the property in good standing. Current shareholding ownership of Minera Bongará is 39% Solitario, 61% Nexa. Nexa will earn a 70% interest in Minera Bongará by continuing to solely fund all project expenditures through the completion of a positive feasibility study. Nexa is required to offer a loan facility at market rates for Solitario’s portion of construction capital to build a mine. Solitario will repay the loan through 50% of its project cash flow.

 

3.3 Sufficiency of Surface Rights

 

The Project concession package provides legal basis for entry, exploration and mining. However, agreements are required with local surface rights owners prior to surface disturbing activities. Through the exploration period conducted to date, Nexa has signed periodic surface rights agreements with the community of Shipasbamba which controls virtually all land for which Minera Bongará controls mineral rights. Small inliers of private surface rights exist for which agreements with individual landowners are required from time to time. Minera Bongará has sufficient right for surface for the foreseen footprint of the operation.

 

3.4 Environmental Impacts and Permitting

 

The Ministry of Environment (MINAM) is the environmental authority in Peru. Its administrative department oversees compliance of environmental regulations for mineral exploration activities. Depending on the level of environmental impacts of a proposed exploration program the proponent will be required to prepare an environmental study to support an operating plan according to the following criteria.

 

An Environmental Technical Report (Ficha Técnica Ambiental or FTA) is a study prepared for approval of exploration activities with non-significant environmental impacts and the applicant is seeking permission to construct less than 20 drill platforms. The environmental authority has 10 working days to approve or make observations to the FTA.

 

An Environmental Impact Declaration (Declaración de Impacto Ambiental or DIA) must be presented for Category I level exploration activities which have a maximum of 40 drill platforms or disturbance of surface areas of up to 10 ha. The environmental authority has 45 working days to make observations.

 

A semi-detailed Environmental Impact Study (Estudio de Impacto Ambiental Semi-Detallado or EIAsd) is required for Category II exploration programs which have between 40–700 drill platforms or a surface disturbance of more than 10 ha. The environmental authority has 96 working days to make observations. The total process including preparation of the study by a registered environmental consulting company can take 6–12 months not including potential baseline studies.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

A fully detailed Environmental Impact Study (Estudio de Impacto Ambiental Detallado or EIAD) must be presented for mine construction. The preparation and authorization of such a study can take as long as two years after preparation of the mine plan has been finalized.

 

Specific authorizations, permits and licenses required for future mining include, at a minimum:

 

 

·

EIA (as modified during the mine life);

 

·

Mine Closure Plan and Final Mine Closure Plan within two years of end of operation;

 

·

Certificate of Nonexistence of Archaeological Remains;

 

·

Water Use License (groundwater and/or surface water);

 

·

Water construction authorization;

 

·

Sewage authorization;

 

·

Drinking water treatment facility license;

 

·

Explosives use license and explosives storage licenses;

 

·

Controlled chemicals certificate;

 

·

Beneficiation concession;

 

·

Mining authorization;

 

·

Closure bonding; and

 

·

Environmental Management Plan approval.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

The Florida Canyon Project currently works under an approved EIAd which has been modified four times. A fifth modification of the EIAd is in preparation which will permit over 100 additional drill sites and provide for expanded underground exploration previously permitted in earlier modifications. The fifth modification is planned for submission in 2021.

 

3.5 Other Significant Factors and Risks

 

There are no known significant factors or risks affecting access, title or right or ability to perform work on the property that are not discussed herein. Common risks of service rights, negotiations and permitting are not expected to be significant.

 

The project is in a remote area with challenging topography which will require upgrading of the local infrastructure for a commercial operation. Successful development and operation will require a strong commitment to the community to maintain the social license.

 

3.6 Royalties, Taxes, and Agreements

 

Peru imposes a net smelter return royalty (NSR) on all precious and base metal production at a rate determined by the Operating Margin of a mining property. Table 3‑2 shows the marginal royalty rate for various operating margins reported by the operator. The minimum rate is 1%.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Table 3‑2 Marginal royalty rates for various operating margins

 

Royalty

Operating Margin

Marginal Rate

1

0%

10%

1.00%

2

10%

15%

1.75%

3

15%

20%

2.50%

4

20%

25%

3.25%

5

25%

30%

4.00%

6

30%

35%

4.75%

7

35%

40%

5.50%

8

40%

45%

6.25%

9

45%

50%

7.00%

10

50%

55%

7.75%

11

55%

60%

8.50%

12

60%

65%

9.25%

13

65%

70%

10.00%

14

70%

75%

10.75%

15

75%

80%

11.50%

16

>80%

12.00%

 

Corporate income tax in Peru is charged at a flat rate of 29.5%. However, mining companies must also pay an additional “Special Mining Tax” (SMT) varying from 2 to 8.4% of net operating profit. The tax rate for the SMT is determined by the reported operating profit corresponding to one of 17 published tax brackets.

 

A Value added Tax of 18% is applied to the purchase prices of goods and services. However, certain geographical economic zones are excluded from the levy of this tax.

 

Since 2014, mining title holders are required to pay a contribution to the agencies in charge of regulatory oversight of mining activities: OEFA (environment); and OSINERGMIN (health and safety). The amount of the contribution is payable monthly and is calculated based on monthly sales at rates of 0.10% to OEFA and OSINERGMIN.

   

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

3.6.1 Property Agreements

 

The local community of Shipasbamba is the owner of the surface rights of the Minera Bongará Property. Nexa, the operator of the joint venture company Minera Bongará, entered into a three-year surface rights agreement in 2018 with the community of Shipasbamba. The agreement is in effect until the end of 2021. This agreement provides for annual payments to the community and funding for mutually agreed upon social development programs in return for Minera Bongará’s right to perform exploration work including road building, underground exploration, and drilling. Under this agreement Nexa has obligations in 2021 as follows.

 

 

·

Pay to the community US $80,000

 

·

Improve and maintain the existing forty-two-kilometer road from the town of Shipasbamba to the project area and local communities (See Figure 3‑3)

 

·

Assist the community by surveying community boundaries

 

·

Provide the services of a veterinarian and a professional agronomist to assist community members with community projects.

 

Figure 3‑3 Access road to the Florida Canyon Project (in construction)

  

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

4 Accessibility, Climate, Local Resources, Infrastructure and Physiography

 

4.1 Topography, Elevation, and Vegetation

 

The Project area elevation ranges between 1,800 and 3,200 m, with areas of steep topography consisting of prominent escarpments and deep valleys. Dense jungle or forest vegetation covers most of the area, as shown in Figure 4‑1.

 

 

Figure 4‑1 Photograph of the Florida Canyon Project Area

 

Source: Solitario, 2021

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

   

4.2 Accessibility and Transportation to the Property

 

Road access to the Bongará province of Amazonas is provided primarily by the Carretera Marginal paved highway connecting the port city of Chiclayo to Pedro Ruiz Gallo, the largest town immediately adjacent to the project property. The road distance from Chiclayo to Pedro Ruiz is approximately 300 km and takes, on average, 6 hours by car. Pedro Ruiz is a regional commerce center with hotels, restaurants, communication, and a population estimated to be 10,000. The immediate Project area is not populated but there are several small villages nearby including the district capital of the Shipasbamba. Important smaller towns near the project are Florida and Nueva Cumba. A graded gravel road is maintained from Pedro Ruiz to Shipasbamba. Nexa is constructing a road that extends from Shipasbamba to local villages and the Project as discussed in 3.6.1 and shown on Figure 3‑3.

 

4.3 Climate and Length of Operating Season

 

The climate at the Project is high-altitude tropical jungle. The annual temperature at elevations between 1,000 m and 2,000 m averages around 25°C. Most precipitation occurs during the rainy season, generally from November to April. The annual rainfall average exceeds 1 m with up to 2 m in cloud forest at higher elevations. Although exploration can continue year-round, surface exploration is more difficult during the rainy season when visibility hampers helicopter supported programs and muddy conditions hinder ground travel and field work.

 

4.4 Infrastructure Availability and Sources

 

4.4.1 Existing Infrastructure

 

The Project area has little existing infrastructure with only the access road (under construction), several primitive drill camps (Figure 4‑2) and a number of drill pads. Drill camps provide support for drilling and technical crews, providing temporary housing, food preparation, mess halls, field offices and staging facilities during active drilling.

 

Surface drilling has been accomplished using helicopter support from Shipasbamba which lies 10 km to the southeast of the resource area. The Project core shed, heliport, sample preparation and sample storage facility are Shipasbamba (Figure 4‑3). Office space and storage is also maintained in Pedro Ruiz.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

  

Figure 4‑2 Drill Support Camp

 

Source: Solitario, 2020

 

 

Figure 4‑3 Shipsabamba Project Camp

  

Source: Solitario, 2020

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

4.4.2 Proximity to Population Center

 

No commercial services are currently available at the project site. The small communities of Florida and Nueva Cumba are 1 to 2 km south of the Roso drill camp on the foot trail from Tingo on the Utcubamba River to the Project. The Project Road under construction will connect Shipasbamba with the Roso camp and the villages of Florida and Nueva Cumba.

 

Shipasbamba is the nearest town to the Project with current road access. A graded gravel Provincial road provides access from Pedro Ruiz on the Carretera Marginal. Scheduled minibuses travel this route and public transportation is also provided by taxis and mototaxis.

 

Pedro Ruiz is the nearest town with commercial services including retail, hotels, restaurants and maintenance services. The nearest largest cities to Pedro Ruiz with regular air service are Chiclayo, a coastal port city, Jaen, a small city approximately three hours by road and Bagua Grande, two hours from Pedro Ruiz on the Carretera Marginal road.

 

The small population near the Project is supported by subsistence farming. Saleable crops include coffee, rocoto pepper, yucca, fruit and vegetables. Cedar trees are also harvested and used in local construction.

 

4.4.3 Power

 

There is currently no line power near the site. The 2017 Florida Canyon PEA assumed completion of a proposed hydropower generation and transmission development project located in close proximity to the mine (Figure 3‑3). This planned project has now progressed to the detailed engineering phase by Energoret, a Private company with access to a mixture of government and private funding for hydroelectric projects. This Tingo hydroelectric complex near Florida Canyon is planned to be comprised of three separate hydroelectric plants along the Utcubamba River which will generate 400 MW. Power will be distributed to the national power grid by high voltage distribution lines. The closest point to the grid is seven kilometers south of El Roso camp on the Utcubamba River where a substation is planned for power distribution to the Project (Figure 3‑3). Nexa has entered into a Letter of Intent agreement with Energoret committing to use between 5 and 10 MW of available power. Current projections of power needs for a 2500 to 3000 tpd project at Florida Canyon is 7 to 8 MW.

 

The business arrangement between Energoret and Minera Bongará will be structured so that power rates would include repayment of capital to construct the powerline and substation.

 

4.4.4 Water

 

The operation will require water for use for processing, mining, dust suppression and potable consumption. The processing facility will utilize a combination of recycled water generated by dewatering of tailings and stormwater captured on site for the majority of the processing needs. It is anticipated that ground water will be encountered in the mine and captured in sumps for mine water needs. Excess water will be released after residence in settling ponds. The very low pyrite content of the ore and waste and its high buffering capacity strongly suggests that water treatment of mine and other contact water will not be required.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

   

Any additional water that will be required could be supplied by water well(s) developed on site.

 

Tesoro Creek, a small local drainage, has been used for domestic water supply by nearby residents. Treated water from this creek may be used for domestic requirements. It will be piped by gravity from the creek to a small treatment plant and a water storage tank.

 

Permits will be required from the Autoridad Nacional del Agua for industrial use, domestic use and treatment.

 

4.4.5 Personnel

 

Many local workers have been employed at the project since its inception and have been trained in specialized tasks relating to minerals exploration. The majority reside in the local villages and in Pedro Ruiz. In addition, untrained labor is readily available from local communities where few formal employment opportunities currently exist. However, Peru is a mature mining country with a mobile workforce and abundant trained labor in specialized mining and industrial fields.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

5 History

 

5.1 Previous Operations

 

Prior to the discovery of mineral occurrences by Solitario in 1994, no mineral prospecting had been done on the Property and no concessions had been historically recorded. In 1995 and later, Solitario staked many of the current mineral concessions in the Project area.

 

In 1996, Cominco Ltd. (Cominco) formed a joint venture partnership (JV) with Solitario. This agreement was subsequently terminated in 2000 and Solitario retained ownership of the property.

 

In 2006, Solitario formed two JV’s with Nexa as described in Section 3.2.3, for the exploration and possible development of the properties.

 

5.2 Historical Exploration & Development Results

 

In 1993 through 1995, Solitario executed a program of pitting and drilling at the previously known Mina Grande and Mina Chica oxide zinc prospects located 18 km northeast of the Project area. Solitario subsequently identified the Crystal prospect nearby and other oxidized zinc occurrences in the general area of the Yambrasbamba community. The geological studies and exploration work at these zinc deposits provided insights into the local stratigraphy and style of mineralization in the area. Comparisons with zinc occurrences elsewhere in Peru lead to the decision to undertake a regional exploration program to identify new occurrences of zinc in potentially more favorable stratigraphy.

 

The Florida Canyon zinc deposit was located through follow-up of an anomaly generated during a regional geochemical program in 1994.

 

Following formation of a JV with Solitario, Cominco Ltd., in conjunction with Solitario’s workers, completed various programs of field work at Florida Canyon in 1997 to 2000 including geologic mapping, geophysical surveys, surface soil and rock sampling, and diamond drilling. The scope of these programs is summarized below.

 

 

·

Geologic mapping at 1:1,000 scale covered 352 ha in the Project area. Mapping was conducted within Florida Canyon and its tributaries aided by hand-cut trails and clearing of vegetation-covered outcrops. This early mapping has been more recently validated in subsequent programs.

 

·

Mineralized outcrops identified in the Project area were cleaned of soil cover and sampled by chip channels for a total of total of 347 channel samples collected. This sampling consisted of individual samples of lengths of up to 2.0 m at non-regular spacing.

 

·

Stream sediment sampling of drainages was completed with consistent 500 m spacing along the gulches.

 

·

Soil samples were collected along topographic contour lines spaced vertically 50 m apart but with irregular lateral spacing. Part of this soil sampling followed the crests of hills, especially in the western part of Florida Canyon, mainly to identify mineralized linear structures. A total of 600 samples were collected.

 

·

An Induced Polarization (IP) geophysical survey in 3 lines covered 5.2 linear km. Two lines were located along the drainages A and B of the northern part of Florida Canyon with dipole-dipole spacing at 150 m, and a third line with dipole-dipole spacing a = 100 m along the southern sector of the Sam Fault target. Cominco also surveyed 6.5 km of radial lines from holes FC-41 and FC-47, drilled in 1999.

 

·

Diamond drilling between 1997 and 2000 totaled 82 holes and 24,781 m.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Solitario continued field work at a reduced scale until forming the Minera Bongará and Minera Chambará JV’s in 2006 with a subsidiary of the private Brazilian mining company Votorantim Metais (now Nexa). Since that time Nexa increased the total number of exploration drill holes on the property to 545 comprising about 136,000 meters of core and completed about 700 meters of tunneling at the San Jorge deposit including 212 underground drill holes. Additionally, Nexa performed preliminary metallurgical work and various other engineering studies through 2017.

 

5.3 Recent Work

 

Since the issuance of the 2017 Florida Canyon PEA, drilling was conducted in 2018 and 2019 at the Florida Canyon Deposit, almost entirely within the known footprint of mineralization. This program consisted of 34 surface core holes totaling about 17,000 meters (Table 5‑1). The primary objective of this drilling was to increase sulfide-dominant zinc resources. Additionally, the global resource model was reexamined and refined as data was gathered from new drilling. These programs were designed to accomplish the following objectives.

 

 

a)

Verify the hypothesized steeply dipping replacement deposit, the 1021 (ten twenty-one) Zone in the northern part of Florida Canyon. This objective was successful and delineated the mineralized structure for a strike length of approximately 800 meters based on a 1st pass spacing of drill intercepts. This new zone added Inferred Resources to the project resource model.

 

b)

Extend the San Jorge Zone in the southern part of Florida Canyon along strike to the south. This zone was successfully enlarged, and additions increased Inferred Resources to the project resource.

 

c)

Test continuity of the known steeply dipping Sam replacement zone. New drilling at the Sam Zone limited the extent of mineralization where tested and resulted in a modest decrease in Inferred Resources.

 

d)

Test the inferred presence of a new Manto (zone SJ-1412) extending to the east of the San Jorge Zone which successfully added Inferred Resources.

 

e)

Expand several other minor Manto zones which with modest increases in resources.

 

f)

The program successfully increased sulfide resources as all the 2018-2019 drill intercepts were sulfide dominant. Drill targets for sulfides are, by nature, deeper due to the depth of oxidation induced by surface weathering. However, the desirability of sulfide ores is much higher due to more favorable metallurgical characteristics of the ore.

 

g)

The change in Inferred resources as a result of all drilling and net of adjustments to the resource model was an addition of 6,015,733 tons of Inferred Resources in comparison to the previously reported 43-101 Compliant Report.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Table 5‑1 Campaign Summary - Florida Canyon

 

Year

Drill Holes

Company

Meters

Type

Contractor

1997

34

Cominco

8,409.70

DDH

Boart Longyear

1998

8

Cominco

2,108.35

DDH

MDH Bradley

1999

9

Cominco

3,977.90

DDH

MDH Bradley

2000

31

Cominco

10,297.00

DDH

MDH Bradley

2006

26

Votorantim Metais

4,353.50

DDH

MDH Bradley

2007

33

Votorantim Metais

11,189.30

DDH

MDH Bradley

2008

54

Votorantim Metais

16,468.85

DDH

MDH Bradley

2009

13

Votorantim Metais

3,611.30

DDH

MDH Bradley

2010

42

Votorantim Metais

12,242.40

DDH

MDH Bradley

2011

44

Votorantim Metais

11,116.15

DDH

MDH Bradley

2012

110

Votorantim Metais

23,558.55

DDH

MDH Bradley

2013

102

Votorantim Metais

12,389.05

DDH

MDH Bradley

2018

5

Nexa Resources

2,202.90

DDH

Bretsa

2019

34

Nexa Resources

14,833.20

DDH

Bretsa

Total

545

 

136,758.15

 

 

  

5.4 Historical Mineral Resource Estimates

 

Two previous mineral resource estimates were completed for the property in 2014 and 2017 jointly by Votorantim and Solitario.

 

In 2014, SRK reported Measured and Indicated at 2.78 Mt of 12.77% Zn, 1.78% Pb, and 18.2g/t Ag and, Inferred at 9.07Mt of 10.87% Zn, 1.21% Pb and 12.2g/t Ag.

 

In 2017, SRK reported Measured and Indicated at 3.256 Mt of 12.2% Zn, 1.53% Pb, and 18.51g/t Ag, and Inferred at 8.843Mt of 10.15% Zn, 1.05% Pb and 13.21g/t Ag in an NI 43-101 compliant PEA. This study included stope optimization, development designs, ventilation layouts, life of mine scheduling, and economic analysis. The study concluded that underground operations would last for approximately 15 years with a positive net present value. Details of this work is shown in Section 21.

 

5.5 Historical Production

 

There has not been any commercial mining in the Project area. The only underground excavation has been 700 m of underground drifting by Nexa to provide drill platforms at the San Jorge area.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

6 Geological Setting, Mineralization and Deposit

 

Information presented herein is derived from material provided by Nexa and Solitario, including Cominco reports, supported by independent reports including a thesis by Isaac Robles Vega of the National University of Huancavelica, M&R Consultores, and by the Regional Government of Amazonas, prepared by Walter Castro Medina. The character of the mineralization in core was confirmed by Simon Mortimer, Principle QP Geologist at Atticus Consulting in Lima/Santiago, during a site visit in 2020.

 

The Project is located within an extensive belt of Mesozoic carbonate rocks belonging to the Upper Triassic to Lower Jurassic Pucará Group and equivalents. This belt extends through the central and eastern extent of the Peruvian Andes for nearly 1000 km and is the host for many polymetallic and base metal vein and replacement deposits in the Peruvian Mineral Belt. Among these is the San Vicente Mississippi Valley Type (MVT) zinc-lead deposit that has many similarities to the Florida Canyon deposit and other MVT occurrences in the Project area. A regional geologic map is shown in Table 5‑1.

 

6.1 Regional Geology

 

The Peruvian Andes are Northwest-Southeast trending. Reports by Megard (1979); Dalmayrac et al. (1988) and Benavides- Cáceres (1999) establish the regional geological studies related to the geological evolution of the Peruvian Andes. These include the basic tools that complement field data and geological context related to the occurrence of MVT mineralization.

 

The Marañón Complex of the Neoproterozoic Era forms the regional geological basement with a NW-SE orientation and consists of metasedimentary rocks (slate, quartzite, phyllite), schist, mica schist and gneiss. It outcrops in the Southwest sector of the quadrangle of Bagua and underlies the Mitu Group of the Permo-Triassic Period in an angular unconformity.

 

The Mitu Group is a typical molasse deposit (sandstones, shales, and conglomerates) of continental origin. It occurs in medium to thick layers and are differentiated by their reddish to pink colors. In the project area, it intercepts deep with drill holes V-46, V-36 and V37A. The most accessible outcrops are observed downstream of the Corontachaca bridge on the Utcubamba River (close to Pedro Ruiz). Along 10 km, there are red sandstone layers ranging from 0.30 m to 1 m in thickness. These layers are resistant to erosion and solidified the canyon morphology of the Utcubamba Valley. Overlying the Mitu Group outcrops the Upper Triassic to Lower Jurassic Pucará Group, which hosts the MVT mineralization of the Florida Canyon Project area.

 

The Pucará Group is divided into 3 formations: Chambará (base), Aramachay (middle), and Condorsinga (top). The rocks of the Late Triassic-Early Jurassic Pucará Group that host the mineralized bodies were deposited along the coast basin. Sedimentation was dominated by carbonate rocks along a coastal sabkha plain. Evaporites, primarily anhydrite, associated with the coastal sabkha plain, along with coarse marine anoxic silt-carbonated mudstone, provided most of the components needed to host the Florida Canyon zinc-lead ore bodies.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

1.

The Chambará Formation corresponds to a marine sedimentation developed in subtropical to tropical seas where terrigenous contribution was restricted. Due to its lithological and textural characteristics, the Chambará Formation represents lithofacies from the middle of the carbonated platform. In parts with shallow water features, such as coquina bioclastic limestone, the dolomitized levels are what host most of the MVT mineralization of Florida Canyon. In the Florida Canyon Project area, the Chambará Formation is composed of high energy carbonates of barrier environments with local reef development that are represented by floatstone, wackestone, packstone and rudstone textures. Dimond drilling confirms the presence of district continuity of biostratigraphic markers.

 

2.

The Aramachay formation is made up of a sequence of bituminous limestone with alternating silt and clay in thin layers, corresponding to basin levels, where rhythmic sedimentation predominates which resulted in flat, tabular and regular bedding in layers of 10-20 cm. These layers are dark gray to black in color and present an abundance of organic material with the presence of fossils.

 

3.

The Corontachaca Formation is made up of calcareous conglomerates and calcareous sedimentary breccias. The presence of the rock in this formation is limited in the project area. However, it outcrops on the high peaks of the Santa Catalina area near Shipasbamba and on the Corontachaca Bridge on the Utcubamba River. It is related to the uplift and intense erosion of the limestones of the Pucara Group that give rise to the accumulation of slope deposits which were cemented by their own calcium carbonate solutions.

 

 

 

Gustavson Associates, LLC

15 March 2022

   

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

  

Figure 6‑1 Regional Geologic Map

 

Source: Solitario, 2020 (translated)

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Figure 6‑2 Legend of Regional Geology Map

 

Source: Solitario, 2020 (translated)

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

6.2 Local Geology

 

6.2.1 Lithography & Stratigraphy

 

A schematic stratigraphic column developed by Cominco and refined by Nexa shows the major geologic rock units in the Project area (Figure 6‑3). The basement rocks are the Pre-Cambrian Marañón Complex consisting of gneisses, mica-schists, phyllites and quartzites. These are overlain by an angular unconformity with the overlying Permo -Triassic Mitu Group composed of a sequence of redbeds consisting of polymictic conglomerates interspersed with beds of fine-grained sandstones.

 

  

Figure 6‑3 Project Area Stratigraphic Column

 

Source: Nexa, 2013b, translated by Solitario

 

Overlying the Mitu Group is the Pucará Group of Triassic - lower Jurassic age, which hosts the zinc-lead-silver mineralization of the Florida Canyon Project. The Pucará Group is divided into the Chambará Formation at the base, the Aramachay Formation in the middle and the Condorsinga Formation on top.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

The Chambará formation has an approximate thickness between 650 m and 750 m in the project area, and consists of crinoidal packstone, wackstones and rudstones. It is divided into three members in the Florida Canyon vicinity; from bottom to top, they are Chambará 1, Chambará 2 and Chambará 3. The bulk of known zinc mineralization is hosted in Chambará 2. The stratigraphy between the distinctive Coquina (CM) and Intact Bivalve (IBM) paleontological marker horizons in Chambará 2 define a sequence of permeable higher energy facies within the Chambará 2 that control much of the especially strong dolomitization within the sequence.

 

The Aramachay formation lies conformably on the Chambará with a variable thickness between 150 m and 250 m, consisting of a monotonous sequence of black and limonitic shales and bitumen with thin interbedded nodular limestones. The Condorsinga Formation concordantly lies above, with restricted outcrop distribution due to erosion. It consists of calcareous gray mudstones with thicknesses varying between 150 m and 300 m.

 

The Corontochaca Formation of Upper Jurassic age lies unconformably on the Pucará Group. It outcrops in erosional remnants and is locally more than 300 m thick consisting of a package of monotonous oligomictic and polymictic fluvial calcareous sediments and colluvial limestone breccias with local fragments of Paleozoic or Precambrian fragments.

 

The Goyllarisquizga Formation occurs in angular unconformity over the Corontochaca and Pucará Group and is present mainly in the eastern and western sections of the Project area. It consists of poorly sorted yellowish to white sandstone deposited in coastal marine to fluvial-deltaic environments. It also contains some thin, lenticular intercalations of siltstones and mudstones whitish to reddish. The thickness ranges from 300 to 400 m.

 

6.2.2 Structure

 

The following discussion of structural geology in the Project area is adapted in part from an internal report by Cominco (2000).

 

The structure at Florida Canyon is dominated by a N50º-60ºW trending domal anticline (or doubly plunging anticline) as defined from the base of Chambará 2 formation. This domal anticline is cut on the west by the Sam Fault and to the east by the Tesoro-Florida Fault. The Sam Fault, which has been defined by drilling, has a north-south to northeast trend and a steep 80 to 85º westerly dip. The Sam Fault has an apparent scissor dip-slip displacement of >120 m in the north and <50 m in the south. To the south its trace is uncertain and complicated by northwest and possibly east-west structures. This appears to have been a long-lived structure, with its last strike-slip displacement being dextral. A facies change in the Chambará 2 from high energy to the east of the fault to low energy to the west many be due to original depositional features during growth fault formation that has important exploration implications.

 

At Florida Canyon there are also well-defined northwest and northeast fracture systems, which appear to have important controls on the location of mineralization. Mineralized structures occur in conjugate fractures, with N10º-50ºE trends present at a number of mineralized surface outcrops while trends of N50º-80ºW are identified at other showings. Mineralization of mantos within the Karen-Milagros area appears to be preferentially controlled by northeast feeder structures.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

The Tesoro-Florida Fault defining the eastern limits of most drilling to date is a N15º-30ºW trending structure, part of a regional lineament, and defined by an escarpment. It is interpreted to have a steep dip, with its sense of motion not having been defined, but with the east block being structurally lower than the west block, which results in significantly deeper drilling on the east fault block to reach the Chambará 2 stratigraphy. Because most of the work has concentrated further west on the San Jorge, Karen Milagros and Sam Fault areas there is little information on the Tesoro-Florida Fault, but it likely has similarly complex splays as the Sam Fault and may be, like the Sam fault, a controlling feeder for untested mineral potential in the eastern area.

 

At both the Karen-Milagros and San Jorge areas, feeder structures have an important control on the mineralized mantos but also represent a significant portion of the resource as steeply dipping structural fillings and replacement. The displacement along these structures is not large although the exact throw is often difficult to ascertain due to the strong alteration and later mineralization. The interpretation of displacement is further obscured by likely subtle variation in thickness and lithology of local stratigraphic units on either side of structures due to growth faulting.

 

Pre-mineral karsting also played a role in controlling mineralization along with simple structural filling and passive replacement adjacent to conduits. Replacement of karst fragments and cave sediments are commonly observed in larger structurally controlled mineralized bodies. The configuration of mineralized structures as they control and merge with manto replacements often take the form of Christmas–tree breakthrough structures and will likely be shown to represent a larger proportion of the resource as more horizontally oriented drilling from underground workings supplants the dominantly high angle surface drilling performed to date.

 

Post mineral structure and karsting overprints earlier structural trends and controls in part oxidized remobilized mineralization.

 

6.2.3 Alteration

 

The alteration and solution overprints in the Florida Canyon deposit include dolomitization, pseudo brecciation and karstification, mainly affecting the limestones of Chambará 2 and locally Chambará 1 and 3. Dolomitization and karstification occurred in multiple events spatially overlapping the structural corridors Sam, San Jorge and Karen-Milagros. Dolomitization was an important control on the movement of mineralizing fluids and has been studied and logged in detail throughout all of the drilling campaigns. It is also modeled in this study as a limiting constraint on mineralization.

 

The alteration halo is open along structure in all directions and is especially pervasive in the stratigraphic interval lying between the paleontological marker horizons CM (Coquina Marker) and IBM (Intact Bivalve Marker) of the Chambará 2 formation. The alteration halo is composed mostly of medium and coarse-grained crystalline dolomite replacing calcareous packstone, rudstones, floatstones and wackestones. Mostly the dolomitic rudstones, and locally the packstones, transform laterally when in proximity of faults and major fractures (Sam, San Jorge and Karen-Milagros) to mineralized pseudobreccias and karst structures.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

6.2.4 Mineralization

 

The zinc-lead-silver mineralization of the Florida Canyon deposit occurs as sulfides hosted in dolomitized zones of the Chambará 2 Formation. Dolomite paragenesis and later sulfide mineralization are controlled by a combination of porosity, permeability, and structural preparation. Metals occur in sphalerite and lesser galena, which contains silver. Minor mineralization is hosted in limestones, but the bulk of sphalerite and galena is hosted in dolomite.

 

In a number of core samples, the mineralization has very sharp contacts along the dolomitization boundary. Characteristic mineralization textures include massive and disseminated mantos, mineralization in dissolution breccias, collapse breccias and pseudobreccias. The different breccias and vein types are structurally controlled by faults of north-south and northeast-southwest direction.

 

The mineralization is characterized by the presence of sphalerite, galena and locally pyrite. Sulfide replacements occur in dolomitized limestone of variable grain sized and in solution breccias with white dolospar and lesser amounts of late generation calcite. Pyrite content is generally low, with percentages averaging less than 2% by volume. Sphalerite in mineralized sections has variable grain size from 0.1 to greater than 5 mm, with colors ranging from dark brown through reddish brown to light brown. It occurs as individual crystals or in massive form, sometimes displaying colloform textures with bands of slightly differing color zoning, indicators of polyphase hydrothermal deposition.

 

Early fine-grained sphalerite has evidence of later deformation and reactions to secondary mineralizing fluids. A second phase of more massive sphalerite mineralization is observed within the core of the deposit. These crystals are coarse-grained, regular, euhedral and show very little evidence of any post-depositional deformation. The sphalerite is contemporaneous with fine to coarse grained galena and is often overprinted with a later stage coarse-grained, euhedral galena.

 

The presence of zinc oxides, locally to considerable depths, is due to syngenetic oxidation, with later contributions of basin-derived connate water and movement of rainwater through fractures that leached the limestones and formed significant karst cavities.

 

6.3 Property Geology

 

The areas of current exploration interest are the Karen/Milagros, San Jorge and Sam Fault deposits. These mineralized zones are hosted in the dolomitized Chambará 2 sub-unit of the Pucará Group carbonates, bracketed by the Coquina and Intact Bivalve Marker beds. Geologic mapping and modeling include refining the extents of Chambará 2, and further defining the steeply dipping feeder structures to predict additional zinc-lead-silver mineralization. The outcrop geology of the deposit area is shown in Figure 6‑4, with emphasis on the Chambará Formation.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

  

Figure 6‑4 Florida Canyon Project Geologic Map

 

Source: Nexa, 2020 (translated)

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

6.4 Significant Mineralized Zone

 

Local and regional geologic mapping, geologic drillhole logs, and the dome-shaped geometry of the deposit suggest the mineralization is hosted in a broad anticline structure. Florida Canyon is the collective name of the deposits in the Project area in Florida Canyon, and includes the Karen-Milagros, San Jorge, Sam Fault zones and similar mineralized strata between these areas.

 

Modeled manto zones are between 1 m and 9 m thick and occur over an area of about 1 km x 3 km and are open in all directions. Unmineralized gaps exist within the mineralized manto zones, as is typical for hydrothermal replacement deposits. Irregular steeply dipping replacement bodies also occur, frequently at the intersection of vein-like feeder structures and in karst-controlled mineralization.

 

Mineralization outcrops locally in a number of areas and has been drilled at depths of up to about 450 m below ground surface. Figure 6‑5 is a west-facing cross section of the geologic model in the mineralized zone. Zinc mineralization occurs as massive sphalerite (ZnS) and is locally oxidized to smithsonite (ZnCO3) and hemimorphite (Zn4Si2O7 (OH)2). Lead occurs in galena (PbS), cerussite (PbCO3) and anglesite (PbSO4).

 

 

Figure 6‑5 Cross Section of the Project Geologic Model

 

Source: Nexa, 2013b

 

6.5 Deposit Types

 

MVT deposits are hosted in carbonate rocks and show cavity-filling or replacement-style mineralization. The characteristic minerals are sphalerite, galena, fluorite, and barite which provide clean concentrates of Zn and Pb. The host rock may be silicified, and common alteration minerals include dolomite, calcite, jasperoid and silica. MVT deposits are typically spatially extensive but limited by the permeability of the host rock units. This control makes them appear stratabound. Chemical and structural preparation are the main controls on permeability, and therefore, the extent of fluid migration and metal precipitation (Guilbert and Park, 1986).

 

Pb-Zn deposits in South America are hosted in the Mesozoic Carbonate sequence of the Pucará Group in the central Andes. In Peru, this type of deposit is represented mainly by the San Vicente and Shalipayco deposits (located in central Peru), and Florida Canyon, located in the Bongará Region of northern Peru.

 

The Florida Canyon Deposit is in the Eastern Cordillera of Peru within the limit of the Shipasbamba community of the Amazonas Department.

 

6.5.1 Mineral Deposit

 

An area of 20 km x 100 km extending from Mina Grande to north to 80 km south of the Florida Canyon deposit has become the focus of what is an emerging Mississippi-Valley Type (MVT) zinc and lead province, with many surface occurrences and stream sediment anomalies distributed throughout the Pucará Group. The main host rock of zinc and lead occurrences in the mineral district and Project area is dolomitized limestone, which may show karst or collapse breccia textures.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

 

 

Figure 6‑6 Mississippi Valley-Type Deposit Schematic Model

 

Source: Nexa, 2014a

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

7 Exploration

 

7.1 Surveys and Investigations

 

7.1.1 Relevant Exploration Work

 

The Florida Canyon Project has identified and delineated mineral resources in the San Jorge, Sam, 1021, and Karen-Milagros areas.

 

In previous years, Cominco and Nexa executed detailed surface mapping and rock sampling programs of the areas near the reported resource. Stream sediment and soil samples were collected and analyzed as described in Section 5.2.

 

An extensive regional reconnaissance exploration program was also conducted over a large area throughout the Mesozoic carbonate belt to the north and south of the Property. Geochemical samples were collected of stream sediments, soils and rocks.

 

During development of the San Jorge adit, Nexa completed geologic mapping and chip sampling of the underground workings. Results were applied to the Project geologic model in support of resource estimation and continued exploration drillhole planning.

 

Sampling of drill core is described in detail in Section 8Error! Reference source not found.. The regional stream sediment program collected sediments that were screened to -80 mesh, crushed and analyzed for a multielement suite by ICP. Soil samples collected were composites of B horizon soils and C horizon when accessible.

 

Rock sample methodology varied according to location. Grab samples were taken where outcrops were found that showed evidence of dolomitization of carbonate beds. Mineralized outcrops were cleared manually with machetes and shovels and systematically chip channeled. Channels were oriented perpendicular to bedding to most accurately represent stratigraphic thickness. Channel samples were limited to 2 m in length by Cominco and 1 m by Nexa. Most of the chip channel sampling of higher-grade mineralization has been conducted in the Karen Milagros zone and other areas in the central part of the Property where outcrops of mineralization are most common, as illustrated in Figure 7‑1.

 

7.1.2 Significant Results & Interpretation

 

Exploration strategy for MVT deposits at the Florida Canyon project has been strongly influenced by the interpreted favorability of specific units of the stratigraphy of the region. Numerous occurrences of alteration and mineralization occur throughout the Pucara Group, but economic deposits have only been thus far located within the Triassic Chambará formation (Figure 6‑2). More specifically the middle member of the Chambará Formation (Chambará 2) has been found to host the most persistent and highest grade manto deposits due to its higher permeability and susceptibility to altering and mineralizing fluids. Synsedimentary structures, formed during or slightly after sedimentation, controlled the flow of basinal brines that dolomitized and subsequently mineralized the carbonates. The mineral rich fluids migrated from these “feeders” laterally into the stratigraphic column to form mantos.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Economic resources have been delineated in both the stratigraphically controlled mantos as well as the feeders, such as the San Jorge and Sam mineralized bodies. The higher angle structures have also been subject to karst formation that further enhanced fluid flow and are themselves often well mineralized with higher grade wider mineralization e.g. San Jorge.

 

Particularly prospective locations to explore for these high grade, high tonnage deposits exist along the northeast trending lineaments (drainages) immediately north and south of Karen Milagros where outcropping massive mineralization may be expressions of breakthrough structures. These locations have not been adequately tested to date due to the difficult access for helicopter supported drilling. The completion of road access will facilitate testing of these targets.

 

 

 

 

 

Figure 7‑1 Florida Canyon Area Prospect and Geochemistry Map

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

These steeply dipping bodies occur over stratigraphic intervals that extend upwards into the Chambará 3, Aramachay and Condorsinga formations. The depth extent of mineralization in the feeders is currently unknown. These conduits enabled metal rich fluids to enrich the overlying stratigraphy and provide potentially important evidence for exploration.

 

Geochemical samples were collected at different stages during the life of the project. Information on sampling methods and results are scarce. Table 7‑1 is a summary table on the surface sampling in the Project area.

 

Table 7‑1 Summary of Total Surface Samples

 

Year

Company

Rocks

Soils

Stream Sediment

1996

Solitario

 

507

 

1997

Cominco

1,240

2,361

3,426

1998

Cominco

1,404

3,821

1,773

1999

Cominco

380

1,752

491

2000

Cominco

155

 

26

2008

Votorantim

5

123

12

2009

Votorantim

77

 

20

2011

Votorantim

2

 

 

2012

Votorantim

83

16

72

2019

Nexa

3

 

 

TOTAL

 

3,349

8,580

5,820

 

Geochemical prospecting is very effective in locating the leakage halos in overlying stratigraphy around these structures. Initially stream sediments were used to identify geochemically enriched drainages and were followed up with prospecting and soil surveys to pinpoint mineralized centers. Although no detailed mapping has been done over much of the property, geologists made observations of the stratigraphic location within areas of high geochemical response.

 

Figure 7‑2 shows the results of the regional geochemistry program. The area in the immediate vicinity of the Florida Canyon resource exhibits very high base metal content in stream sediment, soils and rocks. Only a small area of Chambará 2 crops out in this area as shown in orange color on the geologic map of the Florida/Tesoro vicinity (Figure 7‑3). Outcropping high grade mineralization in this window of Chambará led to the initial discovery of the known Florida Canyon deposits.

 

Nearby, there are significant soil anomalies in higher stratigraphy that warrant future exploration drilling. These anomalies occur in undrilled areas within the horst that hosts the current resources as well as to the west of the Sam Fault and East of the Tesoro Fault.

 

Further to the north two very large and strong soil anomalies have been defined by the regional geochemical sampling program (Figure 7‑2). The San Jose soil anomaly is of similar size and grade to that at Florida Canyon, however; it is untested with drilling. Based on the clear relationship between surface geochemistry and subsurface mineralization at Florida Canyon, drilling is warranted in the San Jose and Naranjitos areas.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

  

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

 

 

Figure 7‑2 Regional Geochemical Results

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Figure 7‑3 Florida Canyon Area Simplified Geology, Resource and Drillhole Map

  

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

7.2 Drilling Exploration

 

The database used for modeling and estimation of mineral resources includes 545 drillholes, with a total of 136,758.1 m drilled at the Florida Canyon Project (Table 7‑2). The full collar database is listed in Appendix A. All of the holes were diamond drilling, with 447 holes drilled from surface and 98 holes drilled from the San Jorge adit (underground). Drilling began in 1997 by Cominco, followed by Votorantim between 2006 and 2013, and the last campaign was carried out by Nexa in 2018 and 2019. The drilling was completed by contracting companies Boart Longyear in 1997, MDH Bradley from 1998-2013, and Bresta from 2018-2019. Figure 7‑4 is a map of the drillhole locations at the project.

