##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-Q



---

(Mark One)



|x | Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ---------------------------------------------------------------------------------------

for the quarterly period ended June 30, 2007

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 000-51262

WELLS REAL ESTATE INVESTMENT TRUST II, INC.

(Exact name of registrant as specified in its charter)



---



|                                                              |  |                                       
|------------------------------------------------------------- |  | --------------------------------------
|Maryland                                                      |  | 20-0068852                            
|(State or other jurisdiction ofincorporation or organization) |  | (I.R.S. EmployerIdentification Number)

6200 The Corners Parkway

Norcross, Georgia 30092

(Address of principal executive offices)

(Zip Code)

(770)
449-7800

(Registrants telephone number, including area code)

N/A

(Former name, former address, and former fiscal year, if changed since
last report)

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  x    No ̈

Indicate by check mark whether the registrant is a
large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act (check one).

Large Accelerated filer ̈Accelerated filer ̈Non-Accelerated filer  x

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

Yes ̈No  x

Number of shares outstanding of the
registrants

only class of common stock, as of July 31, 2007: 339,607,932 shares



---



---

##### Table of Contents

FORM 10-Q

WELLS REAL ESTATE INVESTMENT TRUST II, INC.

TABLE OF CONTENTS



|                              |  |                                                                                                                                         |  |         
|----------------------------- |  | --------------------------------------------------------------------------------------------------------------------------------------- |  | --------
|                              |  |                                                                                                                                         |  | Page No.
|PART I. FINANCIAL INFORMATION |  |                                                                                                                                        
|                              |  |                                                                                                                                        
|Item 1.                       |  | Consolidated Financial Statements                                                                                                       |  | 4       
|                              |  |                                                                                                                                        
|                              |  | Consolidated Balance Sheets as of June 30, 2007 (unaudited) and December 31, 2006                                                       |  | 5       
|                              |  |                                                                                                                                        
|                              |  | Consolidated Statements of Income for the Three Months and Six Months Ended June 30, 2007 (unaudited) and 2006 (unaudited)              |  | 6       
|                              |  |                                                                                                                                        
|                              |  | Consolidated Statements of Stockholders Equity for the Year Ended December 31, 2006 and the Six Months Ended June 30, 2007 (unaudited) |  | 7       
|                              |  |                                                                                                                                        
|                              |  | Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2007 (unaudited) and 2006 (unaudited)                           |  | 8       
|                              |  |                                                                                                                                        
|                              |  | Condensed Notes to Consolidated Financial Statements (unaudited)                                                                        |  | 9       
|                              |  |                                                                                                                                        
|Item 2.                       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                                   |  | 18      
|                              |  |                                                                                                                                        
|Item 3.                       |  | Quantitative and Qualitative Disclosures About Market Risk                                                                              |  | 30      
|                              |  |                                                                                                                                        
|Item 4.                       |  | Controls and Procedures                                                                                                                 |  | 31      
|                              | 
|PART II. OTHER INFORMATION    |  |                                                                                                                                        
|                              |  |                                                                                                                                        
|Item 1.                       |  | Legal Proceedings                                                                                                                       |  | 31      
|                              |  |                                                                                                                                        
|Item 1A.                      |  | Risk Factors                                                                                                                            |  | 31      
|                              |  |                                                                                                                                        
|Item 2.                       |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                             |  | 31      
|                              |  |                                                                                                                                        
|Item 3.                       |  | Defaults Upon Senior Securities                                                                                                         |  | 32      
|                              |  |                                                                                                                                        
|Item 4.                       |  | Submission of Matters to a Vote of Security Holders                                                                                     |  | 32      
|                              |  |                                                                                                                                        
|Item 5.                       |  | Other Information                                                                                                                       |  | 32      
|                              |  |                                                                                                                                        
|Item 6.                       |  | Exhibits                                                                                                                                |  | 32      



2



---

##### Table of Contents

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

Certain statements contained in this Form 10-Q of Wells Real Estate Investment Trust II, Inc. (Wells REIT II, we, our
or us) other than historical facts may be considered 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. We intend for all such
forward-looking statements to be covered by the applicable safe harbor provisions for forward-looking statements contained in those acts. Such statements include, in particular, statements about our plans, strategies, and prospects and are subject
to certain risks and uncertainties, including known and unknown risks, which could cause actual results to differ materially from those projected or anticipated. Therefore, such statements are not intended to be a guarantee of our performance in
future periods. Such forward-looking statements can generally be identified by our use of forward-looking terminology such as may, will, expect, intend, anticipate, estimate,
believe, continue, or other similar words. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date this report is filed with the Securities and Exchange
Commission. We make no representations or warranties (express or implied) about the accuracy of any such forward-looking statements contained in this Form 10-Q, and we do not intend to publicly update or revise any forward-looking statements,
whether as a result of new information, future events, or otherwise.

Any such forward-looking statements are subject to risks,
uncertainties, and other factors and are based on a number of assumptions involving judgments with respect to, among other things, future economic, competitive, and market conditions, all of which are difficult or impossible to predict accurately.
To the extent that our assumptions differ from actual results, our ability to meet such forward-looking statements, including our ability to generate positive cash flow from operations, make distributions to stockholders, and maintain the value of
our real estate properties, may be significantly hindered. See Item 1A herein, as well as Item 1A in Wells REIT IIs Annual Report on Form 10-K for the year ended December 31, 2006, for a discussion of some, although not all, of
the risks and uncertainties that could cause actual results to differ materially from those presented in our forward-looking statements.



3



---

##### Table of Contents

PART I. FINANCIAL INFORMATION



|ITEM 1. | CONSOLIDATED FINANCIAL STATEMENTS
|------- | ---------------------------------

The information furnished in the accompanying consolidated
balance sheets and related consolidated statements of income, stockholders equity, and cash flows reflects all adjustments that are, in managements opinion, necessary for a fair and consistent presentation of the aforementioned financial
statements.

The accompanying financial statements should be read in conjunction with the notes to Wells REIT IIs financial
statements and Managements Discussion and Analysis of Financial Condition and Results of Operations included in this Quarterly Report on Form 10-Q and with Wells REIT IIs Annual Report on Form 10-K for the year ended December 31,
2006. Wells REIT IIs results of operations for the three months and six months ended June 30, 2007 are not necessarily indicative of the operating results expected for the full year.



4



---

##### Table of Contents

WELLS REAL ESTATE INVESTMENT TRUST II, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per-share amounts)



|                                                                                                                                                                                |  |                           |           |   |                   |   |           |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------- | --------- | - | ----------------- | - | --------- | -
|                                                                                                                                                                                |  | (Unaudited) June 30, 2007 |           |   | December 31, 2006 |  
|Assets:                                                                                                                                                                         |  |                           |           |   |                   |   |           |  
|Real estate assets, at cost:                                                                                                                                                    |  |                           |           |   |                   |   |           |  
|Land                                                                                                                                                                            |  | $                         | 384,620   |   |                   | $ | 370,971   |  
|Buildings and improvements, less accumulated depreciation of $107,293 and $79,175 as of June 30, 2007 and
December 31, 2006, respectively                                       |  |                           | 1,964,960 |   |                   |   | 1,922,523 |  
|Intangible lease assets, less accumulated amortization of $144,051 and $106,147 as of June 30, 2007 and December 31,
2006, respectively                                         |  |                           | 442,169   |   |                   |   | 458,917   |  
|Construction in progress                                                                                                                                                        |  |                           | 1,995     |   |                   |   | 420       |  
|                                                                                                                                                                                |  |                           |           |   |                   |   |           |  
|Total real estate assets                                                                                                                                                        |  |                           | 2,793,744 |   |                   |   | 2,752,831 |  
|Cash and cash equivalents                                                                                                                                                       |  |                           | 291,104   |   |                   |   | 46,100    |  
|Tenant receivables, net of allowance for doubtful accounts of $1,639 and $1,548 as of June 30, 2007 and December 31,
2006, respectively                                         |  |                           | 64,919    |   |                   |   | 53,372    |  
|Prepaid expenses and other assets                                                                                                                                               |  |                           | 43,880    |   |                   |   | 35,554    |  
|Deferred financing costs, less accumulated amortization of $2,052 and $1,535 as of June 30, 2007 and December 31,
2006, respectively                                            |  |                           | 2,962     |   |                   |   | 3,184     |  
|Deferred lease costs, less accumulated amortization of $73,306 and $52,906 as of June 30, 2007 and December 31,
2006, respectively                                              |  |                           | 306,320   |   |                   |   | 319,184   |  
|Investment in bonds                                                                                                                                                             |  |                           | 78,000    |   |                   |   | 78,000    |  
|                                                                                                                                                                                |  |                           |           |   |                   |   |           |  
|Total assets                                                                                                                                                                    |  | $                         | 3,580,929 |   |                   | $ | 3,288,225 |  
|                                                                                                                                                                                |  |                           |           |   |                   |   |           |  
|Liabilities:                                                                                                                                                                    |  |                           |           |   |                   |   |           |  
|Line of credit and notes payable                                                                                                                                                |  | $                         | 704,894   |   |                   | $ | 774,523   |  
|Accounts payable, accrued expenses, and accrued capital expenditures                                                                                                            |  |                           | 31,080    |   |                   |   | 41,817    |  
|Due to affiliates                                                                                                                                                               |  |                           | 3,522     |   |                   |   | 13,977    |  
|Dividends payable                                                                                                                                                               |  |                           | 8,125     |   |                   |   | 7,317     |  
|Deferred income                                                                                                                                                                 |  |                           | 10,761    |   |                   |   | 9,138     |  
|Intangible lease liabilities, less accumulated amortization of $15,221 and $10,638 as of June 30, 2007 and
December 31, 2006, respectively                                      |  |                           | 87,451    |   |                   |   | 92,343    |  
|Obligations under capital leases                                                                                                                                                |  |                           | 78,000    |   |                   |   | 78,000    |  
|                                                                                                                                                                                |  |                           |           |   |                   |   |           |  
|Total liabilities                                                                                                                                                               |  |                           | 923,833   |   |                   |   | 1,017,115 |  
|Commitments and Contingencies                                                                                                                                                   |  |                           |          |   |                   |   |          |  
|Minority Interest                                                                                                                                                               |  |                           | 3,081     |   |                   |   | 3,090     |  
|Redeemable Common Stock                                                                                                                                                         |  |                           | 26,297    |   |                   |   |          |  
|Stockholders Equity:                                                                                                                                                           |  |                           |           |   |                   |   |           |  
|Common stock, $0.01 par value; 900,000,000 shares authorized; 332,344,551 and 280,119,233 shares issued and outstanding as of
June 30, 2007 and December 31, 2006, respectively |  |                           | 3,323     |   |                   |   | 2,801     |  
|Additional paid-in capital                                                                                                                                                      |  |                           | 2,960,983 |   |                   |   | 2,491,817 |  
|Cumulative distributions in excess of earnings                                                                                                                                  |  |                           | (311,671  | ) |                   |   | (225,549  | )
|Redeemable common stock                                                                                                                                                         |  |                           | (26,297   | ) |                   |   |          |  
|Other comprehensive income (loss)                                                                                                                                               |  |                           | 1,380     |   |                   |   | (1,049    | )
|                                                                                                                                                                                |  |                           |           |   |                   |   |           |  
|Total stockholders equity                                                                                                                                                      |  |                           | 2,627,718 |   |                   |   | 2,268,020 |  
|                                                                                                                                                                                |  |                           |           |   |                   |   |           |  
|Total liabilities, minority interest, redeemable common stock, and stockholders equity                                                                                         |  | $                         | 3,580,929 |   |                   | $ | 3,288,225 |  
|                                                                                                                                                                                |  |                           |           |   |                   |   |           |  

See accompanying notes.



5



---

##### Table of Contents

WELLS REAL ESTATE INVESTMENT TRUST II, INC.

CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per-share amounts)



