Based on underground water seepage theory,the variable boundary seepage model of the unstable well flow in underground water flow is established.The analytic solution of the model is obtained applying Laplace Transformation.For the sake of the convenience of practical application,an isolated well numerical calculating method for tracing the variable boundary is put forward and FORTRAN program is complied for the method.