 

Table 7‑2 Drilling Summary in Florida Canyon

 

Surface

San Jorge Adit

Total

Year

Number

Meters

Type

Number

Meters

Type

Number

Meters

Type

1997

34

8,409.70

DTH

 

 

 

34

8,409.70

DDH

1998

8

2,108.35

DDH

 

 

 

8

2,108.35

DDH

1999

9

3,977.90

DDH

 

 

 

9

3,977.90

DDH

2000

31

10,297.00

DDH

 

 

 

31

10,297.00

DDH

2006

26

4,353.50

DDH

 

 

 

26

4,353.50

DDH

2007

33

11189.3

DDH

 

 

 

33

11,189.30

DDH

2008

54

16,468.85

DDH

 

 

 

54

16,468.85

DDH

2009

13

3,611.30

DDH

 

 

 

13

3,611.30

DDH

2010

42

12,242.40

DDH

 

 

 

42

12,242.40

DDH

2011

25

8,168.60

DDH

19

2,947.55

DDH

44

11,116.15

DDH

2012

59

14,163.00

DDH

51

9,395.55

DDH

110

23,558.55

DDH

2013

74

9,120.70

DDH

28

3,268.35

DDH

102

12,389.05

DDH

2018

5

2,202.90

DDH

 

 

 

5

2,202.90

DDH

2019

34

14,833.20

DDH

 

 

 

34

14,833.20

DDH

Total

447

121,146.70

 

98

15,611.45

 

545

136,758.15

 

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Figure 7‑4 Drillhole Location Map

 

Source: Nexa, 2020 (translated)

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

  

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

 

7.2.1 Procedures

 

Drilling procedures were coordinated and supervised by Cominco and Nexa geologists and were approved by the Exploration Manager. Diamond drillhole targeting is prepared by the geologists. Coordinates and orientation of the drillhole collars are communicated to a surveying supervisor who positions the drill precisely which is then validated by the geologist.

 

Cominco surface drilling was executed with a helicopter-supported LD-250 diamond core rig operated by Bradley Bros. Limited. Sermin completed the underground development and also completed drilling from the San Jorge adit with a LM-70 electric diamond core rig.

 

Drilling was performed on two 12-hour shifts with full 24-hour geological supervision by a geologist. The rig geologist role included:

 

 

·

Coordination and communication between the drilling contractor and Nexa;

 

·

Monitoring drilling procedures and inspecting the core extraction for sample quality;

 

·

Boxing the core;

 

·

Measuring and recording core recovery and Rock Quality Designation (RQD); and

 

·

Completing a preliminary geological log.

 

Downhole surveys were completed with a Reflex EZ-Shot survey tool by the drillers at varying spacing, as summarized in Table 7‑3. The survey records are stored digitally at the core facility. Drillhole collar locations were surveyed by Nexa with a GPS-based instrument.

 

Table 7‑3 Downhole Survey Data Point Spacing

 

Drilling Program

(Year)

Survey Spacing

(m)

2010

100

2011

50

2012 to 2013

20

2018

25

2019

5

 

The identification of each drillhole was generated in a systematic and specific format which includes the camp, mining unit, year and sequential drillhole number. Basic drill information is entered into the database and archived within four days after the completion of the drillhole.

 

Drilling information was stored in a structured directory and was backed up to the central server in Brazil in the case of Nexa and in Vancouver for drilling conducted by Cominco. The information available in the drillhole database includes Collar, Survey, Assay and Lithology.

 

Surface drilling normally began with a HQ-diameter core (65mm) and is reduced to a NQ-diameter (45mm) hole if poor ground conditions necessitated.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

After a drillhole is completed, the boxes were taken to a logging room where a logging and sampling was performed by a company or a contracted geologist. A photo was taken of each box for all holes and is stored on the server. Geologic logging was performed according to Cominco or Nexa Resources standards using geological, lithological, mineralogical and alteration terms. Logging was recorded digitally using the software DH Logger, which is imported directly into Fusion Data Management Software. Fusion Software manages the database and automatically incorporates core and sample logging. The database administrator is responsible for verifying and validating the data and combining it into a series CSV files to later import into geological modeling software programs.

 

7.2.2 Interpretation & Relevant Results

 

The geologic logging and analytical data were added to the Project database after validation and applied to modeling and resource estimation. The modeling and resource estimation are discussed in detail in Section 14 (Mineral Resources). The true thickness of the mineralized intercepts varies from 80 to 100% of the drilled length and varies with the orientation of the drillhole.

 

Nexa’s documentation of drilling procedures indicate that there is little or negligible sampling bias introduced during drilling. Nexa specifically analyzed the data for bias and the results are very appropriate with very low bias.

 

Gustavson considers the drilling and sample handling procedures to be appropriate for the geology, conducted according to industry best practice and standards, and the relevant results are sufficient for use in resource estimation.

 

 

 

Gustavson Associates, LLC

15 March 2022

 

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

8 Sample Preparation, Analysis and Security

 

8.1 Sampling Methods

 

Sampling procedures at the Florida Canyon Project are preformed according to the Nexa Procedure (PS-EXP-GTO-009-PT9).

 

Geologic core sampling was carried out from 0.3 m to 2.0 m, except when encountering mineralogical, structural, or lithological contacts. For these cases, one sample was taken per domain, either lithological, structural, or mineralogical. All massive sulfides were sampled, and additional “support” samples were taken on both sides of the core box that are within the surrounding carbonate rocks to ensure that the entire mineralized zone is sampled.

 

Sampling was done under the supervision of the lead geologist who defined the length of the sample and cut line. Core was sampled by sawing. If a sample was severely fractured, 50% of the fragmented material was taken as a sample, stored in a prelabeled bag, and sent to ALS laboratory, while the remaining sample is kept as back up. Figure 8‑1 shows the process for core sampling.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Figure 8‑1 Diamond Core Sampling Process

 

Source: Nexa, 2020 (translated)

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

8.1.1 Sampling for Geochemical Analysis

 

After photographing the core and completing geotechnical and geologic logging, a geologist marked the core for sample intervals that averaged 100 cm long. Samples had a minimum length of 30 cm and a maximum of 150 cm but were defined so that 100 cm samples were maintained as much as possible. Cut lines parallel to the core axis were drawn by the logging geologist, to ensure nearly symmetrical halves and minimal sampling bias relative to any visible mineralization. The core was cut on a rock saw with a 40 cm blade, under supervision of a Project geologist. After the core was cut, both halves were replaced in the core box.

 

Samples were always taken from the left side of the saw-cut core, double bagged and marked with sample numbers in two places. These were transported in larger bags containing seven samples each by Mobiltours freight company to the ALS Minerals laboratory in Trujillo or Lima, operated by ALS Minerals. Prior to 2012, analysis was completed in Trujillo. Since then, it was done in Lima.

 

Cominco also split the core samples and sampled half for geochemical analysis. Sample breaks were determined by geologic criteria. Cominco core samples were analyzed by Acme Labs, in Lima, Peru.

 

8.1.2 Sampling for Density Measurement

 

Specific gravity (SG) measurements were completed on site by Nexa on every sample obtained from the 2018-2019 core. SG measurements were completed on all mineralized intervals. Three SG measurement methods were used:

 

·

Volume displacement;

·

Hydrostatic; and

·

A mesh method for broken material.

 

These techniques were designed and implemented by Inspectorate Services Peru SAC. A group of samples was also sent to an external lab to validate the results in the field. Table 8‑1 shows the number of density samples taken per year by different campaigns. Figure 8‑2 is a map displaying the distribution of the density samples.

 

 

 

Gustavson Associates, LLC

15 March 2022

 

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Table 8‑1 Total number of Density Samples taken per year

 

Campaign

Type of Sample

No. Samples

CO1997

Drill Holes

194

CO1998

Drill Holes

8

CO1999

Drill Holes

10

CO2000

Drill Holes

44

VM2006

Drill Holes

124

VM2007

Drill Holes

233

VM2008

Drill Holes

258

VM2009

Drill Holes

177

VM2010

Drill Holes

264

VM2011

Drill Holes

792

VM2012

Drill Holes

2,024

VM2013

Drill Holes

4,077

NEXA2018

Drill Holes

111

NEXA2019

Drill Holes

879

Total

 

9,195

 

 

 

Gustavson Associates, LLC

15 March 2022

 

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

  

Figure 8‑2 Density Sample Distribution

 

Source: Nexa, 2020 (translated)

 

 

 

Gustavson Associates, LLC

15 March 2022

 

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

8.2 Security Measures

 

During the site visit, the observed sample storage was secure, and provided adequate protection from rainfall. Sample security and chain of custody were maintained while the samples were transported from the core shed in Shipasbamba to Lima. Assay certificates are retained in the Nexa office in Lima. Analytical data is loaded directly from the laboratory results files to the drillhole database, to minimize the risk of accidental or intentional edits.

 

8.3 Sample Preparation for Analysis

 

ALS Minerals (ALS) in Trujillo or Lima, Peru, completed sample preparation and analysis for all Nexa core samples. ALS is an independent, global analytical company with ISO certifications in Peru, Brazil, Chile and Argentina (ALS Minerals, 2014a).

 

Upon delivery at the lab, bar coded sample identification labels were scanned, and the samples were registered to the Laboratory Information Management System (LIMS). Samples were weighed, and then air-dried in ambient conditions. Excessively wet samples were dried in an oven at a maximum 120°C. The sample preparation and analysis procedures used are summarized in Table 8‑2. Specific analytical procedures and method detection limits for elements in the suite are reported in Table 8‑3.

 

After analysis was complete, the remaining coarse reject and pulp samples were returned to the Florida Canyon core shed for storage.

 

Cominco analyzed samples with visible zinc or lead mineralization by atomic absorption spectrophotometry. All samples containing greater than 10,000 ppm zinc and lead were then analyzed by wet chemistry and the latter results were recorded in the data base.

 

Table 8‑2 Analytical Codes and Methods

 

Procedure Code

Description

Sample Prep

CRU-31

Crush to 70% less than 2 mm.

SPL-21

Riffle split off 1kg and retain the coarse reject.

PUL-32

Pulverize split to better than 85% passing 75 microns.

Multi-Element Methods

ME-ICP61, -a

Multi-element Inductively Coupled Plasma method with Atomic Emission Spectroscopy analysis. Includes 4-acid, “near-total” digestion of 0.5 g sample.

(+)-AA62

HF, HNO3, HClO4 digestion, HCl leach and Atomic Absorption Spectroscopy analysis.

(+)-VOL70

Volumetric titration for very high-grade samples.

XRF10

X-Ray fluorescence on fused pellet, 5 g sample.

Element-Specific Methods

Au-AA23

Gold by fire assay and Atomic Absorption Spectrometry, 30 g sample.

Au-AA25

Ore-grade gold by fire assay and Atomic Absorption Spectrometry, 30 g sample.

Au-GRA21

Gold by fire assay and gravimetric finish, 30 g sample.

Hg-CV41

Trace level mercury by aqua regia and cold vapor/AAS.

Hg-ICP42

High grade mercury by aqua regia and ICP-AES.

In-MS61

Multi-element Inductively Coupled Plasma method with Mass Spectrometry detection.

Includes 4-acid, “near-total” digestion of 0.5 g sample.

S-IR08

Total sulfur by Leco furnace.

 

Source: ALS Minerals, 2014b,

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Table 8‑3 Analyzed Elements and Method Detection Limits

 

Element

Symbol

Method

Unit

Lower MDL

Upper MDL

Overlimit Method

Unit

Lower MDL

Upper MDL

Overlimit Method

Unit

Lower MDL

Upper MDL

Silver

Ag

ME-ICP61

ppm

0.5

100

Ag-AA62

ppm

1

1,500

 

 

 

 

Aluminum

Al

ME-ICP61

%

0.01

50

 

 

 

 

 

 

 

 

Arsenic

As

ME-ICP61

ppm

5

10,000

 

 

 

 

 

 

 

 

Barium

Ba

ME-ICP61

ppm

10

10,000

ME-ICP61a

ppm

50

50,000

XRF10

%

0.01

50

Beryllium

Be

ME-ICP61

ppm

0.5

1,000

 

 

 

 

 

 

 

 

Bismuth

Bi

ME-ICP61

ppm

2

10,000

 

 

 

 

 

 

 

 

Calcium

Ca

ME-ICP61

%

0.01

50

 

 

 

 

 

 

 

 

Cadmium

Cd

ME-ICP61

ppm

0.5

1,000

Cd-AA62

%

0.0005

10

 

 

 

 

Cobalt

Co

ME-ICP61

ppm

1

10,000

 

 

 

 

 

 

 

 

Chromium

Cr

ME-ICP61

ppm

1

10,000

 

 

 

 

 

 

 

 

Copper

Cu

ME-ICP61

ppm

1

10,000

 

 

 

 

 

 

 

 

Iron

Fe

ME-ICP61

%

0.01

50

 

 

 

 

 

 

 

 

Gallium

Ga

ME-ICP61

ppm

10

10,000

 

 

 

 

 

 

 

 

Potassium

K

ME-ICP61

%

0.01

10

 

 

 

 

 

 

 

 

Lanthanum

La

ME-ICP61

ppm

10

10,000

 

 

 

 

 

 

 

 

Magnesium

Mg

ME-ICP61

%

0.01

50

 

 

 

 

 

 

 

 

Manganese

Mn

ME-ICP61

ppm

5

100,000

 

 

 

 

 

 

 

 

Molybdenum

Mo

ME-ICP61

ppm

1

10,000

 

 

 

 

 

 

 

 

Sodium

Na

ME-ICP61

%

0.01

10

 

 

 

 

 

 

 

 

Nickel

Ni

ME-ICP61

ppm

1

10,000

 

 

 

 

 

 

 

 

Phosphate

P

ME-ICP61

ppm

10

10,000

 

 

 

 

 

 

 

 

Lead

Pb

ME-ICP61

ppm

2

10,000

Pb-AA62

%

0.001

20

Pb-VOL70

%

0.01

100

Sulfur

S

ME-ICP61

%

0.01

10

S-IR08

%

0.01

50

 

 

 

 

Antimony

Sb

ME-ICP61

ppm

5

10,000

 

 

 

 

 

 

 

 

Scandium

Sc

ME-ICP61

ppm

1

10,000

 

 

 

 

 

 

 

 

Strontium

Sr

ME-ICP61

ppm

1

10,000

 

 

 

 

 

 

 

 

Thorium

Th

ME-ICP61

ppm

20

10,000

 

 

 

 

 

 

 

 

Titanium

Ti

ME-ICP61

%

0.01

10

 

 

 

 

 

 

 

 

Thallium

Tl

ME-ICP61

ppm

10

10,000

 

 

 

 

 

 

 

 

Uranium

U

ME-ICP61

ppm

10

10,000

 

 

 

 

 

 

 

 

Vanadium

V

ME-ICP61

ppm

1

10,000

 

 

 

 

 

 

 

 

Tungsten

W

ME-ICP61

ppm

10

10,000

 

 

 

 

 

 

 

 

Zinc

Zn

ME-ICP61

ppm

2

10,000

Pb-AA62

%

0.001

30

Zn-VOL70

%

0.01

100

Gold

Au

Au-AA23

ppm

0.005

10

Au-AA25

ppm

0.01

100

Au-GRA21

ppm

0.05

1,000

Indium

In

In-MS61

ppm

0.005

500

 

 

 

 

 

 

 

 

Mercury

Hg

Hg-CV41

ppm

0.01

100

Hg-ICP42

%

0.1

10

 

 

 

 

 

Source: Nexa (2014b),

 

8.4 QA/QC Procedures

 

Nexa has a well-established QA\QC protocol established in 2007 for core samples from operating mines and brownfield/greenfield projects. Nexa uses a corporate database (GDMS Fusion) from Datamine, linked with several laboratory packages, specific for different Business Units (ore deposit types/countries) with pre-defined preparation and assay methods, reporting units and over-limit methods. All assay dispatches follow the same protocols for each medium type (core, rock, soil, stream sediment samples). All written protocols are in a corporate internal system that requires revision and update every three years.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Nexa’s Quality Control includes three types of duplicates (pulp, coarse rejects and ½ core duplicates), blank controls and certified standards. Inter-laboratory checks are also carried out in annual basis at certified laboratories. Each mine and advanced project provides a detailed QA\QC report at least once a year and they are appended into Mineral Resource update Technical Reports.

 

For assay report import procedures into the GDMS Fusion database there is a well-defined policy established by Nexa using the available lab import profile tools from Fusion. There are customized lab import profiles for each laboratory used by Nexa. These templates account for standardized unit definition for each metal (g/t, ppm, %) and automatic built in overlimit assay methods. Assay imports into Fusion are carried out by a designated Qualified Person.

 

The 2018-2019 quality assurance/quality control (QA/QC) program at the Florida Canyon Project and its processes complies with current industry best practices. A total of 1,177 greenfield exploration samples were analyzed at an ALS laboratory (Appendix B). 187 control samples were inserted, making up 15.9% of the total samples analyzed. The results of the processing and evaluation of QC data are as follows:

 

 

·

Coarse blanks show no evidence of contamination during the laboratory sample preparation and analysis process. ALS performed ICP MS analysis for all samples.

 

·

Twinned samples indicate an acceptable error rate (<10%).

 

·

Coarse and fine duplicates indicate an acceptable error rate (<10%). Apart from coarse duplicate (RG) in Zn, 2 out of 11 samples failed in low grades.

 

·

The standards show acceptable accuracy in all of the elements evaluated (Ag, Cu, Pb, Zn).

 

·

The external check validated the accuracy between the secondary laboratory (Certimin) and the primary laboratory (ALS) (<5.0% variation).

 

Overall, coarse blanks, duplicates, and standards results are considered acceptable and valid. A summary of the results is in Table 8‑4.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

 

Table 8‑4 QA/QC Insertion of Samples 2018-2019 Campaign

 

Control Type

No. Samples

Insertion Ratio

Blanks

Coarse

23

1.95%

Standards

Low Grade (SPY-01)

19

1.61%

Medium Grade (SPY-02)

19

1.61%

High Grade (SPY-03)

20

1.70%

Duplicates

Coarse Duplicate (RG)

11

0.93%

Twin Duplicate (RP)

11

0.93%

Fine Duplicate (DP)

58

4.93%

External Check (DC)

26

2.21%

TOTAL

1,177

15.89%

 

8.4.1 Standards

 

Summaries of the Standard Reference Material (SRM) certified values and analytical results for silver, copper, lead and zinc are shown in Table 8‑5. The certified Standard Reference Material, ST800044B. Other, lower-grade reference materials made from Florida Canyon core were also included. Example lab results for Zn Standards are shown in Figure 8‑3.

 

Table 8‑5 QA/QC Standard Bias % Results 2018-2019 Campaign

 

Lab

Element

SPY-01

SPY-02

SPY-03

Comments

n

Bias %

n

Bias %

n

Bias %

 

ALS

Ag ppm

19

-1.69

19

2.53

20

6.25

 

Cu %

19

-9.5

19

-3.6

20

-2.19

Very low Cu grade in standard SPY-01

Pb %

19

2.2

19

-0.96

20

0.36

 

Zn %

19

-1.41

19

0.83

20

-0.82

 

0 - 5% bias

Excellent

>10% bias

Reject

5 - 10% bias

Attention

STD Bias % = (average/certified value) - 1

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

  

Figure 8‑3 ALS Lab - Zn Standards Results

 

8.4.2 Blanks

 

There were no contamination issues with blanks (Table 8‑6). Example lab results for Zn Blanks are shown in Figure 8‑4.

 

Table 8‑6 QA/QC Blanks Results 2018-2019 Campaign

 

Lab

Element

HILBG

Comments

n

Failure %

ALS

Ag ppm

23

0

 

Cu %

23

0

 

Pb %

23

0

 

Zn %

23

0

 

Limit 5% failure

Blank Failure = (failed/total samples)

 

 

 

Gustavson Associates, LLC

15 March 2022

 

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

  

Figure 8‑4 ALS Lab - Zn Blanks Results

 

8.4.3 Duplicates

 

Duplicate samples were evaluated with the hyperbolic method and the results were good. A summary of all duplicate sample pairs is shown in Table 8‑7Error! Reference source not found.. Example lab results for Zn Duplicates are shown in Figure 8‑5.

 

Table 8‑7 QA/QC Duplicates Results 2018-2019 Campaign

 

Lab

Element

DP - Pulp duplicates

RG - Coarse Rejects

RP - Core duplicate

Comments

n

Failure %

n

Failure %

n

Failure %

 

ALS

Ag ppm

58

0

11

0

10

0

 

Cu %

58

0

11

0

10

0

 

Pb %

58

0

11

0

10

0

 

Zn %

58

0

11

18.18

10

0

2 failed in RG, low grade in Zn

Limit 10% failure

 Duplicates Failure % - (failed/total samples)

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

  

Figure 8‑5 ALS Lab - Zn Duplicate Results

 

8.5 Opinion on Adequacy

 

The assay QC database is organized well and has an extremely low error rate. Nexa maintains the assay QC data well and analyzes it in real time to address any issues promptly. There were no systematic issues apparent in the results available to review.

 

Gustavson considers the sample preparation and analysis procedures to comply with industry best practice. The QA/QC methods and results adequately verify the analytical database as sufficient for use in resource estimation.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

9 Data Verification

 

9.1 Procedures

 

All analytical data is checked by the on-site and Lima-based geologists before it is added to the database. This includes review of standard, blank and duplicate sample results for outliers, and requesting re-analysis if necessary. Final analytical data is appended to the database by the Sao Paulo office staff after additional verification. The checking procedures are well documented and conform to best industry practice.

 

During the site visit, the geologic database was checked for its consistency to a) logged core, b) logging sheets and sample records and c) database provided. All aspects of the data capture and storage were seen to be in good order. The core sample library in the core shed (Figure 9‑1) helps to make the logged geology consistent and for the purposes of developing a consistent geological model.

 

  

Figure 9‑1: Photograph of Project Core Lithology Reference Sample Library

 

Source: SRK, 2014

 

Drillhole collar locations are verified against topography and compared with the survey reports. Downhole survey data are reviewed by an on-site geologist to verify the results.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

9.2 Opinion on Data Adequacy

 

Nexa geologists have an extensive quality control program, including not only standard check samples, but numerical checks of sample bias for each metal. The data controls are complete and compliant with industry best practice.

 

The Project geologists and support staff were diligent about data verification and the quality of the drillhole database. Database validation in preparation for resource estimation has been done by Nexa. Gustavson has reviewed their internal audit trail. We believe the degree of organization of the data base and the measures in place to minimize errors in data that the database is adequate for mineral resource estimation.

 

 

 

Gustavson Associates, LLC

15 March 2022

 

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

10 Mineral Processing and Metallurgical Testing

 

A 43-101 PEA report was written in 2017 for the Florida Canyon Zinc Project. The report summarized the metallurgical studies performed on the samples from the prospect undertaken in 2010, 2011 and 2014. Since then, additional drilling has resulted in expansion of the sulfide resource which is the primary objective of this technical report.

 

10.1 Metallurgical Test Work, 2010-2014

 

Smallvill S.A.C. of Lima, Peru (Smallvill) performed metallurgical studies on Florida Canyon mineralization types in 2010, 2011 and 2014. The drilling completed in 2018 and 2019 has increased the proportion of mineral resources to be dominated by sulfide lead-zinc material. This changes the character of the proposed mineral processing.

 

Since no metallurgical studies have been performed on the recent drilling samples a summary of historical work is presented here for reference:

 

 

·

Most earlier metallurgical studies were performed on oxide and mixed ores. Limited test work has been completed on sulfide samples.

 

·

Some of the composite samples classified as sulfides should have been designated as mixed ore because of presence of significant amounts of oxide zinc (Table 10‑1).

 

·

The Bond’s crusher work index (Wi of 8.54 kwh/t) indicates that the sulfide ore is soft.

 

·

The conventional flotation scheme for polymetallic ores and reagents employed in the test work did produce marketable-grade zinc concentrate (±50% Zn).

 

·

The selected test results, reported by SRK in the 2017 PEA, indicates zinc recovery of 80% to 90.1% for samples with a variable proportion of oxide minerals. For pure sulfides, the results project a maximum recovery of 93%. The concentrates produced are at a concentrate grade of 50% to 55% Zn.

 

·

Some of the results reported in Table 10‑1 are not correct. For example, San Jorge sample assayed 0.41% ZnOx and 7.63 ZnTotal. Hence, it contained 5.4% of zinc as oxide. The recoveries reported in zinc concentrate are 90.1% for ZnTotal and 83.5% for ZnS. Even if all the oxide was recovered, the ZnS recovery should be 84.7%.

 

·

The early logging of core from the project estimated visually the content of oxidized zinc minerals. Later, Nexa reanalyzed the mineralized core for zinc contained in sulfides vs. oxidized species. The visually estimated ratio of sulfide/oxide zinc was adjusted upward based on this study and current data reflects this adjustment.

 

·

SRK projected recovery of metals by material type in the 2017 PEA (Table 10‑2). Zinc recovery was projected to be 93% for the sulfide ores. The authors agree with the projection based on their extensive experience in polymetallic processing and the test work completed to date.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Drilling completed in 2019-20 has verified that the sulfide ore component of the deposit is greater than previously assumed.

 

Table 10‑1 Metallurgical Tests – Selected Results

 

Report

Sample

Sample Type

Head Grade

Date

Zn Total

ZnOx

ZnS

ZnOx/

ZnT

Pb Total

Pb S

Pb Ox

Ag g/t

2010 Apr

Core composite

Sulfide

7.52%

1.40%

6.10%

0.19

1.72%

1.26%

0.46%

11.6

2011 Jul

Core composite

Oxide

18.36%

18.40%

0.00%

1

2011 Aug

Core composite

Mixed

31.25%

13.20%

18.10%

0.42

2.38%

26.5

2011 Aug

Core composite

Sulfide

31.68%

0.98%

30.70%

0.03

3.88%

56.19

2011 Aug

Core composite

Mixed

31.25%

13.20%

18.10%

0.42

2.38%

26.5

2014 Feb

San Jorge

Sulfide

7.63%

0.41%

7.22%

0.05

0.65%

2014 Feb

Karen Milagros

Sulfide

5.70%

0.00%

5.70%

0

1.12%

  

Source: SRK, 2017

 

Table 10‑2 Florida Canyon Metal Recoveries by Material Type

 

Parameter

Material Type

Sulfide

Mixed

Oxide

ZnOx/ZnT Ratio

<=0.2

0.2 to 0.8

>=0.8

Zn Recovery

93%

(-0.8833 (ZnOx/ZnT) + 1.1067) * 100

40%

Pb Recovery

84%

(-0.7333 (ZnOx/ZnT) + 0.9867) * 100

40%

Ag Recovery

56%

(-0.4 (ZnOx/ZnT) + 0.64) * 100

32%

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

11 Mineral Resource Estimate

 

An updated Mineral Resources Estimate for Florida Canyon was completed by Nexa Resources based on a data base available in July of 2020. The database included 545 drill holes with a total drilled length of nearly 137 km.

 

The estimate was audited by Donald E. Hulse of Gustavson Associates LLC with the audit completed on February 1, 2021. Work was completed in Datamine Studio RM, Leapfrog Geo, and Snowden Supervisor. The models were reviewed by Gustavson using Leapfrog Geo for 3-dimensional geological models, Micro Model software for statistics and geostatistics, and Datamine RM for validation of the estimate. The Nexa database was reviewed, and statistical analysis was completed to validate the Nexa QA/QC results. Gustavson supports the use of the database for mineral resource estimation.

 

Geological modeling in Leapfrog utilized geological sections developed based on lithology, alteration, and mineralization to interpret a 3-dimensional geological model with 73 unique mineralized structures. Each of these structures was analyzed with classical statistics and geostatistics to estimate grades for zinc, lead, silver, and iron. Mineral resource classification utilized criteria based on drill spacing and variogram ranges. Measured mineral resource required a spacing of 25x25m with at least 3 composites, indicated mineral resource, 50x50m with 3 composites, and inferred resource estimates required a spacing of 100x100m with at least 2 composites. In addition, estimation required the demonstration of geological continuity within the Florida horizon as well as dolomitic alteration.

 

11.1 Geologic Model

 

Florida Canyon is considered to be a Mississippi Valley type deposit, dominated by lead and zinc sulfides. The minerals are disseminated within stratigraphically controlled dolomites within the Chambara Formation of the late Triassic/early Jurassic. The deposit is in karstic terrane and due to the local percolation of meteoric water, shallow mineralization has locally oxidized into silicates and carbonates (smithsonite, hemimorphite, and cerussite) collectively referred to as “oxides”.

 

The mineralization occurs in both sub horizontal “mantos”, and steeply dipping feeders. The mantos are stratigraphically controlled within the Florida horizon of the Chambara formation. The stratigraphy in the area is composed of the layers shown in Table 11‑1. Within the Florida, the Coquina and IBM fossil beds were used as markers in the logging.

 

A schematic of the local stratigraphy is shown in Figure 11‑1. The high grade Pb-Zn mineralization occurs in dolomitized material within the calcites of the Florida horizon.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

  

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Table 11‑1 Deposit Stratigraphy

 

Soils

Aramachay Formation

CMWCH Horizon

Florida Horizon

CDMWS Horizon

Mitu Group

 

 

Figure 11‑1 Schematic of Local Stratigraphy

 

The Florida Canyon deposit has the form of a dome at regional scale. This may be due to a regional anticline. This trend was incorporated into the geological model with the interpretation of 84 mineralized structures. (70 mantos and 14 feeders). The distribution of the mineral bodies is shown in Figure 11‑2. The bodies are grouped into four areas, labeled as 1021, Karen Milagros, San Jorge, and Sam. The Sam bodies are associated with the Sam fault to the south west of the area. The extent of these bodies is currently limited by drill data.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

  

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

  

Figure 11‑2 Distribution of Mineralized Bodies

 

11.2 Exploratory Data Analysis

 

The database consists of 545 drill holes, measuring a total of 136,758.15m. The Exploratory Data Analysis (EDA) was performed on raw data (drill samples), composites, and capped values. Histograms and cumulative frequency diagrams were created for Zn, Pb, Ag and Fe. Summary examples of raw data, composite and capped cumulative frequency diagrams are in Appendix C and D.

 

For grade estimation, only samples within the solids defining the mantos and feeders were utilized. All drill and composite intervals were coded with the appropriate geological code. An example cumulative frequency curve is shown in Figure 11‑3.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

  

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Figure 11‑3 Cumulative Frequency Curve for Zinc (Nexa)

 

The statistics were analyzed for each of the 74 bodies. The domains are referenced in the included Table 11‑2 by a three-part code. The first part is the area, the second part defines if it is a manto or a feeder zone, and the third part is a unique sequence number to identify separate zones in each area.

 

Table 11‑2 Description of Zone Codes for Statistics

 

Areas

Code

Description

 

D21

1021

 

KM

Karen Milagros

 

SJ

San Jorge

 

Sam

Sam

 

 

 

Type

F

Feeder

 

M

Manto

 

There are subtle local differences between the bodies, although most behave statistically well with coefficients of variation less than two. This indicates that the distributions are not highly skewed. Since there is insufficient drilling to connect all bodies, the spatial separation led to estimating each body as a separate zone. Summary zinc statistics for the principal zones are shown in Table 11‑3.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Table 11‑3 Summary Statistics for Zinc by Zone (after Nexa)

 

Zone Code

Zone

N-Samp

Min

Max

Mean

CV

1107

d21m1

12

0.06

29.2

5.34

1.35

1108

d21m2

34

0.04

49.58

8.23

1.55

1109

d21m3

17

0.04

9.53

2.39

1.26

1110

d21m4

12

0.01

13.6

1.5

2.08

1111

d21m7

17

0

36.58

9.77

1.15

1204

km3_10

33

0

39.24

7.97

1.36

1206

km1

48

0.01

37.66

6.66

1.32

1207

km2_1

56

0.01

42.6

8.83

1.29

1208

km2_3

13

0.96

40.49

14.01

1.04

1209

km3_1

27

0.09

40.31

8.8

1.28

1211

km3_4

22

0

30

8.2

1.24

1212

km3_5

72

0.01

44.41

7.9

1.37

1213

km3_7

32

0.02

39.37

5.03

1.93

1214

km3_8

16

0.26

34.64

10.21

1.21

1215

km3_9

4

1.27

39.76

13.62

1.27

1216

km3_2

144

0

46.63

6.54

1.56

1217

km4_1

27

0.08

28.91

3.22

1.8

1218

km4_2

16

0.08

41.39

7.43

1.45

1219

km4_3

134

0

45.48

5.88

1.63

1220

km4_5

15

0.02

11.4

2.42

1.13

1221

km4_7

41

0.47

32.7

6.87

1.33

1223

km6_2

30

0.15

32.99

6.77

1.31

1224

km6_3

14

0.34

39.64

4.77

1.52

1225

km6_5

36

0.02

40.24

11.51

1.13

1226

km6_6

9

1.23

39.27

13.46

1.04

1227

km6_9

76

0

41.58

8.17

1.29

1228

km7_1

89

0.18

49.06

9.31

0.97

1229

km7_2

16

0.01

15.45

3.54

1.19

1230

km7_3

4

0.25

1.59

0.83

0.7

1231

km10

42

0

39.31

6.26

1.57

1232

km13

29

0.1

35.15

5.65

1.51

1233

km15

22

0

35.01

9.54

1.24

1234

km6_4

56

0.22

36.05

12.19

0.84

1405

sjm1

21

0.07

25.7

7.25

1.3

1406

sjm2

42

0.01

40.68

6.27

1.72

1407

sjm3

40

0.01

44.09

9.07

1.33

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Although there are differences in the grade from zone to zone, the overall behavior of the different areas is shown in Table 11‑4

 

Table 11‑4 Average Metal Grades by Area

 

Samples

Avg Zn

Avg Ag

Avg Pb

Karen Milagros

Mantos

711

8.190

11.952

1.320

Karen Milagros

Feeders

98

11.351

18.866

2.590

San Jorge

Mantos

249

7.459

8.007

0.410

San Jorge

Feeders

306

10.607

16.154

0.724

1021

Mantos

25

5.066

9.542

0.709

1021

Feeders

117

6.378

13.646

1.373

Sam

Mantos

95

5.584

6.198

1.257

 

The overall distribution of the metal grades in the deposit is shown in the histograms in Figure 11‑4, Figure 11‑5 and Figure 11‑6. Although the distributions for zinc and silver are slightly skewed, reflecting a log normal population, the overall behavior is good. This presents evidence that if the infill drilling connects these bodies, that the mineralization may develop as local zoning within a large continuous mineralized body. This is common in other MVT deposits, including the namesake deposits in the central USA.

 

  

Figure 11‑4 Histogram of Zinc in Mineral Zones

  

 

 

Gustavson Associates, LLC

15 March 2022

      

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

   

Figure 11‑5 Histogram of Silver in Mineral Zones

 

    

Figure 11‑6 Histogram of Lead in Mineral Zones

 

11.3 Domains for Resource Estimation

 

The domains or zones were defined in the EDA step of the study. Further drilling will support if these are unique pods of mineralization, or parts of a larger body. Due to the changing orientation identified in the Leapfrog model and the overall anticlinal shape, each zone was estimated with unique search parameters.

 

11.4 Capping and Compositing

 

Capping was performed area by area based on the shape of the cumulative frequency curve. Composites were nominal 2 meters long with some variability due to the thickness of the zone, with 88% of the composites approximately 2 meters. Capping values for key areas are shown in Table 11‑5.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Table 11‑5 Outlier Capping Values by Area (after Nexa)

 

Area

COD_OB

Zn Cap

Pb Cap

Fe Cap

Ag Cap

d21f1

2101

32

6

22

50

d21f2

2102

42

30

22

160

d21f3

2103

42

30

22

160

d21f4

2104

32

6

22

50

d21f5

2105

32

6

22

50

d21f6

2106

21

21

12

58

kmf1

2201

40

15

11

120

kmf2

2202

45

17

22

100

kmf3

2203

45

17

22

100

sam

2301

28

8

2.5

20

km3_10

1204

20

10

7

52

d21m1

1107

-

-

-

-

d21m2

1108

27

7

-

60

d21m3

1109

27

7

-

60

d21m4

1110

-

-

-

-

d21m7

1111

27

7

-

60

km1

1206

25

12

6

60

km2_1

1207

37.3

15

11

100

km2_3

1208

40

13

17

81

km3_1

1209

35

4

8

51

km3_3

12102

40

13

17

81

km3_4

1211

38

19

15

120

km3_5

1212

38

19

15

120

km3_7

1213

37.3

15

11

100

km3_8

1214

37.3

15

11

100

km3_9

1215

37.3

15

11

100

km3_2

1216

34

9

-

40

km4_1

1217

18

3.5

-

20

km4_2

1218

37.3

15

11

100

km4_3

1219

28

10

5

100

km4_5

1220

10

7

-

-

km4_7

1221

38

19

15

120

km6_1

12221

38

19

15

120

km6_2

1223

38

19

15

120

km6_3

1224

18

3.5

-

20

km6_4

1234

-

10

7

52

km6_5

1225

-

6

-

-

km6_6

1226

-

6

-

-

km6_9

1227

35

4

8

51

 

 

 

Gustavson Associates, LLC

15 March 2022

 

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

11.5 Geostatistics

 

Variograms were calculated in each of the zones. Variograms for the manto and feeder zones are shown in Figure 11‑7 and Figure 11‑8. Overall, the variograms are characterized by a relatively low nugget with about 20% of the total variance, a short spherical structure with about one half of the total variance, and a longer spherical structure with about 30% of the total variance.

 

  

Figure 11‑7 Example Zinc Variogram for Manto Zones (after Nexa)

 

  

Figure 11‑8 Example Zinc Variogram for Feeder Zones (after Nexa)

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Generally, the variograms are similar in size and anisotropy, with variable orientations. Key variogram parameters are shown in Table 11‑6.

 

Table 11‑6 Selected Variogram Parameters (after Nexa)

 

 

Structure 1

Structure 2

Zone

Variable

Rotation

Dip

Plunge

Nugget(C0)

Max

Int

Minor

Sill(C1)

Max

Int

Minor

Sill(C2)

d21f6

AG_CAP

33.78

-83.58

0

0.1

28

10

2

0.56

121

53

13

0.34

d21f6

ZN_CAP

33.78

-83.58

0

0.13

16

17

4

0.4

83

104

11

0.47

d21f6

PB_CAP

33.78

-83.58

0

0.15

9

18

3

0.56

83

92

11

0.3

d21f6

FE_CAP

33.78

-83.58

0

0.16

9

23

2

0.32

114

136

13

0.52

d21m1

AG_CAP

-49.91

-4.33

-177.5

0.3

24

18

6

0.54

82

74

25

0.16

d21m1

ZN_CAP

-49.91

-4.33

-177.5

0.26

24

18

4

0.55

82

76

11

0.19

d21m1

PB_CAP

-49.91

-4.33

-177.5

0.18

25

22

3

0.49

107

70

36

0.32

d21m1

FE_CAP

-49.91

-4.33

-177.5

0.35

20

18

4

0.39

147

76

11

0.27

d21m2

AG_CAP

120.07

-4.7

-178.29

0.3

24

18

6

0.54

82

74

25

0.16

d21m2

ZN_CAP

120.07

-4.7

-178.29

0.26

24

18

4

0.55

82

76

11

0.19

d21m2

PB_CAP

120.07

-4.7

-178.29

0.18

25

22

3

0.49

107

70

36

0.32

d21m2

FE_CAP

120.07

-4.7

-178.29

0.35

20

18

4

0.39

147

76

11

0.27

d21m3

AG_CAP

120.07

-4.7

-178.29

0.3

24

18

6

0.54

82

74

25

0.16

d21m3

ZN_CAP

120.07

-4.7

-178.29

0.26

24

18

4

0.55

82

76

11

0.19

d21m3

PB_CAP

120.07

-4.7

-178.29

0.18

25

22

3

0.49

107

70

36

0.32

d21m3

FE_CAP

120.07

-4.7

-178.29

0.35

20

18

4

0.39

147

76

11

0.27

d21m4

AG_CAP

-145.44

-7.05

174.89

0.3

24

18

6

0.54

82

74

25

0.16

d21m4

ZN_CAP

-145.44

-7.05

174.89

0.26

24

18

4

0.55

82

76

11

0.19

d21m4

PB_CAP

-145.44

-7.05

174.89

0.18

25

22

3

0.49

107

70

36

0.32

d21m4

FE_CAP

-145.44

-7.05

174.89

0.35

20

18

4

0.39

147

76

11

0.27

d21m7

AG_CAP

120.07

0.7

-178.29

0.3

24

18

6

0.54

82

74

25

0.16

d21m7

ZN_CAP

120.07

0.7

-178.29

0.26

24

18

4

0.55

82

76

11

0.19

d21m7

PB_CAP

120.07

0.7

-178.29

0.18

25

22

3

0.49

107

70

36

0.32

d21m7

FE_CAP

120.07

0.7

-178.29

0.35

20

18

4

0.39

147

76

11

0.27

  

11.6 Block Model Parameters

 

The block model was estimated in Datamine software. The block size was 6x6x3m with a minimum sub-cell of 0.5m in each direction. General parameters are shown in Table 11‑7.