|                                                                 |  |                                         |         |   |                                       |   |         |      |  |   |         |   |  |   |         |  
|---------------------------------------------------------------- |  | --------------------------------------- | ------- | - | ------------------------------------- | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|                                                                 |  | (Unaudited) Three Months Ended June 30, |         |   | (Unaudited) Six Months Ended June 30, |  
|                                                                 |  | 2007                                    |         |   | 2006                                  |   |         | 2007 |  |   | 2006    |  
|Revenues:                                                        |  |                                         |         |   |                                       |   |         |      |  |   |         |   |  |   |         |  
|Rental income                                                    |  | $                                       | 75,785  |   |                                       | $ | 58,472  |      |  | $ | 149,342 |   |  | $ | 114,740 |  
|Tenant reimbursements                                            |  |                                         | 20,700  |   |                                       |   | 14,456  |      |  |   | 40,991  |   |  |   | 27,370  |  
|Hotel income                                                     |  |                                         | 7,010   |   |                                       |   | 6,017   |      |  |   | 11,563  |   |  |   | 10,385  |  
|Other rental income                                              |  |                                         | 1,991   |   |                                       |   | 60      |      |  |   | 2,011   |   |  |   | 77      |  
|                                                                 |  |                                         |         |   |                                       |   |         |      |  |   |         |   |  |   |         |  
|                                                                 |  |                                         | 105,486 |   |                                       |   | 79,005  |      |  |   | 203,907 |   |  |   | 152,572 |  
|Expenses:                                                        |  |                                         |         |   |                                       |   |         |      |  |   |         |   |  |   |         |  
|Property operating costs                                         |  |                                         | 32,310  |   |                                       |   | 21,507  |      |  |   | 62,948  |   |  |   | 43,006  |  
|Hotel operating costs                                            |  |                                         | 4,914   |   |                                       |   | 4,209   |      |  |   | 8,941   |   |  |   | 7,996   |  
|Asset and property management fees:                              |  |                                         |         |   |                                       |   |         |      |  |   |         |   |  |   |         |  
|Related-party                                                    |  |                                         | 6,454   |   |                                       |   | 4,928   |      |  |   | 12,676  |   |  |   | 9,636   |  
|Other                                                            |  |                                         | 1,324   |   |                                       |   | 1,229   |      |  |   | 2,735   |   |  |   | 2,377   |  
|Depreciation                                                     |  |                                         | 14,097  |   |                                       |   | 11,232  |      |  |   | 28,291  |   |  |   | 21,909  |  
|Amortization                                                     |  |                                         | 26,503  |   |                                       |   | 20,044  |      |  |   | 57,408  |   |  |   | 39,513  |  
|General and administrative                                       |  |                                         | 4,467   |   |                                       |   | 2,970   |      |  |   | 7,957   |   |  |   | 5,889   |  
|                                                                 |  |                                         |         |   |                                       |   |         |      |  |   |         |   |  |   |         |  
|                                                                 |  |                                         | 90,069  |   |                                       |   | 66,119  |      |  |   | 180,956 |   |  |   | 130,326 |  
|                                                                 |  |                                         |         |   |                                       |   |         |      |  |   |         |   |  |   |         |  
|Real estate operating income                                     |  |                                         | 15,417  |   |                                       |   | 12,886  |      |  |   | 22,951  |   |  |   | 22,246  |  
|Other income (expense):                                          |  |                                         |         |   |                                       |   |         |      |  |   |         |   |  |   |         |  
|Interest expense                                                 |  |                                         | (10,389 | ) |                                       |   | (10,167 | )    |  |   | (22,111 | ) |  |   | (21,339 | )
|Loss on early extinguishment of debt                             |  |                                         |        |   |                                       |   |        |      |  |   |        |   |  |   | (1,115  | )
|Interest and other income                                        |  |                                         | 2,677   |   |                                       |   | 1,985   |      |  |   | 4,281   |   |  |   | 3,741   |  
|                                                                 |  |                                         |         |   |                                       |   |         |      |  |   |         |   |  |   |         |  
|                                                                 |  |                                         | (7,712  | ) |                                       |   | (8,182  | )    |  |   | (17,830 | ) |  |   | (18,713 | )
|                                                                 |  |                                         |         |   |                                       |   |         |      |  |   |         |   |  |   |         |  
|Income before minority interest and income tax (expense) benefit |  |                                         | 7,705   |   |                                       |   | 4,704   |      |  |   | 5,121   |   |  |   | 3,533   |  
|Minority interest in earnings of consolidated entities           |  |                                         | (11     | ) |                                       |   | (405    | )    |  |   | (19     | ) |  |   | (376    | )
|                                                                 |  |                                         |         |   |                                       |   |         |      |  |   |         |   |  |   |         |  
|Income before income tax (expense) benefit                       |  |                                         | 7,694   |   |                                       |   | 4,299   |      |  |   | 5,102   |   |  |   | 3,157   |  
|Income tax (expense) benefit                                     |  |                                         | (18     | ) |                                       |   | (213    | )    |  |   | (36     | ) |  |   | 48      |  
|                                                                 |  |                                         |         |   |                                       |   |         |      |  |   |         |   |  |   |         |  
|Net income                                                       |  | $                                       | 7,676   |   |                                       | $ | 4,086   |      |  | $ | 5,066   |   |  | $ | 3,205   |  
|                                                                 |  |                                         |         |   |                                       |   |         |      |  |   |         |   |  |   |         |  
|Per share information  basic and diluted:                       |  |                                         |         |   |                                       |   |         |      |  |   |         |   |  |   |         |  
|Net income available to common stockholders                      |  | $                                       | 0.02    |   |                                       | $ | 0.02    |      |  | $ | 0.02    |   |  | $ | 0.01    |  
|                                                                 |  |                                         |         |   |                                       |   |         |      |  |   |         |   |  |   |         |  
|Weighted-average common shares outstanding  basic and diluted   |  |                                         | 317,184 |   |                                       |   | 227,108 |      |  |   | 304,173 |   |  |   | 216,664 |  
|                                                                 |  |                                         |         |   |                                       |   |         |      |  |   |         |   |  |   |         |  

See accompanying notes.



6



---

##### Table of Contents

WELLS REAL ESTATE INVESTMENT TRUST II, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY

FOR THE YEAR ENDED DECEMBER 31, 2006

AND THE SIX MONTHS ENDED JUNE 30, 2007 (UNAUDITED)

(in thousands, except per-share amounts)



|                                                                         |  |              |   |  |                            |       |   |                                              |   |           |                        |  |   |                                  |   |  |                            |         |   |  |   |        |   |  |   |           |  
|------------------------------------------------------------------------ |  | ------------ | - |  | -------------------------- | ----- | - | -------------------------------------------- | - | --------- | ---------------------- |  | - | -------------------------------- | - |  | -------------------------- | ------- | - |  | - | ------ | - |  | - | --------- | -
|                                                                         |  | Common Stock |   |  | Additional Paid-In Capital |       |   | CumulativeDistributionsin Excess of Earnings |   |           | RedeemableCommon Stock |  |   | OtherComprehensive Income (Loss) |   |  | Total Stockholders Equity |        
|                                                                         |  | Shares       |   |  | Amount                     |       |   |                                              |   |           |                       
|Balance, December 31, 2005                                               |  | 197,403      |   |  | $                          | 1,974 |   |                                              | $ | 1,752,162 |                        |  | $ | (94,382                          | ) |  | $                          |        |   |  | $ |       |   |  | $ | 1,659,754 |  
|Issuance of common stock                                                 |  | 86,526       |   |  |                            | 865   |   |                                              |   | 864,395   |                        |  |   |                                 |   |  |                            |        |   |  |   |       |   |  |   | 865,260   |  
|Redemptions of common stock                                              |  | (3,810       | ) |  |                            | (38   | ) |                                              |   | (36,236   | )                      |  |   |                                 |   |  |                            |        |   |  |   |       |   |  |   | (36,274   | )
|Dividends ($0.60 per share)                                              |  |             |   |  |                            |      |   |                                              |   |          |                        |  |   | (142,435                         | ) |  |                            |        |   |  |   |       |   |  |   | (142,435  | )
|Commissions and discounts on stock sales and related dealer-manager fees |  |             |   |  |                            |      |   |                                              |   | (77,814   | )                      |  |   |                                 |   |  |                            |        |   |  |   |       |   |  |   | (77,814   | )
|Other offering costs                                                     |  |             |   |  |                            |      |   |                                              |   | (10,690   | )                      |  |   |                                 |   |  |                            |        |   |  |   |       |   |  |   | (10,690   | )
|Components of comprehensive income:                                      |  |              |   |  |                            |       |   |                                              |   |           |                        |  |   |                                  |   |  |                            |         |   |  |   |        |   |  |   |           |  
|Net income                                                               |  |             |   |  |                            |      |   |                                              |   |          |                        |  |   | 11,268                           |   |  |                            |        |   |  |   |       |   |  |   | 11,268    |  
|Loss on interest rate swap                                               |  |             |   |  |                            |      |   |                                              |   |          |                        |  |   |                                 |   |  |                            |        |   |  |   | (1,049 | ) |  |   | (1,049    | )
|                                                                         |  |              |   |  |                            |       |   |                                              |   |           |                        |  |   |                                  |   |  |                            |         |   |  |   |        |   |  |   |           |  
|Comprehensive income                                                     |  |             |   |  |                            |      |   |                                              |   |          |                        |  |   |                                 |   |  |                            |        |   |  |   |       |   |  |   | 10,219    |  
|                                                                         |  |              |   |  |                            |       |   |                                              |   |           |                        |  |   |                                  |   |  |                            |         |   |  |   |        |   |  |   |           |  
|Balance, December 31, 2006                                               |  | 280,119      |   |  |                            | 2,801 |   |                                              |   | 2,491,817 |                        |  |   | (225,549                         | ) |  |                            |        |   |  |   | (1,049 | ) |  |   | 2,268,020 |  
|Adjustment resulting from the adoption of FIN 48 (Note 2)                |  |             |   |  |                            |      |   |                                              |   |          |                        |  |   | (410                             | ) |  |                            |        |   |  |   |       |   |  |   | (410      | )
|                                                                         |  |              |   |  |                            |       |   |                                              |   |           |                        |  |   |                                  |   |  |                            |         |   |  |   |        |   |  |   |           |  
|Balance, January 1, 2007                                                 |  | 280,119      |   |  |                            | 2,801 |   |                                              |   | 2,491,817 |                        |  |   | (225,959                         | ) |  |                            |        |   |  |   | (1,049 | ) |  |   | 2,267,610 |  
|Issuance of common stock                                                 |  | 54,815       |   |  |                            | 548   |   |                                              |   | 547,601   |                        |  |   |                                 |   |  |                            |        |   |  |   |       |   |  |   | 548,149   |  
|Redemptions of common stock                                              |  | (2,589       | ) |  |                            | (26   | ) |                                              |   | (24,561   | )                      |  |   |                                 |   |  |                            |        |   |  |   |       |   |  |   | (24,587   | )
|Redeemable common stock                                                  |  |             |   |  |                            |      |   |                                              |   |          |                        |  |   |                                 |   |  |                            | (26,297 | ) |  |   |       |   |  |   | (26,297   | )
|Dividends ($0.30 per share)                                              |  |             |   |  |                            |      |   |                                              |   |          |                        |  |   | (90,778                          | ) |  |                            |        |   |  |   |       |   |  |   | (90,778   | )
|Commissions and discounts on stock sales and related dealer-manager fees |  |             |   |  |                            |      |   |                                              |   | (49,294   | )                      |  |   |                                 |   |  |                            |        |   |  |   |       |   |  |   | (49,294   | )
|Other offering costs                                                     |  |             |   |  |                            |      |   |                                              |   | (4,580    | )                      |  |   |                                 |   |  |                            |        |   |  |   |       |   |  |   | (4,580    | )
|Components of comprehensive income:                                      |  |              |   |  |                            |       |   |                                              |   |           |                        |  |   |                                  |   |  |                            |         |   |  |   |        |   |  |   |           |  
|Net income                                                               |  |             |   |  |                            |      |   |                                              |   |          |                        |  |   | 5,066                            |   |  |                            |        |   |  |   |       |   |  |   | 5,066     |  
|Gain on interest rate swap                                               |  |             |   |  |                            |      |   |                                              |   |          |                        |  |   |                                 |   |  |                            |        |   |  |   | 2,429  |   |  |   | 2,429     |  
|                                                                         |  |              |   |  |                            |       |   |                                              |   |           |                        |  |   |                                  |   |  |                            |         |   |  |   |        |   |  |   |           |  
|Comprehensive income                                                     |  |             |   |  |                            |      |   |                                              |   |          |                        |  |   |                                 |   |  |                            |        |   |  |   |       |   |  |   | 7,495     |  
|                                                                         |  |              |   |  |                            |       |   |                                              |   |           |                        |  |   |                                  |   |  |                            |         |   |  |   |        |   |  |   |           |  
|Balance, June 30, 2007                                                   |  | 332,345      |   |  | $                          | 3,323 |   |                                              | $ | 2,960,983 |                        |  | $ | (311,671                         | ) |  | $                          | (26,297 | ) |  | $ | 1,380  |   |  | $ | 2,627,718 |  
|                                                                         |  |              |   |  |                            |       |   |                                              |   |           |                        |  |   |                                  |   |  |                            |         |   |  |   |        |   |  |   |           |  

See accompanying notes.



7



---

##### Table of Contents

WELLS REAL ESTATE INVESTMENT TRUST II, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)



|                                                                                  |  |                                       |          |   |      |   |          |  
|--------------------------------------------------------------------------------- |  | ------------------------------------- | -------- | - | ---- | - | -------- | -
|                                                                                  |  | (unaudited) Six Months Ended June 30, |         
|                                                                                  |  | 2007                                  |          |   | 2006 |  
|Cash Flows from Operating Activities:                                             |  |                                       |          |   |      |   |          |  
|Net income                                                                        |  | $                                     | 5,066    |   |      | $ | 3,205    |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                                       |          |   |      |   |          |  
|Depreciation                                                                      |  |                                       | 28,291   |   |      |   | 21,909   |  
|Other amortization                                                                |  |                                       | 64,964   |   |      |   | 45,229   |  
|Non-cash interest expense                                                         |  |                                       | 2,638    |   |      |   | 947      |  
|Loss on early extinguishment of debt                                              |  |                                       |         |   |      |   | 1,115    |  
|Minority interest in earnings of consolidated entities                            |  |                                       | 19       |   |      |   | 376      |  
|Changes in assets and liabilities:                                                |  |                                       |          |   |      |   |          |  
|Increase in tenant receivables, net                                               |  |                                       | (11,610  | ) |      |   | (13,358  | )
|(Increase) decrease in prepaid expenses and other assets                          |  |                                       | (2,395   | ) |      |   | 4,088    |  
|Increase in accounts payable and accrued expenses                                 |  |                                       | 3,186    |   |      |   | 5,339    |  
|Decrease in due to affiliates                                                     |  |                                       | (5,754   | ) |      |   | (2,455   | )
|Increase (decrease) in deferred income                                            |  |                                       | 1,623    |   |      |   | (388     | )
|                                                                                  |  |                                       |          |   |      |   |          |  
|Net cash provided by operating activities                                         |  |                                       | 86,028   |   |      |   | 66,007   |  
|Cash Flows from Investing Activities:                                             |  |                                       |          |   |      |   |          |  
|Investment in real estate and earnest money paid                                  |  |                                       | (126,122 | ) |      |   | (89,502  | )
|Proceeds from master leases                                                       |  |                                       | 182      |   |      |   | 300      |  
|Acquisition fees paid                                                             |  |                                       | (14,210  | ) |      |   | (10,551  | )
|Deferred lease costs paid                                                         |  |                                       | (3,263   | ) |      |   | (3,324   | )
|                                                                                  |  |                                       |          |   |      |   |          |  
|Net cash used in investing activities                                             |  |                                       | (143,413 | ) |      |   | (103,077 | )
|Cash Flows from Financing Activities:                                             |  |                                       |          |   |      |   |          |  
|Deferred financing costs paid                                                     |  |                                       | (390     | ) |      |   | (17      | )
|Proceeds from line of credit and notes payable                                    |  |                                       | 144,698  |   |      |   | 178,669  |  
|Repayments of line of credit and notes payable                                    |  |                                       | (216,376 | ) |      |   | (437,120 | )
|Prepayment penalty on early extinguishment of debt                                |  |                                       |         |   |      |   | (5,734   | )
|Distributions paid to minority interest partners                                  |  |                                       | (28      | ) |      |   | (201     | )
|Issuance of common stock                                                          |  |                                       | 544,442  |   |      |   | 421,382  |  
|Redemptions of common stock                                                       |  |                                       | (28,440  | ) |      |   | (13,978  | )
|Dividends paid to stockholders                                                    |  |                                       | (89,970  | ) |      |   | (63,921  | )
|Commissions on stock sales and related dealer-manager fees paid                   |  |                                       | (45,914  | ) |      |   | (35,301  | )
|Other offering costs paid                                                         |  |                                       | (5,633   | ) |      |   | (7,827   | )
|                                                                                  |  |                                       |          |   |      |   |          |  
|Net cash provided by financing activities                                         |  |                                       | 302,389  |   |      |   | 35,952   |  
|                                                                                  |  |                                       |          |   |      |   |          |  
|Net increase (decrease) in cash and cash equivalents                              |  |                                       | 245,004  |   |      |   | (1,118   | )
|Cash and cash equivalents, beginning of period                                    |  |                                       | 46,100   |   |      |   | 35,352   |  
|                                                                                  |  |                                       |          |   |      |   |          |  
|Cash and cash equivalents, end of period                                          |  | $                                     | 291,104  |   |      | $ | 34,234   |  
|                                                                                  |  |                                       |          |   |      |   |          |  

See accompanying notes.



