GeorgiaIndex 58-1678709to ------------------------------------------------Financial --------------------------------------- (State or other jurisdiction of incorporation or (I.R.S. Employer Identification Number) organization)Statements

~~Partnership~~UNITED ~~Percentage~~STATES Percentage Number Share of of Total of Total Year of of Square Annualized Annualized Square Annualized Lease Leases Feet Gross Base Gross Base Feet Gross Base Expiration Expiring Expiring Rent (1) Rent (1) Expiring Rent ---------- -------- -------- ---------- ----------- ---------- ---------- 2002(2) 12 156,955 $2,196,077 $1,030,508 70.05% 65.98% 2003 8 14,252 208,846 88,812 6.36 6.28 2004 13 23,448 393,464 148,456 10.47 11.82 2005 1 3,140 39,250 16,691 1.40 1.18 2006 5 15,069 295,043 55,738 6.73 8.87 2008 1 2,400 27,600 11,736 1.07 0.83 2010 1 3,531 55,790 23,725 1.58 1.68 2011 1 5,265 112,092 47,667 2.34 3.36 -- ------- ---------- ---------- ------ ------ 42 224,060 $3,328,162 $1,423,333 100.00% 100.00% == ======= ========== ========== ====== ======

~~Per~~SECURITIES ~~Class~~AND AEXCHANGE ~~Per~~COMMISSION Class A Per Class B Distribution Total Unit Unit Unit for Quarter Cash Investment Return of Return of General Ended Distributed Income Capital Capital Partner ------------------ ----------- ----------- ----------- ----------- ------- March 31, 2000 $ 475,018 $ 1.42 $ 2.96 $ 0.00 $ 0.00 June 30, 2000 491,980 1.20 3.33 0.00 0.00 September 30, 2000 474,975 0.96 3.41 0.00 0.00 December 31, 2000 475,014 1.04 3.34 0.00 0.00 March 31, 2001 475,059 1.89 2.48 0.00 0.00 June 30, 2001 237,484 0.01 2.18 0.00 0.00 September 30, 2001 186,678 0.00 1.72 0.00 0.00 December 31, 2001 0 0.00 0.00 0.00 0.00

~~2001 2000 1999 1998 1997 ----------- ----------- ----------- ----------- ----------- Total assets $19~~Washington,~~315,301~~ $19,796,264 $21,208,925 $22,382,691 $ 3,795,430 Total revenues 895,814 502,126 371,178 93,162 (331,376) Net income (loss) 895,814 502,126 371,178 93,162 (331,376) Net income (loss) allocated to Class A Limited Partners 895,814 502,126 371,178 93,162 (168,693) Net loss allocated to Class B Limited Partners 0 0 0 0 (162,683) Net income (loss) per Class A Limited Partner Unit $ 8D.~~25 $ 4~~C.62 $20549 3.42 $ 0.86 $ (1.55) Net loss per Class B Limited Partner Unit 0.00 0.00 0.00 0.00 (5.38) Cash distribution per Class A Limited Partner Unit 8.28 17.66 15.59 13.90 6.01 Cash distribution per Class B Limited Partner Unit 0.00 0.00 0.00 0.00 0.00

~~Name~~FORM ~~and Address of Amount and Nature of Title of Class Beneficial Owner Beneficial Ownership Percent of Class~~ 10-~~-------------~~K ------------------- ---------------------------- ---------------- Class A units Leo F. Wells, III 61 units (IRA, 401 (k), and Less than 1% Profit Sharing) Class B units Leo F. Wells, III 114 units (IRA, 401 (k), and Less than 1% Profit Sharing)

Financial Statements Page ------------------------------------------------------------------------------------- ---- Independent Auditors' Report F-2 Balance Sheets as of December 31, 2000 and 1999 F-3 Statements of Income (~~Loss)~~Mark for the Years Ended December 31, 2000, 1999, and 1998 F-4 Statements of Partners' Capital for the Years Ended December 31, 2000, 1999, and 1998 F-5 Statements of Cash Flows for the Years Ended December 31, 2000, 1999, and 1998 F-6 Notes to Financial Statements for December 31, 2000, 1999, and 1998 F-7 Audited Financial Statements - Boeing at the Atrium F-28one)

~~2001~~x ~~2000~~ANNUAL ~~-----------~~REPORT ~~-----------~~PURSUANT ~~ASSETS~~TO ~~INVESTMENT~~SECTION IN13 ~~JOINT~~OR VENTURE $19,051,114 $19,280,727 CASH AND CASH EQUIVALENTS 45,875 47,521 DUE FROM AFFILIATE 218,312 468,016 ----------- ----------- Total assets $19,315,301 $19,796,264 =========== =========== LIABILITIES AND PARTNERS' CAPITAL LIABILITIES: Accounts payable $ 3,051 $ 5,584 Partnership distributions payable 8,135 483,158 ----------- ----------- Total liabilities 11,186 488,742 ----------- ----------- COMMITMENTS AND CONTINGENCIES 15(~~Note 7~~d) ~~PARTNERS'~~OF ~~CAPITAL:~~THE ~~Limited~~SECURITIES ~~partners:~~EXCHANGE ~~Class~~ACT ~~A--108,572~~OF units 19,304,115 19,307,522 Class B--30,221 units 0 0 ----------- ----------- Total partners' capital 19,304,115 19,307,522 ----------- ----------- Total liabilities and partners' capital $19,315,301 $19,796,264 =========== ===========1934

~~2001~~For ~~2000~~the ~~1999~~fiscal ~~--------~~year ~~--------~~ended ~~-------- REVENUES: Equity in income of joint venture $894~~December 31,~~179~~ ~~$499,246~~2008 $370,710 Interest income 1,635 2,880 468 -------- -------- -------- NET INCOME $895,814 $502,126 $371,178 ======== ======== ======== NET INCOME ALLOCATED TO CLASS A LIMITED PARTNERS $895,814 $502,126 $371,178 ======== ======== ======== NET LOSS ALLOCATED TO CLASS B LIMITED PARTNERS $ 0 $ 0 $ 0 ======== ======== ======== NET INCOME PER CLASS A LIMITED PARTNER UNIT $ 8.25 $ 4.62 $ 3.42 ======== ======== ======== NET LOSS PER CLASS B LIMITED PARTNER UNIT $ 0.00 $ 0.00 $ 0.00 ======== ======== ======== DISTRIBUTION PER CLASS A LIMITED PARTNER UNIT $ 8.28 $ 17.66 $ 15.59 ======== ======== ========

~~Limited~~or Partners Total --------------------------------------- Class A Class B Partners' --------------------- --------------- Units Amount Units Amount Capital ------- ----------- ------ ------ ----------- BALANCE, December 31, 1998 108,572 $22,044,258 30,221 $0 $22,044,258 Net income 0 371,178 0 0 371,178 Partnership distributions 0 (1,693,053) 0 0 (1,693,053) ------- ----------- ------ ------ ----------- BALANCE, December 31, 1999 108,572 20,722,383 30,221 0 20,722,383 Net income 0 502,126 0 0 502,126 Partnership distributions 0 (1,916,987) 0 0 (1,916,987) ------- ----------- ------ ------ ----------- BALANCE, December 31, 2000 108,572 19,307,522 30,221 0 19,307,522 Net income 0 895,814 0 0 895,814 Partnership distributions 0 (899,221) 0 0 (899,221) ------- ----------- ------ ------ ----------- BALANCE, December 31, 2001 108,572 $19,304,115 30,221 $0 $19,304,115 ======= =========== ====== ====== ===========

~~2001~~¨ ~~2000~~TRANSITION ~~1999~~REPORT ~~-----------~~PURSUANT ~~-----------~~TO ~~-----------~~SECTION ~~CASH~~13 ~~FLOWS~~OR ~~FROM OPERATING ACTIVITIES: Net income $ 895,814 $ 502,126 $ 371,178 ----------- ----------- ----------- Adjustments to reconcile net income to net cash~~ 15(~~used in~~d) provided by operating activities: Equity in income of joint venture (894,179) (499,246) (370,710) Changes in accounts payable (2,533) 2,199 2,130 ----------- ----------- ----------- Total adjustments (896,712) (497,047) (368,580) ----------- ----------- ----------- Net cash (used in) provided by operating activities (898) 5,079 2,598 ----------- ----------- ----------- CASH FLOWS FROM INVESTING ACTIVITIES: Distributions received from joint venture 1,373,496 1,868,880 1,608,013 ----------- ----------- ----------- CASH FLOWS FROM FINANCING ACTIVITIES: Distributions to partners in excess of accumulated earnings (1,154,257) (1,439,821) (1,304,675) Distributions to partners from accumulated earnings (219,987) (477,175) (242,389) ----------- ----------- ----------- Net cash used in financing activities (1,374,244) (1,916,996) (1,547,064) ----------- ----------- ----------- NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS (1,646) (43,037) 63,457 CASH AND CASH EQUIVALENTS, BEGINNING OF ~~YEAR~~THE ~~47,521~~SECURITIES ~~90,558~~EXCHANGE ~~27,011~~ACT ~~----------- ----------- ----------- CASH AND CASH EQUIVALENTS, END~~ OF ~~YEAR $ 45,875 $ 47,521 $ 90,558 =========== =========== ===========~~1934

~~2001~~For ~~2000~~the ~~-----------~~transition ~~-----------~~period Assets Real estate assets, at cost: Land $ 1,367,856 $ 1,367,856 Building and improvements, less accumulated depreciation of $3,716,818 in 2001 and $3,359,119 in 2000 4,064,300 4,411,999 ----------- ----------- Total real estate assets 5,432,156 5,779,855 Investment in joint ventures 14,688,192 14,576,863 Cash and cash equivalents 24,544 144,731 Due from affiliates 241,954 352,673 Prepaid expenses and other assets 0 8,234 ----------- ----------- Total assets $20,386,846 $20,862,356 =========== =========== Liabilities and Partners' Capital Liabilities: Accounts payable and accrued expenses $ 6,261 $ 5,089 Partnership distributions payable 260,068 494,260 ----------- ----------- Total liabilities 266,329 499,349 ----------- ----------- Partners' capital: Wells Real Estate Fund II 19,051,114 19,280,727 Wells Real Estate Fund II-OW 1,069,403 1,082,280 ----------- ----------- Total partners' capital 20,120,517 20,363,007 ----------- ----------- Total liabilities and partners' capital $20,386,846 $20,862,356 =========== =========== to

~~2001~~Commission ~~2000~~file ~~1999~~number 0-~~---------~~16518 ---------- -------- Revenues: Rental income $ 281,357 $ 844,071 $717,676 Equity in income of joint ventures 1,365,921 251,609 242,690 Interest income 2,139 11,806 367 ---------- ---------- -------- 1,649,417 1,107,486 960,733 ---------- ---------- -------- Expenses: Depreciation 357,699 367,667 367,667 Partnership administration 110,877 83,868 88,859 Legal and accounting 49,619 45,824 42,899 Management and leasing fees 23,134 69,128 61,295 Operating costs 144,002 1,484 366 Computer costs 19,763 12,273 8,148 ---------- ---------- -------- 705,094 580,244 569,234 ---------- ---------- -------- Net income $ 944,323 $ 527,242 $391,499 ========== ========== ======== Net income allocated to Wells Real Estate Fund II $ 894,179 $ 499,246 $370,710 ========== ========== ======== Net income allocated to Wells Real Estate Fund II-OW $ 50,144 $ 27,996 $ 20,789 ========== ========== ========

~~2001~~WELLS ~~2000~~REAL ~~1999~~ESTATE ~~-----------~~FUND ~~-----------~~II ----------- Cash flows from operating activities: Net income $ 944,323 $ 527,242 $ 391,499 ----------- ----------- ----------- Adjustments to reconcile net income to net cash (used in) provided by operating activities: Depreciation 357,699 367,667 367,667 Equity in income of joint ventures (1,365,921) (251,609) (242,690) Changes in assets and liabilities: Accounts receivable 0 2,149 21,035 Prepaid expenses and other assets 8,234 16,239 18,355 Accounts payable 1,172 5,089 0 Due to affiliates 0 0 (8,988) ----------- ----------- ----------- Total adjustments (998,816) 139,535 155,379 ----------- ----------- ----------- Net cash (used in) provided by operating activities (54,493) 666,777 546,878 ----------- ----------- ----------- Cash flows from investing activities: Investment in real estate (10,000) 0 0 Distributions received from joint ventures 1,365,311 1,289,394 1,219,061 ----------- ----------- ----------- Net cash provided by investing activities 1,355,311 1,289,394 1,219,061 ----------- ----------- ----------- Cash flows from financing activities: Contributions from joint venture partners 63,364 0 0 Distributions to joint venture partners (1,484,369) (1,973,681) (1,698,065) ----------- ----------- ----------- Net cash used in financing activities (1,421,005) (1,973,681) (1,698,065) ----------- ----------- ----------- Net (decrease) increase in cash and cash equivalents (120,187) (17,510) 67,874 Cash and cash equivalents, beginning of year 144,731 162,241 94,367 ----------- ----------- ----------- Cash and cash equivalents, end of year $ 24,544 $ 144,731 $ 162,241 =========== =========== ===========

~~2001~~(Exact ~~2000~~name ~~---------------------~~of ~~---------------------~~registrant ~~Amount~~as ~~Percent~~specified ~~Amount~~in ~~Percent~~its ~~-----------~~charter) ------- ----------- ------- Fund I and II--Tucker $ 3,800,920 48% $ 3,894,846 45% Fund I, II, II-OW, VI, and VII Associates--Cherokee 4,620,682 56 3,814,737 54 Fund II and III Associates--The Atrium 4,558,840 64 5,054,727 61 Fund II and III Associates--Brookwood Grill 1,707,750 62 1,812,553 62 ----------- ------- ----------- ------- $14,688,192 $14,576,863 =========== ===========

Assets 2001 2000 ---------- ---------- Real estate assets, at cost: Land $3,260,887 $3,260,887 Building and improvements, less accumulated depreciation of $4,363,519 in 2001 and $3,896,844 in 2000 5,246,515 5,459,417 ---------- ---------- Total real estate assets 8,507,402 8,720,304 Cash and cash equivalents 152,975 117,239 Accounts receivable 103,861 222,778 Prepaid expenses and other assets, net 137,437 110,525 ---------- ---------- Total assets $8,901,675 $9,170,846 ========== ========== Liabilities and Partners' Capital Liabilities: Accounts payable and accrued expenses $ 79,839 $ 69,099 Partnership distributions payable 163,584 236,990 Due to affiliates 686,464 632,762 ---------- ---------- Total liabilities 929,887 938,851 ---------- ---------- Partners' capital: Wells Real Estate Fund I 4,170,868 4,337,149 Fund II and II-OW 3,800,920 3,894,846 ---------- ---------- Total partners' capital 7,971,788 8,231,995 ---------- ---------- Total liabilities and partners' capital $8,901,675 $9,170,846 ========== ==========


Georgia		58-1678709
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

6200 The Corners Parkway, Norcross, Georgia		30092-3365
(Address of principal executive offices)		(Zip Code)

Registrant’s telephone number including area code		(770) 449-7800

~~2001~~Securities ~~2000~~registered ~~1999~~pursuant ~~----------~~to ~~----------~~Section 12(b) ~~----------~~of ~~Revenues:~~the ~~Rental income $1,327,608 $1,390,599 $1,373,213 Interest income 1,511 601 447 ---------- ---------- ---------- 1,329,119 1,391,200 1,373,660 ---------- ---------- ---------- Expenses~~Act: Operating costs, net of reimbursements 398,970 434,738 464,001 Depreciation 483,844 491,806 491,386 Management and leasing fees 131,700 121,946 158,269 Partnership administration 44,514 37,480 29,109 Legal and accounting 15,757 6,824 5,739 Bad debt expense 19,464 27,097 0 ---------- ---------- ---------- 1,094,249 1,119,891 1,148,504 ---------- ---------- ---------- Net income $ 234,870 $ 271,309 $ 225,156 ========== ========== ========== Net income allocated to Wells Real Estate Fund I $ 129,390 $ 149,464 $ 124,039 ========== ========== ========== Net income allocated to Fund II and II-OW $ 105,480 $ 121,845 $ 101,117 ========== ========== ==========

~~2001~~Title 2000 1999 --------- --------- --------- Cash flows from operating activities: Net income $ 234,870 $ 271,309 $ 225,156 --------- --------- --------- Adjustments to reconcile net income to net cash provided by operating activities: Depreciation 483,844 491,806 491,386 Changes in assets and liabilities: Accounts receivable 118,917 (97,006) (29,410) Prepaid expenses and other assets, net (26,912) 5,340 6,316 Accounts payable and accrued expenses 10,740 1,302 2,833 Due to affiliates 53,702 44,418 39,712 --------- --------- --------- Total adjustments 640,291 445,860 510,837 --------- --------- --------- Net cash provided by operating activities 875,161 717,169 735,993 Cash flows from investing activities: Investment in real estate (270,942) (115,341) (260,522) Cash flows from financing activities: Distributions to joint venture partners (568,483) (608,206) (401,234) --------- --------- --------- Net increase (decrease) in cash and cash equivalents 35,736 (6,378) 74,237 Cash and cash equivalents, beginning of ~~year~~each ~~117,239~~class ~~123,617~~Name ~~49,380 --------- --------- --------- Cash and cash equivalents, end~~ of ~~year~~each $exchange ~~152,975~~on $which ~~117,239~~registered $None ~~123,617 ========= ========= ========= Supplemental disclosure of noncash activities: Write-off of fully depreciated real estate assets $ 17,169 $ 0 $ 0 ========= ========= =========~~None

~~2001~~Securities ~~2000~~registered ~~----------~~pursuant ~~----------~~to ~~Assets~~section ~~Real~~12(g) ~~estate assets, at cost: Land $ 0 $1,219,704 Building and improvements, less accumulated depreciation~~ of $0the in 2001 and $3,606,079 in 2000 0 5,624,924 ---------- ---------- Total real estate assets 0 6,844,628 Cash and cash equivalents 8,455,308 214,940 Accounts receivable 54,871 31,356 Prepaid expenses and other assets 21,528 100,866 ---------- ---------- Total assets $8,531,707 $7,191,790 ========== ========== Liabilities and Partners' Capital LiabilitiesAct: Accounts payable and accrued expenses $ 30,777 $ 23,716 Refundable security deposits 0 23,839 Partnership distributions payable 77,142 197,191 Due to affiliates 149,898 137,334 ---------- ---------- Total liabilities 257,817 382,080 ---------- ---------- Partners' capital: Wells Real Estate Fund I 1,840,011 1,498,120 Fund II and II-OW 4,620,682 3,814,737 Wells Real Estate Fund VI 907,949 749,777 Wells Real Estate Fund VII 905,248 747,076 ---------- ---------- Total partners' capital 8,273,890 6,809,710 ---------- ---------- Total liabilities and partners' capital $8,531,707 $7,191,790 ========== ==========

~~2001~~CLASS ~~2000~~A ~~1999~~UNITS ~~-----------~~CLASS ~~--------~~B ~~--------~~UNITS ~~Revenues:~~(Title ~~Rental income $ 758,302 $965,305 $945,222 Interest income 69,626 78 68 Other income 1,008 0 0 Gain on sale~~ of ~~real~~class) ~~estate~~(Title ~~1,725,015 0 0 ----------- -------- -------- 2,553,951 965,383 945,290 ----------- -------- -------- Expenses: Depreciation 254,448 442,250 447,969 Operating costs, net~~ of ~~reimbursements (65,676~~class) 24,557 37,583 Partnership administration 15,627 23,352 24,882 Management and leasing fees 67,560 74,422 94,149 Legal and accounting 18,357 6,180 5,624 Bad debt expense 8,682 0 0 ----------- -------- -------- 298,998 570,761 610,207 ----------- -------- -------- Net income $ 2,254,953 $394,622 $335,083 =========== ======== ======== Net income allocated to Wells Real Estate Fund I $ 541,707 $ 94,800 $ 80,496 =========== ======== ======== Net income allocated to Fund II and II-OW $ 1,230,326 $215,310 $182,825 =========== ======== ======== Net income allocated to Wells Real Estate Fund VI $ 241,460 $ 42,256 $ 35,881 =========== ======== ======== Net income allocated to Wells Real Estate Fund VII $ 241,460 $ 42,256 $ 35,881 =========== ======== ========

~~Wells~~Indicate ~~Real~~by ~~Fund~~check IImark ~~Wells~~if ~~Real~~the ~~Wells~~registrant ~~Real~~is ~~Total~~a ~~Estate and Estate Estate Partners' Fund I II~~well-OWknown ~~Fund~~seasoned ~~VI Fund VII Capital ----------- ----------- ---------- ---------- ----------- Balance~~issuer, ~~December~~as ~~31,~~defined ~~1998~~in $Rule ~~1,741,492~~405 $of ~~4,295,663~~the $Securities Act. Yes ¨ No x 844,160 $ 841,460 $ 7,722,775 Net income 80,496 182,825 35,881 35,881 335,083 Partnership distributions (203,855) (425,383) (83,483) (83,483) (796,204) ----------- ----------- ---------- --------- ----------- Balance, December 31, 1999 1,618,133 4,053,105 796,558 793,858 7,261,654 Net income 94,800 215,310 42,256 42,256 394,622 Partnership distributions (214,813) (453,678) (89,037) (89,038) (846,566) ----------- ----------- ---------- --------- ----------- Balance, December 31, 2000 1,498,120 3,814,737 749,777 747,076 6,809,710 Net income 541,707 1,230,326 241,460 241,460 2,254,953 Partnership distributions (199,816) (424,381) (83,288) (83,288) (790,773) ----------- ----------- ---------- --------- ----------- Balance, December 31, 2001 $ 1,840,011 $ 4,620,682 $ 907,949 $ 905,248 $ 8,273,890 =========== =========== ========= ========= ===========

