##### Table of Contents

---

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---



Form 10-Q



---



(Mark One)



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



For the quarterly period ended September 30, 2004 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 0-27888



---



WELLS REAL ESTATE FUND VIII, L.P.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|Georgia                                                        |  | 58-2126618                             
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification Number)
|                                                               | 
|6200 The Corners Pkwy., Norcross, Georgia                      |  | 30092-3365                             
|(Address of principal executive offices)                       |  | (Zip Code)                             
|                                                               | 
|Registrants telephone number, including area code             |  | (770) 449-7800                         



---

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



Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the
preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.



Yes  x    No ̈



Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).



Yes ̈No  x



---



---

##### Table of Contents

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS



Certain statements contained in this Form 10-Q of Wells Real Estate Fund VIII, L.P. (the
Partnership) 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, among others, we consider statements concerning projections of future operating
results and cash flows, our ability to meet future obligations, and the amount and timing of 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 that this report is
filed with the Securities and Exchange Commission. Neither the Partnership nor the general partners make any representations or warranties (expressed or implied) about the accuracy of any such forward-looking statements. Actual results could differ
materially from any forward-looking statements contained in this Form 10-Q, and we do not intend to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.



Any such forward-looking statements are subject to known and 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 distributions to limited partners; and maintain the value of our real
estate properties, may be significantly hindered. Some of the risks and uncertainties, although not all risks and uncertainties, which could cause actual results to differ materially from those presented in certain forward-looking statements follow:



General economic risks



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



| |  |  | Adverse economic conditions affecting the particular industry of one or more tenants in properties owned by our joint ventures.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------



Real estate risks inherent in properties owned through joint ventures



| |  |  | Ability to achieve appropriate occupancy levels resulting in sufficient rental amounts;
| | - |  | ---------------------------------------------------------------------------------------



| |  |  | Supply of or demand for similar or competing rentable space, which may adversely impact retaining or obtaining new tenants upon lease expiration at acceptable rental amounts;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Tenant ability or willingness to satisfy obligations relating to our existing lease agreements;
| | - |  | -----------------------------------------------------------------------------------------------



| |  |  | Potential need to fund tenant improvements, lease-up costs, or other capital expenditures out of operating cash flow or net sale proceeds;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------



Page 2



---

##### Table of Contents

| |  |  | Increases in property operating expenses, including property taxes, insurance, and other costs not recoverable from tenants;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------



| |  |  | Ability to secure adequate insurance at reasonable and appropriate rates to avoid uninsured losses or losses in excess of insured amounts;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Discovery of previously undetected environmentally hazardous or other undetected adverse conditions;
| | - |  | ----------------------------------------------------------------------------------------------------



| |  |  | Unexpected costs of capital expenditures related to tenant build-out projects or other unforeseen capital expenditures; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------



| |  |  | Ability to sell a property when desirable at an acceptable return, including the ability of the purchaser to satisfy any and all closing conditions.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------



Other operational risks



| |  |  | Dependency on Wells Capital, Inc. (Wells Capital), the corporate general partner of one of our General Partners, its key personnel, and its affiliates for various
administrative services;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Wells Capitals ability to attract and retain high-quality personnel who can provide acceptable service levels to us and generate economies of scale for us over time;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Increases in our administrative operating expenses, including increased expenses associated with operating as a public company in the current regulatory environment;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Changes in governmental, tax, real estate, environmental, and zoning laws and regulations and the related costs of compliance;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------



| |  |  | Ability to demonstrate compliance with any governmental, tax, real estate, environmental, and zoning law or regulation in the event that any such position is questioned by the
respective authority; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Actions of our joint venture partners including potential bankruptcy, business interests differing from ours, or other actions that may adversely impact the operations of joint
ventures.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Page 3



---

##### Table of Contents

WELLS REAL ESTATE FUND VIII, L.P.



TABLE OF CONTENTS



|         |  |                       |  |                                                                                                                               |  |         
|-------- |  | --------------------- |  | ----------------------------------------------------------------------------------------------------------------------------- |  | --------
|         |  |                       |  |                                                                                                                               |  | Page No.
|PART I.  |  | FINANCIAL INFORMATION |  |                                                                                                                              
|         |  |                       | 
|         |  | Item 1.               |  | Financial Statements:                                                                                                         |  |         
|         |  |                       | 
|         |  |                       |  | Balance SheetsSeptember 30, 2004 (unaudited) and December 31, 2003                                                           |  | 5       
|         |  |                       | 
|         |  |                       |  | Statements of Operations for the Three and Nine Months Ended September 30, 2004 (unaudited) and 2003 (unaudited)              |  | 6       
|         |  |                       | 
|         |  |                       |  | Statements of Partners Capital for the Year Ended December 31, 2003 and the Nine Months Ended September 30, 2004 (unaudited) |  | 7       
|         |  |                       | 
|         |  |                       |  | Statements of Cash Flows for the Nine Months Ended September 30, 2004 (unaudited) and 2003 (unaudited)                        |  | 8       
|         |  |                       | 
|         |  |                       |  | Condensed Notes to Financial Statements (unaudited)                                                                           |  | 9       
|         |  |                       | 
|         |  | Item 2.               |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                         |  | 14      
|         |  |                       | 
|         |  | Item 3.               |  | Quantitative and Qualitative Disclosures about Market Risks                                                                   |  | 22      
|         |  |                       | 
|         |  | Item 4.               |  | Controls and Procedures                                                                                                       |  | 22      
|         |  |                      
|PART II. |  | OTHER INFORMATION     |  | 23                                                                                                                           



Page 4



---

##### Table of Contents

WELLS REAL ESTATE FUND VIII, L.P.



BALANCE SHEETS



ASSETS



|                                                                                                                     |  |                               |            |                  |   |           
|-------------------------------------------------------------------------------------------------------------------- |  | ----------------------------- | ---------- | ---------------- | - | ----------
|                                                                                                                     |  | (unaudited)September 30, 2004 |            | December 31,2003
|Investments in joint ventures                                                                                        |  | $                             | 17,750,126 |                  | $ | 19,065,126
|Cash and cash equivalents                                                                                            |  |                               | 1,773,664  |                  |   | 256,403   
|Due from joint ventures                                                                                              |  |                               | 1,365,191  |                  |   | 687,471   
|                                                                                                                     |  |                               |            |                  |   |           
|Total assets                                                                                                         |  | $                             | 20,888,981 |                  | $ | 20,009,000
|                                                                                                                     |  |                               |            |                  |   |           
|                                                                                                                    
|LIABILITIES AND PARTNERS CAPITAL                                                                                   
|Liabilities:                                                                                                         |  |                               |            |                  |   |           
|Accounts payable and accrued expenses                                                                                |  | $                             | 29,326     |                  | $ | 13,776    
|Partnership distributions payable                                                                                    |  |                               | 686,906    |                  |   | 684,241   
|                                                                                                                     |  |                               |            |                  |   |           
|Total liabilities                                                                                                    |  |                               | 716,232    |                  |   | 698,017   
|                                                                                                                     |  |                              
|Partners capital:                                                                                                   |  |                               |            |                  |   |           
|Limited partners:                                                                                                    |  |                               |            |                  |   |           
|Class A2,892,235 units and 2,881,015 units outstanding as of September 30, 2004 and December 31, 2003, respectively |  |                               | 20,075,359 |                  |   | 19,310,983
|Class B311,034 units and 322,254 units outstanding as of September 30, 2004 and December 31, 2003, respectively     |  |                               | 97,390     |                  |   | 0         
|General partners                                                                                                     |  |                               | 0          |                  |   | 0         
|                                                                                                                     |  |                               |            |                  |   |           
|Total partners capital                                                                                              |  |                               | 20,172,749 |                  |   | 19,310,983
|                                                                                                                     |  |                               |            |                  |   |           
|Total liabilities and partners capital                                                                              |  | $                             | 20,888,981 |                  | $ | 20,009,000
|                                                                                                                     |  |                               |            |                  |   |           



See accompanying notes.