8



---

##### Table of Contents

WELLS REAL ESTATE INVESTMENT TRUST II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2007

(unaudited)



|1. | Organization
|-- | ------------

Wells Real
Estate Investment Trust II, Inc. (Wells REIT II) is a Maryland corporation that has elected to be taxed as a real estate investment trust (REIT) for federal income tax purposes. Wells REIT II engages in the acquisition and
ownership of commercial real estate properties throughout the United States, including properties that are under construction, are newly constructed, or have operating histories. Wells REIT II was incorporated on July 3, 2003 and commenced
operations on January 22, 2004. Wells REIT II conducts business primarily through Wells Operating Partnership II, L.P. (Wells OP II), a Delaware limited partnership. Wells REIT II is the sole general partner of Wells OP II and
possesses full legal control and authority over the operations of Wells OP II. Wells REIT II owns more than 99.9% of the equity interests in Wells OP II. Wells Capital, Inc. (Wells Capital), the external advisor to Wells REIT II, is the
sole limited partner of Wells OP II. Wells OP II acquires, develops, owns, leases, and operates real properties directly, through wholly owned subsidiaries or through joint ventures. References to Wells REIT II herein shall include Wells REIT II,
all subsidiaries of Wells REIT II, including consolidated joint ventures, Wells OP II, and Wells OP IIs subsidiaries. See Note 7 for a discussion of the advisory services provided by Wells Capital.

As of June 30, 2007, Wells REIT II owned interests in 49 office properties, one industrial building, and one hotel, comprising approximately
15.2 million square feet of commercial space located in 18 states and the District of Columbia. Forty-five of the properties are wholly owned and six are owned through consolidated joint ventures. As of June 30, 2007, the office and
industrial properties were approximately 98% leased.

On December 1, 2003, Wells REIT II commenced its initial public offering of up
to 785.0 million shares of common stock, of which 185.0 million shares were reserved for issuance through Wells REIT IIs dividend reinvestment plan, pursuant to a Registration Statement filed on Form S-11 under the Securities Act of
1933. Except for continuing to offer shares for sale through its dividend reinvestment plan, Wells REIT II stopped offering shares for sale under its initial public offering on November 26, 2005. Wells REIT II raised gross offering proceeds of
approximately $2.0 billion from the sale of approximately 197.1 million shares under its initial public offering, including shares sold under the dividend reinvestment plan through March 2006. On November 10, 2005, Wells REIT II commenced
a follow-on offering of up to 300.6 million shares of common stock, of which 0.6 million shares were reserved for issuance under Wells REIT IIs dividend reinvestment plan, pursuant to a Registration Statement filed on Form S-11 under
the Securities Act of 1933. On April 14, 2006, Wells REIT II amended the aforementioned registration statements to offer in a combined prospectus 300.6 million shares registered under the follow-on offering and 174.4 million unsold
shares related to the dividend reinvestment plan originally registered under the initial public offering. As of June 30, 2007, Wells REIT II had raised gross offering proceeds of approximately $1.4 billion from the sale of approximately
143.3 million shares under the follow-on offering.

As of June 30, 2007, Wells REIT II has raised gross offering proceeds from
the sale of common stock under the initial public offering and follow-on offering of approximately $3.4 billion. After deductions from such gross offering proceeds for payments of acquisition fees of approximately $67.8 million, selling commissions
and dealer-manager fees of approximately $315.4 million, other organization and offering expenses of approximately $47.6 million, and common stock redemptions of approximately $80.7 million under the share redemption program, Wells REIT II had
received aggregate net offering proceeds of approximately $2.9 billion. Substantially all of Wells REIT IIs net offering proceeds have been invested in real properties and related assets.

Wells REIT IIs stock is not listed on a public securities exchange. However, Wells REIT IIs charter requires that in the event Wells REIT
IIs stock is not listed on a national securities exchange by October 2015, Wells REIT II must either seek stockholder approval of an extension or amendment of this listing deadline or stockholder approval to begin liquidating investments and
distributing the resulting proceeds to the stockholders. In the event that Wells REIT II seeks stockholder approval for an extension or amendment to this listing date and does not obtain it, Wells REIT II will then be



9



---

##### Table of Contents

required to seek stockholder approval to liquidate. In this circumstance, if Wells REIT II seeks and does not obtain approval to liquidate, Wells REIT II
will not be required to list or liquidate and could continue to operate indefinitely as an unlisted company.



|2. | Summary of Significant Accounting Policies
|-- | ------------------------------------------

Basis of Presentation

The consolidated financial statements of Wells REIT II have been prepared in
accordance with the rules and regulations of the Securities and Exchange Commission (SEC), including the instructions to Form 10-Q and Article 10 of Regulation S-X, and do not include all of the information and footnotes required by U.S.
generally accepted accounting principles (GAAP) for complete financial statements. In the opinion of management, the statements for these unaudited interim periods presented include all adjustments, which are of a normal and recurring
nature, necessary for a fair and consistent presentation of the results for such periods. Results for these interim periods are not necessarily indicative of a full years results. Wells REIT IIs consolidated financial statements include
the accounts of Wells REIT II, Wells OP II, and a variable interest entity in which Wells REIT II is the primary beneficiary. For further information, refer to the financial statements and footnotes included in Wells REIT IIs Annual Report on
Form 10-K for the year ended December 31, 2006.

Redeemable Common Stock

As of June 30, 2007, Wells REIT IIs share redemption program provided that Ordinary Redemptions (those that do not occur within two
years of death or qualifying disability) and those sought upon qualifying disability during any calendar year are limited to those that can be funded with proceeds raised in the current calendar year from Wells REIT IIs dividend reinvestment
plan. Although Wells REIT II is under no obligation to redeem any shares to the extent that total redemptions would exceed the foregoing limit, the board of directors of Wells REIT II has reserved the right to redeem additional shares upon the death
of stockholders.

As the use of proceeds raised in the current calendar year from the dividend reinvestment plan is outside the control of
Wells REIT II, those proceeds are considered to be temporary equity under Accounting Series Release No. 268, Presentation in Financial Statements of Redeemable Preferred Stock. Therefore, Wells REIT II has included an amount equal
to proceeds from shares issued through Wells REIT IIs dividend reinvestment plan in the current calendar year, less the amount of redemptions previously funded during the current calendar year, as redeemable common stock in the accompanying
consolidated financial statements as of June 30, 2007.

Further, upon being tendered for redemption by the holder, Wells REIT II
reclassifies redeemable common shares from temporary equity to a liability at settlement value. As of June 30, 2007 and December 31, 2006, shares tendered for redemption and not yet redeemed of $0 and approximately $3.9 million,
respectively, are included in accounts payable, accrued expenses, and accrued capital expenditures in the accompanying consolidated balance sheets.

Income Taxes

Wells REIT II has elected to be taxed as a REIT under the Internal Revenue Code of 1986 (the
Code), as amended, and has operated as such beginning with its taxable year ended December 31, 2003. To qualify as a REIT, Wells REIT II must meet certain organizational and operational requirements, including a requirement to
distribute at least 90% of its adjusted taxable income, as defined in the Code, to its stockholders. As a REIT, Wells REIT II generally is not subject to income tax on income it distributes to stockholders. Wells REIT II is subject to certain state
and local taxes related to the operations of properties in certain locations, which have been provided for in the accompanying consolidated financial statements.

Wells TRS II, LLC (Wells TRS), is a wholly owned subsidiary of Wells REIT II and is organized as a Delaware limited liability company, which owns, among other things, a full-service hotel. Wells REIT II
has elected to treat Wells TRS as a taxable REIT subsidiary. Wells REIT II may perform additional, non-customary services for tenants of buildings owned by Wells REIT II through Wells TRS, including any real estate or non-real estate related
services; however, any earnings



10



---

##### Table of Contents

related to such services are subject to federal and state income taxes. In addition, for Wells REIT II to continue to qualify as a REIT, Wells REIT IIs
investments in taxable REIT subsidiaries cannot exceed 20% of the value of the total assets of Wells REIT II. Deferred tax assets and liabilities are established for temporary differences between the financial reporting basis and the tax basis of
assets and liabilities at the enacted rates expected to be in effect when the temporary differences reverse.

Reclassifications

Certain prior period amounts have been reclassified to conform to the current period financial statement presentation.

Recent Accounting Pronouncements

In
July 2006, the Financial Accounting Standards Board (FASB) issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes, an interpretation of FASB Statement No. 109, (FIN 48), which clarifies
the relevant criteria and approach for the recognition, derecognition, and measurement of uncertain tax positions. Wells REIT II records interest and penalties related to uncertain tax positions as general and administrative expense in the
accompanying consolidated statements of income. Upon adopting FIN 48 effective January 1, 2007, Wells REIT II wrote-off deferred tax assets classified as prepaid expenses and other assets of approximately $388,000 and recorded a
liability for unrecognized tax benefits of approximately $22,000 as reductions to the January 1, 2007 balance of cumulative distributions in excess of earnings. During the six months ended June 30, 2007, Wells REIT II recorded additional
liabilities for unrecognized tax benefits of approximately $36,000 as income tax expense. Wells REIT II does not currently anticipate the total amount of unrecognized tax benefits will significantly increase or decrease by the end of
2007. As of June 30, 2007, returns for the calendar years 2002 through 2006 remain subject to examination by U.S. or various state tax jurisdictions.

In September 2006, the FASB issued Statement of Financial Accounting Standards No. 157, Fair Value Measurements (SFAS 157), which defines fair value, establishes a framework for measuring fair
value, and expands disclosures required for fair value measurements under GAAP. SFAS 157 emphasizes that fair value is a market-based measurement, as opposed to a transaction-specific measurement. SFAS 157 will be effective for Wells REIT II
beginning January 1, 2008. Wells REIT II is currently assessing the provisions and evaluating the financial impact of SFAS 157 on its consolidated financial statements.

In June 2007, the American Institute of Certified Public Accountants (AICPA) issued Statement of Position No. 07-1, Clarification of the Scope of the Audit and Accounting
Guide Investment Companies and Accounting by Parent Companies and Equity Method Investors for Investments in Investment Companies (SOP 07-1), which provides guidance for determining which entities fall within the scope of
the AICPA Audit and Accounting Guide for Investment Companies and requires additional disclosures for certain of those entities. SOP 07-1 will be effective for Wells REIT II beginning January 1, 2008. Wells REIT II is currently in the process
of evaluating the provisions of SOP 07-1 and related impact on its consolidated financial statements.



11



---

##### Table of Contents

|3. | Line of Credit and Notes Payable
|-- | --------------------------------

As of June 30, 2007 and December 31, 2006, Wells REIT II had the following indebtedness outstanding (in thousands):



|                                                  |  |               |         |                  |   |        
|------------------------------------------------- |  | ------------- | ------- | ---------------- | - | -------
|Facility                                          |  | June 30, 2007 |         | December 31,2006
|100 East Pratt Street Building mortgage note      |  | $             | 105,000 |                  | $ | 105,000
|Wildwood Buildings mortgage note                  |  |               | 90,000  |                  |   | 90,000 
|5 Houston Center Building mortgage note           |  |               | 90,000  |                  |   | 90,000 
|Manhattan Towers Building mortgage note           |  |               | 75,000  |                  |   | 75,000 
|263 Shuman Boulevard Building mortgage note       |  |               | 49,000  |                  |   |       
|80 Park Plaza Building mortgage note              |  |               | 48,240  |                  |   | 46,667 
|One West Fourth Street Building mortgage note     |  |               | 47,639  |                  |   | 48,414 
|800 North Frederick Building mortgage note        |  |               | 46,400  |                  |   | 46,400 
|SanTan Corporate Center mortgage note             |  |               | 39,000  |                  |   | 39,000 
|Highland Landmark Building mortgage note          |  |               | 33,039  |                  |   | 30,840 
|9 Technology Drive Building mortgage note         |  |               | 23,800  |                  |   | 23,800 
|One and Four Robbins Road Buildings mortgage note |  |               | 23,000  |                  |   | 23,000 
|215 Diehl Road Building mortgage note             |  |               | 21,000  |                  |   |       
|Key Center Complex mortgage notes                 |  |               | 13,776  |                  |   | 13,375 
|Wachovia Line of Credit                           |  |               |        |                  |   | 126,000
|LakePointe 3 construction loan                    |  |               |        |                  |   | 17,027 
|                                                  |  |               |         |                  |   |        
|Total indebtedness                                |  | $             | 704,894 |                  | $ | 774,523
|                                                  |  |               |         |                  |   |        

During the three months ended June 30, 2007, Wells REIT II engaged in the following
significant activities with respect to its notes payable:

On May 2, 2007, Wells REIT II repaid the entire outstanding principal
balance on the LakePointe 3 construction loan of approximately $17.1 million.

