Since 1967

Unico, Inc.
3725 Nicholson Rd.
P. O. Box 0505
Franksville, WI
53126-0505
262.886.5678
262.504.7396 fax
oilgas@unicous.com
unicous.com



Copyright © 2008
Unico, Inc.
All rights reserved.

All trade designations
are provided without
reference to the rights
of their respective
owners.

Genset Financial Calculator™
Lifetime Cost Analysis Tool

Well
Well Name  
Effective Pumping Power (hp)
2.35
Pump Depth (ft)
Electrical Input Power (kW)
7.00
Pump Production (bpd)
Tubing Pressure (psi)
Casing Pressure (psi)
System Efficiency (%)

Energy
Natural Gas Cost ($/Mcf)
Gas Consumption (Mcf/day)
3.648
Initial Cost ($)
Annual Rebuild Cost ($)
1000
Rebuild Cost ($)
Annual Service Cost ($)
2992
Service Cost ($)
Annual Natural Gas Cost ($)
16991
Rebuild Interval (days)
Annual Total Cost ($)
20983
Service Interval (days)
Idle Consumption (Mcf/day)
Run Consumption (Mcf/kWh)

Fluid
Electric Utility Cost ($/kWh)
Power Consumption (kWh/day)
168.01
Electric Service Initial Cost ($)
Annual Cost ($)
7359

Rod String
Cost Inflation Rate (%)
Present Value Factor (years)
10.0
Required Discount Rate (%)
Natural Gas Net Present Value ($)
220814
Expected System Life (years)
Electric Net Present Value ($)
78936

Calculate