~~2001~~Indicate ~~2000~~by ~~1999~~check ~~-----------~~mark ~~---------~~if ~~---------~~the ~~Cash~~registrant ~~flows~~is ~~from~~not ~~operating~~required ~~activities: Net income $ 2,254,953 $ 394,622 $ 335,083 ----------- --------- --------- Adjustments~~ to ~~reconcile~~file ~~net~~reports ~~income~~pursuant to net cash provided by operating activities: Depreciation 254,448 442,250 447,969 Gain on sale of real estate (1,725,015) 0 0 Changes in assets and liabilities: Accounts receivable (56,972) (3,653) 7,814 Prepaid expenses and other assets, net 12,961 (11,020) 1,133 Accounts payable and accrued expenses, and refundable security deposits (29,563) 12,694 (72,272) Due to affiliates 12,564 15,062 Section 13~~,005~~ ~~-----------~~or ~~--------- --------- Total adjustments~~ Section 15(~~1,531,577~~d) ~~455,333~~of ~~397,649 ----------- --------- --------- Net cash provided by operating activities 723,376 849,955 732,732 ----------- --------- --------- Cash flows from investing activities: Net proceeds from~~ the ~~sale~~Exchange ofAct. Yes ¨ No x real estate 8,434,089 0 0 Investment in real estate (6,275) 0 (14,148) ----------- --------- --------- Net cash provided by (used in) investing activities 8,427,814 0 (14,148) ----------- --------- --------- Cash flows from financing activities: Distributions to joint venture partners (910,822) (841,555) (734,858) ----------- --------- --------- Net increase (decrease) in cash and cash equivalents 8,240,368 8,400 (16,274) Cash and cash equivalents, beginning of year 214,940 206,540 222,814 ----------- --------- --------- Cash and cash equivalents, end of year $ 8,455,308 $ 214,940 $ 206,540 =========== ========= =========

~~2001~~Indicate ~~2000~~by ~~----------~~check ~~----------~~mark ~~Assets~~whether ~~Real~~the ~~estate~~registrant (1) has ~~assets,~~filed atall ~~cost:~~reports ~~Land~~required ~~$1,504,743~~to ~~$1,504,743~~be ~~Building~~filed ~~and~~by ~~improvements,~~Section 13 ~~less~~or ~~accumulated~~15(d) ~~depreciation~~ of ~~$7,889,603~~the inSecurities ~~2001~~Exchange ~~and~~Act ~~$7,113,487~~of in1934 ~~2000~~during ~~5,572,282~~the ~~6,274,702~~preceding ~~----------~~12 ~~----------~~months ~~Total~~(or ~~real~~for ~~estate~~such ~~assets~~shorter ~~7,077,025~~period ~~7,779,445~~that ~~Cash~~the ~~and~~registrant ~~cash~~was ~~equivalents~~required ~~211,954~~to ~~240,314~~file ~~Accounts~~such ~~receivable 5~~reports),~~346~~ ~~23,202 Prepaid expenses~~ and other assets, net 78,954 123,399 ---------- ---------- Total assets $7,373,279 $8,166,360 ========== ========== Liabilities and Partners' Capital Liabilities: Accounts payable $ 100,365 $ 104,321 Partnership distributions payable 169,050 149,227 ---------- ---------- Total liabilities 269,415 253,548 ---------- ---------- Partners' capital: Fund II and II-OW 4,558,840 5,054,727 Wells Real Estate Fund III (2~~,545,024~~) has ~~2,858,085~~been ~~----------~~subject ~~----------~~to ~~Total~~such ~~partners'~~filing ~~capital~~requirements ~~7,103,864~~for ~~7,912,812~~the ~~----------~~past ~~----------~~90 ~~Total~~days. Yes x No ¨ ~~liabilities and partners' capital $7,373,279 $8,166,360 ========== ==========~~

~~2001~~Indicate ~~2000~~by ~~1999~~check ~~-----------~~mark ~~-----------~~if ~~-----------~~disclosure ~~Revenues:~~of ~~Rental~~delinquent ~~income~~filers $pursuant ~~1,470,144~~to $Item 405 ~~1,468,784~~of $Regulation ~~1,470,144 Other income 0 0 4,000 Interest income 7,730 0 0~~ S-~~----------~~K ~~-----------~~is ~~-----------~~not ~~1,477,874~~contained 1herein,~~468,784~~ ~~1,474,144~~and ~~-----------~~will ~~-----------~~not ~~-----------~~be ~~Expenses: Depreciation 776~~contained,~~116~~ ~~877,240~~to ~~867,720~~the ~~Operating~~best ~~costs, net~~ of registrant’s ~~reimbursements 598~~knowledge,~~010~~ ~~723,744~~in ~~692,066~~definitive ~~Management~~proxy ~~and~~or ~~leasing~~information ~~fees~~statements ~~190,978~~incorporated ~~185,035~~by ~~179,762~~reference ~~Partnership~~in ~~administration~~Part ~~37,886~~III ~~14,841~~of ~~23,278~~this ~~Legal~~Form ~~and accounting 9,002 5,250 5,250~~ 10-~~----------~~K ~~-----------~~or ~~-----------~~any ~~1,611,992~~amendment ~~1,806,110 1,768,076 ----------- ----------- ----------- Net loss $ (134,118) $ (337,326) $ (293,932) =========== =========== =========== Net loss allocated~~ to ~~Fund~~this IIForm ~~and II~~10-OWK. x ~~$ (82,214) $ (206,781) $ (180,180) =========== =========== =========== Net loss allocated to Wells Real Estate Fund III $ (51,904) $ (130,545) $ (113,752) =========== =========== ===========~~

~~2001~~Indicate ~~2000~~by ~~1999~~check ~~---------~~mark ~~-----------~~whether ~~---------~~the ~~Cash~~registrant ~~flows~~is ~~from~~a ~~operating~~large ~~activities:~~accelerated ~~Net loss $(134~~filer,~~118)~~ $an ~~(337,326)~~accelerated ~~$(293~~filer,~~932)~~ ~~---------~~a non-~~----------~~accelerated ~~--------- Adjustments to reconcile net loss to net cash provided by operating activities: Depreciation 776~~filer,~~116~~ ~~877,240~~or ~~867,720~~a ~~Changes~~smaller inreporting ~~assets~~company. ~~and~~See ~~liabilities:~~definitions of ~~Accounts~~“large ~~receivable~~accelerated 17file”,~~856~~ ~~6,816~~“accelerated ~~(11~~filer”,~~904)~~ ~~Prepaid expenses~~ and ~~other~~“smaller ~~assets,~~reporting ~~net~~company” ~~44,445~~in ~~89,744~~Rule ~~89,745 Accounts payable (3,956) 102,520 (~~12b-2~~,786)~~ ~~---------~~of ~~-----------~~the ~~---------~~Exchange ~~Total~~Act. adjustments 834,461 1,076,320 942,775 --------- ----------- --------- Net cash provided by operating activities 700,343 738,994 648,843 Cash flows from investing activities: Investment in real estate assets (~~73,696)~~Check ~~(58,200~~one) ~~(23,401) Cash flows from financing activities~~: Distributions to joint venture partners (655,007) (529,650) (665,154) --------- ----------- --------- Net (decrease) increase in cash and cash equivalents (28,360) 151,144 (39,712) Cash and cash equivalents, beginning of year 240,314 89,170 128,882 --------- ----------- --------- Cash and cash equivalents, end of year $ 211,954 $ 240,314 $ 89,170 ========= =========== =========

~~2001~~Large ~~2000~~accelerated ~~----------~~filer ¨ Accelerated ~~----------~~filer ¨ Assets Real estate assets, at cost: Land $ 745,223 $ 745,223 Building and improvements, less accumulated depreciation of $490,320 in 2001 and $437,759 in 2000 782,493 835,054 ---------- ---------- Total real estate assets 1,527,716 1,580,277 Investment in joint venture 1,210,117 1,305,317 Cash and cash equivalents 22,272 57,515 Due from affiliate 32,501 69,758 Accounts receivable 8,927 38,714 Prepaid expenses and other assets, net 3,188 6,344 ---------- ---------- Total assets $2,804,721 $3,057,925 ========== ========== Liabilities and Partners' Capital Liabilities: Accounts payable $ 2,553 $ 4,580 Due to affiliate 0 917 Partnership distributions payable 63,358 145,528 ---------- ---------- Total liabilities 65,911 151,025 ---------- ---------- Partners' capital: Fund II and II-OW 1,707,750 1,812,553 Wells Real Estate Fund III 1,031,060 1,094,347 ---------- ---------- Total partners' capital 2,738,810 2,906,900 ---------- ---------- Total liabilities and partners' capital $2,804,721 $3,057,925 ========== ==========

~~2001 2000 1999~~ Non-~~-------~~accelerated ~~---------~~filer x ~~---------~~(Do ~~Revenues:~~not ~~Rental~~check ~~income~~if ~~$234,810~~a $smaller 224,801 $ 224,801 Equity in income of joint venture 63,326 55,489 81,669 Other income 2,580 0 0 -------- --------- --------- 300,716 280,290 306,470 -------- --------- --------- Expenses: Depreciation 52,561 54,014 54,014 Operating costs, net of reimbursements 21,828 (13,375reporting company) Smaller ~~(11,565)~~reporting ~~Management~~company ¨ and leasing fees 28,673 25,320 30,096 Partnership administration 13,986 14,019 5,853 Legal and accounting 3,509 5,869 5,252 -------- --------- --------- 120,557 85,847 83,650 -------- --------- --------- Net income $180,159 $ 194,443 $ 222,820 ======== ========= ========= Net income allocated to Fund II and II-OW $112,329 $ 121,235 $ 138,928 ======== ========= ========= Net income allocated to Wells Real Estate Fund III $ 67,830 $ 73,208 $ 83,892 ======== ========= =========

~~2001~~Indicate 2000 1999 --------- --------- --------- Cash flows from operating activities: Net income $ 180,159 $ 194,443 $ 222,820 --------- --------- --------- Adjustments to reconcile net income to net cash provided by ~~operating~~check ~~activities:~~mark ~~Depreciation~~whether ~~52,561~~the ~~54,014~~registrant ~~54,014~~is ~~Equity~~a inshell ~~income~~company ~~of joint venture~~ (~~63,326)~~as ~~(55,489)~~defined ~~(81,669) Changes~~ in ~~assets~~Rule ~~and liabilities: Accounts receivable 29,787~~ 12b-2~~,346~~ ~~25,958~~of ~~Prepaid~~the ~~expenses~~Exchange ~~and other assets, net 3,156 5,568 5,568 Accounts payable (2,027~~Act). Yes ¨ No x 4,580 (1,200) Due to affiliates (917) (1,488) (1,489) --------- --------- --------- Total adjustments 19,234 9,531 1,182 --------- --------- --------- Net cash provided by operating activities 199,393 203,974 224,002 Cash flows from investing activities: Distributions received from joint venture 195,783 147,198 173,171 Cash flows from financing activities: Distributions to joint venture partners (430,419) (359,284) (405,502) --------- --------- --------- Net decrease in cash and cash equivalents (35,243) (8,112) (8,329) Cash and cash equivalents, beginning of year 57,515 65,627 73,956 --------- --------- --------- Cash and cash equivalents, end of year $ 22,272 $ 57,515 $ 65,627 ========= ========= =========

2001Index 2000to ----------Financial ---------- Assets Real estate assets, at cost: Land $1,325,242 $1,325,242 Building and improvements, less accumulated depreciation of $1,969,078 in 2001 and $1,654,520 in 2000 3,749,081 4,063,639 ---------- ---------- Total real estate assets 5,074,323 5,388,881 Cash and cash equivalents 151,109 88,044 Accounts receivable 27,391 151,886 Prepaid expenses and other assets, net 86,575 158,872 ---------- ---------- Total assets $5,339,398 $5,787,683 ========== ========== Liabilities and Partners' Capital Liabilities: Accounts payable and accrued expenses $ 47,605 $ 82,072 Partnership distributions payable 136,570 154,874 ---------- ---------- 184,175 236,946 ---------- ---------- Partners' capital: Fund II and III Associates--Brookwood Grill 1,210,117 1,305,317 Wells Real Estate Fund VI 1,350,182 1,456,417 Wells Real Estate Fund VII 2,594,924 2,789,003 ---------- ---------- Total partners' capital 5,155,223 5,550,737 ---------- ---------- Total liabilities and partners' capital $5,339,398 $5,787,683 ========== ==========Statements

~~2001~~CAUTIONARY ~~2000~~NOTE ~~1999~~REGARDING FORWARD-~~-------~~LOOKING ~~--------~~STATEMENTS -------- Revenues: Rental income $845,597 $869,390 $953,952 Other income 0 0 23,843 Interest income 2,566 0 0 -------- -------- -------- 848,163 869,390 977,795 -------- -------- -------- Expenses: Depreciation 314,558 355,293 415,165 Operating costs, net of reimbursements 77,354 70,693 68,691 Management and leasing fees 103,277 111,567 129,798 Legal and accounting 12,389 4,513 4,952 Partnership administration 21,691 22,646 19,891 Bad debt expense 55,802 74,145 0 -------- -------- -------- 585,071 638,857 638,497 -------- -------- -------- Net income $263,092 $230,533 $339,298 ======== ======== ======== Net income allocated to Fund II and III Associates-- $ 63,326 $ 55,489 $ 81,669 Brookwood Grill ======== ======== ======== Net income allocated to Wells Real Estate Fund VI $ 70,667 $ 61,921 $ 91,135 ======== ======== ======== Net income allocated to Wells Real Estate Fund VII $129,099 $113,123 $166,494 ======== ======== ========

~~Fund~~Certain IIstatements ~~and~~contained ~~III~~in ~~Associates~~this Form 10--K ~~Wells~~of Wells Real ~~Total~~Estate ~~Brookwood~~Fund ~~Real~~II ~~Estate~~(the ~~Estate~~“Partnership” ~~Partners'~~or ~~Grill~~the ~~Fund~~“Registrant”) VIother ~~Fund~~than ~~VII~~historical ~~Capital~~facts ~~------------~~may be ~~-----------~~considered forward-~~----------~~looking ~~-----------~~statements ~~Balance,~~within ~~December~~the ~~31,~~meaning ~~1998~~of $Section 27A ~~1,507,807~~of $the 1Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such statements include,~~682,380~~ $in 3particular,~~201,805~~ $statements 6about our plans,~~391~~ strategies,~~992~~ ~~Net~~and ~~income~~prospects ~~81,669~~and ~~91,135~~are ~~166,494~~subject ~~339,298~~to ~~Partnership~~certain ~~distributions~~risks ~~(182,885)~~and ~~(204~~uncertainties,~~085)~~ ~~(372~~as well as known and unknown risks,~~836)~~ ~~(759~~which could cause actual results to differ materially from those projected or anticipated. Therefore,~~806)~~ ~~------------~~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 ~~Balance,~~terminology ~~December~~such 31as “may,” ~~1999~~“will,” 1“expect,~~406,591~~” 1“intend,~~569~~” “anticipate,~~430~~” 2“estimate,~~995~~” “believe,~~463~~” 5“continue,~~971,484~~” ~~Net~~or ~~income~~other ~~55,489~~similar 61words. Specifically,~~921~~ ~~113~~we consider,~~123~~ ~~230~~among others,~~533~~ ~~Partnership~~statements ~~distributions~~concerning ~~(156,763)~~future ~~(174,934)~~operating ~~(319~~results and cash flows,~~583)~~ ~~(651~~our ability to meet future obligations,~~280)~~ ~~------------~~and ~~-----------~~the amount and timing of any future distributions to limited partners to be forward-~~----------~~looking statements. Readers are cautioned not to place undue reliance on these forward-~~----------~~looking ~~Balance~~statements, ~~December~~which ~~31,~~speak ~~2000~~only ~~1,305,317~~as ~~1,456,417~~of ~~2,789,003~~the ~~5,550,737~~date ~~Net~~this report ~~income~~is ~~63,326~~filed ~~70,667~~with ~~129,099~~the ~~263,092~~Securities ~~Partnership~~and ~~distributions~~Exchange ~~(158,526)~~Commission. ~~(176,902)~~We ~~(323,178)~~make no representations or warranties (~~658,606~~express or implied) ~~------------~~about ~~-----------~~the ~~-----------~~accuracy of any such forward-~~----------~~looking ~~Balance,~~statements ~~December~~contained ~~31,~~in ~~2001~~this $Form 110-K,~~210,117~~ $and ~~1,350,182~~we $do 2not intend to publicly update or revise any forward-looking statements,~~594,924~~ $whether 5as a result of new information,~~155,223~~ ~~============~~future ~~===========~~events, ~~===========~~or ~~===========~~otherwise.

~~2001~~Any ~~2000~~such ~~1999~~ forward-~~--------~~looking ~~---------~~statements ~~---------~~are subject ~~Cash~~to ~~flows~~unknown ~~from operating activities: Net income $ 263~~risks,~~092~~ ~~$ 230~~uncertainties,~~533~~ $and ~~339,298~~other ~~---------~~factors ~~---------~~and ~~---------~~are ~~Adjustments~~based toon ~~reconcile~~a ~~net~~number ~~income~~of toassumptions ~~net~~involving ~~cash~~judgments ~~provided~~with byrespect ~~operating~~to, ~~activities:~~among ~~Depreciation~~other ~~314~~things,~~558~~ ~~355~~future economic,~~293~~ ~~415~~competitive,~~165~~ ~~Changes in assets~~ and ~~liabilities:~~market ~~Accounts receivable 124~~conditions,~~495~~ ~~10,578~~all ~~(51,004)~~of ~~Prepaid~~which ~~expenses~~are ~~and~~difficult ~~other~~or impossible ~~assets,~~to ~~net~~predict ~~72,297~~accurately. ~~54,571~~To ~~20,522~~the ~~Accounts~~extent ~~payable~~that ~~and~~our ~~accrued~~assumptions ~~expenses~~differ ~~(34,467)~~from ~~(5,854)~~actual ~~(104~~results,~~146)~~ ~~---------~~our ~~---------~~ability ~~---------~~to ~~Total~~meet ~~adjustments~~such ~~476,883~~forward-looking ~~414~~statements,~~588~~ ~~280,537~~including ~~---------~~our ~~---------~~ability ~~---------~~to ~~Net~~generate positive cash ~~provided~~flow byfrom ~~operating~~operations, ~~activities~~provide ~~739,975~~dividends ~~645~~to stockholders,~~121~~ ~~619,835~~and ~~Cash~~maintain ~~flows~~the ~~from~~value ~~investing~~of ~~activities:~~our ~~Investment in~~ real estate ~~0 0 (19~~properties,~~772)~~ ~~Cash~~may ~~flows~~be ~~from~~significantly ~~financing~~hindered. ~~activities:~~Contained ~~Distributions to joint venture partners (676,910) (746,481) (719,447) --------- --------- --------- Net increase (decrease)~~ in ~~cash~~Item 1A. ~~and~~are ~~cash~~some ~~equivalents~~of ~~63,065~~the ~~(101,360)~~risks ~~(119,384) Cash~~ and ~~cash equivalents~~uncertainties, ~~beginning~~although ofnot ~~year~~all ~~88,044~~risks ~~189,404~~and ~~308~~uncertainties,~~788~~ ~~---------~~which ~~---------~~could ~~---------~~cause ~~Cash~~actual ~~and~~results ~~cash~~to differ ~~equivalents,~~materially ~~end~~from ofthose ~~year~~presented $in ~~151,109~~our $forward-looking ~~88,044~~statements. ~~$ 189,404 ========= ========= =========~~

~~2001~~Page 2000 1999 --------- ---------- ----------- Financial statement net income $ 895,814 $ 502,126 $ 371,178 Increase (decrease) in net income resulting from: Depreciation expense for financial reporting purposes in excess of amounts for income tax purposes 533,214 599,379 625,223 Expenses deductible when paid for income tax purposes, accrued for financial reporting purposes 49,420 24,106 20,482 Rental income recognized for income tax purposes in excess of (less than) amounts for financial reporting purposes 17,434 2~~,085~~ (6,205) Gain on sale of property for financial reporting purposes in excess of amounts for income tax purposes (769,841) 0 0 Involuntary conversion of fixed assets for income tax purposes 0 0 0 Meals and entertainment 1,550 671 935 --------- ---------- ----------- Income tax basis net income $ 727,591 $1,128,367 $ 1,011,613 ========= ========== ===========

2001Index 2000to 1999 ------------ ------------ ------------ Financial statement partners' capital $ 19,304,115 $ 19,307,522 $ 20,722,383 Increase (decrease) in partners' capital resulting from: Depreciation expense for financial reporting purposes in excess of amounts for income tax purposes 3,553,000 3,019,786 2,420,407 Joint venture change in ownership (28,326) (28,326) (28,326) Accumulated expenses deductible when paid for income tax purposes, accrued for financial reporting purposes 602,211 552,791 528,685 Accumulated rental income accrued for financial reporting purposes in excess of amounts for income tax purposes (85,188) (102,622) (104,707) Partnership distributions payable 8,135 483,158 483,167 Other (38,587) (40,137) (40,808) Gain on sale of property for financial reporting purposes in excess of amounts for income tax purposes (769,841) 0 0 ------------ ------------ ------------ Income tax basis partners' capital for income tax purposes $ 22,545,519 $ 23,192,172 $ 23,980,801 ============ ============ ============Statements

~~2000~~WELLS ~~Quarters~~REAL ~~Ended~~ESTATE ~~------------------------------------------------~~FUND ~~March~~II 31 June 30 September 30 December 31 ======== ======== ============ =========== Revenues $153,976 $130,362 $ 104,354 $ 113,434 Net income 153,976 130,362 104,354 113,434 Net income allocated to Class A limited partners 153,976 130,362 104,354 113,434 Net income per Class A limited partner unit outstanding $ 1.42 $ 1.20 $ 0.96 $ 1.04 Distribution per Class A limited partner unit outstanding 4.38 4.53 4.37 4.38

~~2001~~PART ~~2000~~I ---------- ---------- ASSETS REAL ESTATE ASSETS: Land $1,504,743 $1,504,743 Building and improvements, less accumulated depreciation of $7,889,603 in 2001 and $7,113,487 in 2000 5,572,282 6,274,702 ---------- ---------- Total real estate assets 7,077,025 7,779,445 CASH AND CASH EQUIVALENTS 211,954 240,314 ACCOUNTS RECEIVABLE 5,346 23,202 PREPAID AND OTHER ASSETS, net 78,954 123,399 ---------- ---------- Total assets $7,373,279 $8,166,360 ========== ========== LIABILITIES AND PARTNERS' CAPITAL LIABILITIES: Distributions payable to partners $ 124,050 $ 149,227 Accounts payable 100,366 104,321 ---------- ---------- Total liabilities 224,416 253,548 ---------- ---------- COMMITMENTS AND CONTINGENCIES (Note 4) partners' capital: Wells Real Estate Fund II 4,187,690 4,631,085 Wells Real Estate Fund II-OW 398,736 423,642 Wells Real Estate Fund III, L.P. 2,562,437 2,858,085 ---------- ---------- Total partners' capital 7,148,863 7,912,812 ---------- ---------- Total liabilities and partners' capital $7,373,279 $8,166,360 ========== ==========

~~2001~~ITEM ~~2000 1999 ----------- ----------- ----------- REVENUES: Rental income $~~ 1,470,144 $ 1,468,784 $ 1,470,144 Interest Income 7,730 0 0 ----------- ----------- ----------- 1,477,874 1,468,784 1,470,144 ----------- ----------- ----------- EXPENSES: Depreciation 776,116 877,240 867,719 Operating costs, net of reimbursements 635,897 738,585 711,346 Management and leasing fees 190,978 185,035 179,762 Legal and accounting 9,002 5,250 5,250 ----------- ----------- ----------- 1,611,993 1,806,110 1,764,077 ----------- ----------- ----------- NET LOSS $ (134,119) $ (337,326) $ (293,933) =========== =========== =========== NET LOSS ALLOCATED TO WELLS REAL ESTATE FUND II $ (77,843) $ (195,784) $ (170,613) =========== =========== =========== NET LOSS ALLOCATED TO WELLS REAL ESTATE FUND II-OW $ (4,372) $ (10,997) $ (9,568) =========== =========== =========== NET LOSS ALLOCATED TO WELLS REAL ESTATE FUND III, L.P. ~~$ (51,904) $ (130,545) $ (113,752) =========== =========== ===========~~BUSINESS.