On June 18, 2007, Wells REIT II entered into a $49.0
million interest-only promissory note with LaSalle Bank, N.A. (the 263 Shuman Boulevard Building mortgage note). The 263 Shuman Boulevard Building mortgage note is secured by the 263 Shuman Boulevard building. The note matures on
July 1, 2017 and bears interest at a fixed rate of 5.55% per annum.

On June 18, 2007, Wells REIT II entered into a $21.0
million interest-only promissory note with LaSalle Bank, N.A. (the 215 Diehl Road Building mortgage note). The 215 Diehl Road Building mortgage note is secured by the 215 Diehl Road building. The note matures on July 1, 2017 and
bears interest at a fixed rate of 5.55% per annum.

Wells REIT II made interest payments, including amounts capitalized, of
approximately $17.9 million and $19.1 million during the six months ended June 30, 2007 and 2006, respectively. In addition, Wells REIT II paid a $5.7 million penalty in January 2006 related to repaying the University Circle Buildings mortgage
note, which is included in loss on early extinguishment of debt in the accompanying consolidated statements of income.

Wells REIT II has a
$400.0 million unsecured revolving financing facility (the Wachovia Line of Credit) with a syndicate of banks led by Wachovia Bank, N.A., which expires May 9, 2008. As of June 30, 2007, Wells REIT II had borrowing capacity
of up to approximately $357.2 million under the Wachovia Line of Credit.



12



---

##### Table of Contents

|4. | Share Redemption Program
|-- | ------------------------

The board of directors of Wells REIT II has approved an amendment to the share redemption program (SRP), which will become effective 30 days after the filing of this quarterly report on Form 10-Q. The amendment obligates Wells
REIT II to honor all redemption requests if the request is made within two years of a stockholders death. The redemption limits set forth in the amended SRP are summarized below:



| |  |  | Wells REIT II will not make an Ordinary Redemption (those that do not occur within two years of death or qualifying disability) until one year after the issuance
of the shares to be redeemed.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Wells REIT II will not redeem shares on any redemption date to the extent that such redemptions would cause the amount paid for Ordinary Redemptions since the
beginning of the then-current calendar year to exceed 50% of the net proceeds from the sale of shares under Wells REIT IIs dividend reinvestment plan during such period.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Wells REIT II will limit Ordinary Redemptions and those upon the qualifying disability of a stockholder so that the aggregate of such redemptions during any
calendar year do not exceed:
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 100% of the net proceeds from Wells REIT IIs dividend reinvestment plan during the calendar year, or
| | - |  | -----------------------------------------------------------------------------------------------------



| |  |  | 5% of the weighted-average number of shares outstanding in the prior calendar year.
| | - |  | -----------------------------------------------------------------------------------



|5. | Commitments and Contingencies
|-- | -----------------------------

Property Under Contract

On June 21, 2007, Wells REIT II entered into a contract to acquire a five-story office
building containing approximately 248,000 rentable square feet located on an approximate 14.6-acre tract of land at 7031 Columbia Gateway Drive in Columbia, Maryland (the 7031 Columbia Gateway Drive Building) for a total contract price
of $62.1 million, exclusive of closing costs. In connection with the execution of this agreement, Wells REIT II had paid a deposit of approximately $3.0 million to an escrow agent, which is included in prepaid expenses and other assets in the
accompanying consolidated balance sheets. On July 12, 2007, Wells REIT II closed on the acquisition of the 7031 Columbia Gateway Drive Building.

Commitments Under Existing Lease Agreements

Certain lease agreements include provisions that, at the
option of the tenant, may obligate Wells REIT II to expend capital to expand an existing property or provide other expenditures for the benefit of the tenant. As of June 30, 2007, no tenants have exercised such options that had not been
materially satisfied.

Litigation

Wells REIT II is from time to time a party to legal proceedings that arise in the ordinary course of its business. Wells REIT II is not currently involved in any legal proceedings of which the outcome is reasonably
likely to have a material adverse effect on the results of operations or financial condition of Wells REIT II. Wells REIT II is not aware of any such legal proceedings contemplated by governmental authorities.



13



---

##### Table of Contents

|6. | Supplemental Disclosures of Noncash Activities
|-- | ----------------------------------------------

Outlined below are significant noncash investing and financing transactions for the six months ended June 30, 2007 and 2006 (in thousands):



|                                                                            |  |                           |        |      |   |       
|--------------------------------------------------------------------------- |  | ------------------------- | ------ | ---- | - | ------
|                                                                            |  | Six Months Ended June 30,
|                                                                            |  | 2007                      |        | 2006
|Investment in real estate funded with other assets                          |  | $                         | 750    |      | $ | 427   
|                                                                            |  |                           |        |      |   |       
|Acquisition fees applied to real estate assets                              |  | $                         | 7,330  |      | $ | 7,885 
|                                                                            |  |                           |        |      |   |       
|Gain on interest rate swap                                                  |  | $                         | 2,429  |      | $ |      
|                                                                            |  |                           |        |      |   |       
|Liabilities assumed upon acquisition of properties                          |  | $                         | 282    |      | $ |      
|                                                                            |  |                           |        |      |   |       
|Accrued capital expenditures and deferred lease costs                       |  | $                         | 1,364  |      | $ | 7,333 
|                                                                            |  |                           |        |      |   |       
|Acquisition fees due to affiliate                                           |  | $                         | 178    |      | $ | 273   
|                                                                            |  |                           |        |      |   |       
|Commissions on stock sales and related dealer-manager fees due to affiliate |  | $                         | 725    |      | $ | 671   
|                                                                            |  |                           |        |      |   |       
|Other offering costs due to affiliate                                       |  | $                         | 1,330  |      | $ | 846   
|                                                                            |  |                           |        |      |   |       
|Dividends payable                                                           |  | $                         | 8,125  |      | $ | 5,826 
|                                                                            |  |                           |        |      |   |       
|Discounts applied to issuance of common stock                               |  | $                         | 3,707  |      | $ | 2,366 
|                                                                            |  |                           |        |      |   |       
|Redeemable common stock                                                     |  | $                         | 26,297 |      | $ | 22,705
|                                                                            |  |                           |        |      |   |       



|7. | Related-Party Transactions and Agreements
|-- | -----------------------------------------

Advisory Agreement

Wells REIT II and Wells Capital are party to an advisory agreement (the
Advisory Agreement) under which Wells Capital receives the following fees and reimbursements:



| |  |  | Reimbursement of organization and offering costs paid by Wells Capital on behalf of Wells REIT II, not to exceed 2.0% of gross offering proceeds;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Acquisition fees of 2.0% of gross offering proceeds, subject to certain limitations; Wells REIT II also reimburses Wells Capital for expenses it pays to third
parties in connection with acquisitions or potential acquisitions;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Monthly asset management fees equal to one-twelfth of 0.75% of the cost of (i) all properties of Wells REIT II and (ii) investments in joint ventures.
The amount of these fees paid in any calendar quarter may not exceed 0.25% of the net asset value of those investments at each quarter-end after deducting debt used to acquire or refinance properties;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Reimbursement for all costs and expenses Wells Capital incurs in fulfilling its duties as the asset portfolio manager, including (i) wages and salaries and
other employee-related expenses of Wells Capitals employees, who perform a full range of real estate services for Wells REIT II, including management, administration, operations, and marketing, and are billed to Wells REIT II based on the
amount of time spent on Wells REIT II by such personnel, provided that such expenses are not reimbursed if incurred in connection with services for which Wells Capital receives a disposition fee (described below) or an acquisition fee, and
(ii) amounts paid for IRA custodial service costs allocated to Wells REIT II accounts;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | For any property sold by Wells REIT II, a disposition fee equal to 1.0% of the sales price, with the limitation that the total real estate commissions (including
such disposition fee) for any Wells REIT II property sold may not exceed the lesser of (i) 6.0% of the sales price of each property or (ii) the level of real estate commissions customarily charged in light of the size, type, and location
of the property;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



14



---

##### Table of Contents

| |  |  | Incentive fee of 10% of net sales proceeds remaining after stockholders have received distributions equal to the sum of the stockholders invested capital
plus an 8% return of invested capital; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Listing fee of 10% of the excess by which the market value of the stock plus dividends paid prior to listing exceeds the sum of 100% of the invested capital plus
an 8% return on invested capital.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Either party may terminate the Advisory Agreement without cause or penalty upon
providing 60 days written notice to the other. Under the terms of the Advisory Agreement, Wells REIT II is required to reimburse Wells Capital for certain organization and offering costs up to the lesser of actual expenses or 2% of gross
equity proceeds raised. As of June 30, 2007, Wells REIT II has incurred and charged to additional paid-in capital cumulative other offering costs of approximately $31.7 million related to the initial public offering and $15.9 million
related to the follow-on offering, which represents approximately 1.6% and 1.1% of cumulative gross proceeds raised by Wells REIT II under each offering, respectively.

Dealer-Manager Agreement

Wells REIT II is party to a Dealer-Manager Agreement with Wells Investment
Securities, Inc. (WIS), whereby WIS, an affiliate of Wells Capital, performs the dealer-manager function for Wells REIT II. For these services, WIS earns a commission of up to 7% of the gross offering proceeds from the sale of the shares
of Wells REIT II, of which a portion is re-allowed to participating broker dealers. Wells REIT II pays no commissions on shares issued under its dividend reinvestment plan.

Additionally, Wells REIT II is required to pay WIS a dealer-manager fee of 2.5% of the gross offering proceeds from the sale of Wells REIT IIs stock at the time the shares are sold. Under
the dealer-manager agreement, up to 1.5% of the gross offering proceeds may be reallowed by WIS to participating broker dealers. Wells REIT II pays no dealer-manager fees on shares issued under its dividend reinvestment plan.

Property Management, Leasing, and Construction Agreement

Wells REIT II and Wells Management Company, Inc. (Wells Management), an affiliate of Wells Capital, are party to a Master Property Management, Leasing, and Construction Agreement (the Management
Agreement) under which Wells Management receives the following fees and reimbursements in consideration for supervising the management, leasing, and construction of certain Wells REIT II properties:



| |  |  | Property management fees in an amount equal to a percentage negotiated for each property managed by Wells Management of the gross monthly income collected for
that property for the preceding month;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Leasing commissions for new, renewal, or expansion leases entered into with respect to any property for which Wells Management serves as leasing agent equal to a
percentage as negotiated for that property of the total base rental and operating expenses to be paid to Wells REIT II during the applicable term of the lease, provided, however, that no commission shall be payable as to any portion of such term
beyond ten years;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Initial lease-up fees for newly constructed properties under the agreement, generally equal to one months rent;
| | - |  | ----------------------------------------------------------------------------------------------------------------



| |  |  | Fees equal to a specified percentage of up to 5% of all construction build-out funded by Wells REIT II, given as a leasing concession, and overseen by Wells
Management; and
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Other fees as negotiated with the addition of each specific property covered under the agreement.
| | - |  | -------------------------------------------------------------------------------------------------



15



---

##### Table of Contents

Related-Party Costs

Pursuant to the terms of the agreements described above, Wells REIT II incurred the following related-party costs for the three months and six months ended June 30, 2007 and 2006, respectively (in thousands):



|                              |  |                             |        |                           |   |        |  |      |        |  |   |       
|----------------------------- |  | --------------------------- | ------ | ------------------------- | - | ------ |  | ---- | ------ |  | - | ------
|                              |  | Three Months Ended June 30, |        | Six Months Ended June 30,
|                              |  | 2007                        |        | 2006                      |   | 2007   |  | 2006
|Commissions(1)                |  | $                           | 19,317 |                           | $ | 14,247 |  | $    | 35,590 |  | $ | 27,661
|Dealer-manager fees(1)        |  |                             | 7,416  |                           |   | 5,463  |  |      | 13,704 |  |   | 10,593
|Asset management fees         |  |                             | 6,070  |                           |   | 4,804  |  |      | 12,030 |  |   | 9,405 
|Acquisition fees(2)           |  |                             | 5,892  |                           |   | 4,345  |  |      | 10,889 |  |   | 8,428 
|Other offering costs(1)       |  |                             | 2,656  |                           |   | 2,758  |  |      | 4,580  |  |   | 5,926 
|Administrative reimbursements |  |                             | 1,917  |                           |   | 1,320  |  |      | 3,628  |  |   | 2,786 
|Property management fees      |  |                             | 384    |                           |   | 124    |  |      | 646    |  |   | 231   
|Construction fees             |  |                             |       |                           |   | 150    |  |      |       |  |   | 150   
|                              |  |                             |        |                           |   |        |  |      |        |  |   |       
|                              |  | $                           | 43,652 |                           | $ | 33,211 |  | $    | 81,067 |  | $ | 65,180
|                              |  |                             |        |                           |   |        |  |      |        |  |   |       



|(1) | Commissions,
dealer-manager fees, and other offering costs are charged against stockholders equity as incurred.
|--- | ----------------------------------------------------------------------------------------------------------------



|(2) | Acquisition fees are capitalized to prepaid expenses and other assets as
incurred and allocated to properties upon funding acquisitions or repaying debt used to finance property acquisitions, with investor proceeds.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Wells REIT II incurred no related-party disposition fees, incentive fees, listing fees, or leasing commissions during the three months or six months ended June 30, 2007 or 2006, respectively.