 

Table 11‑7 Block Model Parameters

 

Parameters

 East (m)

 North (m)

 Elev (m)

 Minimum

823,700

9,351,680

1,550

 Maximum

825,650

9,354,422

3,161

 Block dimension

6

6

3

 Minimum sub-cell

0.5

0.5

0.5

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

11.7 Block Grade Estimation Methodology

 

Grades were estimated by three methods, Ordinary Kriging, Inverse Distance to a Power, and Nearest Neighbor. For economic stope design, the OK values were used.

 

The search distances were roughly ½ of the variogram range for Pass 1, the full variogram range for Pass 2, and a longer search was used for inferred to fill in between drilling for the zone. For Pass 1 and 2, a minimum of 6 composites were required and a maximum of 16 were used, for Pass 3, a minimum of 2 and a maximum of 8 were used.

 

Nearest neighbor estimates were used to check the unbiased average of each zone before applying a cutoff grade.

 

 

11.8 Resource Classification

 

Mineral resource classification utilized criteria based on drill spacing and variogram ranges. Measured mineral resource required a spacing of 25x25m with at least 3 composites, indicated mineral resource, 50x50m with 3 composites, and inferred resource estimates required a spacing of 100x100m with at least 2 composites. In addition, estimation required the demonstration of geological continuity within the Florida horizon as well as dolomitic alteration. In Figure 11‑9 mineral resource classes are shown with Measured Resources shown in blue, Indicated in green and Inferred in red.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Figure 11‑9 Distribution of Resource Classes (Source Nexa)

 

11.9 Cutoff Grade

 

Based on metallurgical test work, mineral types were assigned for sulfides, oxides, and mixed mineral based on the relation of oxide zinc with total zinc, and based on these criteria, a metallurgical recovery was assigned to each block. The blocks were coded with the most prominent oxidation state. Oxides are shown in orange, mixed material in yellow and sulfides in blue.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

  

Figure 11‑10 Oxidation state of the mineral zones (Source Nexa)

 

11.10 Development of Economic Shells for Reporting

 

A recovery was assigned based on the oxidation state. Using the estimated grade and recovery, economic stope shapes were developed using a “stope optimizer” tool in Deswik software. The limits for the stope are summarized in Table 11‑8. The cutoff grade was established in net smelter return (NSR) for each mining method, Sublevel Stoping, Cut and Fill, and Room and Pillar. Only mineral resources within an economic stope shape were reported.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Table 11‑8 Deswik Stope Parameters

 

Sublevel Stoping

Cut and Fill

Room and Pillar

Stope Length (m)

4

3

Room 5.5x5.5 and Pillar 6x6

Stope Height (m)

16

3

4 to 20

Minimum Stope Width (m)

3

3

4

Minimum Waste Pillar Width (m)

3

3

6

Dip

50°/90°

20°/50°

20°/20°

Cut-Off (NSR)

41.4

42.93

40.61

 

Long term metals prices used for calculation of NSR are in Table 11‑9.

 

Table 11‑9 Long term metal prices

 

Metal

$US/tonne

$US/lb

Zn

2.816

1.27

Pb

2.249

1.02

Ag

 

19.40 / OzT

 

An example of the stope shapes used to declare a mineral resource is shown in Figure 11‑11. Gustavson feels that the stope shells are a good estimate of the economic potential of the material, and that the parameters used are sufficiently developed to meet the definition of mineral resource estimate of the CIM.

 

 

Figure 11‑11 - Example Deswik Stope Shapes

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

11.11 Specific Gravity/Density

 

Density was calculated as a function of grade using the following equation.

 

 

The equation was developed by SRK during the 2017 study. SRK determined that the expected error of using this equation for density was about 0.01%, and that there is no material effect or bias on the mineral resource estimate from this method.

 

11.12 Validation of Resource Estimate

 

The estimate was validated by statistical comparison of the three estimates, and by visual inspection of cross sections of estimates against composites. At this time the classification was reviewed based on the average drill density. Inspection plots for zinc and silver are shown in Figure 11‑12 and Figure 11‑13.

 

 

Figure 11‑12 - Review of Estimates vs. Composites for Zinc in KM6-1

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

  

Figure 11‑13 - Review of Estimates vs. Composites for Silver in KM6-1

 

11.13 Audit of Final Mineral Resource Estimate.

 

Gustavson audited the Nexa model by examining it in 3-dimensions in the Leapfrog software and by comparing the statistics of the samples in each zone with the modeled grades. The Leapfrog work appears to have been done carefully, based on the limits of the dolomite zone within the Chambara formation where lead, zinc, and silver grades are concentrated. Gustavson feels that this is a good representation of the volume of the mineralized material.

 

The grades reported have an implicit cutoff as part of the stope optimizer analysis in addition to the explicit cutoff applied to the composite data. The stope optimizer tends to select only the best grade where it is sufficiently continuous to allow development of a stope of a defined size. This is a direct comparison to an economic pit limit analysis used in open pit mining to define an “in pit resource”. In both cases, the use of the economic mining limit implies the potential for future economic extraction.

 

For the Florida Canyon study, the prices used were very near to the market prices in December of 2020 when the study was finalized. Gustavson was able to compare the statistics of samples within the stope shells with the reported mineral resources and found a generally good correlation. Some of the stope shapes were formed largely on inferred material with limited drilling, and correlations were most precise between stope grades and composite grades when sampling was most regular.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

The mineral resource estimate is tabulated in Table 11‑10 Mineral Resource Summary. Gustavson feels that the reported Mineral Resource Estimate meets the standard for reporting under CIM (2019). The Mineral Resource Estimate separated by zone and mantos vs feeder is in Appendix E.

 

11.14 Mineral Resource Tabulation

 

The Mineral Resource by zone is shown in Table 11‑10.

 

Table 11‑10 Mineral Resource Summary

 

Zone

Classification

Sum of Tonnes

Zn %

Ag g/t

Pb %

Fe %

Karen Milagros

Measured

 328,254

9.07

9.77

1.34

1.53

Indicated

 913,273

7.65

10.41

1.36

1.35

Measured + Indicated

 1,241,527

8.03

10.24

1.35

1.39

Inferred

 7,072,315

8.82

10.55

1.20

1.57

San Jorge

Measured

 478,691

12.85

19.29

1.42

3.07

Indicated

 721,429

13.61

20.52

1.25

3.35

Measured + Indicated

 1,200,120

13.31

20.03

1.32

3.24

Inferred

 3,895,089

13.09

11.34

0.68

2.41

1021

Inferred

 3,291,937

6.71

13.58

1.77

2.65

Sam

Inferred

 599,392

12.78

6.99

2.96

0.93

 

The total Mineral Resource at Florida Canyon is shown in Table 11‑11.

 

Table 11‑11 Florida Canyon Total Mineral Resources

 

Classification

Sum of Tonnes

Zn %

Ag g/t

Pb %

Fe %

Measured

 806,945

11.32

15.42

1.39

2.44

Indicated

 1,634,702

10.28

14.87

1.31

2.23

Measured + Indicated

 2,441,647

10.62

15.05

1.33

2.30

Inferred

 14,858,733

9.63

11.28

1.26

2.00

 

Mineral Resources are not Mineral Reserves and have not been demonstrated to have economic viability. There is no certainty that the Mineral Resource will be converted to Mineral Reserves. The quantity and grade or quality is an estimate and is rounded to reflect the fact that it is an approximation. Quantities may not sum due to rounding.

 

 

·

CIM (2014) standards for mineral resources were followed.

 

·

The effective date of the Mineral Resource Estimate is February 1st, 2021.

 

·

The mineral resources are reported using a cutoff of US $41.40/t NSR for the sub-level, US $42.93/t for the cut and fill, and US $40.61/t for the room and pillar areas of the mine.

 

·

The minimum thickness was 3 m for sub-levels in cut and fill, and 4 m for stopes and pillars.

 

·

Mineral resources are reported exclusive of mineral reserves.

 

·

Mineral resources are not mineral reserves and have not demonstrated economic feasibility.

 

·

Numbers may not sum correctly due to rounding.

 

Estimates for mineral resources are based on drill results received up to 30 October 2020, with 545 holes and a total length of 136,758.15 m stope shapes for support of economic potential were developed using the stope optimizer tool of Deswik (DSO).

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

12 Mineral Reserve Estimate

 

This section does not apply because the Report does not include Mineral Reserves.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

13 Mining Methods

 

SRK completed a 2017 Preliminary Economic Assessment Florida Canyon Zinc Project, Amazonas Department, Peru with Effective Date: July 13, 2017 and Report Date: August 3, 2017. This report was contracted by and supplied to Gustavson by Solitario Zinc. The 2021 TRS as described in this report does not have a negative impact on or otherwise adversely affect the mineral resource inventory that formed the basis of the 2017 PEA. The Inferred Mineral Resource estimate was increased by extending the known mineralized bodies. The results and conclusions of the 2017 PEA are discussed in Section 21.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

 

14 Processing and Recovery Methods

 

SRK completed a 2017 Preliminary Economic Assessment Florida Canyon Zinc Project, Amazonas Department, Peru with Effective Date: July 13, 2017 and Report Date: August 3, 2017. The 2021 Mineral Resource update as described in this report does not have a negative impact on or otherwise adversely affect the mineral resource inventory that formed the basis of the 2017 PEA. In general, the mineralogy of the newly delineated resource is predominantly more sulfides than the resource considered in the 2017 report, which may simplify flotation processing. The results and conclusions of the 2017 PEA are discussed in Section 21.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

15 Project Infrastructure

 

SRK completed a 2017 Preliminary Economic Assessment Florida Canyon Zinc Project, Amazonas Department, Peru with Effective Date: July 13, 2017 and Report Date: August 3, 2017. The 2021 TRER update as described in this report does not have a negative impact on or otherwise adversely affect the mineral resource inventory that formed the basis of the 2017 PEA. As the additional resources estimated are extensions of previously known bodies, and the estimated production rate has not changed, the infrastructure is expected to be similar to that in the 2017 report. The results and conclusions of the 2017 PEA are discussed in Section 21.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

16 Market Studies

 

No specific market study has been conducted for this study. Lead and zinc are publicly traded and for this mineral resource estimate the market prices when the estimate was completed in December 2020, have been used. Gustavson believes that since the two metals have limited volatility, that this adequately supports an analysis of potential for eventual economic extraction.

 

16.1 Contracts and Status

 

The Florida Canyon Project is a green field lead-zinc deposit that currently has no contracts that cover the sales of the projected lead and zinc concentrate production.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

17 Environmental Studies, Permitting and Social or Community Impact

 

17.1 Required Permits and Status

 

The 2021 Mineral Resource update as described in this report does not have a negative impact on or otherwise adversely affect the mineral resource inventory that formed the basis of the 2017 PEA. In general, the planned operation and infrastructure is similar to that considered in the 2017 report and environmental impacts should be similar. The results and conclusions of the 2017 PEA are still considered current and therefore have been carried over for this Report.

 

17.1.1 Required Exploration Permits and Status

 

Environmental permits for mineral exploration programs are divided into two classes. Class I permits allow construction and drilling for up to 20 platforms with a maximum disturbance of 10 ha. A Class II permit provides for more than 20 drill locations or for a disturbance area of greater than 10 ha.

 

Class I permits require little more than a notification process for approval. Class II drilling permits require an environmental impact declaration (DIA), a permit for harvesting trees (if applicable), an archeological survey report (CIRA), a water use permit (ALA) and a Closure Plan.

 

Nexa has previously filed applications for and received Class II permits for various phases of the Project and has filed and received the required associated permits. The 2017 review of existing exploration permit status indicates that only the archeological permits and the latest tree harvesting permit are still valid.

 

During exploration, Nexa has developed a Social Management Plan with several programs ongoing in the community including:

 

 

·

Communication, Information and Coordination Program with Residents;

 

·

Attention to Concern, Claims and Conflict Resolution Program;

 

·

Support Program for Participatory Environmental Monitoring and Information Workshops;

 

·

Recruitment and Training Program for Local Labor;

 

·

Support Program for Sustainable Socioeconomic Development; and

 

·

Community Support Program in Education and Training.

 

Past exploration programs have been permitted by approval of Class II permits and an Environmental Impact Assessment (EIA) administered under and approved by the Peru Ministry of Energy and Mines. The current exploration program is permitted by the Fourth Modification of the EIA which has enabled surface drilling and underground development at the Florida Canyon deposit within an area of approximately ten square kilometers. In addition to permitted drilling at Florida Canyon itself, the area known as Florida Sur (South Florida) is planned for surface drilling in 2024 under the Fourth Modification as shown in Figure 17‑1.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

  

Figure 17‑1 Florida Canyon Expanded Exploration Footprint

 

A Fifth Modification of the EIA will be submitted in mid-2022 to greatly enlarge the permitted area for surface drilling and permit the construction of a second underground exploration drift in the northern part of the property to allow more closely spaced underground drilling. The proposed modified area of exploration will encompass approximately 25 square kilometers and proposes the area for approximately ninety new surface drill sites. This will enable testing of newly identified outcropping mineralization to the south, southeast and east of Florida Canyon in the same host rock as current resources as shown on Figure 17‑2. Figure 17‑3 illustrates the geology in cross section showing subsurface mineralization at Florida Canyon and the interpreted location of the favorable horizon that hosts mineralization at Florida.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

  

Figure 17‑2 Florida Canyon Proposed Exploration

 

 

 Figure 17‑3 Florida Canyon Long Section

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

  

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

   

17.1.2 Required Mining Permits

 

Permitting requirements for mining include an Estudio de Impacto Ambiental (EIA) that describes in detail the mining plan and evaluates the impacts of the plan on environmental and social attributes of the property. Baseline studies include air quality, surface and groundwater quality, flora and fauna surveys, archeological surveys, and a study of the social conditions of the immediate property and an area of interest that includes local communities. Many of the baseline studies required for mining have been completed by Nexa. Public meetings are required in order that local community members can learn about and comment on the proposed operation. Social outreach has been clearly demonstrated during Nexa’s exploration efforts as described above.

 

Specific authorizations, permits and licenses required for future mining include:

 

 

·

EIA (as modified during the mine life);

 

·

Mine Closure Plan and Final Mine Closure Plan within two years of end of operation;

 

·

Certificate of Nonexistence of Archaeological Remains;

 

·

Water Use License (groundwater and/or surface water);

 

·

Water construction authorization;

 

·

Sewage authorization;

 

·

Drinking water treatment facility license;

 

·

Explosives use license and explosives storage licenses;

 

·

Controlled chemicals certificate;

 

·

Beneficiation concession;

 

·

Mining authorization;

 

·

Closure bonding; and

 

·

Environmental Management Plan approval.

 

Information on environmental monitoring was limited in the SRK document review. Nevertheless, the need for additional monitoring in at least one dry and one wet period will be required for the EIA including terrestrial and aquatic fauna and flora and groundwater level and quality.

 

17.2 Environmental Monitoring Results

 

Environmental monitoring has been performed per the requirements to obtain the exploration permits, including the variables listed in the Table 17‑1.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Table 17‑1: Environmental Monitoring During Mining Exploration

 

Factor

Legal Norm

Variables

Frequency

Surface water quality (14 to 18 monitoring stations)

Environmental standards for surface water quality as to D.S. Nº 002-2008-MINAM

Temperature,

Conductivity,

pH,

Total Suspended Solids (TSS),

Oils and Grease,

Cyanide – Total,

Arsenic,

Cadmium,

Chromium VI,

Copper,

Iron,

Lead,

Mercury,

Zinc,

Sulphur,

Nitrates,

Phenols

Dissolved oxygen

thermotolerant coliforms

total coliforms

Quarterly

Air quality (4 to 5 monitoring stations)

Environmental standards for air quality:

PM10, NO2, CO and O3 as to D.S. Nº 074-2001-PCM

PM2,5 and SO2 as to D.S. N° 003-2008-MINAM

lead in PM10, D.S. Nº 085-2003-PCM

PM10-PM2.5-lead in PM 10- arsenic in PM10- gases.

Quarterly

Noice (2 monitoring stations)

D.S. Nº 085-2003-PCM

Sound pressure

Quarterly

Terrestrial fauna and flora

D.S. Nº 004-2014

IUCN 2014

CITES

various

variable

Soil quality

Environmental standards for soil quality, D.S. N°002-2013 MINAM

As, Ba, Cd,

Hg, Free CN

variable

 

SRK, 2017

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Information that SRK was able to review in the database was limited. Nevertheless, the need for additional monitoring in at least one dry and one wet period will be required for the EIA-d including terrestrial and aquatic fauna and flora and groundwater level and quality.

 

17.3 Groundwater

 

Groundwater has been studied by Hydro-Geo Consultores (2010) and Klohn Crippen Berger (2013). The mine is in a high rainfall environment. Infiltration of surface water persists to approximately 50 m depth and recharges groundwater via structural pathways and interconnected karst features in dolomitized and de-dolomitized carbonate stratigraphy. The potentiometric surface has been determined by a series of piezometers. This groundwater surface follows the south-southwest flow direction of Florida Canyon and daylights at the river level in the canyon. Most of the planned mining of the flat mantos will occur above the water table. Steeper zones of mineralization, such as San Jorge and Sam will occur below the water table as will parts of the Karen Milagros mantos to the north. Local inflows may be encountered when crossing faults or intercepting karst features.

 

Impact to groundwater is expected to be minimal as underground surface exposures are minor and exposed sulfides are not acid generating. There are no groundwater wells required for processing or potable water supply. These needs will be met by surface water available from nearby Tesoro Creek.

 

17.4 Environmental Issues

 

The proposed underground mining operation is expected to have a small disturbance footprint compared to other mining methods. Waste rock from underground mining will be crushed and conveyed to the tailing storage facility (TSF) for use in construction of the tailings embankment. A small percentage of the waste rock will be used as underground backfill. As a result, there will be little, or no surface area disturbance related to waste rock placement.

 

Waste rock generated from the mine and used in the tailings facility construction is composed of limestone and dolomite with a high neutralizing capacity. Most waste rock has very low sulfide content so the potential for acid generation and metals leach is judged to be low. Nevertheless, waste rock characterization study is recommended for future work.

 

The primary area of surface disturbance is related to tailings placement. As shown in Figure 18-3, the final tailings placement will have an area of 23.5 ha. Tailings also require geotechnical and geochemical stabilization during placement and closure.

 

Water for processing is expected to be collected from surface streams and reclaimed from filtered tailings. There will be no need for groundwater consumption in the current processing plan. Groundwater will be intersected in deeper reaches of the underground mine. Most of this water will be used for dust suppression or piped to the mill to support comminution and flotation.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

  

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

17.5 Mine Closure

 

A conceptual closure plan was developed to facilitate the calculation of the reclamation and closure costs to include in the PEA economic analysis. Closure designs and costs are based primarily on closure actions typically performed at similar sites.

 

17.5.1 Post Mining Land Use

 

Closure Design Objectives for Mine Tailings

 

 

·

Promote positive and controlled drainage off the tailings surface and away from the dam face;

 

·

Maintain an erosional and geotechnically stable landform;

 

·

Promote native vegetation growth on the tailings surface, and

 

·

Create a closed facility that minimizes long-term monitoring and maintenance.

 

17.5.2 Portals and Vents

 

Closure Design Objectives

 

 

·

Prevent public access to underground workings.

 

·

Maintain an erosional and geotechnically stable landform.

 

·

Create a landform that visually approximates the surrounding landscape.

 

·

Promote native vegetation growth on the disturbed surface.

 

·

Create a closed facility that minimizes long-term monitoring and maintenance.

 

Closure Tasks

 

 

·

Portals and vents will be decommissioned by filling with waste rock or capping with a concrete bulkhead. Disturbed areas will be revegetated with native species.

 

17.5.3 Buildings and Infrastructure

 

Closure Design Objectives

 

 

·

Remove any facilities not needed for future use.

 

·

Maintain an erosional and geotechnically stable landform.

 

·

Create a landform that visually approximates the surrounding landscape.

 

·

Promote native vegetation growth on disturbed surfaces.

 

·

Create a closed facility that minimizes long-term monitoring and maintenance.

 

Closure Tasks

 

 

·

Buildings with no identified post-mining land use will be demolished and the debris will be hauled to the permitted landfill onsite.

 

·

Mill and conveyor parts with useful remaining life will be removed from the site and sold. The rest of the structure will be demolished, and recyclable materials hauled offsite and the rest hauled to the permitted landfill onsite.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

   

17.5.4 Roads and Miscellaneous Disturbance

 

Closure Design Objectives

 

 

·

Maintain an erosional and geotechnically stable landform.

 

·

Create a landform that visually approximates the surrounding landscape.

 

·

Promote native vegetation growth on the disturbed surface.

 

·

Create a closed facility that minimizes long-term monitoring and maintenance.

 

Closure Tasks

 

 

·

Roads not needed for an identified post-mining land use will be regraded to approximately original contours and revegetated with native plant species.

 

·

The main access roads and some internal mine roads may remain. Roads might be reconstructed to be smaller in width and include water control features to prevent erosion of the roadbed.

 

·

Miscellaneous disturbance around other facilities will be regraded to approximately original contours and revegetated with native plant species.

 

17.5.5 Tailings Facility

 

Closure Design Objectives

 

 

·

Promote positive and controlled drainage off the tailings surface and away from the dam face.

 

·

Maintain an erosional and geotechnically stable landform.

 

·

Promote native vegetation growth on the tailings surface.

 

·

Create a closed facility that minimizes long-term monitoring and maintenance.

 

Closure Tasks

 

The tailings dam face will be constructed of waste rock at either 2:1H:V or 3:1 H:V. As long as stormwater is directed away from the dam face and the slopes are not changed from design the facility will be erosionally and geotechnically stable. No further reclamation will be performed. Tailings operations and closure involve:

 

 

·

During operations, at the end of mine-life, deposit tails such that the surface slopes up to 1% toward the center of the tailings;

 

·

Place 0.5 m of growth media on the tailings surface;

 

·

Construct a stormwater channel in the center of the tailings to convey water to the southwest corner upstream from the dam into native ground;

 

·

Construct a stormwater channel in native ground from the southwest corner of the tailings surface to spill into the natural drainage to the south;

 

·

Decommission the stormwater drain on the north side of the tailings facility and direct flow onto the tailings surface to be captured by the center stormwater ditch; and

 

·

Revegetate the tailings surface.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

17.6 Post Closure Plans

 

Post mining land use will approximate a natural park setting which could be used for livestock grazing and visually appears like the surrounding landscape. Generally, disturbed areas will be physically reclaimed and revegetated to approximate surrounding landforms. Disturbed areas will also be revegetated with native species. Some facilities may remain in place to support future access for exploration and/or further mineral development.

 

SRK recommends in future studies to design the tailings surface and spillway stormwater structure and evaluate options to reduce or eliminate the long-term obligation for monitoring and maintenance.

 

17.7 Reclamation and Closure Cost Estimate

 

Closure costs were calculated using the Standardized Reclamation Cost Estimator (SRCE) 2.0. The SRCE is a spreadsheet model that uses a first principles approach to calculate lengths, areas and volumes of common mine facilities and apply productivities for common mine equipment to estimate the time required. Unit costs for labor, materials and equipment are then applied to estimate a total cost.

 

Unit costs were as follows:

 

 

·

Labor costs were factored from Nevada labor used by the Nevada Division of Environmental Protection (NDEP) for financial surety by multiplying by 40%.

 

·

Equipment and material costs were used without factoring from the NDEP costs used for financial surety; and

 

·

A fuel cost of US$1.24 per liter was used from the PEA documentation.

 

Closure cost includes provision for General and Administrative, closure planning and engineering and staff oversite during the active closure. Provision is also included for monitoring and maintenance.

 

The estimated cost to close the mine is US$4,920,000 which will be spent over the two years following the end of mining. An additional long-term monitoring and maintenance expense of US$830,000 will be required spread over 50 years starting in 2034. The total estimated closure cost is US$5,750,000.

 

17.8 Post-Performance or Reclamations Bonds

 

Reclamation bonds have not yet been defined or posted for the project.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

17.9 Social and Community

 

From the social point of view, the Florida Canyon Project is developed on lands of the Community of Shipasbamba, located in the district of the same name, in the province of Bongará in the department of Amazonas. This community was registered in the Directory of Peasant Communities by R.S. 49 on December 17, 1959 (220 families).

 

To develop its exploration work, Nexa – Cajamarquilla S.A., has signed with the CC of Shipasbamba, biannual agreements from 2009 to 2017 for the use of 12,500 ha. In summary, Nexa - Cajamarquilla has performed the following actions with the:

 

Government

 

 

·

Comply with the requirements demanded by the sector to obtain the necessary environmental permits to carry out its exploration activities.

 

·

In this context, it has developed several Citizen Participation Mechanisms in which the population has been informed about the objectives and scope of the Project and the type of relationship with the community that will be developed through its Community relations office.

 

Community

 

 

·

Agreements for the use of Surface Lands

 

 

·

From the point of view of social responsibility Nexa - Cajamarquilla, in order to be able to operate in the area in harmony with the local inhabitants, has signed bi-annual agreements for the Use of Land;

 

·

These establish the commitments and counter-commitments to which both parties are bound (company and community);

 

·

The last agreement signed by both parties expired in July 2017, and

 

·

The revised documents state that the necessary steps were being taken to sign the Convention for the period 2016-2018.

  

 

·

Community Relations:

  

 

·

Nexa - Cajamarquilla has developed a Social Management Plan with several Programs, on which detailed information is not available. It is assumed, from the photos included in a review of the company’s activities that the programs are developing normally and are accepted by the community. These Programs are:

 

·

Social Management Plan and Community Relations;

 

·

Communication, Information and Coordination Program with Residents;

 

·

Attention to Concern, Claims and Conflict Resolution Program;

 

·

Support Program for Participatory Environmental Monitoring and Information Workshops;

 

·

Recruitment and Training Program for Local Labor;

 

·

Support Program for Sustainable Socioeconomic Development; and

 

·

Community Support Program in Education and Training.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

18 Capital and Operating Costs

 

SRK completed a 2017 Preliminary Economic Assessment Florida Canyon Zinc Project, Amazonas Department, Peru with Effective Date: July 13, 2017 and Report Date: August 3, 2017. The 2021 Mineral Resource update as described in this report does not have a negative impact on or otherwise adversely affect the mineral resource inventory that formed the basis of the 2017 PEA. In general, the planned operation and infrastructure have not changed as compared to the 2017 report. There was insufficient work performed in the 2021 Mineral Resource Estimate to re-estimate the costs, since the balance of the mineralogy has shifted to a dominant sulfide mineral resource. These inputs will need to be updated in the future however current commodities pricing is generally above the estimates used in the 2017 PEA. Operating and capital cost estimates from 2017 are still appropriate at a PEA level of study and are summarized in Section 21.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

19 Economic Analysis

 

SRK completed a 2017 Preliminary Economic Assessment Florida Canyon Zinc Project, Amazonas Department, Peru with Effective Date: July 13, 2017 and Report Date: August 3, 2017. The 2021 Mineral Resource update as described in this report does not have a negative impact on or otherwise adversely affect the mineral resource inventory that formed the basis of the 2017 PEA. The planned operation is similar to that considered in the 2017 report, although the balance of the mineralogy has shifted to a dominant sulfide mineral resource. There was insufficient work performed in the 2021 Mineral Resource Estimate to re-estimate the costs, though a review of operating and capital cost estimates by Gustavson shows that they are still appropriate at a PEA level of study. These inputs will need to be updated in the future however current commodities pricing is generally above the estimates used in the 2017 PEA. The results and conclusions of the 2017 PEA are summarized in Section 21.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

20 Adjacent Properties

 

The Minera Bongará concessions are surrounded by concessions held by Minera Chambará. Minera Chambará, as discussed in Section 4, is also a joint venture between Solitario and Nexa. The mineralized area as currently drilled is well within the limits of the Bongará concessions.

 

 

 

Gustavson Associates, LLC

15 March 2022

   

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

   

21 Other Relevant Data and Information

 

The 2017 PEA report, prepared for Votrantim by SRK for the project, included detailed optimization, design, scheduling, and economic analysis. The results of this study are summarized below.

 

21.1 Mining Methods

 

21.1.1 Proposed Mining Methods

 

Regions within the deposit are to be mined using three underground techniques:

 

 

·

Sublevel Stoping (Longhole Stoping) for the steeply dipping bodies identified as F1 and SAM.

 

·

Mechanized Cut and Fill for the moderate dipping bodies.

 

·

Drift and Fill for the flat to moderate dipping bodies where more than one cut is required due to the width of the zone. Primary cuts are back filled with cemented paste or rock fill and secondaries are mined and backfilled with unconsolidated waste rock or paste.

 

The geotechnical characterization work for the project was performed by Klohn Crippen Berger (KCB) and documented in a geotechnical report dated October 2013 (KCB, 2013a).

 

21.1.1.1 Cut and Fill

 

KCB recommended 35m length and 2.5 to 3.0m wide and high cut dimensions with 16m sill pillars every 35m vertically. SRK has recommended 100m vertical distance between sill pillars based on paste fill and hanging wall competency.

 

21.1.1.2 Sublevel Stoping

 

Table 21‑1 lists the recommended stope dimensions for varying drift sizes. These are appropriate at a PEA level. Detailed stope sequencing and stress analysis is recommended for a feasibility level study and final mine design. A 30m crown pillar has been used in designs to ensure that stope openings approach the surface. Further study should be done to determine if economic materials in the crown pillar could be recovered.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Table 21‑1: Proposed Stope Dimensions

 

Sizes

w x h (m)

Mz Zone

HR

Width

(m)

Height

(m)

Length

(m)

Area

(m2)

Perimeter

(m)

Maximum Height

Allowed (m)

2.5 x 2.5

Wall

16

6.5

300

1,950

613

36

Back

13

2.5

6.5

16.25

18

NA

2.5 x 3.0

Wall

16

7

300

2,100

614

36

Back

13

3

7

21

20

NA

3.0 x 2.5

Wall

16

6.5

300

1,950

613

36

Back

13

2.5

6.5

16.25

18

NA

3.0 x 3.0

Wall

16

7

300

2,100

614

36

Back

13

3

7

21

20

NA

 

Source: KCB (2014a)

 

Sill pillars are planned at 35m interval in shallow dipping areas (less than 45°) and every 96m in steeply dipping areas. Current assumption is that 50% of sill pillars can be recovered on retreat. Further optimization should be done to determine optimal backfill material, stope sequencing and placement of pillars.

 

Based on experience in the exploration drift and rock mass classification, SRK has determined that 75-90% of the ground will not need ground support. The remaining areas are likely to need mesh, bolts, and 50mm of shotcrete. Friction bolts may be used in short term drifts while long term drifts would have grouted bolts.

 

21.1.2 Optimization Parameters

 

SRK used the Alford Stope Optimizer in Vulcan Mining Software to create its mining shapes. Block sizes are 6m x 6m x 3m and evaluated on their Net Smelter Return (NSR).

 

Table 21‑2: Expected Processing Recoveries

 

Parameter

Alteration State

Sulfide

Mixed

Oxide

ZnOx/ZnT Ratio

<= 0.2

0.2 to 0.8

>= 0.8

Zn Recovery

93%

(-0.8833 (ZnOx/ZnT) + 1.1067) *100

40%

Pb Recovery

84%

(-0.7333 (ZnOx/ZnT) + 0.9867) *100

40%

Ag Recovery

56%

(-0.4 (ZnOx/ZnT) + 0.64) *100

32%

 

Source: SRK, 2017

 

Table 21‑3: NSR Calculation Parameters for Stope Optimization

 

Parameter

Unit

Value

Metal Prices

Zn price

US$ / lb Zn

$1.20

Pb price

US$ / oz Ag

$1.00

Ag price

US$ / oz Ag

$17.50

Recovery to Concentrate

Zn

%

40% to 93%

Pb

%

40% to 84%

Ag

%

32% to 56%

Concentrate Grade

Zn

%

50%

Pb

%

50%

Moisture Content

%

9%

Transportation and Treatment/Refining Charges

Transportation Charge

US$/t concentrate

$70.00

Zn treatment charge

US$/t concentrate

$115.00

Pb treatment charge

US$/t concentrate

$100.00

Zn refining charge

US$/lb Zn

$0.115

Pb refining charge

US$/lb Pb

$0.100

 

Source: SRK, 2017

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Based on a 2,500 tpd operation, SRK used the following for its operating costs

 

Table 21‑4: Operating Costs Used for Determining Potential Mining Shapes

 

Item

Cost (US$/t)

Longhole

Cost (US$/t)

Drift and Fill/

Cut and Fill

Mining

24.40

25.93

Processing

12.00

12.00

G&A

5.00

5.00

Total

$41.40

$42.93

 

Source: SRK, 2017

 

NSR values were calculated using the parameters described herein for material classified as Measured, Indicated or Inferred. All other blocks are assumed to be waste with NSR and grade values of zero. Isolated blocks were removed as well as a small number of blocks were also removed in manto areas near the F1 longhole blocks to mitigate the impacts of mining induced stresses between the zones.

 

Table 21‑5: Stope Optimization Parameters for Base Case Analysis

 

Mining Method

Longhole

Drift and Fill/

Cut and Fill

Minimum Stope Width (m)

3

3

Minimum Waste Pillar Width (m)

3

3

Stope Height (m)

16

3

Cut-off (NSR)

US$41.40

US$42.93

 

Source: SRK, 2017

 

A mining recovery of 90% is assumed for longhole areas and 95% for drift and fill and cut and fill areas. Additional dilution beyond that internal to the mining shapes is not assumed.

 

NSR is calculated using variable recoveries based on sulfide/oxide ratios (recovery ranging from 32%-93%), a Zn price of US$1.20/lb, a Pb price of US$1.00/lb, an Ag price of US$17.50/oz. The transportation charge is US$70.00/t conc, Zn treatment charge of US$115/t conc, Pb treatment charge of US$100/t conc, Zn refining charge of US$0.115/lb Zn, and Pb refining charge of US$0.1/lb Pb. These factors were used for mine planning in the PEA and are not representative of the current mineral resource model.

 

ZnEq estimate is based on a NSR value of US$19.62 per 1% Zn. The US$19.62 is calculated using a Zn price of US$1.20/lb, a Pb price of US$1.00/lb, an Ag price of US$17.50/oz. The ZnEq also includes TC/RC and transportation costs and assumes an average Zn recovery of 78.15% which differs somewhat from that presented in the economic model. An example of the NSR to ZnEq calculation is (148.16/19.62)/0.7815

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Large karst caverns have been encountered during the excavation of the San Jorge adit, and karstic features have been observed in drilling. Additional geotechnical and hydrogeological information and study is required to better understand the potential impact on mining and risk mitigation measures that may be required to ensure a safe working environment.

 

The tonnes and grade of the resource material contained within the mining blocks from the PEA, adjusted by recovery and dilution was presented in the 2017 PEA, and consists of a total of 11.2 Mt with an average grade of 8.34% Zn, 0.90% Pb, and 11.3 g/t Ag, and is made up of Measured, Indicated, and Inferred material. Estimated average dilution, processing recoveries and the ZnOx/ZnT ratio is also provided. Average process recovery and dilution for the mine plan resource are shown in Table 21‑6

 

Table 21‑6: Mine Plan Resource Average Process Recovery

 

 

 

Process Recovery

ZnOx/ZnT Ratio

Dilution

Ag (%)

Pb (%)

Zn (%)

Mine Plan Resource

51.7

74.3

79.8

0.26

34%

 

The PEA is preliminary in nature, that it includes Inferred Mineral Resources that are considered too speculative geologically to have the economic considerations applied to them that would enable them to be categorized as Mineral Reserves, and there is no certainty that the PEA will be realized. Mineral Resources that are not Mineral Reserves do not have demonstrated economic viability.

 

21.1.3 Development Layout

 

Access is through 3 main portals with an additional portal for ventilation. The mine design assumptions are listed in Table 21‑7

 

Table 21‑7: Development Design Assumptions

 

Parameter

Value

Maximum Ramp Gradient (Primary Ramps)

12%

Maximum Gradient (Stope Access, Attack Ramps)

15%

Primary Development Dimensions (w x h)

4 m x 5 m

Secondary Development Dimensions (w x h)

4 m x 4 m

Primary Ventilation Raise (diameter)

4 m

Ventilation Raise Between Levels (diameter)

3 m

Ore Pass (diameter)

2 m

 

Source: SRK, 2017

 

Source: SRK, 2017

  

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

  

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

  

Source: SRK, 2017

 

Figure 21‑1: Plan View of Mining Blocks and Development Layout

 

21.1.4 Waste

 

Development waste excavated during the two-year pre-production period will be hauled to surface and used as construction materials. Following this waste will be placed as backfill underground. Future studies should be done to determine acid generating potential of these materials.

 

A mix of material will be used to backfill stopes including cemented paste tailings, cemented rockfill, and RoM development waste. The cement content will vary based on the type of waste and where it will be placed.

 

 

·

Primary paste fill cement content: 6% by weight;

 

·

Primary rock fill cement content: 4% by weight; and

 

·

Secondary paste fill cement content (to prevent liquefaction): 2% by weight.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

  

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

21.1.5 Mine Production

 

A production rate of 2,500 t/d has been selected to mine 912,500 mineralized tonnes per year. This has not been updated for the new mineral resource estimate.

 

21.2 Processing and Recovery Methods

 

21.2.1 Processing Projections and Methods

 

The mill will process 2,500 t/d of fresh mineralized material, and produce approximately 287 t of zinc concentrate grading 50% Zn, 1% Pb, and 0.6 g/t Ag and approximately 46 t of lead concentrate grading 50% Pb, 8.4 g/t Ag, and 6% Zn.

 

The flotation process will include two multi-stage flotation circuits, the first will produce a lead concentrate. The second multi-stage flotation circuit, the zinc circuit, receives tails from the lead circuit to produce a zinc concentrate. Both final concentrates will be transferred to its respective thickeners and then filtered (10 m2 filtration area for lead concentrate, and 60 m2 filtration area for zinc concentrate) to approximately 9% moisture before being trucked offsite to smelters.

 

Tailings from the flotation plant will be thickened to approximately 50% solids by weight. A fraction of the tails representing approximately 60% of the solids will be piped to a filtration plant (600 m2 tails filtration area) located by the tailings storage area and then dry stacked at a moisture of approximately 17% by weight. Water recovered in the tails filter will be recycled to the process plant. The remaining 40% of the solid’s stream will be transferred to a backfill plant to be used in the underground operation.

 

The proposed process flow sheet for the 2017 Florida Canyon PEA is shown in Figure 21‑2

 

21.2.2 Consumables Requirement

 

The power requirements for the projected milling operation are estimated at maximum 3.5 MW. Power for milling operations will be supplied by a third-party as line power at an estimated cost of US$0.084/kWh.

 

The water requirement for the mill at a capacity of 2,500 t/d is estimated at maximum 20 liters per second. Water for processing will be acquired from surface water sources and as recycled water from tailings dewatering operations.

 

All the consumables will be supplied by road from Lima (Callao) and stored in the mill complex. It is estimated that a supply of 5 days of consumption will maintain a continuous supply to the operation. Typical flotation reagents include: Lime, NaCN, Zn Sulfate, Sodium Isopropyl Xanthate, Aerophine 3418, MIBC, Cu Sulfate, Sodium Isopropyl Xanthate (Z11), MIBC, and flocculants. Grinding media (steel balls) could arrive by sea via Callao, or on trucks from northern Chile.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

  

Figure 21‑2: Florida Canyon Proposed Process Flow Sheet

 

Source: SRK, 2017

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

21.3 Project Infrastructure

 

21.3.1 Infrastructure and Logistics Requirements

 

Florida Canyon is a greenfield site with minimal infrastructure currently available. The operation is in north central Peru approximately 700 km north of the (capital, Lima. The Project is in a sparsely populated area approximately 39 km northwest of Pedro Luis Gallo (population approximately 3,000), the largest town with any infrastructure near the Project. There are several smaller communities located nearer to the proposed operation, but they have no developed infrastructure to support the project. A camp for employees and contractors will be required.