~~WELLS~~General REAL WELLS REAL WELLS REAL ESTATE TOTAL ESTATE ESTATE FUND III, PARTNERS' FUND II FUND II-OW L.P. CAPITAL ----------- ---------- ----------- ----------- BALANCE, December 31, 1998 $ 5,697,944 $ 483,517 $ 3,569,416 $ 9,750,877 Net loss (170,613) (9,568) (113,752) (293,933) Distributions (365,069) (20,472) (243,400) (628,941) ----------- --------- ----------- ----------- BALANCE, December 31, 1999 5,162,262 453,477 3,212,264 8,828,003 Net loss (195,784) (10,997) (130,545) (337,326) Distributions (335,393) (18,839) (223,633) (577,865) ----------- --------- ----------- ----------- BALANCE, December 31, 2000 4,631,085 423,641 2,858,086 7,912,812 Net loss (77,843) (4,372) (51,904) (134,119) Distributions (365,553) (20,533) (243,744) (629,830) ----------- --------- ----------- ----------- BALANCE, December 31, 2001 $ 4,187,689 $ 398,736 $ 2,562,438 $ 7,148,863 =========== ========= =========== ===========

~~2001~~Wells ~~2000~~Real ~~1999~~Estate ~~---------~~Fund II ~~-----------~~(the ~~---------~~“Partnership”) ~~CASH~~is ~~FLOWS~~a ~~FROM~~Georgia ~~OPERATING~~public ~~ACTIVITIES:~~limited ~~Net~~partnership ~~loss~~with ~~$(134~~Leo F. Wells,~~119)~~ III $and ~~(337~~Wells Capital,~~326)~~ $Inc. (~~293,933~~“Wells Capital”), ~~---------~~a ~~-----------~~Georgia ~~---------~~corporation, ~~Adjustments~~serving toas ~~reconcile~~its ~~net~~general ~~loss~~partners to(collectively, ~~net~~the ~~cash~~“General ~~provided~~Partners”). byWells ~~operating~~Capital ~~activities:~~is ~~Depreciation~~a ~~776,116~~wholly ~~877,240~~owned ~~867,719~~subsidiary ~~Changes~~of inWells ~~assets~~Real ~~and~~Estate ~~liabilities:~~Funds, ~~Accounts~~Inc. ~~receivable~~(“WREF”). ~~17,856~~Leo ~~6,816~~F. ~~(11~~Wells,~~904)~~ ~~Prepaid~~III ~~expenses~~is the president and ~~other~~sole ~~assets,~~director ~~net~~of ~~44,445~~Wells ~~89,744~~Capital ~~89,745~~and ~~Accounts~~the ~~payable (3~~president,~~955)~~ ~~102,520~~sole (2director,~~786)~~ ~~---------~~and ~~-----------~~sole ~~---------~~owner ~~Total~~of ~~adjustments~~WREF. ~~834,462~~The ~~1,076,320~~Partnership ~~942~~was formed on June 23,~~774~~ ~~---------~~1986 ~~-----------~~for ~~---------~~the ~~Net~~purpose ~~cash~~of ~~provided~~acquiring, bydeveloping, ~~operating~~constructing, ~~activities~~owning, ~~700~~operating,~~343~~ ~~738~~improving,~~994~~ ~~648~~leasing,~~841~~ and ~~---------~~managing income-~~----------~~producing ~~---------~~properties ~~CASH~~for ~~FLOWS~~investment ~~FROM~~purposes. ~~INVESTING~~The ~~ACTIVITIES:~~Partnership ~~Investment~~has intwo ~~real~~classes ~~estate~~of ~~assets~~limited ~~(73,696)~~partnership ~~(58~~interests,~~200)~~ ~~(23,400)~~Class A ~~---------~~and ~~-----------~~Class ~~---------~~B ~~CASH~~Units. ~~FLOWS~~Limited ~~FROM~~partners ~~FINANCING~~may ~~ACTIVITIES:~~vote ~~Distributions paid~~ to, ~~partners~~among ~~(655,007)~~other ~~(529~~things,~~650)~~ (~~665,153~~a) amend ~~---------~~the ~~-----------~~partnership agreement, ~~---------~~subject ~~NET~~to ~~INCREASE~~certain limitations; (~~DECREASE~~b) change INthe ~~CASH~~business ~~AND~~purpose ~~CASH~~or ~~EQUIVALENTS~~investment ~~(28,360)~~objectives ~~151,144~~of the Partnership; and (~~39,712~~c) add ~~CASH~~or ~~AND~~remove ~~CASH~~a ~~EQUIVALENTS,~~general ~~beginning~~partner. ofA ~~year~~majority ~~240,314~~vote ~~89,170~~on ~~128,882~~any ~~---------~~of ~~-----------~~the above-~~--------~~described ~~CASH~~matters ~~AND~~will ~~CASH~~bind ~~EQUIVALENTS,~~the Partnership ~~end~~without the concurrence of ~~year~~the $General ~~211,954~~Partners. $Each ~~240,314~~limited $partnership ~~89,170~~unit ~~=========~~has ~~===========~~equal ~~=========~~voting rights regardless of class.

On September 8, 1986, the Partnership commenced an offering of up to $50,000,000 of Class A or Class B limited partnership units ($250.00 per unit) pursuant to a Registration Statement filed on Form S-11 under the Securities Act of 1933. The offering was terminated on September 7, 1988, at which time the Partnership had sold approximately 139,793 Class A and Class B Units representing total limited partner capital contributions of $34,948,250. Following the termination of the offering, the Partnership repurchased 1,000 limited partnership units. Since the termination of the offering in 1988, the total number of outstanding Class B Units has decreased to 30,220 due to the rescission of one Class B unit.

Operating Phases and Objectives

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

•

Fundraising phase

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

•

Investing phase

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

•

Holding phase

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

•

Positioning-for-sale phase

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

•

Disposition-and-liquidation phase

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

Page 3

Index to Financial Statements

We are in the disposition-and-liquidation phase of our life cycle. Our focus on the remaining assets involves marketing efforts that we believe will result in the best disposition pricing for our limited partners.

Employees

The Partnership has no direct employees. The employees of Wells Capital and Wells Management Company, Inc. (“Wells Management”), an affiliate of the General Partners, perform a full range of real estate services for the Partnership including leasing and property management, accounting, asset management, and investor relations. See Item 13, “Certain Relationships and Related Transactions,” for a summary of the fees paid to the General Partners or their affiliates during the years ended December 31, 2008, 2007, and 2006.

Insurance

Wells Management carries comprehensive liability and extended coverage with respect to the properties we own through our investment in Fund II and Fund II-OW. In the opinion of management, our properties are adequately insured.

Competition

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

Economic Dependency

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

Wells Capital and Wells Management are all owned and controlled by WREF. The operations of Wells Capital and Wells Management represent substantially all of the business of WREF. Accordingly, we focus on the financial condition of WREF when assessing the financial condition of Wells Capital and Wells Management. In the event that WREF were to become unable to meet its obligations as they become due, we might be required to find alternative service providers.

Future net income generated by WREF will be largely dependent upon the amount of fees earned by Wells Capital and Wells Management based on, among other things, the level of investor proceeds raised from the sale of common stock for certain WREF-sponsored programs and the volume of future acquisitions and dispositions of real estate assets by WREF-sponsored programs, as well as anticipated dividend income earned from its holdings of common stock of Piedmont Office Realty Trust, Inc. (“Piedmont REIT”), which was acquired in connection with the Piedmont REIT internalization transaction (see Assertion of Legal Actions Against Related-Parties below). In addition, WREF guarantees debt of another WREF-sponsored product which was in the amount of approximately $59.0 million as of February 28, 2009. The General Partners believe that WREF generates adequate cash flow from operations and has adequate liquidity available in the form of cash on hand and other investments necessary to meet its current and future obligations as they become due.

We are also dependent upon the ability of our current tenants to pay their contractual rent amounts as they become due. The inability of a tenant to pay future rental amounts would be likely to have a negative impact on

Page 4

Index to Financial Statements

our results of operations. We are not currently aware of any reason why our existing tenants will not be able to pay their contractual rental amounts as they become due in all material respects. Situations preventing the tenants from paying contractual rents could result in a material adverse impact on our results of operations.

Assertion of Legal Actions Against Related-Parties

On March 12, 2007, a stockholder of Piedmont REIT, filed a putative class action and derivative complaint, presently styled In re Wells Real Estate Investment Trust, Inc. Securities Litigation, in the United States District Court for the District of Maryland against, among others, Piedmont REIT; Leo F. Wells, III and Wells Capital, our General Partners; Wells Management, our property manager; certain affiliates of WREF; the directors of Piedmont REIT; and certain individuals who formerly served as officers or directors of Piedmont REIT prior to the closing of the internalization transaction on April 16, 2007. The complaint alleges, among other things, violations of the federal proxy rules and breaches of fiduciary duty arising from the Piedmont REIT internalization transaction and the related proxy statement filed with the SEC on February 26, 2007, as amended. The complaint seeks, among other things, unspecified monetary damages and nullification of the Piedmont REIT internalization transaction. On April 9, 2007, the District Court denied the plaintiff’s motion for an order enjoining the internalization transaction. On April 17, 2007, the Court granted the defendants’ motion to transfer venue to the United States District Court for the Northern District of Georgia, and the case was docketed in the Northern District of Georgia on April 24, 2007. On June 7, 2007, the Court granted a motion to designate the class lead plaintiff and class co-lead counsel. On June 27, 2007, the plaintiff filed an amended complaint, which attempts to assert class action claims on behalf of those persons who received and were entitled to vote on the Piedmont REIT proxy statement filed with the SEC on February 26, 2007, and derivative claims on behalf of Piedmont REIT. On July 9, 2007, the Court denied the plaintiff’s motion for expedited discovery related to an anticipated motion for a preliminary injunction. On August 13, 2007, the defendants filed a motion to dismiss the amended complaint. On March 31, 2008, the Court granted in part the defendants’ motion to dismiss the amended complaint. The Court dismissed five of the seven counts of the amended complaint in their entirety. The Court dismissed the remaining two counts with the exception of allegations regarding the failure to disclose in the Piedmont REIT proxy statement details of certain expressions of interest in acquiring Piedmont REIT. On April 21, 2008, the plaintiff filed a second amended complaint, which alleges violations of the federal proxy rules based upon allegations that the proxy statement to obtain approval for the Piedmont REIT internalization transaction omitted details of certain expressions of interest in acquiring Piedmont REIT. The second amended complaint seeks, among other things, unspecified monetary damages, to nullify and rescind the internalization transaction, and to cancel and rescind any stock issued to the defendants as consideration for the internalization transaction. On May 12, 2008, the defendants answered and raised certain defenses to the second amended complaint. On June 23, 2008, the plaintiff filed a motion for class certification. The defendants responded to the plaintiff’s motion for class certification on January 16, 2009. The plaintiff filed its reply in support of its motions for class certification on February 19, 2009. The motion for class certification is currently pending before the court. The parties are presently engaged in discovery. Mr. Wells, Wells Capital, and Wells Management intend to vigorously defend this action. Any financial loss incurred by Wells Capital, Wells Management, or their affiliates could hinder their ability to successfully manage our operations and our portfolio of investments.

On August 24, 2007, two stockholders of Piedmont REIT filed a derivative complaint, styled Donald and Donna Goldstein, Derivatively on behalf of Defendant Wells Real Estate Investment Trust, Inc. v. Leo F. Wells, III, et al., in the Superior Court of Fulton County, Georgia, on behalf of Piedmont REIT against, among others, Leo F. Wells, III and Wells Capital, our General Partners, and a number of individuals who currently or formerly served as officers or directors of Piedmont REIT. The complaint alleges, among other things, that the consideration paid by Piedmont REIT as part of the internalization transaction was excessive; that the defendants breached their fiduciary duties to Piedmont REIT; and that the internalization transaction unjustly enriched the defendants. The complaint seeks, among other things, a judgment declaring that the defendants committed breaches of their fiduciary duties and were unjustly enriched at the expense of Piedmont REIT; monetary damages equal to the amount by which Piedmont REIT was damaged by the defendants; an order awarding Piedmont REIT restitution from the defendants and ordering disgorgement of all profits and benefits

Page 5

Index to Financial Statements

obtained by the defendants from their wrongful conduct and fiduciary breaches; an order rescinding the internalization transaction; and the establishment of a constructive trust upon any benefits improperly received by the defendants as a result of their wrongful conduct. On October 19, 2007, the Court verbally granted the defendants’ motion for a protective order (and entered a written order on October 24, 2007) staying discovery until the Court rules on the defendants’ motion to dismiss the complaint. On October 31, 2007, the defendants filed their motion to dismiss the plaintiffs’ derivative complaint. On December 19, 2007, the Court entered an order allowing the plaintiffs to take limited written discovery on the issue of derivative demand, but the order staying discovery entered in October 2007 otherwise remains in effect. The defendants responded to the limited discovery requested by the plaintiffs. On January 10, 2008, the plaintiffs filed an amended complaint, which contains substantially the same counts against the same defendants as the original complaint with certain additional factual allegations based primarily on events occurring after the original complaint was filed. In addition, the plaintiffs responded to the defendants’ motion to dismiss this lawsuit. A hearing on the motion to dismiss was held on February 22, 2008. On March 13, 2008, the Court granted the defendants’ motion to dismiss. On April 11, 2008, the plaintiffs filed a notice to appeal the Court’s judgment granting the defendants’ motion to dismiss. On February 9, 2009, the Georgia Court of Appeals issued an opinion affirming the Court’s judgment granting the defendants’ motion to dismiss. The plaintiffs did not file a notice of intention to apply for certiorari in the Georgia Supreme Court by their deadline of February 23, 2009.

Web Site Address

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

ITEM 1A.

RISK FACTORS.

Risk Related to Current Economic Conditions

Current economic conditions and turmoil in the credit markets have caused, and will likely continue to cause, market rental rates and property values to decline, may impede disposition of our properties at commercially reasonable terms, and have had, and will likely continue to have, an adverse effect on our financial condition.

Current economic conditions, the availability and cost of credit, the mortgage market, and declining real estate markets have contributed to increased volatility, lower real estate values, and diminished expectations for real estate markets and the economy as a whole. Many economists are predicting continued significant deterioration in economic conditions in the United States for 2009, along with significant increases in unemployment and vacancy rates at commercial properties. As a result, current economic conditions and the credit crisis have caused, and will likely continue to cause, commercial real estate values and market rental rates to decline significantly. Our estimated unit valuations as of December 31, 2008 have declined from their prior year levels, and are expected to continue to decline in the upcoming year. Deteriorating economic conditions could adversely impact the ability of one or more of our tenants to honor their lease payments and our ability to re-lease space on favorable terms as leases expire or as space otherwise becomes vacant at our properties. While we do not anticipate the need to access the credit markets, the impact of the current crisis in the credit markets may adversely affect the ability of potential purchasers of our properties to obtain financing. Therefore, this may affect our timing and/or ability to sell our properties at commercially reasonable terms. The current economic conditions and the difficulties currently being experienced in the mortgage and real estate markets have adversely affected our business model, financial condition, results of operations, and the valuation of our units. We do not expect that the difficult conditions in the mortgage and real estate markets are likely to improve in the near future. A worsening of these conditions would exacerbate the adverse effects that the current market environment has had on us and on commercial real estate in general.

Page 6

Index to Financial Statements

Real Estate Risks

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

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

•

changes in general or local economic conditions;

•

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

•

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

•

changes in tax, real estate, environmental, and zoning laws; and

•

periods of high interest rates and tight money supply.

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

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

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

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

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

Adverse economic conditions affecting the particular industry of our tenants of 2100 Space Park Drive may negatively impact your overall returns.

Adverse economic conditions affecting a particular industry of our tenants, could affect the financial ability of our tenants to make payments under their leases, which could cause delays in our receipt of rental revenues or a vacancy in one or more of our properties for a period of time. Therefore, changes in economic conditions of the particular industry of our tenants could reduce our income and distributions to limited partners and the value of 2100 Space Park Drive at the time of sale of such property.

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

The 2100 Space Park Drive property is occupied by only a few tenants and, therefore, the success of our investments is materially dependent on the financial stability of our tenants. Lease payment defaults by our tenants could cause us to reduce or reserve the amount of distributions to holders of Class A Units. A default of a tenant on its lease payments to us would cause us to lose the revenue from the property. In the event of a default, we may experience delays in enforcing our rights as landlord and may incur substantial costs in protecting our investment and re-letting our property. If a lease is terminated, we cannot assure you that we will be able to lease the property for the rent previously received or sell the property without incurring a loss.

Page 7

Index to Financial Statements

Vacancy at two of our properties could reduce or eliminate future cash distributions to the limited partners.

We have spent substantial funds on tenant improvements and other costs necessary to re-lease previously vacant space at 2100 Space Park Drive, which is currently 71% leased. The Louis Rose Building is entirely vacant and is under contract for sale in its current condition. If we are unable to sell these properties in their current condition and if these properties remain partially or fully vacant for a prolonged period of time, property earnings would suffer and we would be required to continue to reserve cash otherwise available for operating distributions to the limited partners. In addition, the residual values of these properties would be negatively impacted by vacancy because market values are largely dependent upon the value of in-place leases.

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

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

Our future financial success primarily depends on only a few tenants.

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

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

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

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

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

Page 8

Index to Financial Statements

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

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

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

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

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

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

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

We generally will hold our two remaining real properties in which we are invested until such time as the General Partners determine that the sale or other disposition thereof appears to be advantageous to achieve our investment objectives or until the sale of the properties is warranted even if it appears that such objectives will not be met. Our General Partners may exercise their discretion as to whether and when to sell a property, and we will have no obligation to sell properties at any particular time, except upon the termination of the Partnership as specified in the partnership agreement, or earlier if a majority of you vote to liquidate the Partnership pursuant to a formal proxy to liquidate. We cannot predict with any certainty the various market conditions affecting real estate investments which will exist at any particular time in the future. Due to the uncertainty of market conditions which may affect the future disposition of our properties, we cannot assure you that we will be able to sell our properties at a profit in the future. Accordingly, the timing of liquidation of the Partnership and the extent to which you will receive cash distributions and realize potential appreciation on our real estate investments will be dependent upon fluctuating market conditions.

Page 9

Index to Financial Statements

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

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

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

Certain of the real estate properties previously purchased by the Partnership and other Wells public limited partnerships sponsored by the General Partners have not appreciated to the levels anticipated at the time of purchase. Recently some of these properties have been sold by such partnerships at purchase prices below the prices paid for such properties. We cannot guarantee that any of our properties will appreciate in value.

General Investment Risks

You do not have any specific voting rights, and your rights are limited under our partnership agreement.