Due to Affiliates

The detail of
amounts due to affiliates is provided below as of June 30, 2007 and December 31, 2006 (in thousands):



|                                                                                |  |               |       |                  |   |       
|------------------------------------------------------------------------------- |  | ------------- | ----- | ---------------- | - | ------
|                                                                                |  | June 30, 2007 |       | December 31,2006
|Other offering cost reimbursements due to Wells Capital                         |  | $             | 1,330 |                  | $ | 2,383 
|Administrative reimbursements due to Wells Capital and/or Wells Management      |  |               | 1,083 |                  |   | 1,586 
|Commissions and dealer-manager fees due to WIS                                  |  |               | 725   |                  |   | 1,052 
|Asset and property management fees due to Wells Capital and/or Wells Management |  |               | 206   |                  |   | 5,457 
|Acquisition fees due to Wells Capital                                           |  |               | 178   |                  |   | 3,499 
|                                                                                |  |               |       |                  |   |       
|                                                                                |  | $             | 3,522 |                  | $ | 13,977
|                                                                                |  |               |       |                  |   |       

Economic Dependency

Wells REIT II has engaged Wells Capital and its affiliates, Wells Management and WIS, to provide certain services that are essential to Wells REIT II, including asset management services,
supervision of the property management and leasing of some properties owned by Wells REIT II, asset acquisition and disposition services, the sale of shares of Wells REIT IIs common stock, as well as other administrative responsibilities for
Wells REIT II, including accounting services, stockholder communications, and investor relations. As a result of these relationships, Wells REIT II is dependent upon Wells Capital, Wells Management, and WIS.

Wells Capital, Wells Management, and WIS are owned and controlled by Wells Real Estate Funds, Inc. (WREF). The operations of Wells Capital,
Wells Management, and WIS represent substantially all of the business of WREF.



16



---

##### Table of Contents

Accordingly, Wells REIT II focuses on the financial condition of WREF when assessing the financial condition of Wells Capital, Wells Management, and WIS. In
the event that WREF were to become unable to meet its obligations as they become due, Wells REIT II might be required to find alternative service providers.

Future net income generated by WREF will be largely dependent upon the amount of fees earned by Wells Capital and Wells Management based on, among other things, the level of investor proceeds raised and the volume of
future acquisitions and dispositions of real estate assets by Wells REIT II and other WREF-sponsored programs, as well as dividend income earned from equity interests in another REIT. As of June 30, 2007, Wells REIT II believes that WREF is
generating adequate cash flow from operations and has adequate liquidity available in the form of cash on hand and current receivables necessary to meet its current and future obligations as they become due.



|8. | Subsequent Events
|-- | -----------------

Sale
of Shares of Common Stock

From July 1, 2007 through July 31, 2007, Wells REIT II raised approximately $77.8 million through
the issuance of approximately 7.8 million shares of common stock under its follow-on offering. As of July 31, 2007, approximately 161.5 million shares remained available for sale to the public under the follow-on offering, exclusive
of shares available under Wells REIT IIs dividend reinvestment plan.

On July 9, 2007, Wells REIT II filed a registration
statement with the SEC to register 375,000,000 shares of its common stock, of which up to 300,000,000 shares will be offered in the primary offering for $10 per share, with volume discounts available to investors who purchase more than 50,000 shares
at any one time. Discounts may also be available for other categories of purchasers. The remaining 75,000,000 shares of common stock are offered under Wells REIT IIs amended and restated dividend reinvestment plan at a purchase price equal to
the higher of $9.55 per share or 95% of the estimated value of a share of its common stock. Wells REIT II has not issued any shares under the aforementioned registration statement as it has not been declared effective by the SEC.

Pasadena Corporate Park Buildings Acquisition

On July 11, 2007, Wells REIT II purchased two three-story office buildings and a single-story retail building containing approximately 265,000 aggregate rentable square feet located on an approximate 8.2-acre tract of land at 3453,
3455, 3465 and 3475 East Foothill Boulevard in Pasadena, California for a purchase price of approximately $116.0 million, exclusive of closing costs.

Cranberry Woods Drive Land Acquisition

On August 1, 2007, Wells REIT II purchased an 83.4 acre
parcel of land in Cranberry, Pennsylvania for approximately $14.6 million, exclusive of closing costs. Wells REIT II also entered into a development agreement for construction of three office buildings with an aggregate total of approximately
792,000 gross square feet at 900 - 1100 Cranberry Woods Drive (the Cranberry Woods Drive Buildings) for a total estimated cost of approximately $166.4 million. The Cranberry Woods Drive Buildings are scheduled to be constructed in two
phases, with the first phase (approximately 423,000 gross square feet) scheduled to be completed in 2009 and the second phase (approximately 369,000 gross square feet) to be completed in 2010. Upon completion of construction, the Cranberry Woods
Drive Buildings will be entirely leased to Westinghouse Electric Company, LLC.

Property Under Contract

On July 16, 2007, Wells REIT II entered into a purchase and sale agreement to purchase a
25-story office building containing approximately 391,000 rentable square feet located at 222 E. 41stStreet in New York, New York, for a total
contract price of $319.8 million, exclusive of closing costs. In connection with the execution of the agreement, Wells REIT II paid a deposit of $5.0 million to an escrow agent, which will be applied to the purchase price at closing.



17



---

##### Table of Contents

|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

The following discussion and analysis should be read in conjunction with our accompanying consolidated financial statements and notes thereto. See also
Cautionary Note Regarding Forward-Looking Statements preceding Part I, as well as our consolidated financial statements and the notes thereto and Managements Discussion and Analysis of Financial Condition and Results of Operations
included in our Annual Report on Form 10-K for the year ended December 31, 2006.

We commenced our initial public offering on
December 1, 2003 and have received investor proceeds under our public offerings of common stock and invested in real estate assets through June 30, 2007. Thus, our results of operations for the three months and six months ended
June 30, 2007 and 2006, respectively, reflect growing operational revenues and expenses and general and administrative expenses. Operational revenues and expenses have increased due to real property acquisitions. General and administrative
expenses have increased commensurate with our overall growth, however, as a percent of total revenues, have remained stable at approximately 4% for the three months and six months ended June 30, 2007 and 2006.

Liquidity and Capital Resources

Overview

From January 2004 through June 2007, we raised significant funds through the sale of our common stock under our
public offerings. We primarily used the proceeds from these sales of common stock, net of offering costs and other expenses, to acquire real properties and fund certain capital improvements identified at the time of acquisition. We anticipate
receiving proceeds from the sale of our common stock under our follow-on offering in the future, and investing such proceeds in future acquisitions of real properties. We also anticipate receiving proceeds from the sale of our common stock under our
dividend reinvestment plan in the future, and using a significant portion of such proceeds to fund redemptions of our common stock under our share redemption program. We expect that our primary source of future operating cash flows will be cash
generated from the operations of the properties currently in our portfolio and those to be acquired in the future. The amount of future dividends to be paid to our stockholders will be largely dependent upon the amount of cash generated from our
operating activities, how quickly we are able to invest investor proceeds in quality income-producing assets, our expectations of future cash flows, and our determination of near-term cash needs for capital improvements, tenant re-leasing,
redemptions of our common stock, and debt repayments.

The competition to acquire high-quality commercial office properties remains high.
Timing differences arise between acquiring properties and raising capital and between making operating payments and collecting operating receipts. Accordingly, we may periodically be required to borrow funds on a short-term basis to meet our
dividend payment schedule. Our primary focus, however, is to continue to maintain the quality of our portfolio. Thus, in this intensely competitive environment, we may opt to lower the dividend rather than compromise that quality or accumulate
significant borrowings to meet a dividend level higher than operating cash flow would support. We continue to carefully monitor our cash flows and market conditions and their impact on our earnings and future dividend projections.

Short-term Liquidity and Capital Resources

During the six months ended June 30, 2007, we generated net cash flows from operating activities of approximately $86.0 million, which is primarily comprised of receipts for rental income, tenant reimbursements, hotel income, and
interest and other income, partially offset by payments for operating costs, interest expense, asset and property management fees, hotel operating costs and general and administrative expenses. From net cash flows from operating activities and cash
on hand, we paid dividends to stockholders of approximately $90.0 million during the six months ended June 30, 2007. We generated net cash flows from financing activities of approximately $302.4 million during the six months ended June 30,
2007, primarily as a result of raising proceeds from the sale of common stock under our public offerings, net of commissions, dealer-manager fees, and other offering costs, of approximately $492.9 million, reduced by net debt repayments of
approximately $71.7 million. Such net cash flows from financing activities and cash on hand were used primarily to invest approximately $126.1 million in real estate and pay acquisition fees of approximately $14.2 million.



18



---

##### Table of Contents

We expect to utilize the residual cash balance of approximately $291.1 million as of June 30, 2007 to satisfy current liabilities, pay future dividends,
fund future acquisitions of real properties, or reduce indebtedness.

We intend to continue to generate capital from the sale of common
stock under our follow-on offering and from third-party borrowings, and to use such capital primarily to fund future acquisitions of real estate. We expect that we will use a significant portion of the proceeds from sales under our dividend
reinvestment plan to fund redemptions under the share redemption program. As of July 31, 2007, we had a borrowing capacity of approximately $357.2 million under the Wachovia Line of Credit. Accordingly, we believe that we have adequate capacity
to continue to expand our portfolio and meet our future operating cash flow needs. We expect to use substantially all of our future operating cash flow, after payments for certain capital expenditures, to pay dividends to stockholders.

On June 1, 2007, our board of directors declared a daily dividend for stockholders of record from June 16, 2007 through September 15,
2007 in an amount equal to an annualized dividend of $0.60 per share, which is consistent with the rate of dividends declared for the first two quarters of 2007 and each quarter of 2006 on a per-share basis. Such dividend will be paid in September
2007.

Long-term Liquidity and Capital Resources

We expect that our primary sources of capital over the long term will include proceeds from the sale of our common stock, proceeds from secured or unsecured borrowings from third-party lenders, and net cash flows from
operations. Our follow-on offering, which we commenced in November 2005, was extended until the earlier of the sale of all 300.0 million shares or December 1, 2008. Thereafter, we expect to commence a second follow-on offering. We may
continue to offer the 175.0 million dividend reinvestment plan shares beyond these dates until we have sold all of these shares through the reinvestment of dividends. We expect that our primary uses of capital will be for property acquisitions,
either directly or through investments in joint ventures, tenant improvements, offering-related costs, operating expenses, including interest expense on any outstanding indebtedness, and dividends.

In determining how and when to allocate cash resources, we initially consider the source of the cash. We expect that substantially all future net
operating cash flows, after payments for certain capital expenditures such as tenant improvements and leasing commissions, will be used to pay dividends. However, we may temporarily use other sources of cash, such as short-term borrowings, to fund
dividends from time to time (see Liquidity and Capital Resources  Overview above). We expect to use substantially all net cash flows generated from raising equity or debt financing to fund acquisitions, certain capital expenditures
identified upon acquisition, the repayment of outstanding borrowings, and the redemption of shares under the share redemption program. If sufficient equity or debt capital is not available, our future investments in real estate will be lower.

To the extent that future cash flows provided by operations are lower due to lower returns on properties, future dividends paid may be
lower as well. Our cash flow from operations depends significantly on market rents and our tenants ability to make rental payments. We believe that the diversity of our tenant base and the concentration of creditworthy tenants in our portfolio
help to mitigate the risk of a tenant defaulting on a lease. However, general economic downturns, downturns in one or more of our core markets, or downturns in the particular industries in which our tenants operate could adversely impact the ability
of our tenants to make lease payments and our ability to re-lease space on favorable terms when leases expire. In the event of any of these situations, our cash flow and consequently our ability to meet capital needs, could adversely affect our
ability to pay dividends in the future.



19



---

##### Table of Contents

Contractual Commitments and Contingencies

Our contractual obligations as of June 30, 2007 will become payable in the following periods (in thousands):



|                                |  |       |         |      |   |           |  |           |         |            |   |        |  |   |        
|------------------------------- |  | ----- | ------- | ---- | - | --------- |  | --------- | ------- | ---------- | - | ------ |  | - | -------
|Contractual Obligations         |  | Total |         | 2007 |   | 2008-2009 |  | 2010-2011 |         | Thereafter
|Outstanding debt obligations(1) |  | $     | 704,894 |      | $ | 396       |  | $         | 115,625 |            | $ | 71,646 |  | $ | 517,227
|Capital lease obligations (2)   |  |       | 78,000  |      |   |          |  |           |        |            |   |       |  |   | 78,000 
|Operating lease obligations     |  |       | 3,090   |      |   | 30        |  |           | 120     |            |   | 120    |  |   | 2,820  
|                                |  |       |         |      |   |           |  |           |         |            |   |        |  |   |        
|Total                           |  | $     | 785,984 |      | $ | 426       |  | $         | 115,745 |            | $ | 71,766 |  | $ | 598,047
|                                |  |       |         |      |   |           |  |           |         |            |   |        |  |   |        



|(1) | Amounts include
principal payments only. We made interest payments of $17.9 million during the six months ended June 30, 2007 and expect to pay interest in future periods on outstanding debt obligations based on the rates and terms disclosed in our Annual
Report on Form 10-K for the year ended December 31, 2006 and in Note 3 to our accompanying consolidated financial statements.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(2) | Amount includes principal payments only. We made interest payments of $2.3
million during the six months ended June 30, 2007 and expect to pay interest in future periods based on the terms disclosed in our Annual Report on Form 10-K for the year ended December 31, 2006.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Results of Operations

Overview

Our results of operations are not indicative of those expected in future periods, as we expect that rental income, tenant
reimbursements, property operating costs, asset and property management fees, depreciation, amortization, and net income will increase in future periods as a result of owning the assets we acquired prior to and during the periods presented for an
entire period and as a result of anticipated future acquisitions of real estate assets.

We commenced our initial public offering on
December 1, 2003. Following the receipt and acceptance of subscriptions for the minimum offering of $2.5 million on January 22, 2004, we acquired 18 properties during the year ended December 31, 2004, 21 properties during the year
ended December 31, 2005, and 10 properties during the year ended December 31, 2006. During the six months ended June 30, 2007, we acquired two properties, bringing our total portfolio to 51 properties as of June 30, 2007.
Accordingly, the results of operations presented for the three months and six months ended June 30, 2007 and 2006, respectively, are not directly comparable.