 

Access to the site is by paved road from Chiclayo (population approximately 740,000) located on the Pacific coast approximately 380 km to the west of Pedro Ruiz Gallo. A dirt road connects Pedro Ruiz with the district capitol of Shipasbamba where the project office and core storage facility is located. A 26 km newly constructed road connects Shipasbamba to the project area. This existing section of road will require upgrade to support construction and Project logistics including concentrate transport. Approximately 24 km of new road at the site will be required to allow access to the facilities and infrastructure. Figure 21‑3 shows the planned roads in the highlighted area near the Project. New road construction is in fairly rugged topography and in an area of high rainfall that will require construction during the drier months to be efficient.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

  

Source: SRK, 2017

 

Figure 21‑3: Florida Canyon Existing and New Road Construction

 

21.3.1.1 Site Water Management

 

The operation will require water for use for processing, mining, dust suppression and potable consumption. The processing facility will utilize recycled water from the tailings facility and rainfall shed from the tailings for the processing needs. It is anticipated that there will be some ground water that will be encountered in the mine and captured in sumps and decantation basins for mine water needs.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Tesoro Creek, a small local drainage, has been used for domestic water supply by nearby residents. Clean water from this creek may be used for make-up process water, for fire suppression and for domestic requirements. It will be piped by gravity from the creek to a water storage tank. A small treatment plant will be utilized for potable water needs for the Project camp and other support areas.

 

Surface water control is discussed in the tailings Section 21.3.3.

 

21.3.1.2 Project Facilities

 

The project support infrastructure is shown in Figure 21‑4. The facilities include the processing plant and associated infrastructure, mining infrastructure with portals, vent holes, road access to portals, tailings storage area, and support infrastructure including fuel storage, security, camp, power supply and distribution, and water supply and storage. Waste rock will be consumed in the construction of the tailings embankment so no separate waste rock storage is required.

 

The production-related project elements include a mine office, mine dry, and mine maintenance shops near the plant location to support the underground operations. A backfill plant to supply needs for paste and cemented rock fill is anticipated. A small, cemented rock fill plant for two production periods when cemented rock fill is required for secondary stopes is included.

 

The infrastructure at the process facilities includes the plant, mill feed stockpile, secondary crusher, supply conveyors, primary crushers at the portals and an office/maintenance building. The plant facilities are discussed in Section 21.2.

 

The Project requires a camp to support the operation as it is remote. A 400-person camp with a cafeteria and recreation center will be required. Additional support facilities include a rescue and first aid building, warehouse, health/safety/environmental office, security gate house, truck scale, truck wash, laboratory, septic, and incinerator system. Two 50,000-liter fuel tanks and associated pump facilities will store fuel for use by the Project.

 

 

 

Gustavson Associates, LLC

15 March 2022

   

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Source: SRK, 2017

 

Figure 21‑4: Florida Canyon Site General Arrangement

 

FLORIDA CANYON PROJECT

 

 

 

Gustavson Associates, LLC

15 March 2022

   

 

 

  

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

21.3.1.3 Power Supply and Distribution

 

There is currently no substantive line power near the site. SRK considered a diesel-powered generator option for power supply. However, a third-party supplier, Energoret S.A.C, has a hydropower generation and transmission development project that will be located in close proximity to the mine. The Energoret system will generate 20 MW of power from a plant on a tributary to the Utcubamba River. Energoret indicates that half of the project, approximately 10 MW, has already been committed. The plant is designed to provide power to the city of Bagua Grande, west of their project, and to Pedro Ruiz to the east of the Project. Energoret indicates that it will invest in a transmission line to the Florida Canyon mine site and a substation on site. Their capital estimate is US$25 million.

 

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

21.3.2 Project Logistics

 

The Project will generate both lead and zinc concentrates which will be shipped by 30 t over-the-road trucks to market.

 

SRK has considered shipping to the ports at Paita, Chiclayo (Pimental), and Lima (Callao) as well as direct shipping to Nexa’s Cajamarquilla Smelter near Lima. A high-level trade-off study of concentrate transportation was prepared by SRK considering truck haulage, capital cost for additional port and/or handling facilities, and ocean freight/handling charges. This study indicated that the direct shipping option to Cajamarquilla was most cost effective. Figure 21‑5 shows the locations of ports and the Cajamarquilla smelter.

 

 

Source: SRK, 2017

 

Figure 21‑5: Port and Smelter Locations

 

 

 

Gustavson Associates, LLC

15 March 2022

   

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

21.3.3 Tailings Management

 

The tailings storage facility (TSF) is planned in the valley to the south of the process plant as shown in Figure 21‑4: Florida Canyon Site General Arrangement. The tailings will be filtered at the plant site to a “dry stack” condition (i.e. typical moisture content less than 20%). From the plant site, tailings will be transported to the TSF via overland conveyors.

 

An upstream diversion will be constructed to manage stormwater during operations and convey it downstream to be released beyond the toe of the dam. This diversion will consist of a 2 m deep and 5 m wide channel cut into native ground and lined with 300 mm rip rap.

 

21.4 Capital and Operating Costs

 

In the 2017 PEA SRK prepared an estimate of both capital and operating costs associated with the designed mineable resources production schedule. Gustavson has reviewed these and believes that they are sufficient for a determination of potential eventual economic extraction. Details these estimates of Capital Expenditure and Operating Expenditure are presented herein. All estimates are based on yearly inputs of physicals and all financial data is second quarter 2017 and currency is in U.S. dollars (US$), unless otherwise stated.

 

The use of “ore” in the summary of tables of this PEA is a relative mineable material estimated. Ore, by definition, can only be ascribed to economic mineralization supported by Mineral Reserves.

 

21.4.1 Capital Cost Estimates

 

The Florida Canyon Project is a green field lead-zinc deposit and the estimate of capital includes both an estimate of initial capital investment to install and commission the mine and a sustaining capital to maintain the equipment and expanding any supporting infrastructure necessary to continue running the project until the end of the projected production schedule. The estimate of capital was broken down into the following main areas:

 

 

·

Mining areas access development and vent raises;

 

·

Underground Mining Equipment;

 

·

Surface crushing and conveying systems;

 

·

Offsite Infrastructure;

 

·

Site Facilities;

 

·

Process Plant;

 

·

Power Supply;

 

·

Water Supply;

 

·

Backfill Infrastructure;

 

·

Cement Rockfill Infrastructure;

 

·

Tailings Storage Facility;

 

·

Owner’s Cost; and

 

·

Closure and Post-Closure Monitoring.

 

 

 

Gustavson Associates, LLC

15 March 2022

   

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

The capital cost estimates developed for this study comprise the costs associated with the engineering, procurement, construction, and commissioning required for all items. The cost estimate was based SRK’s experience with similar projects installed in the region or estimates of cost specifically prepared for the project under a first principles basis. The work indicates that the project will require an initial capital of US$213.7 million and a sustaining capital of US$81.9 million Table 21‑8 summarizes the estimate of capital.

 

Table 21‑8: Florida Canyon Capital Estimate Summary

 

Description

Initial

(US$000’s)

Sustaining

(US$000’s)

LoM

(US$000’s)

Development

12,293

35,741

48,033

Vent Raises

686

672

1,358

Underground Mining Equipment

24,625

2,474

27,099

Surface Crushing & Conveying

1,430

0

1,430

Offsite Infrastructure

16,227

0

16,227

Site Facilities

14,697

0

14,697

Process Plant

60,000

0

60,000

Power Supply

2,472

0

2,472

Water Supply

250

0

250

Backfill Infrastructure

13,200

0

13,200

Cement Rockfill Infrastructure

200

0

200

Tailings Storage Facility

12,854

11,814

24,668

Owner’s

14,595

0

14,595

Contingencies

40,138

0

40,138

Sustaining Capital

0

26,272

26,272

Closure

0

4,920

4,920

Post-Closure Monitoring

0

830

830

Total Capital

$213,667

$82,722

$296,389

 

Source: SRK, 2017

 

21.4.1.1 Basis for Capital Cost Estimates

 

The cost associated with mining area access development and the construction of vent raises was based on the preparation of a mineable resources production schedule that included a design of meters of development and meters of vent raises, these were combined with the following unit costs to result in the cost estimate:

 

 

·

Development: US$1,500/m; and

 

·

Vent Raises: US$2,200/m.

 

These unit costs are based on data from comparable underground mines also located in Peru or other South American areas with similar mining conditions.

 

The process plant cost estimate is based on data from similar flotation plants with the same capacity and same region. This investigation resulted in an estimate of about US$60 million.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

The cost associated with the required surface crushing and conveying was based on required distances and elevation gain to cover. These include the movement of mineralized material from three mine portals to the plant feed area and some waste material that will be used to build the embankment for the tailings storage facility. This investigation resulted in an estimate of around US$1.4 million.

 

Offsite-infrastructure, site infrastructure, power supply, water supply and backfill infrastructure cost estimates were prepared based the required structures costs from comparable operations. It should be noted that this study assumes that a third-party is planning to build a hydro power plant that will provide power to the project. A company has approached Solitario to offer this option, including the construction of the transmission line and project substation. Error! Reference source not found. summarizes the basis of these cost estimates.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Cement will be added to underground waste rock and used to fill designated primary fill areas; this will be done by underground installed facilities that are estimated to cost roughly US$200,000.

 

In 2017, SRK prepared a preliminary design for a dry stack tailings storage facility to contain all the filtered tailings generated by the lead and zinc concentrates production. The cost estimate included the preparation of a stage construction using borrow material from the underground mine and construction area. This resulted in a total cost of US$24.7 million, which is split US$12.9 million initial capital and US$11.8 million sustaining capital. The relevant section of this report contains more details about this tailings storage facility design.

 

Closure costs were estimated by SRK as US$4.9 million for the actual closure and about US$830,000 for post closure site monitoring. Details of this estimate can be found in the relevant section of this report.

 

Other capital cost estimates include the following:

 

 

·

Owner’s cost: Estimate of about 10% of initial capital, excluding development and vent raises;

 

·

Sustaining Capital: 2% of initial capital, excluding development, vent raises and owner’s costs; and

 

·

Contingencies: 25% contingencies were applied to initial capital, excluding development and vent raises and owner’s costs.

 

21.4.2 Operating Cost Estimates

 

SRK prepared the estimate of operating costs for the associated mineable resources production schedule. These costs were subdivided into the following categories:

 

 

·

Mining Operating Expenditure;

 

·

Processing Operating Expenditure; and

 

·

G&A Operating Expenditure.

 

The resulting LoM cost estimate is presented in Table 21‑9.

 

Table 21‑9: Florida Canyon Operating Costs Summary

 

Description

LoM

(US$000’s)

LoM

(US$/t-Ore)

LoM

(US$/lb-Zn)

Underground Mining

228,547

20.43

0.16

Process

144,063

12.88

0.10

G&A

39,153

3.50

0.03

Total Operating

411,764

36.81

0.29

 

Source: SRK, 2017

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

 

21.4.2.1 Basis for Operating Cost Estimates

 

The prepared estimates that compose the operating costs consist of domestic and international services, equipment, labor, etc. Where required value added tax, freight, and duty were included

 

No specific work schedule has been defined for the mine, plant and site operations.

 

All of the operating cost estimates are based on the quantities associated with the production schedule, including run of mine, primary and secondary backfill, and plant feed.

 

Unit costs from similar projects in the same region or in the Americas, adjusted for labor and consumables differences, were used to estimate the LoM operating costs. All operating costs include supervision staff, operations labor, maintenance labor, consumables, electricity, fuels, lubricants, maintenance parts and any other operating expenditure identified by contributing engineers. The following unit costs were used to calculate the operating costs:

 

 

·

Underground Mining: US$ 15.30/t-RoM;

 

·

Primary Cement Rockfill: US$22.18/m3;

 

·

Primary Cement Pastefill: US$26.23/m3;

 

·

Secondary Cement Pastefill: US$18.13/m3; and

 

·

Processing: US$12.00/t-Feed.

 

General and Administration costs were considered as 10% of the other operating costs, which resulted in a unit rate of US$3.50/t-RoM.

 

21.5 Economic Analysis

 

The financial results presented here are based on annual inputs from the production schedule prepared by SRK. All financial data is second quarter 2017 and currency is in U.S. dollars (US$), unless otherwise stated.

 

21.5.1 External Factors

 

Florida Canyon does not hold contracts for the provision of its products. The costs and discounts associated with the sales of the products are based on recent information from similar operations. This study was prepared under the assumption that the project will sell lead concentrate and zinc concentrate. It was also considered that the lead concentrate also contains payable amounts of silver.

 

Assumed prices are based on current market spot prices. Table 21‑10 presents the prices used in the cashflow model, which were also used for mineable resource calculations.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Table 21‑10: Florida Canyon Price Assumptions

 

Description

Value

Unit

Silver

16.50

US$/oz

Lead

1.00

US$/lb

Zinc

1.20

US$/lb

 

Source: Solitario, 2017

 

Treatment charges and net smelter returns (NSR) terms for each type of product are summarized in Table 21‑11.

 

Table 21‑11: Florida Canyon Net Smelter Return Terms

 

Description

Value

Units

Lead Concentrate

Treatment Charges

210.10

US$/t-conc.

Payable Lead

95.0%

No deducts

Silver Smelting & Refining Charges

1.50

US$/oz-Ag

Payable Silver

95.0%

No deducts

Zinc Concentrate

Treatment Charges

203.00

US$/t-conc.

Payable Zinc

85.0%

No deducts

 

Source: SRK, 2017

 

It was assumed that zinc concentrates will be trucked to the Cajamarquilla smelter owned by Nexa near Lima, Peru. Lead concentrates will be trucked to the Port of Callao near Lima and shipped overseas to a lead smelter. It was assumed that the concentrates will have an average moisture content of 8%. Table 21‑12 presents the calculated transportation costs considered for each product.

 

Table 21‑12: Florida Canyon Product Logistics Cost

 

Items

Value

Unit

Lead Concentrate

87.05

US$/t

Zinc Concentrate

51.08

US$/t

 

Source: SRK, 2017

 

21.5.2 Main Assumptions

 

Common prices for consumables, labor, fuel, lubricants and explosives were used by all engineering disciplines to derive capital and operating costs. Included in the labor costs are shift differentials, vacation rotations, all taxes and the payroll burdens. All currency is in U.S. dollars (US$) unless otherwise stated.

 

The pre-production period was estimated to be two years. This should be enough to develop access to mining areas, install and commission the plant and site infrastructure. Mine production is based on an average assumed LoM mine material movement of 2,358 t-ore/d (365 days/yr basis). The mine schedule does not include stockpiling as all blending of run of mine (RoM) is done in the mine. Table 21‑13 presents the LoM mine assumptions.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Table 21‑13: Florida Canyon Mine Production Assumptions

 

Description

Value

Units

Mine Production

Underground Ore

11,187

kt

Total Material

11,187

kt

Avg. Daily Capacity

2,358

t per day

Stripping Ratio

N/A

w:o

RoM Grade

Silver

11.3

g/t

Lead

0.90%

%

Zinc

8.34%

%

Contained Metal

Silver

4,068

koz

Lead

222,347

klb

Zinc

2,057,796

klb

 

Source: SRK, 2017

 

The average mill feed is also 2,358 t/d (365 days/yr basis) over the LoM. The mill feed has an average head grade of 11.3 g/t Ag, 0.90% Pb and 8.34% Zn. The processing circuit is designed to recover a lead concentrate and a zinc concentrate, the lead concentrate also contains payable amounts of silver. Table 21‑14 presents the projected LoM plant production.

 

Table 21‑14: Florida Canyon Mill Production Assumptions

 

Description

Value

Units

RoM Ore Milled

11,187

kt

Daily Capacity

2,358

tperday

Lead Concentrate

Moisture Content

8%

Concentrate Silver Grade

436

g/t

Concentrate Lead Grade

50%

%

Concentrate Zinc Grade

0%

%

Recovery

Silver

52%

Lead

74%

Zinc

0%

Concentrate Yield

150

kt(dry)

Zinc Concentrate

Moisture Content

8%

Concentrate Silver Grade

0

g/t

Concentrate Lead Grade

0.0%

%

Concentrate Zinc Grade

50%

%

Recovery

Silver

0%

Lead

0%

Zinc

80%

Concentrate Yield

1,491

kt(dry)

 

Source: SRK, 2017

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

    

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

21.5.3 Taxes, Royalties and Other Interests

 

The analysis of the Florida Canyon Project includes a total of 30% of income taxes over taxable income. Losses carried forward are used when possible, limited to 50% of profits. A depreciation schedule was calculated by SRK assuming a ten-year straight-line depreciation.

 

The Project includes payment of two types of governmental royalties, the first called a mining royalty and the second called a special mining tax. Both royalties are calculated as a rate depending on the ratio between the Earnings Before Interest and Taxes (EBIT) and the Net Revenue. This rate is applied on top of the EBIT, with the difference that the mining royalty can be replaced by a minimum rate of 1% over the net revenue, in case this 1% is higher than the mining royalty rate over the EBIT. The rates for each royalty are presented in Table 21‑15.

 

Table 21‑15: Florida Canyon Royalty Rates

 

EBIT (%)

Special Mining Tax

Mining Royalty

Marg. (%)

Cum. (%)

Marg. (%)

Cum. (%)

0.00

0.00

0.00

0.00

0.00

10.00

2.00

0.20

1.00

0.10

15.00

2.40

0.32

1.75

0.19

20.00

2.80

0.46

2.50

0.31

25.00

3.20

0.62

3.25

0.48

30.00

3.60

0.80

4.00

0.68

35.00

4.00

1.00

4.75

0.91

40.00

4.40

1.22

5.50

1.19

45.00

4.80

1.46

6.25

1.50

50.00

5.20

1.72

7.00

1.85

55.00

5.60

2.00

7.75

2.24

60.00

6.00

2.30

8.50

2.66

65.00

6.40

2.62

9.25

3.13

70.00

6.80

2.96

10.00

3.63

80.00

7.60

3.70

11.50

4.74

85.00

8.00

4.10

12.00

5.34

90.00

8.40

4.52

12.00

5.34

 

Source: SRK, 2017

 

21.5.4 Results

 

The valuation results of the Florida Canyon Project indicate that the Project has a potential for a positive and attractive present value. Indicative economic results are presented in Table 21‑16, the table demonstrates that zinc is responsible for the majority of the revenue generation and the underground mining cost is the heaviest burden on the operation, followed by the mineral processing cost as a far second.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Table 21‑16: Florida Canyon Indicative Operating Costs (Dry Basis)

 

Description

Value

Units

Market Prices

Silver

16.50

US$/oz

Lead

1.00

US$/lb

Zinc

$1.20

US$/lb

Estimate of Cash Flow (all values in US$000s)

Concentrate Net Return

$/oz-Ag

Silver Sales

 

$0.02

Lead Sales

 

$0.11

Zinc Sales

 

$1.20

Total Revenue

 

$1.34

Treatment, Smelting and Refining Charges

 

Freight, Impurities & Third Parties

 

($0.07)

Gross Revenue

 

Royalties

 

($0.04)

Net Revenue

 

Operating Costs

 

Open Pit Mining

 

$0.00

Underground Mining

 

($0.16)

Process

 

($0.10)

G&A

 

($0.03)

Ordinary Rights

 

$0.00

Total Operating

 

($0.29)

  

Source: SRK, 2017

 

Table 21‑17 shows annual production and revenue forecasts for the life of the project. All production forecasts, material grades, plant recoveries and other productivity measures were developed by SRK and Solitario.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Table 21‑17: Florida Canyon LoM Annual Production and Revenues

 

Period

RoM

(Mt)

Plant

Feed

(Mt)

Lead Conc.

(kt)

Zinc Conc.

(kt)

Free

Cash Flow

(US$ millions)

Discounted

Cash Flow

(US$ millions)

-2

0.00

0.00

0.00

0.00

(72)

(72)

-1

0.00

0.00

0.00

0.00

(103)

(96)

1

0.73

0.73

9.06

95.86

2

2

2

0.91

0.91

11.07

119.02

50

40

3

0.91

0.91

14.87

180.57

78

57

4

0.91

0.91

17.73

161.95

80

54

5

0.92

0.92

14.78

191.19

92

58

6

0.91

0.91

15.26

181.90

84

49

7

0.91

0.91

15.80

138.77

68

37

8

0.91

0.91

12.22

80.34

36

18

9

0.92

0.92

11.73

79.35

31

14

10

0.91

0.91

11.24

83.01

35

15

11

0.92

0.92

4.82

69.77

18

7

12

0.91

0.91

7.76

81.33

28

10

13

0.40

0.40

3.53

27.54

14

5

14

0.00

0.00

0.00

0.00

0

0

15

0.00

0.00

0.00

0.00

(3)

(1)

16

0.00

0.00

0.00

0.00

0

0

17

0.00

0.00

0.00

0.00

0

0

Total

11.19

11.19

150

1,491

437

198

 

Source: SRK, 2017

 

The Florida Canyon project is mainly a zinc project, as this metal represents roughly 90% of the total projected revenue. The remainder of the revenue is related to lead and silver, where both these metals are by-products, as none represent a minimum of 20% of the revenue projection.

 

Project cash costs are reported under an equivalent zinc production. All-in costs for zinc, including initial and sustaining capital costs, are estimated at US$0.73/Zn-lb. Considering byproduct credits for lead and silver, all-in zinc cost is US$0.47/Zn-lb. Table 21‑18 presents the composition of the Florida Canyon cash costs.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Table 21‑18: Florida Canyon Cash Costs

 

Cash Costs

US$000’s

Direct Cash Cost

Underground Mining Cost

$228,547

Process Cost

$144,063

Site G&A Cost

$39,153

Ordinary Rights

$0

Treatment Charges

$334,080

Smelting & Refining Charges

$2,996

Freight

$96,935

By-Product Credits

($189,894)

Direct Cash Costs

$655,881

US$/t-ore

$58.63

US$/lb-Zn

$0.47

Indirect Cash Cost

Royalties

$61,734

Exploration Expense

$0

Social Responsibility/Community Relations Expense

$0

Indirect Cash Costs

$61,734

US$/t-ore

$5.52

US$/lb-Zn

$0.04

Direct + Indirect Cash Costs

$717,615

US$/t-ore

$64.15

US$/lb-Zn

$0.51

Sustaining Capital Cash Cost

Sustaining Capital

$82,722

Sustaining Cash Costs

$82,722

US$/t-ore

$7.39

US$/lb-Zn

$0.06

All-In Sustaining Cash Costs

$800,337

US$/t-ore

$71.54

US$/lb-Zn

$0.57

Initial Capital Cash Cost

Initial Capital

$213,667

Initial Capital Cash Costs

$213,667

US$/t-ore

$19.10

US$/lb-Zn

$0.15

All-In Cash Costs

$1,014,004

US$/t-ore

$90.64

US$/lb-Zn

$0.73

 

Source: SRK, 2017

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

22 Interpretation and Conclusions

 

22.1 Results & Comments

 

Florida Canyon has long been recognized as a significant Mississippi Valley Type mineral resource for zinc. The work performed to complete this study demonstrates that Florida Canyon has sufficient zinc resources to warrant further work, with about 2.4 million tonnes of Measured and Indicated mineral resource and nearly 15 million tonnes of Inferred. These tonnages are representative of material that is both of sufficient grade and sufficient continuity to form potential stope shapes, even though mineral resources are not mineral reserves.

 

In the area of historical drilling the steep topography has made drill site construction difficult without road access. All drilling to date has been completed with helicopter support. This has resulted in gaps in drill coverage and, in some cases, gaps in modelled ore shapes that are likely to be continuous. An access road to the site, to be completed in 2021, will provide better sites for surface drilling, support for underground development and logistical support. Permitting, currently in progress, will provide future road-accessible work areas south of the current resources.

 

22.2 Significant Risks & Uncertainties

 

A thorough understanding of the resource and the mineralogy will be needed. The majority of the ore is judged to be of favorable metallurgy as well as being amenable to producing a high quality and marketable concentrate. A subordinate quantity of the ore consists of variable amounts of the zinc minerals in the form of carbonates or silicates which may require distinct treatment to result in good recovery and produce a viable concentrate. The highest priorities for future work are to better quantify the metallurgy and to convert at least a portion of the resource from the Inferred to Indicated category so that reserves may be quantified for the completion of a Feasibility Study.

 

The project is in a remote area with challenging topography which will require upgrading of the local infrastructure for a commercial operation. Although the mine will be underground, with a relatively small surface footprint, the challenges of working in the area will require a strong attention to environmental sensitivities and a commitment to the community to maintain the social license.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

23 Recommendations

 

23.1 General Recommendations

 

Gustavson has reviewed the technical studies completed by Nexa and its predecessor, Votorantim. Some of these studies have been sufficiently detailed to form the basis for feasibility investigations to support a production decision. To attain this level of project design detail, new studies will need to be completed based on current market conditions and mineral resource estimates to provide the foundation for future development. The following recommendations focus on the near-term recommendations for project development.

 

23.1.1 Metallurgy

 

The focus of this report is to review a new resource estimation by Nexa which updates, restates, and refines the 2017 resource estimation. The newly restated resources define a significantly larger inventory of ore with a very different mineralogical composition and metallurgical character than that previously described in the PEA. The increased proportion of sulfide ore with less oxidized zinc and lead minerals provides a significant opportunity, in comparison to the PEA, for:

 

 

1.

Lower processing costs,

 

2.

Higher metal recoveries,

 

3.

Increased concentrate grades,

 

4.

Lower transportation costs,

 

5.

Decreased average smelter charges, and

 

6.

Lower cutoff grade.

 

These more favorable operating parameters should have a significant impact on project economics, particularly combined with the larger global resource base. The currently available metallurgical studies conducted by Smallvill S.A. are inadequate to support an optimization study of processing options for the updated mineral resource estimate. It is important to note that none of the historical studies have tested pure sulfide ore. Therefore, a new program of metallurgy is strongly recommended, starting with more representative sampling of the ore deposit with variability testing in mind. Planned studies should prioritize work on sulfide ore so that it may be scheduled for production early in the mine life.

 

The metallurgy of oxidized ore should also be recharacterized so that this lower quality ore can be to be incorporated into the mine plan.

 

It is recommended that the suggested program be undertaken by a reputable metallurgical consulting firm.

 

Samples for metallurgical test work can be procured from core in storage in Shipasbamba. New core for metallurgical sampling can be obtained by drilling from currently permitted sites from either underground or surface locations as described below if additional samples are needed.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Since additional drilling has indicated that sulfides constitute a majority of the total resources, a program of metallurgical testing is recommended with the following objectives:

 

 

·

The emphasis of the metallurgical program for the project should be on the recovery of zinc, lead and silver from the sulfide ores.

 

·

A secondary objective would be to refine the recoveries in oxidized ore.

 

·

The composites should be prepared from the core currently in storage based on ore types/feed grade (high, average, and low grade). This would provide immediately available ore for testing. Follow up testing could use new drill core.

 

·

Metallurgical testing should be directed at optimizing process parameters (grind size, flotation time, reagent type, dosage, etc.) for the rougher flotation and regrind and a determination of the number of cleaner stages required to produce marketable-grade concentrates.

 

·

Locked-cycle tests should be performed to determine the recovery and quality of the concentrates.

 

·

Miscellaneous tests should also be undertaken to generate data for prefeasibility and feasibility work. This would include comminution (CWi, Ai, BWi), thickening, filtration and tailing characterization testing.

 

23.1.2 Drilling

 

Additional exploration drilling is currently planned to increase the resource base of the project. Expansion of the resource is likely in several areas. However, drilling is also required to upgrade the category of the resource so that future mine planning and feasibility studies can be completed.

 

23.1.3 Resource Conversion Drilling

 

Recent drilling was very successful in defining new resources within the previously defined footprint of the deposit. Further additions by discovery of new bodies within the existing resource are probable but the primary emphasis of drilling in the core of the deposit should shift to resource conversion core drilling since the ratio of Measured/Indicated to Inferred resource is low. Mine planning suitable for mineral reserves definition should be supported by a higher proportion of measured and indicated mineral resources.

 

Underground drilling is preferable for resource conversion drilling because the surface topography is challenging and expensive for the development of surface drill stations. The relatively short distances between individual ore shoots also argues for underground drilling, the access for which can be readily developed due to the steep terrain. It is also likely that subsurface drilling will identify new zones and expand existing ones that are not feasible to be drilled from the surface sites. 15,000m of underground drilling is planned in the next campaign.

 

Development of underground access will be supported by completion of the new access road.

 

Previously obtained permits provided for new underground development and drilling in both the northern and southern parts of the deposit (Figure 23‑1). However, it is uncertain if the previously permitted underground location in the northern part of the deposit (near zone 1021) is still current. Some additional underground development is currently permitted in the San Jorge workings.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Resource conversion drilling can also be efficiently completed from surface drill locations in certain locations. An example would be the expansion of drilling of the manto east of San Jorge, an area which is currently permitted.

 

Some additional drifting and infill drilling from underground at San Jorge could expand resources in permitted areas. Locations such as these could also offer opportunities for obtaining metallurgical samples.

 

23.1.4 Resource Expansion Drilling

 

An expansion of the existing surface drilling permit is currently in preparation. Figure 23‑1 shows holes in prospective areas near the known resources to the south and east within the permit boundary (blue area).

 

Preparation of a longer-term permit (5th modification of the EIAsd) is also in progress for drill sites to test several new exploration targets that have been identified on the Minera Bongará Property. Figure 18-1 shows the location of some of these prospects. Ore grade outcropping mineralization is found at the Shillac, Juan, Tesoro and Pizarro. These surface showings, along with those in the expanded drilling area under the existing permit are quite accessible by new road construction compared to targets previously tested in the immediate vicinity of Florida Canyon.

 

 

Figure 23‑1 Future drilling and current and future underground exploration locations

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Figure 23‑2 shows the hypothesized extension in long section of the “Favorable Horizon” of Florida mineralization to the south to be tested with the drill holes in this area. The mineralized outcrops mentioned above are within the Favorable Horizon within the Chambara Formation. 10,000m of resource expansion drilling is proposed for 2021-2022.

 

Drilling of these areas may be delayed until 2022 due to the timing of approvals for the permit modification.

 

 

Figure 23‑2 Northwest-Southeast long section of area shown in Figure 23‑1

 

Table 23‑1 is a projected work program budget.

 

Table 23‑1 Planned work program for 2021-2022

 

Florida Canyon Prefeasibility Technical Work

Task

Description

Quantity

Unit Cost US$

Est. Budget

Metallurgy

 

 

 

 

 

 

Sampling

20

 

$10,000

Test Work

20

 

$250,000

Underground

 

 

 

 

 

 

North Adit Development

1000 m

$2,000

$2,000,000

South Adit Development

250 m

$2,000

$500,000

Drilling

 

 

 

 

 

 

Underground Resource

15,000 m

$250

$3,750,000

Surface Resource

10,000 m

$300

$3,000,000

Support Cost

Camp, Oversight

-

 

$1,500,000

Total

 

 

 

$11,010,000

 

**

Assumes Road Access Complete. (Does not include project fixed costs)

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

   

24 References

 

ALS Minerals (2014a). Global Capability Statement 2014. Accessed 16 May 2014, from

 

http://www.alsglobal.com/Our-Services/Minerals

 

ALS Minerals (2014b). ALS Geochemistry Schedule of Services and Fees 2014 (USD). Accessed

 

20 May, 2014, from http://www.alsglobal.com/en/Our-

 

Services/Minerals/Geochemistry/Service-Schedule.

 

AMEC (2013). Declaracion de Objectivo de Negocio para Proyecto Bongará (Scoping Study for

 

the Bongará Project). 14 January 2013. 28 pages.

 

Cominco (Perú) S.R.L. (2000). Bongará Project, Peru, 2000 Year-End Report, J.L.R. Muñoz and

 

M.A. Tapia. 15 December, 2000. 55 pages.

 

Guilbert, J.M. and Park, C.F., Jr. (1986). The Geology of Ore Deposits. Waveland Press, Inc.,

 

Long Grove, Illinois. 985 pages.

 

M&R (2020). Geologia y Geotecnia Carretera Paclas Cuchulia. Construcción Carretera Paclas

 

Cuchulia.

 

Nexa (2019). Proyecto Florida Canyon Informe de QA\QC 2019. Informe de Aseguramiento y

 

control de calidad QAQC Noviembre 2018 a Diciembre 2019.

 

Nexa (2020). Reporte de Recursos Minerales Proyecto Florida Canyon, Amazonas, Peru. Reporte

 

Inerno. Preparado: Gerencia de Recursos Minerales. Diciembre 11, 2020.

 

SRK Consulting (2014b). NI 43-101 Technical Report Mineral Resources Bongará Zinc Project.

 

Prepared for Solitario Exploration and Royalty Corp. by SRK Consulting (U.S.) Inc.

 

Effective Date June 05, 2014, Report Date, June 16, 2014, 145p.

 

SRK Consulting (2017). NI 43-101 Technical Report Preliminary Economic Assessment Florida

 

Canyon Zinc Project Amazonas Department, Peru. Prepared for Votorantim Metais and

 

Solitario Exploration by SRK Consulting (U.S.) Inc. Effective Date July 13, 2017, Report

 

Date, August 2, 2017.

 

Universidad Nacional De Huancavelica (2018). Escuela de Posgrado Tesis. Geología y

 

Mineralización del Deposito Mississippi Valley Type de Zn-Pb: Proyecto Canon Florida,

 

Norte De Peru. Presentado por : Bach. Isaac Marcelino Robles Vega.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

25 Reliance on Information Provided by Registrant

 

Solitario has provided the internal reports generated by Nexa, the joint venture partner on the Florida Canyon project. This work has been audited by the QP’s and it is judged to meet the requirements for reporting mineral resources with a technical report summary meeting the SK-1300 standard. The Qualified Persons responsible for this TRS has relied on the following information.

 

 

·

Markets – information related to market studies/markets for product, market entry strategies, marketing and sales contracts, product valuation, product specifications, refining, and treatment charges, transportation costs, agency relationships and material contracts. This information is used in supporting the resource estimate in Section 11 and in Section 16.

 

·

Legal Matters – information relating to the corporate ownership interest, mineral tenure, surface rights, water rights, royalties, encumbrances, easements, violations and fines, permitting requirements, monitoring requirements. This information is used in Section 3, and supports the mineral resource in Section 11.

 

·

Environmental Matters – information relating to baseline studies, environmental permitting and monitoring, ability to retain current permits, emissions control, closure planning and bonding and regulations pertaining to protected species and habitats. This information is used in Section 17 and supports the mineral resource in Section 11

 

·

Stakeholder Accommodation – information relating to social and stakeholder baseline studies, other organizations, non-governmental organizations, and community relations plans. This information was used to support the mineral resources in Section 11.

 

·

Governmental Factors – information related to government royalty clams supports the mineral resource estimate in Section 11.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

26 Glossary

 

26.1 Mineral Resources

 

The mineral resources and mineral reserves have been classified according to the “CIM Definition Standards for Mineral Resources and Mineral Reserves” (May 10, 2014). Accordingly, the Resources have been classified as Measured, Indicated or Inferred, any Reserves have been classified as Proven, and Probable based on the Measured and Indicated Resources as defined below.

 

A Mineral Resource is a concentration or occurrence of solid material of economic interest in or on the Earth’s crust in such form, grade or quality and quantity that there are reasonable prospects for eventual economic extraction. The location, quantity, grade or quality, continuity and other geological characteristics of a Mineral Resource are known, estimated or interpreted from specific geological evidence and knowledge, including sampling.

 

An Inferred Mineral Resource is that part of a Mineral Resource for which quantity and grade or quality are estimated on the basis of limited geological evidence and sampling. Geological evidence is sufficient to imply but not verify geological and grade or quality continuity. An Inferred Mineral Resource has a lower level of confidence than that applying to an Indicated Mineral Resource and must not be converted to a Mineral Reserve. It is reasonably expected that the majority of Inferred Mineral Resources could be upgraded to Indicated Mineral Resources with continued exploration.

 

An Indicated Mineral Resource is that part of a Mineral Resource for which quantity, grade or quality, densities, shape and physical characteristics are estimated with sufficient confidence to allow the application of Modifying Factors in sufficient detail to support mine planning and evaluation of the economic viability of the deposit. Geological evidence is derived from adequately detailed and reliable exploration, sampling and testing and is sufficient to assume geological and grade or quality continuity between points of observation. An Indicated Mineral Resource has a lower level of confidence than that applying to a Measured Mineral Resource and may only be converted to a Probable Mineral Reserve.

 

A Measured Mineral Resource is that part of a Mineral Resource for which quantity, grade or quality, densities, shape, and physical characteristics are estimated with confidence sufficient to allow the application of Modifying Factors to support detailed mine planning and final evaluation of the economic viability of the deposit. Geological evidence is derived from detailed and reliable exploration, sampling and testing and is sufficient to confirm geological and grade or quality continuity between points of observation. A Measured Mineral Resource has a higher level of confidence than that applying to either an Indicated Mineral Resource or an Inferred Mineral Resource. It may be converted to a Proven Mineral Reserve or to a Probable Mineral Reserve.

 

26.2 Mineral Reserves

 

Modifying Factors are considerations used to convert Mineral Resources to Mineral Reserves. These include, but are not restricted to, mining, processing, metallurgical, infrastructure, economic, marketing, legal, environmental, social and governmental factors.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

A Mineral Reserve is the economically mineable part of a Measured and/or Indicated Mineral Resource. It includes diluting materials and allowances for losses, which may occur when the material is mined or extracted and is defined by studies at Pre-Feasibility or Feasibility level as appropriate that include application of Modifying Factors. Such studies demonstrate that, at the time of reporting, extraction could reasonably be justified.

 

The reference point at which Mineral Reserves are defined, usually the point where the ore is delivered to the processing plant, must be stated. It is important that, in all situations where the reference point is different, such as for a saleable product, a clarifying statement is included to ensure that the reader is fully informed as to what is being reported.

 

The public disclosure of a Mineral Reserve must be demonstrated by a Pre-Feasibility Study or Feasibility Study.

 

A Probable Mineral Reserve is the economically mineable part of an Indicated, and in some circumstances, a Measured Mineral Resource. The confidence in the Modifying Factors applying to a Probable Mineral Reserve is lower than that applying to a Proven Mineral Reserve. The Qualified Person(s) may elect, to convert Measured Mineral Resources to Probable Mineral Reserves if the confidence in the Modifying Factors is lower than that applied to a Proven Mineral Reserve.

 

Probable Mineral Reserve estimates must be demonstrated to be economic, at the time of reporting, by at least a Pre-Feasibility Study.

 

A Proven Mineral Reserve is the economically mineable part of a Measured Mineral Resource. A Proven Mineral Reserve implies a high degree of confidence in the Modifying Factors. Application of the Proven Mineral Reserve category implies that the Qualified Person has the highest degree of confidence in the estimate with the consequent expectation in the minds of the readers of the report. The term should be restricted to that part of the deposit where production planning is taking place and for which any variation in the estimate would not significantly affect the potential economic viability of the deposit.

 

Proven Mineral Reserve estimates must be demonstrated to be economic, at the time of reporting, by at least a Pre-Feasibility Study. Within the CIM Definition standards the term Proved Mineral Reserve is an equivalent term to a Proven Mineral Reserve.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

26.3 Glossary

 

The following general mining terms may be used in this report.

 

Table 26‑1 Glossary

 

Term

Definition

Assay:

The chemical analysis of mineral samples to determine the metal content.

Capital Expenditure:

All other expenditures not classified as operating costs.

Crushing:

Initial process of reducing ore particle size to render it more amenable for further processing.

Cut-off Grade (CoG):

The grade of mineralized rock, which determines whether it is economic to recover its mineral content by further concentration.

Dilution:

Waste, which is unavoidably mined with ore.

Dip:

Angle of inclination of a geological feature/rock from the horizontal.

Fault:

The surface of a fracture along which movement has occurred.

Footwall:

The underlying side of an orebody or stope.

Gangue:

Non-valuable components of the ore.

Grade:

The measure of concentration of gold within mineralized rock.

Hangingwall:

The overlying side of an orebody or slope.

Haulage:

A horizontal underground excavation which is used to transport mined ore.

Igneous:

Primary crystalline rock formed by the solidification of magma.

Level:

Horizontal tunnel the primary purpose is the transportation of personnel and materials.

Lithological:

Geological description pertaining to different rock types.

LoM Plans:

Life-of-Mine plans.

LRP:

Long Range Plan.

Material Properties:

Mine properties.

Milling:

A general term used to describe the process in which the ore is crushed and ground and subjected to physical or chemical treatment to extract the valuable metals to a concentrate or finished product.

Mineral/Mining Lease:

A lease area for which mineral rights are held.

Mining Assets:

The Material Properties and Significant Exploration Properties.

Ongoing Capital:

Capital estimates of a routine nature, which is necessary for sustaining operations.

Ore Reserve:

See Mineral Reserve.

Pillar:

Rock left behind to help support the excavations in an underground mine.

RoM:

Run-of-Mine.

Sedimentary:

Pertaining to rocks formed by the accumulation of sediments, formed by the erosion of other rocks.

Shaft:

An opening cut downwards from the surface for transporting personnel, equipment, supplies, ore and waste.

Sill:

A thin, tabular, horizontal to sub-horizontal body of igneous rock formed by the injection of magma into planar zones of weakness.

Stope:

Underground void created by mining.

Stratigraphy:

The study of stratified rocks in terms of time and space.

