##### Index to Financial Statements





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 10-K





(Mark one)



| | x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
| | - | ------------------------------------------------------------------------------------

For the fiscal year ended December 31, 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 0-25731





WELLS REAL ESTATE FUND XI,
L.P.

(Exact name of registrant as specified in its charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Georgia                                                        |  | 58-2250094                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|6200 The Corners Parkway, Norcross, Georgia                    |  | 30092-3365                          
|(Address of principal executive offices)                       |  | (Zip Code)                          
|                                                               | 
|Registrants telephone number including area code              |  | (770) 449-7800                      

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



|                    |  |                                          
|------------------- |  | -----------------------------------------
|Title of each class |  | Name of each exchange on which registered
|None                |  | None                                     

Securities registered pursuant to section 12(g) of the Act:



|                 |  |                 
|---------------- |  | ----------------
|CLASS A UNITS    |  | CLASS B UNITS   
|(Title of class) |  | (Title of class)

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities
Act.    Yes   ̈    No  x

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Exchange Act.    Yes   ̈    No  x

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 if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of
registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.  x

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

Large accelerated filer   ̈                 Accelerated filer   ̈

Non-accelerated filer  x (Do not check if a smaller reporting
company)                 Smaller reporting company   ̈



Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act).    Yes   ̈    No  x









---

##### Index to Financial Statements

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

Certain statements contained in this Form 10-K of Wells Real Estate Fund XI, L.P. (the Partnership or the Registrant) 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. Such statements include, in particular, statements about our plans,
strategies, and prospects and are subject to certain risks and uncertainties, as well as 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. Specifically, we consider, among others, statements concerning future operating results and cash flows, our ability to meet future
obligations, and the amount and timing of any future distributions to limited partners to be forward-looking statements. 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-K, 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 unknown 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, provide dividends to
stockholders, and maintain the value of our real estate properties, may be significantly hindered. Contained in Item 1A. are some of the risks and uncertainties, although not all risks and uncertainties, which could cause actual results to
differ materially from those presented in our forward-looking statements.



Page 1



---

##### Index to Financial Statements

WELLS REAL ESTATE FUND XI, L.P.

PART I



|ITEM 1. | BUSINESS.
|------- | ---------

General

Wells Real Estate Fund XI, L.P. (the Partnership) is a Georgia public limited partnership with Leo F. Wells, III and Wells Partners, L.P.
(Wells Partners), a Georgia nonpublic limited partnership, serving as its general partners (collectively, the General Partners). Wells Capital, Inc. (Wells Capital) serves as the corporate general partner of
Wells Partners. Wells Capital is a wholly owned subsidiary of Wells Real Estate Funds, Inc. (WREF). Leo F. Wells, III is the president and sole director of Wells Capital and the president, sole director, and sole owner of WREF. The
Partnership was formed on June 20, 1996 for the purpose of acquiring, developing, owning, operating, improving, leasing, and managing income-producing commercial properties for investment purposes. Upon subscription, limited partners elected to
have their units treated as Class A Units or Class B Units. Thereafter, limited partners have the right to change their prior elections to have some or all of their units treated as Class A Units or Class B Units one time during each
quarterly accounting period (conversion elections). Limited partners may vote to, among other things, (a) amend the partnership agreement, subject to certain limitations; (b) change the business purpose or investment objectives
of the Partnership; and (c) add or remove a general partner. A majority vote on any of the above-described matters will bind the Partnership without the concurrence of the General Partners. Each limited partnership unit has equal voting rights,
regardless of class.

On December 31, 1997, the Partnership commenced an offering of up to $35,000,000 of Class A or Class B limited partnership
units ($10.00 per unit) pursuant to a Registration Statement filed on Form S-11 under the Securities Act of 1933. The Partnership commenced active operations upon receiving and accepting subscriptions for 125,000 units on March 3, 1998. The
offering was terminated on December 30, 1998, at which time the Partnership had sold approximately 1,302,942 Class A Units and 350,338 Class B Units representing capital contributions of $16,532,802.

Operating Phases and Objectives

The Partnership typically operates
in the following five life cycle phases and, during which, typically focuses on the following key operating objectives. The duration of each phase is dependent upon various economic, industry, market, and other internal/external factors. Some
overlap naturally exists in the transition from one phase to the next.



| |  |  | Fundraising phase
| | - |  | -----------------

The period
during which the Partnership is raising capital through the sale and issuance of limited partner units to the public;



| |  |  | Investing phase
| | - |  | ---------------

The period
during which the Partnership invests the capital raised during the fundraising phase, less upfront fees, into the acquisition of real estate assets;



| |  |  | Holding phase
| | - |  | -------------

The period
during which the Partnership owns and operates its real estate assets during the initial lease terms of the tenants;



| |  |  | Positioning-for-sale phase
| | - |  | --------------------------

The period during which the leases in place at the time of acquisition expire and, thus, the Partnership expends time, effort, and funds to re-lease such space to existing and/or new tenants. Following the holding phase, the Partnership
continues to own and operate the real estate assets, evaluate various options for disposition, and market the real estate assets for sale; and



Page 2



---

##### Index to Financial Statements

| |  |  | Disposition-and-liquidation phase
| | - |  | ---------------------------------

The period during which the Partnership sells its real estate investments, distributes net sale proceeds to the partners, liquidates, and terminates the Partnership.

We have moved from the holding phase into the positioning-for-sale phase of our life cycle. Accordingly, the Partnership is focusing on the remaining assets, maintaining the current high occupancy level within the
portfolio and concentrating on re-leasing and marketing efforts that we believe will ultimately result in the best disposition pricing for our investors.

Employees

The Partnership has no direct employees. The employees of Wells Capital and Wells Management Company, Inc. (Wells
Management), an affiliate of the General Partners, perform a full range of real estate services for the Partnership including leasing and property management, accounting, asset management, and investor relations. See Item 13,
Certain Relationships and Related Transactions, for a summary of the fees paid to the General Partners or their affiliates during the years ended December 31, 2007, 2006, and 2005.

Insurance

Wells Management carries comprehensive liability and
extended coverage with respect to the properties we own through our interest in joint ventures. In the opinion of management, our properties are adequately insured.

Competition

We will experience competition for tenants from owners and managers of competing projects which may
include the General Partners or their affiliates. As a result, in connection with negotiating leases, we may offer rental concessions, reduced charges for tenant improvements, and other inducements, all of which may have an adverse impact on results
of operations. We are also in competition with sellers of similar properties to locate suitable purchasers for its properties.

Economic Dependency

We have engaged Wells Capital and Wells Management to provide certain essential services for us, including supervision of the management and leasing of our
properties, asset acquisition and disposition services, as well as other administrative responsibilities, including accounting services and investor communications and relations. These agreements are terminable by either party upon 60 days
written notice. As a result of these relationships, we are dependent upon Wells Capital and Wells Management.

Wells Capital and Wells Management are all
owned and controlled by WREF. The operations of Wells Capital and Wells Management represent substantially all of the business of WREF. Accordingly, we focus on the financial condition of WREF when assessing the financial condition of Wells Capital
and Wells Management. In the event that WREF were to become unable to meet its obligations as they become due, we 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 from the sale of
common stock for certain WREF-sponsored programs and the volume of future acquisitions and dispositions of real estate assets by WREF-sponsored programs, as well as anticipated dividend income earned from its holdings of common stock of Piedmont
Office Realty Trust, Inc. (Piedmont REIT), formerly known as Wells Real Estate Investment Trust, Inc. In addition, as of December 31, 2007, WREF guaranteed certain unsecured debt of another WREF-sponsored product that is in the
start-up phase of its operations. As of February 29, 2008, the amount of the debt guaranteed by WREF was equal to approximately $139.7 million. As of December 31,



Page 3



---

##### Index to Financial Statements

2007, the General Partners believe that WREF generates 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.

We are also dependent upon the ability of our current
tenants to pay their contractual rent amounts as they become due. The inability of a tenant to pay future rental amounts would have a negative impact on our results of operations. We are not aware of any reason why our current tenants will not be
able to pay their contractual rental amounts as they become due in all material respects. Situations preventing our tenants from paying contractual rents could result in a material adverse impact on our results of operations.

Proxy to Liquidate

Under Section 20.2 of the partnership
agreement, limited partners holding 10% or more of the outstanding units have the right, at any time commencing eight years after the termination of the Partnerships offering of units (December 30, 2006), to provide a written request to
the General Partners directing the General Partners to formally proxy the limited partners to determine whether the assets of the Partnership should be liquidated.

Assertion of Legal Actions Against Related-Parties

On March 12, 2007, a stockholder of Piedmont REIT, filed a putative class action
and derivative complaint, styled 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, Piedmont REIT;
Leo F. Wells, III, one of our general partners; Wells Capital, the corporate general partner of Wells Partners, our other general partner; Wells Management, our property manager; certain affiliates of WREF; the directors of Piedmont REIT; and
certain individuals who formerly served as officers or directors of Piedmont 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 Piedmont REIT internalization transaction and the related proxy statement filed with the Securities and Exchange Commission (SEC) on February 26, 2007, as amended. The complaint seeks,
among other things, unspecified monetary damages and nullification of the Piedmont 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 United States District Court for the Northern District of Georgia, and the case was docketed in the Northern District of Georgia on April 24, 2007.
On June 7, 2007, the Court granted a motion to designate the class lead plaintiff and class co-lead counsel. On June 27, 2007, the plaintiff filed an amended complaint, which attempts to assert class action claims on behalf of those
persons who received and were entitled to vote on the Piedmont REIT proxy statement filed with the SEC on February 26, 2007, and derivative claims on behalf of Piedmont REIT. On July 9, 2007, the Court denied the plaintiffs motion
for expedited discovery related to an anticipated motion for a preliminary injunction. On August 13, 2007, the defendants filed a motion to dismiss the amended complaint. The motion to dismiss has been fully briefed and is currently pending
before the Court. Mr. Wells, Wells Capital, and Wells Management intend to vigorously defend this action. Any financial loss incurred by Wells Capital, Wells Management, or their affiliates could hinder their ability to successfully manage our
operations and our portfolio of investments.

On August 24, 2007, two stockholders of Piedmont REIT filed a derivative complaint, styledDonald and
Donna Goldstein, Derivatively on behalf of Defendant Wells Real Estate Investment Trust, Inc. v. Leo F. Wells, III, et al.,in the Superior Court of Fulton County, Georgia, on behalf of Piedmont REIT against, among others, Leo F.
Wells, III, one of our general partners, Wells Capital, the corporate general partner of Wells Partners, our other general partner, and a number of individuals who currently or formerly served as officers or directors of Piedmont REIT. The
complaint alleges, among other things, that the consideration paid by Piedmont REIT as part of the internalization transaction was excessive; that the defendants breached their fiduciary duties to Piedmont REIT; and that the internalization
transaction unjustly enriched the defendants. The complaint seeks, among other things, a judgment declaring that the defendants committed breaches of their fiduciary duties and



Page 4



---

##### Index to Financial Statements

were unjustly enriched at the expense of Piedmont REIT; monetary damages equal to the amount by which Piedmont REIT was damaged by the defendants; an order
awarding Piedmont REIT restitution from the defendants and ordering disgorgement of all profits and benefits obtained by the defendants from their wrongful conduct and fiduciary breaches; an order rescinding the internalization transaction; and the
establishment of a constructive trust upon any benefits improperly received by the defendants as a result of their wrongful conduct. On October 19, 2007, the Court verbally granted the defendants motion for a protective order (and
entered a written order on October 24, 2007) staying discovery until the Court rules on the defendants motion to dismiss the complaint. On October 31, 2007, the defendants filed their motion to dismiss the plaintiffs
derivative complaint. On December 19, 2007, the Court entered an order allowing the plaintiffs to take limited written discovery on the issue of derivative demand, but the order staying discovery entered in October 2007 otherwise remains
in effect. The defendants responded to the limited discovery requested by the plaintiffs. On January 10, 2008, the plaintiffs filed an amended complaint, which contains substantially the same counts against the same defendants as the
original complaint with certain additional factual allegations based primarily on events occurring after the original complaint was filed. In addition, the plaintiffs have responded to the defendants motion to dismiss this lawsuit. A
hearing on the motion to dismiss was held on February 22, 2008, and on March 13, 2008, the Court granted the motion to dismiss.

Web Site
Address

Access to copies of each of our filings with the SEC is available, free of charge, at the http://www.wellsref.com Web site, through a
link to the http://www.sec.gov Web site.



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

Real Estate Risks

Economic and regulatory changes that impact the real estate market generally may cause our operating results to suffer and decrease the value of our real estate
properties.

Our operating results will be subject to risks generally incident to the ownership of real estate, including:



| |  |  | changes in general or local economic conditions;
| | - |  | ------------------------------------------------



| |  |  | changes in supply of or demand for similar or competing properties in an area;
| | - |  | ------------------------------------------------------------------------------



| |  |  | changes in interest rates and availability of permanent mortgage funds, which may render the sale of a property difficult or unattractive;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | changes in tax, real estate, environmental and zoning laws; and
| | - |  | ---------------------------------------------------------------



| |  |  | periods of high interest rates and tight money supply.
| | - |  | ------------------------------------------------------

These and other reasons may prevent us from being profitable or from realizing growth or maintaining the value of our real estate properties.

General economic conditions may affect the timing of sale of our properties and the sale price we receive.

We may be unable to sell a
property if or when we decide to do so. The real estate market is affected by many factors, such as general economic conditions, the availability of financing, interest rates, and other factors, including supply and demand for real estate
investments, all of which are beyond our control. We cannot predict whether we will be able to sell any property for the price or on terms which are acceptable to us. Further, we cannot predict the length of time which will be needed to find a
willing purchaser and to close the sale of a property.



Page 5



---

##### Index to Financial Statements

Adverse economic conditions in the geographic regions in which we own properties may negatively impact your overall
returns.

Adverse economic conditions in the geographic regions in which we own our properties could affect the real estate values in this area or the
business of our tenants if any of our tenants rely upon the local economy for their revenues. Therefore, changes in local economic conditions could reduce our income and distributions to limited partners or the amounts we could otherwise receive
upon the sale of a property in a negatively affected region.

Adverse economic conditions affecting the particular industries of the tenants of our
properties may negatively impact your overall returns.

Adverse economic conditions affecting a particular industry of one or more of our tenants could
affect the financial ability of one or more of our tenants to make payments under their leases, which could cause delays in our receipt of rental revenues or a vacancy in one or more of our properties for a period of time. Therefore, changes in
economic conditions of the particular industry of one or more of our tenants could reduce our income and distributions to limited partners and the value of one or more of our properties at the time of sale of such properties.

We are dependent on our tenants for substantially all of our revenue, so our success is materially dependent on the financial stability of our tenants.

Most of our properties are occupied by only a few tenants and, therefore, the success of our investments are materially dependent on the financial
stability of our tenants. Lease payment defaults by tenants could cause us to reduce the amount of distributions to holders of Class A Units. A default of a tenant on its lease payments to us would cause us to lose the revenue from the
property. In the event of a default, we may experience delays in enforcing our rights as landlord and may incur substantial costs in protecting our investment and re-letting our property. If a lease is terminated, we cannot assure you that we will
be able to lease the property for the rent previously received or sell the property without incurring a loss.

We currently have a vacancy issue with
one of our properties, which could reduce or eliminate cash distributions to limited partners.

Because of the vacancy issue, we have expended, or
anticipate that we will be required to expend in the future, substantial funds for tenant improvements and tenant refurbishments to the vacated space and other lease-up costs. If the vacancy continues for a long period of time, we may suffer reduced
revenues resulting in less cash to be distributed to investors holding Class A Units, if any. In addition, the resale value of this property is currently diminished because the market value depends principally upon the value of the leases in
place at such property.

Your investment in units are subject to greater risk because we lack a diversified property portfolio.

Because we own interests in a limited number of properties, your investment in units are subject to a greater risk of loss. There is a greater risk that you will lose
money in your investment because our portfolio of properties is not diverse by geographic location, property type or industry group of tenants.

Our
future financial success depends on only a few tenants.

The revenues generated by these tenants are substantially reliant upon the financial condition
of these tenants and, accordingly, any event of bankruptcy, insolvency, or a general downturn in the business of any of these tenants may result in the failure or delay of such tenants rental payments, which may have a substantial adverse
effect on our financial performance.



Page 6



---

##### Index to Financial Statements

We depend on tenants for our revenue. Accordingly, lease terminations and/or tenant default could reduce our net
income and limit our ability to make distributions to our stockholders.

The success of our investments materially depends on the financial stability of
our tenants. A default or termination by a significant tenant on its lease payments to us would cause us to lose the revenue associated with such lease and require us to find an alternative source of revenue. In the event of a tenant default or
bankruptcy, we may experience delays in enforcing our rights as landlord and may incur substantial costs in protecting our investment and re-letting our property. If significant leases are terminated or defaulted upon, we may be unable to lease the
property for the rent previously received or sell the property without incurring a loss. These events could cause us to reduce the amount of distributions to limited partners.

If one or more of our tenants file bankruptcy, we may be precluded from collecting all sums due.

If one or more of
our tenants, or the guarantor of a tenants lease, commences, or has commenced against it, any proceeding under any provision of the federal Bankruptcy Code, as amended, or any other legal or equitable proceeding under any bankruptcy,
insolvency, rehabilitation, receivership, or debtors relief statute or law (bankruptcy proceeding), we may be unable to collect sums due under relevant leases. Any or all of the tenants, or a guarantor of a tenants lease obligations,
could be subject to a bankruptcy proceeding. Such a bankruptcy proceeding may bar our efforts to collect pre-bankruptcy debts from these entities or their properties, unless we are able to obtain an enabling order from the bankruptcy court. If a
lease is rejected by a tenant in bankruptcy, we would only have a general unsecured claim against the tenant, and may not be entitled to any further payments under the lease. A tenants or lease guarantors bankruptcy proceeding could
hinder or delay efforts to collect past due balances under relevant leases, and could ultimately preclude collection of these sums. Such an event could cause a decrease or cessation of rental payments which would mean a reduction in our cash flow
and the amount available for distribution to limited partners holding Class A Units. In the event of a bankruptcy proceeding, we cannot assure you that the tenant or its trustee will assume our lease. If a given lease, or guaranty of a lease,
is not assumed, our cash flow and the amounts available for distribution to limited partners holding Class A Units may be adversely affected.

We
may not have funding for future tenant improvements which may reduce your returns and make it difficult to attract one or more new tenants.

When a
tenant at one of our properties does not renew its lease or otherwise vacates its space in one of our buildings, it is likely that in order to attract one or more new tenants, we will be required to expend substantial funds for tenant improvements
and tenant refurbishments to the vacated space and other lease-up costs. Substantially all of our net offering proceeds available for investment have been used for investment in Partnership properties, and we do not anticipate that we will maintain
permanent working capital reserves. We also have not identified a funding source to provide funds which may be required in the future for tenant improvements, tenant refurbishments, and other lease-up costs in order to attract new tenants. We cannot
assure you that any such source of funding will be available to us for such purposes in the future. In the event that we are required to use net cash from operations to fund such tenant improvements, tenant refurbishments, and other lease-up costs,
cash distributions to limited partners holding Class A Units will be reduced or eliminated for potentially extended periods of time.

A property
that incurs a vacancy could be difficult to sell or lease.

A property may incur a vacancy either by the continued default of a tenant under its lease
or the expiration of one of our leases. Our properties may be leased to a single tenant and/or may be specifically suited to the particular needs of certain tenants based on the type of business the tenant operates. If a vacancy on any of our
properties continues for a long period of time, we may suffer reduced revenues resulting in less cash to be distributed to investors holding Class A Units. In addition, the resale value of the property could be diminished because the market
value of a particular property will depend principally upon the value of the leases of such property.



Page 7



---

##### Index to Financial Statements

Uninsured losses relating to real property or excessively expensive premiums for insurance coverage could reduce our
net income.

Our General Partners will attempt to obtain adequate insurance on all of our properties to cover casualty losses. However, there are types
of losses, generally catastrophic in nature, such as losses due to wars, acts of terrorism, earthquakes, floods, hurricanes, pollution, or environmental matters that are uninsurable or not economically insurable, or may be insured subject to
limitations, such as large deductibles or co-payments. Insurance risks associated with potential terrorism acts could sharply increase the premiums we pay for coverage against property and casualty claims. We may not have adequate coverage for such
losses. If any of our properties incur a casualty loss that is not fully insured, the value of our assets will be reduced by such uninsured loss. In addition, other than reserves of net cash from operations we may establish, we have no source of
funding to repair or reconstruct any uninsured damaged property. Also, to the extent we must pay unexpectedly large amounts for insurance, we could suffer reduced earnings that would result in lower distributions to limited partners.

Uncertain market conditions and the broad discretion of our General Partners relating to the future disposition of properties could adversely affect the return on
your investment.

We generally will hold the various real properties in which we invest until such time as the General Partners determine that the sale
or other disposition thereof appears to be advantageous to achieve our investment objectives or until it appears that such objectives will not be met. Our General Partners intend to sell properties acquired for development after holding such
properties for a minimum period of 10 years from the date the development is completed, and intend to sell existing income-producing properties within 10 to 12 years after their acquisition, or as soon thereafter as market conditions permit. This is
the period of time it typically takes to realize significant appreciation of the type of property in which we traditionally invest. However, our General Partners may exercise their discretion as to whether and when to sell a property, and we will
have no obligation to sell properties at any particular time, except upon the termination of the Partnership as specified in the partnership agreement, or earlier if a majority of you vote to liquidate the Partnership pursuant to a formal proxy to
liquidate. We cannot predict with any certainty the various market conditions affecting real estate investments which will exist at any particular time in the future. Due to the uncertainty of market conditions which may affect the future
disposition of our properties, we cannot assure you that we will be able to sell our properties at a profit in the future. Accordingly, the timing of liquidation of the Partnership and the extent to which you will receive cash distributions and
realize potential appreciation on our real estate investments will be dependent upon fluctuating market conditions.

If any environmentally hazardous
material is determined to exist on a property owned by the Partnership, our operating results could be adversely affected.

Under various federal,
state, and local environmental laws, ordinances, and regulations, a current or previous owner or operator of real property may be liable for the cost of removal or remediation of hazardous or toxic substances on, under, or in such property. Such
laws often impose liability whether or not the owner or operator knew of, or was responsible for, the presence of such hazardous or toxic substances. Environmental laws also may impose restrictions on the manner in which property may be used or
businesses may be operated, and these restrictions may require expenditures. Environmental laws provide for sanctions in the event of noncompliance and may be enforced by governmental agencies or, in certain circumstances, by private parties. In
connection with the acquisition and ownership of our properties, we may be potentially liable for such costs. The cost of defending against claims of liability, complying with environmental regulatory requirements, or remediating any contaminated
property could materially adversely affect the business, assets, or results of operations of the Partnership and, consequently, amounts available for distribution to limited partners holding Class A Units.

The Partnership and/or certain other prior Wells public limited partnerships sponsored by our General Partners have sold real estate properties for a sale price less
than the original purchase price.

Certain of the real estate properties previously purchased by the Partnership and other Wells public limited
partnerships sponsored by the General Partners have not appreciated to the levels anticipated at the time of



Page 8



---

##### Index to Financial Statements

purchase. Recently some of these properties have been sold by such programs at purchase prices below the prices paid for such properties. We cannot guarantee
that any of our properties will appreciate in value.

General Investment Risks

The Georgia Revised Uniform Limited Partnership Act (GRULPA) does not grant you any specific voting rights, and your rights are limited under our partnership agreement.

A vote of a majority in interest of the limited partners is sufficient to take the following significant Partnership actions:



| |  |  | to amend our partnership agreement;
| | - |  | -----------------------------------



| |  |  | to change our business purpose or our investment objectives;
| | - |  | ------------------------------------------------------------



| |  |  | to remove our General Partners; or
| | - |  | ----------------------------------



| |  |  | to authorize a merger or a consolidation of the Partnership.
| | - |  | ------------------------------------------------------------

These are your only significant voting rights granted under our partnership agreement. In addition, GRULPA does not grant you any specific voting rights. Therefore, your voting rights are severely limited.

You are bound by the majority vote on matters on which you are entitled to vote.

You may approve any of the above actions by majority vote of the limited partners. Therefore, you are bound by such majority vote even if you do not vote with the majority on any of these actions.

Under our partnership agreement, we are required to indemnify our General Partners under certain circumstances which may reduce returns to our limited partners.

Under our partnership agreement and subject to certain limitations, the Partnership is required to indemnify our General Partners from and against losses,
liabilities, and damages relating to or arising out of any action or inaction on behalf of the Partnership done in good faith and in the best interest of the Partnership. If substantial and expensive litigation should ensue and the Partnership is
obligated to indemnify one or both General Partners, we may be forced to use substantial funds to do so, which may reduce the return on your investment.

Payment of fees to our General Partners or their affiliates will reduce cash available for distributions to our limited partners.

Our
General Partners or their affiliates perform services for us in connection with the management and leasing of our properties in which we own interests. Our affiliates may receive property management and leasing fees of 4.5% of gross revenues in
connection with the commercial properties we own. In addition, we will reimburse our General Partners or their affiliates for the administrative services necessary to our prudent operation, which includes actual costs of goods, services, and
materials used for or by the Partnership. These fees and reimbursements will reduce the amount of cash available for capital expenditures to our properties or distributions to our limited partners.

The availability and the timing of cash distributions are uncertain.

We cannot assure you that sufficient cash will be available to make distributions to you from either net cash from operations or proceeds from the sale of properties. We bear all expenses incurred in connection with our operations, which
are deducted from cash funds generated by operations prior to computing the amount of net cash from operations to be distributed to our general and limited partners. In addition, our General Partners, in their discretion, may retain all or any
portion of net cash generated from our operations and/or proceeds from the sale of our properties for tenant improvements, tenant refurbishments, and other lease-up costs or for working capital reserves.



Page 9



---

##### Index to Financial Statements

Gains and distributions upon sale of our properties are uncertain.

Although gains from the sale of properties typically represent a substantial portion of any profits attributable to real estate investments, we cannot assure you that we
will realize any gains on the sale of our properties. In any event, you should not expect distribution of such proceeds to occur during the early years of our operations. We generally will not sell properties until at least 10 to 12 years after the
acquisition of the properties and our General Partners may exercise their discretion as to whether and when to sell a property; therefore, we have no obligation to sell properties at any particular time. Further, receipt of the full proceeds of such
sales may be extended over a substantial period of time following the sales. In addition, the amount of taxable gain allocated to you with respect to the sale of a Partnership property could exceed the cash proceeds received from such sale. While
the net proceeds from the sale of a property will generally be distributed to investors, the General Partners, in their sole discretion, may not make such distribution if such proceeds are used to:



| |  |  | purchase land underlying any of our properties;
| | - |  | -----------------------------------------------



| |  |  | buy out the interest of any co-venturer or joint venture partner in a property which is jointly owned;
| | - |  | ------------------------------------------------------------------------------------------------------



| |  |  | establish working capital reserves; or
| | - |  | --------------------------------------



| |  |  | make repairs, maintenance, tenant improvements, capital improvements, or other expenditures to any of our existing properties.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------

We are uncertain of our sources for funding of future capital needs.

Substantially all of the gross proceeds of the offering were used to invest in properties and to pay various fees and expenses. In addition, we do not anticipate that we will maintain any permanent working capital reserves. Accordingly, in
the event that we develop a need for additional capital in the future, such as the funding of tenant improvements, tenant refurbishments, or other lease-up costs, we have not identified any sources for such funding, and we cannot assure you that any
sources of funding will be available to us for potential capital needs in the future.

We may need to reserve net cash from operations for future tenant
improvements which may reduce your returns.

We may be required to expend substantial funds for tenant improvements and tenant refurbishments to vacated
space and other lease-up costs. Substantially all of our net offering proceeds available for investment were used for investment in Partnership properties, and we do not anticipate that we will maintain permanent working capital reserves. We also
have no identified funding source to provide funds which may be required in the future for tenant improvements, tenant refurbishments, and other lease-up costs in order to attract new tenants. We cannot assure you that any such source of funding
will be available to us for such purposes in the future. In the event that we are required to use net cash from operations to fund such tenant improvements, tenant refurbishments, and other lease-up costs, cash distributions to limited partners
holding Class A Units will be reduced or eliminated for potentially extended periods of time.

Concentration of Credit Risk

The Partnership maintains bank accounts with high credit, quality financial institutions. At times, the balances in these accounts may exceed federally insured limits.

Marketability and Transferability Risks

There is
no public trading market for your units.

There is no public market for your units, and we do not anticipate that any public trading market for your
units will ever develop. If you attempt to sell your units, you would likely do so at substantially discounted prices on the secondary market. Further, our partnership agreement restricts our ability to participate in a public trading



Page 10



---

##### Index to Financial Statements

market or anything substantially equivalent to one by providing that any transfer which may cause us to be classified as a publicly traded
partnership as defined in Section 7704 of the Internal Revenue Code shall be deemed void and shall not be recognized. Because classification of the Partnership as a publicly traded partnership may significantly decrease the
value of your units, our General Partners intend to use their authority to the maximum extent possible to prohibit transfers of units which could cause us to be classified as a publicly traded partnership.

Your units have limited transferability and lack liquidity due to restrictions under state regulatory laws and our partnership agreement.

You are limited in your ability to transfer your units. Our partnership agreement and certain state regulatory agencies have imposed restrictions relating to the number
of units you may transfer. In addition, the suitability standards applied to you upon the purchase of your units may also be applied to persons to whom you wish to transfer your units. Accordingly, you may find it difficult to sell your units for
cash or if you are able to sell your units, you may have to sell your units at a substantial discount. You may not be able to sell your units in the event of an emergency, and your units are not likely to be accepted as collateral for a loan.

Our estimated unit valuations should not be viewed as an accurate reflection of the value of the limited partners units.

The estimated unit valuations contained in this Annual Report on Form 10-K should not be viewed as an accurate reflection of the value of the limited partners
units, what limited partners might be able to sell their units for, or the fair market value of the Partnerships properties, nor do they necessarily represent the amount of net proceeds limited partners would receive if the Partnerships
properties were sold and the proceeds distributed in a liquidation of the Partnership. There is no established public trading market for the Partnerships limited partnership units, and it is not anticipated that a public trading market for the
units will ever develop. We did not obtain any third-party appraisals of our properties in connection with these estimated unit valuations. In addition, property values are subject to change and could decline in the future. The valuations performed
by the General Partners are estimates only, and are based on a number of assumptions which may not be accurate or complete and may or may not be applicable to any specific limited partnership units. Further, these estimated valuations assume, and
are applicable only to, limited partners who have made no conversion elections under the partnership agreement and who purchased their units directly from the Partnership in the Partnerships original public offering of units. It also should be
noted that, as properties are sold and the net proceeds from property sales are distributed to limited partners, the remaining value of the Partnerships portfolio of properties, and resulting value of Partnerships limited partnership
units, will naturally decline.

Special Risks Regarding Status of Units

If you hold Class A Units, we expect that you will be allocated more income than cash flow.

Since limited
partners holding Class A Units are allocated substantially all of the Partnerships net income, while substantially all deductions for depreciation and other tax losses are allocated to limited partners holding Class B Units, we expect
that those of you who hold Class A Units will be allocated taxable income in excess of your cash distributions. We cannot assure you that cash flow will be available for distribution in any year.

The desired effect of holding Class A Units or Class B Units may be reduced depending on how many investors hold each type of unit.

You will be entitled to different rights and priorities as to distributions of cash flow from operations and net sale proceeds and as to the allocation of depreciation
and other tax losses depending upon whether you are holding Class A Units or Class B Units. However, the effect of any advantage associated with holding Class A Units or Class B Units may be significantly reduced or eliminated,
depending upon the ratio of Class A Units to Class B Units during any given period. We will not attempt to restrict the ratio of Class A Units to Class B Units, and we will not attempt to establish or maintain any particular ratio.



Page 11



---

##### Index to Financial Statements

Management Risks

You must rely on our General Partners for management of our business.

Our General Partners make all decisions with respect to the
management of the Partnership. Limited partners have no right or power to take part in the management of the Partnership, except through the exercise of limited voting rights. Therefore, you must rely almost entirely on our General Partners for
management of the Partnership and the operation of its business. Our General Partners may be removed only under certain conditions set forth in our partnership agreement. If our General Partners are removed, they will receive payment equal to the
fair market value of their interests in the Partnership as agreed upon by our General Partners and the Partnership or by arbitration if they are unable to agree.

Leo F. Wells, III has a primary role in determining what is in the best interests of the Partnership and its limited partners.

Leo F.
Wells, III is one of our General Partners and is the president, treasurer, and sole director of Wells Capital, the general partner of our corporate general partner. Therefore, one person has a primary role in determining what is in the best
interests of the Partnership and its limited partners. Although Mr. Wells relies on the input of the officers and other employees of Wells Capital, he ultimately has the authority to make decisions affecting our Partnership operations.
Therefore, Mr. Wells alone will determine the propriety of his own actions, which could result in a conflict of interest when he is faced with any significant decision relating to our Partnership affairs.

Our loss of or inability to obtain key personnel could delay or hinder implementation of our investment strategies, which could limit our ability to make
distributions.

Our success depends to a significant degree upon the contributions of Leo F. Wells, III, Douglas P. Williams, and Randall D. Fretz,
each of whom would be difficult to replace. We do not have employment agreements with Messrs. Wells, Williams, or Fretz, and we cannot guarantee that such persons will remain affiliated with us. If any of Wells Capitals key personnel were to
cease their affiliation with the Partnership, we may be unable to find suitable replacement personnel, and our operating results could suffer. We do not maintain key person life insurance on any person. We believe that our future success depends, in
large part, upon the ability of our General Partners to hire and retain highly skilled managerial and operational personnel. If we lose or are unable to obtain the services of highly skilled personnel or do not establish or maintain appropriate
strategic relationships, our ability to implement our investment strategies could be delayed or hindered, and the value of your investment may decline.

Our operating performance could suffer if Wells Capital incurs significant losses, including those losses that may result from being the general partner of other entities.

We are dependent on Wells Capital to conduct our operations; thus, adverse changes in the financial condition of Wells Capital, including changes arising from litigation, or our relationship with Wells Capital could
hinder its ability to successfully manage our operations and our portfolio of investments. As a general partner in many Wells-sponsored programs, Wells Capital may have contingent liabilities for the obligations of such programs. Enforcement of such
obligations against Wells Capital could result in a substantial reduction of its net worth. If such liabilities affected the level of services that Wells Capital could provide, our operations and financial performance could suffer. In addition,
WREF, the sole stockholder of Wells Capital, currently guarantees unsecured debt held by Wells Timberland REIT, Inc., a WREF-sponsored product that is in the startup phases of its operations, equal to approximately $139.7 million as of
February 29, 2008.

Our General Partners have a limited net worth consisting of illiquid assets which may affect their ability to fulfill their
financial obligations to the Partnership.

The net worth of our General Partners consists primarily of interests in real estate, retirement plans,
partnerships, and closely-held businesses and, in the case of Wells Capital, receivables from affiliated corporations and



Page 12



---

##### Index to Financial Statements

partnerships. Accordingly, the net worth of our General Partners is illiquid and not readily marketable. This illiquidity may be relevant to you in
evaluating the ability of our General Partners to fulfill their financial obligations to the Partnership. In addition, our General Partners have significant commitments to the other Wells-sponsored programs.

Increases in our general and administrative operating expenses, including increased expenses associated with operating as a public company in the current regulatory
environment, could limit our ability to make distributions.

Our general and administrative operating expenses have increased, and the regulatory
environment has resulted in increases in our expenses related to operating as a public company. In addition, as we evolve through our partnership life cycle, and sell various properties in our portfolio, our general and administrative operating
expenses become a larger percentage in relationship to our operating cash flow and the value of our properties. Further, we bear all expenses incurred in connection with our operations, which are deducted from cash funds generated by operations
prior to computing the amount of net cash from operations to be distributed to our limited partners. Therefore, as a result of the increased general and administrative operating expenses and increased percentage of such expenses, we cannot assure
you that sufficient cash will be available to make future distributions to you from either net cash from our operations or proceeds from the sale of our properties.

Conflicts of Interest Risks

Our General Partners will face conflicts of interest relating to time management
which could result in lower returns on our investments.

Because our General Partners and their affiliates have interests in other real estate programs
and also engage in other business activities, they could have conflicts of interest in allocating their time between our business and these other activities, which could affect operations of the Partnership. You should note that our partnership
agreement does not specify any minimum amount of time or level of attention that our General Partners are required to devote to the Partnership.

Our
General Partners will face conflicts of interest relating to the sale and leasing of properties.

We may be selling properties at the same time as other
Wells programs are buying and selling properties. We may have acquired or be selling properties in geographic areas where other Wells programs own properties or are trying to sell properties, which could lower your return on your investment.

Investments in joint ventures with affiliates will result in additional risks involving our relationship with the co-venturer.

We have entered into joint ventures with affiliates. Such investments may involve risks not otherwise present with an investment in real estate, including, for example:



| |  |  | the possibility that our co-venturer, co-tenant, or partner in an investment might become bankrupt;
| | - |  | ---------------------------------------------------------------------------------------------------



| |  |  | that such co-venturer, co-tenant, or partner may at any time have economic or business interests or goals which are or which become inconsistent with our business
interests or goals; or
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | that such co-venturer, co-tenant, or partner may be in a position to take action contrary to our instructions or requests or contrary to our policies or objectives.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------

Actions by such a co-venturer, co-tenant, or partner might result in subjecting the property to liabilities in excess of those
contemplated and may have the effect of reducing your returns.



Page 13



---

##### Index to Financial Statements

Our General Partners will face various conflicts of interest relating to joint ventures with affiliates.

Since our General Partners and their affiliates control both the Partnership and other affiliates, transactions between the parties with respect to
joint ventures between such parties do not have the benefit of arms length negotiation of the type normally conducted between unrelated co-venturers. Under these joint venture arrangements, neither co-venturer has the power to control the
venture, and an impasse could be reached regarding matters pertaining to the joint venture, which might have a negative influence on the joint venture and decrease potential returns to you. In the event that a co-venturer has a right of first
refusal to buy out the other co-venturer, it may be unable to finance such buy-out at that time. It may also be difficult for us to sell our interest in any such joint venture or partnership or as a co-tenant in property. In addition, to the extent
that our co-venturer, partner, or co-tenant is an affiliate of our General Partners, certain conflicts of interest will exist.

Federal Income Tax Risks

The Internal Revenue Service (IRS) may challenge our characterization of material tax aspects of your investment in the Partnership.

An investment in units involves certain material income tax risks, the character and extent of which are, to some extent, a function of whether you
hold Class A Units or Class B Units. We will not seek any rulings from the IRS regarding any of the tax issues related to your units.

Investors
may realize taxable income without cash distributions.

As a limited partner in the Partnership, you are required to report your allocable share of the
Partnerships taxable income on your personal income tax return regardless of whether or not you have received any cash distributions from the Partnership. For example, if you hold Class A Units, you will be allocated substantially all of
our net income, defined in the partnership agreement to mean generally net income for federal income tax purposes, including any income exempt from tax, but excluding all deductions for depreciation and amortization and gain or loss from the sale of
Partnership properties, even if such income is in excess of any distributions of cash from our operations. If you hold Class A Units, you will likely be allocated taxable income in excess of any distributions to you, and the amount of cash
received by you could be less than the income tax attributable to the net income allocated to you.

We could potentially be characterized as a publicly
traded partnership resulting in unfavorable tax results.

If the IRS were to classify the Partnership as a publicly traded partnership, we
could be taxable as a corporation, and distributions made to you could be treated as portfolio income to you rather than passive income. We cannot assure you that we will not, at some time in the future, be treated as a publicly traded partnership
due to the following factors:



| |  |  | the complex nature of the IRS rules governing our potential exemption from classification as a publicly traded partnership;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------



| |  |  | the lack of interpretive guidance with respect to such rules; and
| | - |  | -----------------------------------------------------------------



| |  |  | the fact that any determination in this regard will necessarily be based upon events which have not yet occurred.
| | - |  | -----------------------------------------------------------------------------------------------------------------

The IRS may challenge our allocations of profit and loss.

While it
is more likely than not Partnership items of income, gain, loss, deduction, and credit will be allocated among our General Partners and our limited partners substantially in accordance with the allocation provisions of the partnership agreement, we
cannot assure you that the IRS will not successfully challenge the allocations in the partnership agreement and reallocate items of income, gain, loss, deduction, and credit in a manner which reduces the anticipated tax benefits to investors holding
Class B Units or increases the income allocated to investors holding Class A Units.



Page 14



---

##### Index to Financial Statements

We may be audited and additional tax, interest and penalties may be imposed upon you.

Our federal income tax returns may be audited by the IRS. Any audit of the Partnership could result in an audit of your tax return causing adjustments of items unrelated
to your investment in the Partnership, in addition to adjustments to various Partnership items. In the event of any such adjustments, you might incur accountants or attorneys fees, court costs, and other expenses contesting deficiencies
asserted by the IRS. You also may be liable for interest on any underpayment and certain penalties from the date your tax was originally due. The tax treatment of all Partnership items will generally be determined at the partnership level in a
single proceeding rather than in separate proceedings with each partner, and our General Partners are primarily responsible for contesting federal income tax adjustments proposed by the IRS. In this connection, our General Partners may extend the
statute of limitations as to all partners and, in certain circumstances, may bind the partners to a settlement with the IRS. Further, our General Partners may cause us to elect to be treated as an electing large partnership. If they
do, we could take advantage of simplified flow-through reporting of Partnership items. Adjustments to Partnership items would continue to be determined at the partnership level, however, and any such adjustments would be accounted for in the year
they take effect, rather than in the year to which such adjustments relate. Accordingly, if you make an election to change the status of your units between the years in which a tax benefit is claimed and an adjustment is made, you may suffer a
disproportionate adverse impact with respect to any such adjustment. Further, our General Partners will have the discretion in such circumstances either to pass along any such adjustments to the partners or to bear such adjustments at the
partnership level, thereby potentially adversely impacting the holders of a particular class of units disproportionately to holders of the other class of units.

State and local taxes and a requirement to withhold state taxes may apply.

The state in which you reside may impose an income tax upon your
share of our taxable income. Further, states in which we own properties may impose income taxes upon your share of our taxable income allocable to any Partnership property located in that state or other taxes on limited partnerships owning
properties in their states. Many states have implemented or are implementing programs to require partnerships to withhold and pay state income taxes owed by nonresident partners relating to income-producing properties located in their states, and we
may be required to withhold state taxes from cash distributions otherwise payable to you. In the event we are required to withhold state taxes from your cash distributions, or pay other state taxes, the amount of the net cash from operations
otherwise payable to you would be reduced. In addition, such collection and filing requirements at the state level may result in increases in our administrative expenses which would have the effect of reducing cash available for distribution to you.
You are urged to consult with your own tax advisors with respect to the impact of applicable state and local taxes and state tax withholding requirements or other potential state taxes relating to an investment in our units.