Page 5



---

##### Table of Contents

WELLS REAL ESTATE FUND VIII, L.P.



STATEMENTS OF OPERATIONS

(unaudited)



|                                                                          |  |                                 |           |                                |   |           |  |      |           |  |   |          
|------------------------------------------------------------------------- |  | ------------------------------- | --------- | ------------------------------ | - | --------- |  | ---- | --------- |  | - | ---------
|                                                                          |  | Three Months EndedSeptember 30, |           | Nine Months EndedSeptember 30,
|                                                                          |  | 2004                            |           | 2003                           |   | 2004      |  | 2003
|EQUITY IN INCOME OF JOINT VENTURES (Note 2)                               |  | $                               | 1,258,708 |                                | $ | 441,131   |  | $    | 2,386,151 |  | $ | 1,191,671
|                                                                          |  |                                 |           |                               
|EXPENSES:                                                                 |  |                                 |           |                                |   |           |  |      |           |  |   |          
|Partnership administration                                                |  |                                 | 37,874    |                                |   | 21,243    |  |      | 117,469   |  |   | 65,676   
|Legal and accounting                                                      |  |                                 | 16,376    |                                |   | 278       |  |      | 34,852    |  |   | 8,357    
|Other general and administrative                                          |  |                                 | 812       |                                |   | 1,089     |  |      | 2,123     |  |   | 7,424    
|                                                                          |  |                                 |           |                                |   |           |  |      |           |  |   |          
|Total expenses                                                            |  |                                 | 55,062    |                                |   | 22,610    |  |      | 154,444   |  |   | 81,457   
|                                                                          |  |                                 |           |                               
|OTHER INCOME                                                              |  |                                 | 2,424     |                                |   | 437       |  |      | 3,936     |  |   | 1,304    
|                                                                          |  |                                 |           |                                |   |           |  |      |           |  |   |          
|NET INCOME                                                                |  | $                               | 1,206,070 |                                | $ | 418,958   |  | $    | 2,235,643 |  | $ | 1,111,518
|                                                                          |  |                                 |           |                                |   |           |  |      |           |  |   |          
|NET INCOME ALLOCATED TO CLASS A LIMITED PARTNERS                          |  | $                               | 1,157,902 |                                | $ | 418,958   |  | $    | 2,144,896 |  | $ | 1,111,518
|                                                                          |  |                                 |           |                                |   |           |  |      |           |  |   |          
|NET INCOME ALLOCATED TO CLASS B LIMITED PARTNERS                          |  | $                               | 48,168    |                                | $ | 0         |  | $    | 90,747    |  | $ | 0        
|                                                                          |  |                                 |           |                                |   |           |  |      |           |  |   |          
|NET INCOME PER WEIGHTED-AVERAGE LIMITED PARTNER UNIT:                     |  |                                 |           |                                |   |           |  |      |           |  |   |          
|CLASS A                                                                   |  | $                               | 0.40      |                                | $ | 0.15      |  | $    | 0.74      |  | $ | 0.39     
|                                                                          |  |                                 |           |                                |   |           |  |      |           |  |   |          
|CLASS B                                                                   |  | $                               | 0.15      |                                | $ | 0.00      |  | $    | 0.29      |  | $ | 0.00     
|                                                                          |  |                                 |           |                                |   |           |  |      |           |  |   |          
|DISTRIBUTION OF OPERATING CASH PER WEIGHTED-AVERAGE LIMITED PARTNER UNIT: |  |                                 |           |                                |   |           |  |      |           |  |   |          
|CLASS A                                                                   |  | $                               | 0.24      |                                | $ | 0.24      |  | $    | 0.48      |  | $ | 0.71     
|                                                                          |  |                                 |           |                                |   |           |  |      |           |  |   |          
|CLASS B                                                                   |  | $                               | 0.00      |                                | $ | 0.00      |  | $    | 0.00      |  | $ | 0.00     
|                                                                          |  |                                 |           |                                |   |           |  |      |           |  |   |          
|WEIGHTED-AVERAGE LIMITED PARTNER UNITS OUTSTANDING:                       |  |                                 |           |                                |   |           |  |      |           |  |   |          
|CLASS A                                                                   |  |                                 | 2,892,235 |                                |   | 2,878,615 |  |      | 2,892,655 |  |   | 2,873,148
|                                                                          |  |                                 |           |                                |   |           |  |      |           |  |   |          
|CLASS B                                                                   |  |                                 | 311,034   |                                |   | 324,654   |  |      | 310,614   |  |   | 330,121  
|                                                                          |  |                                 |           |                                |   |           |  |      |           |  |   |          



See accompanying notes.



Page 6



---

##### Table of Contents

WELLS REAL ESTATE FUND VIII, L.P.



STATEMENTS OF PARTNERS CAPITAL



FOR THE
YEAR ENDED DECEMBER 31, 2003

AND THE NINE MONTHS ENDED SEPTEMBER 30, 2004 (unaudited)