Strike:

Direction of line formed by the intersection of strata surfaces with the horizontal plane, always perpendicular to the dip direction.

Sulfide:

A sulfur bearing mineral.

Tailings:

Finely ground waste rock from which valuable minerals or metals have been extracted.

Total Expenditure:

All expenditures including those of an operating and capital nature.

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

   

26.4 Definition of Terms

 

The following abbreviations may be used in this report.

 

Table 26‑2 Abbreviations

 

Abbreviation

Unit or Term

A

ampere

AA

atomic absorption

A/m2

amperes per square meter

Ag

silver

Au

gold

°C

degrees Centigrade

CCD

counter-current decantation

CIL

carbon-in-leach

CoG

cut-off grade

cm

centimeter

cm2

square centimeter

cm3

cubic centimeter

cfm

cubic feet per minute

ConfC

confidence code

CRec

core recovery

CSS

closed-side setting

CTW

Cu

calculated true width

copper

°

degree (degrees)

dia.

EDX

Diameter

energy dispersive x-ray

EIS

Environmental Impact Statement

EMP

Environmental Management Plan

FA

fire assay

ft

foot (feet)

ft2

square foot (feet)

ft3

cubic foot (feet)

g

gram

gal

gallon

g/L

gram per liter

g-mol

gram-mole

gpm

gallons per minute

g/t

grams per tonne

ha

hectares

Hp

HQ

Horsepower

drill core diameter of ~63.5 mm

HTW

horizontal true width

ICP-MS

 inductively coupled plasma mass spectrometry

ID2

inverse-distance squared

ID3

inverse-distance cubed

kA

kiloamperes

kg

kilograms

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Abbreviation

Unit or Term

Km

kilometer

km2

square kilometer

koz

thousand troy ounce

kt

thousand tonnes

kt/d

thousand tonnes per day

kt/y

thousand tonnes per year

kV

kilovolt

kW

kilowatt

kWh

kilowatt-hour

kWh/t

kilowatt-hour per metric tonne

L

liter

L/sec

liters per second

L/sec/m

liters per second per meter

lb

pound

LHD

Long-Haul Dump truck

LOI

Loss On Ignition

LoM

Life-of-Mine

m

meter

m2

square meter

m3

cubic meter

masl

Ma

meters above sea level

millions of years before present

mg/L

MLA

milligrams/liter

mineral liberation analysis

mm

millimeter

mm2

square millimeter

mm3

cubic millimeter

MME

Mine & Mill Engineering

Moz

million troy ounces

Mt

million tonnes

MTW

measured true width

MW

million watts

m.y.

million years

NGO

non-governmental organization

NI 43-101

NQ

opt

Canadian National Instrument 43-101

drill core diameter of ~47.5 mm

troy ounce per ton

OSC

Ontario Securities Commission

oz

troy ounce

%

Pb

PGM

Percent

lead

Pilot Gold Mill

PLC

Programmable Logic Controller

PLS

Pregnant Leach Solution

PMF

probable maximum flood

ppb

parts per billion

ppm

parts per million

QA/QC

Quality Assurance/Quality Control

   

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Abbreviation

 Unit or Term

RC

rotary circulation drilling

RoM

Run-of-Mine

RQD

Sb

Rock Quality Description

antimony

sec

second

SEM

SG

Scanning Electron Microscope

specific gravity

SPT

standard penetration testing

st

short ton (2,000 pounds)

t

tonne (metric ton) (2,204.6 pounds)

t/h

tonnes per hour

t/d

tonnes per day

t/y

tonnes per year

TSF

tailings storage facility

TSP

total suspended particulates

µm

micron or microns

V

volts

VFD

variable frequency drive

W

Tungsten or watts

XRD

XRF

x-ray diffraction

x-ray fluorescence

Y

Zn

Year

zinc

  

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

27 Appendix A: Drill Hole Collars

  

BHID

XCOLLAR

YCOLLAR

ZCOLLAR

DEPTH

BGFC-01

824110.3

9353472

2433.11

250.1

BGFC-02

824110.3

9353472

2433.11

189.7

BGFC-03

824109

9353471

2432.93

190.9

BGFC-04

824109

9353471

2432.93

213.1

BGFC-05

824306.8

9353337

2502.27

253.2

BGFC-06

824306.8

9353337

2502.27

220

BGFC-07

824436.6

9352986

2459.128

201.3

BGFC-08

823898.8

9352544

2299.51

207.3

BGFC-09

823959.4

9353301

2588.44

487.45

BGFC-10

823948

9353585

2521.34

457.4

BGFC-11

823947.5

9352916

2413.21

234.8

BGFC-12

824421.1

9353138

2472.183

158.6

BGFC-13

824482.3

9352793

2422.971

146.5

BGFC-14

824130.4

9353679

2461.91

244

BGFC-15

824422.4

9353138

2472.204

194.25

BGFC-16

824130.4

9353679

2461.91

187

BGFC-17

823898.8

9352544

2299.51

296.8

BGFC-18

824438.6

9352988

2458.92

204.2

BGFC-19

823898.8

9352544

2299.51

155.35

BGFC-20

824123.6

9352841

2368.83

147.1

BGFC-20A

824123.6

9352841

2368.83

93.9

BGFC-20B

824123.6

9352841

2368.83

174.3

BGFC-21

824721.4

9352972

2553.36

229.2

BGFC-22

824062.2

9353128

2467.13

237.4

BGFC-23A

823915

9352434

2209.45

343.55

BGFC-24

823931.9

9352647

2272.99

264.3

BGFC-25

823748.1

9352313

2238.38

274.9

BGFC-26

823949.8

9352806

2359.52

205.2

BGFC-27

823762.6

9352099

2114.94

230.8

BGFC-28

823949.8

9352806

2359.52

332.6

BGFC-29

823946.8

9352215

2218.196

368.5

BGFC-30

823705.8

9352452

2311.75

304.9

BGFC-31

823947.5

9352916

2413.21

361.9

BGFC-32

823705.8

9352452

2311.75

349.2

BGFC-33

824475.9

9353346

2401.37

87

BGFC-34

824318.6

9353818

2565.39

259.25

BGFC-35

824473.6

9353347

2401.293

109

BGFC-36

824915.9

9353523

2533.225

228.75

BGFC-37

824516.8

9354141

2639.61

439.2

BGFC-38

823946.8

9352215

2218.196

225.7

  

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

   

BHID

XCOLLAR

YCOLLAR

ZCOLLAR

DEPTH

BGFC-39

825178.1

9352219

2509.473

430.05

BGFC-40

825195.8

9352895

2609.16

329.4

BGFC-41

825287

9353844

2724.605

512.4

BGFC-42

827233.4

9352599

2711

316

BGFC-43

824785

9354291

2669.38

277.5

BGFC-44

825368.3

9353415

2733.05

439.2

BGFC-45

824785

9354291

2669.38

610

BGFC-46

826977.9

9352253

2599

488

BGFC-47

824516.8

9354141

2639.61

515.45

BGFC-48

824318.6

9353818

2565.39

326.35

BGFC-49

824709.1

9353805

2775.08

493

BGFC-50

825231

9353822

2713.835

504.75

BGFC-51

823937.5

9352731

2301.5

181.5

BGFC-52

824019.9

9352895

2389.29

233.9

BGFC-53

825228.1

9353822

2713.61

508.35

BGFC-54

824022.6

9352894

2389.16

208.95

BGFC-55

824062.2

9353128

2467.13

325.35

BGFC-56

825107.6

9353598

2608.545

369.05

BGFC-57

824062.4

9353327

2506.33

194.2

BGFC-58

825108.8

9353597

2608.553

335.5

BGFC-59

824145.6

9353374

2419.83

157.6

BGFC-60

825109.6

9353595

2608.607

341.6

BGFC-61

824576.6

9353236

2517.33

197.25

BGFC-62

825109.7

9353595

2608.593

350.75

BGFC-63

824401.4

9353498

2570.93

256.3

BGFC-64

824917

9353523

2533.282

278.25

BGFC-65

824619.7

9353967

2725.87

463.9

BGFC-66

825044.5

9353252

2729.091

375.15

BGFC-67

825521.9

9353021

2752.11

114.9

BGFC-68

825015.5

9352933

2628.01

341.6

BGFC-69

825521.9

9353021

2752.11

537

BGFC-70

824318.6

9354069

2659.23

451.4

BGFC-71

824806.8

9354239

2687.07

493.75

BGFC-72

824947.8

9353161

2738.632

387.3

BGFC-73

826101

9352414

2792

603.9

BGFC-74

825642.5

9352657

2772.61

500.3

BGFC-75

823886.7

9352329

2124.64

106.25

BGFC-76

824427.3

9352180

2366.55

378.2

BGFC-77

824658.1

9353507

2465.706

208.3

   

 

 

Gustavson Associates, LLC

15 March 2022

   

 

 

   

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

   

BHID

XCOLLAR

YCOLLAR

ZCOLLAR

DEPTH

BGFC-78

824285.5

9351867

2237.222

402.2

BGFC-79

824660.3

9353503

2465.616

150.55

BGFC-80

824318.6

9353818

2565.39

339

VMA1

824547.6

9353444

2429.054

160.15

VMA2

824550.5

9353439

2429.058

141.75

VMA3

824547.9

9353443

2429.057

106.25

VMA4

824549.8

9353446

2429.188

151.25

VMA5

824547.9

9353442

2428.999

137.25

VMA6

824552

9353443

2429.109

131.55

VMC1

824658.5

9353507

2465.66

179.2

VMC2

824658.4

9353503

2465.526

157.35

VMC3

824661.1

9353504

2465.467

154.55

VMC4

824656.7

9353506

2465.658

154.45

VMC5

824662.1

9353506

2465.646

150.1

VMC6

824658

9353503

2465.445

151.9

VMD1

824725.8

9353519

2480.759

87.5

VMD2

824726.7

9353517

2480.606

195.2

VMD3

824729.5

9353513

2480.645

194.1

VMD4

824730.3

9353518

2480.681

30

VMD4A

824730

9353518

2480.751

86.35

VMD5

824730.6

9353516

2480.778

179.2

VMD6

824726

9353516

2480.703

173.4

VMD7

824729.1

9353518

2480.675

101.8

VME1

824914.6

9353527

2533.173

282.35

VME2

824914.9

9353526

2533.104

238.4

VME3

824916.9

9353527

2533.286

272.15

VME4

824918.3

9353525

2533.166

240

VME5

824914.5

9353526

2533.097

255.2

VME6

824915.2

9353523

2533.242

242.1

V08

824620

9353967

2726

476.1

V08A

824620

9353967

2726

32.5

V08B

824620

9353967

2726

322.8

V09

824709

9353805

2775

512.95

V10

824709

9353805

2775

494.7

V10A

824709

9353805

2775

536.4

V13

824581.6

9353835

2688.352

413.3

V15

824582.2

9353834

2688.405

454.5

V18

824367.6

9353929

2588.43

324.4

V19

824367.6

9353929

2588.43

296.55

V20

824367.6

9353929

2588.43

323.3

  

 

 

Gustavson Associates, LLC

15 March 2022

   

 

 

    

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

   

BHID

XCOLLAR

YCOLLAR

ZCOLLAR

DEPTH

V21

824367.6

9353929

2588.43

377

V21A

824367.6

9353929

2588.43

341.35

V22

824528.6

9353706

2756.439

460.3

V23

824528.8

9353705

2756.451

491.2

V23A

824527.5

9353706

2756.4

494

V26

824315.8

9353816

2565.28

304

V28

824315.5

9353819

2565.28

298

V32

824321.8

9353594

2684.912

600

V33

824322

9353594

2684.914

380

V34

824321.6

9353591

2684.864

283.9

V35

824321.8

9353590

2684.883

442.95

V35A

824323.7

9353592

2684.864

416

V36

824486.6

9353221

2469.709

320.55

V37

824486.6

9353218

2469.744

191.2

V37A

824484.5

9353220

2469.553

452.1

V38

824597.4

9353048

2462.498

165.05

V39

824597.2

9353044

2462.226

162.55

V39A

824599.4

9353046

2462.498

167.4

V40

824225.5

9353379

2414.51

137.4

V41

824225.5

9353375

2414.444

149

V42

824437.3

9353073

2467.583

200.15

V43

824437

9353070

2467.337

167.7

V_44

824104.1

9352043

2218.567

308.4

V_45

824103.5

9352043

2218.577

293

V_46

824100.2

9352043

2218.641

750.5

V_47

824416.5

9351927

2328.957

430.1

V_48

824414.2

9351926

2328.954

453

V_49

824307.3

9352356

2469.198

339

V_50

824302.8

9352358

2469.207

168.1

V_51

824305.2

9352355

2469.171

377.6

V_52

824635.9

9352115

2405.196

434

V_53

824636.3

9352115

2405.242

583.4

V_54

824629.6

9352476

2580.375

398.6

V_55

824832.2

9352614

2625.939

46.2

V_56

824883.9

9352229

2492.771

497.5

V_57

824105.1

9352165

2269.818

293.6

V_58

824241

9352566

2392.067

257.4

V_59

824102.2

9352045

2218.616

83.45

V_63

824302.7

9352358

2469.212

162.4

V_87

824597

9353047

2462.533

140.5

  

 

 

Gustavson Associates, LLC

15 March 2022

   

 

 

      

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

   

BHID

XCOLLAR

YCOLLAR

ZCOLLAR

DEPTH

V_88

824597.9

9353045

2462.335

170

V_89

824597.7

9353048

2462.476

173

V_90

824595.8

9353048

2462.486

199.6

V_91

824595

9353046

2462.464

164.4

V_92

824594.3

9353044

2462.241

210

V_109

824823.1

9352987

2590.437

246.4

V_110

824824.9

9352987

2590.623

248

V_111

824825.7

9352985

2590.529

269.1

V_112

824823

9352986

2590.395

287.3

V_113

824825.1

9352984

2590.399

290.2

V_114

824823.7

9352985

2590.304

269.9

V_115

824832.1

9352616

2625.554

389.3

V_121

824844.4

9353241

2692.052

359.6

V_122

824846.5

9353240

2692.051

398.3

V_123

824844.2

9353242

2691.901

398.3

V_124

824845.4

9353241

2692.042

398.3

V_125

824844.2

9353241

2691.998

356.5

V_126

824846.2

9353240

2692.055

125.4

V_127

824845

9353239

2692.043

349.5

V_128

824843.2

9353240

2691.838

352

V_129

824846.7

9353240

2692.046

365.4

V_130

824850.7

9353102

2633.127

284.5

V_131

824848.6

9353103

2633.139

117.9

V_132

824848.2

9353101

2632.94

305.4

V_133

824849.6

9353102

2632.949

299.5

V_134

824849.1

9353103

2633.239

282.6

V_135

824848.2

9353103

2633.096

303.7

V_136

824851

9353101

2632.906

302.2

V_137

824848.7

9353104

2633.322

299.5

V_138

824850.3

9353104

2633.477

278

V_139

824882.2

9352229

2492.711

437.3

V_145

824950.1

9353159

2738.679

431.5

V_164

824106.2

9352163

2269.462

347.5

V_165

824108.2

9352165

2270.029

284.4

V_166

824241

9352563

2392.013

305.3

V_167

824826.1

9352985

2590.509

152.3

V_168

824241.9

9352563

2392.054

227.2

V_169

824304

9352355

2469.172

455.4

V_170

824243.1

9352564

2392.077

203.6

V_171

824303.9

9352356

2469.138

465

   

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

   

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

   

BHID

XCOLLAR

YCOLLAR

ZCOLLAR

DEPTH

V_172

824241.4

9352566

2392.099

209.6

V_173

824239.4

9352564

2392.004

265.1

V_174

824304

9352357

2469.222

415.2

V_175

824447.1

9352671

2379.978

130.8

V_176

824443.3

9352670

2379.91

122.8

V_177

824446.2

9352670

2379.949

169.1

V_178

824102.5

9352041

2218.596

380.2

V_179

824634.6

9353274

2568.23

271.3

V_180

824634.9

9353277

2568.257

296

V_181

824282.8

9351870

2237.225

425.4

V_182

824634.5

9353276

2568.171

230.6

V_183

824423.4

9352180

2365.946

107.9

V_184

824634.8

9353275

2568.239

260

V_185

824422.3

9352180

2365.977

436

V_186

824284.1

9351870

2237.193

395

V_187

824632.3

9353279

2568.249

291

V_188

824633.3

9353280

2568.269

285

V_189

824422.9

9352182

2365.979

365

V_190

824282.6

9351868

2237.166

561

V_191

824437

9352985

2458.758

205

V_192

824426.4

9352182

2366.05

379

V_193

824436.3

9352986

2458.815

210

V_194

824438.2

9352986

2458.886

190

V_195

824286.5

9351867

2237.1

116

V_196

824422.9

9352181

2365.96

65.5

V_197

824281.8

9351871

2237.341

183

V_198

824723.6

9352973

2553.712

246

V_199

824423

9352182

2365.977

374

V_200

824305.7

9352358

2469.171

340

V_201

824722.6

9352973

2553.68

239.2

V_202

825089.3

9353776

2669.645

445

V_203

824306.1

9352358

2469.169

358.8

V_204

824601.3

9352735

2447.233

156

V_205

824601.6

9352735

2447.221

193

V_206

824304.5

9352358

2469.198

325

V_207

824600.2

9352738

2447.158

185

V_208

824601.1

9352739

2447.196

180

V_209

825088.7

9353779

2669.645

469

V_210

824242.1

9352567

2391.97

219

V_211

824626.7

9352475

2579.774

438

   

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

     

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

   

BHID

XCOLLAR

YCOLLAR

ZCOLLAR

DEPTH

V_212

824444.5

9352668

2380.086

228

V_213

825090.8

9353776

2669.634

428

V_214

824444.1

9352673

2379.901

245

V_215

824626.6

9352477

2579.7

417

V_216

824443.1

9352671

2379.881

197

V_217

824446

9352669

2379.983

179

V_218

825088.6

9353776

2669.607

438

V_219

824599.7

9352739

2447.083

345

V_220

824049.4

9351876

2267.857

482

V_221

824604.1

9352739

2447.221

185

V_222

824599.6

9352737

2447.152

225

V_223

825107.1

9353596

2608.266

310.6

V_224

825106.8

9353596

2608.299

317.6

V_225

825107.6

9353598

2608.499

325

V_226

825107.4

9353598

2608.503

335.5

V_227

825108.9

9353599

2608.316

338.8

V_228

825109.8

9353598

2608.463

341.6

V_229

825108.1

9353595

2608.406

310

V_230

825109.8

9353597

2608.34

41.9

V_231

825110.2

9353597

2608.439

36

V_232

825089.5

9353776

2669.476

421.3

V_233

825088.4

9353776

2669.426

420.4

V_234

825088.7

9353777

2669.408

428.5

V_235

825090.7

9353775

2669.443

419.5

V_236

825091.7

9353777

2669.859

434.5

V_237

825091.1

9353778

2669.457

434.5

V_238

825089.2

9353779

2669.508

425.5

V_239

825088

9353776

2669.47

430

V_240

824207.3

9352165

2113.333

197.6

V_241

824207.4

9352165

2112.941

202.2

V_242

824207.6

9352165

2112.601

148.2

V_243

824207.9

9352166

2112.504

134.1

V_244

824212.4

9352168

2112.328

122.2

V_245

824212.8

9352168

2112.444

109.6

V_246

824213.2

9352168

2112.64

113.4

V_247

825088.4

9353777

2669.444

431

V_248

823844.3

9351986

2106.446

362.5

V_249

823846.9

9351987

2106.527

298

V_250

825106.9

9353597

2608.345

308.6

V_251

824215

9352194

2112.572

205.8

  

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

   

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

   

BHID

XCOLLAR

YCOLLAR

ZCOLLAR

DEPTH

V_252

824215.9

9352195

2111.973

133.4

V_253

824215.1

9352194

2112.235

200.5

V_254

824215.5

9352194

2111.975

167.5

V_255

824219.9

9352197

2111.892

81.6

V_256

824220.4

9352197

2112.229

95.45

V_257

824220.4

9352198

2112.773

105

V_258

824220.4

9352197

2113.324

157.8

V_259

823857.9

9352139

2117.582

227.3

V_260

823857.1

9352139

2117.765

212.5

V_261

824205.6

9352127

2113.235

195.3

V_262

824205.6

9352127

2113.055

218.2

V_263

824205.9

9352127

2112.89

190.4

V_264

824206.3

9352128

2112.907

169.3

V_268

824915.3

9353526

2533.106

242.5

V_269

825107.1

9353597

2608.343

315

V_265

824210

9352129

2112.889

140

V_266

824210.4

9352129

2112.892

134.8

V_267

824210.9

9352129

2113.1

145.1

V_270

824168.7

9352197

2111.506

163.1

V_271

824168.7

9352197

2111.865

104.8

V_272

824168.7

9352197

2111.13

187

V_273

824168.9

9352197

2110.835

176

V_274

824169.3

9352197

2110.853

105.95

V_275

824173.3

9352201

2110.823

95

V_276

824173.5

9352201

2111.059

93.75

V_277

824173.5

9352201

2111.74

118.7

V_278

824173.5

9352201

2112.236

186.4

V_279

825106.8

9353598

2608.335

334

V_280

824915.9

9353526

2533.13

239.5

V_281

825107.2

9353597

2608.369

323

V_282

824206.4

9352086

2113.093

207.2

V_283

824206.7

9352086

2113.109

200.8

V_284

824210.5

9352089

2112.958

166.4

V_285

824211.1

9352089

2113.3

196

V_286

825109.7

9353597

2608.516

45.8

V_287

825109.5

9353598

2608.454

313

V_288

825109.7

9353599

2608.439

320.6

V_289

824915.6

9353526

2533.12

226.6

V_290

824911.7

9353525

2533.11

223

V_291

825107.1

9353596

2608.38

314.5

  

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

  

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

   

BHID

XCOLLAR

YCOLLAR

ZCOLLAR

DEPTH

V_292

824208.2

9352050

2113.784

247.35

V_293

824208.5

9352050

2113.672

273.6

V_294

824209

9352050

2113.606

227.15

V_295

824208.9

9352049

2113.509

230

V_296

824209.1

9352049

2113.467

394

V_297

824209.9

9352049

2113.472

279.2

V_298

824212

9352051

2113.604

242.4

V_299

824212.4

9352051

2113.577

240

V_300

824213

9352053

2113.795

265.9

V_301

824212.4

9352052

2113.488

205.3

V_302

824212.6

9352052

2113.508

209.5

V_303

824213

9352053

2113.739

234.3

V_304

824911.4

9353525

2533.125

230.2

V_305

824087.3

9352187

2110.091

135

V_306

824087.2

9352187

2109.619

174.3

V_307

824087.5

9352187

2109.154

191.8

V_308

824087.8

9352187

2109.064

116.8

V_309

824087.7

9352189

2109.837

115.4

V_310

824091.4

9352190

2109.156

107

V_311

824091.9

9352191

2109.411

111.7

V_312

824091.9

9352191

2110.274

161

V_313

824091.7

9352190

2110.64

225.1

V_314

824087.3

9352187

2109.243

257

V_315

824091.5

9352190

2111.576

146.6

V_316

824091.9

9352190

2111.131

100.3

V_317

824913.5

9353524

2533.132

221.5

V_318

825108.2

9353596

2608.328

290.5

V_319

824914.7

9353527

2533.131

239.6

V_320

824914.8

9353527

2533.139

257.5

V_321

825108.4

9353599

2608.424

317.5

V_322

824911.7

9353526

2533.143

217

V_323

825108.3

9353599

2608.446

320.5

V_324

824911.8

9353525

2533.133

217

V_325

824913.8

9353524

2533.142

230.6

V_326

824728.6

9353518

2480.53

146

V_327

824913.7

9353524

2533.125

220

V_328

824728.9

9353518

2480.523

117.7

V_329

824913.7

9353524

2533.142

226.1

V_330

824728

9353518

2480.597

128.5

V_331

824727.4

9353517

2480.54

122.6

  

 

 

Gustavson Associates, LLC

15 March 2022

   

 

 

   

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

   

BHID

XCOLLAR

YCOLLAR

ZCOLLAR

DEPTH

V_332

824913.8

9353527

2533.184

221.5

V_333

824728

9353517

2480.595

146.1

V_334

824728.2

9353517

2480.598

158

V_335

824913.8

9353528

2533.189

223.3

V_336

824727.5

9353516

2480.573

125.5

V_337

824913.8

9353527

2533.188

239.5

V_338

824727.6

9353516

2480.565

131.5

V_339

824915.3

9353524

2533.155

211.5

V_340

824915.5

9353524

2533.15

212.5

V_341

824021

9352176

2108.104

128.1

V_342

824021.8

9352176

2107.852

123.3

V_343

824022.1

9352176

2108.059

130

V_344

824022.2

9352176

2108.6

152

V_345

824022.2

9352176

2108.988

49.8

V_346

824022.2

9352176

2109.231

215.5

V_347

824018.1

9352174

2108.134

271.05

V_348

824915.7

9353524

2533.157

97.3

V_349

824912.7

9353527

2533.218

215.5

V_350

824912.4

9353528

2533.229

227.5

V_351

824912.6

9353527

2533.22

248.1

V_352

824911.8

9353526

2533.126

209.5

V_353

824020.8

9352175

2108.07

148

V_354

824209.9

9352049

2113.49

314.3

V_355

824211.1

9352049

2113.584

289

V_356

824209.4

9352049

2113.458

262.8

V_357

824912

9353526

2533.129

153.2

V_358

824911.5

9353526

2533.144

171

V_359

824916

9353525

2533.17

218.5

V_360

824915.5

9353525

2533.142

230.5

V_361

824915.4

9353527

2533.123

230

V_362

824050.8

9351878

2267.92

508.1

V_363

824915.6

9353527

2533.144

242.5

V_364

824915.8

9353527

2533.165

268

V_365

824050.6

9351879

2268.429

576.4

V_366

824902.8

9353388

2652.128

368.5

V_367

824899.8

9353389

2652.076

367.5

V_368

825112.7

9353484

2680.215

367.9

V_369

824048

9351878

2267

569.5

V_370

825110.5

9353483

2680.188

421.2

V_371

824284.8

9351868

2237.013

110

   

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

   

BHID

XCOLLAR

YCOLLAR

ZCOLLAR

DEPTH

V_372

824284.8

9351868

2237.013

115

V_373

824714.3

9353419

2568.488

245

V_374

824284.8

9351868

2237.013

110.1

V_375

824417

9351927

2329

190

V_376

824417

9351927

2329

190

V_377

824726

9353520

2480.745

116

V_378

824726

9353520

2480.776

146.5

V_379

824726.5

9353520

2480.739

194

V_380

824726.5

9353520

2481.061

152

V_381

824726.9

9353519

2480.721

131.2

V_382

824727.4

9353519

2480.636

150

V_383

824726.5

9353519

2480.685

141.7

V_384

824726.8

9353519

2480.788

118.1

V_385

824727.4

9353519

2480.599

127.8

V_386

824727.1

9353518

2480.627

116

V_387

824728.1

9353517

2480.583

166.7

V_388

824727.5

9353517

2480.608

143.1

V_389

824727.3

9353516

2480.628

136.9

V_390

824726.1

9353515

2480.612

106.8

V_391

824726

9353515

2480.62

112.4

V_392

824725.6

9353515

2480.612

132

V_393

824725.4

9353514

2480.586

148

V_394

824725

9353516

2480.637

145

V_395

824724.8

9353515

2480.863

136

V_396

824723.6

9353517

2480.625

119

V_397

824723.9

9353517

2480.621

116

V_398

824724.2

9353519

2480.556

134.6

V_399

824724.5

9353519

2480.603

122.5

V_400

824725.3

9353519

2480.625

135

V_401

824725.3

9353520

2480.763

188.2

V_402

824725.4

9353520

2480.732

152.2

V_403

824128.5

9352195

2110.66

100.6

V_404

824128.5

9352195

2110.417

77.5

V_405

824129.2

9352195

2110.073

62.7

V_406

824134.3

9352198

2110.091

70.1

V_407

824134.6

9352198

2110.634

111.65

V_408

824134.7

9352198

2111.239

120.5

V_409

824134.7

9352198

2111.542

7.7

V_410

824134.6

9352198

2111.936

167.35

V_411

824134.2

9352198

2110.02

72

  

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

    

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

   

BHID

XCOLLAR

YCOLLAR

ZCOLLAR

DEPTH

V_412

824659.1

9353507

2465.702

157

V_413

824660.4

9353507

2465.633

151

V_414

824660

9353506

2465.648

101.3

V_415

824661

9353505

2465.441

107.3

V_416

824662.2

9353504

2465.561

116

V_417

824661.1

9353503

2465.502

116

V_418

824659.5

9353502

2465.472

135

V_419

824658.4

9353502

2465.483

136.5

V_420

824659

9353504

2465.58

119.5

V_421

824657.3

9353503

2465.538

150.6

V_422

824658.1

9353504

2465.59

116.4

V_423

824657.4

9353504

2465.619

125.1

V_424

824656.9

9353504

2465.549

156.3

V_425

824657.5

9353505

2465.575

108.9

V_426

824657.4

9353505

2465.612

140.2

V_427

824656.7

9353505

2465.672

163.8

V_428

824657.8

9353507

2465.694

116.4

V_429

824657.5

9353507

2465.693

98.4

V_430

824658.5

9353507

2465.748

110.3

V_431

824219.8

9352197

2111.621

93

V_432

824220.4

9352197

2113.788

109.1

V_433

824210.6

9352089

2112.95

168

V_434

824211.4

9352089

2114.204

145.5

V_435

824213.4

9352169

2113.393

107.1

V_436

824211

9352130

2113.873

136.5

V_437

824210.5

9352130

2112.817

132.7

V_438

824210

9352128

2112.822

151.3

V_439

824208.6

9352166

2112.332

120.1

V_440

824548.9

9353446

2429.17

83.4

V_441

824549.7

9353445

2429.127

95.4

V_442

824550

9353446

2429.162

86.1

V_443

824551.1

9353445

2429.107

88.7

V_444

824550.8

9353442

2429.106

101

V_445

824550.3

9353443

2429.13

95.2

V_446

824549.5

9353440

2428.945

106.5

V_447

824548.8

9353441

2429.029

92.3

V_448

824548.3

9353442

2429.042

86.3

V_449

824546.4

9353442

2428.982

101

V_450

824546

9353441

2429.026

115.5

V_451

824545.6

9353443

2429.073

124.5

  

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

   

BHID

XCOLLAR

YCOLLAR

ZCOLLAR

DEPTH

V_452

824546.8

9353444

2429.064

86.3

V_453

824546.4

9353444

2429.072

107

V_454

824545.9

9353444

2429.094

118.5

V_455

824547.6

9353445

2429.157

101.5

V_456

824213.4

9352169

2113.862

94.2

V_457

824211

9352129

2114.622

159.5

V_458

824173.5

9352201

2112.541

180.2

V_459

824210.5

9352071

2113.267

177

V_460

824547.6

9353444

2429.127

101.6

V_461

824725.4

9353519

2481.258

149.1

V_462

824658.5

9353506

2465.71

135

V_463

824913.8

9353525

2533.102

158.5

V_464

824546.6

9353148

2499.087

161.6

V_465

824210.8

9352071

2113.224

168.1

V_466

824211.1

9352071

2113.483

133

V_467

824597.5

9353044

2463.286

150

V_468

825317

9352640

2766.444

40

V_469

825009

9352684

2661

40

V_470

825269

9352108

2564

42.1

V_471

824963

9352030

2480.821

122.6

V_472

824649

9351768

2390

160

V_473

824885

9352230

2493

110.5

V_474

824209.8

9352071

2113.362

100.3

V_475

824218.1

9352195

2111.99

100.05

V_476

824130.5

9352197

2110.121

100.2

V_477

823852.1

9352019

2106.604

146.8

V_478

824211.4

9352071

2113.886

102.4

PEBGD000002

824617.4

9353969

2725.68

471.4

PEBGD000003

824523.6

9353708

2756.337

475.4

PEBGD000004

825307.7

9353737

2736.647

560

PEBGD000005

824621

9353967

2725.732

178.8

PEBGD000006

824524.5

9353709

2756.444

475.4

PEBGD000008

824337.6

9353635

2685.748

570.2

PEBGD000012

823896.6

9352542

2299.677

384.3

PEBGD000015

823922.3

9351648

2175.996

493.2

PEBGD000018

823898.8

9352544

2299.763

204.2

PEBGD000019

824337.5

9353638

2685.795

454.3

PEBGD000021

824617.5

9353967

2725.668

506

PEBGD000023

823922.8

9351648

2176.027

580.4

PEBGD000027

824423.1

9352181

2366.159

341.4

    

 

 

Gustavson Associates, LLC

15 March 2022

   

 

 

     

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

BHID

XCOLLAR

YCOLLAR

ZCOLLAR

DEPTH

PEBGD000031

824580.1

9353841

2688.52

420

PEBGD000032

824423.9

9352180

2366.17

377.7

PEBGD000035

824427.5

9352182

2366.298

339

PEBGD000036

824580.8

9353843

2688.627

440.9

PEBGD000038

823921.5

9351649

2176.029

471.2

PEBGD000039

824425

9352180

2366.17

488.5

PEBGD000001

825307

9353734

2736.695

517.3

PEBGD000007

824581.7

9353840

2688.603

402.1

PEBGD000009

824582.6

9353842

2688.575

393.7

PEBGD000010

824523.2

9353710

2756.439

497.5

PEBGD000011

824337.4

9353637

2685.757

461.4

PEBGD000013

824523.4

9353711

2756.456

470.2

PEBGD000014

824339.1

9353635

2685.738

423

PEBGD000016

824524.4

9353707

2756.42

464.4

PEBGD000017

823898.8

9352542

2299.698

230

PEBGD000020

823922.3

9351648

2175.992

555.2

PEBGD000022

824423.2

9352180

2366.143

463.8

PEBGD000024

824339.8

9353636

2685.775

383

PEBGD000025

824340.1

9353636

2685.8

383.9

PEBGD000026

823921.2

9351649

2176.002

465.4

PEBGD000028

824580.2

9353841

2688.529

426.3

PEBGD000029

824423.5

9352181

2366.206

316.5

PEBGD000030

823921.3

9351649

2176.099

488.2

PEBGD000033

824580.4

9353842

2688.618

440.7

PEBGD000034

823920.9

9351649

2176

550.3

PEBGD000037

824581.2

9353843

2688.586

470.9

 

 

 

Gustavson Associates, LLC

15 March 2022

   

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

28 Appendix B: QA/QC 2019 Laboratory Results

 

28.1 Coarse Blank Results – ALS Laboratory

 

 

Summary

 

Standard Code

C-17282-GT

Element

Ag

Unit of Measure

ppm

Analytical Technique

ICPAAS

Project

BG

Lab

ALS

Analysis Date From

25/06/2019

Analysis Date To

12/11/2019

Count of Samples

23

Number Of Failures

0

Failure %

0.00%

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Summary

 

Standard Code

C-17282-GT

Element

Cu

Unit of Measure

per

Analytical Technique

ICPAAS

Project

BG

Lab

ALS

Analysis Date From

25/06/2019

Analysis Date To

12/11/2019

Count of Samples

23

Number Of Failures

0

Failure %

0.00%

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

  

Summary

 

Standard Code

C-17282-GT

Element

Pb

Unit of Measure

per

Analytical Technique

ICPAAS

Project

BG

Lab

ALS

Analysis Date From

25/06/2019

Analysis Date To

12/11/2019

Count of Samples

23

Number Of Failures

0

Failure %

0.00%

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

   

Summary

 

Standard Code

C-17282-GT

Element

Zn

Unit of Measure

per

Analytical Technique

ICPAAS

Project

BG

Lab

ALS

Analysis Date From

25/06/2019

Analysis Date To

12/11/2019

Count of Samples

23

Number Of Failures

0

Failure %

0.00%

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

28.2 Duplicate Results – ALS Laboratory

 

 

Summary

 

Original Sample Type

OR

Duplicate Sample Type

RG

Element

Ag

Unit of Measure

ppm

Analytical Technique

Lab

Original Mean Value

3.18

Duplicate Mean Value

3.16

Count of Samples

11

Number Of Failures

0

Failure %

0.00

 

 

 

Gustavson Associates, LLC

15 March 2022

   

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Summary

 

Original Sample Type

OR

Duplicate Sample Type

RG

Element

Cu

Unit of Measure

per

Analytical Technique

Lab

Original Mean Value

0.0009

Duplicate Mean Value

0.0009

Count of Samples

11

Number Of Failures

0

Failure %

0.00

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Summary

 

Original Sample Type

OR

Duplicate Sample Type

RG

Element

Pb

Unit of Measure

per

Analytical Technique

Lab

Original Mean Value

0.21

Duplicate Mean Value

0.20

Count of Samples

11

Number Of Failures

0

Failure %

0.00

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Summary

 

Original Sample Type

OR

Duplicate Sample Type

RG

Element

Zn

Unit of Measure

per

Analytical Technique

Lab

Original Mean Value

2.22

Duplicate Mean Value

2.38

Count of Samples

11

Number Of Failures

2

Failure %

18.18

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

  

Summary

 

Original Sample Type

OR

Duplicate Sample Type

DP

Element

Ag

Unit of Measure

ppm

Analytical Technique

Lab

Original Mean Value

5.04

Duplicate Mean Value

4.99

Count of Samples

58

Number Of Failures

0

Failure %

0.00

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

   

 

Summary

 

Original Sample Type

OR

Duplicate Sample Type

DP

Element

Cu

Unit of Measure

per

Analytical Technique

Lab

Original Mean Value

0.002

Duplicate Mean Value

0.002

Count of Samples

58

Number Of Failures

0

Failure %

0.00

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Summary

 

Original Sample Type

OR

Duplicate Sample Type

DP

Element

Pb

Unit of Measure

per

Analytical Technique

Lab

Original Mean Value

0.65

Duplicate Mean Value

0.63

Count of Samples

58

Number Of Failures

0

Failure %

0.00

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Summary

 

Original Sample Type

OR

Duplicate Sample Type

DP

Element

Zn

Unit of Measure

per

Analytical Technique

Lab

Original Mean Value

2.90

Duplicate Mean Value

2.89

Count of Samples

58

Number Of Failures

0

Failure %

0.00

 

 

 

Gustavson Associates, LLC

15 March 2022

   

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Summary

 

Original Sample Type

OR

Duplicate Sample Type

RP

Element

Ag

Unit of Measure

ppm

Analytical Technique

Lab

Original Mean Value

0.71

Duplicate Mean Value

0.72

Count of Samples

10

Number Of Failures

0

Failure %

0.00

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Summary

 

Original Sample Type

OR

Duplicate Sample Type

RP

Element

Cu

Unit of Measure

per

Analytical Technique

Lab

Original Mean Value

0.0003

Duplicate Mean Value

0.0003

Count of Samples

10

Number Of Failures

0

Failure %

0.00

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Summary

 

Original Sample Type

OR

Duplicate Sample Type

RP

Element

Pb

Unit of Measure

per

Analytical Technique

Lab

Original Mean Value

0.05

Duplicate Mean Value

0.05

Count of Samples

10

Number Of Failures

0

Failure %

0.00

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Summary

 

Original Sample Type

OR

Duplicate Sample Type

RP

Element

Zn

Unit of Measure

per

Analytical Technique

Lab

Original Mean Value

0.19

Duplicate Mean Value

0.23

Count of Samples

10

Number Of Failures

0

Failure %

0.00

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

28.3 Standards Results – ALS Laboratory

 

 

Summary

 

Standard Code

SPY-01

Element

Ag

Unit of Measure

ppm

Analytical Technique

ICPAAS

Expected (Actual value)

7.20

Project

BG

Lab

ALS

Analysis Date From

25/06/2019

Analysis Date To

13/11/2019

Standard Deviation

0.55

Count of Samples

19

Mean

7.08

Bias %

-1.69

Standard Deviation Chart

0.26

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Summary

 

Standard Code

SPY-01

Element

Cu

Unit of Measure

per

Analytical Technique

ICPAAS

Expected (Actual value)

0.0010

Project

BG

Lab

ALS

Analysis Date From

25/06/2019

Analysis Date To

13/11/2019

Standard Deviation

0.00005

Count of Samples

19

Mean

0.0009

Bias %

-9.50

Standard Deviation Chart

0.00009

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Summary

 

Standard Code

SPY-01

Element

Pb

Unit of Measure

per

Analytical Technique

ICPAAS

Expected (Actual value)

0.08

Project

BG

Lab

ALS

Analysis Date From

25/06/2019

Analysis Date To

13/11/2019

Standard Deviation

0.00

Count of Samples

19

Mean

0.08

Bias %

2.20

Standard Deviation Chart

0.00

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

   

 

Summary

 

Standard Code

SPY-01

Element

Zn

Unit of Measure

per

Analytical Technique

ICPAAS

Expected (Actual value)

0.97

Project

BG

Lab

ALS

Analysis Date From

25/06/2019

Analysis Date To

13/11/2019

Standard Deviation

0.01

Count of Samples

17

Mean

0.95

Bias %

-1.41

Standard Deviation Chart

0.03

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Summary

 