Legislative or regulatory action could adversely affect investors.

In recent years, numerous legislative, judicial, and administrative changes have been made in the provisions of the federal income tax laws applicable to investments similar to an investment in our units. Additional changes to the tax laws
are likely to continue to occur in the future, and we cannot assure you that any such changes will not adversely affect the taxation of a limited partner. Any such changes could have an adverse effect on an investment in our units or on the market
value or the resale potential of our properties. You are urged to consult with your own tax advisor with respect to the impact of recent legislation on your investment in units and the status of legislative, regulatory, or administrative
developments and proposals and their potential effect on an investment in our units.



Page 15



---

##### Index to Financial Statements

Retirement Plan and Qualified Plan Risks

There are special considerations that apply to a pension or profit-sharing trust or an Individual Retirement Account (IRA) investing in units.

If you are investing the assets of a pension, profit-sharing, Section 401(k), Keogh, or other qualified retirement plan or the assets of an IRA in units, you should
satisfy yourself that:



| |  |  | your investment is consistent with your fiduciary obligations under the Employee Retirement Income Security Act (ERISA) and the Internal Revenue Code;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | your investment is made in accordance with the documents and instruments governing your plan or IRA, including your plans investment policy;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | your investment satisfies the prudence and diversification requirements of Sections 404(a)(1)(B) and 404(a)(1)(C) of ERISA;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------



| |  |  | your investment will not impair the liquidity of the plan or IRA;
| | - |  | -----------------------------------------------------------------



| |  |  | your investment will not produce unrelated business taxable income for the plan or IRA;
| | - |  | -----------------------------------------------------------------------------------------



| |  |  | you will be able to value the assets of the plan annually in accordance with ERISA requirements; and
| | - |  | ----------------------------------------------------------------------------------------------------



| |  |  | your investment will not constitute a prohibited transaction under Section 406 of ERISA or Section 4975 of the Internal Revenue Code.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------

We may dissolve the Partnership if our assets are deemed to be plan assets or if we engage in prohibited transactions.

If our assets were deemed to be assets of qualified plans investing as limited partners, i.e., plan assets, our General Partners would be considered to
be fiduciaries of such plans and certain contemplated transactions between our General Partners or their affiliates, and the Partnership may then be deemed to be prohibited transactions subject to excise taxation under Section 4975
of the Internal Revenue Code. Additionally, if our assets were deemed to be plan assets, the standards of prudence and other provisions of ERISA applicable to plan fiduciaries would apply to the General Partners with respect to our investments. We
have not sought a ruling from the U.S. Department of Labor regarding the potential classification of our assets as plan assets.

In this regard, U.S.
Department of Labor Regulations defining plan assets for purposes of ERISA contain exemptions which, if satisfied, would preclude assets of a limited partnership such as ours from being treated as plan assets. We cannot assure you that our
partnership agreement has been structured so that the exemptions in such Regulations would apply to us, although our General Partners intend that an investment by a qualified plan in units will not be deemed an investment in the assets of the
Partnership. We can make no representations or warranties of any kind regarding the consequences of an investment in our units by qualified plans in this regard. Plan fiduciaries are urged to consult with and rely upon their own advisors with
respect to this and other ERISA issues which, if decided adversely to the Partnership, could result in qualified plan investors being deemed to have engaged in prohibited transactions, which would cause the imposition of excise taxes and
co-fiduciary liability under Section 405 of ERISA in the event actions taken by us are deemed to be nonprudent investments or prohibited transactions.

In the event our assets are deemed to constitute plan assets or certain transactions undertaken by us are deemed to constitute prohibited transactions under ERISA or the Internal Revenue Code, and no
exemption for such transactions is obtainable by us, the General Partners have the right, but not the obligation, upon notice to all limited partners, but without the consent of any limited partner, to:



| |  |  | compel a termination and dissolution of the Partnership; or
| | - |  | -----------------------------------------------------------



| |  |  | restructure our activities to the extent necessary to comply with any exemption in the U.S. Department of Labor Regulations or any prohibited transaction exemption
granted by the Department of Labor or any condition which the Department of Labor might impose as a condition to granting a prohibited transaction exemption.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Page 16



---

##### Index to Financial Statements

Adverse tax consequences may result because of minimum distribution requirements.

If you intend to purchase units through your IRA, or if you are a custodian of an IRA or a trustee or other fiduciary of a retirement plan considering an investment in
units, you must consider the limited liquidity of an investment in our units as it relates to applicable minimum distribution requirements under the Internal Revenue Code. If units are held and our properties have not yet been sold at such time as
mandatory distributions are required to begin to an IRA beneficiary or qualified plan participant, Sections 408(a)(6) and 401(a)(9) of the Internal Revenue Code will likely require that a distribution-in-kind of the units be made to the IRA
beneficiary or qualified plan participant. Any such distribution-in-kind of units must be included in the taxable income of the IRA beneficiary or qualified plan participant for the year in which the units are received at the fair market value of
the units and taxes attributable thereto must be paid without any corresponding cash distributions from us with which to pay such income tax liability.

Unrelated business taxable income (UBTI) may be generated with respect to tax-exempt investors.

We do not intend or anticipate
that the tax-exempt investors in the Partnership will be allocated income deemed to be derived from an unrelated trade or business. Notwithstanding this, the General Partners do have limited authority to borrow funds deemed necessary:



| |  |  | to finance improvements necessary to protect capital previously invested in a property;
| | - |  | ---------------------------------------------------------------------------------------



| |  |  | to protect the value of our investment in a property; or
| | - |  | --------------------------------------------------------



| |  |  | to make one of our properties more attractive for sale or lease.
| | - |  | ----------------------------------------------------------------

Our General Partners have represented that they will not cause the Partnership to incur indebtedness unless they obtain an opinion from legal counsel or an opinion from our tax accountants that the proposed
indebtedness more likely than not will not cause the income allocable to tax-exempt investors to be characterized as UBTI. Any such opinion will have no binding effect on the IRS or any court, however, and some risk remains that we may generate UBTI
for our tax-exempt investors in the event that it becomes necessary for us to borrow funds.

Further, in the event we were deemed to be a
dealer in real property, defined as one who holds real estate primarily for sale to customers in the ordinary course of business, the gain realized on the sale of our properties which is allocable to tax-exempt investors would be
characterized as UBTI.



|ITEM 1B. | UNRESOLVED STAFF COMMENTS.
|-------- | --------------------------

There were no unresolved SEC staff
comments as of December 31, 2007.



|ITEM 2. | PROPERTIES.
|------- | -----------

Overview

The Partnership owns indirect interests in all of its real estate assets through joint ventures with other entities affiliated with the General Partners and Piedmont
Operating Partnership, LP (Piedmont OP), formerly known as Wells Operating Partnership, L.P. Piedmont OP is a Delaware limited partnership with Piedmont REIT



Page 17



---

##### Index to Financial Statements

serving as its general partner; Piedmont REIT is a Maryland corporation that qualifies as a real estate investment trust. During the periods presented, the
Partnership owned interests in the following joint ventures (the Joint Ventures) and properties:



|                                                                                       |  |                                                                                                                                               |  |                       |  |                                                                                                                          |  |                            |  |      |  |      |  |      |  |     
|-------------------------------------------------------------------------------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------- |  | --------------------- |  | ------------------------------------------------------------------------------------------------------------------------ |  | -------------------------- |  | ---- |  | ---- |  | ---- |  | ----
|                                                                                       |  |                                                                                                                                               |  |                       |  |                                                                                                                          |  | Leased %as of December 31,
|Joint Venture                                                                          |  | Joint Venture Partners                                                                                                                        |  | Ownership %           |  | Properties                                                                                                               |  | 2007                       |  | 2006 |  | 2005 |  | 2004 |  | 2003
|The Fund IX, Fund X, Fund XI and    REIT Joint Venture(Fund IX-X-XI-REIT Associates) |  |   Wells Real Estate Fund IX, L.P.   Wells Real Estate Fund X, L.P.   Wells Real Estate Fund XI, L.P.   Piedmont Operating Partnership, LP |  | 39.0% 48.5% 8.8% 3.7% |  | 1.     Alstom Power  Knoxville Building(1) A three-story office building located in Knoxville, Tennessee                |  |                           |  |     |  |     |  | 100% |  | 100%
|                                                                                       |  |                                                                                                                                               |  |                       |  | 2.     1315 West Century Drive(2) A two-story office building located in Louisville, Colorado                            |  |                           |  |     |  | 0%   |  | 100% |  | 100%
|                                                                                       |  |                                                                                                                                               |  |                       |  | 3.     360 Interlocken Building A three-story office building located in Broomfield, Colorado                            |  | 100%                       |  | 100% |  | 97%  |  | 93%  |  | 70% 
|                                                                                       |  |                                                                                                                                               |  |                       |  | 4.     Avaya Building A one-story office building located in Oklahoma City, Oklahoma                                     |  | 100%                       |  | 100% |  | 100% |  | 100% |  | 100%
|                                                                                       |  |                                                                                                                                               |  |                       |  | 5.     Iomega
Building(3) A single-story warehouse and office building located in Ogden, Utah                            |  |                           |  | 100% |  | 100% |  | 100% |  | 100%
|Fund X and Fund XI Associates(Fund X-XI Associates)                                  |  |   Wells Real Estate Fund X, L.P.   Wells Real Estate Fund XI, L.P.                                                                          |  | 58.0% 42.0%           |  | This joint venture only owns interests in other joint ventures and does not own any properties directly.                
|Wells/Orange County Associates                                                         |  |   Fund X-XI Associates   Piedmont Operating Partnership, LP                                                                                 |  | 56.3% 43.7%           |  | 6.     Cort
Building(4) A one-story office and warehouse building located in Fountain Valley, California                 |  |                           |  |     |  |     |  |     |  |    
|Wells/Fremont Associates                                                               |  |   Fund X-XI Associates   Piedmont Operating Partnership, LP                                                                                 |  | 22.5% 77.5%           |  | 7.     47320 Kato Road A two-story warehouse and office building located in Fremont, California                          |  | 100%                       |  | 100% |  | 100% |  | 100% |  | 100%
|The Wells Fund XI-Fund XII-REIT     Joint Venture(Fund XI-XII-REIT Associates)       |  |   Wells Real Estate Fund XI, L.P.   Wells Real Estate Fund XII, L.P.   Piedmont Operating Partnership, LP                                  |  | 26.1% 17.1% 56.8%     |  | 8.     111 Southchase Boulevard(5) A two-story manufacturing and office building located in Fountain Inn, South Carolina |  |                           |  | 100% |  | 0%   |  | 0%   |  | 0%  
|                                                                                       |  |                                                                                                                                               |  |                       |  | 9.     20/20 Building A three-story office building located in Leawood, Kansas                                           |  | 77%                        |  | 77%  |  | 0%   |  | 0%   |  | 100%
|                                                                                       |  |                                                                                                                                               |  |                       |  | 10.   Johnson Matthey Building(6) A one-story office building and warehouse located in Wayne, Pennsylvania               |  |                           |  |     |  |     |  |     |  | 100%
|                                                                                       |  |                                                                                                                                               |  |                       |  | 11.   Gartner Building(7) A two-story office building located in Ft. Myers, Florida                                      |  |                           |  |     |  |     |  | 100% |  | 100%



| | (1) | The property was sold in March 2005.
| | --- | ------------------------------------



| | (2) | The property was sold in December 2006.
| | --- | ---------------------------------------



| | (3) | The property was sold in January 2007.
| | --- | --------------------------------------



| | (4) | The property was sold in September 2003. Wells/Orange County Associates was liquidated in 2005.
| | --- | -----------------------------------------------------------------------------------------------



| | (5) | This property was sold in May 2007.
| | --- | -----------------------------------



| | (6) | The property was sold in October 2004.
| | --- | --------------------------------------



| | (7) | The property was sold in April 2005.
| | --- | ------------------------------------



Page 18



---

##### Index to Financial Statements

Wells Real Estate Fund IX, L.P., Wells Real Estate Fund X, L.P., and Wells Real Estate Fund XII, L.P. are affiliated with
the Partnership through common general partners. Each of the properties described above was acquired on an all-cash basis.

Lease Expirations

As of December 31, 2007, the lease expirations scheduled during the following 10 years for all properties in which the Partnership held an
interest through the Joint Ventures, assuming no exercise of renewal options or termination rights, are summarized below:



|                        |  |                          |  |                      |  |                                                  |           |                                                                        |   |                                          |  |                                                           |  |       
|----------------------- |  | ------------------------ |  | -------------------- |  | ------------------------------------------------ | --------- | ---------------------------------------------------------------------- | - | ---------------------------------------- |  | --------------------------------------------------------- |  | ------
|Year of LeaseExpiration |  | Number ofLeases Expiring |  | Square Feet Expiring |  | Annualized Gross Base Rent in Year of Expiration |           | Partnership Share ofAnnualized Gross Base Rent in Year
ofExpiration(1) |   | Percentage of Total Square Feet Expiring |  | Percentageof TotalAnnualizedBase Rent inYear ofExpiration
|2008(2)                 |  | 1                        |  | 36,159               |  | $                                                | 650,862   |                                                                        | $ | 57,211                                   |  | 16.3%                                                     |  | 19.9% 
|2009(3)                 |  | 2                        |  | 59,517               |  |                                                  | 499,693   |                                                                        |   | 47,069                                   |  | 26.9                                                      |  | 15.3  
|2010(4)                 |  | 3                        |  | 62,397               |  |                                                  | 879,987   |                                                                        |   | 77,351                                   |  | 28.2                                                      |  | 26.9  
|2011(5)                 |  | 1                        |  | 4,832                |  |                                                  | 106,304   |                                                                        |   | 9,344                                    |  | 2.2                                                       |  | 3.3   
|2012(6)                 |  | 3                        |  | 58,665               |  |                                                  | 1,127,727 |                                                                        |   | 278,234                                  |  | 26.4                                                      |  | 34.5  
|2013(7)                 |  | 1                        |  | 0                    |  |                                                  | 2,400     |                                                                        |   | 211                                      |  | 0.0                                                       |  | 0.1   
|                        |  |                          |  |                      |  |                                                  |           |                                                                        |   |                                          |  |                                                           |  |       
|                        |  | 11                       |  | 221,570              |  | $                                                | 3,266,973 |                                                                        | $ | 469,420                                  |  | 100.0%                                                    |  | 100.0%
|                        |  |                          |  |                      |  |                                                  |           |                                                                        |   |                                          |  |                                                           |  |       



| | (1) | The Partnerships share of annualized gross base rent in year of expiration is calculated based on the
Partnerships ownership percentage in the joint venture that owns the leased property.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (2) | Expiration of GAIAM, Inc. lease at the 360 Interlocken Building lease (approximately 36,200 square feet).
| | --- | ---------------------------------------------------------------------------------------------------------



| | (3) | Expiration of TCI International, Inc. lease at 47320 Kato Road (approximately 58,400 square feet); and Hotel Okura
(U.S.A.), Inc. lease at the 360 Interlocken Building (approximately 1,100 square feet).
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (4) | Expiration of Avaya, Inc. lease at the Avaya Building (approximately 57,200 square feet); Casey Family Programs lease
at the 360 Interlocken Building (approximately 2,900 square feet); and Ayres Associates, Inc. lease at the 360 Interlocken Building (approximately 2,300 square feet).
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (5) | Expiration of Culver Financial lease at the 360 Interlocken Building (approximately 4,800 square feet).
| | --- | -------------------------------------------------------------------------------------------------------



| | (6) | Expiration of Blue Cross and Blue Shield of Kansas City lease at the 20/20 Building (approximately 15,000 square
feet); the EPOCH Group, L.C. lease at the 20/20 Building (approximately 39,300 square feet); and the Lighthouse Financial, LLC lease at the 360 Interlocken Building (approximately 4,400 square feet).
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (7) | Expiration of TCG Colorado ground lease at the 360 Interlocken Building.
| | --- | ------------------------------------------------------------------------

Property Descriptions

The properties in which the Partnership owns
an interest through the Joint Ventures during the periods presented are further described below:

Alstom Power 
Knoxville Building

The Alstom Power  Knoxville Building is a three-story office building comprised of approximately 84,000 rentable square feet
located on a 5.62-acre tract of real property in Knoxville, Tennessee. The entire rentable area of the Alstom Power  Knoxville Building was leased to Alstom Power, Inc. through October 31, 2014. On March 15, 2005, Fund IX-X-XI-REIT
Associates sold the Alstom Power  Knoxville Building to an unrelated third party for a gross sale price of $12,000,000. As a result of the sale of the Alstom Power  Knoxville Building, the Partnership received net sale proceeds of
approximately $1,024,000 and was allocated a gain of approximately $442,000.



Page 19



---

##### Index to Financial Statements

1315 West Century Drive

The 1315 West Century Drive property is a two-story office building with approximately 107,000 rentable square feet located on a 15-acre tract of land located in Louisville, Colorado. The entire rentable area of 1315
West Century Drive was under a lease with Ohmeda, Inc. (Ohmeda) through April 30, 2005. After fulfilling the terms of the lease, Ohmeda vacated the building, and it remained unoccupied.

On December 22, 2006, Fund IX-X-XI-REIT Associates sold 1315 West Century Drive to an unrelated third party for a gross sale price of $8,325,000. As a result of the
sale, Fund IX-X-XI-REIT Associates received net sale proceeds of approximately $8,060,000, of which approximately $708,000 was distributed to the Partnership. In the third quarter of 2006, Fund IX-X-XI-REIT Associates recognized an impairment loss
of approximately $354,000 to reduce the carrying value of 1315 West Century Drive to its estimated fair value, less costs to sell, and recognized an additional loss on sale of approximately $148,000. Approximately $31,000 and $13,000 of the
impairment loss and loss on sale were allocated to the Partnership, respectively.

360 Interlocken Building

The 360 Interlocken Building is a three-story, multi-tenant office building containing approximately 52,000 rentable square feet located on a 5.1-acre tract of land in
Broomfield, Colorado. One major tenant, GAIAM, Inc. (GAIAM), currently occupies approximately 36,200 square feet (or approximately 70% of the building). In 2004, GAIAM signed a three-year lease extension through May 31, 2008. The
annualized base rent payable for the GAIAM lease is approximately $651,000 through the remainder of the lease term. The remainder of the building is leased to five tenants: Culver Financial (approximately 4,800 square feet, expiring February 2011);
Lighthouse Financial, LLC (approximately 4,400 square feet, expiring July 2012); Casey Family Programs (approximately 2,900 square feet, expiring May 2010); Ayres Associates, Inc. (approximately 2,300 square feet, expiring August 2010); and Hotel
Okura (U.S.A.), Inc. (approximately 1,100 square feet, expiring April 2009). All tenants in the 360 Interlocken Building are responsible for paying a pro-rata share of the increases in taxes, utilities, insurance, and other operating costs over a
base year as defined in their respective leases.

Avaya Building

The Avaya Building is a one-story office building containing approximately 57,000 net rentable square feet located on 5.3 acres of land in Oklahoma City, Oklahoma.
Avaya, Inc. (Avaya) occupies the entire Avaya Building under the initial lease term of 10 years, which commenced January 5, 1998 and was set to expire on January 31, 2008. On December 17, 2007, Avaya signed a two-year
lease extension through January 31, 2010. As of December 31, 2007, the annualized base rent payable was approximately $623,000. On February 1, 2008, annualized base rent increased to approximately $743,000. On February 1, 2009,
annualized base rent increases to approximately $772,000 for the remainder of the lease term. In addition to base rent, Avaya is required to reimburse the landlord for certain insurance expenses.

Iomega Building

The Iomega Building is a
single-story warehouse and office building including approximately 108,000 rentable square feet located in Ogden, Utah. The building was 100% leased by Iomega Corporation with a lease term extending through April 2009. On January 31, 2007, Fund
IX-X-XI-REIT Associates sold the Iomega Building to an unrelated third party for a gross sale price of $4,867,000. As a result of the sale, the Partnership received net sale proceeds of approximately $412,000 and was allocated a gain of
approximately $16,000.

Cort Building

The Cort Building is a 52,000-square-foot warehouse and office building located in Fountain Valley, California. On September 11, 2003, Wells/Orange County Associates sold the Cort Building to an unrelated third party for a gross sale
price of $5,770,000. As a result of the sale, the Partnership received net sale proceeds of approximately $1,316,000 and was allocated a loss of approximately $90,000.



Page 20



---

##### Index to Financial Statements

47320 Kato Road

The 47320 Kato Road building is a 58,000-square-foot, two-story warehouse and office building located in Fremont, California and is 100% leased to one tenant, TCI International, Inc. (TCI), under a
five-year lease term, which commenced on December 1, 2004 and expires on November 30, 2009. As of December 31, 2007, the annualized base rent payable was approximately $463,000. Beginning on December 1, 2008, annualized base rent
payable increases to approximately $477,000 through the remainder of the lease term.

111 Southchase Boulevard

The 111 Southchase Boulevard property is a two-story manufacturing and office building containing approximately 168,000 rentable square feet located in Fountain Inn,
South Carolina. The building is comprised of approximately 135,000 square feet of warehouse space and approximately 33,000 square feet of office space. The entire rentable area of the 111 Southchase Boulevard property was leased to Caterpillar,
Inc. (Caterpillar), which commenced in January 2007 and was set to expire in December 2011.

On May 23, 2007, Fund XI-XII-REIT Associates
sold 111 Southchase Boulevard to an unrelated third party for a gross sale price of $7,625,000. As a result of the sale, the Partnership received net sale proceeds of approximately $1,892,000 and was allocated a gain of approximately $517,000.

20/20 Building

The 20/20
Building is a three-story office building including approximately 70,000 rentable square feet on a 7.12-acre tract of land located in Leawood, Kansas. The entire rentable area of the 20/20 Building was under a lease with Sprint
Communications, Inc. (Sprint) for an initial term of 10 years, which commenced on May 19, 1997 and was set to expire on May 18, 2007. Sprint, the sole tenant of the 20/20 Building at that time, exercised an early lease
termination and vacated the building in May 2004.

In December 2006, Fund XI-XII-REIT Associates and Blue Cross and Blue Shield of Kansas City (Blue
Cross and Blue Shield) entered into a lease agreement for approximately 21% of the 20/20 Building that commenced in February 2007 and will expire in October 2012. Blue Cross and Blue Shield has the right to extend the lease for up to two
additional five-year periods at a rate equal to the then-current fair market rental rate. Under the terms of the lease, following a five-month rental abatement period that was fully absorbed in 2007, annualized base rent is approximately $270,000
and is scheduled to increase by approximately 1.39% annually each November beginning in the twenty-second month of the lease. The annualized base rent in 2012 will be approximately $285,000.

In December 2006, Fund XI-XII-REIT Associates and The EPOCH Group, L.C. (EPOCH) entered into a lease agreement for approximately 56% of the 20/20 Building
that commenced in June 2007 and will expire in October 2012. EPOCH has the right to extend the lease for up to two additional five-year periods at a rate equal to the then-current fair market rental rate. Under the terms of the lease, following a
five-month rental abatement period that was fully absorbed in 2007, annualized base rent is approximately $707,000 and is scheduled to increase by approximately 1.39% annually each November beginning in the eighteenth month of the lease. The
annualized base rent in 2012 will be approximately $747,000.

Johnson Matthey Building

The Johnson Matthey Building is an office and warehouse building including approximately 130,000 square feet located in Wayne, Pennsylvania. The entire rentable area of
the Johnson Matthey Building was leased to Johnson Matthey, Inc., which commenced on July 1, 1998 and was set to expire on June 30, 2007. On October 5, 2004, the Fund XI-XII-REIT Associates sold the Johnson Matthey Building to the
sole tenant, Johnson Matthey, Inc., for a gross sale price of $10,000,000. As a result of the sale of the Johnson Matthey Building, the Partnership received net sale proceeds of approximately $2,530,000 and was allocated a gain of approximately
$632,000.



Page 21



---

##### Index to Financial Statements

Gartner Building

The Gartner Building is a two-story office building with approximately 62,000 rentable square feet on a 4.9-acre tract of land located in Fort Myers, Florida. The entire rentable area of the Gartner Building was
leased to Gartner, Inc., which commenced on February 1, 1998 and was set to expire on January 31, 2013. On April 13, 2005, the Fund XI-XII-REIT Associates sold the Gartner Building to an unrelated third party for a gross sale price of
approximately $12,520,000. As a result of the sale of the Gartner Building, the Partnership received net sale proceeds of approximately $3,242,000 and was allocated a gain of approximately $1,172,000.



|ITEM 3. | 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 litigation for which the outcome would, in the judgment of the General Partners based on information currently available, have a materially adverse
impact on the results of operations or financial condition of the Partnership, nor is management aware of any such litigation threatened against us.



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

No matters
were submitted to a vote of the limited partners during the fourth quarter of 2007.



Page 22



---

##### Index to Financial Statements

PART II



|ITEM 5. | MARKET FOR PARTNERSHIPS UNITS AND RELATED SECURITY HOLDER MATTERS.
|------- | -------------------------------------------------------------------

Summary

As of February 29, 2008, 1,431,174 Class A Units and 222,106 Class B Units held by a total of 1,236 and 79 limited
partners, respectively, were outstanding. Capital contributions are equal to $10.00 per each limited partnership unit. A public trading market has not been established for the Partnerships limited partnership units, nor is such a market
anticipated to develop in the future. The partnership agreement provides the General Partners with the right to prohibit transfers of units under certain circumstances.

Unit Valuation

Because fiduciaries of retirement plans subject to ERISA and the IRA custodians are required to
determine and report the value of the assets held in their respective plans or accounts on an annual basis, the General Partners are required under the partnership agreement to report estimated unit values to the limited partners each year in the
Partnerships Annual Report on Form 10-K. The methodology to be utilized for determining such estimated unit values under the partnership agreement requires the General Partners to estimate the amount a unit holder would receive assuming that
the Partnerships properties were sold at their estimated fair market values as of the end of the Partnerships fiscal year and the proceeds therefrom (without any reduction for selling expenses) plus the amount of net sale proceeds held
by the Partnership at year-end from previous property sales, if any, were distributed to the limited partners in liquidation. The estimated unit valuations are intended to be an estimate of the distributions that would be made to limited partners
who purchased their units directly from the Partnership in the Partnerships original public offering of units, and who have made no conversion elections under the partnership agreement.

The General Partners of the Partnership recently completed their estimated unit valuations as of December 31, 2007. Utilizing the foregoing methodology, the General
Partners have estimated the Partnerships unit valuations, based upon their estimates of property values as of December 31, 2007, to be approximately $2.20 per Class A Unit and $1.71 per Class B Unit, based upon market conditions
existing in early December 2007. These estimates should not be viewed as an accurate reflection of the value of the limited partners units, what limited partners might be able to sell their units for, or the fair market value of the
Partnerships properties, nor do they necessarily represent the amount of net proceeds limited partners would receive if the Partnerships properties were sold and the proceeds were distributed in a liquidation of the Partnership. There is
no established public trading market for the Partnerships limited partnership units, and it is not anticipated that a public trading market for the units will ever develop. In addition, property values are subject to change and could decline
in the future. While, as required by the partnership agreement, the General Partners have obtained an opinion from The David L. Beal Company, an independent appraiser certified by the Member Appraisal Institute, to the effect that such
estimates of value were deemed reasonable and were prepared in accordance with appropriate methods for valuing real estate, no actual appraisals were obtained due to the inordinate expense that would be involved in obtaining appraisals for all of
the Partnerships properties.

The valuations performed by the General Partners are estimates only, and are based on a number of assumptions which may
not be accurate or complete and may or may not be applicable to any specific limited partnership units. For example, as a result of the availability of conversion elections under the partnership agreement and the resulting complexities involved
relating to the distribution methodology under the partnership agreement, each limited partnership unit of the Partnership potentially has its own unique characteristics as to distributions and value. These estimated valuations assume, and are
applicable only to, limited partners who have made no conversion elections under the partnership agreement and who purchased their units directly from the Partnership in the Partnerships original public offering of units. Further, as set forth
above, no third-party appraisals have or will be obtained. For these reasons, the estimated unit valuations set forth above should not be used by or relied



Page 23



---

##### Index to Financial Statements

upon by investors, other than fiduciaries of retirement plans and IRA custodians for limited ERISA and IRA reporting purposes, as any indication of the fair
market value of their units. In addition, it should be noted that ERISA plan fiduciaries and IRA custodians may use estimated unit valuations obtained from other sources, such as prices paid for the Partnerships units in secondary market
trades, and that such estimated unit valuations may well be lower than those estimated by the General Partners using the methodology required by the partnership agreement.

It should also be noted that the Partnership is in the process of selling certain of its properties and that as properties are sold and the net proceeds from property sales are distributed to limited partners, the
remaining value of the Partnerships portfolio of properties, and resulting value of Partnerships limited partnership units, will naturally decline. In considering the foregoing estimated unit valuations, it should be noted that the
Partnership has previously distributed net sale proceeds in the amount of $5.14 per Class A Unit and $9.82 per Class B Unit to its limited partners. These amounts are intended to represent the per-unit distributions received by limited partners
who purchased their units directly from the Partnership in the Partnerships original public offering of units, and who have made no conversion elections under the partnership agreement. Limited partners who have made one or more conversion
elections would have received a different level of per-unit distribution.

Operating Distributions

Operating cash available for distribution to the limited partners is generally distributed on a quarterly basis. Under the partnership agreement, distributions from net
cash from operations are allocated first to the limited partners holding Class A Units (and limited partners holding Class B Units that have elected a conversion right that allows them to share in the distribution rights of limited partners
holding Class A Units) until they have received an amount equal to 10% of their adjusted capital contributions. Cash available for distribution is then distributed to the General Partners until they have received an amount equal to 10% of cash
distributions previously distributed to the limited partners. Any remaining cash available for distribution is split between the limited partners holding Class A Units and the General Partners on a basis of 90% and 10%, respectively.

Operating distributions to limited partners are accrued for accounting purposes in the quarter earned and paid to Class A limited partners in the
following quarter. No operating cash distributions were paid to holders of Class A Units, Class B Units, or the General Partners during the years ended December 31, 2007 and 2006.



Page 24



---

##### Index to Financial Statements

|ITEM 6. | SELECTED FINANCIAL DATA.
|------- | ------------------------

A summary of the selected financial data
as of and for the fiscal years ended December 31, 2007, 2006, 2005, 2004, and 2003 for the Partnership is provided below. The comparability of net income for the periods presented below is impacted by the sale of properties described in
Item 2.



|                                                                                            |  |      |           |      |   |           |      |  |   |           |   |      |   |            |  |   |            |  
|------------------------------------------------------------------------------------------- |  | ---- | --------- | ---- | - | --------- | ---- |  | - | --------- | - | ---- | - | ---------- |  | - | ---------- | -
|                                                                                            |  | 2007 |           | 2006 |   |           | 2005 |  |   | 2004      |   | 2003 |  
|Total assets                                                                                |  | $    | 4,788,650 |      | $ | 7,227,747 |      |  | $ | 7,555,728 |   |      | $ | 12,882,509 |  | $ | 12,441,848 |  
|Equity in income (loss) of Joint Ventures                                                   |  | $    | 621,615   |      | $ | (222,194  | )    |  | $ | 1,553,813 |   |      | $ | 1,073,182  |  | $ | 557,937    |  
|Net income (loss)                                                                           |  | $    | 598,221   |      | $ | (279,569  | )    |  | $ | 1,495,344 |   |      | $ | 938,143    |  | $ | 445,529    |  
|Net income (loss) allocated to:                                                             |  |      |           |      |   |           |      |  |   |           |   |      |   |            |  |   |            |  
|Class A Limited Partners                                                                    |  | $    | 218,125   |      | $ | (279,569  | )    |  | $ | (172,777  | ) |      | $ | 759,499    |  | $ | 999,612    |  
|Class B Limited Partners                                                                    |  | $    | 379,436   |      | $ | 0         |      |  | $ | 1,668,121 |   |      | $ | 178,644    |  | $ | (554,083   | )
|General Partners                                                                            |  | $    | 660       |      | $ | 0         |      |  | $ | 0         |   |      | $ | 0          |  | $ | 0          |  
|Net income (loss) per weighted-averageLimited Partner Unit                                  |  |      |           |      |   |           |      |  |   |           |   |      |   |            |  |   |            |  
|Class A                                                                                     |  |      | $0.15     |      |   | $(0.20    | )    |  |   | $(0.12    | ) |      |   | $0.55      |  |   | $ 0.72     |  
|Class B                                                                                     |  |      | $1.70     |      |   | $ 0.00    |      |  |   | $ 6.90    |   |      |   | $0.67      |  |   | $(2.05     | )
|Operating cash distribution to investors per weighted-average Class A Limited Partner Unit: |  |      |           |      |   |           |      |  |   |           |   |      |   |            |  |   |            |  
|Investment income                                                                           |  |      | $0.00     |      |   | $ 0.00    |      |  |   | $ 0.05    |   |      |   | $0.21      |  |   | $ 0.72     |  
|Return of capital                                                                           |  |      | $0.00     |      |   | $ 0.00    |      |  |   | $ 0.00    |   |      |   | $0.00      |  |   | $ 0.00     |  
|Operating cash distribution to investors per weighted-average Class B Limited Partner Unit: |  |      |           |      |   |           |      |  |   |           |   |      |   |            |  |   |            |  
|Investment income                                                                           |  |      | $0.00     |      |   | $ 0.00    |      |  |   | $ 0.00    |   |      |   | $0.00      |  |   | $ 0.00     |  
|Return of capital                                                                           |  |      | $0.00     |      |   | $ 0.00    |      |  |   | $ 0.00    |   |      |   | $0.00      |  |   | $ 0.00     |  
|Distribution of net sale proceeds per weighted-average Limited Partner Unit:                |  |      |           |      |   |           |      |  |   |           |   |      |   |            |  |   |            |  
|Class A                                                                                     |  |      | $1.88     |      |   | $ 0.00    |      |  |   | $ 3.45    |   |      |   | $0.00      |  |   | $ 0.00     |  
|Class B                                                                                     |  |      | $1.70     |      |   | $ 0.00    |      |  |   | $ 8.01    |   |      |   | $0.00      |  |   | $ 0.00     |  



|ITEM 7. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL AND CONDITION RESULTS OF OPERATIONS.
|------- | --------------------------------------------------------------------------------------

The following discussion and analysis should be read in conjunction with the Selected Financial Data presented in Item 6 and our accompanying financial statements and notes thereto. See also Cautionary Note
Regarding Forward-Looking Statements preceding Part I of this report and Risk Factors in Item 1A. of this report.

Overview

Portfolio Overview

We have moved from the holding
phase to the positioning-for-sale phase of our life cycle. We currently own interests in four properties following the sales of the Iomega Building in the first quarter of 2007 and 111 Southchase Boulevard in the second quarter of 2007. While
the Iomega Building was leased through April 2009, the tenant was not occupying the building, and re-leasing the building following the known vacancy would have involved considerable costs, both in terms of re-leasing costs and lost revenue during
the downtime. The sale of 111 Southchase Boulevard was a direct result of leasing the previously vacant building to Caterpillar through 2011.

On
December 17, 2007, Fund IX-X-XI-REIT Associates completed a lease amendment with Avaya, the sole tenant at the Avaya Building, which extended the termination date from January 31, 2008 to January 31, 2010. Our focus at this time
involves leasing and marketing efforts that we believe will deliver the best disposition pricing for our limited partners.



Page 25



---

##### Index to Financial Statements

The fourth quarter 2007 operating distributions to limited partners were reserved. We anticipate that operating
distributions will be reserved in the near-term due to various issues, including funding our pro rata share of re-leasing costs associated with the aforementioned Avaya lease extension and anticipated capital improvements and anticipated re-leasing
costs for the 20/20 Building and the 360 Interlocken Building.

In August 2007, the General Partners distributed net sale proceeds from the sales of the
Gartner Building and 1315 West Century Drive of approximately $1,100,000 to limited partners. In November 2007, the General Partners distributed net sale proceeds from the sales of 1315 West Century Drive, the Iomega Building, and
111 Southchase Boulevard of approximately $1,970,000. Once the details surrounding the timing of the capital requirements and the potential sales of the properties become known, the General Partners will evaluate if distributions of the
remaining net sale proceeds would be appropriate.

Property Summary

As we move further into the positioning-for-sale phase, we will continue to focus on re-leasing vacant space and space that may become vacant upon the expiration of our current leases. In doing so, we will seek to
maximize returns to our limited partners by negotiating long-term leases at market rental rates while attempting to minimize down time, re-leasing expenditures, ongoing property level costs, and portfolio costs. As properties are positioned for
sale, our attention will shift to locating suitable buyers, negotiating purchase-sale contracts that will attempt to maximize the total return to our limited partners and minimize contingencies and our post-closing involvement with buyers.

Information relating to the properties owned, or previously owned, by the joint ventures is provided below:



| |  |  | The Cort Building was sold on September 11, 2003.
| | - |  | -------------------------------------------------



| |  |  | The Johnson Matthey Building was sold on October 5, 2004.
| | - |  | ---------------------------------------------------------



| |  |  | The Alstom Power  Knoxville Building was sold on March 15, 2005.
| | - |  | -----------------------------------------------------------------



| |  |  | The Gartner Building was sold on April 13, 2005.
| | - |  | ------------------------------------------------



| |  |  | The 1315 West Century Drive property was sold on December 22, 2006.
| | - |  | -------------------------------------------------------------------



| |  |  | The Iomega Building was sold on January 31, 2007.
| | - |  | -------------------------------------------------



| |  |  | The 111 Southchase Boulevard property was sold on May 23, 2007.
| | - |  | ---------------------------------------------------------------



| |  |  | The 360 Interlocken Building, located in the Broomfield submarket of Denver, Colorado, is 100% leased. The majority of this building is leased to GAIAM through May
2008.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Avaya Building in Oklahoma City, Oklahoma, is 100% leased through January 2010.
| | - |  | -----------------------------------------------------------------------------------



| |  |  | The 47320 Kato Road building, located in Fremont, California, in the Silicon Valley area, is 100% leased through November 2009.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------



| |  |  | The 20/20 Building, located in Leawood, Kansas, is approximately 77% leased through October 2012.
| | - |  | -------------------------------------------------------------------------------------------------

Industry Factors

Our results continue to be impacted by a number of
factors influencing the real estate industry.

General Economic Conditions and Real Estate Market Commentary

The General Partners review a number of economic forecasts and market commentaries in order to evaluate general economic conditions and to formulate a view of the current
environments effect on the real estate markets in which we operate.



Page 26



---

##### Index to Financial Statements

As measured by the U.S. gross domestic product, the U.S. economys growth rate declined from 2.9% in 2006 to 2.2% in
2007, primarily due to declines in private inventory investment and residential fixed investment and decelerations in exports, the majority of which occurred in the fourth quarter of 2007.

The market fundamentals underlying the U.S. office markets remained healthy through the end of 2007, as evidenced by a steady average vacancy rate of 12.5% for the
fourth quarter. However, recent trends in declining employment growth rates and new office supply coming on line suggest that market fundamentals could begin to deteriorate in 2008. However, as measured by office vacancy rates, the
magnitude of deterioration is anticipated to be modest and will vary across markets.

The year 2007 was a record year for portfolio and individual property
sale transactions. Total transaction volume for the year approximated $211 billion, an increase of 55% over 2006. The 2007 results were primarily attributable to several large portfolio sales that closed during the first half of the
year. Credit market disruptions that originated in the single-family housing sector spread to the commercial sector by midyear, and as a result, the pace of sale transactions declined significantly during the second half of the year.

The valuation of commercial office buildings may be impacted by a recent increase in capitalization rates, or the first year rate of return required by an
investor. Following the disruptions in the credit markets, capitalization rates started rising in the second half of 2007 after five years of continuous decline. Looking ahead to 2008, capitalization rates may continue to increase, although the
magnitude of such increases may be more modest for higher-quality properties. Ultimately, property valuations will be determined by a combination of capitalization rates and underlying property fundamentals. Capitalization rate movements
will be significantly influenced by factors such as the amount of capital awaiting investment in real estate and the availability of debt financing. From a fundamentals standpoint, the office sector of the real estate market may struggle over
the near-term with slowing rental rate growth and the potential for increases in vacancy rates, especially in markets with a large concentration of mortgage lending firms. However, a moderate supply of office space, the potential for inflation,
and a large amount of equity capital in the marketplace should lend support for existing Class A property values.

Impact of Economic Conditions on
our Portfolio

While some of the market conditions noted above may indicate expected changes in rental rates, the extent to which our portfolio may be
affected is dependent upon the contractual rental rates currently provided in existing leases at the properties we own. As the majority of our in-place leases are at properties that were acquired at times during which the market demanded higher
rental rates, as compared with today, new leasing activities in certain markets may result in a decrease in future rental rates.

Real Estate Funds with
Current Vacancy or Near-term Rollover Exposure

Less diversified real estate funds, such as the Partnership, that own fewer properties, and those with
current vacancies or near-term tenant rollover, may face a challenging leasing environment. The properties within these funds may be required to offer lower rental rates and higher concession packages to potential tenants, the degree to which will
depend heavily upon the specific property and market.

From a valuation standpoint, it is generally preferable to either renew an existing tenant lease or
re-lease the property prior to marketing it for sale. Generally, buyers will heavily discount their offering prices to compensate for existing or pending vacancies.



Page 27



---

##### Index to Financial Statements

Liquidity and Capital Resources

Overview

Our operating strategy entails funding expenditures related to the recurring operations of the Joint
Ventures properties and the portfolio with operating cash flows, including current and prior period operating distributions received from the Joint Ventures, and assessing the amount of remaining cash flows that will be required to fund known
future re-leasing costs and other capital improvements. Any residual operating cash flows are generally considered available for distribution to the Class A limited partners and, unless reserved, are generally paid quarterly. As a result, the
ongoing monitoring of our cash position is critical to ensuring that adequate liquidity and capital resources are available. Economic downturns in one or more of our core markets could adversely impact the ability of our tenants to honor lease
payments and our ability to re-lease space on favorable terms as leases expire or space otherwise becomes vacant. In the event of either situation, cash flows and, consequently, our ability to provide funding for capital needs could be adversely
affected.

Short-Term Liquidity

During the year ended
December 31, 2007, we generated net operating cash flows, including distributions received from the Joint Ventures, of approximately $122,000. Operating distributions from the Joint Ventures are generally representative of rental revenues and
tenant reimbursements, less property operating expenses, management fees, general administrative expenses, and capital expenditures. Future operating distributions paid to limited partners will be largely dependent upon the amount of cash generated
from the Joint Ventures, our expectations of future cash flows, and determination of near-term cash needs for tenant re-leasing costs and other capital improvements for properties owned by the Joint Ventures. We anticipate that future operating
distributions from the Joint Ventures will remain at similar levels in the near term.

