UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM 8-K

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported) ~~August~~September 1213, 2013

Wells Real Estate Fund XI, L.P.

(Exact Name of Registrant as Specified in Charter)



Georgia	000-25731	58-2250094
(State or Other Jurisdiction of Incorporation)	(Commission File Number)	(IRS Employer Identification No.)



6200 The Corners Parkway, Norcross, Georgia	30092-3365
(Address of Principal Executive Offices)	(Zip Code)

Registrant's telephone number, including area code: (770) 449-7800

N/A

(Former Name or Former Address, if Changed Since Last Report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

[] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

[] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act ~~(17 CFR 240.14d-2(b))~~

~~[] Pre-commencement communications pursuant to Rule 13e-4~~(~~c) under the Exchange Act (~~17 CFR 240.~~13e~~14d-42(cb))

~~Item~~[] ~~2.01. Completion~~Pre-commencement ofcommunications ~~Acquisition~~pursuant orto ~~Disposition~~Rule of13e-4(c) ~~Assets~~under the Exchange Act

~~Disposition~~(17 ofCFR ~~Equity Interest in Fund XI~~240.13e-~~XII-REIT Associates~~4(c))

OnItem ~~August 12, 2013, Wells Real Estate Fund XI, L~~7.P01. Regulation ~~(the~~FD "Registrant") disposed of its equity interest in The Wells Fund XI-Fund XII-REIT Joint Venture ("Fund XI-XII-REIT Associates") to Piedmont JV Partnership Interests, LLC, a wholly owned subsidiary of Piedmont Operating Partnership, L.P., the joint venture partner, for a sales price of $892,600, excluding closing costs. Fund XI-XII-REIT Associates was a joint venture partnership between the Registrant, Wells Real Estate Fund XII, L.P., and Piedmont Operating Partnership, LP. The Registrant held an equity interest of approximately 26.1% in Fund XI-XII-REIT Associates.Disclosure

~~Due~~On toor ~~changes~~about inSeptember ~~estimated~~13, ~~capital~~2013, ~~expenditures~~Wells ~~related~~Real toEstate ~~its~~Fund ~~remaining property~~XI, L.P. (the ~~20/20~~“Registrant”) ~~Building,~~sent ~~upon~~a ~~closing~~letter to the ~~transaction,~~financial representatives of the limited partners of the Registrant ~~recognized~~announcing a(1) ~~loss~~that onthe ~~sale~~Registrant ofhas ~~its~~begun ~~equity~~the dissolution and liquidation process now that the Registrant's interest in its remaining joint venture, The Wells Fund XI-Fund XII-REIT Joint Venture ("Fund XI-XII-REIT Associates"), ofwas ~~approximately~~sold ~~$10~~on August 12,~~200,~~ ~~which~~2013 ~~may~~and be(2) ~~adjusted~~the ~~should~~anticipated ~~additional~~distribution ~~information~~of ~~become~~net ~~available~~sale proceeds in ~~subsequent~~November ~~periods.~~2013 Infrom the ~~second~~sale ~~quarter~~ of ~~2013,~~certain properties previously owned by the Registrant as well as it's interest in Fund XI-XII-REIT Associates. A ~~recorded~~copy anof ~~impairment~~the ~~loss~~letter, onwhich ~~its~~also ~~remaining~~includes ~~property,~~a copy of the ~~20/20~~investor ~~Building~~letter dated September 13, of2013, ~~approximately~~is $attached as Exhibit 99.1 and Exhibit 99.2,~~411~~ respectively,~~000~~ to ~~reduce~~this Current Report on Form 8-K. Pursuant to the ~~carrying~~rules ~~value~~and regulations of the ~~property~~Securities toand ~~its~~Exchange ~~estimated~~Commission, ~~fair~~such ~~value,~~exhibit ofand ~~which~~the ~~approximately~~information ~~$630,000~~set ~~was~~forth ~~allocated~~therein are deemed to ~~the~~have ~~Registrant,~~been furnished and ~~therefore,~~shall ~~reduced~~not ~~the~~be ~~Registrant's~~deemed ~~basis~~to inbe ~~Fund~~“filed” ~~XI-XII-REIT~~under ~~Associates~~the Securities Exchange Act of 1934.