Standard Code

SPY-02

Element

Ag

Unit of Measure

ppm

Analytical Technique

ICPAAS

Expected (Actual value)

18.50

Project

BG

Lab

ALS

Analysis Date From

24/06/2019

Analysis Date To

12/11/2019

Standard Deviation

0.30

Count of Samples

19

Mean

18.97

Bias %

2.53

Standard Deviation Chart

0.71

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Summary

 

Standard Code

SPY-02

Element

Cu

Unit of Measure

per

Analytical Technique

ICPAAS

Expected (Actual value)

0.0019

Project

BG

Lab

ALS

Analysis Date From

24/06/2019

Analysis Date To

12/11/2019

Standard Deviation

0.0002

Count of Samples

19

Mean

0.0018

Bias %

-3.60

Standard Deviation Chart

0.0001

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Summary

 

Standard Code

SPY-02

Element

Pb

Unit of Measure

per

Analytical Technique

ICPAAS

Expected (Actual value)

0.66

Project

BG

Lab

ALS

Analysis Date From

24/06/2019

Analysis Date To

12/11/2019

Standard Deviation

0.02

Count of Samples

19

Average Actual

0.65

Bias %

-0.96

Standard Deviation Chart

0.02

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

 

 

Summary

 

Standard Code

SPY-02

Element

Zn

Unit of Measure

per

Analytical Technique

ICPOVL

Expected (Actual value)

2.79

Project

BG

Lab

ALS

Analysis Date From

24/06/2019

Analysis Date To

12/11/2019

Standard Deviation

0.05

Count of Samples

19

Mean

2.81

Bias %

0.83

Standard Deviation Chart

0.05

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Summary

 

Standard Code

SPY-03

Element

Ag

Unit of Measure

ppm

Analytical Technique

ICPAAS

Expected (Actual value)

25.50

Project

BG

Lab

ALS

Analysis Date From

25/06/2019

Analysis Date To

12/11/2019

Standard Deviation

0.45

Count of Samples

20

Mean

27.10

Bias %

6.25

Standard Deviation Chart

0.86

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Summary

 

Standard Code

SPY-03

Element

Cu

Unit of Measure

per

Analytical Technique

ICPAAS

Expected (Actual value)

0.0032

Project

BG

Lab

ALS

Analysis Date From

25/06/2019

Analysis Date To

12/11/2019

Standard Deviation

0.0002

Count of Samples

20

Mean

0.0031

Bias %

-2.19

Standard Deviation Chart

0.0002

 

 

 

Gustavson Associates, LLC

15 March 2022

 

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Summary

 

Standard Code

SPY-03

Element

Pb

Unit of Measure

per

Analytical Technique

ICPAAS

Expected (Actual value)

0.86

Project

BG

Lab

ALS

Analysis Date From

25/06/2019

Analysis Date To

12/11/2019

Standard Deviation

0.03

Count of Samples

20

Mean

0.86

Bias %

0.36

Standard Deviation Chart

0.03

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Summary

 

Standard Code

SPY-03

Element

Zn

Unit of Measure

per

Analytical Technique

ICPOVL

Expected (Actual value)

5.17

Project

BG

Lab

ALS

Analysis Date From

25/06/2019

Analysis Date To

12/11/2019

Standard Deviation

0.08

Count of Samples

20

Mean

5.13

Bias %

-0.82

Standard Deviation Chart

0.15

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

28.4 External Check Results – Cert vs ALS Laboratory

 

 

Summary

 

Original Sample Type

OR

Duplicate Sample Type

DC

Element

Ag

Unit of Measure

ppm

Analytical Technique

Lab

Original Mean Value

6.41

Duplicate Mean Value

5.98

Count of Samples

24

Bias %

-0.63

 

 

 

Gustavson Associates, LLC

15 March 2022

 

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Summary

 

Original Sample Type

OR

Duplicate Sample Type

DC

Element

Pb

Unit of Measure

per

Analytical Technique

Lab

Original Mean Value

0.31

Duplicate Mean Value

0.31

Count of Samples

24

Bias %

-0.74

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

Summary

 

Original Sample Type

OR

Duplicate Sample Type

DC

Element

Zn

Unit of Measure

per

Analytical Technique

Lab

Original Mean Value

3.70

Duplicate Mean Value

3.73

Count of Samples

24

Bias %

-0.12

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

29 Appexdix C: Sample Cumulative Frequency Plots

 

 

  

 

 

Gustavson Associates, LLC

15 March 2022

      

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

  

 

 

Gustavson Associates, LLC

15 March 2022

   

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

30 Appendix D: Cap-Composite Cum. Frequency Plots

 

 

   

 

 

Gustavson Associates, LLC

15 March 2022

 

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

 

  

 

 

Gustavson Associates, LLC

15 March 2022

   

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

 

  

 

 

Gustavson Associates, LLC

15 March 2022

   

  

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

  

 

 

Gustavson Associates, LLC

15 March 2022

   

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

31 Appendix E: Mineral Resource

 

Zone

Classification

Tonnes

Zn (%)

Ag (g/t)

Pb (%)

Fe (%)

 1021_m1

Inferred

96,236

3.07

10.45

0.15

0.44

 1021_m2

Inferred

344,927

5.99

9.31

1.21

1.18

 1021_m3

Inferred

33,616

2.7

7.65

0.99

0.75

 1021_m4

Inferred

857

0.3

2.54

0.14

0.51

 1021_m7

Inferred

332,228

7.06

17.56

0.94

2.06

 m_m3_10

Measured

17,325

6.17

9.39

1.46

1.41

Indicated

14,821

4.88

6.84

0.99

1.04

Inferred

241

6.19

15.29

2.63

2.27

 Km_m1

Indicated

48,683

5.78

10.7

1.68

1.19

Inferred

212,585

6.23

16.13

2.45

1.36

 Km_m2_1

Measured

8,920

3.79

4.58

0.67

1.13

Indicated

48,066

5.82

8.32

1.14

1.1

Inferred

487,535

7.01

9.42

1.4

1.48

 Km_m2_3

Inferred

259,685

6.81

3.93

0.29

0.57

 Km_m3_1

Inferred

128,365

11.41

11.92

0.74

3.29

 Km_m3_4

Indicated

8,323

8.43

13.4

1.92

1.76

Inferred

136,337

8.16

4.45

0.53

1.38

 Km_m3_5

Indicated

30,480

7.72

2.35

0.16

1.1

Inferred

567,175

8.43

5.77

0.38

1.29

 Km_m3_7

Measured

11,396

6.89

16.41

2.6

1.62

Indicated

2,380

3.65

6.38

0.94

1.31

 Km_m3_8

Measured

4,068

5.92

4.81

0.67

0.72

Indicated

13,566

8.49

12.42

1.72

0.92

Inferred

39,879

9.63

15.19

2.01

0.95

 Km_m3_9

Indicated

3,069

11.61

29.1

3.27

0.94

Inferred

14,125

5.59

8.73

0.93

0.74

 Km_m3_2

Indicated

75,331

5.78

5.56

0.84

1.09

Inferred

607,754

8.07

9.01

1.16

1.7

 Km_m4_1

Indicated

5,349

2.5

3.76

0.53

0.65

Inferred

74,770

3.97

1.26

0.13

0.77

 Km_m4_2

Measured

3,097

10.15

10.56

1.06

1.27

Inferred

21,733

4.64

2.22

0.3

0.74

 Km_m4_3

Measured

9,710

3.59

9.97

1.36

1.03

Indicated

66,245

8.48

6.64

0.92

1.29

Inferred

293,743

9.27

15.63

1.55

1.56

 Km_m4_5

Inferred

1,790

1.72

3.69

0.46

0.57

 Km_m4_7

Indicated

41,454

4.82

4.47

0.43

1.01

Inferred

251,894

8.66

12.02

1.83

1.37

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Zone

Classification

Tonnes

Zn (%)

Ag (g/t)

Pb (%)

Fe (%)

 Km_m6_2

Inferred

289,291

10.25

7.05

0.79

1.18

 Km_m6_3

Inferred

38,627

4.97

5.08

0.94

1.04

 Km_m6_5

Inferred

294,551

14.03

9.17

1.43

1.96

 Km_m6_6

Indicated

319

8.93

21.41

1.69

1.13

Inferred

50,975

15.18

33.56

2.61

1.62

 Km_m6_9

Indicated

31,453

9.74

9.8

0.81

1.3

Inferred

770,446

11.93

6.02

0.4

1.38

 Km_m7_1

Measured

44,785

10.28

7.21

1.2

1.17

Indicated

39,383

8.74

5.98

1.2

1.06

Inferred

5,910

5.66

3.22

0.49

0.78

 Km_m7_2

Indicated

311

2.25

14.72

1.02

0.21

Inferred

56,648

3.09

16.77

1.83

0.34

 Km_m10

Inferred

755,292

7.42

11.82

0.27

1

 Km_m13

Inferred

72,413

6.41

5.4

1.02

0.51

 Km_m6_4

Measured

28,288

14.01

7.07

0.84

1.23

Indicated

10,570

14.6

4.88

0.44

1.06

Inferred

1,054

12.56

4.79

0.53

1.2

 sj_m1

Measured

373

11.06

9.12

0.21

1.39

Indicated

17,477

8.63

6.35

0.11

1.06

Inferred

24,631

8.67

5.02

0.03

1.12

 sj_m2

Measured

37

1.38

15.06

0.1

1.53

Indicated

5,830

6.75

11.23

0.02

1.82

Inferred

32,176

5.46

4.54

0.3

0.66

 sj_m3

Measured

60

6.75

7.74

0.31

2.59

Indicated

8,524

9.4

9.45

0.5

2.98

Inferred

17,632

5.81

7.95

0.14

2.25

 sj_m4

Measured

20

4.69

4.8

0.15

0.56

Indicated

26

7.43

5.19

0.62

0.69

Inferred

5,633

8.47

3.95

0.69

0.66

 sj_m5

Measured

3,696

6.07

25.03

0.55

1.11

Indicated

7,546

5.04

28.1

0.63

1

Inferred

1,140

4.15

21.34

0.47

0.78

 sj_m6

Measured

31,784

7.13

6.59

0.23

1.77

Indicated

21,048

13.11

16.57

0.69

1.57

Inferred

3,836

14.27

20.97

0.97

1.65

 sj_m7

Measured

18,612

9.99

16.06

1.34

6.52

Indicated

72,773

6.54

10.18

0.76

8.61

Inferred

8,692

7.07

5.84

0.23

2.2

 

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

   

Zone

Classification

Tonnes

Zn (%)

Ag (g/t)

Pb (%)

Fe (%)

 sj_m8

Measured

740

14.26

20.13

2.56

4.66

Indicated

45,469

10.19

16.89

2.25

4.78

Inferred

223,046

14.94

18.45

3.31

5.99

 sj_m9

Indicated

41,624

6.29

7.74

0.63

1.72

Inferred

65,342

8.78

9.14

0.99

1.96

 sj_m10

Measured

4,112

10.52

29.18

0.42

2.08

Indicated

16,031

5.92

16.79

0.27

1.3

Inferred

3,211

3.45

8.25

0.1

0.9

 sj_m11

Inferred

424,532

10.42

5.24

0.7

0.95

 sj_m12

Inferred

270,429

8.78

6.58

0.54

4.17

 sj_m13

Inferred

114,568

5.59

2.13

0

1.18

 sj_m14

Inferred

71,914

11.98

13.48

0.68

1.52

 sj_m15

Inferred

77,012

8.87

2.72

0.07

2.61

 sj_m16

Inferred

29,828

4.54

1.95

0.01

1.42

 sj_m17

Inferred

10,371

4.19

5.07

1.09

1.04

 sj_m18

Measured

44

7.04

2.38

0.02

1.38

Indicated

6,442

4.7

1.75

0.02

1.27

 sj_m19

Indicated

3

3.32

6.31

0.32

4

 sj_m20

Indicated

3,253

8.3

0.5

0.02

1.37

 sj_m21

Measured

9,894

9.76

8.38

0.26

1.05

Indicated

2,079

4.76

3.66

0.09

1.06

 sj_m22

Inferred

21,803

11.3

0.92

0

1.45

 sj_m23

Measured

34

0.85

1.83

0.01

0.66

Indicated

1,593

6.35

10.35

0.04

0.85

 sj_m24

Measured

452

12.54

13.51

0.43

1.74

Indicated

264

8.35

6.98

0.27

1.43

 1021_f1

Inferred

316,616

6.91

15.21

1.03

1.59

Zone

Classification

Tonnes

Zn (%)

Ag (g/t)

Pb (%)

Fe (%)

 1021_f2

Inferred

1,002,131

7.95

13.44

1.41

3.35

 1021_f3

Inferred

4,618

3.47

8.26

0.4

0.84

 1021_f4

Inferred

22,371

2.49

4.51

0.5

1.1

 1021_f5

Inferred

103,936

3.22

4.84

0.12

2.57

 1021_f6

Inferred

1,034,401

6.52

14.96

3.19

3.28

 km_f1

Inferred

519,921

4.11

13.64

1.98

0.92

 km_f2

Inferred

288,920

8.36

18.49

2.56

6.42

 km_f3

Inferred

437,530

14.38

12.86

1.36

2.18

 Sam_f1

Inferred

599,392

12.78

6.99

2.96

0.93

 sj_f1

Measured

21,430

8.66

14.8

0.58

1.39

Indicated

19,797

9.5

14.48

0.33

1.65

Inferred

148,436

5.6

7.56

0.28

1.2

 sj_f2

Measured

15,720

7.5

14.44

0.09

1.5

Indicated

20,833

7.16

9.79

0.14

1.34

Inferred

9,852

3.48

10.33

0.25

1.21

  

 

 

Gustavson Associates, LLC

15 March 2022

   

 

 

   

Solitaro Zinc

 

Florida Canyon

S-K 1300 Technical Report Summary

  

Zone

Classification

Tonnes

Zn (%)

Ag (g/t)

Pb (%)

Fe (%)

 sj_f4

Measured

13,427

8.39

2.99

0.19

1.21

Indicated

9,443

6.72

2.29

0.06

0.99

 Km_m3_3

Measured

60,395

7.64

12.36

1.44

2.23

Indicated

252,459

8.62

16.14

1.95

1.98

Inferred

127,411

6.99

9.99

1.34

1.78

 Km_m6_1

Measured

140,270

9.63

9.97

1.4

1.5

Indicated

221,011

7.67

10.34

1.43

1.04

Inferred

265,715

9.53

19.84

4.01

0.81

 sj_f3

Measured

358,256

14.35

21.83

1.74

3.33

Indicated

421,374

17.7

26.9

1.6

3.09

Inferred

2,331,005

15.51

13.75

0.54

2.38

Total

 

17,300,383

9.77

11.82

1.27

2.05

    

*Note: m = mantos, f = feeder

     

 

 

Gustavson Associates, LLC

15 March 2022

  

 

 

 

S-K 1300 Technical Report Summary,

Lik Project

 

Northwest Arctic Borough, Alaska, USA

 

Prepared for:

 

Solitario Zinc Corp

4251 Kipling Street Suite 390

Wheat Ridge, CO 80033

 

Effective Date: December 31, 2021

Report Date: March 11, 2022

 

Prepared by:

 

200 Union Boulevard, Suite 440

Lakewood, CO 80228

 

Qualified Persons:

Donald E. Hulse, P.E, SME-RM

Christopher Emanuel, SME-RM

Mark Shutty, CPG

 

 

 

                                                                                                                                                                        

Solitario Zinc Corp.   

  i

Lik Project  

S-K 1300 Technical Report Summary

 

Table of Contents

 

1  Executive Summary

 

1

 

1.1

Property Summary and Ownership

 

1

 

1.2

Mineral Resource Statement

 

1

 

1.3

Geology and Mineralization

 

1

 

1.4

History and Exploration

 

2

 

1.5

Metallurgy and Mineral Processing

 

2

 

1.6

Mineral Resource Estimates

 

2

 

1.7

Conclusions and Recommendations

 

2

 

2  Introduction

 

2    

 

2.1

Terms of Reference and Purpose of the Report

 

4

 

2.2

Source of Data and Information

 

4

 

2.3

Details of Inspection

 

4

 

2.4

Previous Reports on Project

 

4

 

3  Property Description and Location

 

6

 

3.1

Location

 

6

 

3.2

Mineral Titles, Claims, Rights, Leases and Options

 

8

 

3.3

Environmental Impacts and Permitting

 

11

 

3.4

Other Significant Factors and Risks

 

11

 

4  Accessibility, Climate, Local Resources, Infrastructure and Physiography

 

12

 

4.1

Topography, Elevation and Vegetation

 

12

 

4.2

Accessibility and Transportation to the Property

 

12

 

4.3

Climate and Length of Operating Season

 

12

 

4.4

Infrastructure Availability and Sources

 

14

 

5  History

 

15

 

5.1

Prior Ownership

 

15

 

5.2

Prior Work

 

15

 

6  Geological Setting, Mineralization and Deposit

 

17

 

6.1

Regional Geology

 

17

 

6.2

Local Geology

 

19

 

6.3

Property Geology

 

20

 

6.4

Mineralization

 

22

 

6.5

Deposit Types

 

27

 

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.                                                                                                                                                                         

 ii 

Lik Project

S-K 1300 Technical  Report Summary

 

7  Exploration

 

28

 

7.1

Surveys and Investigations

 

28

 

7.1.1

Exploration by Solitario/Teck

 

28

 

7.1.2

Prior Investigations

 

28

 

7.2

Drilling Exploration

 

29

 

7.2.1

Summary

 

29

 

7.2.2

2011 – 2007 Zazu Minerals Corp. Drilling

 

30

 

7.2.3

Drilling by GCO (1879 – 1984, 1987, 1992)

 

30

 

7.2.4

Drilling by WGM (1977 – 1978)

 

30

 

7.3

Hydrogeology

 

30

 

7.4

Geotechnical Data, Testing and Analysis

 

30

 

7.5

QP Statement

 

30

 

7.6

Drill Hole and Sample Location Map

 

30

 

8  Sample Preparation, Analysis and Security

 

32

 

8.1

2011 – 2008 Exploration Program

 

32

 

8.2

2007 Exploration Program

 

33

 

8.3

GCO Exploration Program (1979-1984, 1987, 1992)

 

34

 

8.4

WGM Exploration Program (1977 -1978)

 

34

 

8.5

Opinion of Adequacy

 

34

 

9  Data Verification

 

35

 

9.1

General

 

35

 

9.2

2007

 

35

 

9.3

2008

 

37

 

9.4

2011

 

37

 

9.5

Data Verification Statement

 

38

 

10  Mineral Processing and Metallurgical Testing

 

39

 

10.1

General

 

39

 

10.2

G&T Flotation Program 2013

 

39

 

10.3

G&T Comminution Testwork 2013

 

40

 

10.4

SGS 2010 Program

 

41

 

10.5

G&T Program (2008)

 

41

 

10.6

Mineralogy

 

42

 

10.7

Data Adequacy

 

43

 

11  Mineral Resource Estimate

 

44

 

 11.1

 General Statement

 

 44

 

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

iii

Lik Project

S-K 1300 Technical Report Summary

 

11.2

Database

 

44

 

11.3

Geological Interpretation and 3D Solids

 

45

 

11.4

Cut-Off Grade

 

48

 

11.5

Compositing and Statistics

 

48

 

11.6

Variography and Kriging Parameters

 

50

 

11.7

Block Model and Grade Interpolation

 

50

 

11.8

Classification of Mineral Resources

 

50

 

11.9

Block Model Validation

 

56

 

11.10

Mineral Resources

 

57

 

12  Mineral Reserve Estimates

 

58

 

13  Mining Methods

 

59

 

14  Processing and Recovery Methods

 

60

 

15  Infrastructure

 

61

 

16  Market Studies

 

62

 

17  Environmental Studies, Permitting, and Plans, Negotiations, or Agreements with Local Individuals or Groups

 

63

 

18  Capital and Operating Costs

 

64

 

19  Economic Analysis

 

65

 

20  Adjacent Properties

 

66

 

21  Other Relevant Data and Information

 

67

 

22  Interpretation and Conclusions

 

68

 

22.1

Results

 

68

 

22.2

Significant Risks

 

68

 

22.3 

Significant Opportunities

 

68

 

23  Recommendations

 

69

 

24  References

 

70

 

25  Reliance on Information Provided by Registrant

 

72

 

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

iv

Lik Project

S-K 1300 Technical Report Summary

 

 

List of Tables

 

Table 1‑1 Mineral Resources

 

1

 

Table 1‑2 Metallurgical Test Results

 

2

 

Table 3‑1 State of Alaska Claim Names

 

9

 

Table 5‑1: Diamond Drilling Campaigns through 2022

 

16

 

Table 6‑1: Typical Mineralized Intersections

 

23

 

Table 7‑1 Historic Exploration Drilling

 

29

 

Table 9‑1:RPA Check Samples 2007

 

35

 

Table 9‑2:2007 Check Sample Comparison

 

36

 

Table 9‑3:Results of Twin Holes

 

36

 

Table 9‑4: RPA Check Sample, 2008

 

37

 

Table 9‑5: 2008 Check Sample Comparison

 

37

 

Table 9‑6:2011 Check Sample Comparison

 

38

 

Table 10‑1 G&T Flotation Results, Period Composites

 

39

 

Table 10‑2 G&T Comminution Testwork 2013 Results

 

40

 

Table 10‑3 Summary G&T 2008 Test Work

 

42

 

Table 11‑1 Mineral Resource Estimate

 

44

 

Table 11‑2: Statistics of Drill Hole Assays - Lik South

 

48

 

Table 11‑3: Statistics of Drill Hole Assays - Lik North

 

48

 

Table 11‑4: Statistics of Drill Hole Composite Assays - Lik South

 

49

 

Table 11‑5: Statistics of Drill Hole Composite Assays - Lik North

 

49

 

Table 11‑6: Statistics of Lik South Drill Hole Composite Assays with Composites less Than 0.9m Removed

 

49

 

Table 11‑7: Statistics of Lik North Drill Hole Composite Assays with Composites less Than 0.9m Removed

 

49

 

Table 11‑8: Variogram Ranges - Lik South

 

50

 

Table 11‑9: Statistics of Block Grades - Lik South

 

56

 

Table 11‑10: Statistics of Block Grades - Lik North

 

56

 

Table 11‑11: Grade Comparison, ID2 vs. Ordinary Kriging

 

57

 

Table 11‑12: Sensitivity of the Lik South & North Potential Open Pit Mineral Resource Estimate to Variation in Cut-Off Grade

 

57

 

Table 20‑1: Teck Red Dog Mineral Reserves and Resources (31 Dec 2020)

 

66

 

Table 24‑1 Key Acronyms and Abbreviations

 

71

 

 

List of Figures

 

Figure 3‑1: Lik Location Map (Modified from 2014 PEA)

 

7

 

Figure 3‑2: Lik Property Map (modified from 2014 PEA)

 

10

 

Figure 4‑1:National Weather Service Temperature Data

 

13

 

Figure 4‑2: National Weather Service Accumulated Precipitation Data

 

13

 

Figure 6‑1: Regional Geologic Map

 

18

 

Figure 6‑2:Kuna Formation Stratigraphy

 

19

 

Figure 6‑3: Lik Geologic Map

 

21

 

Figure 6‑4: Cross Section 10,600N

 

24

 

Figure 6‑5: Cross Section 12,000N

 

25

 

Figure 6‑6: Cross Section 14,000N

 

26

 

 

 

 

 

Solitario Zinc Corp.

v

Lik Project

S-K 1300 Technical Report Summary

 

Figure 7‑1: Lik Drill hole Location Map

 

31

 

Figure 11‑1: RPA Grade Shell

 

47

 

Figure 11‑2: Block Model Section 10,600N

 

52

 

Figure 11‑3: Block Model Section 12,000N

 

53

 

Figure 11‑4: Block Model Section 14,000N

 

54

 

Figure 11‑5: Location of the Mineral Resource Classification Blocks

 

55

 

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

1

Lik Project

S-K 1300 Technical Report Summary

 

 

1

Executive Summary

 

This Technical Report Summary (TRS) was prepared for Solitario Zinc Corp. (Solitario) by WSP USA Inc. (WSP) for the Lik Project. The Lik Project is a joint venture exploration program focused on the Lik zinc and lead deposit located in Northwestern Alaska. The purpose of this TRS is to report a mineral resource under the United States Securities and Exchange Commission (SEC) S-K 1300 regulations.

 

The basis for the reporting of resources is a Preliminary Economic Assessment issued on April 23, 2014, prepared by JDS Energy & Mining, Inc. The Qualified Persons of this TRS have audited this previous work and found it acceptable for reporting mineral resources.

 

1.1 Property Summary and Ownership

 

Solitario is a United States based minerals exploration company that owns a 50% interest in the Lik Project. Teck American Inc. (Teck) holds the other 50% interest in the Lik Project. The Lik Project is located 145 km north of Kotzebue and 19 km northwest of the Teck Red Dog Mine at the coordinates of 68.17 degrees north, 163.20 degrees west. The project consists of 47 contiguous State of Alaska mining claims.

 

1.2 Mineral Resource Statement

 

This sub-section contains forward-looking information related to the mineral resource estimates for the Project. The material factors that could cause actual future results to differ materially from the conclusions, estimates, designs, forecasts or projections in the forward-looking information include any significant differences from one or more of the factors or assumptions that are set forth in this sub-section including geological and grade interpretations, controls, and forecasts associated with establishing the prospects for economic extraction.

 

Mineral resources that are not mineral reserves do not have demonstrated economic viability. The mineral resource statement includes inferred mineral resources which are considered too speculative geologically to have economic considerations applied to them that would allow the categorization of the inferred resource as a mineral reserve. There is no certainty that any of the mineral resources will convert to mineral reserves. The mineral resource statement includes only resources inside an optimization shell.

 

Table 1‑1 Mineral Resources

 

Location

Indicated Resources

Inferred Resources

 

Mt

% Zn

% Pb

g/t Ag

Mt

% Zn

% Pb

g/t Ag

Lik South

17.1

8.04

2.69

50.0

0.71

7.78

1.97

14.3

Lik North

0.51

8.95

2.46

52.9

2.09

8.93

2.98

47.2

Total

17.6

8.07

2.68

50.1

2.80

8.64

2.73

38.9

 

1.3 Geology and Mineralization

 

The Lik deposit is hosted in the upper part of the Ikalukrok Unit of the Kuna Formation. The immediate host rocks are carbonaceous and siliceous black shale, with subordinate black chert and fine-grained limestone. There is little outcrop or exposure of the host rocks on site, but they are interpreted to strike broadly north-south and dip at approximately 25 to 40 degrees to the west. The massive sulfides are overlain conformably by rocks of the Siksikpuk Formation. The sequence is overridden by allochthonous rocks that form hills north and west of the deposit.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

2

Lik Project

S-K 1300 Technical Report Summary

 

 

1.4 History and Exploration

 

The history of the Lik Project begins in the 1970s when the U.S. Bureau of Mines published a mineral assessment for northwestern Alaska. This was followed by the staking of claims in the Lik Creek area and the first exploration drilling in the area in 1977. Several joint ventures explored the property during the 1970s through 1992. Zazu Mineral Corp. acquired a 50% interest in the property and began drilling in 2007 followed by metallurgical testing. Solitario acquired the property through a corporate merger with Zazu in 2017.

 

1.5 Metallurgy and Mineral Processing

 

A total of 5 metallurgical studies have been conducted for the Lik Property. The envisioned concentration process for the Lik Project is conventional flotation. The potential concentrates would be shipped via truck to existing port facilities on the Chukchi Sea. Table 1‑2 Indicates the results of the flotation test work and the mass and recovery figures used in the calculation of cutoff grade.

 

Table 1‑2 Metallurgical Test Results

 

Element

Feed

Lead Concentrate

Zinc Concentrate

 

Grade

Grade

Recovery

Grade

Recovery

Pb %

2.60

61.2

69.7

1.73

9.6

Zn %

9.02

5.78

2.06

53.4

85.0

Ag g/t

36

62

5.2

66

26.8

 

1.6 Mineral Resource Estimates

 

A block model was developed by Roscoe Postle Associates (RPA) for a previous technical report on mineral resources published in 2012. The same block model was also the basis for the 2014 Preliminary Economic Assessment (2014 PEA). This block model, and accompanying exploration and estimation data, was audited by the Qualified Person and accepted for use in this mineral resource statement. Grade interpolation for the estimation was ordinary kriging and interpolation was completed as a two-pass process. A density of 3.5 g/cm3 was used for mineralized material. The mineral resource is reported at a cutoff grade inside a pit optimization shell.

 

1.7 Conclusions and Recommendations

 

The Lik project contains an indicated resource of 17.6 million tonnes at an average grade of 8.07 %Zn and 2.68 %Pb. These resources have a reasonable economic potential for extraction via typical surface mining methods and processed into a marketable concentrate using standard flotation concentration processes. Solitario owns a 50% interest in the Lik property and continues to work with Teck under a joint operating agreement to continue to maintain and explore Lik.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

3

Lik Project

S-K 1300 Technical Report Summary

 

The Lik Project is subject to risks and uncertainties typical of mineral exploration projects, particularly risk regarding commodity prices and the metals equity markets. Lower than forecasted metals prices or lack of equity market interest or activity could render the project uneconomic or reduce access to project financing.

 

Specific risks to additional project exploration and subsequent mine development include the ability to successfully permit exploration and development activities, to maintain a social license with the local peoples to continue to operate and explore the property, and to successfully develop an operation in the arctic conditions.

 

There is exploration potential located on the Lik Project and the opportunity exists to improve the classification of the current resource and add additional resources. Recent exploration campaigns suggest additional mineralization may be present in the western area of the current mineral claim holdings, which represents an opportunity for additional exploration.

 

Work Plan for 2022

 

It is recommended in the short term that exploration be conducted over unexplored areas on the property including:

 

 

Complete geophysical surveys over the entire land position.

 

Continue geologic mapping to use for interpretation of prospective areas for drilling and use in conjunction with geophysics to prioritize targets.

 

Drilling.

 

Interpretation of exploration results and update the estimation of resources.

 

This exploration strategy will be an integral part of the long-term objective of development of Lik. Ultimately the preparation of a feasibility study will be required in order to reach a production decision. This will require substantial investment in additional resource definition drilling, metallurgical studies and a multitude of other technical work that will require design and approval by the JV partners.

 

Three of the short-term exploration elements discussed above are incorporated in the approved 2022 exploration program. The 2022 program includes continued geologic mapping, geophysical surveying and drilling of three core holes totaling 650 meters for an estimated program cost of US$1.168 M of which 50% will be Solitario’s responsibility.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

4

Lik Project

S-K 1300 Technical Report Summary

 

 

 

2

Introduction

 

2.1 Terms of Reference and Purpose of the Report

 

This Technical Report Summary is prepared for Solitario Zinc Corporation (Solitario) for the purposes of reporting mineral resources at the Lik Property. Solitario owns a 50% interest in the Lik Project with the other 50% interest owned by Teck Resources Limited (Teck). Solitario is currently participating in a joint venture with Teck to explore and develop the Lik Project.

 

The purpose of this Technical Report Summary (TRS) is to report a mineral resource under the United States Securities and Exchange Commission (SEC) standards for reporting of resources in 17 CFR part 229.1300, commonly referred to as the S-K 1300 regulations. The estimation and reporting of resources and reserves herein is in conformance with Solitario standards and international mining best practices.

 

The published date of this TRS Report is March 11, 2022. The effective date of this TRS is December 31, 2021. It is the Qualified Persons’ opinion that there are no material changes to the project between the effective and published dates of this report.

 

Unless otherwise indicated, the following apply to this TRS:

 

 

Metric units of measure

 

Constant US Dollars as of January 2022

 

Grades are presented in weight percent

 

2.2 Source of Data and Information

 

The preparation of this TRS required the compilation of data from both public and private sources. An exploration database and previous Technical Reports were provided by Solitario’s technical personnel. References used in the production of this TRS are provided in Section 24. A detailed list of data relied upon and provided by the registrant is available in Section 25.

 

2.3 Details of Inspection

 

In consideration of the potential health risks associated with the current COVID pandemic for both the authors and the indigenous populations of the project area, the authors of this report have not completed a site visit to the property. Additionally, the travel polices of WSP USA, Solitario and Teck during the production of this TRS did not allow for travel to the site.

 

2.4 Previous Reports on Project

 

This report is the first Technical Report Summary produced for the Lik Project, prepared under the new property disclosure requirements for mining registrants required by the SEC. Previous to this report, on behalf of Zazu Metals Corp, (fully acquired by Solitario) JDS Energy and Mining Inc prepared a Preliminary Economic Assessment (PEA) on the Lik Project under Canadian National Instrument 43-101 (NI 43-101) which adhered to Canadian Institute of Mining Metallurgy and Petroleum (CIM) standards. Below are the most recent Technical Reports:

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

5

Lik Project

S-K 1300 Technical Report Summary

 

 

 

 

“Preliminary Economic Assessment, Technical Report Zazu Metals Corporation, Lik Deposit Alaska, USA” Effective Date: March 3, 2014. Prepared by JDS Energy and Mining Inc.

 

“Technical Report and Mineral Resource Estimate for the Lik Project, Northwestern Alaska, U.S.A.” Effective Date: June 12, 2012. Prepared by Roscoe Postle Associates Inc.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

6

Lik Project

S-K 1300 Technical Report Summary

 

 

3

Property Description and Location

 

3.1 Location

 

The Lik Project is in the Northwest Arctic Borough of Alaska in the De Long Mountains of the Brooks Range. It is located at 68°10’N and 163°12’ W. It is approximately 19 km northwest of the Red Dog Mine, operated by Teck Alaska, Inc. (Teck), or 145 km northwest of Kotzebue, which has the closest commercial airport. The approximate location is shown in Figure 3‑1. The property is jointly owned by Solitario (50% interest) and Teck (50% interest).

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

7

Lik Project

S-K 1300 Technical Report Summary

 

 

Figure 3‑1: Lik Location Map (Modified from 2014 PEA)   

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

8

Lik Project

S-K 1300 Technical Report Summary

 

3.2 Mineral Titles, Claims, Rights, Leases and Options

 

The Lik property consists of 47 contiguous Alaska State Mining claims as detailed in Table 3‑1 and the mineral claim map shown in Figure 3‑2. The approximate area of these claims is 2,460 ha. The majority of the mineral claim area resides in Township 32N, Range 20W of the Kateel River Meridian, State of Alaska. All 47 claims are controlled by both Solitario and Teck controlling an equal interest.

 

The Lik Property was originally staked as unpatented federal mining claims within the area indicated as Lik Block Claim in green on Figure 3‑2. Ownership of the area was transferred from the federal government to the State of Alaska, and in 2013 the federal mining claims were extinguished and State of Alaska mining claims were issued. The State of Alaska claims have been surveyed to avoid conflict with adjacent mineral rights owners.

 

Surface rights above the mineral claims are under the authority of the State of Alaska. The State requires an annual rental payment for which Solitario’s 50% share was $5,460 for 2022.

 

On July 12, 2017, Solitario acquired Zazu Metals Corporation which owned 50% of the Lik Project. As a result of the acquisition, Zazu became a wholly owned subsidiary of Solitario. Prior to the merger, Zazu Metals Corporation had purchased the Lik project from GCO Minerals company in 2007 and GCO retained a 2% net proceeds interest. GCO owns an additional 1% net proceeds from a separate 1997 agreement.

 

The Company is participating in the exploration and possible development of the Lik property through a joint venture with Teck. The terms of the joint venture were governed by the Lik Block Agreement, signed on January 27, 1983, between Houston Oil & Minerals Exploration Company (“HOMEX”) and GCO. HOMEX assigned its interest in the Lik Block Agreement to Echo Bay Mines Ltd., which, in turn, assigned such interest to Teck. The Lik Block Agreement terminated on January 27, 2018 and the joint venture has since been governed a Joint Exploration Agreement (JEA). Since 2018, Teck and Solitario have agreed to annual exploration funding to advance the Lik project. The JOA requires unanimous approval by the parties for annual expenditures in excess of $1 million. Solitario is the operator of the joint venture. Solitario and Teck each retain a 50% interest in the Lik property.

 

Teck has acted as manager of the exploration programs for the past four years. The Company and Teck have approved a plan and budget for exploration in 2022 which includes continued geologic mapping, geophysical surveying and drilling of three core holes totaling 650 meters for an estimated program cost of US$1.168 M of which 50% will be to Solitario’s account.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

9

Lik Project

S-K 1300 Technical Report Summary

 

Table 3‑1 State of Alaska Claim Names

 

Claim Names

ADL Serial Number

Document Number

LIK-MTR1

638926

2001-001013-0

LIK-MTR2

638927

2001-001014-0

LIK-MTR3

638928

2001-001015-0

LIK-MTR4

638929

2001-001016-0

LIK-MTR5

638930

2001-001017-0

LIK-MTR6

638931

2001-001018-0

LIK-MTR7

683932

2001-001019-0

LIK-MTR8

683933

2001-001020-0

LIK-MTR9

683934

2001-001021-0

LIK-MTR10

683935

2001-001022-0

LIK-MTR11

683936

2001-001023-0

LIK-MTR12

683937

2001-001024-0

LIK-MTR13

683938

2001-001025-0

LIK-MTR14

683939

2001-001026-0

LIK-MTR15

683940

2001-001027-0

LIK-MTR16

683940

2001-001028-0

LIK-MTR17

683942

2001-001029-0

LIK-MTR18

683943

2001-001030-0

LIK-MTR19

683944

2001-001031-0

LIK-MTR20

683945

2001-001032-0

LIK-MTR21

683946

2001-001033-0

LIK-MTR22

683947

2001-001034-0

LIK-MTR23

683948

2001-001035-0

LIK-MTR24

683949

2001-001036-0

LIK-MTR25

683950

2001-001037-0

LIK-MTR26

683951

2001-001038-0

LIK-MTR27

683952

2001-001039-0

LIK-MTR28

683953

2001-001040-0

LIK-MTR29

683954

2001-001041-0

LIK-MTR30

683955

2001-001042-0

LIK-MTR31

683956

2001-001043-0

LIK-MTR32

683957

2001-001044-0

LIK-MTR33

683958

2001-001045-0

LIK-MTR34

683959

2001-001046-0

LIK-MTR35

683960

2001-001047-0

LIK-MTR36

683961

2001-001048-0

LIK-MTR37

683962

2001-001049-0

LIK-MTR38

683963

2001-001050-0

LIK-MTR39

683964

2001-001051-0

LIK-MTR40

683965

2001-001052-0

LIK-MTR41

683966

2001-001053-0

LIK-MTR42

683967

2001-001054-0

LIK-MTR43

683968

2001-001055-0

LIK-MTR44

683969

2001-001056-0

LIK-MTR45

683970

2001-001057-0

LIK-MTR46

683971

2001-001058-0

LIK-MTR47

683972

2001-001059-0

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

10

Lik Project

S-K 1300 Technical Report Summary

 

Figure 3‑2: Lik Property Map (modified from 2014 PEA)

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

11

Lik Project

S-K 1300 Technical Report Summary

 

3.3 Environmental Impacts and Permitting

 

Teck is permitting drill holes on the Lik property for 2022. Permitting is in close coordination with the local communities.

 

The Lik project has a field camp on site at the property that was constructed by Zazu metals during their drilling programs. Solitario carries a License and Permit Bond for $250,000 against reclamation liability for future remediation of the site.

 

3.4 Other Significant Factors and Risks

 

Guess and Rudd Law Offices of Anchorage, AK completed a title report for the Lik Property in 2007. The title report confirmed the ownership of the interest in the Lik Property by Zazu Minerals Corp, which is currently a wholly owned subsidiary of Solitario.

 

WSP USA Inc.

 

11 March 2020

 

 

 

 

Solitario Zinc Corp.

12

Lik Project

S-K 1300 Technical Report Summary

 

 

4

Accessibility, Climate, Local Resources, Infrastructure and Physiography

 

4.1 Topography, Elevation and Vegetation

 

The Lik Project is in the DeLong Mountains, located within the western Brooks Range of Alaska. The area is characterized by steep angular mountains cut by streams and rivers. The project site sits at approximately 250 meters above sea level.

 

The site can be broadly classified as woody tundra consisting of lichen, grasses, and low brush. Vegetation within the project area includes mixed shrub-sedge tussock tundra with willow thickets along rivers and streams. Alpine tundra is predominant at higher elevations and ridge crests. The project site is north of the Arctic treeline.

 

4.2 Accessibility and Transportation to the Property

 

Access to the property is via chartered aircraft. There is an airstrip located on the property. The town of Kotzebue is located 145km to the south of the deposit which is serviced by a seaport and airport. Teck’s Red Dog mine nearby has a paved airstrip and helipad. Helicopter access to the property is the most common form of transportation for field workers.