The 2007 operating cash flows and net proceeds from the sale of
properties in previous periods were used to fund re-leasing costs of approximately $530,000 incurred in connection with the new leases at 111 Southchase Boulevard and the 20/20 Building. We anticipate funding our pro-rata share of re-leasing costs
associated with the Avaya lease extension and anticipated capital improvements and anticipated re-leasing costs for the 20/20 Building and the 360 Interlocken Building.

During the year ended December 31, 2007, we received aggregate net proceeds of approximately $2,304,000, primarily from the sales of the Iomega Building and 111 Southchase Boulevard and distributed approximately
$3,070,000 from the sales of the Gartner Building, 1315 West Century Drive, the Iomega Building, and 111 Southchase Boulevard.

We believe that the
cash on hand and distributions due from the Joint Ventures are sufficient to cover our working capital needs, including liabilities of approximately $54,000 as of December 31, 2007. During 2008, our General Partners anticipate that the
Partnership will be able to fund its proportionate share of anticipated capital expenditures and re-leasing costs noted above using future operating cash flows and net sale proceeds.

Long-Term Liquidity

We expect that our future sources of capital will be primarily derived from operating cash flows
generated from the Joint Ventures, and net proceeds generated from the selective and strategic sale of properties. Our future long-term liquidity requirements will include, but not be limited to, funding tenant improvements, renovations, expansions,
and other significant capital improvements necessary for properties owned through the Joint Ventures. We expect to continue to use substantially all future net cash flows from operations to provide funding for such requirements. Future cash flows
from operating activities will be primarily affected by distributions received from the Joint Ventures, which are dependent upon the net operating income generated by the Joint Ventures properties, less reserves for known or anticipated
capital expenditures.



Page 28



---

##### Index to Financial Statements

Capital Resources

The Partnership is an investment vehicle formed for the purpose of acquiring, owning, and operating income-producing real properties or investing in joint ventures formed for the same purpose, and has invested all of the partners
original net offering proceeds available for investment. Thus, it is unlikely that we will acquire interests in any additional properties or joint ventures. Historically, our investment strategy has generally involved acquiring properties that are
pre-leased to creditworthy tenants on an all-cash basis through joint ventures with affiliated partnerships.

The Joint Ventures fund capital expenditures
primarily related to building improvements for the purpose of maintaining the quality of their properties, and tenant improvements for the purpose of readying their properties for re-leasing. As leases expire, we will work with the Joint Ventures to
attempt to re-lease space to an existing tenant or market the space to prospective new tenants. Generally, tenant improvements funded in connection with lease renewals require less capital than those funded in connection with new leases. However,
external conditions, such as the supply of and demand for comparable space available within a given market, drive capital costs as well as rental rates. Any capital or other expenditures not provided for by the operations of the Joint Ventures will
be funded by the Partnership and the respective joint venture partners on a pro-rata basis.

Operating cash flows, if available, are generally distributed
from the Joint Ventures to the Partnership during the first month following each calendar quarter-end. Our cash management policy typically includes first utilizing current period operating cash flow until depleted, at which point operating reserves
are utilized to fund capital and other required expenditures. In the event that current and prior period accumulated operating cash flows are insufficient to fund such costs, net property sale proceeds reserves would then be utilized.



Page 29



---

##### Index to Financial Statements

As of December 31, 2007, we had received, used, distributed, and held net sale proceeds allocated to the Partnership
from the sale of properties as presented below:



|                                                      |  |             |  |                                     |  |                                             |            |                         |   |                                                                |  |                                                                                                                                                                            |  |   |           |  |   |        
|----------------------------------------------------- |  | ----------- |  | ----------------------------------- |  | ------------------------------------------- | ---------- | ----------------------- | - | -------------------------------------------------------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | - | --------- |  | - | -------
|Property Sold                                         |  | NetProceeds |  | PartnershipsApproximateOwnership % |  | Net SaleProceedsAllocated to thePartnership |            | Use ofNet Sale Proceeds |   | Net Sale ProceedsDistributed toPartners
as ofDecember 31, 2007 |  | Undistributed NetSale Proceeds as ofDecember 31, 2007                                                                                                                     
|                                                      |  |             |  | Amount                              |  | Purpose                                     |            |                        
|                                                      |  |             |  |                                     |  |                                             |           
|Cort Building(sold in 2003)                           |  | $5,563,403  |  | 24%                                 |  | $                                           | 1,315,906  |                         | $ | 0                                                              |  |                                                                                                                                                                           |  | $ | 1,315,906 |  | $ | 0      
|                                                      |  |             |  |                                     |  |                                             |           
|Johnson Matthey Building(sold in 2004)                |  | $9,675,000  |  | 26%                                 |  |                                             | 2,529,819  |                         |   | 0                                                              |  |                                                                                                                                                                           |  |   | 2,529,819 |  |   | 0      
|                                                      |  |             |  |                                     |  |                                             |           
|Alstom Power  Knoxville Building(sold in March 2005) |  | $11,646,089 |  | 9%                                  |  |                                             | 1,023,528  |                         |   | 0                                                              |  |                                                                                                                                                                           |  |   | 1,023,528 |  |   | 0      
|                                                      |  |             |  |                                     |  |                                             |           
|Gartner Building(sold in April 2005)                  |  | $12,396,859 |  | 26%                                 |  |                                             | 3,241,531  |                         |   | 340,000                                                        |  |   Partnership operating expenses(2006)    Joint venture operating expenses (2006)    Re-leasing the 20/20
Building (2006)    Re-leasing
111 Southchase Boulevard(2007) |  |   | 2,901,531 |  |   | 0      
|                                                      |  |             |  |                                     |  |                                             |           
|1315 West Century Drive(sold in December 2006)        |  | $8,059,625  |  | 9%                                  |  |                                             | 708,328    |                         |   | 120,000                                                        |  |   Re-leasing 111 Southchase Boulevard(2007)                                                                                                                               |  |   | 588,328   |  |   | 0      
|                                                      |  |             |  |                                     |  |                                             |           
|Iomega Building(sold in January 2007)                 |  | $4,685,151  |  | 9%                                  |  |                                             | 411,759    |                         |   | 0                                                              |  |                                                                                                                                                                           |  |   | 411,759   |  |   | 0      
|                                                      |  |             |  |                                     |  |                                             |           
|111 Southchase Boulevard(sold in May 2007)            |  | $7,236,841  |  | 26%                                 |  |                                             | 1,892,289  |                         |   | 220,000                                                        |  |   Re-leasing the 20/20 Building (2007)    Partnership operating expenses
(2007)                                                                                          |  |   | 1,099,128 |  |   | 573,161
|                                                      |  |             |  |                                     |  |                                             |            |                         |   |                                                                |  |                                                                                                                                                                            |  |   |           |  |   |        
|                                                      |  |             |  |                                     |  |                                             |           
|Total                                                 |  |             |  |                                     |  | $                                           | 11,123,160 |                         | $ | 680,000                                                        |  |                                                                                                                                                                            |  | $ | 9,869,999 |  | $ | 573,161
|                                                      |  |             |  |                                     |  |                                             |            |                         |   |                                                                |  |                                                                                                                                                                            |  |   |           |  |   |        

Our General Partners distributed net sale proceeds of approximately $3.1 million in 2007. Upon evaluating the
capital needs of the properties in which we currently own an interest, our General Partners have determined to hold reserves of the remaining net sale proceeds of approximately $0.6 million.

Results of Operations

Comparison of the year ended
December 31, 2007 vs. the year ended December 31, 2006

Equity in Income (loss) of Joint Ventures

Equity in income (loss) of Joint Ventures was $621,615 and $(222,194) for the years ended December 31, 2007 and 2006, respectively. The 2007 increase in equity in
income (loss) of Joint Ventures is primarily attributable to



Page 30



---

##### Index to Financial Statements

(i) the gains recognized on the sales of the Iomega Building in January 2007 and 111 Southchase Boulevard in May 2007, (ii) an increase in
operating income due to leasing activity at the 20/20 Building and 111 Southchase Boulevard prior to the sale, and (iii) recognizing an impairment loss and additional loss on sale of 1315 West Century Drive in 2006 as a result of a change in
managements intended holding period for this asset.

We expect equity in income of Joint Ventures to decrease in future periods as a result of
recognizing non-recurring gains on the sales of the Iomega Building and 111 Southchase Boulevard, as well as a decrease in operating income due to the aforementioned sales.

General and Administrative Expenses

Total
general and administrative expenses were $143,807 and $130,883 for the years ended December 31, 2007 and 2006, respectively. The 2007 increase is primarily attributable to an increase in accounting fees and administrative costs, substantially
all of which resulted from reporting and regulatory requirements.

We anticipate that changes in the future levels of our general and administrative
expenses will vary primarily dependent upon changes in our reporting and regulatory requirements.

Interest and Other
Income

Interest and other income was $120,413 and $73,508 for the years ended December 31, 2007 and 2006, respectively. The 2007 increase is primarily
a result of an increase in the average amount of net sale proceeds held during the respective periods due to the sales of 1315 West Century Drive in December 2006, the Iomega Building in January 2007, and 111 Southchase Boulevard in May 2007,
partially offset by the distribution of net sale proceeds to limited partners in August 2007 and November 2007. Future levels of interest income will be largely dependent upon the timing of future dispositions and net sale proceeds distributions to
the limited partners, and the amount of operating cash needed to invest in the Joint Ventures related to funding our pro-rata share of re-leasing costs and capital expenditures.

Comparison of the year ended December 31, 2006 vs. the year ended December 31, 2005

Equity in Income (loss) of Joint Ventures

Equity in income (loss) of Joint Ventures was $(222,194) and $1,553,813 for the
years ended December 31, 2006 and 2005, respectively. The 2006 decrease in equity in income (loss) of Joint Ventures is primarily attributable to (i) the gains recognized on the sales of the Alstom Power  Knoxville Building and the
Gartner Building in 2005; (ii) a reduction in operating income due to the aforementioned sales; (iii) recognizing an impairment loss at 1315 West Century Drive in the third quarter of 2006; (iv) recognizing an additional loss on
the sale of 1315 West Century Drive in the fourth quarter of 2006; and (v) the expiration of the lease of the sole tenant of 1315 West Century Drive in April 2005, partially offset by (vi) increasing the building occupancy at the
360 Interlocken Building to 100% in the second quarter of 2006; and (vii) property tax refunds in the third quarter of 2006 at the 360 Interlocken Building and 1315 West Century Drive as a result of successful prior year tax appeals.

General and Administrative Expenses

Total general and administrative expenses were $130,883 and $200,956 for the years ended December 31, 2006 and 2005, respectively. The 2006 decrease is primarily attributable a decline in administrative costs and legal fees relative to
the decrease in the size of the portfolio as a result of the sales of properties and a decline in Tennessee partnership franchise and excise taxes due to the 2005 sale of the Alstom Power  Knoxville Building.

Interest and Other Income

Interest and
other income was $73,508 and $142,487 for the years ended December 31, 2006 and 2005, respectively. The 2006 decrease is a result of a decrease in the average amount of net sale proceeds held during the respective periods, partially offset by
an increase in the daily interest yield.



Page 31



---

##### Index to Financial Statements

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 would protect us from 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 our leases, the leases may not readjust their reimbursement rates frequently enough to cover inflation.

Application of Critical Accounting Policies

Our accounting policies have been established to conform with U.S.
generally accepted accounting principles (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
managements 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.

Below is a discussion of the accounting policies used by the Partnership and the Joint Ventures, which are considered to be critical in that they may require complex
judgment in their application or require estimates about matters that are inherently uncertain.

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 the Joint Ventures assets by class are as follows:



|                      |  |                                       
|--------------------- |  | --------------------------------------
|Buildings             |  | 40 years                              
|Building improvements |  | 5-25 years                            
|Land improvements     |  | 20 years                              
|Tenant improvements   |  | Shorter of lease term or economic life

In the event that the Joint Ventures utilize inappropriate useful lives or methods of depreciation, our net income
would be misstated.

Valuation of Real Estate Assets

We continually monitor events and changes in circumstances that could indicate that the carrying amounts of the real estate assets in which we have an ownership interest through investments in the Joint Ventures may not be recoverable. When
indicators of potential impairment are present which indicate that the carrying amounts of real estate assets may not be recoverable, management assesses the recoverability of the real estate assets by determining whether the carrying value of the
real estate assets will be recovered through the undiscounted future operating cash flows expected from the use of the assets and their eventual disposition. In the event that such expected undiscounted future cash flows do not exceed the carrying
value, management adjusts the real estate assets to the fair value, and recognizes an impairment loss. Estimated fair values are calculated based on the following information, dependent upon availability, in order of preference: (i) recently
quoted market prices, (ii) market prices for comparable properties, or (iii) the present value of undiscounted cash flows, including estimated salvage value. In the third quarter of 2006, Fund IX-X-XI-REIT Associates recorded an impairment



Page 32



---

##### Index to Financial Statements

loss for 1315 West Century Drive of approximately $354,000, of which approximately $31,000 was allocated to the Partnership to reduce the carrying value of
1315 West Century Drive to its fair value, less costs to sell as a result of a change in our intended holding period for this asset.

Projections of
expected future cash flows require management to estimate future market rental income amounts subsequent to the expiration of current lease agreements, property operating expenses, discount rates, the number of months it takes to re-lease the
property, and the number of years the property is held for investment. The use of inappropriate assumptions in the future cash flow analysis would result in an incorrect assessment of the propertys future cash flows and fair value, and could
result in the overstatement of the carrying value of real estate assets held by the Joint Ventures and net income of the Partnership.

Related-Party
Transactions and Agreements

We have entered into agreements with Wells Capital and Wells Management, affiliates of our General Partners, or their
affiliates, whereby we pay certain fees and expense reimbursements to Wells Capital, Wells Management or their affiliates for asset management, the management and leasing of our properties; administrative services relating to accounting, property
management, and other partnership administration; and incur the related expenses. See Item 13, Certain Relationships and Related Transactions for a description of these fees and reimbursements and amounts incurred and Risk
Factors  Conflicts of Interest in Item 1A. of this report.

Potential Tax Impact for Limited Partners Holding Class B Units 
American Jobs Creation Act of 2004

The American Jobs Creation Act of 2004 added Section 470 to the Internal Revenue Code, which initially provided
for certain limitations on the utilization of losses by investors that are attributable to leased property owned by a partnership having both taxable and tax-exempt partners such as the Partnership. If the limitations of Section 470 were
applicable to the Partnership, passive losses allocable to limited partners holding Class B Units could only be utilized to offset passive income generated from the same property or potentially from properties owned by the Partnership. However,
following the enactment of Section 470, the IRS issued a series of announcements applicable to taxable years 2004, 2005, and 2006, which had the effect of delaying the applicability of Section 470 to partnerships based solely on the fact
that a partnership had both taxable and tax-exempt partners. In addition, Section 403(ff) of the Gulf Opportunity Zone Act of 2005 amended the effective date provisions of Section 470 to provide that, in the case of leased property treated
as tax-exempt use property by reason of its being owned by a partnership having both taxable and tax-exempt partners, Section 470 applies only to property acquired after March 12, 2004. Further, in December 2007, the Tax Technical
Corrections Act of 2007 (the 2007 Technical Corrections Act) was enacted. Section 407(c) of the 2007 Technical Corrections Act amended Section 470 to exempt partnerships having both taxable and tax-exempt partners from the
application of Section 470 (with a limited exception applicable only to partnerships which could be reclassified as leases under the facts and circumstance of the transaction). These provisions of the 2007 Technical Corrections Act
are effective as if they were included in the American Jobs Creation Act initially. Since the Partnership acquired all of its properties prior to March 12, 2004, and is not expected to acquire interests in any additional properties in the
future, and as a result of the recently enacted 2007 Technical Corrections Act, we do not believe that the provisions of Section 470 should apply to limit the utilization of losses attributable to the properties owned by the Partnership in any
year.



|ITEM 7A. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
|-------- | -----------------------------------------------------------

Since
we do not borrow any money, make any foreign investments, or invest in any market risk-sensitive instruments, we are not subject to risks relating to interest rates, foreign current exchange rate fluctuations, or the other market risks contemplated
by Item 305 of Regulation S-K.



Page 33



---

##### Index to Financial Statements

|ITEM 8. | FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
|------- | --------------------------------------------

Our financial
statements and supplementary data are detailed under Item 15(a) and filed as part of the report on the pages indicated.



|ITEM 9. | CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE.
|------- | -------------------------------------------------------------------------------------

On September 22, 2006, the Financial Oversight Committee of the General Partners dismissed Ernst & Young LLP as the Partnerships independent registered public accounting firm, effective
immediately. Also, on September 22, 2006, the Financial Oversight Committee engaged Frazier & Deeter, LLC as the Partnerships independent registered public accounting firm.

Ernst & Young LLPs report on the financial statements of the Partnership for the year ended December 31, 2005 did not contain an adverse opinion or
disclaimer of opinion, and was not qualified or modified as to uncertainty, audit scope, or accounting principle.

During the year ended December 31,
2005, and the subsequent interim period through September 22, 2006, there were no disagreements with Ernst & Young LLP on any matters related to accounting principles or practices, financial statement disclosures, or auditing scope or
procedures, which, if not resolved to the satisfaction of Ernst & Young LLP, would have caused Ernst & Young LLP to make reference thereto in their reports on the financial statements of the Partnership for such years. There were
no reportable events as set forth in Item 304(a)(1)(v) of Regulation S-K.

The Partnership provided Ernst & Young LLP with a copy of the Form
8-K filed with regard to the change in independent registered public accounting firm, which was filed with the SEC on September 27, 2006, and requested that Ernst & Young LLP furnish the Partnership with a letter addressed to the
SEC stating whether or not it agrees with the foregoing statements. A copy of Ernst & Young LLPs letter dated September 27, 2006, was filed as Exhibit 16.1 to the September 27, 2006 Form 8-K.

During the year ended December 31, 2005, and through September 22, 2006, the Partnership did not consult with Frazier & Deeter, LLC with respect to
the application of accounting principles to a specified transaction, either completed or proposed, or the type of audit opinion that might be rendered on the Partnerships financial statements, or any other matters or reportable events as set
forth in Items 304(a)(2)(i) and (ii) of Regulation S-K.

There were no disagreements with the Partnerships independent public accountants during
the years ended December 31, 2007 and 2006.

ITEM 9A(T).     CONTROL AND PROCEDURES.

Evaluation of Disclosure Controls and Procedures

We carried out an
evaluation, under the supervision and with the participation of management of Wells Capital, the corporate general partner of one of our General Partners, including the Principal Executive Officer and Principal Financial Officer, of the
effectiveness of the design and operation of our disclosure controls and procedures, as required by Rule 13a-15(b) of the Securities Exchange Act of 1934 as of December 31, 2007. Based upon that evaluation, which was completed as of the end of
the period covered by this Form 10-K, the Principal Executive Officer and Principal Financial Officer concluded that our disclosure controls and procedures were effective at December 31, 2007 in providing a reasonable level of assurance that
the information we are required to disclose in reports that we file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized, and reported within the time periods specified in applicable SEC rules and forms, including
providing a reasonable level of assurance that the information required to be disclosed by us in such reports is accumulated and communicated to our management, including our Principal Executive Officer and our Principal Financial Officer, as
appropriate to allow timely decisions regarding required disclosure.



Page 34



---

##### Index to Financial Statements

Management Report on Internal Control Over Financial Reporting

Our management is responsible for establishing and maintaining adequate internal control over financial reporting, as defined in Rules 13a-15(f) and 15d-15(f) under the
Securities Exchange Act of 1934, as a process designed by, or under the supervision of, the Principal Executive Officer and Principal Financial Officer and effected by our management and other personnel to provide reasonable assurance regarding the
reliability of financial reporting and the preparation of financial statements for external purposes in accordance with GAAP and includes those policies and procedures that:



| |  |  | pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and disposition of the assets of the Partnership;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | provide reasonable assurance that the transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP, and that
receipts and expenditures of the Partnership are being made only in accordance with authorizations of management and/or members of the Financial Oversight Committee; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Partnerships assets that could
have a material effect on the financial statements.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Because of the inherent limitations of internal control over financial reporting,
including the possibility of human error and the circumvention or overriding of controls, material misstatements may not be prevented or detected on a timely basis. In addition, projections of any evaluation of effectiveness to future periods are
subject to the risks that controls may become inadequate because of changes and conditions or that the degree of compliance with policies or procedures may deteriorate. Accordingly, even internal controls determined to be effective can provide only
reasonable assurance that the information required to be disclosed in reports filed under the Securities Exchange Act of 1934 is recorded, processed, summarized and represented within the time periods required.

Our management has assessed the effectiveness of our internal control over financial reporting at December 31, 2007. To make this assessment, we used the criteria
for effective internal control over financial reporting described in Internal Control  Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on this assessment, our management believes
that as of December 31, 2007, our system of internal control over financial reporting met those criteria.

This annual report does not include an
attestation report of the Partnerships registered public accounting firm regarding internal control over financial reporting. Managements report was not subject to attestation by the Partnerships registered public accounting firm
pursuant to temporary rules of the SEC that permit the Partnership to provide only managements report in this Annual Report on Form 10-K.

Changes
in Internal Control Over Financial Reporting

There have been no significant changes in our internal control over financial reporting during the quarter
ended December 31, 2007 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.



|ITEM 9B. | OTHER INFORMATION.
|-------- | ------------------

For the quarter ended December 31, 2007,
all items required to be disclosed under Form 8-K were reported under Form 8-K.



Page 35



---

##### Index to Financial Statements

PART III



|ITEM 10. | DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANTS GENERAL PARTNERS.
|-------- | ----------------------------------------------------------------------

Wells Partners

The sole general partner of Wells Partners, one of our General Partners, is Wells Capital, a Georgia corporation. The
executive offices of Wells Capital are located at 6200 The Corners Parkway, Norcross, Georgia 30092. Wells Capital was organized on April 18, 1984 under the Georgia Business Corporation Code, and is primarily in the business of serving as
general partner or as an affiliate to the general partner in affiliated public limited partnerships (Wells Real Estate Funds). Wells Capital or its affiliates serves as the advisor to the Wells Real Estate Investment Trust II, Inc.
and Wells Timberland REIT, Inc. (collectively, Wells REITs), each of which are Maryland corporations. Wells Real Estate Investment Trust II, Inc. qualifies as a real estate investment trust, and Wells Timberland REIT, Inc. intends
to qualify as a real estate investment trust. In these capacities, Wells Capital performs certain services for the Wells Real Estate Funds and the Wells REITs, including presenting, structuring, and acquiring real estate investment opportunities;
entering into leases and service contracts on acquired properties; arranging for and completing the disposition of properties; and providing other services such as accounting and administrative functions. Wells Capital is a wholly owned subsidiary
of WREF, of which Leo F. Wells, III is the sole stockholder.

Leo F. Wells, III

Mr. Wells, 64, who serves as one of our General Partners, is the president, treasurer, and sole director of Wells Capital, which is our corporate general partner. He is also the sole stockholder, president, and
sole director of WREF, the parent corporation of Wells Capital, Wells Management, Wells Investment Securities, Inc. (WIS), and Wells & Associates, Inc., a real estate brokerage and investment company formed in 1976 and
incorporated in 1978, for which Mr. Wells serves as principal broker. He is also the president, treasurer, and sole director of:



| |  |  | Wells Management, our property manager;
| | - |  | ---------------------------------------



| |  |  | Wells Asset Management, Inc.;
| | - |  | -----------------------------



| |  |  | Wells & Associates, Inc.; and
| | - |  | -----------------------------



| |  |  | Wells Development Corporation, a company he organized in 1997 to develop real properties.
| | - |  | -----------------------------------------------------------------------------------------

Mr. Wells is a director of each of the Wells REITs, which are Maryland corporations that either currently qualify as a real estate investment trust or intend to
qualify as a real estate investment trust.

Mr. Wells was a real estate salesman and property manager from 1970 to 1973 for Roy D. Warren &
Company, an Atlanta-based real estate company, and he was associated from 1973 to 1976 with Sax Gaskin Real Estate Company. From 1980 to February 1985 he served as Vice President of Hill-Johnson, Inc., a Georgia corporation engaged in the
construction business. Mr. Wells holds a Bachelor of Business Administration degree in economics from the University of Georgia. Mr. Wells is a member of the Financial Planning Association.

On August 26, 2003, Mr. Wells and WIS entered into a Letter of Acceptance, Waiver and Consent (AWC) with the National Association of Securities
Dealers, Inc. (NASD) relating to alleged rule violations. The AWC set forth the NASDs findings that WIS and Mr. Wells had violated conduct rules relating to the provision of noncash compensation of more than $100 to associated
persons of NASD member firms in connection with their attendance at the annual educational and due diligence conferences sponsored by WIS in 2001 and 2002. Without admitting or denying the allegations and findings against them, WIS and
Mr. Wells consented in the AWC to various findings by the NASD, which are summarized in the following paragraph:

In 2001 and 2002, WIS
sponsored conferences attended by registered representatives who sold its real estate investment products. WIS also paid for certain expenses of guests of the registered representatives



Page 36



---

##### Index to Financial Statements

who attended the conferences. In 2001, WIS paid the costs of travel to the conference and meals for many of the guests, and paid the costs of playing golf
for some of the registered representatives and their guests. WIS later invoiced registered representatives for the cost of golf and for travel expenses of guests, but was not fully reimbursed for such. In 2002, WIS paid for meals for the
guests. WIS also conditioned most of the 2001 conference invitations on attainment by the registered representatives of a predetermined sales goal for WIS products. This conduct violated the prohibitions against payment and receipt of noncash
compensation in connection with the sales of these products contained in NASDs Conduct Rules 2710, 2810, and 3060. In addition, WIS and Mr. Wells failed to adhere to all of the terms of their written undertaking made in March 2001 not to
engage in the conduct described above, and thereby engaged in conduct that was inconsistent with high standards of commercial honor and just and equitable principles of trade in violation of NASD Conduct Rule 2110.

WIS consented to a censure and Mr. Wells consented to suspension from acting in a principal capacity with an NASD member firm for one year. WIS and Mr. Wells
also agreed to the imposition of a joint and several fine in the amount of $150,000. Mr. Wells one-year suspension from acting in a principal capacity ended on October 6, 2004. Mr. Wells continues to represent the issuer and
perform other nonprincipal activities on behalf of WIS.

Section 16(a) Beneficial Ownership Reporting Compliance

Section 16(a) of the Securities Exchange Act of 1934 requires the officers and directors of the general partner of our general partner, and persons who own 10% or
more of any class of equity interests in the Partnership, to report their beneficial ownership of equity interests in the Partnership to the SEC. Their initial reports are required to be filed using the SECs Form 3, and they are required
to report subsequent purchases, sales, and other changes using the SECs Form 4, which must be filed within two business days of most transactions. Officers, directors, and partners owning more than 10% of any class of equity interests in
the Partnership are required by SEC regulations to furnish us with copies of all of reports they file pursuant to Section 16(a).

Financial
Oversight Committee

The Partnership does not have a board of directors or an audit committee. Accordingly, as the corporate general partner of one of
the General Partners of the Partnership, Wells Capital has established a Financial Oversight Committee consisting of Leo F. Wells, III, as the Principal Executive Officer; Douglas P. Williams, as the Principal Financial Officer; and Randall D.
Fretz, as the Senior Vice President of Wells Capital. The Financial Oversight Committee serves the equivalent function of an audit committee for, among others, the following purposes: appointment, compensation, review and oversight of the work of
our independent registered public accountant, and establishing and enforcing the code of ethics. However, since neither the Partnership nor its corporate general partner has an audit committee and the Financial Oversight Committee is not independent
of the Partnership or the General Partners, we do not have an audit committee financial expert.

Code of Ethics

The Partnership has adopted a code of ethics applicable to Wells Capitals Principal Executive Officer and Principal Financial Officer, as well as the principal
accounting officer, controller or other employees of Wells Capital performing similar functions on behalf of the Partnership, if any. The code of ethics is contained in the Business Standards/Code of Conduct/General Policies established by WREF. You
may obtain a copy of this code of ethics, without charge, upon request by calling our Client Services Department at 800-557-4830 or 770-243-8282.



|ITEM 11. | COMPENSATION OF GENERAL PARTNERS AND AFFILIATES.
|-------- | ------------------------------------------------

While the
Partnership is managed by the General Partners and their affiliates, it does not pay any salaries or other compensation directly to the General Partners or to any individual employees, officers, or directors of the General Partners. Further, the
Partnership does not employ, and is not managed by, any of its own employees,



Page 37



---

##### Index to Financial Statements

officers, or directors. Accordingly, no compensation has been awarded to, earned by, or paid to any such individuals in connection with the management of the
Partnership. Due to our current management structure and our lack of any direct employees, officers, or directors, no discussion and analysis of compensation paid by the Partnership nor tabular information concerning salaries, bonuses, and other
types of compensation to executive officers or directors of the Partnership has been included in this Annual Report on Form 10-K.

See
Item 13, Certain Relationships and Related Transactions, for a description of the fees incurred by the Partnership payable to affiliates of the General Partners during the year ended December 31, 2007.



|ITEM 12. | SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.
|-------- | ---------------------------------------------------------------



|(a) | No limited partner owns beneficially more than 5% of any class of the outstanding units of the Partnership.
|--- | -----------------------------------------------------------------------------------------------------------



|(b) | Set forth below is the security ownership of management as of February 29, 2008.
|--- | --------------------------------------------------------------------------------



|                          |  |                          |  |                                           |  |                
|------------------------- |  | ------------------------ |  | ----------------------------------------- |  | ---------------
|Title of Class            |  | Name of Beneficial Owner |  | Amount and Nature of Beneficial Ownership |  | Percent ofClass
|Limited Partnership Units |  | Leo F. Wells, III        |  | 5,131.319 Units(1)                        |  | Less than 1%   



| | (1) | Leo F. Wells, III owns 5,109.22 Class A Units through an Individual Retirement Account and 22.099 Class A
Units through Wells Capital.
| | --- | --------------------------------------------------------------------------------------------------------------------------------------



|(c) | No arrangements exist which would, upon execution, result in a change in control of the Partnership.
|--- | ----------------------------------------------------------------------------------------------------



|ITEM 13. | CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.
|-------- | -----------------------------------------------

The compensation
and fees we pay to our General Partners or their affiliates in connection with our operations are as follows:

Interest in Partnership Cash Flow and Net
Sale Proceeds

The General Partners are entitled to receive a subordinated participation in net cash flow from operations equal to 10% of net cash flow
after the limited partners holding Class A Units have received preferential distributions equal to 10% of their adjusted capital accounts in each fiscal year. The General Partners are also entitled to receive a subordinated participation in net
sales proceeds and net financing proceeds equal to 20% of residual proceeds available for distribution after limited partners holding Class A Units have received a return of their adjusted capital contributions plus a 10% cumulative return on
their adjusted capital contributions, and limited partners holding Class B Units have received a return of their adjusted capital contributions plus a 15% cumulative return on their adjusted capital contributions; provided, however, that in no
event shall the General Partners receive in the aggregate in excess of 15% of net sales proceeds and net financing proceeds remaining after payments to limited partners from such proceeds of amounts equal to the sum of their adjusted capital
contributions plus a 6% cumulative return on their adjusted capital contributions. The General Partners did not receive any distributions of net cash from operations or net sales proceeds for the year ended December 31, 2007.

Management and Leasing Fees

In accordance with the property
management and leasing agreement, Wells Management, an affiliate of the General Partners, receives compensation for asset management and the management and leasing of our properties owned through joint ventures equal to (a) 2.5% for management
services and 2% for leasing services (aggregate maximum of 4.5%) of the gross revenues collected monthly; plus a separate competitive fee for the one-time initial lease-up of newly constructed properties in an amount not to exceed the fee
customarily charged in arms-length transactions by others rendering similar services in the same geographic area for similar properties, which is assessed periodically based on market studies, or (b) in the case of commercial properties
that are leased on a long-term net basis (ten or more years), the maximum property management fee from such leases shall be



Page 38



---

##### Index to Financial Statements

1% of the gross revenues generally paid over the life of the leases except for a one-time initial leasing fee of 3% of the gross revenues on each lease
payable over the first five full years of the original lease term. Management and leasing fees are paid by the Joint Ventures and, accordingly, included in equity in income of joint ventures in the accompanying statement of operations. Our share of
management and leasing fees and lease acquisition costs incurred through the Joint Ventures that are payable to Wells Management is $9,488, $9,449, and $16,739 for the years ended December 31, 2007, 2006, and 2005, respectively.

Real Estate Commissions

In connection with the sale of our
properties, the General Partners or their affiliates may receive commissions not exceeding the lesser of (a) 50% of the commissions customarily charged by other brokers in arms-length transactions involving comparable properties in the
same geographic area or (b) 3% of the gross sales price of the property, and provided that payments of such commissions will be made only after limited partners have received prior distributions totaling 100% of their capital contributions plus
a 6% cumulative return on their adjusted capital contributions. No real estate commissions were paid to the General Partners or affiliates for the years ended December 31, 2007, 2006, or 2005.

Procedures Regarding Related-Party Transactions

Our policies and
procedures governing related-party transactions with our General Partners and their affiliates, including, but not limited to, all transactions required to be disclosed under Item 404(a) of Regulation S-K, are restricted or severely limited by
the provisions of Articles XI, XII, XIII, and XIV of our partnership agreement, which has been filed with the SEC. No transaction has been entered into with either of our General Partners or their affiliates that does not comply with those policies
and procedures. In addition, in any transaction involving a potential conflict of interest, including any transaction that would require disclosure under Item 404(a) of Regulation S-K, our General Partners must view such a transaction
after taking into consideration their fiduciary duties to the Partnership.

Administrative Reimbursement

Wells Capital, the corporate general partner of Wells Partners, one of the Partnerships General Partners, and Wells Management perform certain administrative
services for the Partnership, relating to accounting, property management, and other partnership administration, and incur the related expenses. Such expenses are allocated among other entities affiliated with the General Partners based on time
spent on each fund by individual administrative personnel. In the opinion of the General Partners, this allocation is a reasonable estimation of such expenses. We incurred administrative expenses of $62,165, $50,821, and $64,001 payable to Wells
Capital and Wells Management for the years ended December 31, 2007, 2006, and 2005, respectively.



|ITEM 14. | PRINCIPAL ACCOUNTING FEES AND SERVICES.
|-------- | ---------------------------------------

Preapproval Policies
and Procedures

The Financial Oversight Committee preapproves all auditing and permissible nonauditing services provided by our independent registered
public accountants. The approval may be given as part of the Financial Oversight Committees approval of the scope of the engagement of our independent registered public accountants or on an individual basis. The preapproval of certain
audit-related services and certain nonauditing services not exceeding enumerated dollar limits may be delegated to one or more of the Financial Oversight Committees members, but the member to whom such authority is delegated shall report any
preapproval decisions to the full Financial Oversight Committee. Our independent registered public accountants may not be retained to perform the nonauditing services specified in Section 10A(g) of the Securities Exchange Act of 1934.

Fees Paid to the Independent Registered Public Accountants

On September 22, 2006, the Financial Oversight Committee of the General Partners dismissed Ernst & Young LLP as the Partnerships independent registered public accounting firm, which had served as the Partnerships



Page 39



---

##### Index to Financial Statements

independent registered public accountants since July 3, 2002, and appointed Frazier & Deeter, LLC to serve in that capacity for the fiscal
years ended December 31, 2007 and 2006. All such fees are recognized in the period to which the services relate. A portion of such fees are allocated to the joint ventures in which the Partnership invests. The aggregate fees billed to the
Partnership for professional accounting services by Frazier & Deeter, LLC and Ernst & Young LLP, including the audit of the Partnerships annual financial statements, for the fiscal years ended December 31, 2007 and 2006,
are set forth in the table below.



|                   |  |                       |        |                   |   |        |  |      |        |  |   |       
|------------------ |  | --------------------- | ------ | ----------------- | - | ------ |  | ---- | ------ |  | - | ------
|                   |  | Frazier & Deeter, LLC |        | Ernst & Young LLP
|                   |  | 2007                  |        | 2006              |   | 2007   |  | 2006
|Audit Fees         |  | $                     | 23,277 |                   | $ | 18,081 |  | $    | 0      |  | $ | 0     
|Audit-Related Fees |  |                       | 0      |                   |   | 0      |  |      | 0      |  |   | 0     
|Tax Fees           |  |                       | 0      |                   |   | 0      |  |      | 17,936 |  |   | 16,309
|Other Fees         |  |                       | 0      |                   |   | 0      |  |      | 0      |  |   | 0     
|                   |  |                       |        |                   |   |        |  |      |        |  |   |       
|Total              |  | $                     | 23,277 |                   | $ | 18,081 |  | $    | 17,936 |  | $ | 16,309
|                   |  |                       |        |                   |   |        |  |      |        |  |   |       

For purposes of the preceding table, the professional fees are classified as follows:



| |  |  | Audit Fees  These are fees for professional services performed for the audit of our annual financial statements and review of financial statements included in
our Form 10-Q filings, services that are normally provided by independent registered public accountants in connection with statutory and regulatory filings or engagements, and services that generally independent registered public accountants
reasonably can provide, such as statutory audits, attest services, consents, and assistance with and review of documents filed with the SEC.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Audit-Related Fees  These are fees for assurance and related services that traditionally are performed by independent registered public accountants, such as
due diligence related to acquisitions and dispositions, internal control reviews, attestation services that are not required by statute or regulation, and consultation concerning financial accounting and reporting standards.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Tax Fees  These are fees for all professional services performed by professional staff in our independent registered public accountants tax division,
except those services related to the audit of our financial statements. These include fees for tax compliance, tax planning, and tax advice. Tax compliance involves preparation of any federal, state or local tax returns. Tax planning and tax advice
encompass a diverse range of services, including assistance with tax audits and appeals, tax advice related to acquisitions and dispositions of assets, and requests for rulings or technical advice from taxing authorities.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Other Fees  These are fees for other permissible work performed that do not meet the above-described categories, including assistance with internal audit
plans and risk assessments.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

During the fiscal years ended December 31, 2007 and 2006, 100% of the services performed by
Frazier & Deeter, LLC and Ernst & Young LLP described above under the captions Audit Fees, Audit-Related Fees, Tax Fees, and Other Fees were approved in advance by a member of the
Financial Oversight Committee.



Page 40



---

##### Index to Financial Statements

PART IV



|ITEM 15. | EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.
|-------- | -------------------------------------------



|(a) | 1. The financial statements are contained on pages F-2 through F-67 of this Annual Report on Form 10-K, and the list of the financial statements contained herein is set forth
on page F-1, which is hereby incorporated by reference.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(b) | The Exhibits filed in response to Item 601 of Regulation S-K are listed on the Exhibit Index attached hereto.
|--- | -------------------------------------------------------------------------------------------------------------



|(c) | See (a) 1 above.
|--- | ----------------



Page 41



---

##### Index to Financial Statements

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.



|               |  |  |  |                                                                                                    |  |                            
|-------------- |  |  |  | -------------------------------------------------------------------------------------------------- |  | ---------------------------
|               |  |  |  | WELLS REAL ESTATE FUND XI, L.P.                                                                   
|               |  |  |  | (Registrant)                                                                                      
|               |  |  | 
|               |  |  |  | By:                                                                                                |  | WELLS PARTNERS, L.P.       
|               |  |  |  |                                                                                                    |  | (General Partner)          
|               |  |  | 
|               |  |  |  | By:                                                                                                |  | WELLS CAPITAL, INC.        
|               |  |  |  |                                                                                                    |  | (Corporate General Partner)
|               |  | 
|March 27, 2008 |  |  |  | /s/    LEO F. WELLS, III                                                                          
|               |  |  |  | Leo F. Wells, III President,
Principal Executive Officer, and Sole Director of Wells Capital, Inc.
|               |  | 
|March 27, 2008 |  |  |  | /s/    DOUGLAS P. WILLIAMS                                                                        
|               |  |  |  | Douglas P. Williams Principal
Financial Officer of Wells Capital, Inc.                            



Page 42



---

##### Index to Financial Statements

WELLS REAL ESTATE FUND XI, L.P.

TABLE OF CONTENTS



|                                                                                                              |  |     
|------------------------------------------------------------------------------------------------------------- |  | ----
|FINANCIAL STATEMENTS                                                                                          |  | Page
|                                                                                                              | 
|WELLS REAL ESTATE FUND XI, L.P.                                                                               |  |     
|Report of Independent Registered Public Accounting Firm  Frazier & Deeter, LLC                               |  | F-2 
|Report of Independent Registered Public Accounting Firm  Ernst & Young LLP                                   |  | F-3 
|Balance Sheets as of December 31, 2007 and 2006                                                               |  | F-4 
|Statements of Operations for the Years Ended December 31, 2007, 2006, and 2005                                |  | F-5 
|Statements of Partners Capital for the Years Ended December 31, 2007, 2006, and 2005                         |  | F-6 
|Statements of Cash Flows for the Years Ended December 31, 2007, 2006, and 2005                                |  | F-7 
|Notes to Financial Statements                                                                                 |  | F-8 
|                                                                                                              | 
|THE FUND IX, FUND X, FUND XI, AND REIT JOINT VENTURE                                                          |  |     
|Report of Independent Registered Public Accounting Firm  Frazier & Deeter, LLC                               |  | F-19
|Report of Independent Registered Public Accounting Firm  Ernst & Young LLP                                   |  | F-20
|Balance Sheets as of December 31, 2007 and 2006                                                               |  | F-21
|Statements of Operations for the Years Ended December 31, 2007, 2006, and 2005                                |  | F-22
|Statements of Partners Capital for the Years Ended December 31, 2007, 2006, and 2005                         |  | F-23
|Statements of Cash Flows for the Years Ended December 31, 2007, 2006, and 2005                                |  | F-24
|Notes to Financial Statements                                                                                 |  | F-25
|Schedule III  Real Estate and Accumulated Depreciation                                                       |  | F-31
|                                                                                                              | 
|FUND X AND FUND XI ASSOCIATES                                                                                 |  |     
|Report of Independent Registered Public Accounting Firm  Frazier & Deeter, LLC                               |  | F-33
|Balance Sheets as of December 31, 2007 (unaudited) and 2006                                                   |  | F-34
|Statements of Operations for the Years Ended December 31, 2007 (unaudited), 2006, and 2005 (unaudited)        |  | F-35
|Statements of Partners Capital for the Years Ended December 31, 2007 (unaudited), 2006, and 2005 (unaudited) |  | F-36
|Statements of Cash Flows for the Years Ended December 31, 2007 (unaudited), 2006, and 2005 (unaudited)        |  | F-37
|Notes to Financial Statements                                                                                 |  | F-38
|                                                                                                              | 
|WELLS/FREMONT ASSOCIATES                                                                                      |  |     
|Report of Independent Registered Public Accounting Firm  Frazier & Deeter, LLC                               |  | F-42
|Balance Sheets as of December 31, 2007 (unaudited) and 2006                                                   |  | F-43
|Statements of Operations for the Years Ended December 31, 2007 (unaudited), 2006, and 2005 (unaudited)        |  | F-44
|Statements of Partners Capital for the Years Ended December 31, 2007 (unaudited), 2006, and 2005 (unaudited) |  | F-45
|Statements of Cash Flows for the Years Ended December 31, 2007 (unaudited), 2006, and 2005 (unaudited)        |  | F-46
|Notes to Financial Statements                                                                                 |  | F-47
|Schedule III  Real Estate and Accumulated Depreciation                                                       |  | F-52
|                                                                                                              | 
|THE WELLS FUND XI-FUND XII-REIT JOINT VENTURE                                                                 |  |     
|Report of Independent Registered Public Accounting Firm  Frazier & Deeter, LLC                               |  | F-54
|Report of Independent Registered Public Accounting Firm  Ernst & Young LLP                                   |  | F-55
|Balance Sheets as of December 31, 2007 and 2006                                                               |  | F-56
|Statements of Operations for the Years Ended December 31, 2007, 2006, and 2005                                |  | F-57
|Statements of Partners Capital for the Years Ended December 31, 2007, 2006, and 2005                         |  | F-58
|Statements of Cash Flows for the Years Ended December 31, 2007, 2006, and 2005                                |  | F-59
|Notes to Financial Statements                                                                                 |  | F-60
|Schedule III  Real Estate and Accumulated Depreciation                                                       |  | F-66



Page F-1



---

##### Index to Financial Statements

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The General Partners of

Wells Real Estate Fund XI, L.P.