|                                     |  |                  |   |                 |         |                       |   |       |         |   |         |   |        |  |   |   |  |   |            |  
|------------------------------------ |  | ---------------- | - | --------------- | ------- | --------------------- | - | ----- | ------- | - | ------- | - | ------ |  | - | - |  | - | ---------- | -
|                                     |  | Limited Partners |   | GeneralPartners |         | TotalPartnersCapital |  
|                                     |  | Class A          |   |                 | Class B |                       |  
|                                     |  | Units            |   |                 | Amounts |                       |   | Units |         |   | Amounts |   |       
|BALANCE, December 31, 2002           |  | 2,862,365        |   |                 | $       | 20,575,867            |   |       | 340,904 |   |         | $ | 0      |  | $ | 0 |  | $ | 20,575,867 |  
|                                     |  |                  |   |                 |         |                      
|Net income                           |  | 0                |   |                 |         | 1,466,474             |   |       | 0       |   |         |   | 0      |  |   | 0 |  |   | 1,466,474  |  
|Distributions of operating cash flow |  | 0                |   |                 |         | (2,731,358            | ) |       | 0       |   |         |   | 0      |  |   | 0 |  |   | (2,731,358 | )
|Class B conversion elections         |  | 18,650           |   |                 |         | 0                     |   |       | (18,650 | ) |         |   | 0      |  |   | 0 |  |   | 0          |  
|                                     |  |                  |   |                 |         |                       |   |       |         |   |         |   |        |  |   |   |  |   |            |  
|BALANCE, December 31, 2003           |  | 2,881,015        |   |                 |         | 19,310,983            |   |       | 322,254 |   |         |   | 0      |  |   | 0 |  |   | 19,310,983 |  
|                                     |  |                  |   |                 |         |                      
|Net income                           |  | 0                |   |                 |         | 2,144,896             |   |       | 0       |   |         |   | 90,747 |  |   | 0 |  |   | 2,235,643  |  
|Distributions of operating cash flow |  | 0                |   |                 |         | (1,373,877            | ) |       | 0       |   |         |   | 0      |  |   | 0 |  |   | (1,373,877 | )
|Class A conversion elections         |  | (980             | ) |                 |         | (6,643                | ) |       | 980     |   |         |   | 6,643  |  |   | 0 |  |   | 0          |  
|Class B conversion elections         |  | 12,200           |   |                 |         | 0                     |   |       | (12,200 | ) |         |   | 0      |  |   | 0 |  |   | 0          |  
|                                     |  |                  |   |                 |         |                       |   |       |         |   |         |   |        |  |   |   |  |   |            |  
|BALANCE, September 30, 2004          |  | 2,892,235        |   |                 | $       | 20,075,359            |   |       | 311,034 |   |         | $ | 97,390 |  | $ | 0 |  | $ | 20,172,749 |  
|                                     |  |                  |   |                 |         |                       |   |       |         |   |         |   |        |  |   |   |  |   |            |  



See accompanying notes.



Page 7



---

##### Table of Contents

WELLS REAL ESTATE FUND VIII, L.P.



STATEMENTS OF CASH FLOWS

(unaudited)



|                                                                                  |  |                                 |            |   |      |   |            |  
|--------------------------------------------------------------------------------- |  | ------------------------------- | ---------- | - | ---- | - | ---------- | -
|                                                                                  |  | Nine Months Ended September 30, |           
|                                                                                  |  | 2004                            |            |   | 2003 |  
|CASH FLOWS FROM OPERATING ACTIVITIES:                                             |  |                                 |            |   |      |   |            |  
|Net income                                                                        |  | $                               | 2,235,643  |   |      | $ | 1,111,518  |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                                 |            |   |      |   |            |  
|Equity in income of joint ventures                                                |  |                                 | (2,386,151 | ) |      |   | (1,191,671 | )
|Operating distributions received from joint ventures                              |  |                                 | 1,944,066  |   |      |   | 2,274,752  |  
|Change in assets and liabilities:                                                 |  |                                 |            |   |      |   |            |  
|Accounts payable and accrued expenses                                             |  |                                 | 15,550     |   |      |   | (3,227     | )
|                                                                                  |  |                                 |            |   |      |   |            |  
|Total adjustments                                                                 |  |                                 | (426,535   | ) |      |   | 1,079,854  |  
|                                                                                  |  |                                 |            |   |      |   |            |  
|Net cash provided by operating activities                                         |  |                                 | 1,809,108  |   |      |   | 2,191,372  |  
|                                                                                  |  |                                
|CASH FLOWS FROM INVESTING ACTIVITIES:                                             |  |                                 |            |   |      |   |            |  
|Net sale proceeds received from joint ventures                                    |  |                                 | 1,079,364  |   |      |   | 0          |  
|                                                                                  |  |                                
|CASH FLOWS FROM FINANCING ACTIVITIES:                                             |  |                                 |            |   |      |   |            |  
|Operating distributions paid to limited partners                                  |  |                                 | (1,371,211 | ) |      |   | (2,043,257 | )
|                                                                                  |  |                                 |            |   |      |   |            |  
|NET INCREASE IN CASH AND CASH EQUIVALENTS                                         |  |                                 | 1,517,261  |   |      |   | 148,115    |  
|                                                                                  |  |                                
|CASH AND CASH EQUIVALENTS, beginning of period                                    |  |                                 | 256,403    |   |      |   | 53,894     |  
|                                                                                  |  |                                 |            |   |      |   |            |  
|CASH AND CASH EQUIVALENTS, end of period                                          |  | $                               | 1,773,664  |   |      | $ | 202,009    |  
|                                                                                  |  |                                 |            |   |      |   |            |  
|SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING AND FINANCING ACTIVITIES:           |  |                                 |            |   |      |   |            |  
|Partnership distributions payable                                                 |  | $                               | 686,906    |   |      | $ | 683,671    |  
|                                                                                  |  |                                 |            |   |      |   |            |  



See accompanying notes.



Page 8



---

##### Table of Contents

WELLS REAL ESTATE FUND VIII, L.P.



CONDENSED NOTES TO FINANCIAL STATEMENTS



SEPTEMBER 30, 2004 (unaudited)



|1. |  | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|-- |  | ------------------------------------------



|(a) |  | Organization and Business
|--- |  | -------------------------



Wells Real Estate Fund VIII, L.P. (the Partnership) is a public limited partnership organized on August 15, 1994 under the laws of the state of Georgia. The
general partners are Leo F. Wells, III and Wells Partners L.P. (Wells Partners), a Georgia nonpublic limited partnership (collectively, the General Partners). Upon subscription, the limited partners elect to have their units
treated as either Class A Units or Class B Units. 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. 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) 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 January 6, 1995, the Partnership commenced a public offering of up to $35,000,000 of Class A or Class B limited partnership units
pursuant to a Registration Statement filed on Form S-11 under the Securities Act of 1933. The Partnership commenced active operations on February 24, 1995, upon receiving and accepting subscriptions for 125,000 units. The Partnership terminated this
offering on January 4, 1996, upon receiving gross proceeds of $32,042,689, representing subscriptions for approximately 2,613,534 Class A Units and 590,735 Class B Units. In March 1997, the Partnership repurchased 1,000 limited partner units.



The Partnership owns indirect interests in all of its real estate assets
through joint ventures with other entities affiliated with the General Partners. During the periods presented, the Partnership owned interests in the following joint ventures (the Joint Ventures):



|                                                                           |  |                                                                                                                |  |                                                                                                                                                      
|-------------------------------------------------------------------------- |  | -------------------------------------------------------------------------------------------------------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------
|Joint Venture                                                              |  | Joint Venture Partners                                                                                         |  | Properties                                                                                                                                           
|Fund VI, Fund VII and Fund VIII Associates (Fund VI-VII-VIII Associates) |  |    Wells Real Estate Fund VI, L.P.
   Wells Real Estate Fund VII, L.P.    Wells Real Estate Fund VIII, L.P. |  | 1. BellSouth Building A four-story office building located in Jacksonville, Florida 2. Tanglewood Commons A retail center in Clemmons, North Carolina
|Fund VII and Fund VIII Associates (Fund VII-VIII Associates)             |  |    Wells Real Estate Fund VII, L.P.
   Wells Real Estate Fund VIII, L.P.                                     |  | 3. Hannover Center(1) A retail center located in
Stockbridge, Georgia 4. CH2M Hill Property An office building located in Gainesville, Florida       