 

4.3 Climate and Length of Operating Season

 

Climate for the area can be characterized by data from Kotzebue, nearby. The National Weather Service 2021 temperature data overlaid with the historical range is shown in Figure 4‑1. Temperatures can range from approximately 75°F in the summer to -50°F in the winter. Precipitation accumulation data is shown in Figure 4‑2. Precipitation in the area ranges from 5 to 16.5 inches.

 

Given the extreme low temperatures in the winter months, the operating season for diamond drilling at Lik is from about June 1 to November 15, when surface water can be used for the needs of drills and the camp.

 

The nearby Red Dog mine operates year-round, however the concentrate shipment from its port is restricted to the three ice-free summer months. Winter months present issues with oceanic ice that make sea access unnavigable.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

 

Solitario Zinc Corp.

13

Lik Project

S-K 1300 Technical Report Summary

 

 

 

Figure 4‑1:National Weather Service Temperature Data

 

Figure 4‑2: National Weather Service Accumulated Precipitation Data

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

14

Lik Project

S-K 1300 Technical Report Summary

 

4.4 Infrastructure Availability and Sources

 

Current infrastructure on the Lik property include an exploration camp and 1300m by 30m gravel airstrip. The project currently has camp facilities for employees. Medical facilities are available in Kotzebue, however due to the remoteness a medical response team would be needed in case of emergency.

 

The Red Dog mine, operated by Teck, has a large camp, mill, warehouse, maintenance shops, mine, air strip and hanger for commercial size aircraft. The Red Dog Mine is located about 20 km from the Lik Property. While the above infrastructure is not part of the Lik Property it may be available for use by agreement with Teck.

 

A road from the Red Dog Mine to the port called the Delong Mountains Transportation System is available for use. A 25km access road would be required to connect the Lik Property to the above road.

 

In case of future development of Lik, the seaport used by the Red Dog mine has a shipping season of about 100 days. This would require storage provisions for supplies and concentrates to facilitate production. The local population of native American Villages is approximately 3,000.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

15

Lik Project

S-K 1300 Technical Report Summary

 

 

5

History

 

The Lik Project resides in an area of mineral potential identified in 1970 by Mr. I. Tailleur, who was mapping in the De Long Mountains area on behalf of the United States Geological Survey (U.S.G.S.). In 1975, attention was redrawn to this deposit by the U.S. Bureau of Mines, which was carrying out a mineral assessment in northwest Alaska. The 1975 announcement precipitated a staking rush throughout the De Long Mountains.

 

5.1 Prior Ownership

 

GCO Minerals Company (GCO), New Jersey Zinc Company (NJZ) and WGM Inc. (WGM) formed the WAK Joint operating agreement and started exploring and staking claims in the De Long Mountains. The group carried out stream geochemical sampling and reconnaissance. Claims were staked in July 1976 to protect a stream geochemical anomaly on Lik Creek. Houston Oil and Minerals Exploration Company (HOMEX) replaced NJZ in the joint venture in 1976-77.

 

The WAK Joint Operating Agreement was superseded by the Lik Block Agreement which was agreed to on January 27, 1983, between Houston Oil & Minerals Exploration Company (HOMEX) and GCO. HOMEX assigned its interest in the Lik Project to Echo Bay Mines Ltd., which in turn, assigned the interest to Teck. GCO assigned its interest in the Lik Project to Zazu Metals Corporation in 2007. In 2017, Solitario acquired Zazu Metals.

 

5.2 Prior Work

 

Diamond drilling commenced in 1977 and targeted a gossan with a coincident soil and electromagnetic anomaly. The first hole encountered massive lead-zinc-silver-bearing sulphides. By the end of 1977, the joint venture had completed 40 line-kilometres of ground geophysics, a soil sampling program, and ten diamond drill holes with an aggregate depth of 1,603 m. In 1978, further geological, geochemical, and geophysical surveys were carried out, together with the drilling of another 79 diamond drill holes aggregating 10,680 m. A further 14 diamond drill holes with a total depth of 4,931 m were completed in 1979 and a mineral resource was estimated.

 

In 1984, Noranda Exploration, Inc. (Noranda) optioned the Lik property. Much of the Noranda activity was concentrated in the Lik North area where ten diamond drill holes with an aggregate depth of 4,180.3 m were completed on four sections. Noranda also drilled holes in the Lik South deposit to better define “mineable high-grade reserves”. Noranda dropped its interest in the Lik property after a reorganization of its holdings in the United States.

 

Moneta Porcupine Mines Inc. (Moneta) optioned the property in 1990 and together with GCO, completed three diamond drill holes aggregating 263 m. The purpose of the Moneta drilling was to obtain metallurgical samples, but no records of any significant Moneta metallurgical work have been located. GCO drilled two additional diamond drill holes in 1992. There was no further drilling until Zazu acquired the property and commenced the drilling program in 2007.

 

Diamond drill campaigns through 2022 are summarized in Table 5‑1.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

 

Solitario Zinc Corp.

16

Lik Project

S-K 1300 Technical Report Summary

 

Table 5‑1: Diamond Drilling Campaigns through 2022

 

Year

Number of Holes

Aggregate Depth (m)

Company

1977

10

 1,603

Managed by WGM

1978

79

10,680

Managed by WGM

1979

14

4,931

Managed by GCO

1980

3

202

Managed by GCO

1983

1

835

Managed by GCO

1984

6

1,643

Managed by GCO

1985

16

4,883

Managed by Noranda

1987

1

697

Managed by GCO

1990

3

263

Managed by Moneta

1992

2

284

Managed by GCO

2007

11

1,394

Managed by Zazu

2008

57

6,830

Managed by Zazu

2011

24

3,811

Managed by Zazu

Total

229

 38,201

 

There have been several mineral resource estimates in the past, however, these have been superseded by the current resource estimate in this report.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

17

Lik Project

S-K 1300 Technical Report Summary

 

 

6

Geological Setting, Mineralization and Deposit

 

The information in this section was assembled by JDS Mining and Energy for the 2014 PEA. The authors of this report know of no new material data that would affect the understanding of the geology in and around the Lik Project and believe that the geological data and interpretation presented continue to be indicative of the Lik Project.

 

6.1 Regional Geology

 

The regional geology of the Western Brooks Range area is structurally complex. The sedimentary rocks of the area have been disrupted by thrust sheets or allochthons (Dumoulin et al., 2004) (Figure 6‑1). The Lik deposit and the other zinc-lead deposits of the Brooks Range, including Red Dog, are hosted in the Kuna Formation of the Lisburne Group (Figure 6‑2). In the Western Brooks Range, the Lisburne Group includes both deep and shallow water sedimentary facies and local volcanic rocks. The rocks have been extensively disrupted by thrusting. The deep-water facies of the Lisburne Group, the Kuna Formation, is exposed chiefly in the Endicott Mountains and the structurally higher Picnic Creek allochthons.

 

In the Red Dog plate of the Endicott Mountains allochthon, the Kuna Formation consists of at least 122 m of thinly interbedded calcareous shale, calcareous spiculite, and bioclastic supportstone (the Kivalina Unit) overlain by 30 m to 240 m of siliceous shale, mudstone, calcareous radiolarite, and calcareous lithic turbidite (the Ikalukrok Unit). The Ikalukrok Unit in the Red Dog plate hosts all of the known massive sulphide deposits in the area. The Ikalukrok Unit is carbonaceous, is generally finely laminated, and contains siliceous sponge spicules and radiolarians. Based on conodonts and radiolaria, the Kuna Formation is Osagean to Chesterian (late Early to Late Mississippian). The unit is thought to have formed in slope and basin settings characterized by anoxic or dysoxic bottom water.

 

The structural complexity of the Western Brooks Range resulted from Mesozoic convergence followed by further shortening in the Tertiary period. Young (2004) notes that the reconstructed Kuna Basin is a 200 km by more than 600 km feature.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

18

Lik Project

S-K 1300 Technical Report Summary

 

 

Figure 6‑1: Regional Geologic Map

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

19

Lik Project

S-K 1300 Technical Report Summary

 

 

Figure 6‑2:Kuna Formation Stratigraphy

 

6.2 Local Geology

 

The Lik deposit is hosted in the Red Dog plate of the Endicott Mountains allochthon (Young, 2004). The term “allochthon” describes an assemblage of stratigraphically related rocks that overlies a large displacement thrust fault. The stratigraphically lowest rocks within the Red Dog plate belong to the Kayak Shale. The top of the Kayak Shale is interbedded with rocks of the Kuna Formation.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

20

Lik Project

S-K 1300 Technical Report Summary

 

The Kuna Formation is divided into two units, the Kivalina Unit and the Ikalukrok Unit. In a district sense, the Kivalina Unit is up to 122 m thick and may have been deposited in a local fault-bounded depression. It includes laminated, black calcareous shale and thick-bedded, grey micritic limestone, grainstone, and packstone. The Ikalukrok Unit varies in thickness across the district from 29 m to greater than 240 m. The unit has been divided into a lower laminated black shale subunit and an upper medium- to thick-bedded black chert subunit. The shale is siliceous and carbonaceous and has reported mean concentrations of 74% to 77% SiO2.

 

6.3 Property Geology

 

The Lik deposit is hosted in the upper part of the Ikalukrok Unit of the Kuna Formation. At Lik, the immediate host rocks are carbonaceous and siliceous black shale, with subordinate black chert and fine-grained limestone. These rocks strike broadly north-south and dip at approximately 25° to 40° to the west (Figure 7-3). Figure 7-3 is based on interpretation as there is very little exposure in the deposit area. The massive sulphides are overlain conformably by rocks of the Siksikpuk Formation. The sequence is overridden by allochthonous rocks that form high hills north and west of the deposits.

 

The mineralized sequence was initially interpreted to be cut by several minor faults. Recent drilling and interpretation demonstrated that some of the inferred faults may not exist, or the movement on the fault is minor. The most significant of these faults is the Main Break Fault (Figure 6‑3). While the plunge of the northern end of the Lik deposit increases to approximately 25° to 42°, it is no longer thought that there is a break separating the Lik South and Lik North deposits. It is also unclear whether there is a change in strike north of the fault, or whether the change is more apparent due to topography. Additional drill data will be needed to clarify these relationships.

 

There is another group of steeper faults that were interpreted to strike northerly or northwesterly with reverse throws of up to 100 m. Interpretation of drilling in 2008 appears to demonstrate that several of these faults may also be non-existent or more minor than previously interpreted.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

 

Solitario Zinc Corp.

21

Lik Project

S-K 1300 Technical Report Summary

 

 

Figure 6‑3: Lik Geologic Map

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

22

Lik Project

S-K 1300 Technical Report Summary

 

6.4 Mineralization

 

The Lik deposit is a stratiform zinc-lead-silver deposit. The deposit is continuous outside the Lik property onto the adjacent Su property to the south held by Teck. The southern continuation of the Lik deposit is referred to as the Su deposit.

 

Within the Lik property, the deposit is divided into two parts. The main part of the deposit within the existing claims is referred to as the Lik South deposit. Previously, the boundary between the Lik South and Lik North deposits was defined by the Main Break Fault. More recent work appears to show that the fault does not exist, or that its displacement is minor. The division into two separate blocks is maintained and the boundary is taken as Section 13800N for this report. As presently interpreted, the largest lens, the A Lens of the Lik South deposit, is approximately 1,100 m long and 600 m wide and much of it is flat-lying. It contains the bulk of the tonnage in the Lik South area. The second largest lens, B Lens, is approximately 500 m long, up to 200 m wide, and averages approximately 120 m wide. The R Lens is approximately 400 m north-south, 100 m east-west, and up to five meters thick and lies about six meters above the A Lens. Mineralization in the Lik South deposits has been tested down dip to a depth of approximately 150 m to 200 m.

 

The Lik North deposit is approximately 700 m long and 350 m wide. As with the Lik South deposit, mineralization is interpreted as occurring in a number of lenses, with most of the mineralization present in a single lens referred to as the North Lens in this report. The North Lens plunges at about 25° to 42° and has been tested down dip to a depth of about 300 m.

 

The deposits strike broadly northerly and dip westerly at approximately 25° to 40°. The mineralization comprises stratiform lenses. The mineralogy of the sulphides is simple and is comprised by pyrite, marcasite, sphalerite, and galena, with rare tetrahedrite, bournonite, and boulangerite. Gangue minerals include quartz (as chert), clay minerals, carbonate, and barite. Noranda recognized six different ore types in its logging of drill core (Scherkenbach et al., 1985). Sulphide grain sizes and grades vary between different ore types. Maximum sphalerite grain size is about 100 microns. Figure 7-3 shows the locations of the drill hole collars and the sections included in this report. Typical drill sections for the Lik South and Lik North deposits are shown in Figure 6‑4,Figure 6‑5, and Figure 6‑6.

 

Typical grades of mineralized intersections within the Lik deposit are listed in Table 6‑1.

 

Previous work by GCO claimed that sulphides were deposited in four distinct cycles. The cycles were believed to have been developed close to the likely hydrothermal source of the mineralizing fluids. Individual cycles were interpreted as being quite thin near the margins of the deposit with the thickest accumulation in a single cycle noted to date is approximately 13.7 m. This interpretation is not considered valid by either Zazu or RPA. The more recent drilling has shown that fine-grained and coarse-grained sulphides are interbedded. Banding is variably developed. Higher grades occur in different levels of the sulphide lenses. Locally, the sulphides appear to be structurally distorted. At least some of the mineralization is cut by debris flows and is considered primary, while other textures apparent in the core appear to indicate that mineralization is at least partly diagenetic or post-diagenetic.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

 

Solitario Zinc Corp.

23

Lik Project

S-K 1300 Technical Report Summary

 

Table 6‑1: Typical Mineralized Intersections

 

Hole No.

From (m)

To (m)

Length (m)

Zn%

Pb%

Ag g/t

5

54.56

78.79

24.23

19.72

6.27

126.5

16

80.16

94.49

14.33

21.67

7.01

230.4

21

129.54

135.33

5.79

7.07

1.88

8.6

24

40.87

50.14

9.27

11.09

1.44

51.1

31

21.49

34.75

13.26

9.07

2.69

6.9

38

45.90

63.76

17.86

8.13

1.80

48.0

38

70.53

87.75

17.22

8.92

2.08

28.8

43

35.66

40.69

5.03

17.66

3.62

8.6

43

60.96

80.28

19.32

9.07

2.49

47.7

43

84.73

91.04

6.31

21.07

5.95

111.4

55

114.0

125.88

11.89

8.15

2.42

205.7

68

32.31

53.43

21.12

13.34

2.85

56.9

79

15.85

31.33

15.48

9.14

2.66

37.0

 

While brecciated sulphides are common in high-grade areas, they do not form a large percentage of the overall sulphide mass. Individual breccia zones vary in thickness from a few centimetres to a few metres. The origin of the brecciation is not clear, but at least some of it is judged to be primary.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

24

Lik Project

S-K 1300 Technical Report Summary

 

 

Figure 6‑4: Cross Section 10,600N

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

 

Solitario Zinc Corp.

25

Lik Project

S-K 1300 Technical Report Summary

 

 

Figure 6‑5: Cross Section 12,000N

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

26

Lik Project

S-K 1300 Technical Report Summary

 

 

Figure 6‑6: Cross Section 14,000N

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

27

Lik Project

S-K 1300 Technical Report Summary

 

6.5 Deposit Types

 

The Lik deposits are examples of a large group of deposits broadly referred to as sediment-hosted zinc-lead-silver deposits. Cox and Singer (1992) described the deposit type thus:

 

 

 

Stratiform basinal accumulations of sulphide and sulphate minerals interbedded with euxinic marine sediments form sheet- or lens-like tabular bodies up to a few tens of metres thick and may be distributed through a stratigraphic interval over 1,000 m.

 

The model covers a large group of deposits that have been divided into subtypes, including Broken Hill-type, Mount Isa-type, and others. Water depth of deposition of the host units may be variable, the rock types are variable, and the depositional environment may vary from lacustrine to deep water marine.

 

Historically, the deposits have been regarded as syngenetic, but more recent studies appear to demonstrate that many of the class of sediment hosted deposits are diagenetic. In the case of Red Dog, evidence that the deposits are partially syngenetic and partially diagenetic has been described by Moore et al. (1986).

 

Typically, metallurgical recovery is affected by post-depositional events. Deposits subjected to higher metamorphic grades typically have higher metallurgical recoveries, however, the post-depositional events may dismember the deposit and lower the quality of the recoverable zinc concentrate.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

28

Lik Project

S-K 1300 Technical Report Summary

 

 

7

Exploration

 

7.1 Surveys and Investigations

 

 

7.1.1

Exploration by Solitario/Teck

 

In 2018 the Lik Joint Venture partners (Solitario and Teck) agreed that Teck would conduct field operations as the temporary Joint Venture Operator. This agreement has been renewed on an annual basis through 2022.

 

During 2018 Geological mapping was undertaken to cover the area in and around the Lik deposit to reassess the interpreted distribution of Red Dog plate stratigraphy which hosts the mineralization at Lik as well as at Teck’s Red Dog Mine. The purpose of this work was to gain an understanding of the structural architecture, including fold and thrust style and distribution of the panel-bounding thrusts, to compare styles and geometry of the Lik mineralization to that at Red Dog. Geologic traverses were primarily in and around the Lik camp and to the north, focusing on creek drainages due to good exposure, covering a total of 5 km2.

 

A gravity survey was completed over the Lik deposit and to the north to measure gravity response and better understand if high density rock characteristic of massive sulfides might be present in the area apart from the Lik orebody itself.

 

During 2019 geological re-logging of 20 historical holes (2,568 m) was completed with 2,068.5 m analyzed by Boart Longyear’s TruScan XRF. Historical holes were converted to the current Red Dog logging format with efforts to align formation designations, categorize mineralization styles, and develop a new structural model/interpretation.

 

Efforts were made to complete geologic mapping of the Kelly River/IP Creek thrust contact and trace out prospective Ikalukrok stratigraphy which is present in the Red Dog orebody. A total of 6.4 km2 was mapped and 45 rock samples were collected to investigate metal anomalies and discriminate between rock units geochemically.

 

The gravity geophysical program started in 2019 was expanded, largely to the north with 127 gravity stations.

 

Planned 2022 work includes further expansion of the gravity work to cover the entire property and drilling of three holes to test for lateral expansion and stacked mineralized lenses.

 

 

7.1.2

Prior Investigations

 

Controlled- and Natural-Source Audio-frequency Magnetotelluric (CSAMT and NSAMT) surveys were completed by Zonge Engineering & Research Organization, Inc. (Zonge Engineering) in June and July 2008. Tensor CSAMT and NSAMT data were acquired at 61 m (200 ft) station intervals over six lines for a total of about 8 km (26,400 ft). The primary objective of the survey was to trace mineralization and geological structure from the known drill-tested areas north into undrilled terrain north of the existing Lik North deposit. To achieve this objective, two orthogonal transmitter bipoles were located 5 km south-southeast of the survey area so that nearly orthogonal source-field orientations were generated over the survey area.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

29

Lik Project

S-K 1300 Technical Report Summary

 

While a number of trends were recognized (Scott et al., 2010), the surveys do not appear to have identified continuations of mineralization.

 

In 2010, Teck completed a Helicopter-borne Time Domain Electromagnetic (HTEM) geophysical survey of that part of the Brooks Range area that included the Lik property. The raw results of the survey within the Lik property were given to Zazu by Teck. These data were processed but the information was considered not to show any noticeable relationship to the drill-tested mineralization and no final interpretation was obtained by Zazu. The HTEM data are considered to contribute very little to the ongoing exploration effort.

 

  7.2  Drilling Exploration 

 

 

7.2.1

Summary

    

 

The drilling to date on the Lik Project is summarized in Table 7‑1. The most recent drilling programs were conducted by the former operator of the project, Zazu Mineral Corp. between 2007 and 2011. These programs were drilled using company owned drill rigs and contract drilling crews.

 

Table 7‑1 Historic Exploration Drilling

 

Year

Number of Holes

Aggregate Depth (m)

Company

1977

10

 1,603

Managed by WGM

1978

79

10,680

Managed by WGM

1979

14

4,931

Managed by GCO

1980

3

202

Managed by GCO

1983

1

835

Managed by GCO

1984

6

1,643

Managed by GCO

1985

16

4,883

Managed by Noranda

1987

1

697

Managed by GCO

1990

3

263

Managed by Moneta

1992

2

284

Managed by GCO

2007

11

1,394

Managed by Zazu

2008

57

6,830

Managed by Zazu

2011

24

3,811

Managed by Zazu

Total

229

 38,201

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

30

Lik Project

S-K 1300 Technical Report Summary

 

 

7.2.2

2011 – 2007 Zazu Minerals Corp. Drilling

 

Three drilling campaigns, identified by year 2007, 2008, and 2011, were drilled by Zazu Minerals Corp. Diamond drilling was carried out using a drill rig owned by Zazu but manned under contract. The drill moves were facilitated by helicopter. The purpose of the 2007 and 2008 drilling was to confirm and expand the Lik South deposit area and to obtain samples for metallurgical test work. The 2011 drill program targeted both the Lik North and Lik South deposit areas and obtained samples for metallurgical and geotechnical purposes.

 

Holes in all three campaigns were drilled at HQ size and hole recoveries were very good, approaching 100% recovery in 2011. Downhole and collar surveys were conducted for each hole. All core was logged on site, the core was split using diamond saw and half of the core was sent for assay. Because Marcasite, a mineral that oxidizes rapidly is present, air was removed and replaced with nitrogen for the core send for assay.

 

 

7.2.3

Drilling by GCO (1879 – 1984, 1987, 1992)

 

GCO completed several rounds of drilling programs but reports do not list the drilling contractor. Sources indicate that NQ sized core was drilled which was reduced in size as needed. Reports mention that recovery was typically high. The objectives of these programs were to complete the in-fill drilling in the south and test the limit of the deposit down dip.

 

 

7.2.4

Drilling by WGM (1977 – 1978)

 

WGM carried out the initial diamond drilling campaigns on the Lik property using an unnamed drilling contractor. Holes were collared as NQ size, however several holes required reduction to BQ size due to ground conditions. Core recovery information is not available. Accounts indicate that much of the core is still located on site at Lik. By the end of this drilling program the general shape of the deposit was defined, and the overall grade of the deposit determined.

 

7.3 Hydrogeology

 

The authors are not aware of any hydrogeology studies completed for the Lik Project.

 

7.4 Geotechnical Data, Testing and Analysis

 

EBA Engineering Consultants Ltd performed a geotechnical analysis which is documented in the report “Geotechnical Site Investigation & Geotechnical Pre-Feasibility Study for Proposed Open Pit at the Lik Deposit” dated December 2011.

 

7.5 QP Statement

 

There are no know drilling factors that could materially impact the accuracy and reliability of the sampling results.

 

7.6 Drill Hole and Sample Location Map

 

Figure 7‑1 shows the drill hole location map for the Lik Project.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

31

Lik Project

S-K 1300 Technical Report Summary

 

 

Figure 7‑1: Lik Drill hole Location Map

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

32

Lik Project

S-K 1300 Technical Report Summary

 

 

8

Sample Preparation, Analysis and Security

 

8.1 2011 – 2008 Exploration Program

 

Samples from the 2008 and 2011 summer drilling campaigns were sent to the preparation facilities of ALS Chemex located in Fairbanks, Alaska. At Fairbanks, the samples were treated using Sample Preparation Package – PREP-31. This is a standard sample preparation protocol. The following steps were followed for the Zazu samples:

 

 

LOG-22 – Each sample was logged into the tracking system and a bar code was attached to the sample. Each sample was weighed and dried.

 

CRU-31 – Each sample was finely crushed so that more than 70% of each sample was passing 2 mm.

 

SPL-21 – Samples were split using a riffle splitter.

 

PUL-31 – A 250 g sample was split out and pulverized so that greater than 85% of each sample was passing 75 microns.

 

The pulps were analyzed at ALS Chemex in Fairbanks with over-limit samples transferred to an ALS Chemex facility located in North Vancouver, British Columbia. The ALS Chemex facility in North Vancouver has received ISO 17025 accreditation from the Standards Council of Canada under CAN-P-4E (ISO/IEC 17025:2005), the General Requirements for the Competence of Testing and Calibration Laboratories, and the PALCAN Handbook (CAN-P-1570).

 

The basic analyses for each sample, ME-OG62, included:

 

 

SY-4A01 – four acid digestion. A 0.4 g sample of the pulp was digested in 100 mL of nitric, perchloric, hydrofluoric, and hydrochloric acids for 180 minutes at 220ºC and then evaporated to incipient dryness. Hydrochloric acid and de-ionized water were added for further digestion and the sample was heated. The sample was cooled to room temperature and transferred to a 100 mL volumetric flask.

 

ICP-AES - The resulting solution was diluted to volume with de-ionized water, homogenized, and the solution was analyzed by inductively coupled plasma-atomic emission spectrometry (ICP-AES).

 

This protocol has an upper limit of 1,500 ppm Ag, 20% Pb, and 30% Zn and a lower limit of 1 ppm Ag, 0.01% Pb, and 0.01% Zn.

 

In cases where lead values exceeded the upper limits of the analytical procedure, volumetric titration with EDTA (Ethylene Diamine Tetraacetic Acid) was used. This methodology has an upper limit of 100% Pb. An examination of the assay datafile for the original Lik samples shows that two of the original lead samples assayed greater than 20% Pb and were re-assayed by volumetric titration. In cases where the zinc values exceeded the upper limits of the ICP-AES methodology, volumetric titration with EDTA and using Xylenol orange as an indicator was used. In both cases, a 0.4 g to 1.0 g prepared sample was digested using a four acid digestion.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

33

Lik Project

S-K 1300 Technical Report Summary

 

In 2011, Zazu dispatched the original drill samples sent for analysis together with a further 30 blank samples, 32 reference samples, and 19 core duplicate samples. An assessment of the QA/QC results indicates that:

 

 

Blank samples gave low results, indicating that intersample contamination was not a problem in 2011.

 

Core duplicate samples gave acceptable reproducibility.

 

 

Zazu inserted eight different reference samples during the 2011 drilling season sourced from CDN Resource Laboratories Ltd. of Vancouver. Generally, the reference samples gave acceptable results, although several of the low lead values exceeded the three standard deviation level and are considered to have failed. RPA considered that the minor problems experienced do not invalidate the mineral resource model developed.

 

RPA was of the opinion that the sample preparation, security, and analytical procedures completed was carried out to industry standards.

 

The Lik camp is an isolated fly-in facility. On-site security is not considered to be a major problem. Samples were transferred by company personnel to Kotzebue and transported to the laboratory by bonded carrier. No significant security risks was apparent to RPA.

 

8.2 2007 Exploration Program

 

The 2007 Lik samples were dispatched to G&T, an ISO 9001:2000 certified laboratory for precious metals and base metals. As well as completing the analyses for a range of elements, G&T also carried out a program of metallurgical testing. Zazu transferred pulps from G&T to ALS Chemex in Vancouver for check analysis as part of the Quality Assurance/Quality Control (QA/QC). Reproducibility between G&T and ALS Chemex was found to be good. Zazu was not responsible for any part of the sample preparation or analysis.

 

G&T prepared the Zazu samples using its SMS21 Preparation Method. The major steps in this protocol were:

 

 

Samples were received, identified, and labelled.

 

Samples were passed through a jaw crusher to reduce the core to >10 mesh.

 

Samples were passed through a cone crusher until +99% of the sample was 10 mesh.

 

Samples were riffled to cut a sample of about 500 g.

 

This material was treated in a ring pulverizer so that all of the material was <100 microns.

 

A pulp of 250 g was sent for analysis.

 

The material was then treated using the AMS08 protocol for analysis. Major steps included:

 

 

Samples were dissolved using an aqua regia digestion.

 

The samples were analyzed using inductively coupled plasma (ICP) analysis.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

34

Lik Project

S-K 1300 Technical Report Summary

 

Other QA/QC procedures employed by Zazu included the use of blanks (unmineralized core from outside of the mineralized zone) and quartered duplicates. Zazu was unable to obtain acceptable reference samples for the 2007 field season and reference samples were not included as part of the 2007 ongoing QA/QC program.

 

8.3 GCO Exploration Program (1979-1984, 1987, 1992)

 

Core was logged on site and sampling completed using diamond saws. All samples were sent to Bondar-Clegg in Vancouver, BC for analysis, however assay protocols were not available. There are no reports available detailing Quality Assurance and Quality Control (QA/QC) procedures.

 

8.4 WGM Exploration Program (1977 -1978)

 

Core from this program was split using diamond saws and sample sizes varied from 0.30 m to 6.1 m, with an average sample length of 1.39m (Frederickson et al, 1979). Samples were bagged and sent to Bondar-Clegg in Fairbanks, AK. Samples were analyzed for lead, zinc and silver, but the method was not disclosed. No information is available on QA/QC procedures

 

8.5 Opinion of Adequacy

 

The QP has reviewed the drillhole sample database and RPA’s work evaluating its adequacy and considers the sample preparation and analysis procedures to comply with industry best practice. The QA/QC methods and results adequately verify the analytical database as sufficient for use in resource estimation.

 

Field exploration methods were reviewed by the QP and found to be appropriate for characterization of geology, geochemistry and geophysical evaluation in similar programs, and identifying future drill targets.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

35

Lik Project

S-K 1300 Technical Report Summary

 

 

9

Data Verification

 

The authors of this report have relied solely upon the digital datasets supplied by Solitario. Drillhole locations were confirmed in cartesian space against existing drillhole and geology maps, and cross-sections generated by RPA. Drillholes appear properly located and conform to topography. Furthermore, drillhole samples and logged intervals align with the modeled mineralized domains and block model in 3-dimensional space.

 

9.1 General

 

The authors of this report have not completed site visits due to health risks and travel restrictions in place during the current COVID pandemic. The authors of this report are relying upon the verification work done by the authors of the 2014 PEA and the 2012 Technical Report and upon discussions with Solitario personnel. RPA completed several site visits, data verification studies, and previous NI 43-101 reports on the Lik property, which have been audited. The results of the previous data verification work are summarized below.

 

9.2 2007

 

As noted above, Zazu maintained an industry standard QA/QC program during its drilling campaigns of 2007 and 2008.

 

RPA completed check sampling of diamond drill core from the 2007 as part of a verification process for samples from the drill campaign during a property visit in September 2007. Eight samples of quartered core were collected and the samples were returned to Toronto in the custody of the RPA representative. Details of the samples collected are set out in Table 12-1.

 

Table 9‑1:RPA Check Samples 2007

 

Hole ID

Sample ID

From (m)

To (m)

Length (m)

DDH 139

462151

26.52

28.04

1.52

DDH 143

462152

75.29

76.81

1.52

DDH 143

462153

81.39

82.91

1.52

DDH 143

462154

58.96

87.48

1.52

DDH 143

462155

90.53

92.05

1.52

DDH 143

462156

101.19

102.71

1.52

DDH 136

462157

99.67

100.89

1.52

DDH 136

462158

100.89

102.41

1.52

 

The check samples were dispatched to the SGS Canada laboratory in Toronto for analysis. The results of the analyses by SGS Canada and G&T are tabulated in Table 12-2.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

36

Lik Project

S-K 1300 Technical Report Summary

 

Table 9‑2:2007 Check Sample Comparison

 

RPA Sample ID

SGS Results

G&T Sample Results

Zn%

Pb%

Zn%

Pb%

462151

0.05

0.07

0.92

0.76

462152

0.2

0.04

0.55

0.22

462153

7.98

10

21.5

14.2

462154

5.89

9.07

1.65

8.96

462155

9.13

1.06

10.7

1.68

462156

3.55

0.63

4.52

0.86

462157

1.09

0.6

1.02

0.51

462158

3.09

1.26

3.9

0.82

 

One of the samples shows significant variation between the SGS value and the G&T value. Further assaying will be required to determine whether there is a problem with this data.

 

Diamond drill collar positions and core storage buildings were inspected during the RPA visit.

 

One of the objectives of the 2007 drilling was to twin several of the previous holes with the purpose of confirming the earlier work. Three of the holes completed were twin holes of earlier drilling. Of the holes drilled, DDH 137 twinned DDH 38, DDH 138 twinned DDH 76, and DDH 139 twinned DDH 15.

 

Results of these twin holes are shown in Table 12-3.

 

Table 9‑3:Results of Twin Holes

 

Hole ID

From (m)

To (m)

Length (m)

Pb%

Zn%

DDH 137

4.88

16.92

12.04

3.38

7.72

34.14

76.5

42.36

1.67

6.49

DDH 38

11.89

17.37

5.48

7.61

6.52

45.9

87.75

41.85

1.72

7.42

DDH 138

7.01

32.61

25.6

2.44

8.2

DDH 76

10.36

33.99

23.63

1.48

9.49

DDH 139

29.56

46.02

16.46

2.13

8.95

DDH 15

31.09

48.16

17.07

2.69

10.44

 

Overall, these twinned holes appear to show reasonable correlation. The higher intersections in holes DDH 137 and DDH 38 are markedly different because of core loss in the upper part of DDH 38. The depth differences between DDH 137 and DDH 38 for the lower intersection may reflect hole deviation. When individual assays are examined, there is correlation between the higher grade areas in the various twinned holes.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

37

Lik Project

S-K 1300 Technical Report Summary

 

 

9.3 2008

 

Further verification sampling was completed during the 2008 field visit. A further eight samples of quartered core were collected, with the samples coming from two different holes. The samples were selected to cover a number of different grades. The verification samples were dispatched to SGS Laboratories in Toronto. Samples for base metals were assayed using the ICP90Q protocol (sodium peroxide fusion with ICP-AES analysis), while silver was assayed using FAG323. The locations of the verification sampling are tabulated in Table 12-4 and the results are tabulated in Table 12-5.

 

Table 9‑4: RPA Check Sample, 2008

 

Hole ID

Sample ID

From (m)

To (m)

Length (m)

179

553393

74.07

75.59

1.52

179

553394

78.64

80.16

1.52

179

553395

80.16

81.69

1.53

179

553396

86.26

87.78

1.52

182

553397

64.47

64.92

0.45

182

553398

64.92

66.45

1.53

182

553399

86.72

87.78

1.06

182

553400

89.31

90.83

1.52

 

Table 9‑5: 2008 Check Sample Comparison

 

RPA Sample ID

SGS Results

G&T Sample Results

Zn%

Pb%

Ag ppm

Zn%

Pb%

Ag ppm

553393

13.2

6.26

<3

11.3

4.82

3

553394

8.14

1.16

<3

7.11

1.02

2

553395

9.38

3.8

<3

8.69

2.96

<1

553396

9.49

0.93

60

10.5

0.62

46

553397

6.94

4.64

114

6.4

4.01

110

553398

7.3

3.1

60

7.14

2.26

103

553399

11.6

2.7

138

11

2.92

153

553400

25.3

9.1

400

23.6

8.37

427

 

The verification sampling completed by RPA shows a slight bias for base metals (zinc is 7% higher overall, lead is 17% higher overall) in the SGS samples and a slight bias towards silver (9%) in the ALS samples.

 

9.4 2011

 

RPA completed check sampling of diamond drill core from the 2011 as part of a verification process for samples from the drill campaign during a property visit in September 2011. Nine samples of quartered core were collected and the samples were sent to ALS Chemex in Fairbanks. Details of the samples collected are set out in Table 12-6.

 

Hole ID

Sample ID

From (m)

To (m)

Length (m)

DDH 139

462151

26.52

28.04

1.52

DDH 143

462152

75.29

76.81

1.52

DDH 143

462153

81.39

82.91

1.52

DDH 143

462154

58.96

87.48

1.52

DDH 143

462155

90.53

92.05

1.52

DDH 143

462156

101.19

102.71

1.52

DDH 136

462157

99.67

100.89

1.52

DDH 136

462158

100.89

102.41

1.52

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

38

Lik Project

S-K 1300 Technical Report Summary

 

The locations of a number of the 2011 drill hole collars were visited in the field. The drill hole collar sites are well marked.

 

Table 9‑6:2011 Check Sample Comparison

 

RPA Sample ID

Check Results

Initial Results

Zn%

Pb%

Ag ppm

Zn%

Pb%

Ag ppm

3801

9.51

2.06

1

8.84

2.08

1

3802

6.55

1.81

98

4.79

4.07

53

3803

10.05

2.18

30

13.9

0.8

52

3804

13.15

1.78

52

10.8

0.93

47

3805

9.34

2.38

32

10.35

1.99

27

3806

6.3

1.16

35

8.75

2.93

54

3807

16.75

4

106

19.45

3.87

115

3808

15.15

5.77

119

15.85

5.77

130

3809

0.17

0.2

6

0.33

0.12

2

 

There is reasonable correlation between these two sets of analyses, which should be considered as core duplicates.

 

Documented in the 2014 PEA, RPA is of the opinion that the data is adequate for the preparation of an updated Mineral Resource estimate.

 

9.5 Data Verification Statement

 

The authors of this report believe that the data verification performed on the drill data used in the 2014 PEA are sufficient for the purposes of this report. The authors acknowledge that the data verification in this report is reliant on previous qualified persons documentation and opinion and that data verification for this report is limited to the review of the above data. Further infill drilling can support confirmation of the database and improvement in the mineral resource classification.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

39

Lik Project

S-K 1300 Technical Report Summary

 

 

10

Mineral Processing and Metallurgical Testing

 

 

 

 

The following section was assembled by RPA for the 2012 Technical Report.

 

10.1 General

 

As discussed under Section 10 Drilling, further metallurgical samples were collected by diamond drilling during the 2011 summer season. The work was supervised by Mr. George Rawsthorne, of JDS Energy and Mining, Inc. The drill samples collected for metallurgical testing were treated in a similar fashion to those collected in 2008. The samples were placed in plastic bags and the bags purged with nitrogen. This treatment was carried out to prevent oxidation prior to sample testing.

 

Metallurgical test work was being undertaken by G&T in Kamloops, British Columbia. G&T was involved in previous testing.

 

The section on metallurgical testing that formed part of Scott et al., 2010 is included below.

 

10.2 G&T Flotation Program 2013

 

The G&T flotation test work program utilized exploration holes drilled in the 2010 drilling program. Three composites were generated representing roughly three equal periods in a theoretical mine schedule (period 1, period 2 and period 3).

 

The test program consisted of four cycle tests the results of which are shown in Table 10‑1.

 

Table 10‑1 G&T Flotation Results, Period Composites

 

Test

Element

Feed

Pre float Conc.

Lead Concentrate

Zinc Concentrate

 

 

Grade

Grade

Recovery

Grade

Recovery

Grade

Recovery

Test 13,

Period 1

Pb %

3.16

 

 

52.3

76.3

1.82

8.7

Zn %

10.9

 

 

9.17

3.9

59.6

82.6

Ag g/t

72

 

 

197

12.5

141

29.3

Test 18,

Period 1

Pb %

3.04

2.44

4.2

54.7

75.9

1.72

10.1

Zn %

10.7

10.2

4.9

5.3

2.1

52.8

88.1

Ag g/t

73

60

4.3

204

11.9

132

32.4

Test 25

Period 2

Pb %

2.89

2.35

7.4

53.1

61.4

2.28

10.2

Zn %

9.28

9.95

9.7

4.47

1.6

51.4

71.7

Ag g/t

25

23

8.3

44

5.8

42

21.6

Test 24

Period 3

Pb %

1.84

1.68

5.9

76.6

59.5

1.98

10.8

Zn %

7.07

7.60

7.0

1.84

0.4

56.4

80.5

Ag g/t

28

28

6.4

80

4.2

52

18.8

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

40

Lik Project

S-K 1300 Technical Report Summary

 

10.3  G&T Comminution Testwork 2013

 

G&T completed a series of comminution tests on seven separate composites classifying the composites by time period and mineralization type. However, a typo exists in the results table, a categorization based on the mineral type cannot be determined based on table labeling. A summary of results are available in Table 10‑2.

 

Table 10‑2 G&T Comminution Testwork 2013 Results

 

Sample ID

Description

Bond Ball Wi (kWh/ton)

Bond Rod Wi (kWh/ton)

Crushing Wi (kWh/ton)

Abrasion Index (lbs/kWh)

SMC (A x b)

PLI-UCS (MPa)

1

Semi

Massive

Sulf, Yr. 1-2

14.8

13.6

9.3

0.10

48.0

110

2

Semi

Massive

Sulf. Yr.3-5

14.8

14.5

6.0

0.23

54.3

82

3

Semi

Massive

Sulf. Yr. 6-8

12.7

12.3

6.1

0.12

75.9

81

4

Semi

Massive

 Sulf, Yr. 1-2

11.6

12.7

7.6

0.16

66.3

84

5

Semi

Massive

 Sulf. Yr.3-5

12.2

13.6

8.4

0.16

46.7

113

6

Semi

Massive

Sulf. Yr. 6-8

13.7

13.5

12.7

0.17

46.0

102

7

Semi

Massive

Sulf, Yr. 1-2

12.6

12.3

6.2

0.17

67.3

61

 

Commentary regarding Table 10‑2 testwork follows below:

 

 

The bond ball mill work index range is considered to be low to medium hard ore.

 

The bond rod mill work index range is considered to be low to medium hard ore.