We have
audited the accompanying balance sheets of Wells Real Estate Fund XI, L.P. (the Partnership) as of December 31, 2007 and 2006, and the related statements of operations, partners capital, and cash flows for each of the two
years in the period ended December 31, 2007. These financial statements are the responsibility of the Partnerships management. Our responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. We were not engaged to perform an audit of the Partnerships internal control over financial reporting. Our audits
included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Partnerships
internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles
used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Wells Real Estate Fund XI, L.P. as of December 31, 2007 and 2006, and the results of
its operations and its cash flows for each of the two years in the period ended December 31, 2007, in conformity with U.S. generally accepted accounting principles.

/S/    FRAZIER & DEETER, LLC

Atlanta, Georgia

March 26, 2008



Page F-2



---

##### Index to Financial Statements

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The General Partners of

Wells Real Estate Fund XI, L.P.

We have
audited the accompanying statements of operations, partners capital, and cash flows of Wells Real Estate Fund XI, L.P. (the Partnership) for the year in the period ended December 31, 2005. These financial statements are
the responsibility of the Partnerships management. Our responsibility is to express an opinion on these financial statements based on our audit.

We
conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. We were not engaged to perform an audit of the Partnerships internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing
audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Partnerships internal control over financial reporting. Accordingly, we express no such opinion. An audit
also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial
statement presentation. We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the financial statements referred to above
present fairly, in all material respects, the results of operations and cash flows of Wells Real Estate Fund XI, L.P. for the year in the period ended December 31, 2005, in conformity with U.S. generally accepted accounting principles.

/S/    ERNST & YOUNG LLP

Atlanta, Georgia

March 23, 2007



Page F-3



---

##### Index to Financial Statements

WELLS REAL ESTATE FUND XI, L.P.

BALANCE SHEETS

DECEMBER 31, 2007 AND 2006

ASSETS



|                             |  |      |           |      |   |          
|---------------------------- |  | ---- | --------- | ---- | - | ---------
|                             |  | 2007 |           | 2006
|Investment in joint ventures |  | $    | 4,124,909 |      | $ | 5,395,260
|Cash and cash equivalents    |  |      | 633,321   |      |   | 1,806,579
|Due from joint ventures      |  |      | 26,795    |      |   | 20,312   
|Other assets                 |  |      | 3,625     |      |   | 5,596    
|                             |  |      |           |      |   |          
|Total assets                 |  | $    | 4,788,650 |      | $ | 7,227,747
|                             |  |      |           |      |   |          

LIABILITIES AND PARTNERS CAPITAL



|                                                                                                                    |  |   |           |  |   |          
|------------------------------------------------------------------------------------------------------------------- |  | - | --------- |  | - | ---------
|Liabilities:                                                                                                        |  |   |           |  |   |          
|Accounts payable and accrued expenses                                                                               |  | $ | 49,121    |  | $ | 17,202   
|Due to affiliates                                                                                                   |  |   | 5,247     |  |   | 4,485    
|                                                                                                                    |  |   |           |  |   |          
|Total liabilities                                                                                                   |  |   | 54,368    |  |   | 21,687   
|                                                                                                                    |  |  
|Commitments and contingencies                                                                                       |  |   |          |  |   |         
|                                                                                                                    |  |  
|Partners capital:                                                                                                  |  |   |           |  |   |          
|Limited partners:                                                                                                   |  |   |           |  |   |          
|Class A  1,431,174 units and 1,425,174 units issued and outstanding as of December 31, 2007 and 2006,
respectively |  |   | 4,733,622 |  |   | 7,206,060
|Class B  222,106 units and 228,106 units issued and outstanding as of December 31, 2007 and 2006, respectively     |  |   | 0         |  |   | 0        
|General partners                                                                                                    |  |   | 660       |  |   | 0        
|                                                                                                                    |  |   |           |  |   |          
|Total partners capital                                                                                             |  |   | 4,734,282 |  |   | 7,206,060
|                                                                                                                    |  |   |           |  |   |          
|Total liabilities and partners capital                                                                             |  | $ | 4,788,650 |  | $ | 7,227,747
|                                                                                                                    |  |   |           |  |   |          

See accompanying notes.



Page F-4



---

##### Index to Financial Statements

WELLS REAL ESTATE FUND XI, L.P.

STATEMENTS OF OPERATIONS

FOR THE YEARS ENDED

DECEMBER 31, 2007, 2006, AND 2005



|                                                             |  |      |           |      |   |           |      |  |   |           |  
|------------------------------------------------------------ |  | ---- | --------- | ---- | - | --------- | ---- |  | - | --------- | -
|                                                             |  | 2007 |           | 2006 |   |           | 2005 | 
|                                                             |  |      |          
|EQUITY IN INCOME (LOSS) OF JOINT VENTURES                    |  | $    | 621,615   |      | $ | (222,194  | )    |  | $ | 1,553,813 |  
|                                                             |  |      |          
|GENERAL AND ADMINISTRATIVE                                   |  |      | 143,807   |      |   | 130,883   |      |  |   | 200,956   |  
|                                                             |  |      |          
|INTEREST AND OTHER INCOME                                    |  |      | 120,413   |      |   | 73,508    |      |  |   | 142,487   |  
|                                                             |  |      |           |      |   |           |      |  |   |           |  
|NET INCOME (LOSS)                                            |  | $    | 598,221   |      | $ | (279,569  | )    |  | $ | 1,495,344 |  
|                                                             |  |      |           |      |   |           |      |  |   |           |  
|                                                             |  |      |          
|NET INCOME (LOSS) ALLOCATED TO:                              |  |      |           |      |   |           |      |  |   |           |  
|CLASS A LIMITED PARTNERS                                     |  | $    | 218,125   |      | $ | (279,569  | )    |  | $ | (172,777  | )
|                                                             |  |      |           |      |   |           |      |  |   |           |  
|CLASS B LIMITED PARTNERS                                     |  | $    | 379,436   |      | $ | 0         |      |  | $ | 1,668,121 |  
|                                                             |  |      |           |      |   |           |      |  |   |           |  
|GENERAL PARTNERS                                             |  | $    | 660       |      | $ | 0         |      |  | $ | 0         |  
|                                                             |  |      |           |      |   |           |      |  |   |           |  
|                                                             |  |      |          
|NET INCOME (LOSS) PER WEIGHTED-AVERAGE LIMITED PARTNER UNIT: |  |      |           |      |   |           |      |  |   |           |  
|CLASS A                                                      |  |      | $0.15     |      |   | $(0.20    | )    |  |   | $(0.12    | )
|                                                             |  |      |           |      |   |           |      |  |   |           |  
|CLASS B                                                      |  |      | $1.70     |      |   | $ 0.00    |      |  |   | $ 6.90    |  
|                                                             |  |      |           |      |   |           |      |  |   |           |  
|                                                             |  |      |          
|WEIGHTED-AVERAGE LIMITED PARTNER UNITS OUTSTANDING:          |  |      |           |      |   |           |      |  |   |           |  
|CLASS A                                                      |  |      | 1,430,049 |      |   | 1,421,424 |      |  |   | 1,411,549 |  
|                                                             |  |      |           |      |   |           |      |  |   |           |  
|CLASS B                                                      |  |      | 223,231   |      |   | 231,856   |      |  |   | 241,731   |  
|                                                             |  |      |           |      |   |           |      |  |   |           |  

See accompanying notes.



Page F-5



---

##### Index to Financial Statements

WELLS REAL ESTATE FUND XI, L.P.

STATEMENTS OF PARTNERS CAPITAL

FOR THE YEARS ENDED

DECEMBER 31, 2007, 2006, AND 2005



|                                                                                                                      |  |                  |   |  |                 |            |                       |       |         |   |        |   |            |   |  |   |      |  |   |            |  
|--------------------------------------------------------------------------------------------------------------------- |  | ---------------- | - |  | --------------- | ---------- | --------------------- | ----- | ------- | - | ------ | - | ---------- | - |  | - | ---- |  | - | ---------- | -
|                                                                                                                      |  | Limited Partners |   |  | GeneralPartners |            | TotalPartnersCapital |      
|                                                                                                                      |  | Class A          |   |  | Class B         |            |                       |      
|                                                                                                                      |  | Units            |   |  | Amount          |            |                       | Units |         |   | Amount |   |            |  
|BALANCE, December 31, 2004                                                                                            |  | 1,384,203        |   |  | $               | 12,517,532 |                       |       | 269,077 |   |        | $ | 342,085    |   |  | $ | 0    |  | $ | 12,859,617 |  
|                                                                                                                      |  |                  |   |  |                 |           
|Class A conversions                                                                                                   |  | (2,862           | ) |  |                 | (25,878    | )                     |       | 2,862   |   |        |   | 25,878     |   |  |   | 0    |  |   | 0          |  
|Class B conversions                                                                                                   |  | 38,833           |   |  |                 | 99,407     |                       |       | (38,833 | ) |        |   | (99,407    | ) |  |   | 0    |  |   | 0          |  
|Net income (loss)                                                                                                     |  | 0                |   |  |                 | (172,777   | )                     |       | 0       |   |        |   | 1,668,121  |   |  |   | 0    |  |   | 1,495,344  |  
|Distributions of operating cash flow($0.05 per weighted-average Class A Unit)                                         |  | 0                |   |  |                 | (69,332    | )                     |       | 0       |   |        |   | 0          |   |  |   | 0    |  |   | (69,332    | )
|Distributions of net sale proceeds ($3.45 and $8.01 per weighted-average Class A Unit and Class B Unit,
respectively) |  | 0                |   |  |                 | (4,863,323 | )                     |       | 0       |   |        |   | (1,936,677 | ) |  |   | 0    |  |   | (6,800,000 | )
|                                                                                                                      |  |                  |   |  |                 |            |                       |       |         |   |        |   |            |   |  |   |      |  |   |            |  
|BALANCE, December 31, 2005                                                                                            |  | 1,420,174        |   |  |                 | 7,485,629  |                       |       | 233,106 |   |        |   | 0          |   |  |   | 0    |  |   | 7,485,629  |  
|                                                                                                                      |  |                  |   |  |                 |           
|Class B conversions                                                                                                   |  | 5,000            |   |  |                 | 0          |                       |       | (5,000  | ) |        |   | 0          |   |  |   | 0    |  |   | 0          |  
|Net loss                                                                                                              |  | 0                |   |  |                 | (279,569   | )                     |       | 0       |   |        |   | 0          |   |  |   | 0    |  |   | (279,569   | )
|                                                                                                                      |  |                  |   |  |                 |            |                       |       |         |   |        |   |            |   |  |   |      |  |   |            |  
|BALANCE, December 31, 2006                                                                                            |  | 1,425,174        |   |  |                 | 7,206,060  |                       |       | 228,106 |   |        |   | 0          |   |  |   | 0    |  |   | 7,206,060  |  
|                                                                                                                      |  |                  |   |  |                 |           
|Class B conversions                                                                                                   |  | 6,000            |   |  |                 | 0          |                       |       | (6,000  | ) |        |   | 0          |   |  |   | 0    |  |   | 0          |  
|Net income                                                                                                            |  | 0                |   |  |                 | 218,125    |                       |       | 0       |   |        |   | 379,436    |   |  |   | 660  |  |   | 598,221    |  
|Distributions of net sale proceeds($1.88 and $1.70 per weighted-average Class A Unit and Class B Unit,
respectively)  |  | 0                |   |  |                 | (2,690,563 | )                     |       | 0       |   |        |   | (379,436   | ) |  |   | 0    |  |   | (3,069,999 | )
|                                                                                                                      |  |                  |   |  |                 |            |                       |       |         |   |        |   |            |   |  |   |      |  |   |            |  
|BALANCE, December 31, 2007                                                                                            |  | 1,431,174        |   |  | $               | 4,733,622  |                       |       | 222,106 |   |        | $ | 0          |   |  |   | $660 |  | $ | 4,734,282  |  
|                                                                                                                      |  |                  |   |  |                 |            |                       |       |         |   |        |   |            |   |  |   |      |  |   |            |  

See accompanying notes.



Page F-6



---

##### Index to Financial Statements

WELLS REAL ESTATE FUND XI, L.P.

STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED

DECEMBER 31, 2007, 2006, AND 2005



|                                                                                         |  |      |            |   |      |   |           |      |  |   |            |  
|---------------------------------------------------------------------------------------- |  | ---- | ---------- | - | ---- | - | --------- | ---- |  | - | ---------- | -
|                                                                                         |  | 2007 |            |   | 2006 |   |           | 2005 | 
|CASH FLOWS FROM OPERATING ACTIVITIES:                                                    |  |      |            |   |      |   |           |      |  |   |            |  
|Net income (loss)                                                                        |  | $    | 598,221    |   |      | $ | (279,569  | )    |  | $ | 1,495,344  |  
|Operating distributions received from joint ventures                                     |  |      | 111,185    |   |      |   | 144,082   |      |  |   | 189,587    |  
|Adjustments to reconcile net income (loss) to net cash provided by operating activities: |  |      |            |   |      |   |           |      |  |   |            |  
|Equity in (income) loss of joint ventures                                                |  |      | (621,615   | ) |      |   | 222,194   |      |  |   | (1,553,813 | )
|Operating changes in assets and liabilities:                                             |  |      |            |   |      |   |           |      |  |   |            |  
|Decrease in due from affiliate                                                           |  |      | 0          |   |      |   | 0         |      |  |   | 2,254      |  
|Decrease (increase) in other assets                                                      |  |      | 1,971      |   |      |   | (5,596    | )    |  |   | 0          |  
|Increase (decrease) in accounts payable and accrued expenses                             |  |      | 31,919     |   |      |   | (46,760   | )    |  |   | 43,400     |  
|Increase (decrease) in due to affiliates                                                 |  |      | 762        |   |      |   | (1,652    | )    |  |   | 3,807      |  
|                                                                                         |  |      |            |   |      |   |           |      |  |   |            |  
|Net cash provided by operating activities                                                |  |      | 122,443    |   |      |   | 32,699    |      |  |   | 180,579    |  
|                                                                                         |  |      |           
|CASH FLOWS FROM INVESTING ACTIVITIES:                                                    |  |      |            |   |      |   |           |      |  |   |            |  
|Net sale proceeds received from joint ventures                                           |  |      | 2,304,048  |   |      |   | 708,328   |      |  |   | 4,265,059  |  
|Investment in joint ventures                                                             |  |      | (529,750   | ) |      |   | (366,072  | )    |  |   | (227,058   | )
|                                                                                         |  |      |            |   |      |   |           |      |  |   |            |  
|Net cash provided by investing activities                                                |  |      | 1,774,298  |   |      |   | 342,256   |      |  |   | 4,038,001  |  
|                                                                                         |  |      |           
|CASH FLOWS FROM FINANCING ACTIVITIES:                                                    |  |      |            |   |      |   |           |      |  |   |            |  
|Operating distributions paid to partners from accumulated operating income               |  |      | 0          |   |      |   | 0         |      |  |   | (69,332    | )
|Net sale proceeds distributions paid to limited partners                                 |  |      | (3,069,999 | ) |      |   | 0         |      |  |   | (6,800,000 | )
|                                                                                         |  |      |            |   |      |   |           |      |  |   |            |  
|Net cash used in financing activities                                                    |  |      | (3,069,999 | ) |      |   | 0         |      |  |   | (6,869,332 | )
|                                                                                         |  |      |           
|NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                                     |  |      | (1,173,258 | ) |      |   | 374,955   |      |  |   | (2,650,752 | )
|                                                                                         |  |      |           
|CASH AND CASH EQUIVALENTS, beginning of year                                             |  |      | 1,806,579  |   |      |   | 1,431,624 |      |  |   | 4,082,376  |  
|                                                                                         |  |      |            |   |      |   |           |      |  |   |            |  
|CASH AND CASH EQUIVALENTS, end of year                                                   |  | $    | 633,321    |   |      | $ | 1,806,579 |      |  | $ | 1,431,624  |  
|                                                                                         |  |      |            |   |      |   |           |      |  |   |            |  

See accompanying notes.



Page F-7



---

##### Index to Financial Statements

WELLS REAL ESTATE FUND XI, L.P.

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2007, 2006, AND 2005



|1. | ORGANIZATION AND BUSINESS
|-- | -------------------------

Wells Real Estate Fund XI, L.P.
(the Partnership) is a Georgia public limited partnership with Leo F. Wells, III and Wells Partners, L.P. (Wells Partners), a Georgia nonpublic limited partnership, serving as its general partners (collectively,
the General Partners). Wells Capital, Inc. (Wells Capital) serves as the corporate general partner of Wells Partners. Wells Capital is a wholly owned subsidiary of Wells Real Estate Funds, Inc. Leo F. Wells, III is the
president and sole director of Wells Capital and the president, sole director, and sole owner of Wells Real Estate Funds, Inc. The Partnership was formed on June 20, 1996 for the purpose of acquiring, developing, owning, operating, improving,
leasing, and managing income-producing commercial properties for investment purposes. Upon subscription, limited partners elected to have their units treated as Class A Units or Class B Units. The limited partners have the right to change their
prior elections to have some or all of their units treated as Class A Units or Class B Units one time during each annual accounting period. Limited partners may vote to, among other things, (a) amend the partnership agreement, subject to
certain limitations; (b) change the business purpose or investment objectives of the Partnership; and (c) add or remove a general partner. A majority vote on any of the above-described matters will bind the Partnership without the
concurrence of the General Partners. Each limited partnership unit has equal voting rights, regardless of class.

On December 31, 1997, the
Partnership commenced an offering of up to $35,000,000 of Class A or Class B limited partnership units ($10.00 per unit) pursuant to a Registration Statement filed on Form S-11 under the Securities Act of 1933. The Partnership commenced active
operations upon receiving and accepting subscriptions for 125,000 units on March 3, 1998. The offering was terminated on December 30, 1998, at which time the Partnership had sold approximately 1,302,942 Class A Units and 350,338 Class
B Units representing total limited partner capital contributions of $16,532,802.

The Partnership owns indirect interests in all of its real estate assets
through joint ventures with other entities affiliated with the General Partners and Piedmont Operating Partnership, LP (Piedmont OP), formerly known as Wells Operating Partnership, L.P. Piedmont OP is a Delaware limited partnership with
Piedmont Office Realty Trust, Inc. (Piedmont REIT), formerly known as Wells Real Estate Investment Trust, Inc., serving as its general partner; Piedmont REIT is a Maryland corporation that qualifies as a real estate investment trust.
During the periods presented, the Partnership owned interests in the following joint ventures (the Joint Ventures) and properties:



|                                                                                     |  |                                                                                                                                               |  |                                                                                                                                                                                                                                                                                            
|------------------------------------------------------------------------------------ |  | --------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Joint Venture                                                                        |  | Joint Venture Partners                                                                                                                        |  | Properties                                                                                                                                                                                                                                                                                 
|The Fund IX, Fund X, Fund XI and REIT Joint Venture (Fund IX-X-XI-REIT Associates) |  |   Wells Real Estate Fund IX, L.P.   Wells Real Estate Fund X, L.P.   Wells Real Estate Fund XI, L.P.   Piedmont Operating Partnership, LP |  | 1. Alstom Power  Knoxville Building(1) A three-story office building located in Knoxville, Tennessee  2. 1315 West Century Drive(2) A two-story office building located in
Louisville, Colorado  3. 360
Interlocken Building A three-story office building located in Broomfield, Colorado
|                                                                                     |  |                                                                                                                                               |  | 4. Avaya Building A one-story office building located in Oklahoma City, Oklahoma 
5. Iomega Building(3) A single-story warehouse and office building located in Ogden, Utah                                                                                                                



Page F-8



---

##### Index to Financial Statements

|                                                                             |  |                                                                                                              |  |                                                                                                                                                                                                                                                                                   
|---------------------------------------------------------------------------- |  | ------------------------------------------------------------------------------------------------------------ |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Joint Venture                                                                |  | Joint Venture Partners                                                                                       |  | Properties                                                                                                                                                                                                                                                                        
|Fund X and Fund XI Associates (Fund X-XI Associates)                       |  |   Wells Real Estate Fund X, L.P.   Wells Real Estate Fund XI, L.P.                                         |  | This joint venture owns interests only in other joint ventures and does not own any properties directly.                                                                                                                                                                          
|Wells/Fremont Associates                                                     |  |   Fund X-XI Associates   Piedmont Operating Partnership, LP                                                |  | 6. 47320 Kato Road A two-story warehouse and office building located in Fremont, California                                                                                                                                                                                       
|The Wells Fund XI-Fund XII-REITJoint Venture (Fund XI-XII-REIT Associates) |  |   Wells Real Estate Fund XI, L.P.   Wells Real Estate Fund XII, L.P.   Piedmont Operating Partnership, LP |  | 7. 111 Southchase Boulevard(4) A two-story manufacturing and office building located in
Fountain Inn, South Carolina  8. 20/20
Building A three-story office building located in Leawood, Kansas  9. Gartner Building(5) A two-story office building located in Ft. Myers, Florida



| | (1) | This property was sold in March 2005.
| | --- | -------------------------------------



| | (2) | This property was sold in December 2006.
| | --- | ----------------------------------------



| | (3) | This property was sold in January 2007.
| | --- | ---------------------------------------



| | (4) | This property was sold in May 2007.
| | --- | -----------------------------------



| | (5) | This property was sold in April 2005.
| | --- | -------------------------------------

Wells Real Estate Fund IX, L.P., Wells Real Estate Fund X, L.P., and Wells Real Estate Fund XII, L.P. are affiliated with the Partnership through common general
partners. Each of the properties described above was acquired on an all-cash basis.



|2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|-- | ------------------------------------------

Basis of
Presentation

The Partnerships financial statements are prepared in accordance with U.S. generally accepted accounting principles
(GAAP).

Use of Estimates

The preparation
of the Partnerships financial statements in conformity with GAAP requires management to make estimates and assumptions that affect reported amounts of assets, liabilities, revenues, and expenses and related disclosures of contingent assets and
liabilities in the financial statements and accompanying notes. Actual results could differ from those estimates.

Investment in Joint Ventures

The Partnership has evaluated the Joint Ventures and concluded that none are variable-interest entities under the provisions of Financial Accounting
Standards Board Interpretation (FIN) No. 46(R),Consolidation of Variable Interest Entities, which supersedes FIN No. 46 and is an interpretation of Accounting Research Bulletin (ARB)No. 51,
Consolidated Financial Statements.The Partnership does not have control over the operations of the Joint Ventures; however, it does exercise significant influence. Approval by the Partnership as well as the other joint venture partners is
required for any major decision or any action that would materially affect the Joint



Page F-9



---

##### Index to Financial Statements

Ventures or their real property investments. Accordingly, upon applying the provisions of Statement of FinancialAccounting Standard
(SFAS) No. 94,Consolidation of All Majority-Owned Subsidiaries,ARB No. 51, and Statement of Position (SOP) No. 78-9,Accounting for Investments In Real Estate Ventures,the Partnership accounts
for its investments in the Joint Ventures using the equity method of accounting, whereby original investments are recorded at cost and subsequently adjusted for contributions, distributions, and net income (loss) attributable to the Partnership.
Pursuant to the terms of the joint venture agreements, all income (loss) and distributions are allocated to joint venture partners in accordance with their respective ownership interests. Distributions of net cash from operations, if available, are
generally distributed to the joint venture partners on a quarterly basis.

The Partnership continually monitors events and changes in circumstances
that could indicate that the carrying amounts of the real estate assets owned through the Partnerships investment in the Joint Ventures may not be recoverable. When indicators of potential impairment are present, management assesses whether
the respective carrying values will be recovered with the undiscounted future operating cash flows expected from the use of the asset and its eventual disposition for assets held for use, or with the estimated fair values, less costs to sell, for
assets held for sale. In the event that the expected undiscounted future cash flows for assets held for use or the estimated fair value, less costs to sell, for assets held for sale do not exceed the respective asset carrying value, management
adjusts such assets to the respective estimated fair values and recognizes an impairment loss. Estimated fair values are calculated based on the following information, dependent upon availability, in order of preference: (i) recently quoted
market prices, (ii) market prices for comparable properties, or (iii) the present value of undiscounted cash flows, including estimated salvage value.

Cash and Cash Equivalents

The Partnership considers all highly liquid investments purchased with an original maturity of three months or
less to be cash equivalents. Cash equivalents include cash and short-term investments. Short-term investments are stated at cost, which approximate fair value, and consist of investments in money market accounts.

Other Assets

As of December 31, 2007 and 2006, other assets is
comprised primarily of interest income receivable. Interest receivable represents interest earned during the period presented, which will be received in the following month.

Distributions of Net Cash from Operations

Net cash from operations, if available, is generally distributed quarterly
to the limited partners as follows:



| |  |  | First, to all limited partners holding Class A Units on a per-unit basis until such limited partners have received distributions equal to a 10% per annum
return on their respective net capital contributions, as defined.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Second, to the General Partners until the General Partners have received distributions equal to 10% of the total cumulative distributions paid by the Partnership.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Third, to the limited partners holding Class A Units on a per-unit basis and the General Partners allocated on a basis of 90% and 10%, respectively.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------

No distributions of net cash from operations will be made to limited partners holding Class B Units.



Page F-10



---

##### Index to Financial Statements

Distribution of Sale Proceeds

Upon sales of properties, unless reserved, net sale proceeds will be distributed in the following order:



| |  |  | In the event that the particular property sold is sold for a price that is less than its original property purchase price, to the limited partners holding
Class A Units until they have received an amount equal to the excess of the original property purchase price over the price for which the property was sold, limited to the amount of depreciation, amortization, and cost recovery deductions taken
by the limited partners holding Class B Units with respect to such property;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | To limited partners holding units which at any time have been treated as Class B Units until the limited partners have received an amount necessary to equal the net
cash from operations previously distributed to the limited partners holding Class A Units on a per-unit basis;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | To all limited partners on a per-unit basis until the limited partners have received 100% of their respective net capital contributions, as defined;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | To all limited partners on a per-unit basis until the limited partners have received a cumulative 10% per annum return on their respective net capital
contributions, as defined;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | To limited partners on a per-unit basis until the limited partners have received an amount equal to their respective preferential limited partner return (defined as
the sum of a 10% per annum cumulative return on net capital contributions for all periods during which the units were treated as Class A Units and a 15% per annum cumulative return on net capital contributions for all periods during
which the units were treated as Class B Units);
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | To the General Partners until they have received 100% of their capital contributions, as defined;
| | - |  | -------------------------------------------------------------------------------------------------



| |  |  | Then, if limited partners have received any excess limited partner distributions (defined as distributions to limited partners over the life of their investment in
the Partnership in excess of their net capital contributions, as defined, plus their preferential limited partner return), to the General Partners until they have received distributions equal to 20% of the sum of any such excess limited partner
distributions plus distributions made to the General Partners pursuant to this provision; and
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Thereafter, 80% to the limited partners on a per-unit basis and 20% to the General Partners.
| | - |  | --------------------------------------------------------------------------------------------

Allocations of Net Income, Net Loss, and Gain on Sale

For the
purpose of determining allocations per the partnership agreement, net income is defined as net income recognized by the Partnership, excluding deductions for depreciation, amortization, and cost recovery and the gain on the sale of assets. Net
income, as defined, of the Partnership will be allocated each year in the same proportion that net cash from operations is distributed to the partners holding Class A Units and the General Partners. To the extent the Partnerships Net
Income in any year exceeds net cash from operations, it will be allocated 99% to the limited partners holding Class A Units and 1% to the General Partners.

Net loss, depreciation, and amortization deductions for each fiscal year will be allocated as follows: (a) 99% to the limited partners holding Class B Units and 1% to the General Partners until their capital accounts are reduced to
zero, (b) then, to any partner having a positive balance in his capital account in an amount not to exceed such positive balance, and (c) thereafter, to the General Partners.

Gains on the sale or exchange of the Partnerships properties will be allocated generally in the same manner that the net proceeds from such sale are distributed to partners after the following allocations are
made, if applicable: (a) allocations made pursuant to the qualified income offset provisions of the partnership agreement, (b) allocations to partners having negative capital accounts until all negative capital accounts have been restored
to zero, and (c) allocations to limited partners holding Class B Units in amounts equal to the deductions for depreciation and amortization previously allocated to them with respect to the specific partnership property sold, but not in excess
of the amount of gain on sale recognized by the Partnership with respect to the sale of such property.



Page F-11



---

##### Index to Financial Statements

Income Taxes

The
Partnership is not subject to federal or state income taxes; therefore, none have been provided for in the accompanying financial statements. The partners are required to include their respective shares of profits and losses in their individual
income tax returns.

Recent Accounting Pronouncements

In July 2006, the Financial Accounting Standards Board (FASB) issued FIN No. 48, Accounting for Uncertainty in Income Taxes, an interpretation of SFAS No. 109, Accounting for Income Taxes, which clarifies
the relevant criteria and approach for the recognition, derecognition, and measurement of uncertain tax positions. FIN No. 48 was effective for the Partnership beginning January 1, 2007. The adoption of this pronouncement has not had a
material impact on the Partnerships financial statements.

In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for
Financial Assets and Financial Liabilities Including an Amendment of FASB Statement No. 115, Accounting for Certain Investments in Debt and Equity Securities. SFAS No. 159 permits entities to choose to measure many
financial instruments and certain other items at fair value that are not currently required to be measured at fair value. Unrealized gains and losses on items for which the fair value option has been elected are reported in earnings. SFAS
No. 159 will be effective for fiscal years beginning after November 15, 2007. The Partnership is currently assessing these provisions and evaluating the financial impact of SFAS No. 159 on its financial statements; however, it is not
currently planning to adopt the fair value option in 2008.

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements, which
defines fair value, establishes a framework for measuring fair value, and expands disclosures required for fair value measurements under GAAP, including amending SFAS No. 144. SFAS No. 157 emphasizes that fair value is a market-based
measurement, as opposed to an entity-specific measurement. In February 2008, the FASB issued Staff Position No. SFAS 157-1, Application of FASB Statement No. 157 to FASB Statement No. 13 and Other Accounting Pronouncements That Address
Fair Value Measurements for Purposes of Lease Classification or Measurement under Statement 13 (FSP 157-1). FSP 157-1, which is effective upon the initial adoption of SFAS No.157, excludes SFAS No. 13, Accounting for
Leases, as well as other accounting pronouncements that address fair value measurements on lease classification or measurement under SFAS No. 13, from the scope of SFAS No. 157. In February 2008, the FASB issued Staff Position No. SFAS
157-2, Effective Date of FASB Statement No. 157(FSP 157-2). FSP 157-2 delays the effective date of SFAS No. 157 for all nonrecurring nonfinancial assets and liabilities until fiscal years beginning after
November 15, 2008. Accordingly, FSP 157-2 will be effective for the Partnership beginning January 1, 2009, and all other aspects of SFAS No. 157 will be effective for the Partnership beginning January 1, 2008. The Partnership is
currently assessing the provisions and evaluating the financial impact of SFAS No. 157, FSP 157-1, and FSP 157-2 on its financial statements; however, the Partnership does not believe the adoption of this pronouncement will have a material
impact on its financial statements.

In June 2007, the American Institute of Certified Public Accountants (AICPA) issued SOP 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, 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. In October 2007, the FASB elected to indefinitely defer the effective date of
SOP 07-1. As a result, the Partnership has postponed its evaluation of the provisions of SOP 07-1 and the related impact on its financial statements and accompanying notes.



Page F-12



---

##### Index to Financial Statements

|3. | INVESTMENT IN JOINT VENTURES
|-- | ----------------------------

Impairment of Real Estate Assets

Fund IX-X-XI-REIT Associates reevaluated the recoverability of the carrying value of 1315 West Century Drive pursuant to the Partnerships policy
for evaluating and accounting for the impairment of real estate assets described above. Fund IX-X-XI-REIT Associates determined that the carrying value of the real estate assets of 1315 West Century Drive was not recoverable, as compared to the
estimated fair value, primarily as a result of reducing the estimated holding period of such assets. Accordingly, Fund IX-X-XI-REIT Associates reduced the carrying value of 1315 West Century Drive to the estimated fair value by recognizing an
impairment loss of approximately $354,000 during the third quarter of 2006, of which approximately $31,000 is allocable to the Partnership. This impairment loss is included in income (loss) from discontinued operations for the year ended
December 31, 2006 in the Summary of Financial Information table below.

Due from Joint Ventures

As of December 31, 2007 and 2006, due from joint ventures represents the Partnerships share of the operating cash flow to be distributed for the fourth
quarters of 2007 and 2006, respectively, from the following Joint Ventures:



|                             |  |      |        |      |   |       
|---------------------------- |  | ---- | ------ | ---- | - | ------
|                             |  | 2007 |        | 2006
|Fund IX-X-XI-REIT Associates |  | $    | 17,191 |      | $ | 14,546
|Fund X-XI Associates         |  |      | 9,604  |      |   | 5,766 
|                             |  |      |        |      |   |       
|                             |  | $    | 26,795 |      | $ | 20,312
|                             |  |      |        |      |   |       

Summary of Investments

The Partnerships investments and approximate ownership percentages in the Joint Ventures as of December 31, 2007 and 2006 are summarized below:



|                             |  |        |           |            |     |        |   |            |  |    
|---------------------------- |  | ------ | --------- | ---------- | --- | ------ | - | ---------- |  | ---
|                             |  | 2007   |           | 2006      
|                             |  | Amount |           | Percentage |     | Amount |   | Percentage
|Fund IX-X-XI-REIT Associates |  | $      | 994,917   |            | 9%  |        | $ | 1,428,788  |  | 9% 
|Fund X-XI Associates         |  |        | 677,312   |            | 42% |        |   | 694,287    |  | 42%
|Fund XI-XII-REIT Associates  |  |        | 2,452,680 |            | 26% |        |   | 3,272,185  |  | 26%
|                             |  |        |           |            |     |        |   |            |  |    
|                             |  | $      | 4,124,909 |            |     |        | $ | 5,395,260  |  |    
|                             |  |        |           |            |     |        |   |            |  |    

Summary of Activity

Roll-forwards of the Partnerships investment in the Joint Ventures for the years ended December 31, 2007 and 2006 are presented below:



|                                                |  |      |            |   |      |   |           |  
|----------------------------------------------- |  | ---- | ---------- | - | ---- | - | --------- | -
|                                                |  | 2007 |            |   | 2006 |  
|Investment in Joint Ventures, beginning of year |  | $    | 5,395,260  |   |      | $ | 6,094,820 |  
|Equity in income (loss) of Joint Ventures       |  |      | 621,615    |   |      |   | (222,194  | )
|Contributions to Joint Ventures                 |  |      | 529,750    |   |      |   | 366,072   |  
|Distributions from Joint Ventures               |  |      | (2,421,716 | ) |      |   | (843,438  | )
|                                                |  |      |            |   |      |   |           |  
|Investment in Joint Ventures, end of year       |  | $    | 4,124,909  |   |      | $ | 5,395,260 |  
|                                                |  |      |            |   |      |   |           |  



Page F-13



---

##### Index to Financial Statements

Summary of Financial Information

Condensed financial information for the Joint Ventures as of December 31, 2007 and 2006, and for the years ended December 31, 2007, 2006, and 2005 is presented below:



|                             |  |                          |            |                               |   |                          |  |      |         |      |   |         |  |   |            |  |   |           
|---------------------------- |  | ------------------------ | ---------- | ----------------------------- | - | ------------------------ |  | ---- | ------- | ---- | - | ------- |  | - | ---------- |  | - | ----------
|                             |  | Total AssetsDecember 31, |            | Total LiabilitiesDecember 31, |   | Total EquityDecember 31,
|                             |  | 2007                     |            | 2006                          |   | 2007                     |  | 2006 |         | 2007 |   | 2006   
|Fund IX-X-XI-REIT Associates |  | $                        | 11,824,075 |                               | $ | 16,761,986               |  | $    | 502,982 |      | $ | 504,159 |  | $ | 11,321,093 |  | $ | 16,257,827
|Fund X-XI Associates         |  |                          | 1,635,766  |                               |   | 1,667,056                |  |      | 22,871  |      |   | 13,733  |  |   | 1,612,895  |  |   | 1,653,323 
|Fund XI-XII-REIT Associates  |  |                          | 9,811,027  |                               |   | 12,587,744               |  |      | 430,829 |      |   | 73,440  |  |   | 9,380,198  |  |   | 12,514,304
|                             |  |                          |            |                               |   |                          |  |      |         |      |   |         |  |   |            |  |   |           
|                             |  | $                        | 23,270,868 |                               | $ | 31,016,786               |  | $    | 956,682 |      | $ | 591,332 |  | $ | 22,314,186 |  | $ | 30,425,454
|                             |  |                          |            |                               |   |                          |  |      |         |      |   |         |  |   |            |  |   |           



|                             |                                 |                |                                 |                                        |      |                                 |                                          |                                 |                   |      |   |         |      |  |   |          |   |      |   |          |      |  |      |           |      |   |          |      |  |   |            |  |   |           |  |   |          |   |  |   |           
|---------------------------- | ------------------------------- | -------------- | ------------------------------- | -------------------------------------- | ---- | ------------------------------- | ---------------------------------------- | ------------------------------- | ----------------- | ---- | - | ------- | ---- |  | - | -------- | - | ---- | - | -------- | ---- |  | ---- | --------- | ---- | - | -------- | ---- |  | - | ---------- |  | - | --------- |  | - | -------- | - |  | - | ----------
|                             |                                 | Total Revenues |                                 | Income (Loss)From ContinuingOperations |      |                                 | Income (Loss)From DiscontinuedOperations |                                 | Net Income (Loss)
|                             | For the Years EndedDecember 31, |                | For the Years EndedDecember 31, |                                        |      | For the Years EndedDecember 31, |                                          | For the Years EndedDecember 31,
|                             | 2007                            |                | 2006                            |                                        | 2005 |                                 | 2007                                     |                                 |                   | 2006 |   |         | 2005 |  |   | 2007     |   | 2006 |   |          | 2005 |  | 2007 |           | 2006 |   |          | 2005
|Fund IX-X-XI-REIT Associates |                                 | $              | 1,573,322                       |                                        | $    | 1,541,884                       |                                          | $                               | 1,445,099         |      | $ | 465,077 |      |  | $ | 595,388  |   |      | $ | 466,034  |      |  | $    | 193,655   |      | $ | (480,593 | )    |  | $ | 5,727,590  |  | $ | 658,732   |  | $ | 114,795  |   |  | $ | 6,193,624 
|Fund X-XI Associates         |                                 |                | 0                               |                                        |      | 0                               |                                          |                                 | 0                 |      |   | 49,272  |      |  |   | 53,716   |   |      |   | 49,867   |      |  |      | 0         |      |   | 0        |      |  |   | 0          |  |   | 49,272    |  |   | 53,716   |   |  |   | 49,867    
|Fund XI-XII-REIT Associates  |                                 |                | 890,788                         |                                        |      | 30,441                          |                                          |                                 | 22,722            |      |   | (67,302 | )    |  |   | (637,267 | ) |      |   | (616,248 | )    |  |      | 2,144,071 |      |   | (337,328 | )    |  |   | 4,396,815  |  |   | 2,076,769 |  |   | (974,595 | ) |  |   | 3,780,567 
|                             |                                 |                |                                 |                                        |      |                                 |                                          |                                 |                   |      |   |         |      |  |   |          |   |      |   |          |      |  |      |           |      |   |          |      |  |   |            |  |   |           |  |   |          |   |  |   |           
|                             |                                 | $              | 2,464,110                       |                                        | $    | 1,572,325                       |                                          | $                               | 1,467,821         |      | $ | 447,047 |      |  | $ | 11,837   |   |      | $ | (100,347 | )    |  | $    | 2,337,726 |      | $ | (817,921 | )    |  | $ | 10,124,405 |  | $ | 2,784,773 |  | $ | (806,084 | ) |  | $ | 10,024,058
|                             |                                 |                |                                 |                                        |      |                                 |                                          |                                 |                   |      |   |         |      |  |   |          |   |      |   |          |      |  |      |           |      |   |          |      |  |   |            |  |   |           |  |   |          |   |  |   |           

The following information summarizes the financial position of Wells/Fremont Associates in which the Partnership
held an interest through its interest in Fund X-XI Associates as of December 31, 2007 and 2006 and for the years ended December 31, 2007, 2006, and 2005:



|                         |  |                          |  |                               |  |                          |  |          |  |            |  |           
|------------------------ |  | ------------------------ |  | ----------------------------- |  | ------------------------ |  | -------- |  | ---------- |  | ----------
|                         |  | Total AssetsDecember 31, |  | Total LiabilitiesDecember 31, |  | Total EquityDecember 31,
|                         |  | 2007                     |  | 2006                          |  | 2007                     |  | 2006     |  | 2007       |  | 2006      
|Wells/Fremont Associates |  | $7,286,905               |  | $7,517,454                    |  | $117,163                 |  | $167,997 |  | $7,169,742 |  | $7,349,457
|                         |  |                          |  |                               |  |                          |  |          |  |            |  |           



|                         |                                 |                |                                 |                                  |                                 |                                   |                                 |            |         |  |      |         |      |   |         |  |      |         |      |    |      |    |      |    |  |   |         |  |   |         |  |   |        
|------------------------ | ------------------------------- | -------------- | ------------------------------- | -------------------------------- | ------------------------------- | --------------------------------- | ------------------------------- | ---------- | ------- |  | ---- | ------- | ---- | - | ------- |  | ---- | ------- | ---- | -- | ---- | -- | ---- | -- |  | - | ------- |  | - | ------- |  | - | -------
|                         |                                 | Total Revenues |                                 | Income FromContinuing Operations |                                 | Income FromDiscontinuedOperations |                                 | Net Income
|                         | For the Years EndedDecember 31, |                | For the Years EndedDecember 31, |                                  | For the Years EndedDecember 31, |                                   | For the Years EndedDecember 31,
|                         | 2007                            |                | 2006                            |                                  | 2005                            |                                   | 2007                            |            | 2006    |  | 2005 |         | 2007 |   | 2006    |  | 2005 |         | 2007 |    | 2006 |    | 2005
|Wells/Fremont Associates |                                 | $              | 490,525                         |                                  | $                               | 501,941                           |                                 | $          | 475,989 |  | $    | 219,026 |      | $ | 238,781 |  | $    | 221,672 |      | $0 |      | $0 |      | $0 |  | $ | 219,026 |  | $ | 238,781 |  | $ | 221,672
|                         |                                 |                |                                 |                                  |                                 |                                   |                                 |            |         |  |      |         |      |   |         |  |      |         |      |    |      |    |      |    |  |   |         |  |   |         |  |   |        



Page F-14



---

##### Index to Financial Statements

The Partnership allocates its share of net income, net loss, and gain on sale generated by the properties owned by the
Joint Ventures to its Class A and Class B limited partners pursuant to the partnership agreement provisions outlined in Note 2. The components of income from discontinued operations recognized by the Joint Ventures are provided below:



|                             |  |                 |         |             |   |           |      |                       |           |  |                |          |   |             |   |          |       |  |   |                       |   |  |             |          |       |  |   |         |   |  |   |           |  |   |           
|---------------------------- |  | --------------- | ------- | ----------- | - | --------- | ---- | --------------------- | --------- |  | -------------- | -------- | - | ----------- | - | -------- | ----- |  | - | --------------------- | - |  | ----------- | -------- | ----- |  | - | ------- | - |  | - | --------- |  | - | ----------
|                             |  | 2007            |         | 2006        |   |           | 2005
|                             |  | OperatingIncome |         | Gain onSale |   | Total     |      | OperatingIncome(Loss) |           |  | ImpairmentLoss |          |   | Loss onSale |   |          | Total |  |   | OperatingIncome(Loss) |   |  | Gain onSale |          | Total
|Fund IX-X-XI-REIT Associates |  | $               | 22,234  |             | $ | 171,421   |      | $                     | 193,655   |  | $              | 15,751   |   |             | $ | (354,326 | )     |  | $ | (142,018              | ) |  | $           | (480,593 | )     |  | $ | 695,628 |   |  | $ | 5,031,962 |  | $ | 5,727,590 
|Fund X-XI Associates         |  |                 | 0       |             |   | 0         |      |                       | 0         |  |                | 0        |   |             |   | 0        |       |  |   | 0                     |   |  |             | 0        |       |  |   | 0       |   |  |   | 0         |  |   | 0         
|Wells/Fremont Associates     |  |                 | 0       |             |   | 0         |      |                       | 0         |  |                | 0        |   |             |   | 0        |       |  |   | 0                     |   |  |             | 0        |       |  |   | 0       |   |  |   | 0         |  |   | 0         
|Fund XI-XII-REIT Associates  |  |                 | 166,340 |             |   | 1,977,731 |      |                       | 2,144,071 |  |                | (337,328 | ) |             |   | 0        |       |  |   | 0                     |   |  |             | (337,328 | )     |  |   | (84,044 | ) |  |   | 4,480,859 |  |   | 4,396,815 
|                             |  |                 |         |             |   |           |      |                       |           |  |                |          |   |             |   |          |       |  |   |                       |   |  |             |          |       |  |   |         |   |  |   |           |  |   |           
|                             |  | $               | 188,574 |             | $ | 2,149,152 |      | $                     | 2,337,726 |  | $              | (321,577 | ) |             | $ | (354,326 | )     |  | $ | (142,018              | ) |  | $           | (817,921 | )     |  | $ | 611,584 |   |  | $ | 9,512,821 |  | $ | 10,124,405
|                             |  |                 |         |             |   |           |      |                       |           |  |                |          |   |             |   |          |       |  |   |                       |   |  |             |          |       |  |   |         |   |  |   |           |  |   |           



|4. | RELATED-PARTY TRANSACTIONS
|-- | --------------------------

Management and Leasing Fees

The Partnership entered into a property management and leasing agreement with Wells Management Company, Inc. (Wells Management), an affiliate
of the General Partners. In accordance with the property management and leasing agreement, Wells Management receives compensation for the management and leasing of the Partnerships properties owned through the Joint Ventures, equal to
(a) 2.5% of the gross revenues for management and 2% of the gross revenues for leasing (aggregate maximum of 4.5%) of the gross revenues collected monthly, plus a separate competitive fee for the one-time initial lease-up of newly constructed
properties in an amount not to exceed the fee customarily charged in arms-length transactions by others rendering similar services in the same geographic area for similar properties, which is assessed periodically based on market studies; or
(b) in the case of commercial properties leased on a long-term net basis (10 or more years), the maximum property management fee from such leases shall be 1% of the gross revenues generally paid over the life of the leases except for a one-time
initial leasing fee of 3% of the gross revenues on each lease payable over the first five full years of the original lease term. Management and leasing fees are paid by the Joint Ventures and, accordingly, included in equity in income (loss) of
joint ventures in the accompanying statements of operations. The Partnerships share of management and leasing fees and lease acquisition costs incurred through the Joint Ventures that are payable to Wells Management is $9,488, $9,449, and
$16,739 for the years ended December 31, 2007, 2006, and 2005, respectively.