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

•

to amend our partnership agreement;

•

to change our business purpose or our investment objectives;

•

to remove our General Partners; or

•

to authorize a merger or a consolidation of the Partnership.

These are your only significant voting rights granted under our partnership agreement. Therefore, your voting rights are severely limited.

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

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

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

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

Page 10

Index to Financial Statements

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

Our General Partners or their affiliates perform services for us in connection with the management and leasing of our properties in which we own interests. Our affiliates may receive property management and leasing fees of 6.0% of gross revenues in connection with the commercial properties we own. In addition, we will reimburse our General Partners or their affiliates for the administrative services necessary to our prudent operation which includes actual costs of goods, services, and materials used for or by the Partnership. These fees and reimbursements will reduce the amount of cash available for capital expenditures to our properties or distributions to our limited partners.

For the three months ended December 31, 2008, Wells Management and Wells Capital elected to defer the receipt of management and leasing fees and administrative reimbursements due from the Partnership through its interests in the Joint Ventures. As of December 31, 2008, the Partnership owed aggregate management and leasing fees and administrative reimbursements, through its interests in the Joint Ventures, to Wells Management and Wells Capital of approximately $4,500 and $29,000, respectively, which is due from the Joint Ventures and, accordingly, is included in Investment in Fund II and Fund II-OW in the accompanying balance sheets.

The availability and the timing of cash distributions are uncertain.

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

Gains and distributions upon sale of our properties are uncertain.

Although gains from the sale of properties typically represent a substantial portion of any profits attributable to real estate investments, we cannot assure you that we will realize any gains on the sale of our properties. In addition, the amount of taxable gain allocated to you with respect to the sale of a Partnership property could exceed the cash proceeds received from such sale. While the net proceeds from the sale of a property will generally be distributed to investors, the General Partners, in their sole discretion, may not make such distribution if such proceeds are used to:

•

purchase land underlying any of our properties;

•

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

•

establish working capital reserves; or

•

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

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

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

Page 11

Index to Financial Statements

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

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

Concentration of Credit Risk

The Partnership maintains bank accounts with high-credit, quality financial institutions, which are fully insured through December 31, 2009. Beginning in January 2010, our cash balances may at times exceed the federally insured limits.

Marketability and Transferability Risks

There is no public trading market for your units.

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

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

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

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

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

Page 12

Index to Financial Statements

Special Risks Regarding Status of Units

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

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

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

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

Management Risks

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

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

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

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

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

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

Page 13

Index to Financial Statements

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

We are dependent on Wells Capital to conduct our operations; thus, adverse changes in the financial condition of Wells Capital, including changes arising from litigation or our relationship with Wells Capital, could hinder its ability to successfully manage our operations and our portfolio of investments. As a general partner in many Wells-sponsored programs, Wells Capital may have contingent liabilities for the obligations of such programs. Enforcement of such obligations against Wells Capital could result in a substantial reduction of its net worth. If such liabilities affected the level of services that Wells Capital could provide, our operations and financial performance could suffer. In addition, WREF, the sole stockholder of Wells Capital, currently guarantees certain debt of Wells Timberland REIT, Inc., a WREF-sponsored product that is in the start-up phase of its operations, which was equal to approximately $59.0 million as of February 28, 2009.

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

The net worth of our General Partners consists primarily of interests in real estate, retirement plans, partnerships, and closely-held businesses and, in the case of Wells Capital, receivables from affiliated corporations and partnerships. Accordingly, the net worth of our General Partners is illiquid and not readily marketable. This illiquidity may be relevant to you in evaluating the ability of our General Partners to fulfill their financial obligations to the Partnership. In addition, our General Partners have significant commitments to the other Wells-sponsored programs.

Conflicts of Interest Risks

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

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

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

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

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

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

•

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

•

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

•

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

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

Page 14

Index to Financial Statements

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

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

Federal Income Tax Risks

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

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

Investors may realize taxable income without cash distributions.

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

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

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

•

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

•

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

•

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

The IRS may challenge our allocations of profit and loss.

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

Page 15

Index to Financial Statements

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

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

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

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

Legislative or regulatory action could adversely affect investors.

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

Page 16

Index to Financial Statements

Retirement Plan and Qualified Plan Risks

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

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

•

your investment is consistent with your fiduciary obligations under the Employee Retirement Income Security Act (“ERISA”) and the Internal Revenue Code;

•

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

•

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

•

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

•

your investment will not produce “unrelated business taxable income” for the plan or IRA;

•

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

•

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

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

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

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

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

•

compel a termination and dissolution of the Partnership; or

Page 17

Index to Financial Statements

•

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

Adverse tax consequences may result because of minimum distribution requirements.

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

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

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

•

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

•

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

•

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

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

ITEM 1B.

UNRESOLVED STAFF COMMENTS.

There were no unresolved SEC staff comments as of December 31, 2008.

Page 18

Index to Financial Statements

ITEM 2.

PROPERTIES.

Overview

The Partnership owns interests in all of its real estate assets through its interest in Fund II and Fund II-OW, a joint venture between the Partnership and Wells Real Estate Fund II-OW. Fund II and Fund II-OW owns interests in real estate assets both directly and 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”) and properties:


Joint Venture	Joint Venture Partners	Ownership %	Properties	Leased % as of December 31,
Joint Venture	Joint Venture Partners	Ownership %	Properties	2008	2007	2006	2005	2004
Fund II and Fund II-OW	• Wells Real Estate Fund II • Wells Real Estate Fund II-OW	94.7% 5.3%	1. Louis Rose Building A two-story office building located in Charlotte, North Carolina	0%	0%	0%	0%	0%

Fund I and Fund II Tucker⁽¹⁾	• Wells Real Estate Fund I • Fund II and Fund II-OW	51.9% 48.1%	2. Heritage Place⁽¹⁾ A retail and commercial office complex located in Tucker, Georgia	—	—	—	49%⁽¹⁾	53%⁽¹⁾

Fund II and Fund III Associates (“Fund II-III Associates”)	• Fund II and Fund II-OW • Wells Real Estate Fund III, L.P.	63.1% 36.9%	3. 2100 Space Park Drive (formerly known as “Boeing at the Atrium”) A four-story office building located in Houston, Texas	71%	58%	100%	100%	100%
			4. Brookwood Grill⁽²⁾ A restaurant located in Roswell, Georgia	—	—	—	—	—

Fund II, III, VI and VII Associates (“Fund II-III-VI-VII Associates”)⁽³⁾	• Fund II-III Associates • Wells Real Estate Fund VI, L.P. • Wells Real Estate Fund VII, L.P.	23.4% 26.2% 50.4%	5. Holcomb Bridge Property⁽²⁾ An office/retail center located in Roswell, Georgia	—	—	—	—	—

⁽¹⁾

The retail component of this property (approximately 30%) was sold in April 2003; therefore, the 2005 and 2004 leased percentages are applicable to the commercial office component only. The remaining office component of this property was sold in May 2006. Fund I and Fund II Tucker was liquidated and dissolved in 2008.

⁽²⁾

These properties were sold in July 2004.

⁽³⁾

Fund II-III-VI-VII Associates was liquidated and dissolved in 2006.

Wells Real Estate Fund II-OW and Wells Real Estate Fund III, L.P. are affiliated with the Partnership through common general partners. Wells Real Estate Fund I, Wells Real Estate Fund VI, L.P., and Wells Real Estate Fund VII, L.P. were affiliated with the Partnership through one or more common general partners prior to their dissolution. Each of the properties described above was acquired on an all-cash basis.

Page 19

Index to Financial Statements

Lease Expirations

As of December 31, 2008, the lease expirations scheduled during the following 10 years for all properties in which the Partnership owned an interest through the Joint Ventures described above, assuming no exercise of renewal options or termination rights, are summarized below:


Year of Lease Expiration	Number of Leases Expiring	Square Feet Expiring	Annualized Gross Base Rent in Year of Expiration		Partnership’s Share of Annualized Gross Base Rent in Year of Expiration⁽¹⁾		Percentage of Total Square Feet Expiring	Percentage of Total Annualized Gross Base Rent in Year of Expiration
2013⁽²⁾	1	59,797	$	1,106,244	$	667,840	72.6%	68.6%
2015⁽³⁾	1	22,549		505,891		305,406	27.4	31.4

	2	82,346	$	1,612,135	$	973,246	100.0%	100.0%

⁽¹⁾

The Partnership’s share of annualized gross base rent in year of expiration is calculated based on the Partnership’s ownership percentage in the joint venture that owns the leased property.

⁽²⁾

Includes expiration of Lockheed Martin Corporation lease (approximately 59,800 square feet).

⁽³⁾

Includes expiration of Hoyer Global (USA), Inc. lease (approximately 22,500 square feet).

Property Descriptions

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

Louis Rose Building

The Louis Rose Building is a two-story office building containing approximately 71,000 net rentable square feet located in Charlotte, North Carolina. The Louis Rose Building continues to remain vacant. The northeast submarket, in which this property is located, contains approximately 2.2 million square feet of office space and is currently experiencing an overall average vacancy rate of approximately 24%. Overall, the Charlotte market has about a 13.2% vacancy rate. On March 20, 2009, we executed an agreement to sell this property for $2.1 million in its current condition. We expect this transaction to close in the second quarter of 2009; however, we offer no assurances that it will close.

Heritage Place

Heritage Place is a retail shopping center containing approximately 30,000 square feet and a commercial office building complex containing approximately 67,000 square feet located in Tucker, Georgia. On April 7, 2003, Fund I and Fund II Tucker sold the retail portion of Heritage Place, which comprised approximately 30% of the total premises. The retail portion of Heritage Place was sold for a gross sale price of $3,400,000. As a result of this sale, the Partnership was allocated a gain of approximately $133,000 and net sale proceeds of approximately $1,461,000. The net proceeds from this sale attributable to the Partnership were distributed in November 2006. On May 10, 2006, Fund I and Fund II Tucker sold the office component of Heritage Place to an unrelated third party for a gross sale price of $4,215,000. As a result of the sale, Fund I and Fund II Tucker received net sale proceeds of approximately $4,028,000, of which approximately $1,834,000 was allocated to the Partnership. As of March 31, 2006, Fund I and Fund II Tucker recognized an impairment loss of approximately $795,000 in order to reduce the carrying value of Heritage Place to its estimated fair value, less costs to sell as a result of a change in management’s intended holding period for this asset, and recognized an additional loss on sale of approximately $10,000. Approximately $362,000 and $5,000 of the impairment loss and loss on sale were allocable to the Partnership, respectively. The undistributed net proceeds from this sale attributable to the Partnership are currently being held by Fund II and Fund II-OW.

Page 20

Index to Financial Statements

2100 Space Park Drive

The 2100 Space Park Drive property is a four-story office building containing approximately 116,000 rentable square feet located on a 5.6-acre tract of land adjacent to the Johnson Space Center in metropolitan Houston, Texas. The entire rentable area of 2100 Space Park Drive was under a lease agreement with Boeing/Shuttle Division (“Boeing”). In December 2006, Boeing exercised the option to reduce the square footage by approximately 46% effective September 18, 2007, which consisted of the first two floors of the building. In September 2007, Boeing paid a termination fee equal to the unamortized leasehold costs incurred by the landlord. During the third quarter of 2007, Fund II-III Associates completed a lease amendment and temporary occupancy agreement with Boeing to lease back, in aggregate, approximately 4% of the building through March 31, 2008. After fulfilling the terms of the lease, Boeing vacated the space in March 2008.

In April 2008, Fund II-III Associates and Hoyer Global (USA), Inc. (“Hoyer”) entered into a lease agreement for approximately 19% of 2100 Space Park Drive that commenced in July 2008 and extends through December 2015. Hoyer has the right to extend the lease for up to two additional five-year periods. Under the terms of the lease, following a six-month rental abatement period that was fully absorbed in 2008, annualized base rent will be approximately $438,000 and is scheduled to increase by approximately $11,300 annually each January beginning in the eighteenth month of the lease. The annualized base rent in 2015 will be approximately $506,000.

In July 2008, Fund II-III Associates and Lockheed Martin Corporation (“Lockheed”) entered into a lease agreement for approximately 52% of 2100 Space Park Drive that commenced in October 2008 and extends through December 2013. Lockheed has the right to extend the lease for up to two additional five-year periods. Under the terms of the lease, following a three-month rental abatement period that was fully absorbed in 2008, annualized base rent will be approximately $1,046,000 and is scheduled to increase by approximately $30,000 in January 2011 and January 2012. The annualized base rent in 2013 will be approximately $1,106,000.

Brookwood Grill

Brookwood Grill is an approximate 7,000-square-foot restaurant located in Roswell, Georgia. In September 1991, a lease agreement was entered into with the Brookwood Grill of Roswell, Inc. and was set to expire in 2012. On July 1, 2004, Fund II-III Associates and Fund II-III-VI-VII Associates sold Brookwood Grill and the Holcomb Bridge Property, described below, to an unrelated third party for an aggregate gross sale price of $9,500,000. As a result of the sale of Brookwood Grill, the Partnership was allocated a gain of approximately $455,000 and net proceeds of approximately $1,369,000.

Holcomb Bridge Property

The Holcomb Bridge Property consisted of two buildings leased to multiple tenants containing a total of approximately 49,500 square feet located in Roswell, Georgia. On July 1, 2004, Fund II-III Associates and Fund II-III-VI-VII Associates sold Brookwood Grill and the Holcomb Bridge Property to an unrelated third party for an aggregate gross sales price of $9,500,000. As a result of the sale of the Holcomb Bridge Property, the Partnership was allocated a gain of approximately $273,000 and net proceeds of approximately $953,000.

ITEM 3.

LEGAL PROCEEDINGS.

From time to time, we are party to legal proceedings which arise in the ordinary course of our business. We are not currently involved in any litigation for which the outcome would, in the judgment of the General Partners based on information currently available, have a materially adverse impact on the results of operations or financial condition of the Partnership, nor is management aware of any such litigation threatened against us. For a description of pending litigation involving certain related parties, see “Assertion of Legal Actions Against Related-Parties” in Item 1. of this report.

Page 21

Index to Financial Statements

ITEM 4.

SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

No matters were submitted to a vote of the limited partners during the fourth quarter of 2008.

Page 22

Index to Financial Statements

PART II

ITEM 5.

MARKET FOR THE PARTNERSHIP’S UNITS AND RELATED SECURITY HOLDER MATTERS.

Summary

As of February 28, 2009, the Partnership had 108,572 outstanding Class A Units held by a total of 3,037 limited partners and 30,220 outstanding Class B Units held by a total of 727 limited partners. The total number of limited partners has decreased due to the repurchase of certain units since the termination of the offering in 1988. The total number of Class B Units has decreased due to the rescission of certain units since the termination of the offering in 1988. The capital contribution per unit is $250. There is no established public trading market for the Partnership’s limited partnership units, and it is not anticipated that a public trading market for the units will develop. Under the partnership agreement, the General Partners have the right to prohibit transfers of units under certain circumstances.

Unit Valuation

Because fiduciaries of retirement plans subject to ERISA and the IRA custodians are required to determine and report the value of the assets held in their respective plans or accounts on an annual basis, the General Partners are required under the partnership agreement to report estimated unit values each year in the Partnership’s Annual Report on Form 10-K. The methodology to be utilized for determining such estimated unit values under the partnership agreement requires the General Partners to estimate the amount a unit holder would receive assuming that the Partnership’s properties were sold at their estimated fair market values as of the end of the Partnership’s fiscal year, and the proceeds therefrom (without any reduction for selling expenses), plus the amount of net sale proceeds held by the Partnership at year-end from previous property sales, if any, were distributed to the limited partners in liquidation. The estimated unit valuations are intended to be an estimate of the distributions that would be made to limited partners who purchased their units directly from the Partnership in the Partnership’s original public offering of units.

The General Partners of the Partnership recently completed their estimated unit valuations as of December 31, 2008. Utilizing the foregoing methodology, the General Partners have estimated the Partnership’s unit valuations, based upon their estimates of property values as of December 31, 2008, to be approximately $68.43 per Class A Unit and $77.93 per Class B Unit, based on market conditions existing in early December 2008. These unit values do not reflect the approximately $1.2 million impairment loss that was recognized on the Louis Rose Building in the fourth quarter of 2008, of which approximately $1.1 million was allocated to the Partnership (see Item 7 for additional information). These estimates should not be viewed as an accurate reflection of the value of the limited partners’ units, how much limited partners might be able to sell their units for, or the fair market value of the Partnership’s properties, nor do they necessarily represent the amount of net proceeds limited partners would receive if the Partnership’s properties were sold and the proceeds were distributed in a liquidation of the Partnership. There is no established public trading market for the Partnership’s limited partnership units, and it is not anticipated that a public trading market for the units will ever develop. In addition, property values are subject to change and could decline in the future. While, as required by the partnership agreement, the General Partners have obtained an opinion from The David L. Beal Company, an independent appraiser certified by the Member Appraisal Institute, to the effect that such estimates of value were deemed reasonable and were prepared in accordance with appropriate methods for valuing real estate, no actual appraisals were obtained due to the inordinate expense that would be involved in obtaining appraisals for all of the Partnership’s properties.

The valuations performed by the General Partners are estimates only, and are based on a number of assumptions which may not be accurate or complete and may or may not be applicable to any specific limited partnership units. These estimated valuations assume, and are applicable only to, limited partners who purchased their units directly from the Partnership in the Partnership’s original public offering of units. Further, as set forth above, no third-party appraisals have or will be obtained. For these reasons, the estimated unit valuations set forth above

Page 23

Index to Financial Statements

should not be used by or relied upon by investors, other than fiduciaries of retirement plans and IRA custodians for limited ERISA and IRA reporting purposes, as any indication of the fair market value of their units. In addition, it should be noted that ERISA plan fiduciaries and IRA custodians may use estimated unit valuations obtained from other sources, such as prices paid for the Partnership’s units in secondary market trades, and that such estimated unit valuations may well be lower than those estimated by the General Partners using the methodology required by the partnership agreement.

It should also be noted that the Partnership is in the process of selling certain of its properties and that as properties are sold and the net proceeds from property sales are distributed to limited partners, the remaining value of the Partnership’s portfolio of properties, and resulting value of Partnership’s limited partnership units, will naturally decline. In considering the foregoing estimated unit valuations, it should be noted that the Partnership has previously distributed net sale proceeds in the amount of $0.00 per Class A Unit and $188.37 per Class B Unit to its limited partners. These amounts are intended to represent the per-unit distributions received by limited partners who purchased their units directly from the Partnership in the Partnership’s original public offering of units.

Operating Distributions

Class A Unit holders are entitled to an annual 8% noncumulative distribution preference over Class B Unit holders as to cash distributions from net cash from operations, defined in the partnership agreement as cash flow, less adequate cash reserves for other obligations of the Partnership for which there is no provision, but are initially allocated none of the depreciation, amortization, cost recovery, and interest expense. These items are allocated to Class B Unit holders until their capital account balances have been reduced to zero.

The Partnership has reserved distributions to limited partners since the fourth quarter of 2001 primarily as a result of (i) the vacancy of the Louis Rose Building effective April 30, 2001; (ii) a reduction in cash flows resulting from the sales of Cherokee Commons in 2001, the retail portion of Heritage Place in 2003, Brookwood Grill and the Holcomb Bridge Property in 2004, and the office component of Heritage Place in 2006; and (iii) funding tenant improvements and leasing costs incurred in connection with the 2100 Space Park Drive lease renewals in 2002, 2003, and 2008.

Page 24

Index to Financial Statements

ITEM 6.

SELECTED FINANCIAL DATA.

A summary of the selected financial data as of and for the fiscal years ended December 31, 2008, 2007, 2006, 2005, and 2004 is presented below. The comparability of net income for the periods presented below is impacted by the sale of properties described in Item 2.


	2008			2007			2006			2005			2004
Total assets	$	7,917,118		$	10,750,631		$	11,135,689		$	17,677,311		$	17,943,744
Equity in income (loss) of Joint Ventures	$	(2,841,648	)	$	(385,058	)	$	(541,622	)	$	(258,474	)	$	205,653
Net income (loss)	$	(2,833,513	)	$	(385,058	)	$	(541,622	)	$	(258,298	)	$	206,118
Net income (loss) allocated to Limited Partners:
Class A	$	(2,833,513	)	$	(385,058	)	$	(6,538,481	)	$	200,659		$	(252,839	)
Class B	$	0		$	0		$	5,996,859		$	(458,957	)	$	458,957
Net income (loss) per Limited Partner Unit
Class A		$(26.10	)		$(3.55	)		$ (60.22	)		$ 1.85			$ (2.33	)
Class B		$ 0.00			$ 0.00			$198.43			$(15.19	)		$15.19
Operating cash distribution per Limited Partner Unit
Class A		$ 0.00			$ 0.00			$ 0.00			$ 0.00			$ 0.00
Class B		$ 0.00			$ 0.00			$ 0.00			$ 0.00			$ 0.00
Distribution of net sale proceeds per Limited Partner Unit:
Class A		$ 0.00			$ 0.00			$ 0.03			$ 0.00			$ 0.00
Class B		$ 0.00			$ 0.00			$198.43			$ 0.00			$ 0.00

ITEM 7.

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

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

Overview

Portfolio Overview

We are currently in the disposition-and-liquidation phase of our life cycle. Of the six assets in which we originally owned interests, we have sold four assets. The lease with Boeing/Shuttle Division (“Boeing”), the sole tenant at 2100 Space Park Drive, expired on March 31, 2008. On April 24, 2008, Fund II-III Associates entered into a 90-month lease agreement with Hoyer Global (USA), Inc. (“Hoyer”) to occupy approximately 19% of 2100 Space Park Drive. On July 3, 2008, Fund II-III Associates entered into a 63-month lease agreement with Lockheed Martin Corporation (“Lockheed”) to occupy approximately 52% of 2100 Space Park Drive. Our focus at this time involves concentrating on marketing efforts that we believe will ultimately result in the best disposition pricing of our assets for our limited partners.