 

The bond crushing work index indicates low to medium hard ore for crusher operations.

 

The bond abrasion index indicates that the material is moderately abrasive.

 

The SMC tests (SAG Mill Comminution) indicates that the material tested is moderately resistant to breakage in a SAG mill.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

41

Lik Project

S-K 1300 Technical Report Summary

 

10.4  SGS 2010 Program

 

The master composite used in the G&T Program (2008) was moved to SGS Labs in Vancouver with the goal of confirming the G&T Program and addressing the high levels of silicate in the zinc concentrate identified in the previous program.

 

10.5  G&T Program (2008)

 

Approximately 2,000 kg of samples from 13 drill holes during the 2007 drilling campaign were composited into one master composite for preliminary investigations at G&T Laboratories in Kamloops. This 318 kg master composite would be used for the 2008 test work and subsequent test work through 2011. Sample analyses were done in late 2007, while metallurgical test work was conducted mainly in Q1 2008, with the results reported by G&T on May 15, 2008.

 

The master composite sample was selected to provide a reasonable cross-sectional representation of the deposit and target a mill head grade expected to be close to the life of mine head grade. At the time of the program, RPA believed the master composite sample is reasonably representative of the expected production grades.

 

G&T completed metallurgical testing on a single composite comprised of drill core samples obtained from the 2007 drilling campaign under the supervision of Kevin Scott, P.Eng., RPA Principal Metallurgist. Approximately 2,000 kg of individual samples from eight drill holes were provided by Zazu for use in this study, from which a 318 kg master composite was constructed for use in testing.

 

A summary of the flotation test work results is shown in Table 10‑3. Mineralogical work identified pyrite as the dominant sulfide mineral. From a flotation perspective, the mass ratio of galena to sphalerite is relatively favorable at about 1:4. A small percentage of the lead is suspected of being in non-sulphide forms and relatively non-separable by typical flotation schemes.

 

 

Contaminants in lead concentrate, in order of relative abundance, were non-sulfide gangue, sphalerite, and pyrite, with two-thirds unliberated.

 

The primary contaminant in zinc concentrate was non-sulfide gangue accounting for 15% of the concentrate mass, with about two-thirds interlocked with sphalerite.

 

Galena losses to the tailings streams totaled 19%, with about half lost as liberated grains.

 

Sphalerite losses to the tailing streams totaled 12% and practically all occurred as unliberated particles locked with pyrite or non-sulfide gangue.

 

Concentrate analysis showed the silica level in the zinc concentrate was 10.1%, which is well above typical smelter penalty levels. This level of silicate would make the zinc concentrate difficult to market and subject to penalties. The mercury and fluorine levels in the zinc concentrate, at 118 ppm and 242 ppm respectively, are also considered relatively high. Noted in the report was the presence of carbonaceous material which could be impacting floatation performance.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

42

Lik Project

S-K 1300 Technical Report Summary

 

 

Table 10‑3 Summary G&T 2008 Test Work

 

Test

Element

Feed

Lead Conc.

Zinc Conc.

 

 

Grade

Grade

Recovery

Grade

Recovery

Test 21

Pb %

2.36

70.3

70.3

1.57

9.4

 

Zn %

8.47

.40

1.2

52.2

87

 

Ag g/t

34

68

4.8

64

27

Test 22

Pb %

2.60

76.7

59.5

3.99

23.9

 

Zn %

8.78

2.53

0.6

45.1

80.0

 

Ag g/t

33

64

3.9

55

26.0

 

10.6  Mineralogy

 

QSCAM analysis, to assess mineralogy was performed on the master composite sample and the period samples. The following items are a summary of the findings for the master composite sample analyzed as part of the SGS Test work Program 2009:

 

 

The master composite sample was estimated to contain 43% pyrite, 31% quartz, 15% sphalerite and 3% galena.

 

Lead mineralization was predominantly galena. However, the 15% to 19% of the contained lead reported to be in non-sulfide forms and would not be expected to respond well to conventional flotation. At a K80 sizing of 76um, galena liberation was estimated to be about 60%.

 

 

Zinc mineralization was predominantly sphalerite. A small amount 3% of the zinc present was contained in oxide and carbonate minerals. Sphalerite liberation at a K80 of 76um is poor, at an estimated 33%. The unliberated sphalerite was equally distributed between binaries with gangue and as structurally complex multiphase particles

 

Pyrite present manly in the eudhedral form was the dominant sulfide mineral at 43%

 

Silver was present at 35 g/t

 

  The following items are a summary of the QSCAM analysis done on the period composites. 

 

 

 

Lead mineralization was predominantly galena, and at a K80 sizing of 36 um the galena is considered will liberated at 65%, 72% and 75% for the three period samples. The unliberated galena was locked in multiphase structures with some interlocking with other sulfide minerals

 

 

Zinc mineralization was predominantly sphalerite. A small amount of zinc iron oxide was detected in some of the samples. Sphalerite liberation for a K80 sizing at 36 um is considered well liberated at 61%, 60% and 63% for the three period samples. Unliberated sphalerite was locked in binary non-sulfide gangue or in multiphase structures.

 

Pyrite was the dominant sulfide mineral in all composites ranging in content from 36% to 39%.

 

Silver was present in the samples between 26 – 75 g/t

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

43

Lik Project

S-K 1300 Technical Report Summary

 

10.7  Data Adequacy

 

The author of this section believes that the current level of metallurgical testwork done on the Lik project provides sufficient support for the project at its current level of development. The analysis documented indicates that there is a reasonable prospect of economic extraction. It is possible that further testwork may yield higher recoveries of lead and zinc with the introduction of finer grinds.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

44

Lik Project

S-K 1300 Technical Report Summary

 

 

11

Mineral Resource Estimate

 

The mineral resource statement included in this TRS is based on a resource model developed by RPA and documented in the 2014 PEA. Since the effective date of the 2014 PEA, the authors are aware of no new exploration, data, or changes to the database supporting the existing resource estimate. The estimated mineral resources have been audited by Mark Shutty for this current TRS using Leapfrog Geo/Edge 2021.2.3 software in February 2022.

 

11.1  General Statement

 

Mineral Resources for the Lik Project were estimated within a block model encompassing the modeled mineralized zones. Table 11‑1 summarizes the mineral Resources of the Lik Project based on the effective date of this report, January 1, 2022. Resources are presented at a cutoff grade of 5% Zn + Pb and within a pit optimization shell in Table 11‑1.

 

For the current resource estimate only surface mining methods are considered. While there may be potential to exploit mineralization via underground mining methods, this was not considered in the current resource statement.

 

Table 11‑1 Mineral Resource Estimate

 

Location

Indicated Resources

Inferred Resources

 

Mt

% Zn

% Pb

g/t Ag

Mt

% Zn

% Pb

g/t Ag

Lik South

17.1

8.04

2.69

50.0

0.71

7.78

1.97

14.3

Lik North

0.51

8.95

2.46

52.9

2.09

8.93

2.98

47.2

Total

17.6

8.07

2.68

50.1

2.80

8.64

2.73

38.9

 

The preliminary pit optimization was prepared using Datamine Software. The drillhole database, mineralized domain solids and block model were imported into Leapfrog Geo/Edge 2021.2.3 for review.

 

11.2  Database

 

The database for the current resource estimate consists of 223 diamond drill holes totaling 37,833 m. This drill hole database excludes historic holes that have collar and survey data but no assay data. Details of the drilling campaigns are provided in Section 7.

 

Solitario supplied data used by RPA to WSP, consisting of drillhole tables in MS Excel spreadsheet formats that included collar, survey, and assay files. Validation revealed no errors in the database. Previous work on the Lik property used the NAD 27 coordinate system, but current work has been done using NAD83

 

The primary sources of density information on the Lik deposit are the 1985 Scherkenbach et al. report and the 2008 G&T report. Scherkenbach et al. (1985) included 62 density determinations from three diamond drill holes. All these samples were analyzed for zinc, lead, silver, barium, copper, and mercury. Scherkenbach et al. (1985) relied on density values for samples with Zn+Pb greater than 5%. Some 35 density values for samples for which Zn+Pb were greater than 3% were also available. The 2008 G&T metallurgical report included some 300 density determinations. Of these, 144 were for samples for which Zn+Pb were greater than 3%. The average of these values was close to 3.5 g/cm3 (0.109 tons/ft3) and this value was used in the RPA estimate to convert volume into tonnes. Density is primarily affected by the amounts of pyrite and silica in each sample. Iron values are available for the G&T work but not for the earlier work. The correlation between zinc and iron values is poor.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

45

Lik Project

S-K 1300 Technical Report Summary

 

11.3  Geological Interpretation and 3D Solids

 

All of the drilling by Zazu in 2007 and 2008 targeted the Lik South deposit. RPA digitally plotted the drill holes for the Lik deposits on drill sections at 200 ft (61 m) intervals corresponding to the spacing of most of the drill sections in the field. Both grid east-west and grid north-south sections were plotted. Zazu provided an interpretation of the deposit based on previous work completed on the deposit. RPA reviewed the previous interpretation and made adjustments for the new drilling completed in the summer of 2011. The results of the 2011 drilling have not significantly changed the interpretations of the various lenses. The most important changes are that the Lik South deposit has been extended to the northeast, while drilling in Lik North confirmed the existing interpretation and extended the mineralization to depth.

 

Base metal mineralization at Lik appears to occur in a number of lenses. The bulk of the Lik South mineralization is interpreted as being in two lenses, with the A Lens being the larger, while the bulk of the Lik North mineralization is interpreted as occurring in a single lens, the N Lens.

 

Previous interpretations of the Lik South deposit involved a number of north-south faults that divided the mineralization into several fault blocks. The drilling in 2008 and 2011 appears to demonstrate that most of these faults are either minor significance or non-existent.

 

In previous interpretations, the Lik South deposit has been separated from the Lik North deposit by an east-west fault, the Main Break Fault. The most recent drilling appears to demonstrate that this fault is less significant than previously interpreted. The A Lens and the N Lens may be continuous, although there is a change in plunge or dip of the mineralization at about the interpreted position of the Main Break Fault. This change in attitude is more akin to a sharp flexure or hinge rather than a fault.

 

It is noted that the massive sulphides provide more continuity than the wall rocks, for which the geology is complex and it is difficult to interpret much continuity in the enclosing rocks.

 

While the bulk of the sulphide is interpreted as being part of the A Lens in Lik South and the N Lens in Lik North, there are a number of other sulphide lenses. These are interpreted as lying both above and below the major lenses. The lenses above the A Lens in Lik South are important as they would have to be mined in an open pit to access the larger A Lens. Higher costs would apply to the mining of smaller lenses located below the A Lens.

 

A wireframe model was developed from the interpretations prepared on sections and is shown in Figure 11‑1. The wireframe model for Lik South was constructed at a minimum grade of 3% Zn+Pb, while the wireframe model for Lik North was constructed at a minimum grade of 7% Zn+Pb. There is a portion of Lik North that lies within the preliminary Whittle pit shell which, if re-wireframed at 3% Zn+Pb, would not differ significantly from that at the 7% minimum. The wireframed mineralized domains were used to constrain interpolation of grades using drill hole assay composites within the wireframes.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

47

Lik Project

S-K 1300 Technical Report Summary

 

 

Figure 11‑1: RPA Grade Shell

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

48

Lik Project

S-K 1300 Technical Report Summary

 

11.4  Cut-Off Grade

 

The cutoff grade used for reporting Mineral Resources considers surface mining methods only. A cutoff grade of 5% Pb+Zn is used which is based on current metals pricing. Economic parameters are based on the 2014 PEA which are reasonable economic parameters as of the effective date of this report.

 

11.5  Compositing and Statistics

 

The Lik assay database was checked for statistical outliers. While there are a few assays of both lead and zinc that are considered to be outlier values, there were too few high values to materially affect the average grade. For this reason, no cutting of high values was carried out on the lead and zinc assays. There were several high silver assays that were considered to be outlier values and these assays were capped prior to compositing at 320 g/t Ag.

 

Basic statistics for drill hole assays for the Lik South and Lik North deposits are listed in Tables Table 11‑2 and Table 11‑3, respectively. Only assays within the mineralized wireframes are included.

 

Table 11‑2: Statistics of Drill Hole Assays - Lik South

 

Statistic

Length (m)

% Pb

% Zn

g/t Ag

g/t Ag

Capped

N

2,414

2,414

2,414

2,414

2,414

Mean

1.28

2.62

7.97

48.35

45.25

Median

1.43

1.47

6.32

21.94

21.94

Max. Value

4.57

35.39

42.8

1,445.14

320.00

Standard Deviation

0.5

3.15

6.77

82.68

58.61

Coefficient of Variation

0.39

1.17

0.86

1.63

1.24

 

Table 11‑3: Statistics of Drill Hole Assays - Lik North

 

Statistic

Length (m)

% Pb

% Zn

g/t Ag

g/t Ag Capped

N

360

360

360

360

360

Mean

1.12

3.16

9.37

48.24

47.92

Median

1.07

2.05

8.75

28.63

28.63

Max. Value

3.05

36.45

39.15

420.69

320.00

Standard Deviation

0.47

3.70

6.31

52.73

50.76

Coefficient of Variation

0.42

1.19

0.69

1.14

1.11

 

RPA composited assays into 3.05 m (10 ft) intervals down hole inside the mineralized wireframes, starting with the first assay down hole within the wireframe. Basic statistics for the composites are shown in Tables Table 11‑4 and Table 11‑5 and include composites of all lengths.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

49

Lik Project

S-K 1300 Technical Report Summary

 

 

Table 11‑4: Statistics of Drill Hole Composite Assays - Lik South

 

Statistic

Length (m)

% Pb

% Zn

g/t Ag

N

1,141

1,141

1,141

1,141

Mean

2.73

2.64

7.73

46.23

Median

3.05

1.82

6.74

27.20

Max. Value

3.05

23.88

35.64

320.00

Standard Deviation

0.75

2.58

5.33

54.00

Coefficient of Variation

0.28

0.96

0.68

1.15

 

Table 11‑5: Statistics of Drill Hole Composite Assays - Lik North

 

Statistic

Length (m)

% Pb

% Zn

g/t Ag

N

143

143

143

143

Mean

2.55

3.09

8.86

43.79

Median

3.05

2.6

8.73

30.22

Max. Value

3.05

13.59

21.93

265.96

Standard Deviation

0.90

2.44

4.41

44.43

Coefficient of Variation

0.35

0.79

0.49

0.98

 

Composites less than 0.9 m (3 ft) were excluded from the variography. Statistics for the composited data with the small composites removed are shown in Tables Table 11‑6 and Table 11‑7. The similarity of the data set out in Table 11‑4 to those in Table 11‑6 and in Table 11‑5 to those in Table 11‑7 indicates that the elimination of the small composites did not affect the overall integrity of the composited database.

 

Table 11‑6: Statistics of Lik South Drill Hole Composite Assays with Composites less Than 0.9m Removed

 

Statistic

Length (m)

% Pb

% Zn

g/t Ag

N

1,066

1,066

1,066

1,066

Mean

2.89

2.65

7.81

47.03

Median

3.05

1.85

6.81

28.83

Max. Value

3.05

23.88

35.64

320.00

Standard Deviation

0.45

2.56

5.28

54.40

Coefficient of Variation

0.16

0.96

0.67

1.15

 

Table 11‑7: Statistics of Lik North Drill Hole Composite Assays with Composites less Than 0.9m Removed

 

Statistic

Length (m)

% Pb

% Zn

g/t Ag

N

126

126

126

126

Mean

2.83

3.06

8.93

44.39

Median

3.05

2.65

8.91

30.18

Max. Value

3.05

13.59

21.93

265.96

Standard Deviation

0.51

2.33

4.40

45.03

Coefficient of Variation

0.18

0.76

0.49

0.99

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

50

Lik Project

S-K 1300 Technical Report Summary

 

 

11.6  Variography and Kriging Parameters

 

RPA produced variograms using the 3.05 m (10 ft) composites within the mineralized domains, except for composites of 0.9 m (3 ft) or less. Variograms were reasonably well developed for the Lik South deposit, but not well developed for Lik North due to limited composite data. Downhole variograms were used to determine the nugget effect, which is 28% of the sill for zinc, 38% for lead, and 10% for silver. Directional variograms within the plane of the Lik South mineralized zones gave different ranges of influence for along strike, down dip, and perpendicular to dip directions, as shown in Table 11‑8.

 

Table 11‑8: Variogram Ranges - Lik South

 

Metal

Along Strike ft (m)

Range Down Dip ft (m)

Across Dip ft (m)

Zn

40 (12.2)

100 (30.5)

40 (12.2)

Pb

64 (19.5)

100 (30.5)

54 (16.5)

Ag

67 (20.4)

90 (27.4)

40 (12.2)

 

The parameters for the Lik South variograms were used for block grade interpolation in both Lik South and Lik North mineralized domains.

 

11.7  Block Model and Grade Interpolation

 

A block model was developed with blocks 50 ft x 50 ft x 10 ft high (15.24 m x 15.24 m x 3.05 m). Grade interpolation for both the Lik South and Lik North deposits was by ordinary kriging using the variogram parameters described in the previous section.

 

Interpolation was completed as a two-pass process. The first pass used search parameters of 200 ft x 200 ft x 25 ft (60.96 m x 60.96 m x 7.62 m) to cover drill hole spacing of mostly 100 ft (30.48 m) by 200 ft (60.96). Blocks required a minimum of two composites and a maximum of twelve composites. A second pass with a search of 600 ft x 600 ft x 50 ft (182.88 m x 182.88 m x 15.24 m) and minimum and maximum composite limits of one and twelve composites, respectively, was used to interpolate any blocks not interpolated in the first pass. Figures Figure 11‑2 to Figure 11‑4 are three sections that illustrate the block model.

 

11.8  Classification of Mineral Resources

 

A significant amount of diamond drilling has been completed on the Lik deposit. Drilling has been carried out on 200 ft (60.96 m) sections in the Lik South area, with holes mainly spaced at 100 ft (30.48 m) along section lines. The major part of the Lik South deposit is comparatively well tested and is considered to be an Indicated Mineral Resource. The portions outside this central area in the Lik South deposit, where drill holes are more widely spaced or where lenses are tested by only a few holes, are classified as Inferred Mineral Resource. Drill holes at Lik North are more widely spaced in general than at Lik South, and Lik North is therefore primarily classified as an Inferred Mineral Resource. A portion of the Lik North deposit that occurs within the preliminary pit shell is classified as an Indicated Mineral Resource.

 

Figure 11‑5 shows the locations of the Mineral Resource classification blocks.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

52

Lik Project

S-K 1300 Technical Report Summary

 

 

 

 

 

Figure 11‑2: Block Model Section 10,600N

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

53

Lik Project

S-K 1300 Technical Report Summary

 

 

 

Figure 11‑3: Block Model Section 12,000N

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

54

Lik Project

S-K 1300 Technical Report Summary

 

 

 

Figure 11‑4: Block Model Section 14,000N

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

55

Lik Project

S-K 1300 Technical Report Summary

 

 

Figure 11‑5: Location of the Mineral Resource Classification Blocks 

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

  

Solitario Zinc Corp.

56 

Lik Project

S-K 1300 Technical Report Summary

 

11.9  Block Model Validation

 

The ordinary kriging block model was validated as follows:

 

 

Visual inspection and comparison of block grades with drill hole composite and assay grades.

 

Statistical comparison of the grades of blocks and composites.

 

Check of ordinary kriging block model results by inverse distance squared (ID2).

 

WSP completed an audit of the RPA block model via visual comparison of original and 10ft composite drillhole assay grades (Zn, Pb and Ag) in section and in 3D. Mineralized intercepts were checked against modeled mineralized wireframes and surface topography. Estimated block grades were compared to composite grades, experimental directional variograms were created to evaluate RPA’s estimation parameters. Block grades and classification was also reviewed using drillhole distance buffers. And mineralized domain geometries and volumes were compared against original domains modeled using Leapfrog Geo/Edge 2021.2.3. RPA’s estimated resources are appropriately constrained and derived using estimation and classification parameters that are in-line with standard practice and yield expected results.

 

Basic statistics for block model block grades for the Lik South and Lik North deposits are listed in Table 11‑9 and Table 11‑10 respectively. Only assays within the mineralized wireframes are included.

 

Table 11‑9: Statistics of Block Grades - Lik South

 

ID2

Ordinary Kriging

Statistic

% Pb

% Zn

g/t Ag

% Pb

% Zn

g/t Ag

Mean

2.49

7.50

43.81

2.48

7.48

43.71

Median

2.18

7.17

39.47

2.24

7.27

41.07

Max. Value

14.21

28.31

244.41

11.60

20.91

221.71

Standard Deviation

1.54

2.82

35.81

1.38

2.45

33.47

Coefficient of Variation

0.62

0.38

0.82

0.56

0.33

0.77

 

Table 11‑10: Statistics of Block Grades - Lik North

 

ID2

Ordinary Kriging

Statistic

% Pb

% Zn

g/t Ag

% Pb

% Zn

g/t Ag

Mean

2.97

9.00

41.84

2.99

8.95

41.47

Median

2.89

8.89

36.73

2.92

8.89

38.98

Max. Value

10.36

18.78

214.64

9.62

18.78

200.78

Standard Deviation

1.29

2.92

31.59

1.18

2.61

29.01

Coefficient of Variation

0.43

0.32

0.75

0.40

0.29

0.70

 

A comparison of the ordinary kriging and ID2 results is shown in Table 11‑11. The results from the two different methods are very close, as the Lik drilling is on a very regular grid.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

57

Lik Project

S-K 1300 Technical Report Summary

 

 

Table 11‑11: Grade Comparison, ID2 vs. Ordinary Kriging

 

Resource

Classification

ID2

Ordinary Kriging

Mt

% Zn

% Pb

g/t Ag

Mt

% Zn

% Pb

g/t Ag

Indicated

18.43

8.10

2.71

50.20

18.43

8.08

2.71

50.19

Inferred

5.63

8.47

2.62

37.82

5.63

8.43

2.63

37.77

 

In the opinion of RPA, the ordinary kriging block model provides a reasonable estimate of the Lik Mineral Resources at this stage.

 

11.10  Mineral Resources

 

To comply with the CIM Definitions of “reasonable prospects for economic extraction”, WSP performed a pit optimization to assess mineralization that can be exploited by surface mining methods. Most of the resource in the Lik South and a portion of the resource in Lik North areas appear to have reasonable potential for open pit mining.

 

Table 11‑12 shows the sensitivity of the potential open pit Lik South and North Mineral Resources to variations in cut-off grade.

 

Table 11‑12: Sensitivity of the Lik South & North Potential Open Pit Mineral Resource Estimate to Variation in Cut-Off Grade

 

Cut-off

Indicated Mineral Resources

Inferred Mineral Resources

% Pb+Zn

Mt

% Zn

% Pb

g/t Ag

Mt

% Zn

% Pb

g/t Ag

3%

17.78

8.03

2.66

50.0

2.80

8.62

2.72

38.8

5%

17.61

8.07

2.68

50.1

2.80

8.64

2.73

38.9

7%

16.21

8.34

2.80

51.5

2.69

8.76

2.79

40.1

 

11.11  Qualified Person’s Opinion

 

The mineral resource estimate performed in 2014 by RPA has been audited by Mark Shutty for this current TRS. A comparable model was prepared using Leapfrog Geo/Edge 2021.2.3 software in February 2022.

 

As there has been no additional drilling or interpretation, the qualified person considers that model is appropriate for declaration of a mineral resource estimate.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

58

Lik Project

S-K 1300 Technical Report Summary

 

 

12

Mineral Reserve Estimates

 

There are no Mineral Reserves declared for the Lik Project.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

59

Lik Project

S-K 1300 Technical Report Summary

 

 

 

13

Mining Methods

 

This section of the report, Mining Methods, is included in the TRS for informational purposes, this section does not support a mineral reserve as there are no mineral reserves declared for the Lik project. The information provided is completely reliant on the 2014 PEA. The Qualified Person (QP) is including the 2014 PEA information because the data and analysis presented still applies to the Lik Project.

 

Conventional open pit mining methods were envisioned for the Lik Project in the prior 2014 PEA. An annual mine schedule was developed for the 2014 PEA that used a pit optimization shell for the basis of the excavation. The schedule targeted delivery of 2.0 million tons of mineralization to the mill over a 9+ year production life. Mine equipment and personnel requirements were developed based on the mine schedule.

 

The QP believes that the mine plan and schedule presented in the 2014 PEA are reasonable for the Lik Project.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

 

14

Processing and Recovery Methods

 

Solitario Zinc Corp.

60

Lik Project

S-K 1300 Technical Report Summary

 

This section of the report, Processing and Recovery Methods, is included in the TRS for informational purposes, this section does not support a mineral reserve as there are no mineral reserves declared for the Lik project. The information provided is reliant on the 2014 PEA. The Qualified Person (QP) is including the 2014 PEA information because the data and analysis presented still applies to the Lik Project.

 

An initial design for a 2.0 Mt per year on-site concentrator was documented in the 2014 PEA. The basis of the design is the test work documented in Section 13 of the 2014 PEA. This test work is also reproduced in Section 10 of this TRS. The PEA specifies a two-product froth flotation plant with a nominal capacity of 5,500 t/d or 2.0 M tons per year. Production rate of lead and a zinc concentrates is 153 t/d (56,000 t/a) and 641 t/d (234,000 t/a) respectively. These concentrates would be hauled by truck to the port facility where it will be stored for shipment to a suitable smelter.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

61

Lik Project

S-K 1300 Technical Report Summary

 

 

15

Infrastructure

 

This section of the report, Infrastructure, is included in the TRS for informational purposes, this section does not support a mineral reserve as there are no mineral reserves declared for the Lik project. The information provided is reliant on the 2014 PEA.

 

The Lik project is located in a remote area with minimal supporting infrastructure and services. Current infrastructure consists of several small storage buildings, a bunkhouse/kitchen and a small air strip suitable for short takeoff and landing aircraft. This current infrastructure may support exploration operations, but it is not sufficient to support production mining.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

62

Lik Project

S-K 1300 Technical Report Summary

 

 

 

16

Market Studies

 

No market study at this time has been prepared for the Lik Project. Metallurgical test work indicates that a lead concentrate and a zinc concentrate can be produced that would have a reasonable prospect of being a marketable concentrate. The terms of sale for both lead and zinc concentrates are closely tied to the lead and zinc metal prices. These metals are publicly traded in transparent markets where pricing and volumes are well known. This TRS uses the 3-year trailing average of the London Metals Exchange daily closing price which is $1.18/lb zinc and $0.91/lb lead.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

63

Lik Project

S-K 1300 Technical Report Summary

 

 

17

Environmental Studies, Permitting, and Plans, Negotiations, or Agreements with Local Individuals or Groups

 

Permitting for current explorations activities are current and are under the supervision of Teck. Travis/Peterson Environmental Consulting, Inc. (TPECI) performed baseline studies of the Lik Project which were documented in the 2014 PEA.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

64

Lik Project

S-K 1300 Technical Report Summary

 

 

18

Capital and Operating Costs

 

Capital and operating costs were not estimated for this study.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

65

Lik Project

S-K 1300 Technical Report Summary

 

 

19

Economic Analysis

 

No economic analysis was performed for this study.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

66

Lik Project

S-K 1300 Technical Report Summary

 

 

20

Adjacent Properties

 

Teck Resources Limited (Teck) owns and operates the currently operating Red Dog Mine, a large lead zinc mine. As stated in Section 2, Teck owns a 50% interest in the Lik Project. Teck holds the mineral rights to the southern extension of the Lik deposit and refers to the extension area as the Su property and the mineralization as the Su deposit. Teck’s 2020 Mineral Resource statement for Red Dog is shown in Table 20‑1. The Red Dog District includes several different deposits.

 

Table 20‑1: Teck Red Dog Mineral Reserves and Resources (31 Dec 2020)

 

Deposit

Tonnes

(million)

% Zn

% Pb

g/t Ag

Mine Proven and Probable Reserves

46.0

12.9

3.6

67.5

Mine Indicated Mineral Resources

8.5

7.7

5.3

92

Mine Inferred Mineral Resources

9.1

12.5

4.5

88.3

District Inferred Mineral Resource

19.4

14.4

4.2

73.4

 

Teck holds several other deposits in the Brooks Range area not listed in Table 20‑1. Tonnages of these deposits are not included in the above statements. These include Paalaaq, which is reported to contain 13 Mt grading 15% Zn, 4.3% Pb, and 96 g/t Ag (USGS – Alaska Resource Data File), and Anarraaq, which is reported to contain 18 Mt grading 18% Zn and 5.4% Pb, and 85 g/t Ag (Kelley et al,. 2004). Aktigiruq is an early-stage target north of Anarraaq with minimal drilling to date. Teck classifies this discovery as advanced exploration. However, the deposit may be one of the largest and the highest-grade Zinc deposits in world with an early estimate of possible resources in the range of 80-150 million tonnes grading 16-18% zinc.

 

The resource figures provided in this section, Section 20 Adjacent Properties, have not been reviewed by the Qualified Person and may not be indicative of the Lik Property.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

67

Lik Project

S-K 1300 Technical Report Summary

 

 

21

Other Relevant Data and Information

 

The Qualified Persons did not rely on any other information not already disclosed in this TRS

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

68

Lik Project

S-K 1300 Technical Report Summary

 

 

22

Interpretation and Conclusions

 

 

 

 

22.1  Results

 

The Lik project contains an indicated resource of 17.6 million tonnes at an average grade of 8.07 %Zn and 2.68 %Pb. These resources have a reasonable economic potential for extraction via typical surface mining methods and processed into a marketable concentrate using standard flotation concentration processes. Solitario owns a 50% interest in the Lik property and continues to work with Teck under a joint operating agreement to continue to maintain and explore Lik.

 

22.2  Significant Risks

 

The Lik Project is subject to risks and uncertainties typical of mineral exploration projects, particularly risk regarding commodity prices and the metals equity markets. Lower than forecasted metals prices or lack of equity market interest or activity could render the project uneconomic or reduce access to project financing.

 

Specific risks to additional project exploration and subsequent mine development include the ability to successfully permit exploration and development activities. Maintaining a social license with the local peoples to continue operate and explore the property.

 

22.3  Significant Opportunities

 

There is exploration potential located on the Lik Project and the opportunity exists to better classify the current resource and add additional resources. Recent exploration campaigns suggest additional mineralization may be present in western area of the current mineral claim holdings, which represents opportunity for additional exploration.

 

Further work on plans and potential operating agreements is warranted as a reduction in the pre-production capital will result in benefits to the project economics. These must be quantified with both advances in operating agreements and reevaluation of operating and capital costs in 2022.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

69

Lik Project

S-K 1300 Technical Report Summary

 

 

23

Recommendations

 

It is recommended in the short term that exploration be conducted over unexplored areas on the property including:

 

 

Complete geophysical surveys over the entire land position.

 

Continue geologic mapping to use for interpretation of prospective areas for drilling and use in conjunction with geophysics to prioritize targets.

 

Drilling.

 

Interpretation of exploration results and update the estimation of resources.

 

This exploration strategy will be an integral part of the long-term objective of development of Lik. Ultimately The preparation of a feasibility study will be required in order to reach a production decision. This will require substantial investment in additional resource definition drilling, metallurgical studies and a multitude of other technical work that will require design and approval by the JV partners.

 

Three of the short-term exploration elements discussed above are incorporated in the approved 2022 exploration program. The 2022 program includes continued geologic mapping, geophysical surveying and drilling of three core holes totaling 650 meters for an estimated program cost of US$1.168 M of which 50% will be to Solitario’s account.

 

In addition, a series of trade-off studies for various operating alternatives for the property could quantify the potential benefits of developing the project as a joint venture by defining the benefits to both JV partners. The scoping level studies needed to better define these benefits for all parties are relatively inexpensive, at an estimated budget of $100,000.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

70

Lik Project

S-K 1300 Technical Report Summary

 

 

24

References

 

Britton, J. M., 2010, Summary Status of Environmental Work Program, Zazu Metals Corporation.

 

Cinits, R., et al., 2007, Red Dog Mine Review, Alaska, NI 43-101 Technical Report, Prepared by AMEC for Teck Cominco Limited (March 9, 2007).

 

Cox, D.P. and Singer, D.A., 1992, Mineral Deposit Models. U.S. Geological Survey Bulletin 1693.

 

Dumoulin, J.A., et al., 2004, Depositional Setting, Correlation and Age of Carboniferous Rocks in the Western Brooks Range, Alaska. Econ. Geol. Vol. 99, pp. 1355-1384.

 

Gow, N. N., Roscoe, W. E., and Scott, K. C., 2009, Technical Report and Mineral Resource Estimate on the Lik Deposit, Northern Alaska, U.S.A., Prepared by RPA for Zazu Metals Corporation (May 13, 2009).

 

Gow, N. N., 2007, Technical Report on the Lik Deposit, Northern Alaska, U.S.A. Report for Zazu Metals Corporation (August 20, 2007).

 

G&T Metallurgical Services Ltd., 2008, Preliminary Metallurgical Assessment of the Lik Deposit (May 15, 2008).

 

JDS Energy and Mining Inc, “Preliminary Economic Assessment, Technical Report Zazu Metals Corporation, Lik Deposit Alaska, USA” Effective Date: March 3, 2014

 

Lounsbury & Associates, Inc., 2009, Lik Deposit Access Road, Preliminary Corridor Analysis Report, Prepared for Zazu Metals Corporation (October 2009).

 

MacInnes, S., 2008, 2008 CSAMT/NSAMT Geophysical Survey, Lik Deposit, De Long Mountains, Alaska. Report for Zazu Metals Corporation by Zonge Engineering & Research Organization, Inc., Tuscon, Arizona.

 

Moore, D.W., et al., 1986, Geologic Setting and Genesis of the Red Dog Zinc-Lead-silver Deposit, Western Brooks Range, Alaska. Econ. Geol. Vol. 99, pp. 1696-1727.

 

Perkins, J.J., and Lyle, G., 2007, Updated Title Report-LIK Property, Our File No. 6078.1. Memorandum by Guess & Rudd for Zazu Metals Corporation (December 19, 2007).

 

PND Engineers Inc., 2009, Capacity Analysis for the Delong Mountain Port Facility in Support of Developing the Lik Deposit (April 2009).

 

Roscoe Postle Associates Inc, “Technical Report and Mineral Resource Estimate for the Lik Project, Northwestern Alaska, USA” Effective date: June 12, 2012.

 

Scherkenbach, D.A., Hahn, G.A. and Lown, D.J., 1985, Lik-Delong Mountains Project, 1985 Annual Progress Report. Report for Noranda Exploration, Inc.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

71

Lik Project

S-K 1300 Technical Report Summary

 

 

Scott, K.C., et al., 2010, Preliminary Assessment of the Lik Project, Northwest Alaska, U.S.A. Report for Zazu Metals Corporation (April 8, 2010).

 

SGS Mineral Services, 2010, An Investigation into Flotation of Material from the Lik Deposit, Prepared for Zazu Metals Corporation (January 21, 2010).

 

Travis/Peterson Environmental Consulting, 2008, 2008 Work Plan Environmental Consulting and Management Lik Deposit, Alaska, Prepared for Zazu Metals Corporation (May 2008).

 

Travis/Peterson Environmental Consulting, 2008, Letter to Joe M. Britton, Zazu Metals Corporation, Environmental Program Schedule (February 14, 2008).

 

Young, L., 2004, A Geologic Framework for Mineralization in the Western Brooks Range, Alaska. Econ. Geol. Vol. 99, pp. 1281-1306.

 

Table 24‑1 Key Acronyms and Abbreviations

 

CIM

Canadian Institute of Mining Metallurgy and Petroleum

ha

hectare

km

kilometers

M

Millions

Mt

Millions tonnes

m

meter

Pb

Lead

RPA

Roscoe Postle Associates Inc.

SEC

United States Securities and Exchange Commission

Solitario

Solitario Zinc Corp.

TRS

Technical Report Summary

Zn

Zinc

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

Solitario Zinc Corp.

72

Lik Project

S-K 1300 Technical Report Summary

 

 

25

Reliance on Information Provided by Registrant

 

The Qualified Persons responsible for this TRS has relied on the Registrant (Solitario Zinc Corp) for the following information.

 

 

Markets – information related to market studies/markets for product, market entry strategies, marketing and sales contracts, product valuation, product specifications, refining, and treatment charges, transportation costs, agency relationships and material contracts. This information is used in supporting the resource estimate in Section 11.

 

Legal Matters – information relating to the corporate ownership interest, mineral tenure, surface rights, water rights, royalties, encumbrances, easements, violations and fines, permitting requirements, monitoring requirements. This information is used in Section 3, and supports the mineral resource in Section 11.

 

Environmental Matters – information relating to baseline studies, environmental permitting and monitoring, ability to retain current permits, emissions control, closure planning and bonding and regulations pertaining to protected species and habitats. This information is used in Section 17 and supports the mineral resource in Section 11

 

Stakeholder Accommodation – information relating to social and stakeholder baseline studies, other organizations, non-governmental organizations, and community relations plans. This information was used to support the mineral resources in Section 11.

 

Governmental Factors – information related to government royalty clams supports the mineral resource estimate in Section 11.

 

 

 

WSP USA Inc.

11 March 2020

 

 

 

 

 

 

 

Exhibit 21.1

 

Subsidiaries of Solitario Zinc Corp.

 

Solitario Zinc Corp. [Colorado]

 

- Zazu Metals Corp. [Canada] (100%)

 

- Zazu Metals (AK) Corp [USA – Alaska] (100% owned by Zazu Metals Corp.)

 

- Minera Chambara, S.A. [Peru] (85%)

 

- Minera Solitario Peru, S.A. [Peru] (100%)\

 

- Minera Bongará, S.A. [Peru] (39%)

 

- Minera Soloco, S.A. [Peru] (100%)

 

 

EXHIBIT 23.1

 

CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

We consent to the incorporation by reference in Solitario Zinc Corp.’s Registration Statements on Form S-3 (File No. 333-249129) and on Form S-8 (File Nos. 333-224224 and 333-190304) of our report dated March 30, 2022, relating to the consolidated financial statements which appear in this Annual Report on Form 10-K.

 

/s/ Plante & Moran, PLLC

 

March 30, 2022

Denver, Colorado

 

 

Exhibit 24.1

 

POWER OF ATTORNEY

 

KNOW ALL PERSONS BY THESE PRESENTS, that each person whose signature appears below constitutes and appoints James R. Maronick, his true and lawful attorney-in-fact and agent, with full power of substitution and resubstitution, for him and in his name, place and stead, in any and all capacities, to sign the Annual Report on Form 10-K for the fiscal year ended December 31, 2021, of Solitario Zinc Corp. and any and all amendments thereto, and to file the same, with all exhibits thereto, and other documents in connection therewith, with the Securities and Exchange Commission, granting unto said attorney-in-fact and agent, and every act and thing requisite and necessary to be done in and about the premises, as fully to all intents and purposes as he might or could do in person, hereby ratifying and confirming all that said attorney-in-fact and agent, or his substitute or substitutes, may lawfully do or cause to be done by virtue hereof.

 

NAME

 

DATE

 

 

 

/s/ Brian Labadie

 

March 28, 2022

Brian Labadie

 

 

 

 

 

/s/ Christopher E. Herald

 

March 28, 2022

Christopher E. Herald

 

 

 

 

 

/s/ Gil Atzmon

 

March 28, 2022

Gil Atzmon

 

 

 

 

 

/s/ John A. Labate

 

March 28, 2022

John A. Labate

 

 

 

 

 

/s/ James Hesketh

 

March 28 2022

James Hesketh

 

 

 

 

 

/s/ Josh Crumb

 

March 28, 2022

Joshua Crumb

 

 

 

 

 

EXHIBIT 31.1

CERTIFICATIONS

I, Christopher E. Herald, certify that:

 

1. I have reviewed this annual report on Form 10-K of Solitario Zinc Corp. for the year ended December 31, 2021.

 

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4. The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) and we have:

 

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

 

5. The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

 

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

 

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

 

Date: March 30, 2022

By: /s/ Christopher E. Herald

Christopher E. Herald

President and Chief Executive Officer 

  

 

 

 

EXHIBIT 31.2

CERTIFICATIONS

I, James R. Maronick, certify that:

 

1. I have reviewed this annual report on Form 10-K of Solitario Zinc Corp. for the year ended December 31, 2021.

 

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4. The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) and we have:

 

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

 

5. The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

 

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

 

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

 

Date: March 30, 2022

By: /s/ James R. Maronick

James R. Maronick

Chief Financial Officer

 

 

 

EXHIBIT 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

In connection with the Annual Report of Solitario Zinc Corp. (the "Company") on Form 10-K for the period ended December 31, 2021, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), we, Christopher E. herald, Chief Executive Officer, and James R. Maronick, Chief Financial Officer, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to our knowledge:

 

(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934.

 

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

         
/s/Christopher E. Herald     /s/James R. Maronick  

Christopher E. Herald

    James R. Maronick  
Chief Executive Officer     Chief Financial Officer  

 

Dated: March 30, 2022