Item 9.01. Financial Statements and Exhibits

(b) Pro Forma Financial Information. The following pro forma financial statements of the Registrant are submitted at the end of this Current Report on Form 8-K and are filed herewith and incorporated herein by reference:



Exhibit Number	Exhibit Title
99.1	Letter to Financial Representatives dated September 13, 2013
99.2	Letter to Investors dated September 13, 2013

Unaudited Pro Forma Financial Statements

Summary of Unaudited Pro Forma Financial Statements	F-1
Pro Forma Balance Sheet as of June 30, 2013	F-2
Pro Forma Statement of Operations for the six months ended June 30, 2013	F-3
Pro Forma Statement of Operations for the year ended December 31, 2012	F-4

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Current Report on Form 8-K to be signed on its behalf by the undersigned hereunto duly authorized.

WELLS REAL ESTATE FUND XI, L.P.(Registrant)



By:	WELLS PARTNERS, L.P. General Partner

By: WELLS CAPITAL, INC.~~Corporate~~ General Partner

By: /s/ ~~Brian~~Douglas MP. ~~Davis~~WilliamsDouglas ~~Brian M~~P. ~~DavisOn~~WilliamsSenior ~~behalf of the registrant and as Senior~~ Vice President ~~and Principal Financial Officer of Wells Capital, Inc.~~

Date: ~~August~~September 1613, 2013

~~WELLS~~EXHIBIT ~~REAL ESTATE FUND XI, L.P.~~INDEX

(A Georgia Public Limited Partnership)



Exhibit Number	Exhibit Title
99.1	Letter to Financial Representatives dated September 13, 2013
99.2	Letter to Investors dated September 13, 2013

~~SUMMARY OF UNAUDITED~~ 4

PRO FORMA FINANCIAL STATEMENTS

This unaudited pro forma information should be read in conjunction with the financial statements and notes of Wells Real Estate Fund XI, L.P. (the “Registrant”) included in its annual report filed on Form 10-K for the year ended December 31, 2012, and in its quarterly report filed on Form 10-Q for the three months and six months ended June 30, 2013.

The following unaudited pro forma balance sheet as of June 30, 2013 has been prepared to give effect to the August 12, 2013 sale of equity interest in Fund XI-XII-REIT Associates, a joint venture partnership between the Registrant, Wells Real Estate Fund XII, L.P., and Piedmont Operating Partnership, LP, as if the disposition and distribution of sale proceeds therefrom had occurred on June 30, 2013. The Registrant held an equity interest of approximately 26.1% in Fund XI-XII-REIT Associates.

The following unaudited pro forma statements of operations for the six months ended June 30, 2013 and year ended December 31, 2012 have been prepared to give effect to the sale of equity interest in Fund XI-XII-REIT Associates as if the disposition had occurred on January 1, 2012.

These unaudited pro forma financial statements are prepared for informational purposes only. These unaudited pro forma statements of operations are not necessarily indicative of future results or of actual results that would have been achieved if the disposition of equity interest in Fund XI-XII-REIT Associates had been consummated as of January 1, 2012. Specifically, the accompanying pro forma statements of operations do not include the Registrant's portion of the nonrecurring gain or loss on sale that would have been recognized if the aforementioned joint venture sale had occurred on January 1, 2012.

F-1

WELLS REAL ESTATE FUND XI, L.P.

(A Georgia Public Limited Partnership)

PRO FORMA BALANCE SHEET

JUNE 30, 2013

(Unaudited)

	Historical(a)		Pro Forma Adjustments				Pro Forma Total
ASSETS:
Investment in joint venture	$	892,527	$	(892,527	)	(b)	$	—
Cash and cash equivalents	1,116,400		886,859			(c)	2,003,259
Other assets	3,839		—				3,839
Total assets	$	2,012,766	$	(5,668	)		$	2,007,098
LIABILITIES AND PARTNERS' CAPITAL:
Liabilities:
Accounts payable and accrued expenses	$	4,174	$	—			$	4,174
Due to affiliates	3,399		—				3,399
Total liabilities	7,573		—				7,573
Partners' capital:
Limited partners:
Class A - 1,430,724 units issued and outstanding	2,005,193		(5,668		)	(d)	1,999,525
Class B - 222,556 units issued and outstanding	—		—				—
General partners	—		—				—
Total partners' capital	2,005,193		(5,668		)		1,999,525
Total liabilities and partners' capital	$	2,012,766	$	(5,668	)		$	2,007,098

(a) Historical financial information is presented in accordance with U.S. generally accepted accounting principles (“GAAP”) and has been obtained from the Registrant's quarterly report on Form 10-Q for the period ended June 30, 2013.

(b) Reflects the GAAP-basis of the Registrant's investment in the Fund XI-XII-REIT Associates as of June 30, 2013.