The General Partners have reserved operating distributions to the limited partners holding Class A Units since the fourth quarter of 2001 and anticipate continuing to reserve operating and net sale proceeds distributions primarily because the Louis Rose Building remains vacant and we will be required to fund our pro rata share of the remaining re-leasing costs and capital improvements at 2100 Space Park Drive. Once the details surrounding the potential sales of the Louis Rose Building and 2100 Space Park Drive become known, the General Partners will evaluate if distributions of net sale proceeds are appropriate.

Page 25

Index to Financial Statements

Property Summary

As we move further into the disposition-and-liquidation phase, we will continue to focus on marketing the remaining properties for sale. In doing so, our attention has shifted to locating suitable buyers and negotiating purchase-sale contracts that will attempt to maximize the total return to our limited partners and minimize contingencies and our post-closing involvement with buyers.

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

•

Cherokee Commons was sold on October 1, 2001.

•

Heritage Place originally included both an office component and a retail shopping center. The retail center, which represented approximately 30% of the premises, was sold on April 7, 2003. The remaining office component was sold on May 10, 2006.

•

Brookwood Grill was sold on July 1, 2004.

•

The Holcomb Bridge Property was sold on July 1, 2004.

•

The Louis Rose Building, located in Charlotte, North Carolina, is vacant. On March 20, 2009, we executed an agreement to sell this property.

•

The 2100 Space Park Drive property, located in Houston, Texas, is approximately 71% leased. We are currently marketing this property for sale.

Industry Factors

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

General Economic Conditions and Real Estate Market Commentary

Management reviews a number of economic forecasts and market commentaries in order to evaluate general economic conditions and to formulate a view of the current environment’s effect on the real estate markets in which we operate.

As measured by the U.S. gross domestic product (“GDP”), the U.S. economy’s growth decreased at a rate of 6.2% in the fourth quarter of 2008, according to preliminary estimates. For the full year of 2008, GDP increased 1.1% compared to a growth rate of 2.0% in 2007. The major contributors to negative GDP growth in the fourth quarter were decreases in exports, personal consumption expenditures, equipment and software, and residential fixed investment.

Real estate market fundamentals underlying the U.S. office markets deteriorated in 2008, particularly in the fourth quarter as evidenced by a vacancy rate of 14.5% for the fourth quarter compared to 12.6% vacancy a year ago. There was negative net absorption of 22 million square feet in the fourth quarter and negative 44.9 million square feet for the year, which is down from a positive absorption of 51.5 million square feet in 2007. Rents also declined as general economic conditions weakened.

Transaction volume was also down significantly in 2008. The volume of office properties selling for $5 million or more decreased to $54 billion in 2008, a 75% decrease from 2007 numbers. The large pricing gap between buyers and sellers and the lack of financing are generally cited as the major contributors. Average capitalization rates on office acquisitions increased 60 basis points in 2008. Central Business District sales in the fourth quarter were the weakest of the decade totaling only $3 billion, off 82% from fourth quarter 2007.

Page 26

Index to Financial Statements

With mounting corporate layoffs and the uncertain business environment, the office-space market is expected to remain sluggish in 2009. Though the depth of the downturn will vary across markets, every sector and metropolitan area will likely be impacted. Vacancy rates are expected to increase in 2009 with rents continuing their downward trend. Fortunately, though a substantial amount of space will be delivered in 2009, the credit crunch has cut off financing for many speculative office developments. Sales volume could pick up in 2009, especially in the second half of the year. We expect distressed sales to increase; thus, capitalization rates may continue to increase in 2009 as sellers come under more pressure to dispose of assets.

Impact of Economic Conditions on our Portfolio

While some of the market conditions noted above may indicate expected changes in rental rates, the extent to which our portfolio may be affected is dependent upon the contractual rental rates currently provided in existing leases at the properties we own. As the majority of our in-place leases are at properties that were acquired at times during which the market demanded higher rental rates, as compared with today, new leasing activities in certain markets may result in a decrease in future rental rates. Additionally, the turbulence in the credit markets may adversely affect the ability of potential purchasers of our properties to obtain financing, which could affect our timing and/or ability to complete the disposition-and-liquidation phase of our life cycle.

Less diversified real estate funds that own fewer properties, such as the Partnership, and those with current vacancies or near-term tenant rollover, such as the Partnership, may face an increasingly challenging leasing environment. Further, residual values may also be negatively impacted since market values are largely dependent upon the value of in-place leases.

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

Liquidity and Capital Resources

Overview

Our operating strategy entails funding expenditures related to the recurring operations of the Joint Ventures’ properties and the portfolio with operating cash flows, including current and prior period operating distributions received from the Joint Ventures, and assessing the amount of remaining cash flows that will be required to fund known future re-leasing costs and other capital improvements. Any residual operating cash flows are generally considered available for distribution to the limited partners and, unless reserved, are generally paid quarterly. To the extent that operating cash flows are not sufficient to fund our recurring operations, net sale proceeds will be utilized. To the extent that net sale proceeds are not sufficient to fund our recurring operations, the General Partners are pursuing other funding options, which may include deferring the payment of administrative reimbursements and management and leasing fees to Wells Capital and Wells Management, a purchase money mortgage with a potential buyer, and/or infusion of cash by the General Partners. As a result, the ongoing monitoring of our cash position is critical to ensuring that adequate liquidity and capital resources are available. A prolonged economic downturn could adversely impact the ability of our tenants to honor their lease payments and, consequently, could impact our ability to fund the capital needs of our properties.

Short-Term Liquidity

We did not generate cash flow from operating activities during 2008, as Fund II and Fund II-OW continues to hold operating distributions received from the Joint Ventures and otherwise payable to the Partnership as a result of (i) its intention to fund its pro rata share of anticipated re-leasing costs and capital improvements for 2100 Space Park Drive, (ii) absorbing the rental abatement periods associated with the recent leasing activity at 2100 Space Park Drive, and (iii) the remaining vacant space at 2100 Space Park Drive and vacancy of the Louis

Page 27

Index to Financial Statements

Rose Building. Accordingly, no operating distributions were paid to limited partners during the year ended December 31, 2008. Future operating distributions 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 to fund our share of tenant re-leasing costs and other capital improvements for properties owned by the Joint Ventures.

During the year ended December 31, 2008, we invested approximately $89,000 in Fund II and Fund II-OW, primarily for the purpose of funding the Partnership’s pro rata share of re-leasing costs and capital improvements at 2100 Space Park Drive.

We believe that the cash on hand, including net proceeds from the sale of properties, may not be sufficient to cover our working capital needs, including funding our pro rata share of anticipated re-leasing costs and capital improvements for 2100 Space Park Drive. Therefore, the General Partners are pursuing other funding options, which may include deferring the payment of administrative reimbursements and management and leasing fees to Wells Capital and Wells Management, a purchase money mortgage with a potential buyer of one or more of our properties, and/or infusion of cash by the General Partners.

Long-Term Liquidity

We expect that our future sources of capital will be primarily derived from net sale proceeds generated from the sale of properties, operating cash flows generated from the Joint Ventures, and the aforementioned funding options being pursued by the General Partners. Our future long-term liquidity requirements will include, but not be limited to, funding our share of 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 remaining re-leasing costs and capital improvements at 2100 Space Park Drive. Future cash flows from operating activities will be primarily affected by distributions received from the Joint Ventures, which are dependent upon the net operating income generated by the Joint Ventures’ properties, less reserves for known capital expenditures.

We have encountered difficulties in re-leasing the Louis Rose Building, primarily due to the softening of the Charlotte office market and related Northeast submarket of Charlotte following the expiration of the sole tenant’s lease on April 30, 2001. The Northeast submarket of Charlotte continues to present challenges to landlords, primarily due to the contraction of the financial services industry, the availability of office space for lease, and low rental rates and concessions offered to prospective tenants. As of December 31, 2008, the vacancy rate for the Northeast submarket of Charlotte is 24%, compared to the vacancy rate for Charlotte as a whole of 13.2%.

After careful consideration of the impact that market conditions in Charlotte, North Carolina, were having on the value of properties similar to the Louis Rose Building, management concluded that attempting to sell the Louis Rose Building in its current condition would be in the best economic interest of the limited partners. As a result, we intend to continue to market this building for sale.

Capital Resources

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

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 our properties for

Page 28

Index to Financial Statements

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 funded from the operations of the Joint Ventures will be required to be funded by the Partnership and the other respective joint venture partners on a pro rata basis. In the event that the Partnership cannot fund its pro rata share of capital or other expenditures, the General Partners will consider other funding options, which may include deferring the payment of administrative reimbursements and management and leasing fees to Wells Capital and Wells Management, a purchase money mortgage with a potential buyer of one or more of our properties, and/or infusion of cash by the General Partners.

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 not sufficient to fund such costs, net sale proceeds reserves would then be utilized. If net sale proceeds reserves are not sufficient to fund such costs, the General Partners will pursue other funding options previously mentioned.

As of December 31, 2008, we had received, used, distributed, and held net sale proceeds allocated to the Partnership from the sale of properties as presented below:


Property Sold	Net Sale Proceeds	Partnership’s Approximate Ownership %	Net Sale Proceeds Allocated to the Partnership		Use of Net Sale Proceeds			Net Sale Proceeds Distributed to Partners as of December 31, 2008		Undistributed Net Sale Proceeds Being Reserved as of December 31, 2008
Property Sold	Net Sale Proceeds	Partnership’s Approximate Ownership %	Net Sale Proceeds Allocated to the Partnership		Amount		Purpose
Cherokee Commons (sold in 2001)	$8,414,089	50.8%	$	4,275,779		$1,380,616	• Re-leasing of 2100 Space Park Drive (2002 and 2003) • Funding for Fund I and Fund II Tucker operating expenses (2005)	$	2,895,163	$	0

Heritage Place retail portion (sold in 2003)	$3,207,708	45.5%		1,460,790		23,749	• Funding for Fund I and Fund II Tucker operating expenses (2005)		1,437,041		0

Brookwood Grill (sold in 2004)	$2,318,115	59.0%		1,368,616		385,388	• Funding for Fund I and Fund II Tucker operating expenses (2005) • Capital improvements for 2100 Space Park Drive (2008) • Funding for Fund II and Fund II-OW (2008)		983,228		0

Holcomb Bridge Property (sold in 2004)	$6,889,379	13.8%		952,801		268,233	• Funding for Fund I and Fund II Tucker operating expenses (2005) • Capital improvements for 2100 Space Park Drive (2008) • Funding for Fund II and Fund II-OW (2008)		684,568		0

Heritage Place office portion (sold in 2006)	$4,028,043	45.5%		1,834,371		520,571	• Capital improvements for 2100 Space Park Drive (2008) • Funding for Fund II and Fund II-OW (2008)		0		1,313,800

Total			$	9,892,357	$	2,578,557		$	6,000,000	$	1,313,800

Page 29

Index to Financial Statements

Upon evaluating the capital needs of our properties in which we currently hold an interest, our General Partners have determined to reserve net sale proceeds of approximately $1.3 million to fund our pro rata share of anticipated re-leasing costs and capital improvements at 2100 Space Park Drive. Accordingly, the net sale proceeds listed above will continue to be held in reserve by Fund II and Fund II-OW.

Results of Operations

Comparison of the year ended December 31, 2008 vs. the year ended December 31, 2007

Equity in loss of Fund II and Fund II-OW was $2,841,648 and $385,058 for the years ended December 31, 2008 and 2007, respectively. This increase in loss is primarily attributable to (i) impairment losses recognized by Fund II and Fund II-OW related to the Louis Rose Building in 2008, of which approximately $2,022,000 was allocated to the Partnership, (ii) incurring clean-up costs at the 2100 Space Park Drive property as a result of Hurricane Ike, and (iii) a decrease in rental income at 2100 Space Park Drive as a result of the Boeing lease expiration in March 2008.

We believe that the equity in loss of Fund II and Fund II-OW will be lower in future periods as a result of incurring impairment losses on the Louis Rose Building, of which approximately $2,022,000 was allocated to the Partnership in 2008.

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

Equity in loss of Fund II and Fund II-OW was $385,058 and $541,622 for the years ended December 31, 2007 and 2006, respectively. The decrease in loss was primarily attributable to (i) an impairment loss recognized by Fund I and Fund II Tucker in the first quarter of 2006, (ii) Fund II-III Associates recognizing lease termination expense in the fourth quarter of 2006 as a result of Boeing exercising an option to reduce square footage effective in the third quarter of 2007, (iii) lease termination income earned by Fund II-III Associates resulting from Boeing’s early lease termination in the third quarter of 2007, partially offset by (iv) a decrease in operating income earned by Fund II-III Associates as a result of the early lease termination at 2100 Space Park Drive, and (v) a decline in interest income due to a decrease in the average net sale proceeds held during the respective periods as a result of the November 2006 distribution.

Inflation

We are exposed to inflation risk, as income from our leases are the primary source of our cash flows from operations. There are typically provisions in our tenants’ leases that are intended to help protect us from the impact of inflation. These provisions typically include rent steps, reimbursement billings for operating expense pass-through charges, real estate tax and insurance reimbursements on a per-square-foot basis, or in some cases, annual reimbursement of operating expenses above a certain per-square-foot allowance. However, our leases may not readjust the reimbursement rates frequently enough to cover inflation.

Application of Critical Accounting Policies

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

Below is a discussion of the accounting policies that management considers to be critical in that they may require complex judgment in their application or require estimates about matters that are inherently uncertain.

Page 30

Index to Financial Statements

Investment in Real Estate Assets

We are required to make subjective assessments as to the useful lives of our depreciable assets. We consider the period of future benefit of the asset to determine the appropriate useful lives. These assessments have a direct impact on net income. The estimated useful lives of the Joint Ventures’ assets are depreciated using the straight-line method over the following useful lives:


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

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

Evaluating the Recoverability of Real Estate Assets

We continually monitor events and changes in circumstances that could indicate that the carrying amounts of the real estate assets in which we have an ownership interest through investments in the Joint Ventures may not be recoverable. When indicators of potential impairment are present, which suggest that the carrying amounts of real estate assets may not be recoverable, we assess the recoverability of the real estate assets by determining whether the respective carrying values will be recovered through the estimated undiscounted future operating cash flows expected from the use of the assets and their eventual disposition for assets held for use, or with the estimated fair values, less costs to sell, for assets held for sale. In the event that such expected undiscounted future cash flows for assets held for use, or the estimated fair values, less costs to sell, for assets held for sale, do not exceed the respective assets’ carrying values, we adjust the real estate assets to the respective estimated fair values, pursuant to the provisions of Statement of Financial Accounting Standards (“SFAS”) No. 144, Accounting for the Impairment or Disposal of Long-lived Assets, and recognize an impairment loss. Estimated fair values are calculated based on the following information, in order of preference, dependent upon availability: (i) recently quoted market prices, (ii) market prices for comparable properties, or (iii) the present value of future cash flows, including estimated salvage value.

In the first quarter of 2006, Fund I and Fund II Tucker recorded an impairment loss for the office component of Heritage Place of approximately $795,000, of which approximately $362,000 was allocated to the Partnership in order to reduce the carrying value of the property to its fair value, less costs to sell, as a result of a change in management’s intended holding period for this asset. In the second quarter of 2008, Fund II and Fund II-OW recorded an impairment loss on the Louis Rose Building of approximately $931,000 (approximately $881,000 of which was allocated to the Partnership) in order to reduce the carrying value of the property to its estimated fair value as a result of management’s decision to refine its strategy for disposing of the building. In the fourth quarter of 2008, Fund II and Fund II-OW recorded an additional impairment loss on the Louis Rose Building of approximately $1,205,000 (approximately $1,141,000 of which was allocated to the Partnership) in order to reduce the carrying value of the property to a revised estimate of its fair value estimated based on an executed contract to sell the property for $2,122,000, less estimated selling costs.

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

Page 31

Index to Financial Statements

Related-Party Transactions and Agreements

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

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

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

Subsequent Event

Louis Rose Building Sale Contract

On March 20, 2009, Fund II and Fund II-OW entered into a contract to sell the Louis Rose Building to an unrelated third party for $2,122,000. If the transaction progresses, the Partnership believes that it is likely to close in the second quarter of 2009; however, there are no assurances that this sale will be completed.

ITEM 7A.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

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

ITEM 8.

FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

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

Page 32

Index to Financial Statements

ITEM 9.

CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE.

There were no disagreements with the Partnership’s independent public accountants during the years ended December 31, 2008 and 2007.

ITEM 9A(T).

CONTROL AND PROCEDURES.

Evaluation of Disclosure Controls and Procedures

We carried out an evaluation, under the supervision and with the participation of management of Wells Capital, one of our General Partners, including the Principal Executive Officer and Principal Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures, as required by Rule 13a-15(b) of the Securities Exchange Act of 1934 as of December 31, 2008. Based upon that evaluation, which was completed as of the end of the period covered by this Form 10-K, the Principal Executive Officer and Principal Financial Officer concluded that our disclosure controls and procedures were effective at December 31, 2008 in providing a reasonable level of assurance that the information we are required to disclose in reports that we file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized, and reported within the time periods specified in applicable SEC rules and forms, including providing a reasonable level of assurance that the information required to be disclosed by us in such reports is accumulated and communicated to our management, including our Principal Executive Officer and our Principal Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

Management Report on Internal Control Over Financial Reporting

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

•

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

•

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

•

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

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

Our management has assessed the effectiveness of our internal control over financial reporting at December 31, 2008. To make this assessment, we used the criteria for effective internal control over financial reporting

Page 33

Index to Financial Statements

described in Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on this assessment, our management believes that our system of internal control over financial reporting met those criteria, and therefore our management has concluded that we maintained effective internal control over financial reporting as of December 31, 2008.

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

Changes in Internal Control Over Financial Reporting

There have been no significant changes in our internal control over financial reporting during the quarter ended December 31, 2008 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

ITEM 9B.

OTHER INFORMATION.

For the quarter ended December 31, 2008, all items required to be disclosed under Form 8-K were reported under Form 8-K.

Page 34

Index to Financial Statements

PART III

ITEM 10.

DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT’S GENERAL PARTNERS.

Wells Capital

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

Leo F. Wells, III

Mr. Wells, 65, who serves as one of our General Partners, is the president, treasurer, and sole director of Wells Capital, which is our corporate general partner. He is also the sole stockholder, president, and sole director of WREF, the parent corporation of Wells Capital, Wells Management, Wells Investment Securities, Inc. (“WIS”), and Wells & Associates, Inc., a real estate brokerage and investment company formed in 1976 and incorporated in 1978, for which Mr. Wells serves as principal broker. He is also the president, treasurer, and sole director of:

•

Wells Management, our property manager;

•

Wells Asset Management, Inc.;

•

Wells & Associates, Inc.; and

•

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

Mr. Wells is the president and a director of Wells Real Estate Investment Trust II, Inc., which is a Maryland corporation that currently qualifies as a real estate investment trust for tax purposes. He is also the president of Wells Timberland REIT, Inc., which is a Maryland corporation that intends to qualify as a real estate investment trust. Mr. Wells is the president and chairman of Wells Total Return REIT, Inc.

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

Section 16(a) Beneficial Ownership Reporting Compliance

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

Page 35

Index to Financial Statements

Financial Oversight Committee

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

Code of Ethics

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

ITEM 11.

COMPENSATION OF GENERAL PARTNERS AND AFFILIATES.

While the Partnership is managed by the General Partners and their affiliates, it does not pay any salaries or other compensation directly to the General Partners or to any individual employees, officers, or directors of the General Partners. Further, the Partnership does not employ, and is not managed by, any of its own employees, officers, or directors. Accordingly, no compensation has been awarded to, earned by, or paid to any such individuals in connection with the management of the Partnership. Due to our current management structure and our lack of any direct employees, officers, or directors, no discussion and analysis of compensation paid by the Partnership nor tabular information concerning salaries, bonuses, and other types of compensation to executive officers or directors of the Partnership has been included in this Annual Report on Form 10-K.

See Item 13, “Certain Relationships and Related Transactions,” for a description of the fees incurred by the Partnership payable to affiliates of the General Partners during the year ended December 31, 2008.

ITEM 12.

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

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

(b)	Set forth below is the security ownership of management as of February 28, 2009.

Title of Class

Name of

Beneficial Owner

Amount and Nature of

Beneficial Ownership

Percent of
Class

Limited Partnership Units

Leo F. Wells, III

275 Units⁽¹⁾

Less than 1%

⁽¹⁾

Leo F. Wells, III owns 61 Class A Units and 114 Class B Units through an Individual Retirement Account and 100 Class A Units through Wells Capital.

The General Partners did not receive any distributions of operating cash flow or net sale proceeds in 2008.

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

Page 36

Index to Financial Statements

ITEM 13.

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

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

Interest in Partnership Cash Flow and Net Sale Proceeds

The General Partners are entitled to receive a subordinated participation in distributions from cash available for distribution equal to 10% of the total distributions for such year payable only after the limited partners receive distributions from cash available for distribution equal to 8% of their adjusted capital accounts in each fiscal year. In addition, after limited partners receive their distributions equal to 8% of their adjusted capital contributions, and the General Partners are entitled to receive their distributions equal to 10% of the total distributions for such year, the General Partners will receive a participation of 10% of the additional distributions from cash available for a distribution, 9% of which shall be paid to the General Partners as a partnership management fee. The General Partners are also entitled to receive a subordinated participation in net sales proceeds equal to 15% of residual proceeds available for distribution after the limited partners have received a return of their adjusted capital contributions plus a 12% cumulative return on their adjusted capital contributions. The General Partners did not receive any distributions of net cash from operations or net sale proceeds for the year ended December 31, 2008.