Comparison of the three months ended June 30, 2006 versus the three months ended June 30, 2007

Rental income and tenant reimbursements increased from approximately $58.5 million and $14.5 million, respectively, for the three months ended June 30, 2006 to approximately $75.8 million and $20.7 million, respectively, for the three
months ended June 30, 2007, primarily as a result of the growth in the portfolio during the last six months of 2006 and the first six months of 2007. Rental income and tenant reimbursements are expected to continue to increase in future
periods, as compared to historical periods, as a result of owning the assets acquired during the last six months of 2006 and the first six months of 2007 for an entire period and future acquisitions of real estate assets.

Other rental income increased from approximately $60,000 for the three months ended June 30, 2006 to approximately $2.0 million for the three months
ended June 30, 2007 and is primarily comprised of income recognized for lease terminations. Unlike the majority of rental income, which is recognized ratably over long-term contracts, other rental income is recognized once we have completed our
obligation to provide space to the tenant. Other rental income for the three months ended June 30, 2007 relates primarily to the early termination of rights to lease space at 5 Houston Center.

Property operating costs and asset and property management fees increased from approximately $21.5 million and $6.2 million, respectively, for the
three months ended June 30, 2006 to approximately $32.3 million and $7.8 million, respectively, for the three months ended June 30, 2007, primarily as a result of the growth in the portfolio during the last six months of 2006 and the first
six months of 2007. Property operating costs and asset and property management fees are expected to continue to increase in future periods, as compared to historical periods, due to owning the assets acquired during the last six months of 2006 and
the first six months of 2007 for an entire period and future acquisitions of additional real estate assets.



20



---

##### Table of Contents

Depreciation and amortization increased from approximately $11.2 million and $20.0 million, respectively,
for the three months ended June 30, 2006 to approximately $14.1 million and $26.5 million, respectively, for the three months ended June 30, 2007, primarily as a result of the growth in the portfolio during the last six months of 2006 and
the first six months of 2007. Depreciation and amortization are expected to continue to increase in future periods, as compared to historical periods, due to owning the assets acquired during the last six months of 2006 and the first six months of
2007 for an entire period and future acquisitions of additional real estate assets.

General and administrative expenses increased from
approximately $3.0 million for the three months ended June 30, 2006 to approximately $4.5 million for the three months ended June 30, 2007 due to the increase in the size of our portfolio of real estate assets during the last six months of
2006 and the first six months of 2007. General and administrative expenses, as a percent of total revenues, remained stable at approximately 4.0% for the three months ended June 30, 2006 and 2007.

Interest expense increased slightly from the three months ended June 30, 2006 to the three months ended June 30, 2007, primarily due to new
mortgage notes being offset by the decrease in the average balance outstanding under the Wachovia Line of Credit. Future levels of interest expense will vary primarily based on the amounts of future borrowings and the costs of borrowings. Future
borrowings will be used primarily to fund future acquisitions of real estate or interests therein. Accordingly, the amounts of future borrowings and future interest expense will largely depend on the level of additional proceeds we raise under our
ongoing public offering, the opportunities to acquire real estate assets consistent with our investment objectives, and the timing of such future acquisitions.

Interest and other income increased from approximately $2.0 million for the three months ended June 30, 2006 to approximately $2.7 million for the three months ended June 30, 2007, primarily as a result of
holding higher average cash balances during the three months ended June 30, 2007, as compared to the three months ended June 30, 2006, due to timing differences in raising capital in our public offerings, debt activity and closing on
property acquisitions between periods.

Net income increased from approximately $4.1 million for the three months ended June 30, 2006
to approximately $7.7 million for the three months ended June 30, 2007 primarily due to other rental income recognized for lease terminations and the increase in interest and other income resulting from higher average cash balances on hand. Net
income per share remained stable at approximately $0.02 per share for the three months ended June 30, 2007 and 2006. We expect future real estate acquisitions to increase net income in future periods and expect future net income per share to
fluctuate primarily based on the level of proceeds raised in our ongoing public offering and the rate at which we are able to invest such proceeds in income-generating real estate assets.

Comparison of the six months ended June 30, 2006 versus the six months ended June 30, 2007

Rental income and tenant reimbursements increased from approximately $114.7 million and $27.4 million, respectively, for the six months ended June 30, 2006 to approximately $149.3 million and $41.0 million,
respectively, for the six months ended June 30, 2007, primarily as a result of the growth in the portfolio during the last six months of 2006 and the first six months of 2007. Rental income and tenant reimbursements are expected to continue to
increase in future periods, as compared to historical periods, as a result of owning the assets acquired during the last six months of 2006 and the first six months of 2007 for an entire period and future acquisitions of real estate assets.

Other rental income increased from approximately $77,000 for the six months ended June 30, 2006 to approximately $2.0 million for the
six months ended June 30, 2007 and is primarily comprised of income recognized for lease terminations. Unlike the majority of rental income, which is recognized ratably over long-term contracts, other rental income is recognized once we have
completed our obligation to provide space to the tenant. Other rental income for the six months ended June 30, 2007 relates primarily to the termination of rights to lease space at 5 Houston Center.



21



---

##### Table of Contents

Property operating costs and asset and property management fees increased from approximately $43.0
million and $12.0 million, respectively, for the six months ended June 30, 2006 to approximately $62.9 million and $15.4 million, respectively, for the six months ended June 30, 2007, primarily as a result of the growth in the
portfolio during the last six months of 2006 and the first six months of 2007. Property operating costs and asset and property management fees are expected to continue to increase in future periods, as compared to historical periods, due to owning
the assets acquired during the last six months of 2006 and the first six months of 2007 for an entire period and future acquisitions of additional real estate assets.

Depreciation increased from approximately $21.9 million for the six months ended June 30, 2006 to approximately $28.3 million for the six months ended June 30, 2007, primarily as a result of the growth to
the portfolio during the last six months of 2006 and the first six months of 2007. Depreciation is expected to increase in future periods, as compared to historical periods, due to owning the assets acquired during the last six months of 2006 and
the first six months of 2007 for an entire period and future acquisitions of real estate assets.

Amortization increased from approximately
$39.5 million for the six months ended June 30, 2006 to approximately $57.4 million for the six months ended June 30, 2007 due to the growth in the portfolio during the last six months of 2006 and the first six months of 2007 and
recognizing write-offs of unamortized lease-specific assets related to an early termination of the right to lease space at 5 Houston Center of approximately $5.2 million in the first quarter of 2007. Exclusive of the aforementioned write-off of
$5.2 million, amortization is expected to increase in future periods, as compared to historical periods, due to owning the assets acquired during the last six months of 2006 and the first six months of 2007 for an entire period and future
acquisitions of additional real estate assets.

General and administrative expenses increased from approximately $5.9 million for the six
months ended June 30, 2006 to approximately $8.0 million for the six months ended June 30, 2007, primarily due to the increase in the size of our portfolio of real estate assets during the last six months of 2006 and the first six months
of 2007. General and administrative expenses, as a percent of total revenues, remained stable at approximately 4.0% for the six months ended June 30, 2006 and 2007.

Interest expense increased slightly from the six months ended June 30, 2006 to the six months ended June 30, 2007, primarily due to new mortgage notes being offset by the decrease in the average balance
outstanding under the Wachovia Line of Credit. Future levels of interest expense will vary primarily based on the amounts of future borrowings and the costs of borrowings. Future borrowings will be used primarily to fund future acquisitions of real
estate or interests therein. Accordingly, the amounts of future borrowings and future interest expense will largely depend on the level of additional proceeds we raise under our ongoing public offering, the opportunities to acquire real estate
assets consistent with our investment objectives, and the timing of such future acquisitions.

We recognized a loss on early extinguishment
of debt of $1.1 million during the six months ended June 30, 2006 in connection with prepaying the University Circle Buildings mortgage note in January 2006. The loss resulted from a prepayment penalty of $5.7 million and a write-off of $0.6
million in deferred financing costs, partially offset by a write-off of the unamortized fair value adjustment to debt of approximately $5.2 million.

Interest and other income increased from approximately $3.7 million for the six months ended June 30, 2006 to approximately $4.3 million for the six months ended June 30, 2007, primarily as a result of
holding higher average cash balances during the six months ended June 30, 2007, as compared to the six months ended June 30, 2006, due to timing differences in raising capital in our public offerings, debt activity and closing on property
acquisitions between periods.

Net income and net income per share increased from approximately $3.2 million and $0.01, respectively, for
the six months ended June 30, 2006 to approximately $5.1 million and $0.02, respectively, for the six months ended June 30, 2007 primarily due to other rental income recognized for early lease terminations and additional income from the
growth of our portfolio, partially offset by write-offs of unamortized lease-specific assets related to the termination at 5 Houston Center described above. We expect future real estate acquisitions to increase net income in future periods and
expect future net income per share to fluctuate primarily based on the level of proceeds raised in our ongoing public offering and the rate at which we are able to invest such proceeds in income-generating real estate assets.



22



---

##### Table of Contents

Funds From Operations

Funds from operations (FFO) is a non-GAAP financial measure and should not be viewed as an alternative to net income as a measurement of our operating performance. We believe that FFO
is a beneficial indicator of the performance of equity REITs. Specifically, FFO calculations exclude factors such as depreciation and amortization of real estate assets and gains or losses from sales of operating real estate assets. As such factors
can vary among owners of identical assets in similar conditions based on historical cost accounting and useful-life estimates, FFO may provide a valuable comparison of operating performance between periods and with other REITs. Management believes
that accounting for real estate assets in accordance with GAAP implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values have historically risen or fallen with market conditions, many industry
investors and analysts have considered the presentation of operating results for real estate companies that use historical cost accounting to be insufficient by themselves. As a result, we believe that the use of FFO, together with the required GAAP
presentation, provides a more complete understanding of our performance relative to our competitors and a more informed and appropriate basis on which to make decisions involving operating, financing, and investing activities. We calculate FFO in
accordance with the current National Association of Real Estate Investment Trust (NAREIT) definition. However, other REITs may not define FFO in accordance with the NAREIT definition, or may interpret the current NAREIT definition
differently than we do.

As presented below, FFO is adjusted to exclude the impact of certain noncash items, such as depreciation,
amortization, and gains on the sale of real estate assets. Reconciliations of net income to FFO are presented below (in thousands):



|                                           |  |                                     |         |                                   |   |         |  |      |         |  |   |        
|------------------------------------------ |  | ----------------------------------- | ------- | --------------------------------- | - | ------- |  | ---- | ------- |  | - | -------
|                                           |  | For the Three Months Ended
June 30, |         | For the Six Months Ended
June 30,
|                                           |  | 2007                                |         | 2006                              |   | 2007    |  | 2006
|Net income                                 |  | $                                   | 7,676   |                                   | $ | 4,086   |  | $    | 5,066   |  | $ | 3,205  
|Add:                                       |  |                                     |         |                                   |   |         |  |      |         |  |   |        
|Depreciation of real assets                |  |                                     | 14,097  |                                   |   | 11,232  |  |      | 28,291  |  |   | 21,909 
|Amortization of lease-related costs        |  |                                     | 26,503  |                                   |   | 20,044  |  |      | 57,408  |  |   | 39,513 
|                                           |  |                                     |         |                                   |   |         |  |      |         |  |   |        
|FFO                                        |  | $                                   | 48,276  |                                   | $ | 35,362  |  | $    | 90,765  |  | $ | 64,627 
|                                           |  |                                     |         |                                   |   |         |  |      |         |  |   |        
|Weighted-average common shares outstanding |  |                                     | 317,184 |                                   |   | 227,108 |  |      | 304,173 |  |   | 216,664
|                                           |  |                                     |         |                                   |   |         |  |      |         |  |   |        

Set forth below is additional information related to certain cash and noncash items included in or
excluded from net income above, which may be helpful in assessing our operating results. In addition, cash flows generated from FFO may be used to fund all or a portion of certain capitalizable items that are excluded from FFO, such as capitalized
interest, tenant improvements, building improvements, and deferred lease costs. Please see the accompanying consolidated statements of cash flows for details of our operating, investing, and financing cash activities.

Noncash Items Included in Net Income:



| |  |  | Straight-line rental revenue of approximately $4.0 million and $5.3 million was recognized for the three months ended June 30, 2007 and 2006, respectively,
and approximately $8.9 million and $11.0 million was recognized for the six months ended June 30, 2007 and 2006, respectively;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Amortization of above-market/below-market in-place leases and lease incentives was recognized as net decreases to rental income of approximately $2.8 million for
the three months ended June 30, 2007 and 2006, respectively, and approximately $7.4 million and $5.7 million for the six months ended June 30, 2007 and 2006, respectively;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



23



---

##### Table of Contents

| |  |  | Amortization of deferred financing costs, discounts on notes payable, and interest accrued into the basis of notes payable of approximately $1.3 million and $0.4
million was recognized as interest expense for the three months ended June 30, 2007 and 2006, respectively, and approximately $2.6 million and $0.9 million was recognized as interest expense for the six months ended June 30, 2007 and 2006,
respectively;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Approximately $1.1 million was recognized as a loss on early extinguishment of debt for the six months ended June 30, 2006 in connection with prepayment of
the University Circle Buildings mortgage note during January 2006; and
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Cash Item Excluded from Net Income:



| |  |  | Master lease proceeds relating to previous acquisitions of approximately $0 and $0.1 million were collected during the three months ended June 30, 2007 and
2006, respectively, and approximately $0.2 million and $0.3 million were collected during the six months ended June 30, 2007 and 2006, respectively. Master lease proceeds are recorded as an adjustment to the basis of real estate assets during
the period acquired and, accordingly, are not included in net income or FFO. We consider master lease proceeds when determining cash available for dividends to our stockholders.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Election as a REIT

We have elected
to be taxed as a REIT under the Internal Revenue Code of 1986, as amended (the Code), and have operated as such beginning with our taxable year ended December 31, 2003. To qualify as a REIT, we must meet certain organizational and
operational requirements, including a requirement to distribute at least 90% of our adjusted taxable income, as defined in the Code, to our stockholders, computed without regard to the dividends-paid deduction and by excluding our net capital gain.
As a REIT, we generally will not be subject to federal income tax on income that we distribute to our stockholders. If we fail to qualify as a REIT in any taxable year, we will then be subject to federal income taxes on our taxable income for that
year and for the four years following the year during which qualification is lost, unless the Internal Revenue Service grants us relief under certain statutory provisions. Such an event could materially adversely affect our net income and net cash
available for distribution to our stockholders. However, we believe that we are organized and operate in such a manner as to qualify for treatment as a REIT for federal income tax purposes.