Page 9



---

##### Table of Contents

|                                                                 |  |                                                                            |  |                                                                                                                                                                                                                                                                                                               
|---------------------------------------------------------------- |  | -------------------------------------------------------------------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Joint Venture                                                    |  | Joint Venture Partners                                                     |  | Properties                                                                                                                                                                                                                                                                                                    
|Fund VIII and Fund IX Associates (Fund VIII-IX Associates)     |  |    Wells Real Estate Fund VIII, L.P.
   Wells Real Estate Fund IX, L.P.  |  | 5. US Cellular Building A four-story office building located in Madison, Wisconsin 6. AT&T-TX Building A one-story office building located in Farmers Branch, Texas 7. 305 Interlocken Parkway (formerly known as the Cirrus Logic Building) A two-story office building located in Boulder County, Colorado
|Fund VIII-IX-REIT Joint Venture (Fund VIII-IX-REIT Associates) |  |    Fund VIII-Fund IX Associates.    Wells Operating Partnership, L.P.(2) |  | 8. 15253 Bake Parkway (formerly known as the Quest
Building) A two-story office building located in Orange County, California                                                                                                                                                                               

|(1) |  | This property was sold in April 2004.
|--- |  | -------------------------------------

|(2) |  | Wells Operating Partnership, L.P. (Wells OP) is a Delaware limited partnership
with Wells Real Estate Investment Trust, Inc. (Wells REIT) serving as its General Partner; Wells REIT is a Maryland corporation that qualifies as a real estate investment trust.
|--- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Each of the aforementioned properties was acquired on an all-cash basis. 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 Ventures, or their real property investments. For further information regarding the Joint Ventures and
foregoing properties, refer to the Partnerships Form 10-K for the year ended December 31, 2003.



On April 29, 2004, four Wells-affiliated joint ventures, including Fund VII-VIII Associates, sold five real properties, including Hannover Center, to an unrelated third party for a gross sale price of $23,750,000. As
a result of the sale of the Hannover Center, net proceeds of approximately $1,100,000 and a gain of approximately $291,000 were allocated to the Partnership.



|(b) |  | Basis of Presentation
|--- |  | ---------------------



The financial statements of the Partnership have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission, including the
instructions to Form 10-Q and Article 10 of Regulation S-X, and in accordance with such rules and regulations, do not include all of the information and footnotes required by accounting principles generally accepted in the United States
(GAAP) for complete financial statements. In the opinion of the General Partners, the statements for the unaudited interim periods presented include all adjustments that are of a normal and recurring nature and necessary to fairly
present the results for these periods. Results for interim periods are not necessarily indicative of full-year results. For further information, refer to the financial statements and footnotes included in the Partnerships Form 10-K for the
year ended December 31, 2003.



|(c) |  | 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 recover and the gain on the sale of assets. Net Income, as defined, of the Partnership is generally allocated each year in the same proportions that net cash from operations is distributed to the limited 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 and 1% to the General Partners.



Page 10



---

##### Table of Contents

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.



Gain 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.



|(d) |  | Distributions of Net Cash from Operations
|--- |  | -----------------------------------------



Net cash from operations, if available, is generally distributed to limited partners quarterly. In accordance with the partnership agreement, such distributions are paid
first to the limited partners holding Class A Units until they have received a 10% per annum return on their respective net capital contributions, as defined. Then, such distributions are paid to the General Partners until each has received 10% of
the total amount distributed to date. Any remaining cash from operations is split between the limited partners holding Class A Units and the General Partners on a basis of 90% and 10%, respectively. No cash distributions will be made to the limited
partners holding Class B Units.



|(e) |  | Distribution of Sales Proceeds
|--- |  | ------------------------------



Upon sales of properties, the net sale proceeds are distributed in the following order:



| |  |  | In the event that the particular property sold is sold for a price less than its original property purchase price, to the limited partners holding Class A Units until each limited
partner has 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 each limited partner has received an amount necessary to equal the net cash available
for distribution received by the limited partners holding Class A Units;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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



| |  |  | To all limited partners on a per-unit basis until they 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 they have received an amount equal to their respective preferential limited partners returns (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 for all periods during which the units were treated as Class B Units);
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Page 11



---

##### Table of Contents

| |  |  | To the General Partners until they have received 100% of their respective capital contributions; in the event that the limited partners have received aggregate cash distributions
from the Partnership over the life of their respective investments in excess of a return of their respective net capital contributions, plus the preferential limited partner return, the General Partners shall receive an additional sum equal to 25%
of such excess;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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



|(f) |  | Reclassifications
|--- |  | -----------------



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



|2. |  | INVESTMENT IN JOINT VENTURES
|-- |  | ----------------------------



|(a) |  | Basis of Presentation
|--- |  | ---------------------



The Partnership owned interests in eight properties during the periods presented through its ownership in the Joint Ventures. The Partnership does not have control over
the operations of these 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 Ventures, or their real property investments. Accordingly, the Partnerships investments in the Joint Ventures are recorded 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. For further information, refer to the financial statements and footnotes included in the Partnerships Form 10-K for the year ended December 31, 2003.



|(b) |  | Summary of Operations
|--- |  | ---------------------



The following information summarizes the operations of the Joint Ventures for the three months and nine months ended September 30, 2004 and 2003, respectively:



|                            |  |                                 |           |                                   |   |                                   |  |                                 |           |      |   |         |  |      |   |  |      |        |  |   |           |     |  |   |        
|--------------------------- |  | ------------------------------- | --------- | --------------------------------- | - | --------------------------------- |  | ------------------------------- | --------- | ---- | - | ------- |  | ---- | - |  | ---- | ------ |  | - | --------- | --- |  | - | -------
|                            |  | Total Revenues                  |           | Income From Continuing Operations |   | Income FromDiscontinuedOperations |  | Net Income                     
|                            |  | Three Months EndedSeptember 30, |           | Three Months EndedSeptember 30,   |   | Three Months EndedSeptember 30,   |  | Three Months EndedSeptember 30,
|                            |  | 2004                            |           | 2003                              |   | 2004                              |  | 2003                            |           | 2004 |   | 2003    |  | 2004 |   |  | 2003
|Fund VI-VII-VIII Associates |  | $                               | 716,093   |                                   | $ | 715,543                           |  | $                               | 313,468   |      | $ | 294,844 |  | $    | 0 |  | $    | 0      |  | $ | 313,468   | (1) |  | $ | 294,844
|Fund VII-VIII Associates    |  |                                 | 251,205   |                                   |   | 251,084                           |  |                                 | 68,907    |      |   | 91,316  |  |      | 0 |  |      | 40,505 |  |   | 68,907    | (1) |  |   | 131,821
|Fund VIII-IX Associates     |  |                                 | 1,982,334 |                                   |   | 843,292                           |  |                                 | 2,032,284 |      |   | 478,512 |  |      | 0 |  |      | 0      |  |   | 2,032,284 | (1) |  |   | 478,512
|                            |  |                                 |           |                                   |   |                                   |  |                                 |           |      |   |         |  |      |   |  |      |        |  |   |           |     |  |   |        
|                            |  | $                               | 2,949,632 |                                   | $ | 1,809,919                         |  | $                               | 2,414,659 |      | $ | 864,672 |  | $    | 0 |  | $    | 40,505 |  | $ | 2,414,659 |     |  | $ | 905,177
|                            |  |                                 |           |                                   |   |                                   |  |                                 |           |      |   |         |  |      |   |  |      |        |  |   |           |     |  |   |        