Management and Leasing Fees

In accordance with the property management and leasing agreement, Wells Management, an affiliate of the General Partners, is entitled to compensation for the management and leasing of the Partnership’s properties owned through the Fund II and Fund II-OW equal to (a) 3% for management services and 3% for leasing services of the gross revenues collected monthly; plus a separate fee for the one-time lease-up of newly constructed properties in an amount not to exceed the fee customarily charged in arm’s-length transactions by others rendering similar services in the same geographic area for similar properties, which is assessed periodically based on market studies, or (b) in the case of commercial properties that are leased on a long-term net basis (ten or more years), 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. Management and leasing fees are paid by the Joint Ventures and, accordingly, are included in equity in loss of Fund II and Fund II-OW in the accompanying statement of operations. Our share of management and leasing fees and lease acquisition costs incurred through the Joint Ventures that are payable to Wells Management is $17,289, $66,471, and $78,234 for the years ended December 31, 2008, 2007, and 2006, respectively.

For the three months ended December 31, 2008, Wells Management elected to defer the receipt of management and leasing fees due from the Partnership through its interests in the Joint Ventures. As of December 31, 2008, the Partnership owed aggregate management and leasing fees, through its interests in the Joint Ventures, to Wells Management of approximately $4,500, which is due from the Joint Ventures and, accordingly, is included in Investment in Fund II and Fund II-OW in the accompanying balance sheets.

Administrative Reimbursements

Wells Capital, one of the General Partners, and Wells Management perform certain administrative services for the Partnership, relating to accounting and other partnership administration, and incur the related expenses. Such expenses are allocated among various other entities affiliated with the General Partners based on time spent on each fund by individual administrative personnel. In the opinion of the General Partners, this allocation is a reasonable estimation of such expenses. The administrative charges related to the Partnership are recorded by Fund II and Fund II-OW and, therefore, included in equity in loss of Fund II and Fund II-OW in the accompanying statements of operations. The Partnership’s share of administrative costs recorded by Fund II and Fund II-OW is $156,132, $183,583, and $144,065 payable to Wells Capital and Wells Management for the years ended December 31, 2008, 2007, and 2006, respectively.

Page 37

Index to Financial Statements

For the three months ended December 31, 2008, Wells Management and Wells Capital elected to defer the receipt of administrative reimbursements due from the Partnership through its interest in Fund II and Fund II-OW. As of December 31, 2008, the Partnership owed aggregate administrative reimbursements to Wells Management and Wells Capital of approximately $29,000, which is due from Fund II and Fund II-OW and, accordingly, is included in Investment in Fund II and Fund II-OW in the accompanying balance sheets.

Real Estate Commissions

In connection with the sale of our properties, the General Partners or their affiliates may receive commissions not exceeding the lesser of (a) 50% of the commissions customarily charged by other brokers in arm’s-length transactions involving comparable properties in the same geographic area or (b) 3% of the gross sales price of the property, and provided that payments of such commissions will be made only after limited partners have received prior distributions totaling 100% of their capital contributions plus a 6% cumulative return on their adjusted capital contributions. No real estate commissions were paid to the General Partners or affiliates for the years ended December 31, 2008, 2007, or 2006.

Procedures Regarding Related-Party Transactions

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

ITEM 14.

PRINCIPAL ACCOUNTING FEES AND SERVICES.

Preapproval Policies and Procedures

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

Fees Paid to the Independent Registered Public Accountants

Frazier & Deeter, LLC serves as our independent registered public accountants and has provided audit services since September 22, 2006. All such fees are recognized in the period to which the services relate. A portion of such fees is allocated to the joint ventures in which the Partnership invests. The aggregate fees billed to the Partnership for professional accounting services by Frazier & Deeter, LLC, including the audit of the Partnership’s annual financial statements, are recorded by Fund II and Fund II-OW. The Partnership’s share of such fees for the fiscal years ended December 31, 2008 and 2007 are set forth in the table below.

Page 38

Index to Financial Statements


	Frazier & Deeter, LLC
	2008		2007
Audit Fees	$	54,549	$	44,916
Audit-Related Fees		0		0
Tax Fees		0		0
Other Fees		0		0

Total	$	54,549	$	44,916

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

•

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

•

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

•

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

•

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

During the fiscal years ended December 31, 2008 and 2007, 100% of the services performed by Frazier & Deeter, LLC described above under the captions “Audit Fees,” “Audit-Related Fees,” “Tax Fees,” and “Other Fees” were approved in advance by a member of the Financial Oversight Committee.

Page 39

Index to Financial Statements

PART IV

ITEM 15.

EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

(a)1.

The financial statements are contained on pages F-2 through F-43 of this Annual Report on Form 10-K, and the list of the financial statements contained herein is set forth on page F-1, which is hereby incorporated by reference.

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

(c)	See (a) 1 above.

Page 40

Index to Financial Statements

SIGNATURES

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


	WELLS REAL ESTATE FUND II
	(Registrant)

	By:	WELLS CAPITAL, INC.
		(Corporate General Partner)

March 23, 2009	/S/ LEO F. WELLS, III
	Leo F. Wells, III President, Principal Executive Officer, and Sole Director of Wells Capital, Inc.

March 23, 2009	/S/ DOUGLAS P. WILLIAMS
	Douglas P. Williams Principal Financial Officer of Wells Capital, Inc.

Page 41

Index to Financial Statements

WELLS REAL ESTATE FUND II

TABLE OF CONTENTS


FINANCIAL STATEMENTS		Page

WELLS REAL ESTATE FUND II
Report of Independent Registered Public Accounting Firm – Frazier & Deeter, LLC		F-2
Balance Sheets as of December 31, 2008 and 2007		F-3
Statements of Operations for the Years Ended December 31, 2008, 2007, and 2006		F-4
Statements of Partners’ Capital for the Years Ended December 31, 2008, 2007, and 2006		F-5
Statements of Cash Flows for the Years Ended December 31, 2008, 2007, and 2006		F-6
Notes to Financial Statements		F-7

FUND II AND FUND II-OW
Report of Independent Registered Public Accounting Firm – Frazier & Deeter, LLC		F-17
Balance Sheets as of December 31, 2008 and 2007		F-18
Statements of Operations for the Years Ended December 31, 2008, 2007, and 2006		F-19
Statements of Partners’ Capital for the Years Ended December 31, 2008, 2007, and 2006		F-20
Statements of Cash Flows for the Years Ended December 31, 2008, 2007, and 2006		F-21
Notes to Financial Statements		F-22
Schedule III – Real Estate and Accumulated Depreciation		F-29

FUND II AND FUND III ASSOCIATES
Report of Independent Registered Public Accounting Firm – Frazier & Deeter, LLC		F-31
Balance Sheets as of December 31, 2008 and 2007		F-32
Statements of Operations for the Years Ended December 31, 2008, 2007, and 2006		F-33
Statements of Partners’ Capital for the Years Ended December 31, 2008, 2007, and 2006		F-34
Statements of Cash Flows for the Years Ended December 31, 2008, 2007, and 2006		F-35
Notes to Financial Statements		F-36
Schedule III – Real Estate and Accumulated Depreciation		F-42

Page F-1

Index to Financial Statements

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The General Partners of

Wells Real Estate Fund II

We have audited the accompanying balance sheets of Wells Real Estate Fund II (the “Partnership”) as of December 31, 2008 and 2007, and the related statements of operations, partners’ capital, and cash flows for each of the three years in the period ended December 31, 2008. These financial statements are the responsibility of the Partnership’s management. Our responsibility is to express an opinion on these financial statements based on our audits.

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

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Wells Real Estate Fund II as of December 31, 2008 and 2007, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2008, in conformity with U.S. generally accepted accounting principles.

/s/ Frazier & Deeter, LLC

Atlanta, Georgia

March 20, 2009

Page F-2

Index to Financial Statements

WELLS REAL ESTATE FUND II

BALANCE SHEETS

DECEMBER 31, 2008 AND 2007

ASSETS


	2008		2007
Investment in Fund II and Fund II-OW	$	7,889,286	$	7,423,525
Due from Fund II and Fund II-OW		0		3,210,266
Cash and cash equivalents		27,832		116,840

Total assets	$	7,917,118	$	10,750,631

LIABILITIES AND PARTNERS’ CAPITAL
Commitments and contingencies

Partners’ capital:
Limited partners:
Class A – 108,572 units issued and outstanding	$	7,917,118	$	10,750,631
Class B – 30,220 and 30,221 units issued and outstanding as of December 31, 2008 and December 31, 2007, respectively		0		0
General partners		0		0

Total partners’ capital		7,917,118		10,750,631

Total liabilities and partners’ capital	$	7,917,118	$	10,750,631

See accompanying notes.

Page F-3

Index to Financial Statements

WELLS REAL ESTATE FUND II

STATEMENTS OF OPERATIONS

FOR THE YEARS ENDED

DECEMBER 31, 2008, 2007, AND 2006


	2008			2007			2006

EQUITY IN LOSS OF FUND II AND FUND II-OW	$	(2,841,648	)	$	(385,058	)	$	(541,622	)

INTEREST AND OTHER INCOME	$	8,135		$	0		$	0


NET LOSS	$	(2,833,513	)	$	(385,058	)	$	(541,622	)


NET INCOME (LOSS) ALLOCATED TO LIMITED PARTNERS:
CLASS A	$	(2,833,513	)	$	(385,058	)	$	(6,538,481	)

CLASS B	$	0		$	0		$	5,996,859


NET INCOME (LOSS) PER LIMITED PARTNER UNIT:
CLASS A		$(26.10	)		$(3.55	)		$(60.22	)

CLASS B		$ 0.00			$ 0.00			$198.43

See accompanying notes.

Page F-4

Index to Financial Statements

WELLS REAL ESTATE FUND II

STATEMENTS OF PARTNERS’ CAPITAL

FOR THE YEARS ENDED

DECEMBER 31, 2008, 2007, AND 2006


	Limited Partners									General Partners	Total Partners’ Capital
	Class A				Class B
	Units	Amount			Units		Amount
BALANCE, December 31, 2005	108,572	$	17,677,311		30,221		$	0		$0	$	17,677,311

Net income (loss)	0		(6,538,481	)	0			5,996,859		0		(541,622	)
Distributions of net sale proceeds ($0.03 and $198.43 per Class A Unit and Class B Unit, respectively)	0		(3,141	)	0			(5,996,859	)	0		(6,000,000	)

BALANCE, December 31, 2006	108,572		11,135,689		30,221			0		0		11,135,689

Net loss	0		(385,058	)	0			0		0		(385,058	)

BALANCE, December 31, 2007	108,572		10,750,631		30,221			0		0		10,750,631

Class B limited partner rescission	0		0		(1	)		0		0		0
Net loss	0		(2,833,513	)	0			0		0		(2,833,513	)

BALANCE, December 31, 2008	108,572	$	7,917,118		30,220		$	0		$0	$	7,917,118

See accompanying notes.

Page F-5

Index to Financial Statements

WELLS REAL ESTATE FUND II

STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED

DECEMBER 31, 2008, 2007, AND 2006


	2008			2007			2006
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss	$	(2,833,513	)	$	(385,058	)	$	(541,622	)
Adjustments to reconcile net loss to net cash provided by operating activities:
Increase in due from Fund II and Fund II-OW		(8,135	)		0			0
Equity in loss of Fund II and Fund II-OW		2,841,648			385,058			541,622

Net cash provided by operating activities		0			0			0

CASH FLOWS FROM INVESTING ACTIVITIES:
Investment in Fund II and Fund II-OW		(89,008	)		0			0
Net sale proceeds received from joint ventures		0			0			6,000,000

Net cash (used in) provided by investing activities		(89,008	)		0			6,000,000

CASH FLOWS FROM FINANCING ACTIVITIES:
Net sale proceeds distributions paid to limited partners		0			0			(6,000,000	)


NET DECREASE IN CASH AND CASH EQUIVALENTS		(89,008	)		0			0

CASH AND CASH EQUIVALENTS, beginning of year		116,840			116,840			116,840

CASH AND CASH EQUIVALENTS, end of year	$	27,832		$	116,840		$	116,840

SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES:
Contribution to Fund II and Fund II-OW and reduction in Due from Fund II and Fund II-OW	$	3,218,401		$	0		$	0

See accompanying notes.

Page F-6

Index to Financial Statements

WELLS REAL ESTATE FUND II

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2008, 2007, AND 2006

1.	ORGANIZATION AND BUSINESS

Wells Real Estate Fund II (the “Partnership”) is a public limited partnership organized on June 23, 1986 under the laws of the state of Georgia with Leo F. Wells III and Wells Capital, Inc. (“Wells Capital”), a Georgia corporation, serving as its general partners (collectively, the “General Partners”). Wells Capital is a wholly owned subsidiary of Wells Real Estate Funds, Inc. Leo F. Wells, III is the president and sole director of Wells Capital and the president, sole director, and sole owner of Wells Real Estate Funds, Inc. The Partnership has two classes of limited partnership interests, Class A and Class B Units. 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.


Joint Venture	Joint Venture Partners	Properties
Fund II and Fund II-OW	• Wells Real Estate Fund II • Wells Real Estate Fund II-OW	1. Louis Rose Building A two-story office building located in Charlotte, North Carolina
Fund I and Fund II Tucker⁽¹⁾	• Wells Real Estate Fund I • Fund II and Fund II-OW	2. Heritage Place⁽¹⁾ A retail and commercial office complex located in Tucker, Georgia
Fund II and Fund III Associates (“Fund II-III Associates”)	• Fund II and Fund II-OW • Wells Real Estate Fund III, L.P.	3. 2100 Space Park Drive (formerly known as “Boeing at the Atrium”) A four-story office building located in Houston, Texas
Fund II, III, VI and VII Associates (“Fund II-III-VI-VII Associates”)⁽²⁾	• Fund II-III Associates • Wells Real Estate Fund VI, L.P. • Wells Real Estate Fund VII, L.P.	No properties were owned by this joint venture during the periods presented.

⁽¹⁾

The retail component of this property (approximately 30%) was sold in April 2003, and the remaining office component of this property was sold in May 2006. Fund I and Fund II Tucker was liquidated and dissolved in 2008.

⁽²⁾

Fund II-III-VI-VII Associates was liquidated and dissolved in 2006.

Page F-7

Index to Financial Statements

Wells Real Estate Fund II-OW and Wells Real Estate Fund III, L.P. are affiliated with the Partnership through one or more common general partners. Wells Real Estate Fund I, Wells Real Estate Fund VI, L.P, and Wells Real Estate Fund VII, L.P. were affiliated with the Partnership through one or more common general partners prior to their dissolution. Each of the properties described above was acquired on an all-cash basis.

2.	SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The Partnership’s financial statements are prepared in accordance with U.S. generally accepted accounting principles (“GAAP”).

Use of Estimates

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

Investment in Fund II and Fund II-OW

The Partnership has evaluated the Joint Ventures and concluded that none are variable-interest entities under the provisions of Financial Accounting Standards Board Interpretation (“FIN”) No. 46(R), Consolidation of Variable Interest Entities, which supersedes FIN No. 46 and is an interpretation of Accounting Research Bulletin (“ARB”) No. 51, Consolidated Financial Statements (“ARB No. 51”). The Partnership does not have control over the operations of Fund II and Fund II-OW; 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, upon applying the provisions of Statement of Financial Accounting Standard (“SFAS”) No. 94, Consolidation of All Majority-Owned Subsidiaries, ARB No. 51, and Statement of Position (“SOP”) No. 78-9, Accounting for Investments In Real Estate Ventures, the Partnership accounts for its investments in Fund II and Fund II-OW using the equity method of accounting, whereby original investments are recorded at cost and subsequently adjusted for contributions, distributions, and net income (loss) attributable to the Partnership. Pursuant to the terms of the joint venture agreements, all income (loss) and distributions are allocated to joint venture partners in accordance with their respective ownership interests. Distributions of net cash from operations, if available, are generally distributed to the joint venture partners on a quarterly basis.

Evaluating the Recoverability of Real Estate Assets

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

Page F-8

Index to Financial Statements

Cash and Cash Equivalents

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

Distribution 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 each limited partner holding Class A Units until he has received an 8% per annum return on his adjusted capital contribution, as defined. Net cash from operations is then distributed to each limited partner holding Class B Units until he has received an 8% per annum return on his adjusted capital contribution, as defined. Any excess net cash from operations would then be distributed to the General Partners until they have received 10% of the total distributions for the year. Thereafter, net cash from operations is distributed 90% to the limited partners and 10% to the General Partners.

Distribution of Net Sale Proceeds

Under the terms of the partnership agreement, as amended effective January 1, 2000, after satisfying all debts and liabilities and establishing such reserves as the General Partners in their sole discretion deem reasonably necessary, net sale proceeds from the sale of the Partnership’s properties, unless reserved, are to be distributed to partners in the following order:

•

To limited partners holding Class B Units until they have received an amount equal to the net cash available for distribution previously received by limited partners holding Class A Units on a per-unit basis;

•

To all limited partners on a per-unit basis until limited partners have received 100% of their respective net capital contributions, as defined in the partnership agreement, plus a cumulative 12% per annum return on their respective net capital contributions (less the sum of all prior distributions to such limited partner); and

•

Thereafter, 85% to the limited partners on a per-unit basis and 15% to the General Partners.

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

For the purpose of determining allocations per the partnership agreement, net income is defined as net income recognized by the Partnership, excluding deductions for depreciation, amortization, cost recovery, interest expense, and the gain on the sale of assets. Net income, as defined, of the Partnership will be allocated each year in the same proportions that net cash from operations is distributed to the 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.

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

Gains on the sale or exchange of the Partnership’s properties will be allocated as follows: (a) first, to partners having negative capital accounts, if any, until all negative capital accounts have been restored to zero; (b) then, to the limited partners in proportion to and to the extent of the excess of (i) each limited partner’s adjusted capital contribution, plus a cumulative 12% per annum return on his adjusted capital contribution, less the sum of all prior distributions of cash flow from operations previously made to such limited partner, over (ii) such limited partner’s capital account balance as of the sale date, subject to the requirement to initially allocate gain on sale to

Page F-9

Index to Financial Statements

limited partners holding Class B Units until they have been allocated an amount equal to the net cash from operations previously received by limited partners holding Class A Units on a per unit basis; (c) then, to the General Partners in proportion to and to the extent of the excess of (i) each general partner’s adjusted capital contribution, over (ii) such general partner’s capital account balance as of the sale date; and (d) thereafter, 85% to the limited partners and 15% to the General Partners.

Income Taxes

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

Recent Accounting Pronouncements

In February 2007, the Financial Accounting Standards Board (“FASB”) issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities – Including an Amendment of FASB Statement No. 115, Accounting for Certain Investments in Debt and Equity Securities (“SFAS No. 159”). SFAS No. 159 permits entities to choose to measure many financial instruments and certain other items at fair value that are not currently required to be measured at fair value. Unrealized gains and losses on items for which the fair value option has been elected are reported in earnings. SFAS No. 159 was effective for the Partnership beginning January 1, 2008. The Partnership has elected not to implement the provisions of SFAS No. 159, and therefore, such provisions have no effect on its financial statements.

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements (“SFAS No. 157”), which defines fair value, establishes a framework for measuring fair value, and expands disclosures required for fair value measurements under GAAP, including amending SFAS No. 144. SFAS No. 157 emphasizes that fair value is a market-based measurement, as opposed to an entity-specific measurement. In February 2008, the FASB issued Staff Position No. SFAS 157-1, Application of FASB Statement No. 157 to FASB Statement No. 13 and Other Accounting Pronouncements That Address Fair Value Measurements for Purposes of Lease Classification or Measurement under Statement 13 (“FSP 157-1”). FSP 157-1, which is effective upon the initial adoption of SFAS No.157, excludes SFAS No. 13, Accounting for Leases, as well as other accounting pronouncements that address fair value measurements on lease classification or measurement under SFAS No. 13, from the scope of SFAS No. 157. In February 2008, the FASB issued Staff Position No. SFAS 157-2, Effective Date of FASB Statement No. 157 (“FSP 157-2”). FSP 157-2 delays the effective date of SFAS No. 157 for all nonrecurring nonfinancial assets and liabilities until fiscal years beginning after November 15, 2008. On October 10, 2008, the FASB issued Staff Position No. SFAS 157-3, Determining the Fair Value of a Financial Asset When the Market for That Asset is Not Active (“FSP 157-3”). FSP 157-3 includes guidance for how companies should value illiquid assets under the fair value accounting method prescribed in SFAS No. 157, however, does not change any of the provisions of SFAS No. 157. FSP 157-3 is effective upon issuance on October 10, 2008, and retrospective application is prohibited. FSP 157-2 will be effective for the Partnership beginning January 1, 2009, and the remaining aspects of SFAS No. 157 were effective for the Partnership beginning January 1, 2008. SFAS No. 157 has not had a material impact on the Partnership’s financial statements to date; however, the Partnership is currently assessing the provisions and evaluating the potential impact of FSP 157-2 on its financial statements.

