![GRAPHIC](https://capedge.com/proxy/8-K/0001558370-20-011827/vgz-20201027xex99d1g329.jpg)
| NI 43-101 Technical Report Vista Gold Corp. 50,000 tpd Preliminary Feasibility Study – Northern Territory, Australia Mt Todd Gold Project Tetra Tech October 2019 300 Table 21-16: Estimated Annual Mine Operating Costs (US$) Units Pre-Prod Yr 1 Yr 2 Yr 3 Yr 4 Yr 5 Yr 6 Yr 7 Yr 8 Yr 9 Yr 10 Yr 11 Yr 12 Yr 13 Yr 14 Total MINED TONNES Ore to Mill k tonnes - 8,836 10,330 17,795 9,232 17,750 8,749 7,178 13,482 17,750 17,750 17,799 127 - - 146,779 Ore to Stkpl k tonnes 2,859 7,302 5,283 6,699 6,354 12,102 235 - - 1,000 10,903 8,172 - - - 60,908 Total Ore Mined k tonnes 2,859 16,138 15,613 24,495 15,586 29,852 8,984 7,178 13,482 18,750 28,653 25,970 127 - - 207,687 Re-handle Ore k tonnes - 3,625 7,420 3 8,518 - 9,001 10,620 1,647 - - - 17,623 15,805 - 74,262 Re-handle Waste k tonnes - 1,555 603 3,848 435 877 - - - - 4,842 6,253 1,171 1,480 7,256 28,324 Re-handle Sorter Rejects k tonnes - - - - - - - - - - - - - - 20,769 20,769 Waste to Dumps k tonnes 8,802 10,498 47,536 32,880 76,531 58,085 87,011 68,218 56,598 42,935 29,747 4,148 - - - 522,990 Total Tonnes Mined k tonnes 11,661 26,636 63,149 57,375 92,117 87,937 95,995 75,396 70,080 61,685 58,400 30,119 127 - - 730,677 Total Tonnes Moved k tonnes 11,661 31,816 71,172 61,226 101,070 88,814 104,996 86,016 71,727 61,685 63,242 36,372 18,921 17,285 28,025 854,032 Strip Ratio w:o 3.08 0.65 3.04 1.34 4.91 1.95 9.69 9.50 4.20 2.29 1.04 0.16 - 2.52 Mined Waste to Construction k tonnes 675 150 6,381 1,956 3,741 1,820 4,275 3,218 6,592 - 1,496 24 - - - 30,328 Mined Material for Pre-Production k tonnes 122 - - - - - - - - - - - - - - 122 Mined Waste for Closure k tonnes - - - - - - - - - - - - - 1,480 7,256 8,740 Net Tonnage Mined k tonnes 10,864 28,041 57,371 59,266 88,811 86,994 91,720 72,178 63,488 61,685 61,746 36,348 1,298 - - 719,811 MINING COSTS Mine General Service K USD $ 689 $ 1,611 $ 1,618 $ 1,705 $ 1,966 $ 1,966 $ 1,966 $ 1,971 $ 1,966 $ 1,966 $ 1,966 $ 1,615 $ 1,257 $ 1,225 $ 919 $ 24,402 Mine Maintenance K USD $ 796 $ 1,592 $ 1,592 $ 2,138 $ 2,198 $ 2,198 $ 2,198 $ 2,204 $ 2,198 $ 2,198 $ 2,198 $ 2,204 $ 2,198 $ 1,380 $ 1,093 $ 28,381 Engineering K USD $ 348 $ 912 $ 912 $ 915 $ 912 $ 912 $ 912 $ 915 $ 912 $ 912 $ 912 $ 915 $ 502 $ 678 $ 376 $ 11,946 Geology K USD $ 316 $ 628 $ 628 $ 629 $ 628 $ 628 $ 628 $ 629 $ 628 $ 628 $ 628 $ 629 $ 628 $ 195 $ 38 $ 8,087 Drilling K USD $ 2,805 $ 8,094 $ 15,344 $ 14,784 $ 19,926 $ 21,416 $ 19,657 $ 15,465 $ 15,475 $ 14,793 $ 15,814 $ 9,858 $ 139 $ 0 $ 0 $ 173,570 Blasting K USD $ 4,294 $ 10,852 $ 22,473 $ 21,674 $ 31,737 $ 32,085 $ 32,198 $ 25,395 $ 24,437 $ 22,344 $ 22,451 $ 13,119 $ 460 $ 0 $ 0 $ 263,518 Loading K USD $ 2,127 $ 6,058 $ 13,229 $ 10,612 $ 17,288 $ 15,051 $ 18,054 $ 15,206 $ 12,187 $ 10,624 $ 10,968 $ 6,585 $ 3,383 $ 3,140 $ 4,882 $ 149,394 Hauling K USD $ 5,183 $ 17,928 $ 41,984 $ 40,377 $ 63,515 $ 65,485 $ 69,394 $ 71,253 $ 77,754 $ 75,383 $ 77,008 $ 41,148 $ 6,400 $ 6,133 $ 10,623 $ 669,572 Mine Support K USD $ 2,642 $ 5,062 $ 6,756 $ 7,044 $ 7,264 $ 8,046 $ 11,867 $ 11,113 $ 10,951 $ 10,357 $ 9,333 $ 6,204 $ 3,846 $ 3,811 $ 2,836 $ 107,131 Total Mine Cost K USD $ 19,201 $ 52,736 $ 104,540 $ 99,889 $ 145,431 $ 147,816 $ 156,852 $ 144,128 $ 146,535 $ 139,241 $ 141,292 $ 82,270 $ 18,826 $ 16,576 $ 20,748 $ 1,436,096 MINE COST PER TONNE MINED Mine General Service $ /t $ 0.06 $ 0.06 $ 0.03 $ 0.03 $ 0.02 $ 0.02 $ 0.02 $ 0.03 $ 0.03 $ 0.03 $ 0.03 $ 0.05 $ 9.88 $ 0 $ 0 $ 0.03 Mine Maintenance $ /t $ 0.07 $ 0.06 $ 0.03 $ 0.04 $ 0.02 $ 0.02 $ 0.02 $ 0.03 $ 0.03 $ 0.04 $ 0.04 $ 0.07 $ 17.29 $ 0 $ 0 $ 0.04 Engineering $ /t $ 0.03 $ 0.03 $ 0.01 $ 0.02 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.02 $ 0.03 $ 3.95 $ 0 $ 0 $ 0.02 Geology $ /t $ 0.03 $ 0.02 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.02 $ 4.94 $ 0 $ 0 $ 0.01 Drilling $ /t $ 0.24 $ 0.30 $ 0.24 $ 0.26 $ 0.22 $ 0.24 $ 0.20 $ 0.21 $ 0.22 $ 0.24 $ 0.27 $ 0.33 $ 1.09 $ 0 $ 0 $ 0.24 Blasting $ /t $ 0.37 $ 0.41 $ 0.36 $ 0.38 $ 0.34 $ 0.36 $ 0.34 $ 0.34 $ 0.35 $ 0.36 $ 0.38 $ 0.44 $ 3.62 $ 0 $ 0 $ 0.36 Loading $ /t $ 0.18 $ 0.23 $ 0.21 $ 0.18 $ 0.19 $ 0.17 $ 0.19 $ 0.20 $ 0.17 $ 0.17 $ 0.19 $ 0.22 $ 26.61 $ 0 $ 0 $ 0.20 Hauling $ /t $ 0.44 $ 0.67 $ 0.66 $ 0.70 $ 0.69 $ 0.74 $ 0.72 $ 0.95 $ 1.11 $ 1.22 $ 1.32 $ 1.37 $ 50.34 $ 0 $ 0 $ 0.92 Mine Support $ /t $ 0.23 $ 0.19 $ 0.11 $ 0.12 $ 0.08 $ 0.09 $ 0.12 $ 0.15 $ 0.16 $ 0.17 $ 0.16 $ 0.21 $ 30.25 $ 0 $ 0 $ 0.15 Total Mine Cost $ /t $ 1.65 $ 1.98 $ 1.66 $ 1.74 $ 1.58 $ 1.68 $ 1.63 $ 1.91 $ 2.09 $ 2.26 $ 2.42 $ 2.73 $ 147.97 $ 0 $ 0 $ 1.97 |