Administrative Reimbursements

Wells Capital, the corporate general partner of Wells Partners, one of the Partnerships General Partners, and Wells Management perform certain administrative
services for the Partnership, relating to accounting, property management, and other partnership administration, and incur the related expenses. Such expenses are allocated among other entities affiliated with the General Partners based on time
spent on each fund by individual administrative personnel. In the opinion of the General Partners, this allocation is a reasonable estimation of such expenses. The Partnership incurred administrative expenses of $62,165, $50,821, and $64,001 payable
to Wells Capital and Wells Management for the years ended December 31, 2007, 2006, and 2005, respectively, which are included in general and administrative expenses in the accompanying statements of operations. As of December 31, 2007 and
2006, due to affiliates represents administrative reimbursements due to Wells Capital and/or Wells Management.



|5. | PER-UNIT AMOUNTS
|-- | ----------------

Income (loss) per limited partnership unit
amounts are calculated based upon weighted-average units outstanding during the respective periods. Income (loss) per limited partnership unit, as presented in the accompanying financial



Page F-15



---

##### Index to Financial Statements

statements, will vary from the per-unit amounts attributable to the individual investors due to the differences between the GAAP and tax basis treatment of
certain items of income and expense and the fact that, within the respective classes of Class A Units and Class B Units, individual units have different characteristics including capital bases, cumulative operating and net property sales
proceeds distributions and cumulative earnings allocations as a result of, among other things, the ability of unit holders to elect to be treated as Class A Units or Class B Units, or to change their prime elections, on a quarterly basis.

For the reasons mentioned above, distributions of net sale proceeds per unit also vary among individual unit holders. Distributions of net sale proceeds
have been calculated at the investor level pursuant to the partnership agreement and allocated between the Class A and Class B limited partners in the period paid. Accordingly, distributions of net sale proceeds per unit, as presented in the
accompanying financial statements, vary from the per-unit amounts attributable to the individual investors.



|6. | INCOME TAX BASIS NET INCOME AND PARTNERS CAPITAL
|-- | -------------------------------------------------

A
reconciliation of the Partnerships financial statement net income to net income presented in accordance with the Federal Income Tax basis of accounting is as follows for the years ended December 31, 2007, 2006, and 2005:



|                                                                                                                |  |      |          |   |      |   |          |      |  |   |           |  
|--------------------------------------------------------------------------------------------------------------- |  | ---- | -------- | - | ---- | - | -------- | ---- |  | - | --------- | -
|                                                                                                                |  | 2007 |          |   | 2006 |   |          | 2005 | 
|Financial statement net income (loss)                                                                           |  | $    | 598,221  |   |      | $ | (279,569 | )    |  | $ | 1,495,344 |  
|Adjustments in net income (loss) resulting from:                                                                |  |      |          |   |      |   |          |      |  |   |           |  
|Depreciation expense for financial reporting purposes greater than (less than) amounts for income tax purposes  |  |      | 1,300    |   |      |   | (9,789   | )    |  |   | (13,729   | )
|Bad debt expense for financial reporting purposes in excess of amounts for income tax purposes                  |  |      | 1,691    |   |      |   | 0        |      |  |   | 0         |  
|Rental income accrued for financial reporting purposes (greater than) less than amounts for income tax purposes |  |      | (170,454 | ) |      |   | 1,423    |      |  |   | (24,128   | )
|Gains on sale of properties for financial reporting purposes in excess of income tax purposes                   |  |      | (94,249  | ) |      |   | (62,880  | )    |  |   | (151,365  | )
|Other                                                                                                           |  |      | 6,339    |   |      |   | 6,298    |      |  |   | (45,723   | )
|                                                                                                                |  |      |          |   |      |   |          |      |  |   |           |  
|Income tax basis net income (loss)                                                                              |  | $    | 342,848  |   |      | $ | (344,517 | )    |  | $ | 1,260,399 |  
|                                                                                                                |  |      |          |   |      |   |          |      |  |   |           |  



Page F-16



---

##### Index to Financial Statements

A reconciliation of the partners capital balances, as presented in the accompanying financial statements, to
partners capital balances, as presented in accordance with the Federal Income Tax basis of accounting, is as follows for the years ended December 31, 2007, 2006, and 2005:



|                                                                                                                                         |  |      |           |   |      |   |           |      |  |   |           |  
|---------------------------------------------------------------------------------------------------------------------------------------- |  | ---- | --------- | - | ---- | - | --------- | ---- |  | - | --------- | -
|                                                                                                                                         |  | 2007 |           |   | 2006 |   |           | 2005 | 
|Financial statements partners capital                                                                                                   |  | $    | 4,734,282 |   |      | $ | 7,206,060 |      |  | $ | 7,485,629 |  
|Increase (decrease) in partners capital resulting from:                                                                                 |  |      |           |   |      |   |           |      |  |   |           |  
|Accumulated meals and entertainment                                                                                                      |  |      | 556       |   |      |   | 556       |      |  |   | 556       |  
|Accumulated bad debt expense, net, for financial reporting purposes in excess of amounts for income tax purposes                         |  |      | 1,777     |   |      |   | 86        |      |  |   | 86        |  
|Accumulated depreciation expense for financial reporting purposes greater than amounts for income tax purposes                           |  |      | 963,589   |   |      |   | 962,289   |      |  |   | 972,079   |  
|Capitalization of syndication costs for income tax purposes, which are accounted for as cost of capital for financial reporting
purposes |  |      | 2,035,389 |   |      |   | 2,035,389 |      |  |   | 2,035,389 |  
|Accumulated rental income accrued for financial reporting purposes greater than amounts for income tax purposes                          |  |      | (355,595  | ) |      |   | (185,142  | )    |  |   | (186,564  | )
|Accumulated expenses deductible when paid for income tax purposes less than amounts accrued for financial reporting purposes             |  |      | 1,981     |   |      |   | 1,981     |      |  |   | 1,981     |  
|Accumulated gains on sale of properties for financial reporting purposes in excess of amounts for income tax purposes                    |  |      | (460,811  | ) |      |   | (366,562  | )    |  |   | (303,682  | )
|Equity adjustment for South Carolina nonresident withholding tax treated as a distribution for income tax purposes                       |  |      | (38,021   | ) |      |   | 0         |      |  |   | 0         |  
|Other                                                                                                                                    |  |      | (47,649   | ) |      |   | (53,988   | )    |  |   | (60,287   | )
|                                                                                                                                         |  |      |           |   |      |   |           |      |  |   |           |  
|Income tax basis partners capital                                                                                                       |  | $    | 6,835,498 |   |      | $ | 9,600,669 |      |  | $ | 9,945,187 |  
|                                                                                                                                         |  |      |           |   |      |   |           |      |  |   |           |  



|7. | QUARTERLY RESULTS (UNAUDITED)
|-- | -----------------------------

Presented below is a summary of the
unaudited quarterly financial information for the years ended December 31, 2007 and 2006:



|                                                                                              |  |                     |        |         |   |              |  |   |             |   |  |   |         |  
|--------------------------------------------------------------------------------------------- |  | ------------------- | ------ | ------- | - | ------------ |  | - | ----------- | - |  | - | ------- | -
|                                                                                              |  | 2007 Quarters Ended |       
|                                                                                              |  | March 31            |        | June 30 |   | September 30 |  |   | December 31 |  
|Equity in income (loss) of joint ventures                                                     |  | $                   | 68,932 |         | $ | 551,903      |  | $ | (2,784      | ) |  | $ | 3,564   |  
|Interest and other income                                                                     |  | $                   | 26,514 |         | $ | 35,859       |  | $ | 40,697      |   |  | $ | 17,343  |  
|Net income (loss)                                                                             |  | $                   | 61,957 |         | $ | 546,615      |  | $ | 1,829       |   |  | $ | (12,180 | )
|Net income (loss) allocated to:                                                               |  |                     |        |         |   |              |  |   |             |   |  |   |         |  
|Class A limited partners                                                                      |  | $                   | 61,501 |         | $ | 108,454      |  | $ | 29,875      |   |  | $ | 18,295  |  
|Class B limited partners                                                                      |  | $                   | 0      |         | $ | 437,855      |  | $ | (28,066     | ) |  | $ | (30,353 | )
|General partners                                                                              |  | $                   | 456    |         | $ | 306          |  | $ | 20          |   |  | $ | (122    | )
|Net income (loss) per weighted-average limited partner unit outstanding:                      |  |                     |        |         |   |              |  |   |             |   |  |   |         |  
|Class A                                                                                       |  |                     | $0.04  |         |   | $0.08        |  |   | $ 0.02      |   |  |   | $ 0.01  |  
|Class B                                                                                       |  |                     | $0.00  |         |   | $1.97        |  |   | $(0.13      | ) |  |   | $(0.14  | )
|Distribution of operating cash per weighted-average limited partner unit outstanding:         |  |                     |        |         |   |              |  |   |             |   |  |   |         |  
|Class A                                                                                       |  |                     | $0.00  |         |   | $0.00        |  |   | $ 0.00      |   |  |   | $ 0.00  |  
|Class B                                                                                       |  |                     | $0.00  |         |   | $0.00        |  |   | $ 0.00      |   |  |   | $ 0.00  |  
|Distribution of net sale proceeds cash per weighted-average limited partner unit outstanding: |  |                     |        |         |   |              |  |   |             |   |  |   |         |  
|Class A                                                                                       |  |                     | $0.00  |         |   | $0.00        |  |   | $ 0.69      |   |  |   | $ 1.19  |  
|Class B                                                                                       |  |                     | $0.00  |         |   | $0.00        |  |   | $ 0.51      |   |  |   | $ 1.19  |  



Page F-17



---

##### Index to Financial Statements

|                                                                                              |  |                     |         |   |         |   |         |              |  |   |             |   |  |   |         |  
|--------------------------------------------------------------------------------------------- |  | ------------------- | ------- | - | ------- | - | ------- | ------------ |  | - | ----------- | - |  | - | ------- | -
|                                                                                              |  | 2006 Quarters Ended |        
|                                                                                              |  | March 31            |         |   | June 30 |   |         | September 30 |  |   | December 31 |  
|Equity in loss of joint ventures                                                              |  | $                   | (53,578 | ) |         | $ | (53,840 | )            |  | $ | (89,414     | ) |  | $ | (25,362 | )
|Interest and other income                                                                     |  | $                   | 24,541  |   |         | $ | 15,666  |              |  | $ | 16,791      |   |  | $ | 16,510  |  
|Net loss                                                                                      |  | $                   | (77,534 | ) |         | $ | (75,444 | )            |  | $ | (98,115     | ) |  | $ | (28,476 | )
|Net loss allocated to limited partners:                                                       |  |                     |         |   |         |   |         |              |  |   |             |   |  |   |         |  
|Class A                                                                                       |  | $                   | (77,534 | ) |         | $ | (75,444 | )            |  | $ | (98,115     | ) |  | $ | (28,476 | )
|Class B                                                                                       |  | $                   | 0       |   |         | $ | 0       |              |  | $ | 0           |   |  | $ | 0       |  
|Net loss per weighted-average limited partner unit outstanding:                               |  |                     |         |   |         |   |         |              |  |   |             |   |  |   |         |  
|Class A(a)                                                                                    |  |                     | $(0.05  | ) |         |   | $(0.05  | )            |  |   | $(0.07      | ) |  |   | $(0.02  | )
|Class B                                                                                       |  |                     | $ 0.00  |   |         |   | $ 0.00  |              |  |   | $ 0.00      |   |  |   | $ 0.00  |  
|Distribution of operating cash per weighted-average limited partner unit outstanding:         |  |                     |         |   |         |   |         |              |  |   |             |   |  |   |         |  
|Class A                                                                                       |  |                     | $ 0.00  |   |         |   | $ 0.00  |              |  |   | $ 0.00      |   |  |   | $ 0.00  |  
|Class B                                                                                       |  |                     | $ 0.00  |   |         |   | $ 0.00  |              |  |   | $ 0.00      |   |  |   | $ 0.00  |  
|Distribution of net sale proceeds cash per weighted-average limited partner unit outstanding: |  |                     |         |   |         |   |         |              |  |   |             |   |  |   |         |  
|Class A                                                                                       |  |                     | $ 0.00  |   |         |   | $ 0.00  |              |  |   | $ 0.00      |   |  |   | $ 0.00  |  
|Class B                                                                                       |  |                     | $ 0.00  |   |         |   | $ 0.00  |              |  |   | $ 0.00      |   |  |   | $ 0.00  |  



| | (a) | The quarterly per-unit amounts have been calculated using
actual income (loss) for the respective quarters. Conversely, the corresponding annual income (loss) per-unit amounts have been calculated assuming that income (loss) was earned ratably over the year. As a result, the sum of these quarterly per-unit
amounts does not equal the respective annual per-unit amount presented in the accompanying financial statements.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|8. | GENERAL AND ADMINISTRATIVE COSTS
|-- | --------------------------------

General and administrative costs
for the years ended December 31, 2007, 2006, and 2005 are comprised of the following items:



|                                       |  |      |         |      |   |         |  |   |        
|-------------------------------------- |  | ---- | ------- | ---- | - | ------- |  | - | -------
|                                       |  | 2007 |         | 2006 |   | 2005   
|Salary reimbursements                  |  | $    | 62,164  |      | $ | 50,821  |  | $ | 64,001 
|Printing expenses                      |  |      | 31,505  |      |   | 25,667  |  |   | 25,802 
|Independent accounting fees            |  |      | 29,329  |      |   | 20,732  |  |   | 29,523 
|Legal fees                             |  |      | 10,656  |      |   | 21,587  |  |   | 48,557 
|Postage and delivery expenses          |  |      | 6,076   |      |   | 3,860   |  |   | 4,018  
|Other professional fees                |  |      | 1,701   |      |   | 1,188   |  |   | 3,200  
|Computer costs                         |  |      | 965     |      |   | 1,047   |  |   | 1,382  
|Taxes and licensing fees               |  |      | 830     |      |   | 4,825   |  |   | 18,868 
|Registration and filing fees           |  |      | 581     |      |   | 597     |  |   | 0      
|Life insurance                         |  |      | 0       |      |   | 559     |  |   | 280    
|Other                                  |  |      | 0       |      |   | 0       |  |   | 5,325  
|                                       |  |      |         |      |   |         |  |   |        
|Total general and administrative costs |  | $    | 143,807 |      | $ | 130,883 |  | $ | 200,956
|                                       |  |      |         |      |   |         |  |   |        



Page F-18



---

##### Index to Financial Statements

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The General Partners of

The Fund IX, Fund X, Fund XI and REIT Joint Venture:

We have audited the
accompanying balance sheets of The Fund IX, Fund X, Fund XI and REIT Joint Venture (the Joint Venture) as of December 31, 2007 and 2006, and the related statements of operations, partners capital, and cash flows for each
of the two years in the period ended December 31, 2007. Our audits also included the financial statement schedule listed in the index at Item 15(a). These financial statements and schedule are the responsibility of the Joint Ventures
management. Our responsibility is to express an opinion on these financial statements and schedule based on our audits.

We conducted our audits in
accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material
misstatement. We were not engaged to perform an audit of the Joint Ventures internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures
that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Joint Ventures internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes
examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement
presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present
fairly, in all material respects, the financial position of The Fund IX, Fund X, Fund XI and REIT Joint Venture as of December 31, 2007 and 2006, and the results of its operations and its cash flows for each of the two years in the period
ended December 31, 2007, in conformity with U.S. generally accepted accounting principles. Also, in our opinion, the related financial statement schedule, when considered in relation to the basic financial statements taken as a whole, presents
fairly in all material respects the information set forth therein.

/s/    FRAZIER & DEETER, LLC

Atlanta, Georgia

March 26, 2008



Page F-19



---

##### Index to Financial Statements

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The General Partners of

The Fund IX, Fund X, Fund XI and REIT Joint Venture:

We have audited the
accompanying statements of operations, partners capital, and cash flows of The Fund IX, Fund X, Fund XI and REIT Joint Venture (the Joint Venture) for the year in the period ended December 31, 2005. Our audit also included the
financial statement schedule listed in the index at Item 15(a). These financial statements and schedule are the responsibility of the Joint Ventures management. Our responsibility is to express an opinion on these financial statements and
schedule based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States).
Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. We were not engaged to perform an audit of the Joint Ventures internal control
over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the
effectiveness of the Joint Ventures internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial
statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the results of operations and cash flows of The Fund IX, Fund X,
Fund XI and REIT Joint Venture for the year in the period ended December 31, 2005, in conformity with U.S. generally accepted accounting principles. Also, in our opinion, the related financial statement schedule, when considered in
relation to the basic financial statements taken as a whole, presents fairly in all material respects the information set forth therein.

/s/    ERNST & YOUNG LLP

Atlanta, Georgia

March 9, 2007



Page F-20



---

##### Index to Financial Statements

THE FUND IX, FUND X, FUND XI AND REIT JOINT VENTURE

BALANCE SHEETS

DECEMBER 31, 2007 AND 2006

ASSETS



|                                                                                                                                  |  |      |            |      |   |           
|--------------------------------------------------------------------------------------------------------------------------------- |  | ---- | ---------- | ---- | - | ----------
|                                                                                                                                  |  | 2007 |            | 2006
|Real estate assets, at cost:                                                                                                      |  |      |            |      |   |           
|Land                                                                                                                              |  | $    | 2,701,208  |      | $ | 3,343,196 
|Building and improvements, less accumulated depreciation of $4,093,318 and $5,386,439 at December 31, 2007 and 2006,
respectively |  |      | 8,337,012  |      |   | 12,549,986
|                                                                                                                                  |  |      |            |      |   |           
|Total real estate assets, net                                                                                                     |  |      | 11,038,220 |      |   | 15,893,182
|                                                                                                                                  |  |     
|Cash and cash equivalents                                                                                                         |  |      | 379,619    |      |   | 358,870   
|Tenant receivables                                                                                                                |  |      | 173,976    |      |   | 225,673   
|Deferred leasing costs, less accumulated amortization of $181,360 and $129,088 at December 31, 2007 and 2006,
respectively        |  |      | 161,953    |      |   | 166,924   
|Other assets                                                                                                                      |  |      | 70,307     |      |   | 117,337   
|                                                                                                                                  |  |      |            |      |   |           
|Total assets                                                                                                                      |  | $    | 11,824,075 |      | $ | 16,761,986
|                                                                                                                                  |  |      |            |      |   |           

LIABILITIES AND PARTNERS CAPITAL



|                                                                     |  |   |            |  |   |           
|-------------------------------------------------------------------- |  | - | ---------- |  | - | ----------
|Liabilities:                                                         |  |   |            |  |   |           
|Accounts payable, accrued expenses, and refundable security deposits |  | $ | 301,063    |  | $ | 320,116   
|Due to affiliate                                                     |  |   | 1,566      |  |   | 1,590     
|Deferred income                                                      |  |   | 4,738      |  |   | 96        
|Accrued capital expenditures                                         |  |   | 0          |  |   | 16,844    
|Partnership distributions payable                                    |  |   | 195,615    |  |   | 165,513   
|                                                                     |  |   |            |  |   |           
|Total liabilities                                                    |  |   | 502,982    |  |   | 504,159   
|                                                                     |  |  
|Partners capital:                                                   |  |   |            |  |   |           
|Wells Real Estate Fund IX, L.P.                                      |  |   | 4,418,683  |  |   | 6,345,520 
|Wells Real Estate Fund X, L.P.                                       |  |   | 5,489,733  |  |   | 7,883,619 
|Wells Real Estate Fund XI, L.P.                                      |  |   | 994,917    |  |   | 1,428,787 
|Piedmont Operating Partnership, LP                                   |  |   | 417,760    |  |   | 599,901   
|                                                                     |  |   |            |  |   |           
|Total partners capital                                              |  |   | 11,321,093 |  |   | 16,257,827
|                                                                     |  |   |            |  |   |           
|Total liabilities and partners capital                              |  | $ | 11,824,075 |  | $ | 16,761,986
|                                                                     |  |   |            |  |   |           

See accompanying notes.



Page F-21



---

##### Index to Financial Statements

THE FUND IX, FUND X, FUND XI AND REIT JOINT VENTURE

STATEMENTS OF OPERATIONS

FOR THE YEARS ENDED

DECEMBER 31,
2007, 2006, AND 2005



|                                           |  |      |           |      |   |           |      |  |   |          
|------------------------------------------ |  | ---- | --------- | ---- | - | --------- | ---- |  | - | ---------
|                                           |  | 2007 |           | 2006 |   |           | 2005
|REVENUES:                                  |  |      |           |      |   |           |      |  |   |          
|Rental income                              |  | $    | 1,479,516 |      | $ | 1,471,082 |      |  | $ | 1,411,052
|Tenant reimbursements                      |  |      | 79,063    |      |   | 40,133    |      |  |   | 3,880    
|Interest and other income                  |  |      | 14,743    |      |   | 30,669    |      |  |   | 30,167   
|                                           |  |      |           |      |   |           |      |  |   |          
|Total revenues                             |  |      | 1,573,322 |      |   | 1,541,884 |      |  |   | 1,445,099
|                                           |  |      |          
|EXPENSES:                                  |  |      |           |      |   |           |      |  |   |          
|Property operating costs                   |  |      | 550,913   |      |   | 422,429   |      |  |   | 462,446  
|Management and leasing fees                |  |      | 81,133    |      |   | 78,473    |      |  |   | 71,615   
|Depreciation                               |  |      | 336,550   |      |   | 337,397   |      |  |   | 320,205  
|Amortization                               |  |      | 52,272    |      |   | 51,473    |      |  |   | 46,851   
|General and administrative                 |  |      | 87,377    |      |   | 56,724    |      |  |   | 77,948   
|                                           |  |      |           |      |   |           |      |  |   |          
|Total expenses                             |  |      | 1,108,245 |      |   | 946,496   |      |  |   | 979,065  
|                                           |  |      |           |      |   |           |      |  |   |          
|                                           |  |      |          
|NET INCOME FROM CONTINUING OPERATIONS      |  |      | 465,077   |      |   | 595,388   |      |  |   | 466,034  
|                                           |  |      |          
|DISCONTINUED OPERATIONS:                   |  |      |           |      |   |           |      |  |   |          
|Operating income                           |  |      | 22,234    |      |   | 15,751    |      |  |   | 695,628  
|Impairment loss                            |  |      | 0         |      |   | (354,326  | )    |  |   | 0        
|Gain (loss) on disposition                 |  |      | 171,421   |      |   | (142,018  | )    |  |   | 5,031,962
|                                           |  |      |           |      |   |           |      |  |   |          
|Income (loss) from discontinued operations |  |      | 193,655   |      |   | (480,593  | )    |  |   | 5,727,590
|                                           |  |      |           |      |   |           |      |  |   |          
|NET INCOME                                 |  | $    | 658,732   |      | $ | 114,795   |      |  | $ | 6,193,624
|                                           |  |      |           |      |   |           |      |  |   |          

See accompanying notes.



Page F-22



---

##### Index to Financial Statements

THE FUND IX, FUND X, FUND XI AND REIT JOINT VENTURE

STATEMENTS OF PARTNERS CAPITAL

FOR THE YEARS ENDED

DECEMBER 31,
2007, 2006, AND 2005



|                           |  |                               |            |   |                              |   |            |                               |  |   |                                  |   |  |                       |           |   |  |   |             |  
|-------------------------- |  | ----------------------------- | ---------- | - | ---------------------------- | - | ---------- | ----------------------------- |  | - | -------------------------------- | - |  | --------------------- | --------- | - |  | - | ----------- | -
|                           |  | Wells RealEstateFund IX, L.P. |            |   | Wells RealEstateFund X, L.P. |   |            | Wells RealEstateFund XI, L.P. |  |   | PiedmontOperatingPartnership, LP |   |  | TotalPartnersCapital |          
|Balance, December 31, 2004 |  | $                             | 12,465,512 |   |                              | $ | 15,487,047 |                               |  | $ | 2,806,837                        |   |  | $                     | 1,178,414 |   |  | $ | 31,937,810  |  
|                           |  |                               |            |   |                             
|Net income                 |  |                               | 2,417,408  |   |                              |   | 3,003,369  |                               |  |   | 544,333                          |   |  |                       | 228,514   |   |  |   | 6,193,624   |  
|Partnership distributions  |  |                               | (4,988,569 | ) |                              |   | (6,197,758 | )                             |  |   | (1,123,286                       | ) |  |                       | (471,561  | ) |  |   | (12,781,174 | )
|                           |  |                               |            |   |                              |   |            |                               |  |   |                                  |   |  |                       |           |   |  |   |             |  
|Balance, December 31, 2005 |  |                               | 9,894,351  |   |                              |   | 12,292,658 |                               |  |   | 2,227,884                        |   |  |                       | 935,367   |   |  |   | 25,350,260  |  
|                           |  |                               |            |   |                             
|Net income                 |  |                               | 44,805     |   |                              |   | 55,666     |                               |  |   | 10,089                           |   |  |                       | 4,235     |   |  |   | 114,795     |  
|Partnership distributions  |  |                               | (3,593,636 | ) |                              |   | (4,464,705 | )                             |  |   | (809,186                         | ) |  |                       | (339,701  | ) |  |   | (9,207,228  | )
|                           |  |                               |            |   |                              |   |            |                               |  |   |                                  |   |  |                       |           |   |  |   |             |  
|Balance, December 31, 2006 |  |                               | 6,345,520  |   |                              |   | 7,883,619  |                               |  |   | 1,428,787                        |   |  |                       | 599,901   |   |  |   | 16,257,827  |  
|                           |  |                               |            |   |                             
|Net income                 |  |                               | 257,107    |   |                              |   | 319,428    |                               |  |   | 57,893                           |   |  |                       | 24,304    |   |  |   | 658,732     |  
|Partnership distributions  |  |                               | (2,183,944 | ) |                              |   | (2,713,314 | )                             |  |   | (491,763                         | ) |  |                       | (206,445  | ) |  |   | (5,595,466  | )
|                           |  |                               |            |   |                              |   |            |                               |  |   |                                  |   |  |                       |           |   |  |   |             |  
|Balance, December 31, 2007 |  | $                             | 4,418,683  |   |                              | $ | 5,489,733  |                               |  | $ | 994,917                          |   |  | $                     | 417,760   |   |  | $ | 11,321,093  |  
|                           |  |                               |            |   |                              |   |            |                               |  |   |                                  |   |  |                       |           |   |  |   |             |  

See accompanying notes.



Page F-23



---

##### Index to Financial Statements

THE FUND IX, FUND X, FUND XI AND REIT JOINT VENTURE

STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED

DECEMBER 31,
2007, 2006, AND 2005



|                                                                                    |  |      |            |   |      |   |            |      |  |   |             |  
|----------------------------------------------------------------------------------- |  | ---- | ---------- | - | ---- | - | ---------- | ---- |  | - | ----------- | -
|                                                                                    |  | 2007 |            |   | 2006 |   |            | 2005 | 
|CASH FLOWS FROM OPERATING ACTIVITIES:                                               |  |      |            |   |      |   |            |      |  |   |             |  
|Net income                                                                          |  | $    | 658,732    |   |      | $ | 114,795    |      |  | $ | 6,193,624   |  
|Adjustments to reconcile net income to net cash provided by operating activities:   |  |      |            |   |      |   |            |      |  |   |             |  
|Impairment loss                                                                     |  |      | 0          |   |      |   | 354,326    |      |  |   | 0           |  
|(Gain) loss on sale of property                                                     |  |      | (171,421   | ) |      |   | 142,018    |      |  |   | (5,031,962  | )
|Depreciation                                                                        |  |      | 347,410    |   |      |   | 624,402    |      |  |   | 681,018     |  
|Amortization                                                                        |  |      | 52,272     |   |      |   | 51,473     |      |  |   | 62,275      |  
|Changes in assets and liabilities:                                                  |  |      |            |   |      |   |            |      |  |   |             |  
|Decrease (increase) in tenant receivables                                           |  |      | 51,697     |   |      |   | 13,993     |      |  |   | (64,124     | )
|Decrease in other assets                                                            |  |      | 4,790      |   |      |   | 950        |      |  |   | 358         |  
|Increase (decrease) in accounts payable and accrued expenses                        |  |      | 23,187     |   |      |   | (252,867   | )    |  |   | (326,807    | )
|Decrease in due to affiliate                                                        |  |      | (24        | ) |      |   | (5,618     | )    |  |   | (12,801     | )
|Increase (decrease) in deferred income                                              |  |      | 4,642      |   |      |   | (4,884     | )    |  |   | (124,569    | )
|                                                                                    |  |      |            |   |      |   |            |      |  |   |             |  
|Net cash provided by operating activities                                           |  |      | 971,285    |   |      |   | 1,038,588  |      |  |   | 1,377,012   |  
|                                                                                    |  |      |           
|CASH FLOWS FROM INVESTING ACTIVITIES:                                               |  |      |            |   |      |   |            |      |  |   |             |  
|Net proceeds from sale of real estate                                               |  |      | 4,685,151  |   |      |   | 8,059,625  |      |  |   | 11,646,089  |  
|Investment in real estate assets                                                    |  |      | (23,022    | ) |      |   | (151,598   | )    |  |   | (79,675     | )
|Payment of deferred leasing costs                                                   |  |      | (47,301    | ) |      |   | (7,130     | )    |  |   | (241,558    | )
|                                                                                    |  |      |            |   |      |   |            |      |  |   |             |  
|Net cash provided by investing activities                                           |  |      | 4,614,828  |   |      |   | 7,900,897  |      |  |   | 11,324,856  |  
|                                                                                    |  |      |           
|CASH FLOWS FROM FINANCING ACTIVITIES:                                               |  |      |            |   |      |   |            |      |  |   |             |  
|Net sale proceeds distributions to joint venture partners                           |  |      | (4,685,151 | ) |      |   | (8,059,625 | )    |  |   | (11,646,089 | )
|Operating distributions to joint venture partners in excess of accumulated earnings |  |      | (880,213   | ) |      |   | (1,214,868 | )    |  |   | (1,515,725  | )
|                                                                                    |  |      |            |   |      |   |            |      |  |   |             |  
|Net cash used in financing activities                                               |  |      | (5,565,364 | ) |      |   | (9,274,493 | )    |  |   | (13,161,814 | )
|                                                                                    |  |      |           
|NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                |  |      | 20,749     |   |      |   | (335,008   | )    |  |   | (459,946    | )
|                                                                                    |  |      |           
|CASH AND CASH EQUIVALENTS, beginning of year                                        |  |      | 358,870    |   |      |   | 693,878    |      |  |   | 1,153,824   |  
|                                                                                    |  |      |            |   |      |   |            |      |  |   |             |  
|CASH AND CASH EQUIVALENTS, end of year                                              |  | $    | 379,619    |   |      | $ | 358,870    |      |  | $ | 693,878     |  
|                                                                                    |  |      |            |   |      |   |            |      |  |   |             |  
|                                                                                    |  |      |           
|SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES:              |  |      |            |   |      |   |            |      |  |   |             |  
|Partnership distributions payable                                                   |  | $    | 195,615    |   |      | $ | 165,513    |      |  | $ | 232,778     |  
|                                                                                    |  |      |            |   |      |   |            |      |  |   |             |  
|Accrued capital expenditures                                                        |  | $    | 0          |   |      | $ | 16,844     |      |  | $ | 0           |  
|                                                                                    |  |      |            |   |      |   |            |      |  |   |             |  
|Write-off of fully depreciated real estate assets                                   |  | $    | 0          |   |      | $ | 13,819     |      |  | $ | 0           |  
|                                                                                    |  |      |            |   |      |   |            |      |  |   |             |  

See accompanying notes.



Page F-24



---

##### Index to Financial Statements

THE FUND IX, FUND X, FUND XI AND REIT JOINT VENTURE

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2007, 2006, AND 2005



|1. | ORGANIZATION AND BUSINESS
|-- | -------------------------

In March 1997, Wells Real Estate
Fund IX, L.P. (Fund IX) entered into a Georgia general partnership with Wells Real Estate Fund X, L.P. (Fund X) to form Fund IX and Fund X Associates (Fund IX-X Associates) for the purpose of acquiring,
developing, operating, and selling real properties. On March 20, 1997, Fund IX contributed a 5.62-acre tract of real property in Knoxville, Tennessee, and improvements thereon to Fund IX-X Associates on which an approximately 84,000 square
foot, three-story office building, the Alstom PowerKnoxville Building, was constructed and commenced operations. On February 13, 1998, Fund IX-X Associates purchased an approximate 107,000 square foot, two-story office building, 1315 West
Century Drive, in Louisville, Colorado. On March 20, 1998, Fund IX-X Associates purchased an approximately 52,000 square foot, three-story office building, the 360 Interlocken Building, in Broomfield, Colorado. On June 11, 1998,
Fund IX-X Associates was amended and restated as The Fund IX, Fund X, Fund XI and REIT Joint Venture (the Joint Venture) upon admitting Wells Real Estate Fund XI, L.P. (Fund XI) and Piedmont Operating
Partnership, LP (Piedmont OP), formerly known as Wells Operating Partnership, L.P. Piedmont OP is a Delaware limited partnership with Piedmont Office Realty Trust, Inc. (Piedmont REIT), formerly known as Wells Real Estate
Investment Trust, Inc., serving as its general partner. Piedmont REIT is a Maryland corporation that qualifies as a real estate investment trust. On June 24, 1998, the Joint Venture purchased an approximately 57,000 square foot, one-story
office building, the Avaya Building, in Oklahoma City, Oklahoma. On April 1, 1998, Fund X purchased an approximately 108,000 square foot, one-story office and warehouse building, the Iomega Building, in Ogden, Utah. In 1998, Fund X contributed
the Iomega Building to the Joint Venture. Ownership interests were recomputed based on the relative cumulative capital contributions from the joint venture partners.

On March 15, 2005, the Joint Venture sold the Alstom PowerKnoxville Building to an unrelated third party for a gross sales price of $12,000,000. As a result of the sale, the Joint Venture received net sale
proceeds of approximately $11,646,000 and recognized a gain of approximately $5,032,000.

On December 22, 2006, the Joint Venture sold 1315 West
Century Drive to an unrelated third party for a gross sales price of $8,325,000. As a result of the sale, the Joint Venture received net sale proceeds of approximately $8,060,000. As of September 30, 2006, the Joint Venture recognized an
impairment loss of approximately $354,000 in order to reduce the carrying value of 1315 West Century Drive to its estimated fair value, less costs to sell, and recognized an additional loss on sale of approximately $148,000.

On January 31, 2007, the Joint Venture sold the Iomega Building to an unrelated third party for a gross sale price of $4,867,000. As a result of the sale, the Joint
Venture received net sale proceeds of approximately $4,685,000 and recognized a gain of approximately $178,000.



|2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|-- | ------------------------------------------

Basis of
Presentation

The Joint Ventures financial statements are prepared in accordance with U.S. generally accepted accounting principles
(GAAP).



Page F-25



---

##### Index to Financial Statements

Use of Estimates

The
preparation of the Joint Ventures financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, and expenses and related disclosures of
contingent assets and liabilities in the financial statements and accompanying notes. Actual results could differ from those estimates.

Revenue
Recognition

The Joint Ventures leases typically include renewal options, escalation provisions, and provisions requiring tenants to reimburse the
Joint Venture for a pro-rata share of operating costs incurred. All of the Joint Ventures leases are classified as operating leases, and the related rental income, including scheduled rental rate increases (other than scheduled increases based
on the Consumer Price Index) is recognized on a straight-line basis over the terms of the respective leases. Rents and tenant reimbursements collected in advance are recorded as deferred income in the accompanying balance sheets.

Lease termination income is recognized when the tenant loses the right to lease the space and the Joint Venture has satisfied all obligations under the related lease or
lease termination agreement.

The Joint Venture records the sale of real estate assets pursuant to the provisions of Statement of Financial Accounting
Standards (SFAS) No. 66, Accounting for Sales of Real Estate. Accordingly, gains are recognized upon completing the sale and, among other things, determining the sale price and transferring all of the risks and rewards of
ownership without significant continuing involvement with the seller. Recognition of all or a portion of the gain would be deferred until both of these conditions are met. Losses are recognized in full as of the sale date.

Real Estate Assets

Real estate assets are stated at cost, less
accumulated depreciation. Amounts capitalized to real estate assets consist of the cost of acquisition or construction, and any tenant improvements or major improvements and betterments which extend the useful life of the related asset. The Joint
Venture considers the period of future benefit of the asset to determine the appropriate useful lives. These assessments have a direct impact on net income. Upon receiving notification of a tenants intention to terminate a lease, undepreciated
tenant improvements are written off to lease termination expense. All repairs and maintenance are expensed as incurred.