3.	INVESTMENT IN FUND II AND FUND II-OW

Impairment of Real Estate Assets

Page F-10

Index to Financial Statements

price of $3,476,000 and reduced the carrying value of the Louis Rose Building to this amount, less estimated costs to sell. Fund II and Fund II-OW recognized a corresponding impairment loss of $931,000 (approximately $881,000 of which was allocated to the Partnership) in the second quarter of 2008. In the third quarter of 2008, the contract to sell the Louis Rose Building was terminated by the prospective buyer as a result of the prospective buyer’s inability to secure third-party financing. On March 20, 2009, Fund II and Fund II-OW entered into another contract to sell the Louis Rose Building for $2,122,000. As a result, Fund II and Fund II-OW reevaluated the recoverability of the carrying value of the Louis Rose Building as of December 31, 2008 and recorded an additional impairment loss of approximately $1,205,000 (approximately $1,141,000 of which was allocated to the Partnership) in the fourth quarter of 2008 in order to reduce the carrying value of the property to a revised estimate of its fair value based on this contract, less estimated costs to sell the property.

Summary of Investments

The Partnership’s investment and approximate ownership percentage in Fund II and Fund II-OW as of December 31, 2008 and 2007 are summarized below:


	2008		2007
	Amount	Approximate Percentage	Amount	Approximate Percentage
Fund II and Fund II-OW	$7,889,286	95%	$7,423,525	95%

Fund II and Fund II-OW’s investment and approximate ownership percentages in Fund II-III Associates as of December 31, 2008 and 2007 are summarized below:


	2008		2007
	Amount	Approximate Percentage	Amount	Approximate Percentage
Fund II-III Associates	$4,998,521	63%	$3,621,339	63%

Summary of Activities

Roll-forwards of the Partnership’s investment in Fund II and Fund II-OW for the years ended December 31, 2008 and 2007 are presented below:


	2008			2007
Investment in Fund II and Fund II-OW, beginning of year	$	7,423,525		$	7,881,412
Equity in loss of Fund II and Fund II-OW		(2,841,648	)		(385,058	)
Contribution to Fund II and Fund II-OW		3,307,409			0
Distributions from Fund II and Fund II-OW		0			(72,829	)

Investment in Fund II and Fund II-OW, end of year	$	7,889,286		$	7,423,525

Roll-forwards of the Fund II and Fund II-OW’s investment in joint ventures for the years ended December 31, 2008 and 2007 are presented below:


	2008			2007
Investment in the joint ventures, beginning of year	$	3,621,339		$	4,005,310
Equity in income (loss) of joint ventures		(250,387	)		182,460
Contribution to joint ventures		1,737,460			2,760
Distributions from joint ventures		(109,891	)		(569,191	)

Investment in the joint ventures, end of year	$	4,998,521		$	3,621,339

Page F-11

Index to Financial Statements

Summary of Financial Information

Condensed financial information for Fund II and Fund II-OW as of December 31, 2008 and 2007 and for the years ended December 31, 2008, 2007, and 2006, is presented below:

Total Assets
December 31,

Total Liabilities
December 31,

Total Equity
December 31,

2008

2007

2008

2007

2008

2007

Fund II and Fund II-OW

$8,428,754

$11,360,370

$96,901

$3,520,399

$8,331,853

$7,839,971

Total Revenues

Net Loss

For The Years Ended

December 31,

2008

2007

2006

2008

2007

2006

Fund II and Fund II-OW

$75,621

$172,029

$367,395

$(3,001,000)

$(406,651)

$(571,996)

Impairment of Real Estate Assets

During first quarter 2006, Fund I and Fund II Tucker recognized an impairment loss of approximately $795,000, of which approximately $362,000 was allocable to the Partnership, to reduce the carrying value of Heritage Place to its fair value, less costs to sell. This impairment was prompted by a change in management’s intended holding period for this asset. This impairment loss is included in loss from discontinued operations from Fund I and Fund II Tucker for the year ended December 31, 2006 in the table below.

In 2007, Fund I and Fund II Tucker wound up its affairs by, among other things, collecting the outstanding receivables, satisfying outstanding payables, and distributing all residual cash balances to the joint venture partners. Fund I and Fund II Tucker was terminated in 2008 in accordance with the relevant dissolution and termination provisions of the Georgia Uniform Partnership Act.

Condensed financial information for the joint ventures in which the Partnership held interests through its equity interest in Fund II and Fund II-OW as of December 31, 2008 and 2007 and for the years ended December 31, 2008, 2007, and 2006 is presented below:

Total Assets
December 31,

Total Liabilities
December 31,

Total Equity
December 31,

2008

2007

2008

2007

2008

2007

Fund II-III Associates

$9,029,385

$6,116,957

$1,189,533

$436,342

$7,839,852

$5,680,615


	Total Revenues						Income (Loss) From Continuing Operations						Income (Loss) From Discontinued Operations						Net Income (Loss)
	For the Years Ended						For the Years Ended						For the Years Ended						For the Years Ended
	December 31,						December 31,						December 31,						December 31,
	2008		2007		2006		2008		2007		2006		2008		2007		2006		2008		2007		2006
Fund I and Fund II Tucker	$	0	$	0	$	2,301	$	0	$	(2,263)	$	(31,062)	$	0	$	(1,899)	$	(823,861)	$	0	$	(4,162)	$	(854,923)
Fund II-III Associates		845,410		1,843,002		1,850,141		(400,524)		286,254		201,921		7,999		3,121		4,349		(392,525)		289,375		206,270

	$	845,410	$	1,843,002	$	1,852,442	$	(400,524)	$	283,991	$	170,859	$	7,999	$	1,222	$	(819,512)	$	(392,525)	$	285,213	$	(648,653)

Page F-12

Index to Financial Statements

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


	For the Year Ended December 31, 2008					For the Year Ended December 31, 2007							For the Year Ended December 31, 2006
	Operating Income		Gain (Loss) on Sale	Total		Operating Income (Loss)			Gain (Loss) on Sale	Total			Operating Income (Loss)			Impairment Loss			Loss on Sale			Total
Fund I and Fund II Tucker	$	0	$0	$	0	$	(1,899	)	$0	$	(1,899	)	$	(18,876	)	$	(794,812	)	$	(10,173	)	$	(823,861	)
Fund II-III Associates		7,999	0		7,999		3,121		0		3,121			4,349			0			0			4,349

	$	7,999	$0	$	7,999	$	1,222		$0	$	1,222		$	(14,527	)	$	(794,812	)	$	(10,173	)	$	(819,512	)

4.	RELATED-PARTY TRANSACTIONS

Management and Leasing Fees

In accordance with the property management and leasing agreement, Wells Management Company, Inc. (“Wells Management”), an affiliate of the General Partners, is entitled to compensation for the management and leasing of the Partnership’s properties owned through the Joint Ventures equal to (a) 3% for management services and 3% for leasing services of the gross revenues collected monthly, plus a separate fee for the one-time lease-up of newly constructed properties in an amount not to exceed the fee customarily charged in arm’s-length transactions by others rendering similar services in the same geographic area for similar properties, which is assessed periodically based on market studies; or (b) in the case of commercial properties leased on a long-term net basis (10 or more years), 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. Management and leasing fees are paid by the Joint Ventures and, accordingly, are included in equity in loss of Fund II and Fund II-OW in the accompanying statements of operations. The Partnership’s share of management and leasing fees and lease acquisition costs incurred by the Joint Ventures that are payable to Wells Management is $17,289, $66,471, and $78,234 for the years ended December 31, 2008, 2007, and 2006, respectively.

For the three months ended December 31, 2008, Wells Management elected to defer the receipt of management and leasing fees due from the Partnership through its interests in the Joint Ventures. As of December 31, 2008, the Partnership owed aggregate management and leasing fees, through its interests in the Joint Ventures, to Wells Management of approximately $4,500, which is due from Fund II-III Associates and, accordingly, is included in Investment in Fund II and Fund II-OW in the accompanying balance sheets.

Administrative Reimbursements

Page F-13

Index to Financial Statements

Fund II-OW. As of December 31, 2008, the Partnership owed aggregate administrative reimbursements to Wells Management and Wells Capital of approximately $29,000, which is due from Fund II and Fund II-OW and, accordingly, is included in Investment in Fund II and Fund II-OW in the accompanying balance sheets.

5.	PER-UNIT AMOUNTS

Income (loss) per limited partnership unit amounts are calculated based upon weighted-average units outstanding during the respective periods. Income (loss) per limited partnership unit, as presented in the accompanying statements of operations, will vary from the per-unit amounts attributable to the individual investors due to the differences between the GAAP and tax basis treatment of certain items of income and expense and the fact that, within the respective classes of Class A Units and Class B Units, individual units have different characteristics including capital bases, cumulative operating and net property sales proceeds distributions, and cumulative earnings allocations as a result of, among other things, the timing of when the limited partners were admitted into the Partnership.

6.	INCOME TAX BASIS NET INCOME AND PARTNERS’ CAPITAL

A reconciliation of the Partnership’s financial statement net loss to net loss presented in accordance with the federal income tax basis of accounting is as follows for the years ended December 31, 2008, 2007, and 2006:


	2008			2007			2006
Financial statement net loss	$	(2,833,513	)	$	(385,058	)	$	(541,622	)
Adjustments in net loss resulting from:
Amortization expense for financial reporting purposes less than amounts for income tax purposes		0			0			(2,240	)
Bad debts expense (recoveries) for financial reporting purposes in excess of amounts for income tax purposes		(6,174	)		(11,054	)		2,625
Depreciation expense for financial reporting purposes greater than amounts for income tax purposes		(116,729	)		702			16,181
Rental income for financial reporting purposes (greater than) less than amounts for income tax purposes		(242,205	)		115,062			(29,341	)
Gains on sale of properties for financial reporting purposes in excess of amounts for income tax purposes		0			0			(860,505	)
Impairment losses taken for financial reporting purposes in excess of amounts for income tax purposes		2,022,143			0			361,957
Other (includes meals and entertainment)		(152,375	)		(52,194	)		63,044

Income tax basis net loss	$	(1,328,853	)	$	(332,542	)	$	(989,901	)

Page F-14

Index to Financial Statements

A reconciliation of the partners’ capital balances, as presented in the accompanying financial statements, to partners’ capital balances, as presented in accordance with the federal income tax basis of accounting, is as follows for the years ended December 31, 2008, 2007, and 2006:


	2008			2007			2006
Financial statement partners’ capital	$	7,917,118		$	10,750,631		$	11,135,689
Increase (decrease) in partners’ capital resulting from:
Accumulated amortization expense for financial reporting purposes greater than amounts for income tax purposes		2,114			2,114			2,114
Accumulated bad debt expense, net, for financial reporting purposes in excess of amounts for income tax purposes		72,233			78,407			89,461
Accumulated depreciation expense for financial reporting purposes greater than amounts for income tax purposes		4,618,538			4,735,267			4,734,565
Joint venture change in ownership		(28,326	)		(28,326	)		(28,326	)
Accumulated expenses deductible when paid for income tax purposes less than amounts accrued for financial reporting purposes		211,622			211,622			211,622
Accumulated rental income accrued for financial reporting purposes (greater than) less than amounts for income tax purposes		(5,994	)		236,211			121,149
Accumulated gains on sale of properties for financial reporting purposes in excess of amounts for income tax purposes		(2,006,207	)		(2,006,207	)		(2,006,207	)
Accumulated impairment losses taken for financial reporting purposes in excess of amounts for income tax purposes		2,384,100			361,957			361,957
Section 734 Adjustment – Class B Partners’ step-up in basis		4,328,747			4,328,747			4,328,747
Other (includes meals and entertainment)		(217,586	)		(65,210	)		(13,016	)

Income tax basis partners’ capital	$	17,276,359		$	18,605,213		$	18,937,755

7.	QUARTERLY RESULTS (UNAUDITED)

Presented below is a summary of the unaudited quarterly financial information for the years ended December 31, 2008 and 2007:


	2008 Quarters Ended
	March 31			June 30			September 30			December 31
Equity in loss of Fund II and Fund II-OW	$	(153,500	)	$	(1,126,178	)	$	(302,296	)	$	(1,259,674	)
Net loss	$	(153,500	)	$	(1,126,178	)	$	(302,296	)	$	(1,251,539	)
Net loss allocated to limited partners:
Class A	$	(153,500	)	$	(1,126,178	)	$	(302,296	)	$	(1,251,539	)
Class B	$	0		$	0		$	0		$	0
Net loss per limited partner unit outstanding
Class A^(a)		$(1.41	)		$(10.37	)		$(2.78	)		$(11.53	)
Class B		$ 0.00			$ 0.00			$ 0.00			$ 0.00
Net sales proceeds distributions per limited partner unit:
Class A		$ 0.00			$ 0.00			$ 0.00			$ 0.00
Class B		$ 0.00			$ 0.00			$ 0.00			$ 0.00

Page F-15

Index to Financial Statements


	2007 Quarters Ended
	March 31			June 30			September 30			December 31
Equity in loss of Fund II and Fund II-OW	$	(53,906	)	$	(98,346	)	$	(74,758	)	$	(158,048	)
Net loss	$	(53,906	)	$	(98,346	)	$	(74,758	)	$	(158,048	)
Net loss allocated to limited partners:
Class A	$	(53,906	)	$	(98,346	)	$	(74,758	)	$	(158,048	)
Class B	$	0		$	0		$	0		$	0
Net loss per limited partner unit outstanding
Class A		$(0.50	)		$(0.91	)		$(0.69	)		$(1.45	)
Class B		$ 0.00			$ 0.00			$ 0.00			$ 0.00
Net sales proceeds distributions per limited partner unit:
Class A		$ 0.00			$ 0.00			$ 0.00			$ 0.00
Class B		$ 0.00			$ 0.00			$ 0.00			$ 0.00

^(a)

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

8.	SUBSEQUENT EVENT

Louis Rose Building Sale Contract

Page F-16

Index to Financial Statements

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The General Partners of

Fund II and Fund II-OW:

We have audited the accompanying balance sheets of Fund II and Fund II-OW (the “Joint Venture”) as of December 31, 2008 and 2007, and the related statements of operations, partners’ capital, and cash flows for each of the three years in the period ended December 31, 2008. Our audits also included the financial statement schedule listed in the index at Item 15(a). These financial statements and schedule are the responsibility of the Joint Venture’s management. Our responsibility is to express an opinion on these financial statements and schedule based on our audits.

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

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Fund II and Fund II-OW as of December 31, 2008 and 2007, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2008, in conformity with U.S. generally accepted accounting principles. Also, in our opinion, the related financial statement schedule, when considered in relation to the basic financial statements taken as a whole, presents fairly in all material respects the information set forth therein.

/s/ Frazier & Deeter, LLC

Atlanta, Georgia

March 20, 2009

Page F-17

Index to Financial Statements

FUND II AND FUND II-OW

BALANCE SHEETS

DECEMBER 31, 2008 AND 2007

ASSETS


	2008		2007
Real estate assets, at cost:
Land	$	849,111	$	1,367,856
Building and improvements, less accumulated depreciation of $5,199,468 and $5,085,677 at December 31, 2008 and 2007, respectively		1,122,889		2,853,475

Total real estate assets		1,972,000		4,221,331

Investment in joint ventures		4,998,521		3,621,339
Cash and cash equivalents		1,454,360		3,465,973
Due from joint ventures		0		35,153
Other assets		3,873		16,574

Total assets	$	8,428,754	$	11,360,370

LIABILITIES AND PARTNERS’ CAPITAL


Liabilities:
Accounts payable and accrued expenses	$	54,819	$	46,451
Accrued capital expenditures		0		48,238
Due to affiliates		30,602		15,348
Partnership distributions payable		11,480		3,410,362

Total liabilities		96,901		3,520,399

Partners’ capital:
Wells Real Estate Fund II		7,889,287		7,423,525
Wells Real Estate Fund II-OW		442,566		416,446

Total partners’ capital		8,331,853		7,839,971

Total liabilities and partners’ capital	$	8,428,754	$	11,360,370

See accompanying notes.

Page F-18

Index to Financial Statements

FUND II AND FUND II-OW

STATEMENTS OF OPERATIONS

FOR THE YEARS ENDED

DECEMBER 31, 2008, 2007, AND 2006


	2008			2007			2006
REVENUES:
Interest income and other income	$	75,621		$	172,029		$	367,395

EXPENSES:
Property operating costs		185,380			235,240			183,856
Management and leasing fees		13,296			13,428			11,000
Depreciation		113,791			139,411			134,745
Impairment loss		2,135,540			0			0
General and administrative		378,227			373,061			330,116

Total expenses		2,826,234			761,140			659,717

EQUITY IN INCOME (LOSS) OF JOINT VENTURES		(250,387	)		182,460			(279,674	)

NET LOSS	$	(3,001,000	)	$	(406,651	)	$	(571,996	)

See accompanying notes.

Page F-19

Index to Financial Statements

FUND II AND FUND II-OW

STATEMENTS OF PARTNERS’ CAPITAL

FOR THE YEARS ENDED

DECEMBER 31, 2008, 2007, AND 2006


	Wells Real Estate Fund II			Wells Real Estate Fund II-OW			Total Partners’ Capital
Balance, December 31, 2005	$	10,578,879		$	593,240		$	11,172,119

Net loss		(541,623	)		(30,373	)		(571,996	)
Partnership distributions		(2,155,844	)		(120,743	)		(2,276,587	)

Balance, December 31, 2006		7,881,412			442,124			8,323,536

Net loss		(385,058	)		(21,593	)		(406,651	)
Partnership distributions		(72,829	)		(4,085	)		(76,914	)

Balance, December 31, 2007		7,423,525			416,446			7,839,971

Net loss		(2,841,648	)		(159,352	)		(3,001,000	)
Partnership contributions		3,307,410			185,472			3,492,882

Balance, December 31, 2008	$	7,889,287		$	442,566		$	8,331,853

See accompanying notes.

Page F-20

Index to Financial Statements

FUND II AND FUND II-OW

STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED

DECEMBER 31, 2008, 2007, AND 2006


	2008			2007			2006
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss	$	(3,001,000	)	$	(406,651	)	$	(571,996	)
Operating distributions received from joint ventures		145,044			696,588			514,973
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:
Equity in (income) loss of joint ventures		250,387			(182,460	)		279,674
Impairment loss		2,135,540			0			0
Depreciation		113,791			139,411			134,745
Changes in assets and liabilities:
Decrease (increase) in other assets		12,701			(201	)		(14,440	)
Increase (decrease) in accounts payable and accrued expenses		8,368			(6,593	)		22,840
Increase (decrease) in due to affiliates		15,254			2,870			(5,495	)

Net cash (used in) provided by operating activities		(319,915	)		242,964			360,301

CASH FLOWS FROM INVESTING ACTIVITIES:
Net sale proceeds received from joint ventures		0			0			1,937,086
Investment in real estate assets		(48,238	)		(18,799	)		(92,349	)
Investment in joint ventures		(1,737,460	)		(4,809	)		(41,863	)

Net cash (used in) provided by investing activities		(1,785,698	)		(23,608	)		1,802,874

CASH FLOWS FROM FINANCING ACTIVITIES:
Net sale proceeds distributions paid to joint venture partners		0			0			(6,325,000	)
Contributions from joint venture partners		94,000			0			0

Net cash provided by (used in) financing activities		94,000			0			(6,325,000	)


NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS		(2,011,613	)		219,356			(4,161,825	)

CASH AND CASH EQUIVALENTS, beginning of year		3,465,973			3,246,617			7,408,442

CASH AND CASH EQUIVALENTS, end of year	$	1,454,360		$	3,465,973		$	3,246,617


SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES:
Due from joint ventures	$	0		$	35,153		$	162,550

Due to joint ventures	$	0		$	0		$	2,049

Partnership distributions payable	$	0		$	76,914		$	2,276,587

Contributions from joint venture partners and reduction of Partnership distributions payable	$	3,398,882		$	0		$	0

Accrued capital expenditures	$	0		$	48,238		$	25,217

See accompanying notes.

Page F-21

Index to Financial Statements

FUND II AND FUND II-OW

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2008, 2007, AND 2006

1.	ORGANIZATION AND BUSINESS

In March 1988, Wells Real Estate Fund II and Wells Real Estate Fund II-OW entered into a joint venture organized as a Georgia general partnership to create Fund II and Fund II-OW. The general partners of Wells Real Estate Fund II and Wells Real Estate Fund II-OW are Leo F. Wells, III and Wells Capital, Inc. (“Wells Capital”).

Fund II and Fund II-OW was formed to acquire, operate, and sell commercial real properties, including properties to be developed, currently under development or construction, newly constructed or having operating histories. During the periods presented, Fund II and Fund II-OW owned 100% of the Louis Rose Building, a two-story office building located in Charlotte, North Carolina.

Additionally, Fund II and Fund II-OW owned interests in the following properties and joint ventures (the “Joint Ventures”):


Joint Venture	Joint Venture Partners	Properties
Fund I and Fund II Tucker⁽¹⁾	• Wells Real Estate Fund I • Fund II and Fund II-OW	1. Heritage Place⁽¹⁾ A retail and commercial office complex located in Tucker, Georgia
Fund II and Fund III Associates (“Fund II-III Associates”)	• Fund II and Fund II-OW • Wells Real Estate Fund III, L.P.	2. 2100 Space Park Drive (formerly known as “Boeing at the Atrium”) A four-story office building located in Houston, Texas 3. Brookwood Grill⁽²⁾ A restaurant located in Roswell, Georgia
Fund II, III, VI and VII Associates (“Fund II-III-VI-VII Associates”)⁽³⁾	• Fund II-III Associates • Wells Real Estate Fund VI, L.P. • Wells Real Estate Fund VII, L.P.	No properties owned during periods presented.

⁽¹⁾

⁽²⁾

This property was sold in July 2004.

⁽³⁾

Fund II-III-VI-VII Associates was liquidated and dissolved in 2006.