Wells TRS is a wholly owned subsidiary of Wells REIT II that is organized as a Delaware limited liability company and includes the operations of, among other things, a full-service hotel. We have
elected to treat Wells TRS as a taxable REIT subsidiary. We may perform additional, non-customary services for tenants of buildings that we own through Wells TRS, including any real estate or non-real estate related services; however, any earnings
related to such services are subject to federal and state income taxes. In addition, for us to continue to qualify as a REIT, our investments in taxable REIT subsidiaries cannot exceed 20% of the value of our total assets. Deferred tax assets and
liabilities are established for temporary differences between the financial reporting basis and the tax basis of assets and liabilities at the enacted rates expected to be in effect when the temporary differences reverse.

No provision for federal income taxes has been made in our accompanying consolidated financial statements, other than the provision relating to Wells
TRS, as we made distributions in excess of taxable income for the periods presented. We are subject to certain state and local taxes related to property operations in certain locations, which have been provided for in our accompanying consolidated
financial statements.



24



---

##### Table of Contents

Inflation

We are exposed to inflation risk, as income from long-term leases is the primary source of our cash flows from operations. There are provisions in the majority of our tenant leases that are intended to protect us
from, and mitigate the risk of, the impact of inflation. These provisions include rent steps, reimbursement billings for operating expense pass-through charges, real estate tax and insurance reimbursements on a per-square-foot basis, or in some
cases, annual reimbursement of operating expenses above a certain per-square-foot allowance. However, due to the long-term nature of the leases, the leases may not re-set frequently enough to fully cover inflation.

Application of Critical Accounting Policies

Our accounting policies have been established to conform with GAAP. The preparation of financial statements in conformity with GAAP requires management to use judgment in the application of accounting policies, including making estimates
and assumptions. These judgments affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenue and expenses during the reporting
periods. If our judgment or interpretation of the facts and circumstances relating to various transactions had been different, it is possible that different accounting policies would have been applied, thus resulting in a different presentation of
the financial statements. Additionally, other companies may utilize different estimates that may impact comparability of our results of operations to those of companies in similar businesses.

Investment in Real Estate Assets

We are required to make subjective
assessments as to the useful lives of our depreciable assets. We consider the period of future benefit of the asset to determine the appropriate useful lives. These assessments have a direct impact on net income. The estimated useful lives of our
assets by class are as follows:



|                        |  |                                       
|----------------------- |  | --------------------------------------
|Buildings               |  | 40 years                              
|Building improvements   |  | 5-25 years                            
|Tenant improvements     |  | Shorter of economic life or lease term
|Intangible lease assets |  | Lease term                            

Allocation of Purchase Price of Acquired Assets

Upon the acquisition of real properties, we allocate the purchase price of properties to acquired tangible assets, consisting of land and building, and
identified intangible assets and liabilities, consisting of the value of above-market and below-market leases and the value of in-place leases, based in each case on our estimate of their fair values.

The fair values of the tangible assets of an acquired property (which includes land and building) are determined by valuing the property as if it were
vacant, and the as-if-vacant value is then allocated to land and building based on our determination of the relative fair value of these assets. We determine the as-if-vacant fair value of a property using methods similar to those used
by independent appraisers. Factors we consider in performing these analyses include an estimate of carrying costs during the expected lease-up periods considering current market conditions and costs to execute similar leases, including leasing
commissions and other related costs. In estimating carrying costs, we include real estate taxes, insurance, and other operating expenses during the expected lease-up periods based on current market conditions.

The fair values of above-market and below-market in-place leases are recorded based on the present value (using a discount rate that reflects the risks
associated with the leases acquired) of the difference between (i) the contractual amounts to be paid pursuant to the in-place leases and (ii) our estimate of market rates for the corresponding in-place leases, measured over a period equal
to the remaining terms of the leases. The capitalized above-market and below-market lease values are recorded as intangible lease assets or liabilities and amortized as an adjustment to rental income over the remaining terms of the respective
leases.

The fair values of in-place leases include direct costs associated with obtaining a new tenant, opportunity costs associated with
lost rentals that are avoided by acquiring an in-place lease, and tenant relationships. Direct costs associated with



25



---

##### Table of Contents

obtaining a new tenant include commissions, tenant improvements, and other direct costs and are estimated based on our consideration of current market costs
to execute a similar lease. These direct costs are included in deferred lease costs in the accompanying consolidated balance sheets and are amortized to expense over the remaining terms of the respective leases. The value of opportunity costs is
calculated using the contractual amounts to be paid pursuant to the in-place leases over a market absorption period for a similar lease. Customer relationships are valued based on expected renewal of a lease or the likelihood of obtaining a
particular tenant for other locations. These lease intangibles are included in intangible lease assets in the accompanying consolidated balance sheets and are amortized to expense over the remaining terms of the respective leases.

Estimates of the fair values of the tangible and intangible assets require us to estimate market lease rates, property operating expenses, carrying costs
during lease-up periods, discount rates, market absorption periods, and the number of years the property is held for investment. The use of inappropriate estimates would result in an incorrect assessment of our purchase price allocations, which
would impact the amount of our reported net income.

Valuation of Real Estate Assets

We continually monitor events and changes in circumstances that could indicate that the carrying amounts of the real estate and related intangible assets
of both operating properties and properties under construction, in which we have an ownership interest, either directly or through investments in joint ventures, may not be recoverable. When indicators of potential impairment are present that
suggest that the carrying amounts of real estate and related intangible assets may not be recoverable, we assess the recoverability of these assets by determining whether the carrying value will be recovered through the undiscounted future operating
cash flows expected from the use of the asset and its eventual disposition. In the event that such expected undiscounted future cash flows do not exceed the carrying value, we decrease the carrying value of the real estate and related intangible
assets to the estimated fair values, as defined by SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, and recognize an impairment loss. Estimated fair values are calculated based on the following information,
in order of preference, dependent upon availability: (i) recently quoted market prices, (ii) market prices for comparable properties, or (iii) the present value of undiscounted cash flows, including estimated salvage value. We have
determined that there has been no impairment in the carrying value of our real estate assets to date.

Projections of expected future
operating cash flows require that we estimate future market rental income amounts subsequent to the expiration of current lease agreements, property operating expenses, the number of months it takes to re-lease the property, and the number of years
the property is held for investment, among other factors. The subjectivity of assumptions used in the future cash flow analysis, including discount rates, could result in an incorrect assessment of the propertys fair value and could result in
the misstatement of the carrying value of our real estate and related intangible assets and net income.

Related Parties

Transactions and Agreements

We
have entered into agreements with our advisor, Wells Capital, and its affiliates, whereby we pay certain fees and reimbursements to Wells Capital or its affiliates, for acquisition fees, commissions, dealer-manager fees, asset and property
management fees, construction fees, reimbursement of organizational and offering costs, and reimbursement of operating costs. See Note 7 to our accompanying consolidated financial statements included herein for a discussion of the various
related-party transactions, agreements, and fees.

Our Relationship with Wells REIT and the Impact of Its Internalization Transaction on
Us

Wells Real Estate Investment Trust, Inc. (Wells REIT) is a separate REIT from us that also was sponsored by WREF, our
sponsor and the sole stockholder of Wells Capital, WIS, and Wells Management. Prior to April 16, 2007, we and Wells REIT shared a common advisor, Wells Capital, and a common property manager, Wells Management. We also shared with Wells REIT all
of the same executive officers and many of the same directors, except that we had separate presidents from February 2, 2007, which is the date that Wells REIT entered into the merger agreement relating to the internalization transaction
described below.



26



---

##### Table of Contents

On April 16, 2007, Wells REIT acquired entities affiliated with WREF. Wells REIT entered into the
merger in order to internalize advisory, asset management, property management, and other services previously provided to Wells REIT by WREF and its affiliates. As a result of the internalization transaction, 81 employees of WREF and its affiliates
became employees of Wells REIT. A majority of those employees did not previously provide significant services to us. Following the internalization transaction, WREF and its affiliates had 351 employees. WREF and its affiliates are seeking successors
to some of the personnel who had provided services to us and became employees of Wells REIT in the internalization transaction.

Some of
the personnel acquired by Wells REIT in the internalization had primary responsibility for the management of six of our properties. To ensure continuity of property management services, we amended our existing Management Agreement to eliminate the
provision of property management services for those six properties effective upon consummation of the Wells REIT internalization transaction. We also entered into a property management agreement with a subsidiary of Wells REIT to
provide property management services to us for the six properties. Subsequent to the internalization, we entered into property management agreements with Wells REIT to provide property management services for seven additional properties. Wells
Management and unaffiliated third parties, however, will continue to provide leasing services for these thirteen properties. The terms of our agreement with Wells REIT for property management services are substantially similar to the terms under
which we engage Wells Management for property management services.

In connection with the Wells REIT internalization transaction, all
three of our officers resigned from their officer positions with Wells REIT, four of our board members resigned from their positions as board members of Wells REIT, and two Wells REIT directors resigned from our board. On May 9, 2007, Leo F.
Wells, III resigned as chairman of the board of directors of Wells REIT. As a result, we and Wells REIT share no common officers and no common directors.

Legal Action Against Related Parties

On March 12, 2007, a stockholder of Wells REIT filed a
putative class action and derivative complaint, Washtenaw County Employees Retirement System v. Wells Real Estate Investment Trust, Inc., et al. in the United States District Court for the District of Maryland against, among others,
Wells REIT, our advisor, certain affiliates of WREF and certain of our officers and directors who formerly served as officers and directors of Wells REIT prior to the closing of the internalization transaction on April 16, 2007. The complaint
alleges, among other things, violations of the federal proxy rules and breaches of fiduciary duty arising from the Wells REIT internalization transaction and the related proxy statement filed with the SEC on February 26, 2007, as amended. The
complaint seeks, among other things, unspecified monetary damages and nullification of the Wells REIT internalization transaction. On April 9, 2007, the District Court denied the plaintiffs motion for an order enjoining the
internalization transaction. On April 17, 2007, the Court granted the defendants motion to transfer venue to the Northern District of Georgia, and the case was docketed in the Northern District of Georgia on April 24, 2007. The
plaintiff filed an amended class action and derivative complaint on June 27, 2007. The amended complaint attempts to assert class action claims on behalf of those persons who received and were entitled to vote on the Wells REIT proxy statement
filed with the SEC on February 26, 2007 and derivative claims on behalf of Wells REIT. The defendants have until August 13, 2007 to respond. On July 9, 2007, the court denied the plaintiffs motion for expedited discovery related
to an anticipated motion for a preliminary injunction, noting that the



27



---

##### Table of Contents

alleged conduct could be evaluated through the normal path of litigation. Our advisor and officers and directors who are named in the complaint
intend to vigorously defend this action. Any financial loss incurred by Wells Capital or its affiliates could hinder their ability to successfully manage our operations and our portfolio of investments.

Commitments and Contingencies

We are
subject to certain commitments and contingencies with regard to certain transactions. Refer to Note 5 of our accompanying consolidated financial statements for further explanation. Examples of such commitments and contingencies include:



| |  |  | Commitments under existing lease agreements;
| | - |  | --------------------------------------------



| |  |  | Property under contract; and
| | - |  | ----------------------------



| |  |  | Litigation.
| | - |  | -----------

Share Redemption
Program

Our board of directors has approved an amendment to the SRP, which will become effective 30 days after the filing of this
quarterly report on Form 10-Q. The amendment obligates us to honor all redemption requests if the request is made within two years of a stockholders death. The redemption limits set forth in the SRP are summarized below:



| |  |  | We will not make an Ordinary Redemption (those that do not occur within two years of death or qualifying disability) until one year after the
issuance of the share to be redeemed.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We will not redeem shares on any redemption date to the extent that such redemptions would cause the amount paid for Ordinary Redemptions since the beginning of
the then-current calendar year to exceed 50% of the net proceeds from the sale of shares under our dividend reinvestment plan during such period.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We will limit Ordinary Redemptions and those upon the qualifying disability of a stockholder so that the aggregate of such redemptions during any calendar year
do not exceed:
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 100% of the net proceeds from our dividend reinvestment plan during the calendar year or
| | - |  | ----------------------------------------------------------------------------------------



| |  |  | 5% of the weighted-average number of shares outstanding in the prior calendar year.
| | - |  | -----------------------------------------------------------------------------------

Under the terms of our Corporate Governance Guidelines, until our board of directors decides to commence a liquidation of Wells REIT II, we may not amend the SRP in a way that materially
adversely affects the rights of redeeming heirs without the approval of our stockholders.

In June 2006, we entered into an insurance
agreement with an affiliate of London Life and Casualty Reinsurance Corporation to provide us with an insurance-backed funding source for the redemption of the shares under our share redemption program in the event we receive an unusually large
number of redemption requests due to the death of investors. The insurance proceeds will be paid to us after a quarterly adjusted deductible, currently $15.7 million for the quarter ending June 30, 2007, is met. The deductible adjusts with
additional investment proceeds raised and with the changing demographics of our stockholder base (age, gender, etc.). The maximum dollar value of proceeds that we can collect under the insurance agreement is $6.0 billion in aggregate or $5.0 million
for any individual redemption request. The insurance agreement has a 10-year term unless it expires earlier upon the occurrence of one of the following liquidity events: (i) the listing of our shares on a national exchange, (ii) our
liquidation, or (iii) the acquisition of a majority of our shares by an unaffiliated entity or a merger in which we are not the surviving entity. Under our Corporate Governance Guidelines, we must seek the approval of our stockholders prior to
terminating this insurance program.