Page 12



---

##### Table of Contents

|                            |  |                                |           |                                   |   |                                    |  |                                 |           |      |   |           |  |      |         |  |      |         |  |   |           |     |  |   |          
|--------------------------- |  | ------------------------------ | --------- | --------------------------------- | - | ---------------------------------- |  | ------------------------------- | --------- | ---- | - | --------- |  | ---- | ------- |  | ---- | ------- |  | - | --------- | --- |  | - | ---------
|                            |  | Total Revenues                 |           | Income From Continuing Operations |   | Income FromDiscontinued Operations |  | Net Income                     
|                            |  | Nine Months EndedSeptember 30, |           | Nine Months EndedSeptember 30,    |   | Nine Months EndedSeptember 30,     |  | Nine Months Ended September 30,
|                            |  | 2004                           |           | 2003                              |   | 2004                               |  | 2003                            |           | 2004 |   | 2003      |  | 2004 |         |  | 2003
|Fund VI-VII-VIII Associates |  | $                              | 2,161,898 |                                   | $ | 2,158,494                          |  | $                               | 763,816   |      | $ | 795,779   |  | $    | 0       |  | $    | 0       |  | $ | 763,816   | (1) |  | $ | 795,779  
|Fund VII-VIII Associates    |  |                                | 726,797   |                                   |   | 785,675                            |  |                                 | 132,432   |      |   | 177,149   |  |      | 513,353 |  |      | 104,126 |  |   | 645,785   | (1) |  |   | 281,275  
|Fund VIII-IX Associates     |  |                                | 3,608,997 |                                   |   | 2,482,367                          |  |                                 | 3,156,807 |      |   | 1,379,595 |  |      | 0       |  |      | 0       |  |   | 3,156,807 | (1) |  |   | 1,379,595
|                            |  |                                |           |                                   |   |                                    |  |                                 |           |      |   |           |  |      |         |  |      |         |  |   |           |     |  |   |          
|                            |  | $                              | 6,497,692 |                                   | $ | 5,426,536                          |  | $                               | 4,053,055 |      | $ | 2,352,523 |  | $    | 513,353 |  | $    | 104,126 |  | $ | 4,566,408 |     |  | $ | 2,456,649
|                            |  |                                |           |                                   |   |                                    |  |                                 |           |      |   |           |  |      |         |  |      |         |  |   |           |     |  |   |          

|(1) |  | Effective July 1, 2004, the Joint Ventures extended the weighted-average composite useful life for all building assets from 25 years to 40 years, which resulted
in an increase to net income for the three and nine months ended September 30, 2004 of approximately $43,765, $17,639, and $71,476 for Fund VI-VII-VIII Associates, Fund VII-VIII Associates, and Fund VIII-IX Associates, respectively.Management believes that this change more appropriately reflects the estimated useful lives of real estate assets and is consistent with prevailing industry practice.
|--- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



The following information summarizes the operations of the joint venture in which Fund
VIII-Fund IX Associates held an equity interest for the three months and nine months ended September 30, 2004 and 2003, respectively:



|                             |  |                                  |         |                                  |   |         |  |   |         |     |  |   |        
|---------------------------- |  | -------------------------------- | ------- | -------------------------------- | - | ------- |  | - | ------- | --- |  | - | -------
|                             |  | Total Revenues                   |         | Net Income                      
|                             |  | Three Months Ended September 30, |         | Three Months Ended September 30,
|                             |  | 2004                             |         | 2003                             |   | 2004    |  |   | 2003   
|Fund VIII-IX-REIT Associates |  | $                                | 172,292 |                                  | $ | 309,840 |  | $ | 113,952 | (2) |  | $ | 138,323
|                             |  |                                  |         |                                  |   |         |  |   |         |     |  |   |        
|                             |  |                                 
|                             |  | Total Revenues                   |         | Net Income                      
|                             |  | Nine Months Ended September 30,  |         | Nine Months Ended September 30, 
|                             |  | 2004                             |         | 2003                             |   | 2004    |  |   | 2003   
|Fund VIII-IX-REIT Associates |  | $                                | 979,550 |                                  | $ | 931,620 |  | $ | 617,182 | (2) |  | $ | 416,078
|                             |  |                                  |         |                                  |   |         |  |   |         |     |  |   |        

|
|

|(2) |  | Effective July 1, 2004, Fund VIII-IX REIT Associates extended the weighted-average composite useful life for all building assets from 25 years to 40 years, which
resulted in an increase to net income for the three and nine months ended September 30, 2004 of approximately $19,296.Management believes that this change more appropriately reflects the estimated useful lives of real estate assets and is
consistent with prevailing industry practice.
|--- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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



|(a) |  | Management and Leasing Fees
|--- |  | ---------------------------



The Partnership entered into a property management, leasing, and asset management agreement with Wells Management Company, Inc. (Wells Management), an
affiliate of the General Partners. In consideration for the management and leasing of properties, such properties will generally pay Wells Management, management and leasing fees equal to (a) of gross revenues collected monthly, 3% of



Page 13



---

##### Table of Contents

the gross revenues for management and 3% of the gross revenues for leasing (aggregate maximum of 6%) plus a separate 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 or (b)
in the case of commercial properties which are leased on a long-term net basis (ten or more years), 1% of the gross revenues, except for initial leasing fees equal to 3% of the gross revenues over the first five years of the lease term. The
Partnerships share of management and leasing fees and lease acquisition costs incurred through the Joint Ventures was $45,932 and $73,863 for the three months ended September 30, 2004 and 2003, respectively, and $167,452 and $224,109 for the
nine months ended September 30, 2004 and 2003, respectively.



|(b) |  | Administration Reimbursements
|--- |  | -----------------------------



Wells Capital, Inc. (Wells Capital), the corporate general partner of Wells Partners, one of our General Partners, and its affiliates perform certain
administrative services for the Partnership, such as accounting, property management, and other partnership administration, and incur the related expenses. Such expenses are allocated among various other entities affiliated with the General Partners
(the Wells Real Estate Funds) based on time spent on each fund by individual administrative personnel. In the opinion of management, this allocation is a reasonable estimation of such expenses. The Partnership reimbursed Wells Capital
$30,763 and $13,750 for the three months ended September 30, 2004 and 2003, respectively, and $87,107 and $40,908 for the nine months ended September 30, 2004 and 2003, respectively, for these services and expenses.



|(c) |  | Conflicts of Interests
|--- |  | ----------------------



The General Partners are also general partners of other Wells Real Estate Funds. In addition, Wells Capital sponsors and advises two affiliated real estate investment
trusts (the REITs) in which it retains a residual interest. As such, there may exist conflicts of interest where the General Partners in their capacity as general partners of other Wells Real Estate Funds or as the advisor to the REITs
may be in competition with the Partnership for tenants in similar geographic markets.