(c) Reflects the Registrant's net proceeds as a result of the sale of its equity interest in Fund XI-XII-REIT Associates.

(d) Reflects the Registrant's pro forma loss from the sale of its equity interest in Fund XI-XII-REIT Associates. The allocation of loss between classes of limited partners is made in accordance with the terms of the Registrant's partnership agreement.

F-2

WELLS REAL ESTATE FUND XI, L.P.

(A Georgia Public Limited Partnership)

PRO FORMA STATEMENT OF OPERATIONS

FOR THE SIX MONTHS ENDED JUNE 30, 2013

(Unaudited)

	Historical(a)			Pro Forma Adjustments			Pro Forma Total
EQUITY IN LOSS OF JOINT VENTURES	$	(662,900	)	$	662,900	(b)	$	—
INTEREST AND OTHER INCOME	1,212			—			1,212
GENERAL AND ADMINISTRATIVE EXPENSES	74,379			—			74,379
NET LOSS	$	(736,067	)	$	662,900		$	(73,167	)
NET LOSS ALLOCATED TO:
CLASS A LIMITED PARTNERS	$	(736,067	)	$	662,900		$	(73,167	)
CLASS B LIMITED PARTNERS	$	—		$	—		$	—
GENERAL PARTNERS	$	—		$	—		$	—
NET LOSS PER WEIGHTED-AVERAGE LIMITED PARTNER UNIT:
CLASS A	$	(0.51	)	$	0.46		$	(0.05	)
CLASS B	$	0.00		$	0.00		$	0.00
WEIGHTED-AVERAGE LIMITED PARTNER UNITS OUTSTANDING:
CLASS A	1,430,724						1,430,724
CLASS B	222,556						222,556

(a) Historical financial information has been obtained from the Registrant's quarterly report on Form 10-Q for the six months ended June 30, 2013.

(b) Reflects an adjustment to equity in loss for the Registrant's pro rata share of Fund XI-XII-REIT Associates' net loss for the six months ended June 30, 2013. The pro forma adjustment represents the Registrant's pro rata share of rental revenues, less operating expenses, management and leasing fees, depreciation, amortization, impairment loss, and administrative costs. This pro forma adjustment does not include the Registrant's pro rata share of the nonrecurring gain or loss on sale that would have been recognized on the sale of the Registrant's equity interest in Fund XI-XII-REIT Associates if the transaction had occurred on January 1, 2012.

F-3

WELLS REAL ESTATE FUND XI, L.P.

(A Georgia Public Limited Partnership)

PRO FORMA STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2012

	Historical(a)			Pro Forma Adjustments			Pro Forma Total
EQUITY IN LOSS OF JOINT VENTURES	$	(33,083	)	$	33,083	(c)	$	—
INTEREST AND OTHER INCOME	3,558			—			3,558
GENERAL AND ADMINISTRATIVE EXPENSES	142,372			—			142,372
NET LOSS	$	(171,897	)	$	33,083		$	(138,814	)
NET LOSS ALLOCATED TO:
CLASS A LIMITED PARTNERS	$	(136,800	)	$	11,448		$	(125,352	)
CLASS B LIMITED PARTNERS	$	(35,097	)	$	21,635		$	(13,462	)
GENERAL PARTNERS	$	—		$	—		$	—
NET LOSS PER WEIGHTED-AVERAGE LIMITED PARTNER UNIT:
CLASS A	$	(0.10	)	$	0.01		$	(0.09	)
CLASS B	$	(0.16	)	$	0.10		$	(0.06	)
WEIGHTED-AVERAGE LIMITED PARTNER UNITS OUTSTANDING:
CLASS A	1,430,724						1,430,724
CLASS B	222,556						222,556

(a) Historical financial information has been obtained from the Registrant's annual report on Form 10-K for the year ended December 31, 2012.

(b) Reflects an adjustment to equity in loss for the Registrant's pro rata share of Fund XI-XII-REIT Associates' net loss for the year ended December 31, 2012. The pro forma adjustment represents the Registrant's pro rata share of rental revenues, less operating expenses, management and leasing fees, depreciation, amortization, and administrative costs. This pro forma adjustment does not include the Registrant's pro rata share of the nonrecurring gain or loss on sale that would have been recognized on the sale of the Registrant's equity interest in Fund XI-XII-REIT Associates if the transaction had occurred on January 1, 2012.

F-4

Filing Compare · WELLS REAL ESTATE FUND XI L P