28



---

##### Table of Contents

Subsequent Events

Sale of Shares of Common Stock

From July 1, 2007 through July 31, 2007, we raised
approximately $77.8 million through the issuance of approximately 7.8 million shares of our common stock under our follow-on offering. As of July 31, 2007, approximately 161.5 million shares remained available for sale to the public
under the follow-on offering, exclusive of shares available under our dividend reinvestment plan.

On July 9, 2007, we filed a
registration statement with the SEC to register 375,000,000 shares of its common stock, of which up to 300,000,000 shares will be offered in the primary offering for $10 per share, with volume discounts available to investors who purchase more than
50,000 shares at any one time. Discounts may also be available for other categories of purchasers. The remaining 75,000,000 shares of common stock are offered under our amended and restated dividend reinvestment plan at a purchase price equal to the
higher of $9.55 per share or 95% of the estimated value of a share of its common stock. We have not issued any shares under the aforementioned registration statement as it has not been declared effective by the SEC.

Pasadena Corporate Park Buildings Acquisition

On July 11, 2007, we purchased two three-story office buildings and a single-story retail building containing approximately 265,000 aggregate rentable square feet located on an approximate 8.2-acre tract of land at 3453, 3455, 3465 and
3475 East Foothill Boulevard in Pasadena, California for a purchase price of approximately $116.0 million, exclusive of closing costs.

Cranberry Woods Drive Land Acquisition

On August 1, 2007, we purchased an 83.4 acre parcel of land in Cranberry,
Pennsylvania for approximately $14.6 million, exclusive of closing costs. We also entered into a development agreement for construction of three office buildings with an aggregate total of approximately 792,000 gross square feet at 900 - 1100
Cranberry Woods Drive (the Cranberry Woods Drive Buildings) for a total estimated cost of approximately $166.4 million. The Cranberry Woods Drive Buildings are scheduled to be constructed in two phases, with the first phase
(approximately 423,000 gross square feet) scheduled to be completed in 2009 and the second phase (approximately 369,000 gross square feet) to be completed in 2010. Upon completion of construction, the Cranberry Woods Drive Buildings will be entirely
leased to Westinghouse Electric Company, LLC.

Property Under Contract

On July 16, 2007, we entered into a purchase and sale agreement to purchase a 25-story office
building containing approximately 391,000 rentable square feet located at 222 E. 41stStreet in New York, New York, for a total contract price of
$319.8 million, exclusive of closing costs. In connection with the execution of the agreement, we paid a deposit of $5.0 million to an escrow agent, which will be applied to the purchase price at closing.



29



---

##### Table of Contents

|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK
|------- | ---------------------------------------------------------

As a result of our debt facilities,
we are exposed to interest rate changes. Our interest rate risk management objectives are to limit the impact of interest rate changes on earnings and cash flow primarily through a low to moderate level of overall borrowings. However, we currently
have a substantial amount of debt outstanding. We manage our ratio of fixed to floating rate debt with the objective of achieving a mix that we believe is appropriate in light of anticipated changes in interest rates. We closely monitor interest
rates and will continue to consider the sources and terms of our borrowing facilities to determine whether we have appropriately guarded ourselves against the risk of increasing interest rates in future periods.

Additionally, we have entered into an interest rate swap, and may enter into other interest rate swaps, caps, or other arrangements in order to mitigate
our interest rate risk on a related financial instrument. We do not enter into derivative or interest rate transactions for speculative purposes. All of our debt was entered into for other than trading purposes.

Our financial instruments consist of both fixed and variable rate debt. The Wachovia Line of Credit and the 80 Park Plaza Building mortgage note are our
only debt instruments that bear interest at a variable rate. As of June 30, 2007, we had no outstanding balance on the Wachovia Line of Credit, $48.2 million outstanding on the 80 Park Plaza Building mortgage note, and $656.7 million in
fixed-rate term mortgage loans. The weighted-average interest rate of our fixed and variable rate debt at June 30, 2007 was 5.3%.

The
Wachovia Line of Credit is subject to interest costs based on, at our option, the London Interbank Offered Rate (LIBOR) for 7-, 30-, 60-, 90-, or 180-day periods, plus an applicable margin ranging from 0.85% to 1.20% (LIBOR
Loans), or the floating base rate. The applicable margin for LIBOR Loans is based on the ratio of debt to total asset value. The base rate for any day is the higher of Wachovias prime rate for such day, or the Federal Funds Rate for such
day plus 50 basis points. The maturity date of the Wachovia Line of Credit is May 9, 2008. We are able to extend the initial maturity date to May 9, 2009 if we seek an extension and meet the related conditions set forth in the agreement.
An increase in the variable interest rate on this line of credit constitutes a market risk, as an increase in rates would increase interest incurred and, therefore, decrease cash flows available for distribution to stockholders.

The 80 Park Plaza Building mortgage note was used to purchase the 80 Park Plaza Building. The note bears interest at LIBOR plus 130 basis points
(approximately 6.68% per annum as of June 30, 2007) and matures in September 2016. In connection with obtaining the 80 Park Plaza Building mortgage note, we entered into an interest rate swap agreement to hedge exposure to changing
interest rates. The interest rate swap agreement has an effective date of September 22, 2006 and terminates September 21, 2016. Under the terms of the interest rate swap agreement, we will pay monthly interest at a fixed rate of
5.275% per annum and receive LIBOR-based monthly interest payments. The interest rate swap effectively fixes our interest rate on the 80 Park Plaza Building mortgage note at 6.575%.

Approximately $656.7 million of our total debt outstanding as of June 30, 2007 is subject to fixed rates, with an average interest rate of 5.2% and expirations ranging from 2008 to 2018. A
change in the market interest rate impacts the net financial instrument position of our fixed-rate debt portfolio but has no impact on interest incurred or cash flows.



30



---

##### Table of Contents

|ITEM 4. | CONTROLS AND PROCEDURES
|------- | -----------------------

Disclosure Controls and Procedures

As of the end of the period covered by this report, management performed, with the participation of our Principal Executive Officer and Principal
Financial Officer, an evaluation of the effectiveness of our disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the Exchange Act). Our disclosure controls
and procedures are designed to provide reasonable assurance that information required to be disclosed in the reports we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the
Securities and Exchange Commissions rules and forms, and that such information is accumulated and communicated to our management, including our Principal Executive Officer and Principal Financial Officer, to allow timely decisions regarding
required disclosures. Based upon that evaluation, the Principal Executive Officer and Principal Financial Officer concluded that our disclosure controls and procedures were effective as of the end of the period covered by this report.

Changes in Internal Control Over Financial Reporting

There were no changes in our internal control over financial reporting that occurred during the quarter ended June 30, 2007 that have materially affected, or are reasonably likely to materially affect, our
internal control over financial reporting.

PART II. OTHER INFORMATION



|ITEM 1. | LEGAL PROCEEDINGS
|------- | -----------------

From time to time, we are party to legal proceedings, which arise in the
ordinary course of our business. We are not currently involved in any legal proceedings of which the outcome is reasonably likely to have a material adverse effect on our results of operations or financial condition, nor are we aware of any such
legal proceedings contemplated by governmental authorities.



|ITEM 1A. | RISK FACTORS
|-------- | ------------

There have been no material changes from the risk factors disclosed in the
Risk Factors section of our annual report on Form 10-K for the year ended December 31, 2006 or any subsequently filed quarterly report on Form 10-Q.



|ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|------- | -----------------------------------------------------------



|(a) | All equity securities sold by us in the quarter ended June 30, 2007 were sold in an offering registered under the Securities Act of 1933.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------



|(b) | Not applicable.
|--- | ---------------



31



---

##### Table of Contents

|(c) | During the quarter ended June 30, 2007, we redeemed shares as follows (in thousands, except per-share amounts):
|--- | ---------------------------------------------------------------------------------------------------------------



|           |  |                                   |  |                             |  |                                                                                     
|---------- |  | --------------------------------- |  | --------------------------- |  | ------------------------------------------------------------------------------------
|Period     |  | Total Number ofShares Redeemed(1) |  | Average PricePaid per Share |  | Approximate DollarValue of Shares AvailableThat May Yet Be RedeemedUnder the Program
|April 2007 |  | 454                               |  | $9.48                       |  | (2)                                                                                 
|May 2007   |  | 475                               |  | $9.63                       |  | (2)                                                                                 
|June 2007  |  | 410                               |  | $9.42                       |  | (2)                                                                                 



|(1) | We announced the commencement of the program on December 10, 2003 and
amendments to the program on April 22, 2004; March 28, 2006; May 11, 2006; and August 10, 2006. Further amendments are announced in this quarterly report.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(2) | We currently limit redemptions under the share redemption program as follows:
We will not make Ordinary Redemptions (those that do not occur within two years of death or qualifying disability) until one year after the issuance of the shares to be redeemed. We will not redeem shares on any redemption date to the
extent that such redemptions would cause the amount paid for Ordinary Redemptions since the beginning of the then-current calendar year to exceed 50% of the net proceeds from the sale of shares under our dividend reinvestment plan during such
period. We will limit Ordinary Redemptions and those upon the qualifying disability of a stockholder so that the aggregate of such redemptions during any calendar year do not exceed 100% of the net proceeds from our dividend reinvestment plan
during the calendar year or 5% of the weighted-average number of shares outstanding in the prior calendar year. Although there is no limit under the SRP on the number of shares we may redeem upon the death of stockholders, we are under no
obligation to redeem such shares to the extent such redemptions would cause total redemptions to exceed the two limits set forth immediately above.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Our board of directors has approved an amendment to the SRP, which will become effective 30 days after the filing of this quarterly report on Form 10-Q. The amendment obligates us to honor all
redemption requests if the request is made within two years of a stockholders death. See Managements Discussion and Analysis of Financial Condition and Results of Operations  Share Redemption Program included herein for
a discussion of the amendment to the SRP.



|ITEM 3. | DEFAULTS UPON SENIOR SECURITIES
|------- | -------------------------------



|(a) | There have been no defaults with respect to any of our indebtedness.
|--- | --------------------------------------------------------------------



|(b) | Not applicable.
|--- | ---------------



|ITEM 4. | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
|------- | ---------------------------------------------------

No matters were submitted to a vote of
our stockholders during the second quarter of 2007.



|ITEM 5. | OTHER INFORMATION
|------- | -----------------



|(a) | During the second quarter of 2007, there was no information that was required to be disclosed in a report on Form 8-K that was not disclosed in a report on Form
8-K.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(b) | There are no material changes to the procedures by which stockholders may recommend nominees to our board of directors since the filing of our Schedule 14A.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------



|ITEM 6. | EXHIBITS
|------- | --------

The exhibits required to be filed with this report are set forth on the Exhibit
Index to this quarterly report attached hereto.



32



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements 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.



|       |  |                |  |                                             |  |     |  |                                        
|------ |  | -------------- |  | ------------------------------------------- |  | --- |  | ---------------------------------------
|       |  |                |  | WELLS REAL ESTATE INVESTMENT TRUST II, INC.
|       |  |                |  | (Registrant)                               
|       |  |                |  |                                            
|Dated: |  | August 8, 2007 |  |                                             |  | By: |  | /s/ DOUGLAS P. WILLIAMS                
|       |  |                |  |                                             |  |     |  | Douglas P. Williams                    
|       |  |                |  |                                             |  |     |  | Executive Vice President, Treasurer and
|       |  |                |  |                                             |  |     |  | Principal Financial Officer            



33



---

##### Table of Contents

EXHIBIT INDEX TO

SECOND QUARTER 2007 FORM 10-Q OF

WELLS REAL ESTATE INVESTMENT TRUST II, INC.

The following documents are filed as exhibits to this report. Exhibits that are not required for this report are omitted.



|            |  |                                                                                                                                                                                                                                                                                                              
|----------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                                                                                                                  
|            | 
|3.1         |  | Amended and Restated Articles of Incorporation (incorporated by reference to Exhibit 3.1 to Amendment No. 3 to the Registration Statement on Form S-11 (No. 333-107066) filed
with the Commission on November 25, 2003 (the IPO Registration Statement))                                                   
|            | 
|3.2         |  | Amended and Restated Bylaws                                                                                                                                                                                                                                                                                  
|            | 
|3.3         |  | Amendment No. 1 to Amended and Restated Bylaws                                                                                                                                                                                                                                                               
|            | 
|4.1         |  | Form of Subscription Agreement with Consent to Electronic Delivery (incorporated by reference to Appendix A to the Prospectus included in Amendment No. 1 to the Registration
Statement on Form S-11 (No. 333-125643) filed with the Commission on October 19, 2005 (the Follow-on Registration Statement))
|            | 
|4.2         |  | Statement regarding restrictions on transferability of shares of common stock (to appear on stock certificate or to be sent upon request and without charge to stockholders
issued shares without certificates) (incorporated by reference to Exhibit 4.2 to the IPO Registration Statement)                 
|            | 
|4.3         |  | Amended and Restated Dividend Reinvestment Plan (incorporated by reference to Appendix B to the Prospectus included in the Follow-on Registration
Statement)                                                                                                                                                 
|            | 
|4.4         |  | Description of Share Redemption Program                                                                                                                                                                                                                                                                      
|            | 
|10.1        |  | Property Management Agreement between Wells Real Estate Investment Trust II, Inc., Wells Operating Partnership II, L.P., and Wells Real Estate Advisory Services, Inc. dated
April 1, 2007                                                                                                                   
|            | 
|10.2        |  | Amendment No. 1 to Master Property Management , Leasing and Construction Agreement among Wells Management Company, Inc., Wells Operating Partnership II, L.P., and Wells Real
Estate Investment Trust II, Inc. dated April 1, 2006                                                                           
|            | 
|31.1        |  | Certification of the Chief Executive Officer of the Company, pursuant to Securities Exchange Act Rules 13a-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act
of 2002                                                                                                                        
|            | 
|31.2        |  | Certification of the Chief Financial Officer of the Company, pursuant to Securities Exchange Act Rules 13a-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act
of 2002                                                                                                                        
|            | 
|32.1        |  | Certification of the Chief Executive Officer and Chief Financial Officer of the Company, pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002                                                                                                             



34