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



The following discussion and analysis should be read in conjunction with the accompanying financial statements and notes thereto.



|(a) |  | Overview
|--- |  | --------



We believe that we will operate through the following five key life cycle phases. The time expected to be spent in 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 real
estate assets are owned and operated by the Partnership during the initial lease terms of the tenants;



Page 14



---

##### Table of Contents

| |  |  | 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



| |  |  | Disposition and Liquidation phase
| | - |  | ---------------------------------

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



Portfolio Overview



We are moving from the holding phase to the beginning of the positioning-for-sale phase of our life cycle. We invested in the Joint Ventures, which originally acquired
eight properties, of which one property has been sold with the closing of the Hannover Center sale in April 2004. Our focus on the remaining assets in the Joint Ventures involves re-leasing and marketing efforts that we believe will result in the
best disposition pricing for our investors.



Through the recent sale of
Hannover Center on April 29, 2004, we were able to capitalize on the current strong investor demand for grocery-anchored shopping centers in the market. We also have entered into a new lease at 15253 Bake Parkway for a 10-year term beginning in
November 2004 with respect to which we will absorb its pro-rata share of the re-leasing costs during 2004. In August 2004, Fund VIII-IX Associates executed a lease termination agreement with Cirrus Logic, the sole tenant of 305 Interlocken Parkway,
in consideration for lease termination and other payments totaling approximately $4.2 million. The weighted-average occupancy level of the assets in which we hold investments was 87% as of September 30, 2004.



Operating distributions to the Class A Unit holders increased to 9.50% (annualized) of the
limited partners net capital contributions, as defined, for the third quarter 2004, as compared to 0% for the previous quarter sale, primarily as a result of receiving the Cirrus Logic termination payment. Our General Partners anticipate that
net proceeds from the sale of the Hannover Center and future operating distributions may be reserved in the near term in order to fund the Partnerships share of re-leasing costs associated with the Gambro lease at 15253 Bake Parkway and due to
the reduction in operating cash flow resulting from the sale of Hannover Center and the vacancy at 305 Interlocken Parkway. We also anticipate absorbing our pro-rata share of projected capital expenditures for the CH2M Hill Property related to
ongoing lease renewal negotiations. As we move into 2005 and the details surrounding the extent of the capital requirements become more certain, our General Partners will continue to evaluate the availability of net sale proceeds for distribution to
limited partners.



Through September 30, 2004, Class A Unit holders have
received cumulative net operating cash flow distributions of approximately $21.1 million since inception, which equates to approximately 73% of the $28.9 million originally invested. Limited partners who have held Class B Units since inception have
cumulatively received $10.00 per unit in allocated tax losses through December 31, 2003. No operating distributions have been made to investors holding Class B Units or to our General Partners.



Property Summary



Information regarding the properties owned by the Joint Ventures follows:



| |  |  | The BellSouth Building in Jacksonville, Florida, is currently 100% leased. Leases for both tenants of the building expire in 2006;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Tanglewood Commons shopping center continues to be well occupied at approximately 99%. Fund VI-VII-VIII Associates sold an outparcel at Tanglewood Commons in 2002, resulting in
an allocation of net sale proceeds of approximately $170,000 to the Partnership. These proceeds have been reserved as our General Partners review the potential capital needs at the remaining properties in the Partnership;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Page 15



---

##### Table of Contents

| |  |  | Hannover Center was sold on April 29, 2004, and approximate net sale proceeds of $1,079,000 were allocated to the Partnership. Our General Partners are currently reserving these
proceeds in order to fund the re-leasing costs at 15253 Bake Parkway and anticipated capital expenditures at the CH2M Hill Property. As we move into 2005 and the extent of these capital requirements becomes known, our General Partners will determine
if all, or a portion of, these net sale proceeds can be distributed in 2005;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The CH2M Hill Property, located in Gainesville, Florida, is approximately 92% leased to a single tenant. This lease expires in November 2005, and we are currently negotiating with
the tenant to renew the lease;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The U.S. Cellular Building, located in Madison, Wisconsin, is 100% leased through May 2007;
| | - |  | -------------------------------------------------------------------------------------------



| |  |  | The AT&T-TX Building is currently 100% leased through July 2011;
| | - |  | ----------------------------------------------------------------



| |  |  | 305 Interlocken Parkway is located in the Broomfield submarket of Denver, Colorado. Based on concerns over the tenants long-term viability, our General Partners negotiated a
lease termination with the tenant in August 2004. The tenant paid $800,000 as a reimbursement for leasing costs, $1,300,000 for future leasing costs, $500,000 for operating expenses while the property is vacant, and $1,673,000 as a lease termination
fee. We are aggressively pursuing re-leasing opportunities at this building at this time; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 15253 Bake Parkway is located in Orange County in southern California. We are pleased to report that a new lease has been signed for the entire building with a new tenant (Gambro
Healthcare, Inc.). This lease will begin on November 1, 2004, and extends through January 31, 2015.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



As we transition from the holding phase 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 seek to maximize returns to the 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 we move into the disposition and liquidation phase, our attention will shift to locating suitable buyers, negotiating purchase-sale contracts that will attempt to maximize the total return to the limited partners and
minimize contingencies and our post-closing involvement with the buyer.



Industry Factors



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



General Economic and Real Estate Market Commentary



The U.S. economy appears to be on the road to recovery. The economy has shown signs of growth recently, as companies have recommenced making investments in new employees. Job growth is the most significant demand
driver for office markets. Market fundamentals are improving, and new office jobs are slowly being created. In general, the real estate office market lags behind the overall economic recovery and, therefore, recovery is not expected until late 2004
or 2005 at the earliest, and then will vary by market.



Overall, real estate market fundamentals are weak; however, capital continues to flow into this asset class. The increase in capital drives the prices of many properties upward and investor returns downward. There is a significant pricing
differential in the underwriting parameters of well-leased assets with credit tenants and those with either existing vacancies or substantial near-term tenant rollover. Properties with long-term leases to strong credit tenants have seen an increase
in value.



The office market has significant excess space.
Vacancy levels are believed to have peaked and are expected to trend downward moderately through the end of 2004. There is some encouraging news in that construction



Page 16



---

##### Table of Contents

continues to taper off and has come to a complete halt in many markets. As a result of the slowdown in
new construction and the modest decline in sublease space, net absorption has turned positive. Many industry professionals believe that office market fundamentals have bottomed-out; however, a recovery cannot be expected until job growth and
corresponding demand for office space begin to significantly increase.



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



Real estate funds, such as the Partnership, that invest in properties with current vacancies or near-term tenant rollover may face a challenging leasing
environment. In connection with re-leasing vacant space, the properties within these funds will encounter lower market rental rates and higher concession packages to tenants.



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 price to compensate for the existing or pending vacancies.



|(b) |  | Results of Operations
|--- |  | ---------------------



Equity in Income of Joint Ventures



Equity in income of Joint Ventures was $1,258,708 and $441,131 for the three months ended September 30, 2004 and 2003, respectively, and $2,386,151 and $1,191,671 for the
nine months ended September 30, 2004 and 2003, respectively. The 2004 increases are primarily attributable to (i) an early lease termination fee received from Cirrus Logic, the sole tenant of 305 Interlocken Parkway, recognized in August 2004, (ii)
a gain recognized on the sale of the Hannover Center in the second quarter of 2004, (iii) additional rental revenues for 15253 Bake Parkway, as the sole tenant paid a higher month-to-month rental rate beginning in May 2004, (iv) a significant
decrease in depreciation on tenant improvements and amortization expense on leasing commissions related to Quest, as such assets were fully depreciated as of April 30, 2004 (the original lease expiration date), and (vi) decrease in depreciation
expense for all properties owned through the Joint Ventures due to changing the estimated weighted-average composite useful life for buildings from 25 years to 40 years effective July 1, 2004. Tenants are billed for operating expense reimbursements
based on estimates, which are generally reconciled in the following calendar year based on actual costs incurred and the terms of the corresponding tenant leases.