The estimated useful lives of the
Joint Ventures real estate assets by class are provided below:



|                      |  |                                       
|--------------------- |  | --------------------------------------
|Buildings             |  | 40 years                              
|Building improvements |  | 5-25 years                            
|Land improvements     |  | 20 years                              
|Tenant improvements   |  | Shorter of lease term or economic life

Management continually monitors events and changes in circumstances that could indicate that the carrying amounts
of the real estate assets owned by the Joint Venture may not be recoverable. When indicators of potential impairment are present, management assesses whether the respective carrying values will be recovered with the undiscounted future operating
cash flows expected from the use of the asset and its eventual disposition for assets held for use, or with the estimated fair values, less costs to sell, for assets held for sale. In the event that the expected undiscounted future cash flows for
assets held for use or the estimated fair value, less costs to sell, for assets held for sale do not exceed the respective asset carrying value, management adjusts such assets to the respective estimated fair values, as defined by SFAS No. 144,
Accounting for the Impairment or Disposal of Long-Lived Assets, and recognizes an impairment loss. Estimated fair values are calculated based on the following information, dependent upon availability, in order of preference: (i) recently
quoted market prices, (ii) market prices for comparable properties, or (iii) the present value of undiscounted cash flows, including



Page F-26



---

##### Index to Financial Statements

estimated salvage value. In the third quarter of 2006, the Joint Venture recognized an impairment loss of approximately $354,000 in order to reduce the
carrying value of 1315 West Century Drive to its fair value, less costs to sell, as a result of a change in managements intended holding period for this asset.

Projections of expected future cash flows require management to estimate future market rental income amounts subsequent to the expiration of current lease agreements, property operating expenses, discount rates, the
number of months it takes to re-lease the property, and the number of years the property is held for investment. The use of inappropriate assumptions in the future cash flow analysis would result in an incorrect assessment of the propertys
future cash flows and fair value, and could result in the overstatement of the carrying value of the Joint Ventures real estate assets and net income.

Cash and Cash Equivalents

The Joint Venture considers all highly liquid investments purchased with an original maturity of three months or
less to be cash equivalents. Cash equivalents include cash and short-term investments. Short-term investments are stated at cost, which approximates fair value, and consist of investments in money market accounts.

Tenant Receivables

Tenant receivables are comprised of tenant
receivables and straight-line rent receivables. Management assesses the collectibility of tenant receivables on an ongoing basis and provides for allowances as such balances, or portions thereof, become uncollectible. Upon receiving notification of
a tenants intention to terminate a lease, unamortized straight-line rent receivables are written off to lease termination expense. No such allowances have been recorded as of December 31, 2007 or 2006.

Deferred Leasing Costs, net

Deferred leasing costs reflect costs
incurred to procure operating leases, which are capitalized and amortized on a straight-line basis over the terms of the respective leases. The remaining unamortized balance of deferred leasing costs will be amortized over a weighted-average period
of approximately two years. Upon receiving notification of a tenants intention to terminate a lease, unamortized deferred leasing costs are written-off to lease termination expense.

Other Assets

Other assets as of December 31, 2007 and 2006, is
comprised of the following items:



|                             |  |      |        |      |   |        
|---------------------------- |  | ---- | ------ | ---- | - | -------
|                             |  | 2007 |        | 2006
|Refundable security deposits |  | $    | 64,432 |      | $ | 106,672
|Prepaid expenses             |  |      | 4,779  |      |   | 8,426  
|Interest receivable          |  |      | 1,096  |      |   | 2,239  
|                             |  |      |        |      |   |        
|Total                        |  | $    | 70,307 |      | $ | 117,337
|                             |  |      |        |      |   |        

Refundable security deposits represent cash deposits received from tenants. Pursuant to the respective leases, the
Joint Venture may apply such balances toward unpaid receivable balances or property damages, where applicable, and is obligated to refund any residual balances to the tenants upon the expiration of the related lease terms. Prepaid expenses are
primarily comprised of prepaid insurance and contract labor costs. Prepaid expenses are recognized in the period in which coverage/service is provided. Interest receivable represents interest earned during the period presented, which will be
received in the following month. Balances without a future economic benefit are written off as they are identified.



Page F-27



---

##### Index to Financial Statements

Allocation of Income and Distributions

Pursuant to the terms of the joint venture agreement, income and distributions are allocated to the joint venture partners based on their respective ownership interests as determined by relative cumulative capital
contributions, as defined. Fund IX, Fund X, Fund XI, and Piedmont OP held ownership interests in the Joint Venture of approximately 39%, 48%, 9%, and 4%, for the years ended December 31, 2007 and 2006, respectively. Net cash from operations is
generally distributed to the joint venture partners on a quarterly basis.

Income Taxes

The Joint Venture is not subject to federal or state income taxes; therefore, none have been provided for in the accompanying financial statements. The partners of Fund
IX, Fund X, Fund XI, and Piedmont OP are required to include their respective share of profits and losses from the Joint Venture in their individual income tax returns.

Recent Accounting Pronouncements

In February 2007, the Financial Accounting Standards Board (FASB)
issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial LiabilitiesIncluding an Amendment of FASB Statement No. 115, Accounting for Certain Investments in Debt and Equity Securities. SFAS
No. 159 permits entities to choose to measure many financial instruments and certain other items at fair value that are not currently required to be measured at fair value. Unrealized gains and losses on items for which the fair value option
has been elected are reported in earnings. SFAS No. 159 will be effective for fiscal years beginning after November 15, 2007. The Joint Venture is currently assessing these provisions and evaluating the financial impact of SFAS
No. 159 on its financial statements; however, it is not currently planning to adopt the fair value option in 2008.

In September 2006, the FASB issued
SFAS No. 157, Fair Value Measurements, which defines fair value, establishes a framework for measuring fair value, and expands disclosures required for fair value measurements under GAAP, including amending SFAS No. 144. SFAS
No. 157 emphasizes that fair value is a market-based measurement, as opposed to an entity-specific measurement. In February 2008, the FASB issued Staff Position No. SFAS 157-1, Application of FASB Statement No. 157 to FASB Statement
No. 13 and Other Accounting Pronouncements That Address Fair Value Measurements for Purposes of Lease Classification or Measurement under Statement 13, (FSP 157-1). FSP 157-1, which is effective upon the initial adoption of SFAS
No. 157, excludes SFAS No. 13, Accounting for Leases, as well as other accounting pronouncements that address fair value measurements on lease classification or measurement under SFAS No. 13, from the scope of SFAS
No. 157. In February 2008, the FASB issued Staff Position No. SFAS 157-2, Effective Date of FASB Statement No. 157(FSP 157-2). FSP 157-2 delays the effective date of SFAS No. 157 for all nonrecurring nonfinancial
assets and liabilities until fiscal years beginning after November 15, 2008. Accordingly, FSP 157-2 will be effective for the Joint Venture beginning January 1, 2009 and all other aspects of SFAS No. 157 will be effective for the
Joint Venture beginning January 1, 2008. The Joint Venture is currently assessing the provisions and evaluating the financial impact of SFAS No. 157, FSP 157-1, and FSP 157-2 on its financial statements; however, does not believe the
adoption of this pronouncement will have a material impact on its financial statements.

In July 2006, the FASB issued Financial Accounting Standards Board
Interpretation (FIN) No. 48, Accounting for Uncertainty in Income Taxes, an interpretation of SFAS No. 109, Accounting for Income Taxes, which clarifies the relevant criteria and approach for the recognition,
derecognition, and measurement of uncertain tax positions. FIN No. 48 was effective for the Joint Venture beginning January 1, 2007. The adoption of this pronouncement has not had a material impact on the Joint Ventures financial
statements.



|3. | RELATED-PARTY TRANSACTIONS
|-- | --------------------------

Management and Leasing Fees

Fund IX, Fund X, and Fund XI are parties to individual property management and leasing agreements with Wells Management Company, Inc. (Wells
Management), an affiliate of each of their respective general partners.



Page F-28



---

##### Index to Financial Statements

The various fees payable under each of the respective agreements are summarized as follows:



|        |  |                                          |  |                                                                                                                                                                                                                            |  |                                                                                                                                                                   
|------- |  | ---------------------------------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------
|        |  | Management Services                      |  | Leasing Services                                                                                                                                                                                                           |  | Management and LeasingServices Industrial andCommercial properties leased on anet basis for ten years or more                                                    
|Fund IX |  | 3% of gross revenues collected monthly   |  | Initial lease up fee for newly constructed properties based on market rate charged for similar services for similar properties in the same geographic
area. Recurring fee based on 3% of gross revenues collected monthly. |  | Initial lease up fee based on 3% of the gross revenues over the first five years of the lease term. Recurring fee based on 1% of gross revenues collected
monthly.
|Fund X  |  | 3% of gross revenues collected monthly   |  | Initial lease up fee for newly constructed properties based on market rate charged for similar services for similar properties in the same geographic
area. Recurring fee based on 3% of gross revenues collected monthly. |  | Initial lease up fee based on 3% of the gross revenues over the first five years of the lease term. Recurring fee based on 1% of gross revenues collected
monthly.
|Fund XI |  | 2.5% of gross revenues collected monthly |  | Initial lease up fee for newly constructed properties based on market rate charged for similar services for similar properties in the same geographic
area. Recurring fee based on 2% of gross revenues collected monthly. |  | Initial lease up fee based on 3% of the gross revenues over the first five years of the lease term. Recurring fee based on 1% of gross revenues collected
monthly.

Management and leasing fees are recognized in accordance with the terms of the aforementioned agreements, weighted
based on joint venture partners respective ownership interests in the Joint Venture. During the years ended December 31, 2007, 2006, and 2005, the Joint Venture incurred management and leasing fee expenses that are payable to Wells Management
of $58,484, $84,054, and $127,392, respectively, portions of which are included in income (loss) from discontinued operations in the accompanying statements of operations.

In addition, the Joint Venture incurs fees payable to Piedmont Office Management, LLC (Piedmont Management), or its affiliates, for the management and leasing of the Joint Ventures properties equal
to (a) the lesser of 4.5% of the gross revenues generally paid over the life of the lease or 0.6% of Net Asset Value calculated on an annual basis, (b) prorated by Piedmont OPs ownership interest in the Joint Venture. During the year
ended December 31, 2007, the Joint Venture incurred management and leasing fee expenses payable to Piedmont Management, or its affiliates, of $1,345.

Administration Reimbursements

Wells Management performs certain administrative services for the Joint Venture, relating to accounting,
property management, and other partnership administration, and incurs the related expenses. Such expenses are allocated among these entities based on the amount of time spent on the respective entities by individual personnel. In the opinion of
management, this allocation is a reasonable estimation of such expenses. During 2007, 2006, and 2005, the Joint Venture incurred administrative expenses of $22,667, $48,520, and $79,832, respectively, payable to Wells Management, portions of which
are included in income (loss) from discontinued operations in the accompanying statements of operations.



Page F-29



---

##### Index to Financial Statements

Due to Affiliate

As
of December 31, 2007 and December 31, 2006, the due to affiliate balances represent administrative reimbursements due to Wells Management.



|4. | DISCONTINUED OPERATIONS
|-- | -----------------------

In accordance with SFAS No. 144, the
Joint Venture has classified the results of operations related to the Alstom PowerKnoxville Building, which was sold on March 15, 2005, 1315 West Century Drive, which was sold on December 22, 2006, and the Iomega Building, which was
sold on January 31, 2007, as discontinued operations in the accompanying statements of operations. The details comprising income (loss) from discontinued operations are presented below:



|                                           |  |      |         |      |   |          |      |  |   |          
|------------------------------------------ |  | ---- | ------- | ---- | - | -------- | ---- |  | - | ---------
|                                           |  | 2007 |         | 2006 |   |          | 2005
|Rental income                              |  | $    | 43,726  |      | $ | 733,615  |      |  | $ | 1,379,957
|Tenant reimbursements                      |  |      | 8,705   |      |   | 114,490  |      |  |   | 393,586  
|Interest and other income                  |  |      | 0       |      |   | 5,122    |      |  |   | 0        
|                                           |  |      |         |      |   |          |      |  |   |          
|Total property revenues                    |  |      | 52,431  |      |   | 853,227  |      |  |   | 1,773,543
|                                           |  |      |        
|Property operating costs                   |  |      | 11,289  |      |   | 450,660  |      |  |   | 533,173  
|Management and leasing fees                |  |      | 1,028   |      |   | 39,364   |      |  |   | 74,608   
|Depreciation                               |  |      | 10,860  |      |   | 287,005  |      |  |   | 360,813  
|Amortization                               |  |      | 0       |      |   | 0        |      |  |   | 15,424   
|General and administrative                 |  |      | 7,020   |      |   | 60,447   |      |  |   | 93,897   
|                                           |  |      |         |      |   |          |      |  |   |          
|Total expenses                             |  |      | 30,197  |      |   | 837,476  |      |  |   | 1,077,915
|                                           |  |      |         |      |   |          |      |  |   |          
|                                           |  |      |        
|Operating income                           |  |      | 22,234  |      |   | 15,751   |      |  |   | 695,628  
|Impairment loss                            |  |      | 0       |      |   | (354,326 | )    |  |   | 0        
|Gain (loss) on disposition                 |  |      | 171,421 |      |   | (142,018 | )    |  |   | 5,031,962
|                                           |  |      |         |      |   |          |      |  |   |          
|Income (loss) from discontinued operations |  | $    | 193,655 |      | $ | (480,593 | )    |  | $ | 5,727,590
|                                           |  |      |         |      |   |          |      |  |   |          



|5. | RENTAL INCOME
|-- | -------------

The future minimum rental income due to the Joint
Venture under noncancelable operating leases as of December 31, 2007 follows:



|                        |  |   |          
|----------------------- |  | - | ---------
|Year ended December 31: |  |   |          
|2008                    |  | $ | 1,308,681
|2009                    |  |   | 1,068,373
|2010                    |  |   | 314,729  
|2011                    |  |   | 111,180  
|2012                    |  |   | 56,005   
|Thereafter              |  |   | 0        
|                        |  |   |          
|                        |  | $ | 2,858,968
|                        |  |   |          

Two tenants generated approximately 40% and 39% of rental income for the year ended December 31, 2007, and
four tenants will generate approximately 55%, 14%, 11%, and 9% of future minimum rental income.



Page F-30



---

##### Index to Financial Statements

THE FUND IX, FUND X, FUND XI, AND REIT JOINT VENTURE

SCHEDULE III  REAL ESTATE AND ACCUMULATED
DEPRECIATION

DECEMBER 31, 2007



|                            |  |              |  |              |           |                                            |   |                                               |      |                            |                           |  |                         |           |       |   |            |                     |    |              |   |            |  |   |           |  |      |  |        
|--------------------------- |  | ------------ |  | ------------ | --------- | ------------------------------------------ | - | --------------------------------------------- | ---- | -------------------------- | ------------------------- |  | ----------------------- | --------- | ----- | - | ---------- | ------------------- | -- | ------------ | - | ---------- |  | - | --------- |  | ---- |  | -------
|                            |  |              |  | Initial Cost |           | CostsCapitalizedSubsequentToAcquisition(c) |   | Gross Carrying Amount as of December 31, 2007 |      | AccumulatedDepreciation(d) |                           |  |                         |          
|Description                 |  | Encumbrances |  | Land         |           | Buildings andImprovements                  |   |                                               | Land |                            | Buildings andImprovements |  | Constructionin Progress |           | Total |   |            | Date ofConstruction |    | DateAcquired
|AVAYA BUILDING(a)           |  | None         |  | $            | 1,051,138 |                                            | $ | 4,461,334                                     |      | $                          | 118,866                   |  | $                       | 1,051,138 |       | $ | 4,580,200  |                     | $0 |              | $ | 5,631,338  |  | $ | 1,472,153 |  | 1998 |  | 6/24/98
|360 INTERLOCKEN BUILDING(b) |  | None         |  |              | 1,650,070 |                                            |   | 6,917,274                                     |      |                            | 932,856                   |  |                         | 1,650,070 |       |   | 7,850,130  |                     | 0  |              |   | 9,500,200  |  |   | 2,621,165 |  | 1996 |  | 3/20/98
|                            |  |              |  |              |           |                                            |   |                                               |      |                            |                           |  |                         |           |       |   |            |                     |    |              |   |            |  |   |           |  |      |  |        
|Total                       |  |              |  | $            | 2,701,208 |                                            | $ | 11,378,608                                    |      | $                          | 1,051,722                 |  | $                       | 2,701,208 |       | $ | 12,430,330 |                     | $0 |              | $ | 15,131,538 |  | $ | 4,093,318 |  |      |  |        
|                            |  |              |  |              |           |                                            |   |                                               |      |                            |                           |  |                         |           |       |   |            |                     |    |              |   |            |  |   |           |  |      |  |        



| | (a) | The Avaya Building is a one-story office building located in Oklahoma City, Oklahoma.
| | --- | -------------------------------------------------------------------------------------



| | (b) | The 360 Interlocken Building is a three-story office building located in Broomfield, Colorado.
| | --- | ----------------------------------------------------------------------------------------------



| | (c) | Includes acquisition and advisory fees and acquisition expense reimbursements applied at acquisition.
| | --- | -----------------------------------------------------------------------------------------------------



| | (d) | Buildings, land improvements, building improvements, and tenant improvements are depreciated using the straight-line
method over 40 years, 20 years, 5 to 25 years, and the shorter of the economic life or corresponding lease terms, respectively.
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Page F-31



---

##### Index to Financial Statements

THE FUND IX, FUND X, FUND XI, AND REIT JOINT VENTURE

SCHEDULE III  REAL ESTATE AND ACCUMULATED DEPRECIATION

DECEMBER 31, 2007



|                             |  |      |             |   |                         |   |            |  
|---------------------------- |  | ---- | ----------- | - | ----------------------- | - | ---------- | -
|                             |  | Cost |             |   | AccumulatedDepreciation |  
|BALANCE AT DECEMBER 31, 2004 |  | $    | 40,251,607  |   |                         | $ | 9,662,126  |  
|                             |  |     
|Additions                    |  |      | 79,675      |   |                         |   | 681,018    |  
|Dispositions                 |  |      | (8,133,347  | ) |                         |   | (3,050,321 | )
|                             |  |      |             |   |                         |   |            |  
|BALANCE AT DECEMBER 31, 2005 |  |      | 32,197,935  |   |                         |   | 7,292,823  |  
|                             |  |     
|Additions                    |  |      | 168,442     |   |                         |   | 624,402    |  
|Dispositions                 |  |      | (10,732,430 | ) |                         |   | (2,530,786 | )
|Impairments(1)               |  |      | (354,326    | ) |                         |   | 0          |  
|                             |  |      |             |   |                         |   |            |  
|BALANCE AT DECEMBER 31, 2006 |  |      | 21,279,621  |   |                         |   | 5,386,439  |  
|                             |  |     
|Additions                    |  |      | 6,178       |   |                         |   | 347,410    |  
|Dispositions                 |  |      | (6,154,261  | ) |                         |   | (1,640,531 | )
|                             |  |      |             |   |                         |   |            |  
|BALANCE AT DECEMBER 31, 2007 |  | $    | 15,131,538  |   |                         | $ | 4,093,318  |  
|                             |  |      |             |   |                         |   |            |  



| | (1) | As of September 30, 2006, The Fund IX, Fund X, Fund XI,
and REIT Joint Venture wrote-down the basis of 1315 West Century Drive to approximate a recently contracted sale price as a result of reducing the intended holding period.
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Page F-32



---

##### Index to Financial Statements

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The General Partners of

Fund X and Fund XI Associates:

We have audited the accompanying
balance sheet of Fund X and Fund XI Associates (the Joint Venture) as of December 31, 2006, and the related statements of operations, partners capital, and cash flows for the year ended December 31, 2006. These
financial statements are the responsibility of the Joint Ventures management. Our responsibility is to express an opinion on these financial statements and schedule based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. We were not engaged to perform an audit of the Joint Ventures internal control over financial reporting. Our audit
included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Joint
Ventures internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the
accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Fund X and Fund XI Associates as of
December 31, 2006, and the results of its operations and its cash flows for the year ended December 31, 2006, in conformity with U.S. generally accepted accounting principles. Also, in our opinion, the related financial statement schedule,
when considered in relation to the basic financial statements taken as a whole, presents fairly in all material respects the information set forth therein.

/s/    FRAZIER & DEETER, LLC

Atlanta, Georgia

March 26, 2008



Page F-33



---

##### Index to Financial Statements

FUND X AND FUND XI ASSOCIATES

BALANCE SHEETS

DECEMBER 31, 2007 (UNAUDITED) AND 2006

ASSETS



|                                       |  |                 |           |      |   |          
|-------------------------------------- |  | --------------- | --------- | ---- | - | ---------
|                                       |  | 2007(unaudited) |           | 2006
|Investment in Wells/Fremont Associates |  | $               | 1,612,895 |      | $ | 1,653,323
|Due from Wells/Fremont Associates      |  |                 | 22,871    |      |   | 13,733   
|                                       |  |                 |           |      |   |          
|Total assets                           |  | $               | 1,635,766 |      | $ | 1,667,056
|                                       |  |                 |           |      |   |          

LIABILITIES AND PARTNERS CAPITAL



|                                        |  |   |           |  |   |          
|--------------------------------------- |  | - | --------- |  | - | ---------
|Liabilities:                            |  |   |           |  |   |          
|Partnership distributions payable       |  | $ | 22,871    |  | $ | 13,733   
|                                        |  |  
|Partners capital:                      |  |   |           |  |   |          
|Wells Real Estate Fund X, L.P.          |  |   | 935,676   |  |   | 959,129  
|Wells Real Estate Fund XI, L.P.         |  |   | 677,219   |  |   | 694,194  
|                                        |  |   |           |  |   |          
|Total partners capital                 |  |   | 1,612,895 |  |   | 1,653,323
|                                        |  |   |           |  |   |          
|Total liabilities and partners capital |  | $ | 1,635,766 |  | $ | 1,667,056
|                                        |  |   |           |  |   |          

See accompanying notes.



Page F-34



---

##### Index to Financial Statements

FUND X AND FUND XI ASSOCIATES

STATEMENTS OF OPERATIONS

FOR THE YEARS ENDED

DECEMBER 31, 2007 (UNAUDITED), 2006, AND 2005 (UNAUDITED)



|                                             |  |                 |  |         |  |                
|-------------------------------------------- |  | --------------- |  | ------- |  | ---------------
|                                             |  | 2007(unaudited) |  | 2006    |  | 2005(unaudited)
|EQUITY IN INCOME OF WELLS/FREMONT ASSOCIATES |  | $49,272         |  | $53,716 |  | $49,867        
|                                             |  |                 |  |         |  |                
|NET INCOME                                   |  | $49,272         |  | $53,716 |  | $49,867        
|                                             |  |                 |  |         |  |                

See accompanying notes.



Page F-35



---

##### Index to Financial Statements

FUND X AND FUND XI ASSOCIATES

STATEMENTS OF PARTNERS CAPITAL

FOR THE YEARS ENDED

DECEMBER 31, 2007 (UNAUDITED), 2006, AND 2005 (UNAUDITED)



|                                       |  |                              |         |   |                               |   |         |                       |  |   |           |  
|-------------------------------------- |  | ---------------------------- | ------- | - | ----------------------------- | - | ------- | --------------------- |  | - | --------- | -
|                                       |  | Wells RealEstateFund X, L.P. |         |   | Wells RealEstateFund XI, L.P. |   |         | TotalPartnersCapital | 
|Balance, December 31, 2004 (unaudited) |  | $                            | 990,708 |   |                               | $ | 717,050 |                       |  | $ | 1,707,758 |  
|                                       |  |                              |        
|Net income                             |  |                              | 28,929  |   |                               |   | 20,938  |                       |  |   | 49,867    |  
|Partnership distributions              |  |                              | (44,347 | ) |                               |   | (32,097 | )                     |  |   | (76,444   | )
|                                       |  |                              |         |   |                               |   |         |                       |  |   |           |  
|Balance, December 31, 2005 (unaudited) |  |                              | 975,290 |   |                               |   | 705,891 |                       |  |   | 1,681,181 |  
|                                       |  |                              |        
|Net income                             |  |                              | 31,162  |   |                               |   | 22,554  |                       |  |   | 53,716    |  
|Partnership distributions              |  |                              | (47,323 | ) |                               |   | (34,251 | )                     |  |   | (81,574   | )
|                                       |  |                              |         |   |                               |   |         |                       |  |   |           |  
|Balance, December 31, 2006             |  |                              | 959,129 |   |                               |   | 694,194 |                       |  |   | 1,653,323 |  
|                                       |  |                              |        
|Net income                             |  |                              | 28,584  |   |                               |   | 20,688  |                       |  |   | 49,272    |  
|Partnership distributions              |  |                              | (52,037 | ) |                               |   | (37,663 | )                     |  |   | (89,700   | )
|                                       |  |                              |         |   |                               |   |         |                       |  |   |           |  
|Balance, December 31, 2007 (unaudited) |  | $                            | 935,676 |   |                               | $ | 677,219 |                       |  | $ | 1,612,895 |  
|                                       |  |                              |         |   |                               |   |         |                       |  |   |           |  

See accompanying notes.



Page F-36



---

##### Index to Financial Statements

FUND X AND FUND XI ASSOCIATES

STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED

DECEMBER 31, 2007 (UNAUDITED), 2006, AND 2005 (UNAUDITED)



|                                                                                    |  |                 |         |   |      |   |         |                 |  |   |         |  
|----------------------------------------------------------------------------------- |  | --------------- | ------- | - | ---- | - | ------- | --------------- |  | - | ------- | -
|                                                                                    |  | 2007(unaudited) |         |   | 2006 |   |         | 2005(unaudited) | 
|CASH FLOWS FROM CONTINUING OPERATING ACTIVITIES:                                    |  |                 |         |   |      |   |         |                 |  |   |         |  
|Net income                                                                          |  | $               | 49,272  |   |      | $ | 53,716  |                 |  | $ | 49,867  |  
|Operating distributions received from Wells/Fremont Associates                      |  |                 | 80,562  |   |      |   | 88,862  |                 |  |   | 92,992  |  
|Adjustments to reconcile net income to net cash provided by operating activities:   |  |                 |         |   |      |   |         |                 |  |   |         |  
|Equity in income of Wells/Fremont Associates                                        |  |                 | (49,272 | ) |      |   | (53,716 | )               |  |   | (49,867 | )
|                                                                                    |  |                 |         |   |      |   |         |                 |  |   |         |  
|Net cash provided by operating activities                                           |  |                 | 80,562  |   |      |   | 88,862  |                 |  |   | 92,992  |  
|                                                                                    |  |                 |        
|CASH FLOWS FROM FINANCING ACTIVITIES:                                               |  |                 |         |   |      |   |         |                 |  |   |         |  
|Operating distributions to joint venture partners in excess of accumulated earnings |  |                 | (80,562 | ) |      |   | (88,862 | )               |  |   | (92,992 | )
|                                                                                    |  |                 |        
|NET CHANGE IN CASH AND CASH EQUIVALENTS                                             |  |                 | 0       |   |      |   | 0       |                 |  |   | 0       |  
|                                                                                    |  |                 |        
|CASH AND CASH EQUIVALENTS, beginning of year                                        |  |                 | 0       |   |      |   | 0       |                 |  |   | 0       |  
|                                                                                    |  |                 |         |   |      |   |         |                 |  |   |         |  
|CASH AND CASH EQUIVALENTS, end of year                                              |  | $               | 0       |   |      | $ | 0       |                 |  | $ | 0       |  
|                                                                                    |  |                 |         |   |      |   |         |                 |  |   |         |  
|                                                                                    |  |                 |        
|SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES:              |  |                 |         |   |      |   |         |                 |  |   |         |  
|Partnership distributions payable                                                   |  | $               | 22,871  |   |      | $ | 13,733  |                 |  | $ | 21,021  |  
|                                                                                    |  |                 |         |   |      |   |         |                 |  |   |         |  

See accompanying notes.



Page F-37



---

##### Index to Financial Statements

FUND X AND FUND XI ASSOCIATES

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2007 (UNAUDITED), 2006, AND 2005 (UNAUDITED)



|1. | ORGANIZATION AND BUSINESS
|-- | -------------------------

On July 15, 1998, Wells Real Estate
Fund X, L.P. (Fund X) and Wells Real Estate Fund XI, L.P. (Fund XI), entered into a Georgia general partnership to create Fund X and Fund XI Associates (the Joint Venture). The general partners of Fund X and
Fund XI are Leo F. Wells, III and Wells Partners, L.P., a private Georgia limited partnership. The Joint Venture was formed for the purpose of acquiring, developing, owning, operating, and selling real properties.

In July 1998, Piedmont Operating Partnership, LP (Piedmont OP), formerly known as Wells Operating Partnership, L.P., entered into a joint venture
agreement with Wells Development Corporation, referred to as Wells/Fremont Associates, which acquired an approximate 58,000 square foot two-story manufacturing and office building, 47320 Kato Road, located in Fremont, California. During 1998, the
Joint Venture acquired Wells Development Corporations interest in Wells/Fremont Associates, which resulted in the Joint Venture becoming a joint venture partner with Piedmont OP.

In July 1998, Piedmont OP entered into a joint venture agreement with Wells Development Corporation, referred to as Wells/Orange County Associates, which acquired an approximate 52,000 square foot warehouse and
office building, the Cort Building, located in Fountain Valley, California. During 1998, the Joint Venture acquired Wells Development Corporations interest in Wells/Orange County Associates, which resulted in the Joint Venture becoming a joint
venture partner with Piedmont OP. On September 11, 2003, Wells/Orange County Associates sold the Cort Building to an unrelated third party for a gross selling price of $5,770,000. As a result of the sale, the Joint Venture recognized a loss of
approximately $213,000 and received net sale proceeds of approximately $3,134,000. Wells/Orange County Associates wound up its affairs in 2004 by, among other things, collecting the outstanding receivables, satisfying outstanding payables, and
distributing any residual cash balances to the joint venture partners. Wells/Orange County Associates was terminated during 2005 in accordance with the relevant dissolution and termination provisions of the Georgia Uniform Partnership Act.



|2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|-- | ------------------------------------------

Basis of
Presentation

The Joint Ventures financial statements are prepared in accordance with U.S. generally accepted accounting principles
(GAAP).

Use of Estimates

The preparation
of the Joint Ventures financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, and expenses and related disclosures of contingent
assets and liabilities in the financial statements and accompanying notes. Actual results could differ from those estimates.

Investment in
Wells/Fremont Associates

The Joint Venture has evaluated Wells/Fremont Associates and concluded that this entity is a variable interest entity under
the provisions of Financial Accounting Standards Board Interpretation (FIN) No. 46(R), Consolidation of Variable Interest Entities, which supersedes FIN No. 46 and is an interpretation of Accounting Research Bulletin
(ARB) No. 51, Consolidated Financial Statements. The Joint Venture does not have control over the operations of Wells/Fremont Associates, however, does exercise significant influence. Approval by the



Page F-38



---

##### Index to Financial Statements

Joint Venture as well as the other joint venture partners is required for any major decision or any action that would materially affect Wells/Fremont
Associates, or their real property investments. Accordingly, upon applying the provisions of Statement of Financial Accounting Standard (SFAS) No. 94, Consolidation of All Majority-Owned Subsidiaries, ARB No. 51, and
Statement of Position No. 78-9, Accounting for Investments In Real Estate Ventures, the Joint Venture accounted for its investment in Wells/Fremont Associates using the equity method of accounting, whereby original investments are
recorded at cost and subsequently adjusted for contributions, distributions, and net income (loss) attributable to the Joint Venture. Pursuant to the terms of the joint venture agreements, all income (loss) and distributions are allocated to joint
venture partners in accordance with their respective ownership interests. Distributions of net cash from operations, if available, are generally distributed to the joint venture partners on a quarterly basis.

Allocation of Income and Distributions

Pursuant to the terms of the
joint venture agreement, income and distributions are allocated to the joint venture partners based upon their respective ownership interests as determined by relative cumulative capital contributions, as defined. Fund X and Fund XI held ownership
interests in the Joint Venture of approximately 58% and 42%, for the years ended December 31, 2007 and 2006, respectively. Net cash from operations is generally distributed to the joint venture partners on a quarterly basis.

Income Taxes

The Joint Venture is not subject to federal or state
income taxes; therefore, none have been provided for in the accompanying financial statements. The partners of Fund X and Fund XI are required to include their respective share of profits and losses from the Joint Venture in their individual income
tax returns.

Recent Accounting Pronouncements

In
February 2007, the Financial Accounting Standards Board (FASB) issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial LiabilitiesIncluding an Amendment of FASB Statement No. 115, Accounting for
Certain Investments in Debt and Equity Securities. SFAS No. 159 permits entities to choose to measure many financial instruments and certain other items at fair value that are not currently required to be measured at fair value. Unrealized
gains and losses on items for which the fair value option has been elected are reported in earnings. SFAS No. 159 will be effective for fiscal years beginning after November 15, 2007. The Joint Venture is currently assessing these
provisions and evaluating the financial impact of SFAS No. 159 on its financial statements; however, it is not currently planning to adopt the fair value option in 2008.

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements, which defines fair value, establishes a framework for measuring fair value, and expands disclosures required for fair value
measurements under GAAP, including amending SFAS No. 144. SFAS No. 157 emphasizes that fair value is a market-based measurement, as opposed to an entity-specific measurement. In February 2008, the FASB issued Staff Position No. SFAS 157-1,
Application of FASB Statement No. 157 to FASB Statement No. 13 and Other Accounting Pronouncements That Address Fair Value Measurements for Purposes of Lease Classification or Measurement under Statement 13, (FSP 157-1).
FSP 157-1, which is effective upon the initial adoption of SFAS No. 157, excludes SFAS No. 13, Accounting for Leases, as well as other accounting pronouncements that address fair value measurements on lease classification or
measurement under SFAS No. 13, from the scope of SFAS No. 157. In February 2008, the FASB issued Staff Position No. SFAS 157-2, Effective Date of FASB Statement No. 157(FSP 157-2). FSP 157-2 delays the effective
date of SFAS No. 157 for all nonrecurring nonfinancial assets and liabilities until fiscal years beginning after November 15, 2008. Accordingly, FSP 157-2 will be effective for the Joint Venture beginning January 1, 2009 and all other
aspects of SFAS No. 157 will be effective for the Joint Venture beginning January 1, 2008. The Joint Venture is currently assessing the provisions and evaluating the financial impact of SFAS No. 157, FSP 157-1, and FSP 157-2 on its
financial statements; however, does not believe the adoption of this pronouncement will have a material impact on its financial statements.



Page F-39



---

##### Index to Financial Statements

In July 2006, the FASB issued FIN No. 48, Accounting for Uncertainty in Income Taxes, an interpretation of
SFAS No. 109, Accounting for Income Taxes, which clarifies the relevant criteria and approach for the recognition, derecognition, and measurement of uncertain tax positions. FIN No. 48 was effective for the Joint Venture beginning
January 1, 2007. The adoption of this pronouncement has not had a material impact on the Joint Ventures financial statements.



|3. | RELATED-PARTY TRANSACTIONS
|-- | --------------------------

Management and Leasing Fees

The joint venture partners, Fund X and Fund XI are parties to individual property management and leasing agreements with Wells Management Company, Inc.
(Wells Management), an affiliate of each of their respective general partners.

The various fees payable under each of the respective
agreements are summarized as follows:



|        |  |                                          |  |                                                                                                                                                                                                                            |  |                                                                                                                                                                   
|------- |  | ---------------------------------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------
|        |  | Management Services                      |  | Leasing Services                                                                                                                                                                                                           |  | Management and LeasingServicesIndustrial and Commercial propertiesleased on a net basis for ten years or more                                                    
|Fund X  |  | 3% of gross revenues collected monthly   |  | Initial lease up fee for newly constructed properties based on market rate charged for similar services for similar properties in the same geographic
area. Recurring fee based on 3% of gross revenues collected monthly. |  | Initial lease up fee based on 3% of the gross revenues over the first five years of the lease term. Recurring fee based on 1% of gross revenues collected
monthly.
|Fund XI |  | 2.5% of gross revenues collected monthly |  | Initial lease up fee for newly constructed properties based on market rate charged for similar services for similar properties in the same geographic
area. Recurring fee based on 2% of gross revenues collected monthly. |  | Initial lease up fee based on 3% of the gross revenues over the first five years of the lease term. Recurring fee based on 1% of gross revenues collected
monthly.

Management and leasing fees are recognized in accordance with the terms of the aforementioned agreements, weighted
based on joint venture partners respective ownership interests in the Joint Venture. Through its interests in Wells/Fremont Associates, the Joint Venture incurred management and leasing fees through its equity in income of Wells/Fremont Associates
that are payable to Wells Management of $1,460, $4,907, and $3,928 during the years ended December 31, 2007, 2006, and 2005, respectively.

In
addition, Wells/Fremont Associates incurs fees payable to Piedmont Office Management, LLC (Piedmont Management), or its affiliates, for the management and leasing of the Joint Ventures properties equal to (a) the lesser of
4.5% of the gross revenues generally paid over the life of the lease or 0.6% of Net Asset Value calculated on an annual basis, (b) prorated by Piedmont OPs ownership interest in the Wells/Fremont Associates. During the year ended
December 31, 2007, the Joint Venture incurred management and leasing fee expenses payable to Piedmont Management, or its affiliates, of $2,331.



Page F-40



---

##### Index to Financial Statements

Administration Reimbursements

Wells Management performs certain administrative services for the Joint Ventures properties owned through Wells/Fremont Associates and Wells/Orange County Associates related to accounting, property management, and other administrative
activities, and incurs the related expenses. Such expenses are allocated among the various Wells Real Estate Funds based on estimates of the amount of time dedicated to each fund by individual administrative personnel. In the opinion of management,
this allocation is a reasonable estimation of such expenses. Through its interest in Wells/Fremont Associates, the Joint Venture incurred administrative expenses through its equity in income of Wells/Fremont Associates $3,147, $3,114, and $3,545 to
Wells Management for these services during the years ended December 31, 2007, 2006, and 2005, respectively.



|4. | INVESTMENT IN WELLS/FREMONT ASSOCIATES
|-- | --------------------------------------

The Joint Ventures
investments and approximate ownership percentages in Wells/Fremont Associates as of December 31, 2007 and 2006 are presented below:



|                         |  |            |  |         |  |            |  |        
|------------------------ |  | ---------- |  | ------- |  | ---------- |  | -------
|                         |  | 2007       |  | 2006   
|                         |  | Amount     |  | Percent |  | Amount     |  | Percent
|Wells/Fremont Associates |  | $1,612,895 |  | 22%     |  | $1,653,323 |  | 22%    
|                         |  |            |  |         |  |            |  |        

Roll-forwards of the Joint Ventures investment in Wells/Fremont Associates for the years ended
December 31, 2007 and 2006 are presented below:



|                                                          |  |      |           |   |      |   |           |  
|--------------------------------------------------------- |  | ---- | --------- | - | ---- | - | --------- | -
|                                                          |  | 2007 |           |   | 2006 |  
|Investment in Wells/Fremont Associates, beginning of year |  | $    | 1,653,323 |   |      | $ | 1,681,181 |  
|Equity in income of Wells/Fremont Associates              |  |      | 49,272    |   |      |   | 53,716    |  
|Distributions from Wells/Fremont Associates               |  |      | (89,700   | ) |      |   | (81,574   | )
|                                                          |  |      |           |   |      |   |           |  
|Investment in Wells/Fremont Associates, end of year       |  | $    | 1,612,895 |   |      | $ | 1,653,323 |  
|                                                          |  |      |           |   |      |   |           |  

Condensed financial information for the joint venture in which the Joint Venture held an interest as of
December 31, 2007 and 2006 and for the years ended December 31, 2007, 2006, and 2005 is presented below:



|                         |  |                          |  |                               |  |                          |  |          |  |            |  |           
|------------------------ |  | ------------------------ |  | ----------------------------- |  | ------------------------ |  | -------- |  | ---------- |  | ----------
|                         |  | Total AssetsDecember 31, |  | Total LiabilitiesDecember 31, |  | Total EquityDecember 31,
|                         |  | 2007                     |  | 2006                          |  | 2007                     |  | 2006     |  | 2007       |  | 2006      
|Wells/Fremont Associates |  | $7,286,905               |  | $7,517,454                    |  | $117,163                 |  | $167,997 |  | $7,169,742 |  | $7,349,457
|                         |  |                          |  |                               |  |                          |  |          |  |            |  |           



|                         |  |                                 |  |                                         |  |                                          |  |                                 |  |          |  |          |  |      |  |      |  |      |  |          |  |          |  |         
|------------------------ |  | ------------------------------- |  | --------------------------------------- |  | ---------------------------------------- |  | ------------------------------- |  | -------- |  | -------- |  | ---- |  | ---- |  | ---- |  | -------- |  | -------- |  | --------
|                         |  | Total Revenues                  |  | Income (Loss) FromContinuing Operations |  | Income (Loss) FromDiscontinuedOperations |  | Net Income (Loss)              
|                         |  | For The Years EndedDecember 31, |  | For The Years EndedDecember 31,         |  | For The Years EndedDecember 31,          |  | For The Years EndedDecember 31,
|                         |  | 2007                            |  | 2006                                    |  | 2005                                     |  | 2007                            |  | 2006     |  | 2005     |  | 2007 |  | 2006 |  | 2005 |  | 2007     |  | 2006     |  | 2005    
|Wells/Fremont Associates |  | $490,525                        |  | $51,941                                 |  | $475,989                                 |  | $219,026                        |  | $238,781 |  | $221,672 |  | $0   |  | $0   |  | $0   |  | $219,026 |  | $238,781 |  | $221,672
|                         |  |                                 |  |                                         |  |                                          |  |                                 |  |          |  |          |  |      |  |      |  |      |  |          |  |          |  |         

Due from Wells/Fremont Associates

Due from Wells/Fremont Associates as of December 31, 2007 and 2006 represents the Joint Ventures share of operating cash to be distributed from the Wells/Fremont Associates for the fourth quarters of 2007
and 2006, respectively.



Page F-41



---

##### Index to Financial Statements

REPORT OF INDEPENDENT AUDITORS

The General Partners of

Wells/Fremont Associates:

We have audited the accompanying balance sheet of Wells/Fremont Associates (the Joint
Venture) as of December 31, 2006, and the related statements of operations, partners capital, and cash flows for the year ended December 31, 2006. Our audit also included the financial statement schedule listed in the index at
Item 15(a). These financial statements and schedule are the responsibility of the Joint Ventures management. Our responsibility is to express an opinion on these financial statements and schedule based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. We were not engaged to perform an audit of the Joint Ventures internal control over financial reporting. Our audit
included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Joint
Ventures internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the
accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Wells/Fremont Associates as of
December 31, 2006, and the results of its operations and its cash flows for the year ended December 31, 2006, in conformity with U.S. generally accepted accounting principles. Also, in our opinion, the related financial statement schedule,
when considered in relation to the basic financial statements taken as a whole, presents fairly in all material respects the information set forth therein.