We expect future equity in income of Joint Ventures to decrease as a result of entering into a lease for 100% of 15253 Bake Parkway
effective November 1, 2004 through January 31, 2015 at the current prevailing market rate, which is less than the rate obtained from the tenant, which had previously occupied this space.



Expenses of the Partnership



Our total expenses were $55,062 and $22,610 for the three months ended September 30, 2004 and 2003, respectively, and $154,444 and $81,457 for the nine months ended
September 30, 2004 and 2003, respectively. The 2004 increases are primarily attributable to increases in administrative salaries, accounting fees, and legal costs associated with increased reporting and regulatory requirements. We anticipate
additional increases related to implementing and adhering to such reporting and regulatory requirements going forward.



|(c) |  | Liquidity and Capital Resources
|--- |  | -------------------------------



Our operating strategy entails funding expenses related to the recurring operations of the properties owned by the Joint Ventures with the renal revenues collected by the
properties, and assessing the amount of remaining cash flows that will be required to fund portfolio expenses, known re-leasing costs and other capital improvements. Any residual operating cash flows are distributed from the Joint Ventures to the
Partnership and are considered available for distribution to the limited partners. Distributions are generally paid to the limited partners quarterly. As a result, the



Page 17



---

##### Table of Contents

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 the Joint Ventures tenants to honor lease payments and our ability to assist the Joint Ventures in re-leasing 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 would be adversely affected.



Short-Term Liquidity



During the nine months ended September 30, 2004, we generated net operating cash flows,
including distributions received from the Joint Ventures, of approximately $1,809,000, as compared to approximately $2,191,000 for the nine months ended September 30, 2003. 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. Such operating cash flows are generally used to pay operating distributions to limited
partners.



We are paying operating distributions to limited partners for the
third quarter of 2004, primarily as a result of collecting the termination fee from Cirrus Logic, and anticipates reserving such operating distributions in the fourth quarter of 2004 in order to provide funding for the expenditures noted below.



Operating distributions from the Joint Ventures have declined as a result of
the sales of properties in previous periods and are expected to continue to decline as we sell additional properties in subsequent periods and fund capital expenditures at the properties. At this time, we expect to continue to generate cash flows
from operations, including distributions from the Joint Ventures, sufficient to cover our estimated future expenses. 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.expenses related to the recurring operations of the
properties and the portfolio



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 $716,000 as of September 30, 2004. During the remainder of 2004, our General Partners anticipate that we will
fund its proportionate share of (i) capital expenditures for the CH2M Hill Property, and (ii) capital expenditures and re-leasing costs for 15253 Bake Parkway, as a new tenant will take occupancy effective November 2004.



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, tenant improvements, renovations, expansions
and other significant capital improvements necessary for properties owned through the Joint Ventures. Specifically, we anticipate funding our proportionate share of the costs necessary to re-lease approximately 90% of the CH2M Hill Property upon the
November 2005 expiration of the CH2M Hill lease. We expect to continue to use substantially all future net cash flows from operations. Future cash flows from operating activities will be primarily affected by distribution received from the Joint
Ventures, which are dependent upon net operating income generated by the Joint Ventures properties, less reserves for known capital expenditures.



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 capital contributions. 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.



Page 18



---

##### Table of Contents

The Joint Ventures incur capital expenditures primarily in the form of building improvements for the purpose of
maintaining the quality of our properties, and tenant improvements for the purpose of readying its 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 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 second 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.



As of September 30, 2004, we have received, used, and held net
proceeds from the sale of properties as presented below:



|                                                 |  |              |           |        |                                     |         |   |                                            |   |                                 |  |                                 |   |                                                    |   |  |   |   |  |   |          
|------------------------------------------------ |  | ------------ | --------- | ------ | ----------------------------------- | ------- | - | ------------------------------------------ | - | ------------------------------- |  | ------------------------------- | - | -------------------------------------------------- | - |  | - | - |  | - | ---------
|Property Sold                                    |  | Net Proceeds |           |        | PartnershipsApproximateOwnership % |         |   | Net ProceedsAttributable to thePartnership |   | Cumulative NetProceeds Invested |  | Distributed to Partners to date |   | Undistributed NetProceeds as of September 30, 2004
|                                                 |  |              |           | Amount |                                     | Purpose |   |                                           
|Tanglewood Commons Outparcel (sold 2002)         |  | $            | 524,398   |        |                                     | 32.4    | % |                                            | $ | 169,643                         |  | $                               | 0 |                                                    |  |  | $ | 0 |  | $ | 169,643  
|Hannover Center (sold 2004)                      |  |              | 1,703,431 |        |                                     | 63.4    | % |                                            |   | 1,079,364                       |  |                                 | 0 |                                                    |  |  |   | 0 |  |   | 1,079,364
|305 Interlocken Parkway (early termination 2004) |  |              | 800,000   | (1)    |                                     | 54.8    | % |                                            |   | 438,374                         |  |                                 | 0 |                                                    |  |  |   | 0 |  |   | 438,374  
|                                                 |  |              |           |        |                                     |         |   |                                            |   |                                 |  |                                 |   |                                                    |   |  |   |   |  |   |          
|Total                                            |  |              |           |        |                                     |         |   |                                            | $ | 1,687,381                       |  | $                               | 0 |                                                    |   |  | $ | 0 |  | $ | 1,687,381
|                                                 |  |              |           |        |                                     |         |   |                                            |   |                                 |  |                                 |   |                                                    |   |  |   |   |  |   |          



|(1) |  | Represents payment received for unamortized tenant improvements in connection with the Cirrus Logic lease termination further described in section (d) below. The
net proceeds are being held in reserve by Fund VIII-IX Associates as the General Partners continue to monitor the Partnerships capital needs and evaluate the availability of net sale proceeds for distribution to the limited partners in the
future.
|--- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Upon evaluating the capital needs of the existing
properties in which we hold interests, our General Partners have decided to hold these net sale proceeds in reserve in order to fund costs anticipated in connection with re-leasing the CH2M Hill Property and re-leasing costs and capital expenditures
for 15253 Bake Parkway. Thus, no net sale proceeds are being distributed to the limited partners at this time. Our General Partners will continue to monitor our capital needs and will re-evaluate the availability of net sale proceeds for
distribution to the limited partners going forward and as additional properties are sold in the future.



Page 19



---

##### Table of Contents

|(d) |  | Contractual Obligations and Commitments
|--- |  | ---------------------------------------



On August 20, 2004, Fund VIII-IX Associates and Cirrus Logic, the sole tenant of 305 Interlocken Parkway and an unrelated third party, entered into a Lease Termination
Agreement (the Agreement). Effective August 2004, the Agreement terminated a lease between Fund VIII-IX Associates and Cirrus Logic for approximately 49,000 square feet of office space in Denver, Colorado with an original expiration date
of April 30, 2012. We own an equity interest of approximately 54.8% in Fund VIII-IX Associates.



Under the terms of the Agreement, in consideration for the release of Cirrus Logic from any and all liabilities and obligations arising out of its lease with Fund VIII-IX Associates, Cirrus Logic terminated its right
to occupy the premises and agreed to pay Fund VIII-IX Associates approximately $2.4 million. Additionally, Cirrus Logic delivered $1.8 million to an escrow agent, of which $1.3 million and $0.5 million are designated to fund or reimburse Fund
VIII-IX Associates for future re-leasing costs and operating expenses, respectively.



|(e) |  | Related-Party Transactions
|--- |  | --------------------------



We have entered into agreements with Wells Capital and its affiliates, whereby we pay certain fees or reimbursements to Wells Capital or its affiliates for sales
commissions, dealer manager fees, property management and leasing fees, and reimbursement of operating costs. See Note 3 to our financial statements included in this report for a discussion of the various related-party transactions, agreements, and
fees.



|(f) |  | Inflation
|--- |  | ---------



The real estate market has not been affected significantly by inflation in the past three years due to the relatively low inflation rate. However, there are provisions in the majority of tenant leases, which would
protect the Partnership from the impact of inflation. These provisions include 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. There is no assurance, however, that we would be able to replace existing leases with new leases at higher base rental rates.



|(g) |  | Application of Critical Accounting Policies
|--- |  | -------------------------------------------



Our accounting policies have been established to conform with GAAP. The preparation of financial statements in conformity with GAAP requires management to use judgment in
the application of accounting policies, including making estimates and assumptions. These judgments affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements
and the reported amounts of revenue and expenses during the reporting periods. If 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 critical in that they may require complex judgment in their application or require estimates about matters that are inherently uncertain.



Page 20



---

##### Table of Contents

Investment in Real Estate Assets



We will be required to make subjective assessments as to the useful lives of its depreciable assets. We will 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 |  | 10-25 years
|Land improvements     |  | 20 years   
|Tenant improvements   |  | Lease term 



Effective July 1, 2004, the Joint
Ventures extended the weighted-average composite useful life for all building assets from 25 years to 40 years, which resulted in an increase to our net income for the three and nine months ended September 30, 2004. We believe that this change more
appropriately reflects the estimated useful lives of real estate assets and is consistent with prevailing industry practice. 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, either directly or 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 asset and its 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. We have determined that there has been no impairment in the carrying value of real estate assets we held as of September 30, 2004.



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.



|(h) |  | Economic Dependency
|--- |  | -------------------



We have engaged Wells Management to supervise the management and leasing of properties owned through the Joint Ventures, and Wells Capital to perform certain administrative services, including accounting, shareholder
communications, and investor relations. As a result of these relationships, we are dependent upon Wells Management, Wells Capital, and other affiliates thereof to provide certain services that are essential to the Partnerships operations,
including asset management and property management services, asset acquisition and disposition services, and other administrative responsibilities under agreements, some of which have terms of one year or less.



Wells Management and Wells Capital are owned and controlled by Wells Real Estate Funds, Inc.
(WREF). The operations of Wells Capital and Wells Management represent substantially all of the business of WREF. Due to their common ownership and importance to WREF, 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, it may become necessary for the Partnership and/or the Joint Ventures to find alternative service
providers.



Page 21



---

##### Table of Contents

For the nine months ended September 30, 2004, WREFs operating expenses exceeded operating revenues by approximately
$11 million. During the first two quarters of 2004, WREF incurred net losses primarily due to the fact that revenues from acquisition, advisory, asset management services and property management services were less than the costs to provide such
services. In planning for 2004, WREF anticipated incurring short-term losses and, accordingly, has reserved funds adequate to cover such a shortfall. WREF anticipated generating lower revenues in 2004, as compared to 2003, primarily due to the fact
that the majority of its revenues are earned as a percentage of sales of affiliated investment products. The sale of shares of Wells Real Estate Investment Trust II, Inc. (REIT II), an investment product sponsored by WREF whose offering
commenced in December 2003, was anticipated to be significantly less in 2004 than the sale of shares of Wells Real Estate Investment Trust, Inc. (REIT I), another investment product sponsored by WREF whose offering closed in December
2003. Consistent with sale of shares of REIT I during the beginning of its offering period, the sale of shares of REIT II was anticipated to remain relatively low in the beginning of its offering period.



For the three months ended September 30, 2004, on a consolidated basis, WREFs operating
revenues exceeded operating expenses by approximately $6 million. WREF is also expecting operating revenues to exceed operating expenses during the fourth quarter of 2004. WREF believes that the cash availability provided by both funds on hand and
borrowing capacity through various credit facilities will be adequate to meet its obligations.



|ITEM 3. |  | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS
|------- |  | -----------------------------------------------------------



Since the Partnership does not borrow any money, make any foreign investments, or invest in any market risk-sensitive instruments, it is 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.



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



The Partnership carried out an evaluation, under the supervision and with the participation of management of Wells Capital, the corporate general partner of one of the
General Partners of the Partnership, including the Principal Executive Officer and Principal Financial Officer, of the effectiveness of the design and operation of the Partnerships disclosure controls and procedures as of the end of the period
covered by this report pursuant to the Securities Exchange Act of 1934. Based upon that evaluation, the Principal Executive Officer and Principal Financial Officer concluded that the Partnerships disclosure controls and procedures were
effective.



There were no significant changes in the Partnerships
internal controls over financial reporting that has materially affected, or is reasonably likely to materially affect, the Partnerships internal control over financial reporting.



Page 22



---

##### Table of Contents

PART II.    OTHER INFORMATION



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



The Exhibits to this report are set forth on Exhibit Index to Third Quarter Form 10-Q attached hereto.



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 VIII, L.P. (Registrant)                        
|                  | 
|                  |  | 
|                  |  |  |  | By: WELLS PARTNERS, L.P. (General Partner)                            
|                  | 
|                  |  | 
|                  |  |  |  | By: WELLS CAPITAL, INC. (Corporate General Partner)                   
|                  | 
|                  |  | 
|November 12, 2004 |  |  |  | /s/    LEO F. WELLS, III                                              
|                  |  |  |  | Leo F. Wells, III President                                           
|                  | 
|November 12, 2004 |  |  |  | /s/    DOUGLAS P. WILLIAMS                                            
|                  |  |  |  | Douglas P. Williams Principal Financial Officer of Wells Capital, Inc.
|                  | 
|                  | 



Page 23



---

##### Table of Contents

EXHIBIT INDEX

TO

THIRD QUARTER FORM 10-Q

OF

WELLS REAL ESTATE FUND VIII, L.P.



|            |  |                                                                                                                               
|----------- |  | ------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                   
|            | 
|10.1        |  | Lease Agreement with Gambro Healthcare, Inc. for the 15253 Bake Parkway building                                              
|            | 
|10.2        |  | Lease Termination Agreement with Cirrus Logic, Inc. for the 305 Interlocken Parkway building                                  
|            | 
|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