/s/    FRAZIER & DEETER, LLC

Atlanta, Georgia

March 26, 2008



Page F-42



---

##### Index to Financial Statements

WELLS/FREMONT ASSOCIATES

BALANCE SHEETS

DECEMBER 31, 2007 (UNAUDITED) AND 2006

ASSETS



|                                                                                                                                  |  |                 |           |      |   |          
|--------------------------------------------------------------------------------------------------------------------------------- |  | --------------- | --------- | ---- | - | ---------
|                                                                                                                                  |  | 2007(unaudited) |           | 2006
|Real estate assets, at cost:                                                                                                      |  |                 |           |      |   |          
|Land                                                                                                                              |  | $               | 2,219,251 |      | $ | 2,219,251
|Building and improvements, less accumulated depreciation of $2,271,576 and $2,112,016 at December 31, 2007 and 2006,
respectively |  |                 | 4,872,868 |      |   | 5,032,428
|                                                                                                                                  |  |                 |           |      |   |          
|Total real estate assets                                                                                                          |  |                 | 7,092,119 |      |   | 7,251,679
|                                                                                                                                  |  |                
|Cash and cash equivalents                                                                                                         |  |                 | 109,101   |      |   | 163,183  
|Tenant receivables                                                                                                                |  |                 | 40,897    |      |   | 42,065   
|Deferred leasing costs, less accumulated amortization of $39,131 and $20,144 at December 31, 2007 and 2006, respectively          |  |                 | 36,726    |      |   | 55,713   
|Other assets                                                                                                                      |  |                 | 8,062     |      |   | 4,814    
|                                                                                                                                  |  |                 |           |      |   |          
|Total assets                                                                                                                      |  | $               | 7,286,905 |      | $ | 7,517,454
|                                                                                                                                  |  |                 |           |      |   |          

LIABILITIES AND PARTNERS CAPITAL



|                                        |  |   |           |  |   |          
|--------------------------------------- |  | - | --------- |  | - | ---------
|Liabilities:                            |  |   |           |  |   |          
|Accounts payable and accrued expenses   |  | $ | 14,402    |  | $ | 20,083   
|Due to affiliate                        |  |   | 1,091     |  |   | 3,591    
|Deferred income                         |  |   | 0         |  |   | 83,278   
|Partnership distributions payable       |  |   | 101,670   |  |   | 61,045   
|                                        |  |   |           |  |   |          
|Total liabilities                       |  |   | 117,163   |  |   | 167,997  
|                                        |  |  
|Partners capital:                      |  |   |           |  |   |          
|Fund X and Fund XI Associates           |  |   | 1,612,895 |  |   | 1,653,323
|Piedmont Operating Partnership, LP      |  |   | 5,556,847 |  |   | 5,696,134
|                                        |  |   |           |  |   |          
|Total partners capital                 |  |   | 7,169,742 |  |   | 7,349,457
|                                        |  |   |           |  |   |          
|Total liabilities and partners capital |  | $ | 7,286,905 |  | $ | 7,517,454
|                                        |  |   |           |  |   |          

See accompanying notes.



Page F-43



---

##### Index to Financial Statements

WELLS/FREMONT ASSOCIATES

STATEMENTS OF OPERATIONS

FOR THE YEARS ENDED

DECEMBER 31,
2007 (UNAUDITED), 2006, AND 2005 (UNAUDITED)



|                            |  |                 |         |      |   |                 |  |   |        
|--------------------------- |  | --------------- | ------- | ---- | - | --------------- |  | - | -------
|                            |  | 2007(unaudited) |         | 2006 |   | 2005(unaudited)
|REVENUES:                   |  |                 |         |      |   |                 |  |   |        
|Rental income               |  | $               | 435,184 |      | $ | 474,881         |  | $ | 444,897
|Reimbursement income        |  |                 | 55,341  |      |   | 27,060          |  |   | 30,769 
|Interest and other income   |  |                 | 0       |      |   | 0               |  |   | 323    
|                            |  |                 |         |      |   |                 |  |   |        
|Total revenues              |  |                 | 490,525 |      |   | 501,941         |  |   | 475,989
|                            |  |                 |        
|EXPENSES:                   |  |                 |         |      |   |                 |  |   |        
|Property operating costs    |  |                 | 49,270  |      |   | 30,200          |  |   | 27,698 
|Management and leasing fees |  |                 | 16,853  |      |   | 21,809          |  |   | 17,460 
|Depreciation                |  |                 | 159,560 |      |   | 159,560         |  |   | 159,560
|Amortization                |  |                 | 5,111   |      |   | 5,198           |  |   | 5,000  
|General and administrative  |  |                 | 40,705  |      |   | 46,393          |  |   | 44,599 
|                            |  |                 |         |      |   |                 |  |   |        
|Total expenses              |  |                 | 271,499 |      |   | 263,160         |  |   | 254,317
|                            |  |                 |         |      |   |                 |  |   |        
|NET INCOME                  |  | $               | 219,026 |      | $ | 238,781         |  | $ | 221,672
|                            |  |                 |         |      |   |                 |  |   |        

See accompanying notes.



Page F-44



---

##### Index to Financial Statements

WELLS/FREMONT ASSOCIATES

STATEMENTS OF PARTNERS CAPITAL

FOR THE YEARS ENDED

DECEMBER 31,
2007 (UNAUDITED), 2006, AND 2005 (UNAUDITED)



|                                       |  |                             |           |   |                                  |   |           |                       |  |   |           |  
|-------------------------------------- |  | --------------------------- | --------- | - | -------------------------------- | - | --------- | --------------------- |  | - | --------- | -
|                                       |  | Fund Xand Fund XIAssociates |           |   | PiedmontOperatingPartnership, LP |   |           | TotalPartnersCapital | 
|Balance, December 31, 2004 (unaudited) |  | $                           | 1,707,757 |   |                                  | $ | 5,883,677 |                       |  | $ | 7,591,434 |  
|                                       |  |                             |          
|Net income                             |  |                             | 49,867    |   |                                  |   | 171,805   |                       |  |   | 221,672   |  
|Partnership distributions              |  |                             | (76,444   | ) |                                  |   | (263,370  | )                     |  |   | (339,814  | )
|                                       |  |                             |           |   |                                  |   |           |                       |  |   |           |  
|Balance, December 31, 2005 (unaudited) |  |                             | 1,681,180 |   |                                  |   | 5,792,112 |                       |  |   | 7,473,292 |  
|                                       |  |                             |          
|Net income                             |  |                             | 53,716    |   |                                  |   | 185,065   |                       |  |   | 238,781   |  
|Partnership distributions              |  |                             | (81,573   | ) |                                  |   | (281,043  | )                     |  |   | (362,616  | )
|                                       |  |                             |           |   |                                  |   |           |                       |  |   |           |  
|Balance, December 31, 2006             |  |                             | 1,653,323 |   |                                  |   | 5,696,134 |                       |  |   | 7,349,457 |  
|                                       |  |                             |          
|Net income                             |  |                             | 49,272    |   |                                  |   | 169,754   |                       |  |   | 219,026   |  
|Partnership distributions              |  |                             | (89,700   | ) |                                  |   | (309,041  | )                     |  |   | (398,741  | )
|                                       |  |                             |           |   |                                  |   |           |                       |  |   |           |  
|Balance, December 31, 2007 (unaudited) |  | $                           | 1,612,895 |   |                                  | $ | 5,556,847 |                       |  | $ | 7,169,742 |  
|                                       |  |                             |           |   |                                  |   |           |                       |  |   |           |  

See accompanying notes.



Page F-45



---

##### Index to Financial Statements

WELLS/FREMONT ASSOCIATES

STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED

DECEMBER 31,
2007 (UNAUDITED), 2006, AND 2005 (UNAUDITED)



|                                                                                    |  |                 |          |   |      |   |          |                 |  |   |          |  
|----------------------------------------------------------------------------------- |  | --------------- | -------- | - | ---- | - | -------- | --------------- |  | - | -------- | -
|                                                                                    |  | 2007(unaudited) |          |   | 2006 |   |          | 2005(unaudited) | 
|CASH FLOWS FROM OPERATING ACTIVITIES:                                               |  |                 |          |   |      |   |          |                 |  |   |          |  
|Net income                                                                          |  | $               | 219,026  |   |      | $ | 238,781  |                 |  | $ | 221,672  |  
|Adjustments to reconcile net income to net cash provided by operating activities:   |  |                 |          |   |      |   |          |                 |  |   |          |  
|Depreciation                                                                        |  |                 | 159,560  |   |      |   | 159,560  |                 |  |   | 159,560  |  
|Amortization                                                                        |  |                 | 18,987   |   |      |   | 10,928   |                 |  |   | 8,799    |  
|Changes in assets and liabilities:                                                  |  |                 |          |   |      |   |          |                 |  |   |          |  
|Decrease (increase) in tenant receivables                                           |  |                 | 1,168    |   |      |   | (11,685  | )               |  |   | (24,842  | )
|Increase in other assets                                                            |  |                 | (3,248   | ) |      |   | (937     | )               |  |   | (2,470   | )
|(Decrease) increase in accounts payable and accrued expenses                        |  |                 | (5,681   | ) |      |   | 8,186    |                 |  |   | (4,159   | )
|(Decrease) increase in due to affiliate                                             |  |                 | (2,500   | ) |      |   | 952      |                 |  |   | 326      |  
|(Decrease) increase in deferred income                                              |  |                 | (83,278  | ) |      |   | 81,163   |                 |  |   | 2,115    |  
|                                                                                    |  |                 |          |   |      |   |          |                 |  |   |          |  
|Net cash provided by operating activities                                           |  |                 | 304,034  |   |      |   | 486,948  |                 |  |   | 361,001  |  
|                                                                                    |  |                 |         
|CASH FLOWS FROM INVESTING ACTIVITIES:                                               |  |                 |          |   |      |   |          |                 |  |   |          |  
|Investment in real estate assets                                                    |  |                 | 0        |   |      |   | (6,285   | )               |  |   | 0        |  
|Investment in deferred leasing costs                                                |  |                 | 0        |   |      |   | (27,515  | )               |  |   | (23,342  | )
|                                                                                    |  |                 |          |   |      |   |          |                 |  |   |          |  
|Net cash used in investing activities                                               |  |                 | 0        |   |      |   | (33,800  | )               |  |   | (23,342  | )
|                                                                                    |  |                 |         
|CASH FLOWS FROM FINANCING ACTIVITIES:                                               |  |                 |          |   |      |   |          |                 |  |   |          |  
|Operating distributions to joint venture partners in excess of accumulated earnings |  |                 | (358,116 | ) |      |   | (395,015 | )               |  |   | (413,372 | )
|                                                                                    |  |                 |         
|NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                                |  |                 | (54,082  | ) |      |   | 58,133   |                 |  |   | (75,713  | )
|                                                                                    |  |                 |         
|CASH AND CASH EQUIVALENTS, beginning of year                                        |  |                 | 163,183  |   |      |   | 105,050  |                 |  |   | 180,763  |  
|                                                                                    |  |                 |          |   |      |   |          |                 |  |   |          |  
|CASH AND CASH EQUIVALENTS, end of year                                              |  | $               | 109,101  |   |      | $ | 163,183  |                 |  | $ | 105,050  |  
|                                                                                    |  |                 |          |   |      |   |          |                 |  |   |          |  
|                                                                                    |  |                 |         
|SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES:              |  |                 |          |   |      |   |          |                 |  |   |          |  
|Partnership distributions payable                                                   |  | $               | 101,670  |   |      | $ | 61,045   |                 |  | $ | 93,444   |  
|                                                                                    |  |                 |          |   |      |   |          |                 |  |   |          |  

See accompanying notes.



Page F-46



---

##### Index to Financial Statements

WELLS/FREMONT ASSOCIATES

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2007 (UNAUDITED), 2006, AND 2005 (UNAUDITED)



|1. | ORGANIZATION AND BUSINESS
|-- | -------------------------

On July 15, 1998, Wells Real Estate
Fund X, L.P. (Fund X) and Wells Real Estate Fund XI, L.P. (Fund XI), entered into a Georgia general partnership to create Fund X and Fund XI Associates. The general partners of Fund X and Fund XI are Leo F. Wells, III
and Wells Partners, L.P., a private Georgia limited partnership. Fund X and Fund XI Associates was formed for the purpose of acquiring, developing, owning, operating, and selling real properties.

In July 1998, Piedmont Operating Partnership, LP (Piedmont OP), formerly known as Wells Operating Partnership, L.P., entered into a joint venture
agreement with Wells Development Corporation, referred to as Wells/Fremont Associates (the Joint Venture), which acquired an approximate 58,000 square foot two-story warehouse and office building, 47320 Kato Road, located in
Fremont, California. Piedmont OP is a Delaware limited partnership with Piedmont Office Realty Trust, Inc. (Piedmont REIT), formerly known as Wells Real Estate Investment Trust, Inc., serving as its general partner. Piedmont REIT is a
Maryland corporation that qualifies as a real estate investment trust. During 1998, Fund X and Fund XI Associates acquired Wells Development Corporations interest in the Joint Venture, which resulted in Fund X and Fund XI Associates
becoming a joint venture partner with Piedmont OP.



|2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|-- | ------------------------------------------

Basis of
Presentation

The Joint Ventures financial statements are prepared in accordance with U.S. generally accepted accounting principles
(GAAP).

Use of Estimates

The preparation
of the Joint Ventures financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, and expenses and related disclosures of contingent
assets and liabilities in the financial statements and accompanying notes. Actual results could differ from those estimates.

Revenue Recognition

The Joint Ventures leases typically include renewal options, escalation provisions and provisions requiring tenants to reimburse the Joint Venture
for a pro-rata share of operating costs incurred. All of the Joint Ventures leases are classified as operating leases, and the related rental income, including scheduled rental rate increases (other than scheduled increases based on the
Consumer Price Index) is recognized on a straight-line basis over the terms of the respective leases. Rents and tenant reimbursements collected in advance are recorded as deferred income in the accompanying balance sheets.

Lease termination income is recognized when the tenant loses the right to lease the space and the Joint Venture has satisfied all obligations under the related lease or
lease termination agreement.

The Joint Venture records the sale of real estate assets pursuant to the provisions of Statement of Financial Accounting
Standards (SFAS) No. 66, Accounting for Sales of Real Estate. Accordingly, gains are recognized upon completing the sale and, among other things, determining the sale price and transferring all of the risks and



Page F-47



---

##### Index to Financial Statements

rewards of ownership without significant continuing involvement with the seller. Recognition of all or a portion of the gain would be deferred until both of
these conditions are met. Losses are recognized in full as of the sale date.

Real Estate Assets

Real estate assets are stated at cost, less accumulated depreciation. Amounts capitalized to real estate assets consist of the cost of acquisition or construction, and
any tenant improvements or major improvements and betterments which extend the useful life of the related asset. The Joint Venture considers the period of future benefit of the asset to determine the appropriate useful lives. These assessments have
a direct impact on net income. Upon receiving notification of a tenants intention to terminate a lease, undepreciated tenant improvements are written off to lease termination expense. All repairs and maintenance are expensed as incurred.

The estimated useful lives of the Joint Ventures real estate assets by class are provided below:



|                      |  |                                       
|--------------------- |  | --------------------------------------
|Buildings             |  | 40 years                              
|Building improvements |  | 5-25 years                            
|Land improvements     |  | 20 years                              
|Tenant improvements   |  | Shorter of lease term or economic life

Management continually monitors events and changes in circumstances that could indicate that the carrying amounts
of the real estate assets owned by the Joint Venture may not be recoverable. When indicators of potential impairment are present, management assesses whether the respective carrying values will be recovered with the undiscounted future operating
cash flows expected from the use of the asset and its eventual disposition for assets held for use, or with the estimated fair values, less costs to sell, for assets held for sale. In the event that the expected undiscounted future cash flows for
assets held for use or the estimated fair value, less costs to sell, for assets held for sale do not exceed the respective asset carrying value, management adjusts such assets to the respective estimated fair values, as defined by SFAS No. 144,
Accounting for the Impairment or Disposal of Long-Lived Assets, and recognizes an impairment loss. Estimated fair values are calculated based on the following information, dependent upon availability, in order of preference: (i) recently
quoted market prices, (ii) market prices for comparable properties, or (iii) the present value of undiscounted cash flows, including estimated salvage value. The Joint Venture has determined that there has been no impairment in the
carrying value of any of the real estate assets held as of December 31, 2007.

Projections of expected future cash flows require management to
estimate future market rental income amounts subsequent to the expiration of current lease agreements, property operating expenses, discount rates, the number of months it takes to re-lease the property, and the number of years the property is held
for investment. The use of inappropriate assumptions in the future cash flow analysis would result in an incorrect assessment of the propertys future cash flows and fair value, and could result in the overstatement of the carrying value of the
Joint Ventures real estate assets and net income.

Cash and Cash Equivalents

The Joint Venture considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents. Cash equivalents include cash and short-term investments. Short-term
investments are stated at cost, which approximates fair value, and consist of investments in money market accounts.

Tenant Receivables

Tenant receivables are comprised of straight-line rent receivables. Management assesses the collectibility of tenant receivables on an ongoing basis and provides for
allowances as such balances, or portions thereof, become uncollectible. Upon receiving notification of a tenants intention to terminate a lease, unamortized straight-line rent receivables are written off to lease termination expense. No such
allowances have been recorded as of December 31, 2007 or 2006.



Page F-48



---

##### Index to Financial Statements

Deferred Leasing Costs, net

Deferred leasing costs reflect costs incurred to procure operating leases, which are capitalized and amortized on a straight-line basis over the terms of the respective leases or useful life. The remaining unamortized balance of deferred
leasing costs will be amortized over a weighted-average period of approximately two years. Upon receiving notification of a tenants intention to terminate a lease, unamortized deferred leasing costs are written-off to lease termination
expense.

Other Assets

Other assets is comprised
primarily of prepaid property insurance, which is recognized in the period in which the coverage is provided.

Allocation of Income and Distributions

Pursuant to the terms of the joint venture agreement, income and distributions are allocated to the joint venture partners based upon their respective
ownership interests as determined by relative cumulative capital contributions, as defined. Fund X and Fund XI Associates and Piedmont OP held ownership interests in the Joint Venture of approximately 22% and 78%, for the years ended
December 31, 2007 and 2006, respectively. Net cash from operations is generally distributed to the joint venture partners on a quarterly basis.

Income Taxes

The Joint Venture is not subject to federal or state income taxes; therefore, none have been provided for in the accompanying
financial statements. The partners of Fund X, Fund XI, and Piedmont OP are required to include their respective share of profits and losses from the Joint Venture in their individual income tax returns.

Reclassifications

Certain prior year amounts have been reclassified
to conform to the current year presentation.

Recent Accounting Pronouncements

In February 2007, the Financial Accounting Standards Board (FASB) issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial LiabilitiesIncluding an Amendment of
FASB Statement No. 115, Accounting for Certain Investments in Debt and Equity Securities. SFAS No. 159 permits entities to choose to measure many financial instruments and certain other items at fair value that are not currently
required to be measured at fair value. Unrealized gains and losses on items for which the fair value option has been elected are reported in earnings. SFAS No. 159 will be effective for fiscal years beginning after November 15, 2007. The
Joint Venture is currently assessing these provisions and evaluating the financial impact of SFAS No. 159 on its financial statements; however, it is not currently planning to adopt the fair value option in 2008.

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements, which defines fair value, establishes a framework for measuring fair value, and
expands disclosures required for fair value measurements under GAAP, including amending SFAS No. 144. SFAS No. 157 emphasizes that fair value is a market-based measurement, as opposed to an entity-specific measurement. In February 2008,
the FASB issued Staff Position No. SFAS 157-1, Application of FASB Statement No. 157 to FASB Statement No. 13 and Other Accounting Pronouncements That Address Fair Value Measurements for Purposes of Lease Classification or Measurement
under Statement 13, (FSP 157-1). FSP 157-1, which is effective upon the initial adoption of SFAS No. 157, excludes SFAS No. 13, Accounting for Leases, as well as other accounting pronouncements that address fair
value measurements on lease classification or measurement under SFAS No. 13, from the scope of SFAS No. 157. In February 2008, the FASB issued Staff Position No. SFAS 157-2, Effective Date of FASB Statement No. 157(FSP
157-2). FSP 157-2 delays the effective date of SFAS No. 157 for all nonrecurring nonfinancial



Page F-49



---

##### Index to Financial Statements

assets and liabilities until fiscal years beginning after November 15, 2008. Accordingly, FSP 157-2 will be effective for the Joint Venture beginning
January 1, 2009 and all other aspects of SFAS No. 157 will be effective for the Joint Venture beginning January 1, 2008. The Joint Venture is currently assessing the provisions and evaluating the financial impact of SFAS No. 157,
FSP 157-1, and FSP 157-2 on its financial statements; however, does not believe the adoption of this pronouncement will have a material impact on its financial statements.

In July 2006, the FASB issued Financial Accounting Standards Board Interpretation (FIN) No. 48, Accounting for Uncertainty in Income Taxes, an interpretation of SFAS No. 109, Accounting
for Income Taxes, which clarifies the relevant criteria and approach for the recognition, derecognition, and measurement of uncertain tax positions. FIN No. 48 was effective for the Joint Venture beginning January 1, 2007. The adoption
of this pronouncement has not had a material impact on the Joint Ventures financial statements.



|3. | RELATED-PARTY TRANSACTIONS
|-- | --------------------------

Management and Leasing Fees

Fund X and Fund XI are parties to individual property management and leasing agreements with Wells Management Company, Inc. (Wells Management),
an affiliate of each of their respective general partners.

The various fees payable under each of the respective agreements are summarized as follows:



|        |  |                                          |  |                                                                                                                                                                                                                            |  |                                                                                                                                                                   
|------- |  | ---------------------------------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------
|        |  | Management Services                      |  | Leasing Services                                                                                                                                                                                                           |  | Management and LeasingServices Industrial and Commercial propertiesleased on a net basis for ten years or more                                                   
|Fund X  |  | 3% of gross revenues collected monthly   |  | Initial lease up fee for newly constructed properties based on market rate charged for similar services for similar properties in the same geographic
area. Recurring fee based on 3% of gross revenues collected monthly. |  | Initial lease up fee based on 3% of the gross revenues over the first five years of the lease term. Recurring fee based on 1% of gross revenues collected
monthly.
|Fund XI |  | 2.5% of gross revenues collected monthly |  | Initial lease up fee for newly constructed properties based on market rate charged for similar services for similar properties in the same geographic
area. Recurring fee based on 2% of gross revenues collected monthly. |  | Initial lease up fee based on 3% of the gross revenues over the first five years of the lease term. Recurring fee based on 1% of gross revenues collected
monthly.

Management and leasing fees are recognized in accordance with the terms of the aforementioned agreements, weighted
based on joint venture partners respective ownership interests in the Joint Venture. During the years ended December 31, 2007, 2006, and 2005, the Joint Venture incurred management and leasing fee expenses that are payable to Wells Management
of $6,490, $21,809, and $17,460, respectively.

In addition, the Joint Venture incurs fees payable to Piedmont Office Management, LLC (Piedmont
Management), or its affiliates, for the management and leasing of the Joint Ventures properties equal to (a) the lesser of 4.5% of the gross revenues generally paid over the life of the lease or 0.6% of Net Asset Value



Page F-50



---

##### Index to Financial Statements

calculated on an annual basis, (b) prorated by Piedmont OPs ownership interest in the Joint Venture. During the year ended December 31, 2007,
the Joint Venture incurred management and leasing fee expenses payable to Piedmont Management, or its affiliates, of $10,363.

Administration
Reimbursements

Wells Management performs certain administrative services for the Joint Venture, relating to accounting, property management, and other
Joint Venture administration, and incurs the related expenses. Such expenses are allocated among these entities based on time spent on each entity by individual personnel. In the opinion of management, this is a reasonable estimation of such
expenses. During 2007, 2006, and 2005, the Joint Venture incurred administrative expenses of $13,991, $13,842, and $15,757, respectively, payable to Wells Management for these services.

Due to affiliate

As of December 31, 2007 and December 31, 2006, due to affiliate balances reflect amounts
due to Wells Management for the following items:



|                              |  |      |       |      |   |      
|----------------------------- |  | ---- | ----- | ---- | - | -----
|                              |  | 2007 |       | 2006
|Administrative reimbursements |  | $    | 1,091 |      | $ | 260  
|Property management fees      |  |      | 0     |      |   | 3,331
|                              |  |      |       |      |   |      
|Total                         |  | $    | 1,091 |      | $ | 3,591
|                              |  |      |       |      |   |      



|4. | RENTAL INCOME
|-- | -------------

The future minimum rental income due to the Joint
Venture under noncancelable operating leases as of December 31, 2007 follows:



|                        |  |   |        
|----------------------- |  | - | -------
|Year ended December 31: |  |   |        
|2008                    |  | $ | 463,887
|2009                    |  |   | 437,012
|2010                    |  |   | 0      
|2011                    |  |   | 0      
|2012                    |  |   | 0      
|Thereafter              |  |   | 0      
|                        |  |   |        
|                        |  | $ | 900,899
|                        |  |   |        

One tenant generated approximately 100% of rental income for the year ended December 31, 2007, and one tenant
will generate approximately 100% of future minimum rental income.



Page F-51



---

##### Index to Financial Statements

WELLS/FREMONT ASSOCIATES

SCHEDULE III  REAL ESTATE INVESTMENTS AND ACCUMULATED DEPRECIATION

DECEMBER 31, 2007 (UNAUDITED)



|                   |  |              |  |              |  |                                             |  |                                                    |      |            |                           |            |                         |    |       |            |                            |            |                     |      |              |         
|------------------ |  | ------------ |  | ------------ |  | ------------------------------------------- |  | -------------------------------------------------- | ---- | ---------- | ------------------------- | ---------- | ----------------------- | -- | ----- | ---------- | -------------------------- | ---------- | ------------------- | ---- | ------------ | --------
|                   |  |              |  | Initial Cost |  | CostsCapitalizedSubsequentTo Acquisition(c) |  | Gross Amount at Which Carried at December 31, 2007 |      |            |                           |            |                         |   
|Description        |  | Encumbrances |  | Land         |  | Buildings andImprovements                   |  |                                                    | Land |            | Buildings andImprovements |            | Constructionin Progress |    | Total |            | AccumulatedDepreciation(b) |            | Date ofConstruction |      | DateAcquired
|47320 KATO ROAD(a) |  | None         |  | $2,130,480   |  | $6,852,630                                  |  | $380,585                                           |      | $2,219,251 |                           | $7,144,444 |                         | $0 |       | $9,363,695 |                            | $2,271,576 |                     | 1998 |              | 07/21/98



| | (a) | 47320 Kato Road consists of a two-story warehouse and office
building located in Fremont, California.
| | --- | -----------------------------------------------------------------------------------------------------



| | (b) | Buildings, land improvements, building improvements, and
tenant improvements are depreciated using the straight-line method over 40 years, 20 years, 5 to 25 years, and the shorter of the economic life or corresponding lease terms, respectively.
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (c) | Includes acquisition and advisory fees and acquisition
expense reimbursements applied at acquisition.
| | --- | -----------------------------------------------------------------------------------------------------



Page F-52



---

##### Index to Financial Statements

WELLS/FREMONT ASSOCIATES

SCHEDULE III  REAL ESTATE AND ACCUMULATED DEPRECIATION

DECEMBER 31, 2007 (UNAUDITED)



|                                         |  |      |           |                         |   |          
|---------------------------------------- |  | ---- | --------- | ----------------------- | - | ---------
|                                         |  | Cost |           | AccumulatedDepreciation
|BALANCE AT DECEMBER 31, 2004             |  | $    | 9,357,410 |                         | $ | 1,792,896
|                                         |  |     
|Additions                                |  |      | 0         |                         |   | 159,560  
|                                         |  |      |           |                         |   |          
|BALANCE AT DECEMBER 31, 2005             |  |      | 9,357,410 |                         |   | 1,952,456
|                                         |  |     
|Additions                                |  |      | 6,285     |                         |   | 159,560  
|                                         |  |      |           |                         |   |          
|BALANCE AT DECEMBER 31, 2006             |  |      | 9,363,695 |                         |   | 2,112,016
|                                         |  |     
|Additions                                |  |      | 0         |                         |   | 159,560  
|                                         |  |      |           |                         |   |          
|BALANCE AT DECEMBER 31, 2007 (UNAUDITED) |  | $    | 9,363,695 |                         | $ | 2,271,576
|                                         |  |      |           |                         |   |          



Page F-53



---

##### Index to Financial Statements

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The General Partners of

The Wells Fund XI-Fund XII-REIT Joint Venture:

We have audited the accompanying balance sheets of The Wells Fund XI-Fund XII-REIT Joint Venture (the Joint Venture) as of December 31, 2007 and 2006, and the related statements of operations, partners capital,
and cash flows for each of the two years in the period ended December 31, 2007. Our audits also included the financial statement schedule listed in the index at Item 15(a). These financial statements and schedule are the responsibility of
the Joint Ventures management. Our responsibility is to express an opinion on these financial statements and schedule based on our audits.

We
conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. We were not engaged to perform an audit of the Joint Ventures internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing
audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Joint Ventures internal control over financial reporting. Accordingly, we express no such opinion. An
audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above
present fairly, in all material respects, the financial position of The Wells Fund XI-Fund XII-REIT Joint Venture as of December 31, 2007 and 2006, and the results of its operations and its cash flows for each of the two years in the period
ended December 31, 2007, in conformity with U.S. generally accepted accounting principles. Also, in our opinion, the related financial statement schedule, when considered in relation to the basic financial statements taken as a whole, presents
fairly in all material respects the information set forth therein.

/s/    FRAZIER & DEETER, LLC

Atlanta, Georgia

March 26, 2008



Page F-54



---

##### Index to Financial Statements

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The General Partners of

The Wells Fund XI-Fund XII-REIT Joint Venture:

We have audited the accompanying statements of operations, partners capital, and cash flows of The Wells Fund XI-Fund XII-REIT Joint Venture (the Joint Venture) for the year in the period ended December 31,
2005. Our audit also included the financial statement schedule listed in the index at Item 15(a). These financial statements and schedule are the responsibility of the Joint Ventures management. Our responsibility is to express an opinion
on these financial statements and schedule based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting
Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. We were not engaged to perform an audit of the Joint
Ventures internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of
expressing an opinion on the effectiveness of the Joint Ventures internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for
our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the results of operations and cash flows
of The Wells Fund XI-Fund XII-REIT Joint Venture for the year in the period ended December 31, 2005, in conformity with U.S. generally accepted accounting principles. Also, in our opinion, the related financial statement schedule, when
considered in relation to the basic financial statements taken as a whole, presents fairly in all material respects the information set forth therein.

/s/    ERNST & YOUNG LLP

Atlanta, Georgia

March 9, 2007



Page F-55



---

##### Index to Financial Statements

THE WELLS FUND XI  FUND XII  REIT JOINT VENTURE

BALANCE SHEETS

DECEMBER 31, 2007 AND 2006

ASSETS



|                                                                                                                                  |  |      |           |      |   |           
|--------------------------------------------------------------------------------------------------------------------------------- |  | ---- | --------- | ---- | - | ----------
|                                                                                                                                  |  | 2007 |           | 2006
|Real estate assets, at cost:                                                                                                      |  |      |           |      |   |           
|Land                                                                                                                              |  | $    | 1,766,667 |      | $ | 2,110,417 
|Building and improvements, less accumulated depreciation of $2,325,311 and $3,432,913 at December 31, 2007 and 2006,
respectively |  |      | 6,807,771 |      |   | 9,794,875 
|Construction in progress                                                                                                          |  |      | 0         |      |   | 43,726    
|                                                                                                                                  |  |      |           |      |   |           
|Total real estate assets                                                                                                          |  |      | 8,574,438 |      |   | 11,949,018
|                                                                                                                                  |  |     
|Cash and cash equivalents                                                                                                         |  |      | 336,445   |      |   | 112,490   
|Tenant receivables, net                                                                                                           |  |      | 648,633   |      |   | 30,441    
|Deferred leasing costs, less accumulated amortization of $53,508 and $2,142 at December 31, 2007 and 2006, respectively           |  |      | 248,280   |      |   | 490,082   
|Other assets, net                                                                                                                 |  |      | 3,231     |      |   | 5,713     
|                                                                                                                                  |  |      |           |      |   |           
|Total assets                                                                                                                      |  | $    | 9,811,027 |      | $ | 12,587,744
|                                                                                                                                  |  |      |           |      |   |           
|                                                                                                                                 
|LIABILITIES AND PARTNERS CAPITAL                                                                                                
|                                                                                                                                  |  |     
|Liabilities:                                                                                                                      |  |      |           |      |   |           
|Accounts payable and accrued expenses                                                                                             |  | $    | 368,984   |      | $ | 61,993    
|Accrued deferred leasing costs                                                                                                    |  |      | 0         |      |   | 11,040    
|Due to affiliates                                                                                                                 |  |      | 2,894     |      |   | 407       
|Deferred income                                                                                                                   |  |      | 58,951    |      |   | 0         
|                                                                                                                                  |  |      |           |      |   |           
|Total liabilities                                                                                                                 |  |      | 430,829   |      |   | 73,440    
|                                                                                                                                  |  |     
|Partners capital:                                                                                                                |  |      |           |      |   |           
|Wells Real Estate Fund XI, L.P.                                                                                                   |  |      | 2,452,680 |      |   | 3,272,186 
|Wells Real Estate Fund XII, L.P.                                                                                                  |  |      | 1,603,078 |      |   | 2,138,666 
|Piedmont Operating Partnership, LP                                                                                                |  |      | 5,324,440 |      |   | 7,103,452 
|                                                                                                                                  |  |      |           |      |   |           
|Total partners capital                                                                                                           |  |      | 9,380,198 |      |   | 12,514,304
|                                                                                                                                  |  |      |           |      |   |           
|Total liabilities and partners capital                                                                                           |  | $    | 9,811,027 |      | $ | 12,587,744
|                                                                                                                                  |  |      |           |      |   |           

See accompanying notes.



Page F-56



---

##### Index to Financial Statements

THE WELLS FUND XI  FUND XII  REIT JOINT VENTURE

STATEMENTS OF OPERATIONS

FOR THE YEARS ENDED

DECEMBER 31, 2007, 2006, AND 2005



|                                           |  |      |           |   |      |   |          |      |  |   |           |  
|------------------------------------------ |  | ---- | --------- | - | ---- | - | -------- | ---- |  | - | --------- | -
|                                           |  | 2007 |           |   | 2006 |   |          | 2005 | 
|REVENUES:                                  |  |      |           |   |      |   |          |      |  |   |           |  
|Rental income                              |  | $    | 871,620   |   |      | $ | 30,441   |      |  | $ | 0         |  
|Reimbursement income                       |  |      | 18,756    |   |      |   | 0        |      |  |   | 0         |  
|Interest and other income                  |  |      | 412       |   |      |   | 0        |      |  |   | 22,722    |  
|                                           |  |      |           |   |      |   |          |      |  |   |           |  
|Total revenues                             |  |      | 890,788   |   |      |   | 30,441   |      |  |   | 22,722    |  
|                                           |  |      |          
|EXPENSES:                                  |  |      |           |   |      |   |          |      |  |   |           |  
|Property operating costs                   |  |      | 605,263   |   |      |   | 369,112  |      |  |   | 382,883   |  
|Management and leasing fees                |  |      | 17,047    |   |      |   | 9,750    |      |  |   | 6,641     |  
|Depreciation                               |  |      | 219,587   |   |      |   | 188,583  |      |  |   | 188,038   |  
|Amortization                               |  |      | 51,366    |   |      |   | 2,142    |      |  |   | 0         |  
|General and administrative                 |  |      | 64,827    |   |      |   | 98,121   |      |  |   | 61,408    |  
|                                           |  |      |           |   |      |   |          |      |  |   |           |  
|Total expenses                             |  |      | 958,090   |   |      |   | 667,708  |      |  |   | 638,970   |  
|                                           |  |      |           |   |      |   |          |      |  |   |           |  
|LOSS FROM CONTINUING OPERATIONS            |  |      | (67,302   | ) |      |   | (637,267 | )    |  |   | (616,248  | )
|                                           |  |      |          
|DISCONTINUED OPERATIONS:                   |  |      |           |   |      |   |          |      |  |   |           |  
|Operating income (loss)                    |  |      | 166,340   |   |      |   | (337,328 | )    |  |   | (84,044   | )
|Gain on disposition                        |  |      | 1,977,731 |   |      |   | 0        |      |  |   | 4,480,859 |  
|                                           |  |      |           |   |      |   |          |      |  |   |           |  
|Income (loss) from discontinued operations |  |      | 2,144,071 |   |      |   | (337,328 | )    |  |   | 4,396,815 |  
|                                           |  |      |           |   |      |   |          |      |  |   |           |  
|NET INCOME (LOSS)                          |  | $    | 2,076,769 |   |      | $ | (974,595 | )    |  | $ | 3,780,567 |  
|                                           |  |      |           |   |      |   |          |      |  |   |           |  

See accompanying notes.



Page F-57



---

##### Index to Financial Statements

THE WELLS FUND XI  FUND XII  REIT JOINT VENTURE

STATEMENTS OF PARTNERS CAPITAL

FOR THE YEARS ENDED

DECEMBER 31, 2007, 2006, AND 2005



|                           |  |                               |            |   |                                |   |            |                                  |  |   |                       |   |  |   |             |  
|-------------------------- |  | ----------------------------- | ---------- | - | ------------------------------ | - | ---------- | -------------------------------- |  | - | --------------------- | - |  | - | ----------- | -
|                           |  | Wells RealEstateFund XI, L.P. |            |   | Wells RealEstateFund XII, L.P. |   |            | PiedmontOperatingPartnership, LP |  |   | TotalPartnersCapital |  
|BALANCE, December 31, 2004 |  | $                             | 5,186,975  |   |                                | $ | 3,390,074  |                                  |  | $ | 11,260,142            |   |  | $ | 19,837,191  |  
|                           |  |                               |            |  
|Net income                 |  |                               | 988,543    |   |                                |   | 646,061    |                                  |  |   | 2,145,963             |   |  |   | 3,780,567   |  
|Partnership contributions  |  |                               | 226,964    |   |                                |   | 148,332    |                                  |  |   | 492,704               |   |  |   | 868,000     |  
|Partnership distributions  |  |                               | (3,241,531 | ) |                                |   | (2,118,499 | )                                |  |   | (7,036,829            | ) |  |   | (12,396,859 | )
|                           |  |                               |            |   |                                |   |            |                                  |  |   |                       |   |  |   |             |  
|BALANCE, December 31, 2005 |  |                               | 3,160,951  |   |                                |   | 2,065,968  |                                  |  |   | 6,861,980             |   |  |   | 12,088,899  |  
|                           |  |                               |            |  
|Net income                 |  |                               | (254,837   | ) |                                |   | (166,548   | )                                |  |   | (553,210              | ) |  |   | (974,595    | )
|Partnership contributions  |  |                               | 366,072    |   |                                |   | 239,246    |                                  |  |   | 794,682               |   |  |   | 1,400,000   |  
|                           |  |                               |            |   |                                |   |            |                                  |  |   |                       |   |  |   |             |  
|BALANCE, December 31, 2006 |  |                               | 3,272,186  |   |                                |   | 2,138,666  |                                  |  |   | 7,103,452             |   |  |   | 12,514,304  |  
|                           |  |                               |            |  
|Net income                 |  |                               | 543,034    |   |                                |   | 354,899    |                                  |  |   | 1,178,836             |   |  |   | 2,076,769   |  
|Partnership contributions  |  |                               | 529,749    |   |                                |   | 346,217    |                                  |  |   | 1,150,000             |   |  |   | 2,025,966   |  
|Partnership distributions  |  |                               | (1,892,289 | ) |                                |   | (1,236,704 | )                                |  |   | (4,107,848            | ) |  |   | (7,236,841  | )
|                           |  |                               |            |   |                                |   |            |                                  |  |   |                       |   |  |   |             |  
|BALANCE, December 31, 2007 |  | $                             | 2,452,680  |   |                                | $ | 1,603,078  |                                  |  | $ | 5,324,440             |   |  | $ | 9,380,198   |  
|                           |  |                               |            |   |                                |   |            |                                  |  |   |                       |   |  |   |             |  

See accompanying notes.



Page F-58



---

##### Index to Financial Statements

THE WELLS FUND XI  FUND XII  REIT JOINT VENTURE

STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED

DECEMBER 31, 2007, 2006, AND 2005



|                                                                                                   |  |      |            |   |      |   |           |      |  |   |             |  
|-------------------------------------------------------------------------------------------------- |  | ---- | ---------- | - | ---- | - | --------- | ---- |  | - | ----------- | -
|                                                                                                   |  | 2007 |            |   | 2006 |   |           | 2005 | 
|CASH FLOWS FROM OPERATING ACTIVITIES:                                                              |  |      |            |   |      |   |           |      |  |   |             |  
|Net income (loss)                                                                                  |  | $    | 2,076,769  |   |      | $ | (974,595  | )    |  | $ | 3,780,567   |  
|Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |  |      |            |   |      |   |           |      |  |   |             |  
|Gain on disposition                                                                                |  |      | (1,977,731 | ) |      |   | 0         |      |  |   | (4,480,859  | )
|Depreciation                                                                                       |  |      | 265,448    |   |      |   | 305,267   |      |  |   | 340,970     |  
|Amortization                                                                                       |  |      | 66,334     |   |      |   | 2,142     |      |  |   | 5,478       |  
|Changes in assets and liabilities:                                                                 |  |      |            |   |      |   |           |      |  |   |             |  
|Increase in tenant receivables, net                                                                |  |      | (631,213   | ) |      |   | (30,441   | )    |  |   | (474        | )
|Decrease (increase) in other assets, net                                                           |  |      | 2,482      |   |      |   | 6,516     |      |  |   | (1,311      | )
|Increase (decrease) in accounts payable and accrued expenses                                       |  |      | 306,991    |   |      |   | (129,478  | )    |  |   | (482,945    | )
|Increase (decrease) in due to affiliates                                                           |  |      | 2,487      |   |      |   | (2,183    | )    |  |   | (953        | )
|Increase in deferred income                                                                        |  |      | 58,951     |   |      |   | 0         |      |  |   | 0           |  
|                                                                                                   |  |      |            |   |      |   |           |      |  |   |             |  
|Net cash provided by (used in) operating activities                                                |  |      | 170,518    |   |      |   | (822,772  | )    |  |   | (839,527    | )
|                                                                                                   |  |      |           
|CASH FLOWS FROM INVESTING ACTIVITIES:                                                              |  |      |            |   |      |   |           |      |  |   |             |  
|Net proceeds from sale of real estate                                                              |  |      | 7,236,841  |   |      |   | 0         |      |  |   | 12,396,859  |  
|Investment in real estate assets                                                                   |  |      | (1,961,239 | ) |      |   | (70,704   | )    |  |   | (16,437     | )
|Investment in deferred leasing costs                                                               |  |      | (11,290    | ) |      |   | (481,184  | )    |  |   | 0           |  
|                                                                                                   |  |      |            |   |      |   |           |      |  |   |             |  
|Net cash provided by (used in) investing activities                                                |  |      | 5,264,312  |   |      |   | (551,888  | )    |  |   | 12,380,422  |  
|                                                                                                   |  |      |           
|CASH FLOWS FROM FINANCING ACTIVITIES:                                                              |  |      |            |   |      |   |           |      |  |   |             |  
|Contribution from joint venture partners                                                           |  |      | 2,025,966  |   |      |   | 1,400,000 |      |  |   | 868,000     |  
|Net sale proceeds distributions to joint venture partners                                          |  |      | (7,236,841 | ) |      |   | 0         |      |  |   | (12,396,859 | )
|                                                                                                   |  |      |            |   |      |   |           |      |  |   |             |  
|Net cash (used in) provided by financing activities                                                |  |      | (5,210,875 | ) |      |   | 1,400,000 |      |  |   | (11,528,859 | )
|                                                                                                   |  |      |           
|NET INCREASE IN CASH AND CASH EQUIVALENTS                                                          |  |      | 223,955    |   |      |   | 25,340    |      |  |   | 12,036      |  
|                                                                                                   |  |      |           
|CASH AND CASH EQUIVALENTS, beginning of year                                                       |  |      | 112,490    |   |      |   | 87,150    |      |  |   | 75,114      |  
|                                                                                                   |  |      |            |   |      |   |           |      |  |   |             |  
|CASH AND CASH EQUIVALENTS, end of year                                                             |  | $    | 336,445    |   |      | $ | 112,490   |      |  | $ | 87,150      |  
|                                                                                                   |  |      |            |   |      |   |           |      |  |   |             |  
|SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES:                             |  |      |            |   |      |   |           |      |  |   |             |  
|Accrued deferred leasing costs                                                                     |  | $    | 0          |   |      | $ | 11,040    |      |  | $ | 0           |  
|                                                                                                   |  |      |            |   |      |   |           |      |  |   |             |  

See accompanying notes.



Page F-59



---

##### Index to Financial Statements

THE WELLS FUND XI  FUND XII  REIT JOINT VENTURE

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2007, 2006, AND 2005



|1. | ORGANIZATION AND BUSINESS
|-- | -------------------------

On May 1, 1999, Wells Real Estate
Fund XI, L.P. (Fund XI), Wells Real Estate Fund XII, L.P. (Fund XII), and Piedmont Operating Partnership, LP (Piedmont OP), formerly known as Wells Operating Partnership, L.P., entered into a Georgia general
partnership known as The Wells Fund XI-Fund XII-REIT Joint Venture (the Joint Venture). The general partners of Fund XI and Fund XII are Leo F. Wells, III and Wells Partners, L.P., a private Georgia limited partnership.
Piedmont OP is a Delaware limited partnership with Piedmont Office Realty Trust, Inc. (Piedmont REIT), formerly known as Wells Real Estate Investment Trust, Inc., serving as its general partner. Piedmont REIT is a Maryland corporation
that qualifies as a real estate investment trust.

On May 18, 1999, the Joint Venture purchased a two-story manufacturing and office building
containing approximately 168,000-square feet, known as 111 Southchase Boulevard, located in Fountain Inn, South Carolina. On July 2, 1999, the Joint Venture purchased a three-story office building containing approximately 70,000-square feet,
known as the 20/20 Building, located in Leawood, Kansas. On August 17, 1999, the Joint Venture purchased an office and warehouse building containing approximately 130,000 square feet, known as the Johnson Matthey Building, located in Wayne,
Pennsylvania. On September 20, 1999, the Joint Venture purchased a two-story office building containing approximately 62,000 square feet, known as the Gartner Building, located in Fort Myers, Florida.

On October 5, 2004, the Joint Venture sold the Johnson Matthey Building to the sole tenant, Johnson Matthey, Inc., for a gross selling price of $10,000,000. As a
result of the sale, the Joint Venture recognized a gain of approximately $2,419,000 and received net sale proceeds of $9,675,000.

On April 13, 2005,
the Joint Venture sold the Gartner Building to an unrelated third party for a gross selling price of approximately $12,520,000. As a result of the sale, the Joint Venture recognized a gain of approximately $4,481,000 and received net sale proceeds
of approximately $12,397,000.

On May 23, 2007, the Joint Venture sold 111 Southchase Boulevard to an unrelated third party for a gross selling price
of $7,625,000. As a result of the sale, the Joint Venture recognized a gain of approximately $1,978,000 and received net sale proceeds of approximately $7,237,000.



|2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|-- | ------------------------------------------

Basis of
Presentation

The Joint Ventures financial statements are prepared in accordance with U.S. generally accepted accounting principles
(GAAP).

Use of Estimates

The preparation
of the Joint Ventures financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, and expenses and related disclosures of contingent
assets and liabilities in the financial statements and accompanying notes. Actual results could differ from those estimates.



Page F-60



---

##### Index to Financial Statements

Revenue Recognition

The Joint Ventures leases typically include renewal options, escalation provisions and provisions requiring tenants to reimburse the Joint Venture for a pro-rata share of operating costs incurred. All of the Joint Ventures
leases are classified as operating leases, and the related rental income, including scheduled rental rate increases (other than scheduled increases based on the Consumer Price Index) is recognized on a straight-line basis over the terms of the
respective leases. Rents and tenant reimbursements collected in advance are recorded as deferred income in the accompanying balance sheets.

Lease
termination income is recognized when the tenant loses the right to lease the space and the Joint Venture has satisfied all obligations under the related lease or lease termination agreement.

The Joint Venture records the sale of real estate assets pursuant to the provisions of Statement of Financial Accounting Standards (SFAS) No. 66,
Accounting for Sales of Real Estate. Accordingly, gains are recognized upon completing the sale and, among other things, determining the sale price and transferring all of the risks and rewards of ownership without significant continuing
involvement with the seller. Recognition of all or a portion of the gain would be deferred until both of these conditions are met. Losses are recognized in full as of the sale date.

Real Estate Assets

Real estate assets are stated at cost, less accumulated depreciation. Amounts capitalized to real
estate assets consist of the cost of acquisition or construction, and any tenant improvements or major improvements and betterments which extend the useful life of the related asset. The Joint Venture considers the period of future benefit of the
asset to determine the appropriate useful lives. These assessments have a direct impact on net income. Upon receiving notification of a tenants intention to terminate a lease, undepreciated tenant improvements are written off to lease
termination expense. All repairs and maintenance are expensed as incurred.

The estimated useful lives of the Joint Ventures real estate assets by
class are provided below:



|                      |  |                                       
|--------------------- |  | --------------------------------------
|Buildings             |  | 40 years                              
|Building improvements |  | 5-25 years                            
|Land improvements     |  | 20 years                              
|Tenant improvements   |  | Shorter of lease term or economic life

Management continually monitors events and changes in circumstances that could indicate that the carrying amounts
of the real estate assets owned by the Joint Venture may not be recoverable. When indicators of potential impairment are present, management assesses whether the respective carrying values will be recovered with the undiscounted future operating
cash flows expected from the use of the asset and its eventual disposition for assets held for use, or with the estimated fair values, less costs to sell, for assets held for sale. In the event that the expected undiscounted future cash flows for
assets held for use or the estimated fair value, less costs to sell, for assets held for sale do not exceed the respective asset carrying value, management adjusts such assets to the respective estimated fair values, as defined by SFAS No. 144,
Accounting for the Impairment or Disposal of Long-Lived Assets, and recognizes an impairment loss. Estimated fair values are calculated based on the following information, dependent upon availability, in order of preference: (i) recently
quoted market prices, (ii) market prices for comparable properties, or (iii) the present value of undiscounted cash flows, including estimated salvage value. The Joint Venture has determined that there has been no impairment in the
carrying value of any of the real estate assets held as of December 31, 2007.

Projections of expected future cash flows require management to
estimate future market rental income amounts subsequent to the expiration of current lease agreements, property operating expenses, discount rates, the number of months it takes to re-lease the property, and the number of years the property is held
for investment. The use



Page F-61



---

##### Index to Financial Statements

of inappropriate assumptions in the future cash flow analysis would result in an incorrect assessment of the propertys future cash flows and fair
value, and could result in the overstatement of the carrying value of the Joint Ventures real estate assets and net income.

Cash and Cash
Equivalents

The Joint Venture considers all highly liquid investments purchased with an original maturity of three months or less to be cash
equivalents. Cash equivalents include cash and short-term investments. Short-term investments are stated at cost, which approximates fair value, and consist of investments in money market accounts.

Tenant Receivables, net

Tenant receivables, net are comprised of
tenant receivables and straight-line rent receivables. Management assesses the collectibility of tenant receivables on an ongoing basis and provides for allowances as such balances, or portions thereof, become uncollectible. Upon receiving
notification of a tenants intention to terminate a lease, unamortized straight-line rent receivables are written off to lease termination expense. Allowances of $512 and $0 are included in tenant receivables as of December 31, 2007 and
2006, respectively.

Deferred Leasing Costs, net

Deferred leasing costs reflect costs incurred to procure operating leases, which are capitalized and amortized on a straight-line basis over the terms of the respective leases. The remaining unamortized balance of deferred leasing costs
will be amortized over a weighted-average period of approximately five years. Upon receiving notification of a tenants intention to terminate a lease, unamortized deferred leasing costs are written-off to lease termination expense.

Other Assets, net

Other assets is comprised of prepaid expenses.
Management assesses the collectibility of other assets on an ongoing basis and provides for allowances as such balances, or portions thereof, become uncollectible. An allowance of $5,956 is included in other assets as of December 31, 2007 and
2006. Prepaid expenses are recognized as the related services are provided. Balances without a future economic benefit are written off as they are identified.

Allocation of Income and Distributions

Pursuant to the terms of the joint venture agreement, income and distributions are allocated to the
joint venture partners based their respective ownership interests as determined by relative cumulative capital contributions, as defined. Fund XI, Fund XII, and Piedmont OP held ownership interests in the Joint Venture of approximately 26%, 17%, and
57%, for the years ended December 31, 2007 and 2006, respectively. Net cash from operations is generally distributed to the joint venture partners on a quarterly basis.

Income Taxes

The Joint Venture is not subject to federal or state income taxes; therefore, none have been provided
for in the accompanying financial statements. The partners of Fund XI, Fund XII, and Piedmont OP are required to include their respective share of profits and losses from the Joint Venture in their individual income tax returns.

Recent Accounting Pronouncements

In February 2007, the Financial
Accounting Standards Board (FASB) issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities  Including an Amendment of FASB Statement No. 115,



Page F-62



---

##### Index to Financial Statements

Accounting for Certain Investments in Debt and Equity Securities. SFAS No. 159 permits entities to choose to measure many financial instruments
and certain other items at fair value that are not currently required to be measured at fair value. Unrealized gains and losses on items for which the fair value option has been elected are reported in earnings. SFAS No. 159 will be effective
for fiscal years beginning after November 15, 2007. The Joint Venture is currently assessing these provisions and evaluating the financial impact of SFAS No. 159 on its financial statements; however, it is not currently planning to adopt
the fair value option in 2008.

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements, which defines fair value, establishes
a framework for measuring fair value, and expands disclosures required for fair value measurements under GAAP, including amending SFAS No. 144. SFAS No. 157 emphasizes that fair value is a market-based measurement, as opposed to an
entity-specific measurement. In February 2008, the FASB issued Staff Position No. SFAS 157-1, Application of FASB Statement No. 157 to FASB Statement No. 13 and Other Accounting Pronouncements That Address Fair Value Measurements for
Purposes of Lease Classification or Measurement under Statement 13, (FSP 157-1). FSP 157-1, which is effective upon the initial adoption of SFAS No. 157, excludes SFAS No. 13, Accounting for Leases, as well as other
accounting pronouncements that address fair value measurements on lease classification or measurement under SFAS No. 13, from the scope of SFAS No. 157. In February 2008, the FASB issued Staff Position No. SFAS 157-2, Effective Date of
FASB Statement No. 157(FSP 157-2). FSP 157-2 delays the effective date of SFAS No. 157 for all nonrecurring nonfinancial assets and liabilities until fiscal years beginning after November 15, 2008. Accordingly, FSP
157-2 will be effective for the Joint Venture beginning January 1, 2009 and all other aspects of SFAS No. 157 will be effective for the Joint Venture beginning January 1, 2008. The Joint Venture is currently assessing the provisions
and evaluating the financial impact of SFAS No. 157, FSP 157-1, and FSP 157-2 on its financial statements; however, does not believe the adoption of this pronouncement will have a material impact on its financial statements.

In July 2006, the FASB issued Financial Accounting Standards Board Interpretation (FIN) No. 48, Accounting for Uncertainty in Income Taxes, an
interpretation of SFAS No. 109, Accounting for Income Taxes, which clarifies the relevant criteria and approach for the recognition, derecognition, and measurement of uncertain tax positions. FIN No. 48 was effective for the Joint
Venture beginning January 1, 2007. The adoption of this pronouncement has not had a material impact on the Joint Ventures financial statements.



Page F-63



---

##### Index to Financial Statements

|3. | RELATED-PARTY TRANSACTIONS
|-- | --------------------------

Management and Leasing Fees

Fund XI and Fund XII are parties to individual property management and leasing agreements with Wells Management Company, Inc. (Wells
Management), an affiliate of each of their respective general partners.

The various fees payable under each of the respective agreements are
summarized as follows:



|         |  |                                          |  |                                                                                                                                                                                                                            |  |                                                                                                                                                                   
|-------- |  | ---------------------------------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------
|         |  | Management Services                      |  | Leasing Services                                                                                                                                                                                                           |  | Management and LeasingServices  Industrial andCommercial
properties leased on a net basis for ten years or more                                                  
|Fund XI  |  | 2.5% of gross revenues collected monthly |  | Initial lease up fee for newly constructed properties based on market rate charged for similar services for similar properties in the same geographic
area. Recurring fee based on 2% of gross revenues collected monthly. |  | Initial lease up fee based on 3% of the gross revenues over the first five years of the lease term. Recurring fee based on 1% of gross revenues collected
monthly.
|Fund XII |  | 2.5% of gross revenues collected monthly |  | Initial lease up fee for newly constructed properties based on market rate charged for similar services for similar properties in the same geographic
area. Recurring fee based on 2% of gross revenues collected monthly. |  | Initial lease up fee based on 3% of the gross revenues over the first five years of the lease term. Recurring fee based on 1% of gross revenues collected
monthly.

Management and leasing fees are recognized in accordance with the terms of the aforementioned agreements, weighted
based on joint venture partners respective ownership interests in the Joint Venture. During the years ended December 31, 2007, 2006, and 2005, the Joint Venture incurred management and leasing fee expenses that are payable to Wells Management
of $14,278, $0, and $14,881, respectively, portions of which are included in income from discontinued operations in the accompanying statements of operations.

In addition, the Joint Venture incurs fees payable to Piedmont Office Management, LLC (Piedmont Management), or its affiliates, for the management and leasing of the Joint Ventures properties equal to (a) the lesser
of 4.5% of the gross revenues generally paid over the life of the lease or 0.6% of Net Asset Value calculated on an annual basis, (b) prorated by Piedmont OPs ownership interest in the Joint Venture. During the year ended
December 31, 2007, the Joint Venture incurred management and leasing fee expenses payable to Piedmont Management, or its affiliates, of $2,815.

Administration Reimbursements

Wells Management performs certain administrative services for the Joint Venture, relating to accounting,
property management, and other Joint Venture administration, and incurs the related expenses. Such expenses are allocated among these entities based on time spent on each entity by individual personnel. In the opinion of management, this is a
reasonable estimation of such expenses. During 2007, 2006, and 2005, the Joint Venture incurred administration expenses of $39,396, $37,891, and $49,811, respectively, payable to Wells Management for these services, portions of which are included in
income from discontinued operations in the accompanying statements of operations.



Page F-64



---

##### Index to Financial Statements

Due to Affiliates

As
of December 31, 2007 and December 31, 2006, due to affiliates balances reflect amounts due to Piedmont Management and/or Wells Management for the following items:



|                              |  |      |       |      |   |    
|----------------------------- |  | ---- | ----- | ---- | - | ---
|                              |  | 2007 |       | 2006
|Administrative reimbursements |  | $    | 1,972 |      | $ | 407
|Property management fees      |  |      | 922   |      |   | 0  
|                              |  |      |       |      |   |    
|                              |  | $    | 2,894 |      | $ | 407
|                              |  |      |       |      |   |    



|4. | DISCONTINUED OPERATIONS
|-- | -----------------------

In accordance with SFAS No. 144, the
Joint Venture has classified the results of operations related to the office components of the Johnson Matthey Building, which was sold on October 5, 2004, the Gartner Building, which was sold on April 13, 2005, and 111 Southchase
Boulevard, which was sold on May 23, 2007, as discontinued operations in the accompanying statements of operations. The details comprising income from discontinued operations are presented below:



|                                           |  |      |           |      |   |          |      |  |   |           |  
|------------------------------------------ |  | ---- | --------- | ---- | - | -------- | ---- |  | - | --------- | -
|                                           |  | 2007 |           | 2006 |   |          | 2005 | 
|Rental income                              |  | $    | 267,937   |      | $ | 0        |      |  | $ | 266,360   |  
|Reimbursement income                       |  |      | 512       |      |   | 5,956    |      |  |   | 7,232     |  
|Interest and other income                  |  |      | 0         |      |   | 0        |      |  |   | 187       |  
|                                           |  |      |           |      |   |          |      |  |   |           |  
|Total revenues                             |  |      | 268,449   |      |   | 5,956    |      |  |   | 273,779   |  
|                                           |  |      |          
|Property operating costs                   |  |      | 7,832     |      |   | 166,117  |      |  |   | 138,821   |  
|Management and leasing fees                |  |      | 12,134    |      |   | 7,200    |      |  |   | 20,636    |  
|Depreciation                               |  |      | 45,861    |      |   | 116,684  |      |  |   | 152,932   |  
|Amortization                               |  |      | 14,968    |      |   | 0        |      |  |   | 5,478     |  
|Bad debt expense                           |  |      | 512       |      |   | 5,956    |      |  |   | 0         |  
|General and administrative                 |  |      | 20,802    |      |   | 47,327   |      |  |   | 39,956    |  
|                                           |  |      |           |      |   |          |      |  |   |           |  
|Total expenses                             |  |      | 102,109   |      |   | 343,284  |      |  |   | 357,823   |  
|                                           |  |      |           |      |   |          |      |  |   |           |  
|Operating income (loss)                    |  |      | 166,340   |      |   | (337,328 | )    |  |   | (84,044   | )
|Gain on dispositions                       |  |      | 1,977,731 |      |   | 0        |      |  |   | 4,480,859 |  
|                                           |  |      |           |      |   |          |      |  |   |           |  
|Income (loss) from discontinued operations |  | $    | 2,144,071 |      | $ | (337,328 | )    |  | $ | 4,396,815 |  
|                                           |  |      |           |      |   |          |      |  |   |           |  



|5. | RENTAL INCOME
|-- | -------------

The future minimum rental income due to the Joint
Venture under noncancelable operating leases as of December 31, 2007 follows:



|                        |  |   |          
|----------------------- |  | - | ---------
|Year ended December 31: |  |   |          
|2008                    |  | $ | 979,676  
|2009                    |  |   | 993,256  
|2010                    |  |   | 1,006,831
|2011                    |  |   | 1,020,406
|2012                    |  |   | 859,766  
|Thereafter              |  |   | 0        
|                        |  |   |          
|                        |  | $ | 4,859,935
|                        |  |   |          

Three tenants generated approximately 50%, 27% and 23% of rental income for the year ended December 31, 2007,
and two tenants will generate approximately 72% and 28% of future minimum rental income.



Page F-65



---

##### Index to Financial Statements

THE WELLS FUND XI  FUND XII  REIT JOINT VENTURE

SCHEDULE III  REAL ESTATE AND
ACCUMULATED DEPRECIATION

DECEMBER 31, 2007



|                      |  |              |  |              |  |                                             |  |                                               |      |            |                           |            |                         |    |       |             |                            |            |                     |      |              |         
|--------------------- |  | ------------ |  | ------------ |  | ------------------------------------------- |  | --------------------------------------------- | ---- | ---------- | ------------------------- | ---------- | ----------------------- | -- | ----- | ----------- | -------------------------- | ---------- | ------------------- | ---- | ------------ | --------
|                      |  |              |  | Initial Cost |  | CostsCapitalizedSubsequent ToAcquisition(c) |  | Gross Carrying Amount as of December 31, 2007 |      |            |                           |            |                         |   
|Description           |  | Encumbrances |  | Land         |  | Buildings andImprovements                   |  |                                               | Land |            | Buildings andImprovements |            | Constructionin Progress |    | Total |             | AccumulatedDepreciation(b) |            | Date ofConstruction |      | DateAcquired
|THE 20/20 BUILDING(a) |  | None         |  | $1,696,000   |  | $7,850,210                                  |  | $1,353,539                                    |      | $1,766,667 |                           | $9,133,082 |                         | $0 |       | $10,899,749 |                            | $2,325,311 |                     | 1998 |              | 07/02/99



| | (a) | The 20/20 Building is a three-story office building located in Leawood, Kansas.
| | --- | -------------------------------------------------------------------------------



| | (b) | Buildings, land improvements, building improvements, and tenant improvements are depreciated using the straight-line
method over 40 years, 20 years, 5 to 25 years, and the shorter of the economic life or corresponding lease terms, respectively.
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (c) | Includes acquisition and advisory fees and acquisition expense reimbursements applied at acquisition.
| | --- | -----------------------------------------------------------------------------------------------------



Page F-66



---

##### Index to Financial Statements

THE WELLS FUND XI  FUND XII  REIT JOINT VENTURE

SCHEDULE III  REAL ESTATE AND ACCUMULATED DEPRECIATION

DECEMBER 31, 2007



|                             |  |      |            |   |                         |   |            |  
|---------------------------- |  | ---- | ---------- | - | ----------------------- | - | ---------- | -
|                             |  | Cost |            |   | AccumulatedDepreciation |  
|BALANCE AT DECEMBER 31, 2004 |  | $    | 24,471,640 |   |                         | $ | 4,426,692  |  
|                             |  |     
|Additions                    |  |      | 16,437     |   |                         |   | 340,970    |  
|Dispositions                 |  |      | (9,176,850 | ) |                         |   | (1,640,016 | )
|                             |  |      |            |   |                         |   |            |  
|BALANCE AT DECEMBER 31, 2005 |  |      | 15,311,227 |   |                         |   | 3,127,646  |  
|                             |  |     
|Additions                    |  |      | 70,704     |   |                         |   | 305,267    |  
|                             |  |      |            |   |                         |   |            |  
|BALANCE AT DECEMBER 31, 2006 |  |      | 15,381,931 |   |                         |   | 3,432,913  |  
|                             |  |     
|Additions                    |  |      | 1,961,239  |   |                         |   | 265,448    |  
|Dispositions                 |  |      | (6,443,421 | ) |                         |   | (1,373,050 | )
|                             |  |      |            |   |                         |   |            |  
|BALANCE AT DECEMBER 31, 2007 |  | $    | 10,899,749 |   |                         | $ | 2,325,311  |  
|                             |  |      |            |   |                         |   |            |  



Page F-67



---

##### Index to Financial Statements

EXHIBIT INDEX

TO

2007 FORM 10-K

OF

WELLS REAL ESTATE FUND XI, L.P.

The following documents are filed as exhibits to this report. Those exhibits previously filed and incorporated herein by reference are identified below by an asterisk.
For each such asterisked exhibit, there is shown below the description of the previous filing. Exhibits which are not required for this report are omitted.



|              |     |  |                                                                                                                                                                                                                                                                                                                                                                                        
|------------- | --- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |     |  | Description of Document                                                                                                                                                                                                                                                                                                                                                                
|              |    
|*3            | (a) |  | Amended and Restated Agreement of Limited Partnership of Wells Real Estate Fund XI, L.P. (Exhibit 3(a) to Form S-11 Registration Statement of Wells Real Estate Fund X, L.P. and Wells Real
Estate Fund XI, L.P., Commission File No. 333-7979)                                                                                                                                        
|              |    
|*3            | (b) |  | Certificate of Limited Partnership of Wells Real Estate Fund XI, L.P. (Exhibit 3(c) to Form S-11 Registration Statement of Wells Real Estate Fund X, L.P. and Wells Real Estate Fund XI, L.P.,
Commission File No. 333-7979)                                                                                                                                                           
|              |    
|*10           | (a) |  | Leasing and Tenant Coordinating Agreement with Wells Management Company, Inc. (Exhibit 10(d) to Form S-11 Registration Statement of Wells Real Estate Fund X, L.P. and Wells Real Estate
Fund XI, L.P., Commission File No. 333-7979)                                                                                                                                                  
|              |    
|*10           | (b) |  | Management Agreement with Wells Management Company, Inc. (Exhibit 10(e) to Form S-11 Registration Statement of Wells Real Estate Fund X, L.P. and Wells Real Estate Fund XI, L.P., Commission
File No. 333-7979)                                                                                                                                                                       
|              |    
|*10           | (c) |  | Custodial Agency Agreement with The Bank of New York (Exhibit 10(f) to Form S-11 Registration Statement of Wells Real Estate Fund X, L.P. and Wells Real Estate Fund XI, L.P., Commission File
No. 333-7979)                                                                                                                                                                           
|              |    
|*10           | (d) |  | Joint Venture Agreement of Fund IX and Fund X Associates dated March 20, 1997 (Exhibit 10(g) to Post-Effective Amendment No. 1 to Form S-11 Registration Statement of Wells Real Estate Fund X,
L.P. and Wells Real Estate Fund XI, L.P., Commission File No. 333-7979)                                                                                                                
|              |    
|*10           | (e) |  | Lease Agreement for the ABB Building dated December 10, 1996, between Wells Real Estate Fund IX, L.P. and ABB Flakt, Inc. (Exhibit 10(kk) to Post-Effective Amendment No. 13 to Form S-11
Registration Statement of Wells Real Estate Fund VIII, L.P. and Wells Real Estate Fund IX, L.P., Commission File No. 33-83852)                                                               
|              |    
|*10           | (f) |  | Development Agreement relating to the ABB Building dated December 10, 1996, between Wells Real Estate Fund IX, L.P. and ADEVCO Corporation (Exhibit 10(ll) to Post-Effective Amendment No. 13
to Form S-11 Registration Statement of Wells Real Estate Fund VIII, L.P. and Wells Real Estate Fund IX, L.P., Commission File No. 33-83852)                                              
|              |    
|*10           | (g) |  | Owner-Contractor Agreement relating to the ABB Building dated November 1, 1996, between Wells Real Estate Fund IX, L.P. and Integra Construction, Inc. (Exhibit 10(mm) to Post-Effective
Amendment No. 13 to Form S-11 Registration Statement of Wells Real Estate Fund VIII, L.P. and Wells Real Estate Fund IX, L.P., Commission File No. 33-83852)                                  
|              |    
|*10           | (h) |  | Agreement for the Purchase and Sale of Real Property relating to the Lucent Technologies Building dated May 30, 1997, between Fund IX and Fund X Associates and Wells Development Corporation
(Exhibit 10(k) to Post-Effective Amendment No. 2 to Form S-11 Registration Statement of Wells Real Estate Fund X, L.P. and Wells Real Estate Fund XI, L.P., Commission File No. 333-7979)
|              |    
|*10           | (i) |  | Net Lease Agreement for the Lucent Technologies Building dated May 30, 1997 (Exhibit 10(l) to Post-Effective Amendment No. 2 to Form S-11 Registration Statement of Wells Real Estate Fund
X, L.P. and Wells Real Estate Fund XI, L.P., Commission File No. 333-7979)                                                                                                                  



---

##### Index to Financial Statements

|              |     |  |                                                                                                                                                                                                                                                                                                                                              
|------------- | --- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |     |  | Description of Document                                                                                                                                                                                                                                                                                                                      
|              |    
|*10           | (j) |  | Development Agreement relating to the Lucent Technologies Building dated May 30, 1997, between Wells Development Corporation and ADEVCO Corporation (Exhibit 10(m) to Post-Effective Amendment
No. 2 to Form S-11 Registration Statement of Wells Real Estate Fund X, L.P. and Wells Real Estate Fund XI, L.P., Commission File No. 333-7979)
|              |    
|*10           | (k) |  | First Amendment to Net Lease Agreement for the Lucent Technologies Building dated March 30, 1998 (Exhibit 10.10(a) to Form S-11 Registration Statement of Wells Real Estate Investment Trust,
Inc., Commission File No. 333-32099)                                                                                                           
|              |    
|*10           | (l) |  | Amended and Restated Joint Venture Agreement of The Fund IX, Fund X, Fund XI and REIT Joint Venture (the IX-X-XI-REIT Joint Venture) dated July 11, 1998 (Exhibit 10.4 to Form S-11
Registration Statement of Wells Real Estate Investment Trust, Inc., Commission File No. 333-32099)                                                     
|              |    
|*10           | (m) |  | Agreement for the Purchase and Sale of Real Property relating to the Ohmeda Building dated November 14, 1997 between Lincor Centennial, Ltd. and Wells Real Estate Fund X, L.P.
(Exhibit 10.6 to Form S-11 Registration Statement of Wells Real Estate Investment Trust, Inc., Commission File No. 333-32099)                                
|              |    
|*10           | (n) |  | Agreement for the Purchase and Sale of Property relating to the 360 Interlocken Building dated February 11, 1998 between Orix Prime West Broomfield Venture and Wells Development Corporation
(Exhibit 10.7 to Form S-11 Registration Statement of Wells Real Estate Investment Trust, Inc., Commission File No. 333-32099)                  
|              |    
|*10           | (o) |  | Purchase and Sale Agreement relating to the Iomega Building dated February 4, 1998 with SCI Development Services Incorporated (Exhibit 10.11 to Form S-11 Registration Statement of Wells Real
Estate Investment Trust, Inc., Commission File No. 333-32099)                                                                                 
|              |    
|*10           | (p) |  | Lease Agreement for the Iomega Building dated April 9, 1996 (Exhibit 10.12 to Form S-11 Registration Statement of Wells Real Estate Investment Trust, Inc., Commission File No.
333-32099)                                                                                                                                                   
|              |    
|*10           | (q) |  | Agreement for the Purchase and Sale of Property relating to the Fairchild Building dated June 8, 1998 (Exhibit 10.13 to Form S-11 Registration Statement of Wells Real Estate Investment Trust,
Inc., Commission File No. 333-32099)                                                                                                         
|              |    
|*10           | (r) |  | Restatement of and First Amendment to Agreement for the Purchase and Sale of Property relating to the Fairchild Building dated July 1, 1998 (Exhibit 10.14 to Form S-11 Registration Statement
of Wells Real Estate Investment Trust, Inc., Commission File No. 333-32099)                                                                   
|              |    
|*10           | (s) |  | Joint Venture Agreement of Wells/Fremont Associates (the Fremont Joint Venture) dated July 15, 1998 between Wells Development Corporation and Wells Operating Partnership, L.P.
(Exhibit 10.17 to Form S-11 Registration Statement of Wells Real Estate Investment Trust, Inc., Commission File No. 333-32099)                             
|              |    
|*10           | (t) |  | Joint Venture Agreement of Fund X and Fund XI Associates dated July 15, 1998 (Exhibit 10.18 to Form S-11 Registration Statement of Wells Real Estate Investment Trust, Inc., Commission File
No. 333-32099)                                                                                                                                  
|              |    
|*10           | (u) |  | Agreement for the Purchase and Sale of Joint Venture Interest relating to the Fremont Joint Venture dated July 17, 1998 between Wells Development Corporation and Fund X and Fund XI
Associates (Exhibit 10.19 to Form S-11 Registration Statement of Wells Real Estate Investment Trust, Inc., Commission File No. 333-32099)               
|              |    
|*10           | (v) |  | Lease Agreement for the Fairchild Building dated September 19, 1997 between the Fremont Joint Venture (as successor in interest by assignment) and Fairchild Technologies USA, Inc.
(Exhibit 10.20 to Form S-11 Registration Statement of Wells Real Estate Investment Trust, Inc., Commission File No. 333-32099)                           



---

##### Index to Financial Statements

|              |      |  |                                                                                                                                                                                                                                                                                                                                                                                           
|------------- | ---- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |      |  | Description of Document                                                                                                                                                                                                                                                                                                                                                                   
|              |     
|*10           | (w)  |  | First Amendment to Joint Venture Agreement of Wells/Fremont Associates dated October 8, 1998 (Exhibit 10(w) to Form 10-K of Wells Real Estate Fund X, L.P. for the fiscal year ended
December 31, 1998, Commission File No. 0-23719)                                                                                                                                                      
|              |     
|*10           | (x)  |  | Purchase and Sale Agreement and Joint Escrow Instructions relating to the Cort Furniture Building dated June 12, 1998 between the Cort Joint Venture (as successor in interest by assignment)
and Spencer Fountain Valley Holdings, Inc. (Exhibit 10.21 to Form S-11 Registration Statement of Wells Real Estate Investment Trust, Inc., Commission File No. 333-32099)                   
|              |     
|*10           | (y)  |  | First Amendment to Purchase and Sale Agreement and Joint Escrow Instructions relating to the Cort Furniture Building dated July 16, 1998 between the Cort Joint Venture (as successor in
interest by assignment) and Spencer Fountain Valley Holdings, Inc. (Exhibit 10.22 to Form S-11 Registration Statement of Wells Real Estate Investment Trust, Inc., Commission File No. 333-32099)
|              |     
|*10           | (z)  |  | Joint Venture Agreement of Wells/Orange County Associates (the Cort Joint Venture) dated July 27, 1998 between Wells Development Corporation and Wells Operating Partnership,
L.P. (Exhibit 10.25 to Form S-11 Registration Statement of Wells Real Estate Investment Trust, Inc., Commission File No. 333-32099)                                                                       
|              |     
|*10           | (aa) |  | Agreement for the Purchase and Sale of Joint Venture Interest relating to the Cort Joint Venture dated July 30, 1998 between Wells Development Corporation and Fund X and Fund XI Associates
(Exhibit 10.26 to Form S-11 Registration Statement of Wells Real Estate Investment Trust, Inc., Commission File No. 333-32099)                                                               
|              |     
|*10           | (bb) |  | First Amendment to Joint Venture Agreement of Wells/Orange County Associates dated September 1, 1998 (Exhibit 10(dd) to Form 10-K of Wells Real Estate Fund X, L.P. for the fiscal year
ended December 31, 1998, Commission File No. 0-23719)                                                                                                                                             
|              |     
|*10           | (cc) |  | Temporary Lease Agreement for remainder of the ABB Building dated September 10, 1998 between the IX-X-XI-REIT Joint Venture and Associates Housing Finance, LLC (Exhibit 10.35 to Form S-11
Registration Statement of Wells Real Estate Investment Trust, Inc., Commission File No. 333-32099)                                                                                            
|              |     
|*10           | (dd) |  | Amended and Restated Joint Venture Partnership Agreement of The Wells Fund XI  Fund XII  REIT Joint Venture (Exhibit 10.28 to Form S-11 Registration Statement of Wells Real Estate
Investment Trust, Inc., Commission File No. 333-83933)                                                                                                                                              
|              |     
|*10           | (ee) |  | Agreement of Sale and Purchase relating to the EYBL CarTex Building (Exhibit 10.54 to Form S-11 Registration Statement of Wells Real Estate Investment Trust, Inc., Commission File No.
333-32099)                                                                                                                                                                                        
|              |     
|*10           | (ff) |  | Agreement of Purchase and Sale for the Sprint Building (Exhibit 10.5 to Form S-11 Registration Statement of Wells Real Estate Fund XII, L.P., Commission File No. 33-66657)                                                                                                                                                                                                               
|              |     
|*10           | (gg) |  | Agreement of Sale and Purchase for the Johnson Matthey Building (Exhibit 10.6 to Form S-11 Registration Statement of Wells Real Estate Fund XII, L.P., Commission File No.
33-66657)                                                                                                                                                                                                      
|              |     
|*10           | (hh) |  | Fifth Amendment to Lease for the Johnson Matthey Building (Exhibit 10.7 to Form S-11 Registration Statement of Wells Real Estate Fund XII, L.P., Commission File No. 33-66657)                                                                                                                                                                                                            
|              |     
|*10           | (ii) |  | Agreement of Purchase and Sale relating to the Gartner Building (Exhibit 10.63 to Form S-11 Registration Statement of Wells Real Estate Investment Trust, Inc., Commission File No. 333-32009)                                                                                                                                                                                            
|              |     
|*10           | (jj) |  | Lease Agreement for the Gartner Building (Exhibit 10.64 to Form S-11 Registration Statement of Wells Real Estate Investment Trust, Inc., Commission File No. 333-32099)                                                                                                                                                                                                                   
|              |     
|*10           | (kk) |  | Purchase and Sale Agreement relating to the sale of the Cort Building (Exhibit 10.1 to Form 10-Q of Wells Real Estate Fund X, L.P. for the quarter ended September 30, 2003, Commission File
No. 0-23719)                                                                                                                                                                                 



---

##### Index to Financial Statements

|              |      |  |                                                                                                                                                                                                                                                                                                  
|------------- | ---- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |      |  | Description of Document                                                                                                                                                                                                                                                                          
|              |     
|*10           | (ll) |  | Lease Agreement with Alstom Power, Inc. for the Alstom Power  Knoxville Building (Exhibit 10.2 to Form 10-Q of Wells Real Estate Fund IX, L.P. for the quarter ended September 30, 2004,
Commission File No. 0-22039)                                                                           
|              |     
|*10           | (mm) |  | Purchase and Sale Agreement for the Johnson Matthey Building (Exhibit 10.2 to Form 10-Q of Wells Real Estate Fund XI, L.P. for the quarter ended September 30, 2004, Commission File No.
0-25731)                                                                                                
|              |     
|*10           | (nn) |  | First Amendment to Lease Agreement with Gartner, Inc. for the Gartner Building (Exhibit 10.3 to Form 10-Q of Wells Real Estate Fund XI, L.P. for the quarter ended September 30, 2004,
Commission File No. 0-25731)                                                                              
|              |     
|*10           | (oo) |  | Purchase and Sale Agreement for the Alstom PowerKnoxville Building (Exhibit 10.1 to Form 10-Q of Wells Real Estate Fund IX, L.P. for the quarter ended March 31, 2005, Commission File
No. 0-22039)                                                                                             
|              |     
|*10           | (pp) |  | Purchase and Sale Agreement for the Gartner Building (Exhibit 10.70 to Form 10-Q of Wells Real Estate Investment Trust, Inc. for the quarter ended March 31, 2005, Commission File No. 0-25739)                                                                                                  
|              |     
|*10           | (qq) |  | Lease Agreement with Caterpillar, Inc. for the 111 Southchase Boulevard Building (Exhibit 10.1 to Form 10-Q of Wells Real Estate Fund XI, L.P. for the quarter ended September 30, 2006,
Commission File No. 0-25731)                                                                            
|              |     
|*10           | (rr) |  | Purchase and Sale Agreement for the sale of the 1315 West Century Drive Building (Exhibit 10(uu) to Form 10-K of Wells Real Estate Fund IX, L.P. for the fiscal year ended December 31, 2006,
Commission File No. 0-22039)                                                                       
|              |     
|*10           | (ss) |  | Purchase and Sale Agreement for the sale of the Iomega Building (Exhibit 10(vv) to Form 10-K of Wells Real Estate Fund IX, L.P. for the fiscal year ended December 31, 2006, Commission File
No. 0-22039)                                                                                        
|              |     
|*10           | (tt) |  | Lease Agreement with The EPOCH Group, L.C. for a portion of the 20/20 Building (Exhibit to Form 10-K of Wells Real Estate Fund XI, L.P. for the fiscal year ended December 31, 2006,
Commission File No. 0-25731)                                                                                
|              |     
|*10           | (uu) |  | Lease Agreement with Blue Cross and Blue Shield of Kansas City for a portion of the 20/20 Building (Exhibit to Form 10-K of Wells Real Estate Fund XI, L.P. for the fiscal year ended December
31, 2006, Commission File No. 0-25731)                                                            
|              |     
|*10           | (vv) |  | Guaranty Agreement by Blue Cross and Blue Shield of Kansas City relating to the lease agreement with The EPOCH Group, L.C. for a portion of the 20/20 Building (Exhibit to Form 10-K of Wells
Real Estate Fund XI, L.P. for the fiscal year ended December 31, 2006, Commission File No. 0-25731)
|              |     
|*10           | (ww) |  | Purchase and Sale Agreement for the sale of the 111 Southcase Boulevard Building (Exhibit 10.2 to Form 10-Q of Wells Real Estate Fund XI, L.P. for the quarter ended March 31, 2007, Commission
File No. 0-25731)                                                                                
|              |     
|*10           | (xx) |  | Reinstatement of and Fifth Amendment to Purchase and Sale Agreement for the sale of the 111 Southchase Boulevard Building (Exhibit 10.3 to Form 10-Q of Wells Real Estate Fund XI, L.P. for the
quarter ended March 31, 2007, Commission File No. 0-25731)                                       
|              |     
|*10           | (yy) |  | Second Amendment to Net Lease Agreement with Avaya, Inc. for the Avaya Building (Exhibit 10(xx) to Form 10-K of Wells Real Estate Fund IX, L.P. for the fiscal year ended
December 31, 2007, Commission File No. 0-22039)                                                                        
|              |     
|*16           |      |  | Letter from Ernst & Young LLP dated September 27, 2006 regarding change in accountants (Exhibit 16.1 to the Current Report on Form 8-K of Wells Real Estate Fund XI, L.P. filed on
September 27, 2006, Commission File No. 0-25731)                                                              



---

##### Index to Financial Statements

|              |  |                                                                                                                               
|------------- |  | ------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description of Document                                                                                                       
|              | 
|31.1          |  | Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                        
|              | 
|31.2          |  | Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                        
|              | 
|32.1          |  | Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002