On April 7, 2003, Fund I and Fund II Tucker sold the retail portion of Heritage Place, which comprises approximately 30% of the total premises, to an unrelated third party for a gross selling price of $3,400,000. As a result of this sale, Fund II and Fund II-OW was allocated a gain of approximately $141,000 and received net sales proceeds of approximately $1,543,000.

On July 1, 2004, Fund II-III Associates and Fund II-III-VI-VII Associates sold Brookwood Grill and the Holcomb Bridge Property, respectively, to an unrelated third party for an aggregate gross sale price of $9,500,000. As a result of the sale of Brookwood Grill, Fund II and Fund II-OW was allocated a gain of approximately $481,000 and received net proceeds of approximately $1,445,000. As a result of the sale of the

Page F-22

Index to Financial Statements

Holcomb Bridge Property, Fund II and Fund II-OW recognized a gain of approximately $288,000 and received net sale proceeds of approximately $1,007,000.

On May 10, 2006, Fund I and Fund II Tucker sold the office component of Heritage Place to an unrelated third party for a gross sale price of $4,215,000. As a result of the sale, Fund II and Fund II-OW received net sale proceeds of approximately $1,937,000. As of March 31, 2006, Fund I and Fund II Tucker recognized an impairment loss of approximately $795,000 in order to reduce the carrying value of Heritage Place to its estimated fair value, less costs to sell, and recognized an additional loss on sale of approximately $10,000. Approximately $382,000 and $5,000 of the impairment loss and loss on sale were allocable to Fund II and Fund II-OW, respectively.

2.	SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

Fund II and Fund II-OW’s financial statements are prepared in accordance with U.S. generally accepted accounting principles (“GAAP”).

Use of Estimates

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

Real Estate Assets

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

Fund II and Fund II-OW’s real estate assets are depreciated using the straight-line method over the following useful lives:


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

Evaluating the Recoverability of Real Estate Assets

Management continually monitors events and changes in circumstances that could indicate that the carrying amounts of the real estate assets owned by Fund II and Fund II-OW may not be recoverable. When indicators of potential impairment are present, which suggest that the carrying amounts of the real estate assets may not be recoverable, management assesses the recoverability of the real estate assets by determining whether the respective carrying values will be recovered through the estimated undiscounted future operating cash flows expected from the use of the assets and their eventual disposition for assets held for use, or with the estimated fair values, less costs to sell, for assets held for sale. In the event that such expected undiscounted future cash

Page F-23

Index to Financial Statements

flows for assets held for use or the estimated fair values, less costs to sell, for assets held for sale do not exceed the respective assets’ carrying values, management adjusts the real estate assets to the respective estimated fair values, pursuant to Statement of Financial Accounting Standards (“SFAS”) No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets (“SFAS No. 144”), and recognizes an impairment loss. Estimated fair values are calculated based on the following information, in order of preference, dependent upon availability: (i) recently quoted market prices, (ii) market prices for comparable properties, or (iii) the present value of future cash flows, including estimated salvage value. 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, the number of months it takes to re-lease the property, and the number of years the property is held for investment, among other factors. The subjectivity of assumptions in the future cash flow analysis, including discount rates, could result in an incorrect assessment of the property’s future cash flows and fair value, and could result in the misstatement of the carrying value of Fund II and Fund II-OW’s real estate assets and net income.

The Louis Rose Building was purchased in May 1988 and has remained vacant since April 30, 2001. After careful consideration of the impact that market conditions in Charlotte, North Carolina were having on the value of properties similar to the Louis Rose Building, management concluded that selling the Louis Rose Building in its current condition would be in the best economic interests of the limited partners. Fund II and Fund II-OW entered into a contract to sell the Louis Rose Building for a sale price of $3,476,000 and reduced the carrying value of the Louis Rose Building to this amount, less estimated costs to sell, as of June 30, 2008. Fund II and Fund II-OW recognized a corresponding impairment loss of $931,000 in the second quarter of 2008. In the third quarter of 2008, the contract to sell the Louis Rose Building was terminated by the prospective buyer as a result of the prospective buyer’s inability to secure third-party financing. On March 20, 2009, Fund II and Fund II-OW entered into another contract to sell the Louis Rose Building for $2,122,000. As a result, Fund II and Fund II-OW reevaluated the recoverability of the carrying value of the Louis Rose Building as of December 31, 2008 and recorded an additional impairment loss of approximately $1,205,000 in the fourth quarter of 2008 in order to reduce the carrying value of the property to a revised estimate of its fair value based on this contract, less estimated costs to sell the property.

Investment in Joint Ventures

Fund II and Fund II-OW has evaluated the Joint Ventures and concluded that there are no variable interest entities under the provisions of Financial Accounting Standards Board Interpretation (“FIN”) No. 46(R), Consolidation of Variable Interest Entities, which supersedes FIN No. 46 and is an interpretation of Accounting Research Bulletin (“ARB”) No. 51, Consolidated Financial Statements (“ARB No. 51”). Fund II and Fund II-OW does not have control over the operations of the Joint Ventures; however, it does exercise significant influence. Approval by Fund II and Fund II-OW 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, upon applying the provisions of SFAS No. 94, Consolidation of All Majority-Owned Subsidiaries, ARB No. 51, and Statement of Position No. 78-9, Accounting for Investments In Real Estate Ventures, Fund II and Fund II-OW accounted for its investment in the Joint Ventures using the equity method of accounting, whereby original investments are recorded at cost and subsequently adjusted for contributions, distributions, and net income (loss) attributable to Fund II and Fund II-OW. Pursuant to the terms of the joint venture agreements, all income (loss) and distributions are allocated to joint venture partners in accordance with their respective ownership interests. Distributions of net cash from operations, if available, are generally distributed to the joint venture partners on a quarterly basis.

Cash and Cash Equivalents

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

Page F-24

Index to Financial Statements

Other Assets

Other assets as of December 31, 2008 and 2007, is comprised of the following balances:


	2008		2007
Interest receivable	$	2,422	$	14,292
Prepaid property insurance		1,451		2,282

Total	$	3,873	$	16,574

Interest receivable represents interest earned during the period presented, which will be received in the following month. Prepaid property insurance is recognized in the period in which the coverage is provided. Balances without a future economic benefit are written off as they are identified.

Allocation of Income and Distributions

Pursuant to the terms of Fund II and Fund II-OW’s joint venture agreement, income and distributions are allocated to the joint venture partners based upon their respective ownership interests as determined by relative cumulative capital contributions, as defined. Wells Real Estate Fund II and Wells Real Estate Fund II-OW held ownership interests in Fund II and Fund II-OW of approximately 95% and 5%, for the years ended December 31, 2008 and 2007, respectively. Net cash from operations is generally distributed to the joint venture partners on a quarterly basis.

Revenue Recognition

Fund II and Fund II-OW’s leases typically include renewal options, escalation provisions and provisions requiring tenants to reimburse Fund II and Fund II-OW for a pro rata share of operating costs incurred. All of Fund II and Fund II-OW leases are classified as operating leases, and the related rental income, including scheduled rental rate increases (other than scheduled increases based on the Consumer Price Index) is recognized on a straight-line basis over the terms of the respective leases. Rents and tenant reimbursements collected in advance are recorded as deferred income in the accompanying balance sheets. Lease termination income is recognized when the tenant loses the right to lease the space and Fund II and Fund II-OW has satisfied all obligations under the related lease or lease termination agreement.

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

Income Taxes

Fund II and Fund II-OW is not subject to federal or state income taxes; therefore, none have been provided for in the accompanying financial statements. The general and limited partners of Wells Real Estate Fund II and Wells Real Estate Fund II-OW are required to include their respective shares of profits and losses from Fund II and Fund II-OW in their individual income tax returns.

Recent Accounting Pronouncements

Page F-25

Index to Financial Statements

entities to choose to measure many financial instruments and certain other items at fair value that are not currently required to be measured at fair value. Unrealized gains and losses on items for which the fair value option has been elected are reported in earnings. SFAS No. 159 was effective for Fund II and Fund II-OW beginning January 1, 2008. Fund II and Fund II-OW has elected not to implement the provisions of SFAS No. 159, and therefore, such provisions have no effect on its financial statements.

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements (“SFAS No. 157”), which defines fair value, establishes a framework for measuring fair value, and expands disclosures required for fair value measurements under GAAP, including amending SFAS No. 144. SFAS No. 157 emphasizes that fair value is a market-based measurement, as opposed to an entity-specific measurement. In February 2008, the FASB issued Staff Position No. SFAS 157-1, Application of FASB Statement No. 157 to FASB Statement No. 13 and Other Accounting Pronouncements That Address Fair Value Measurements for Purposes of Lease Classification or Measurement under Statement 13 (“FSP 157-1”). FSP 157-1, which is effective upon the initial adoption of SFAS No. 157, excludes SFAS No. 13, Accounting for Leases, as well as other accounting pronouncements that address fair value measurements on lease classification or measurement under SFAS No. 13, from the scope of SFAS No. 157. In February 2008, the FASB issued Staff Position No. SFAS 157-2, Effective Date of FASB Statement No. 157 (“FSP 157-2”). FSP 157-2 delays the effective date of SFAS No. 157 for all nonrecurring nonfinancial assets and liabilities until fiscal years beginning after November 15, 2008. On October 10, 2008, the FASB issued Staff Position No. SFAS 157-3, Determining the Fair Value of a Financial Asset When the Market for That Asset is Not Active (“FSP 157-3”). FSP 157-3 includes guidance for how companies should value illiquid assets under the fair value accounting method prescribed in SFAS No. 157, however, does not change any of the provisions of SFAS No. 157. FSP 157-3 is effective upon issuance on October 10, 2008, and retrospective application is prohibited. FSP 157-2 will be effective for Fund II and Fund II-OW beginning January 1, 2009, and the remaining aspects of SFAS No. 157 were effective for Fund II and Fund II-OW beginning January 1, 2008. SFAS No. 157 has not had a material impact on Fund II and Fund II-OW’s financial statements to date; however, Fund II and Fund II-OW is currently assessing the provisions and evaluating the potential impact of FSP 157-2 on its financial statements.

3.	RELATED-PARTY TRANSACTIONS

Due from Joint Ventures

Due from joint ventures as of December 31, 2007 represents Fund II and Fund II-OW’s share of cash to be distributed from Fund II-III Associates for the fourth quarter of 2007.

Management and Leasing Fees

Wells Real Estate Fund II and Wells Real Estate Fund II-OW has property management and leasing agreements with Wells Management Company, Inc. (“Wells Management”), an affiliate of their general partners. In accordance with the property management and leasing agreements, Wells Management receives compensation for the management and leasing of Fund II and Fund II-OW’s properties equal to (a) of the gross revenues collected monthly, 3% for management services and 3% for leasing services, plus a separate fee for the one-time lease-up of newly constructed properties in an amount not to exceed the fee customarily charged in arm’s-length transactions by others rendering similar services in the same geographic area for similar properties, which is assessed periodically based on market studies; or (b) in the case of commercial properties which are leased on a long-term net basis (10 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. Through its interests in the Joint Ventures, Fund II and Fund II-OW incurred management and leasing fees that are payable to Wells Management through its equity in income (loss) of joint ventures of $18,259, $70,199, and $82,621 during the years ended December 31, 2008, 2007, and 2006, respectively.

For the three months ended December 31, 2008, Wells Management elected to defer the receipt of management and leasing fees due from Fund II and Fund II-OW through its interests in the Joint Ventures. As of

Page F-26

Index to Financial Statements

December 31, 2008, Fund II and Fund II-OW owed aggregate management and leasing fees, through its interests in the Joint Ventures, to Wells Management of approximately $4,800, which is due from Fund II-III Associates and, accordingly included in investment in joint ventures in the accompanying balance sheets.

Administrative Reimbursements

Wells Capital, one of the general partners of Wells Real Estate Fund II and Wells Real Estate Fund II-OW, and Wells Management perform certain administrative services for Fund II and Fund II-OW, relating to accounting, property management, and other joint venture administration, and incur the related expenses. Such expenses are allocated among these entities based on estimates of the time spent on each entity by individual personnel. In the opinion of management, this is a reasonable estimation of such expenses. Fund II and Fund II-OW incurred administrative costs payable to Wells Capital and Wells Management of $164,887, $193,877, and $152,144 during the years ended December 31, 2008, 2007, and 2006, respectively, which are included in general and administrative expenses in the accompanying statements of operations.

Due to Affiliates

For the three months ended December 31, 2008, Wells Management and Wells Capital elected to defer the receipt of administrative reimbursements due from Fund II and Fund II-OW. As of December 31, 2008, Fund II and Fund II-OW owed aggregate administrative reimbursements to Wells Management and Wells Capital of $30,602, which is included in due to affiliates in the accompanying balance sheets.

As presented in the accompanying balance sheets, due to affiliates as of December 31, 2007 represents administrative reimbursements due to Wells Management and/or Wells Capital.

4.	INVESTMENT IN UNCONSOLIDATED JOINT VENTURES

Fund II and Fund II-OW’s investment and approximate ownership percentage in Fund II-III Associates as of December 31, 2008 and 2007 are presented below:


	2008		2007
	Amount	Percent	Amount	Percent
Fund II-III Associates	$4,998,521	63%	$3,621,339	63%

Roll-forwards of Fund II and Fund II-OW’s investment in the joint ventures for the years ended December 31, 2008 and 2007 are presented below:


	2008			2007
Investment in joint ventures, beginning of year	$	3,621,339		$	4,005,310
Equity in income (loss) of joint ventures		(250,387	)		182,460
Contribution to joint ventures		1,737,460			2,760
Distributions from joint ventures		(109,891	)		(569,191	)

Investment in joint ventures, end of year	$	4,998,521		$	3,621,339

Impairment of Real Estate Assets

Fund I and Fund II Tucker considered real estate assets to be held for sale, as defined by SFAS No. 144, at the point at which a sale contract is executed. During first quarter 2006, Fund I and Fund II Tucker recognized an impairment loss of approximately $795,000, of which approximately $382,000 was allocable to Fund II and Fund II-OW, to reduce the carrying value of Heritage Place to its fair value, less costs to sell. This impairment was prompted by a change in management’s intended holding period for this asset. This impairment loss is

Page F-27

Index to Financial Statements

included in loss from discontinued operations from Fund I and Fund II Tucker for the year ended December 31, 2006 in the table below.

Condensed financial information for the joint ventures in which Fund II and Fund II-OW owned interests as of December 31, 2008 and 2007 and for the years ended December 31, 2008, 2007, and 2006 is presented below:

Total Assets
December 31,

Total Liabilities
December 31,

Total Equity
December 31,

2008

2007

2008

2007

2008

2007

Fund II-III Associates

$9,029,385

$6,116,957

$1,189,533

$436,342

$7,839,852

$5,680,615


	Total Revenues						Income (Loss) From Continuing Operations									Income (Loss) From Discontinued Operations								Net Income (Loss)
	For The Years Ended December 31,						For The Years Ended December 31,									For The Years Ended December 31,								For The Years Ended December 31,
	2008		2007		2006		2008			2007			2006			2008		2007			2006			2008			2007			2006
Fund I and Fund II Tucker	$	0	$	0	$	2,301	$	0		$	(2,263	)	$	(31,062	)	$	0	$	(1,899	)	$	(823,861	)	$	0		$	(4,162	)	$	(854,923	)
Fund II-III Associates		845,410		1,843,002		1,850,141		(400,524	)		286,254			201,921			7,999		3,121			4,349			(392,525	)		289,375			206,270

	$	845,410	$	1,843,002	$	1,852,442	$	(400,524	)	$	283,991		$	170,859		$	7,999	$	1,222		$	(819,512	)	$	(392,525	)	$	285,213		$	(648,653	)

5.	SUBSEQUENT EVENT

Louis Rose Building Sale Contract

Page F-28

Index to Financial Statements

FUND II AND FUND II-OW

SCHEDULE III – REAL ESTATE AND ACCUMULATED DEPRECIATION DECEMBER 31, 2008

Description

Encumbrances

Initial Cost

Costs
Capitalized
Subsequent To
Acquisition^(c)

Gross Carrying Amount as of December 31, 2008

Accumulated
Depreciation^(b)

Date of
Construction

Date
Acquired

Land

Buildings and
Improvements

Land

Buildings and
Improvements

Construction
in Progress

Total

LOUIS ROSE BUILDING^(a)

None

$1,282,500

$7,285,315

$(1,396,347)

$849,111

$6,322,357

$7,171,468

$5,199,468

1987

5/09/88

^(a)

The Louis Rose Building is a two-story office building located in Charlotte, North Carolina.

^(b)

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

^(c)

Includes acquisition and advisory fees and acquisition expense reimbursements applied at acquisition.

Page F-29

Index to Financial Statements

FUND II AND FUND II-OW

SCHEDULE III – REAL ESTATE AND ACCUMULATED DEPRECIATION

DECEMBER 31, 2008


	Cost			Accumulated Depreciation
BALANCE AT DECEMBER 31, 2005	$	9,157,622		$	4,821,521

Additions		117,566			134,745

BALANCE AT DECEMBER 31, 2006		9,275,188			4,956,266

Additions		41,820			139,411
Dispositions		(10,000	)		(10,000	)

BALANCE AT DECEMBER 31, 2007		9,307,008			5,085,677

Additions		0			113,791
Impairments⁽¹⁾		(2,135,540	)		0

BALANCE AT DECEMBER 31, 2008	$	7,171,468		$	5,199,468

⁽¹⁾

In 2008, Fund II and Fund II-OW wrote-down the basis of the Louis Rose Building to reduce its carrying value to its fair value estimated based on an executed contract to sell the property.

Page F-30

Index to Financial Statements

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The General Partners of

Fund II and Fund III Associates:

We have audited the accompanying balance sheets of Fund II and Fund III Associates (the “Joint Venture”) as of December 31, 2008 and 2007, and the related statements of operations, partners’ capital, and cash flows for each of the three years in the period ended December 31, 2008. Our audits also included the financial statement schedule listed in the index at Item 15(a). These financial statements and schedule are the responsibility of the Joint Venture’s management. Our responsibility is to express an opinion on these financial statements and schedule based on our audits.

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

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Fund II and Fund III Associates as of December 31, 2008 and 2007, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2008, in conformity with U.S. generally accepted accounting principles. Also, in our opinion, the related financial statement schedule, when considered in relation to the basic financial statements taken as a whole, presents fairly in all material respects the information set forth therein.

/s/ Frazier & Deeter, LLC

Atlanta, Georgia

March 20, 2009

Page F-31

Index to Financial Statements

FUND II AND FUND III ASSOCIATES

BALANCE SHEETS

DECEMBER 31, 2008 AND 2007

ASSETS


	2008		2007
Real estate assets, at cost:
Land	$	1,504,743	$	1,504,743
Building and improvements, less accumulated depreciation of $6,719,879 and $7,081,161 at December 31, 2008 and 2007, respectively		5,237,508		4,060,523
Construction in progress		604,802		920

Total real estate assets		7,347,053		5,566,186
Cash and cash equivalents		323,195		472,758
Tenant receivables, net		561,160		43,431
Deferred leasing costs, less accumulated amortization of $45,853 and $485,820 at December 31, 2008 and 2007, respectively		790,480		21,645
Other assets, net		7,497		12,937

Total assets	$	9,029,385	$	6,116,957

LIABILITIES AND PARTNERS’ CAPITAL
Liabilities:
Accounts payable, accrued expenses, and refundable security deposits	$	363,963	$	271,113
Due to affiliate		51,455		13,683
Deferred income		210,928		95,474
Accrued capital expenditures		383,796		920
Accrued deferred leasing costs		179,391		0
Partnership distributions payable		0		55,152

Total liabilities		1,189,533		436,342

Partners’ capital:
Fund II and Fund II-OW		4,998,521		3,621,339
Wells Real Estate Fund III, L.P.		2,841,331		2,059,276

Total partners’ capital		7,839,852		5,680,615

Total liabilities and partners’ capital	$	9,029,385	$	6,116,957

See accompanying notes.

Page F-32

Index to Financial Statements

FUND II AND FUND III ASSOCIATES

STATEMENTS OF OPERATIONS

FOR THE YEARS ENDED

DECEMBER 31, 2008, 2007, AND 2006


	2008			2007		2006
REVENUES:
Rental income	$	778,525		$	1,630,685	$	1,739,437
Reimbursement income		63,557			190,344		84,862
Interest and other income		3,328			21,973		25,842

Total revenues		845,410			1,843,002		1,850,141

EXPENSES:
Property operating costs		761,510			807,511		814,375
Management and leasing fees		46,028			126,002		133,385
Depreciation		288,393			420,440		450,317
Amortization		43,523			89,365		102,553
Lease termination expense		0			0		94,104
General and administrative		106,480			113,430		53,486

Total expenses		1,245,934			1,556,748		1,648,220

NET INCOME (LOSS) FROM CONTINUING OPERATIONS		(400,524	)		286,254		201,921

OPERATING INCOME FROM DISCONTINUED OPERATIONS		7,999			3,121		4,349

NET INCOME (LOSS)	$	(392,525	)	$	289,375	$	206,270

See accompanying notes.

Page F-33

Index to Financial Statements

FUND II AND FUND III ASSOCIATES

STATEMENTS OF PARTNERS’ CAPITAL

FOR THE YEARS ENDED

DECEMBER 31, 2008, 2007, AND 2006


	Fund II and Fund II-OW			Wells Real Estate Fund III, L.P.			Total Partners’ Capital
Balance, December 31, 2005	$	4,462,408		$	2,536,554		$	6,998,962

Net income		131,457			74,813			206,270
Partnership contributions		17,818			10,760			28,578
Partnership distributions		(606,373	)		(344,650	)		(951,023	)

Balance, December 31, 2006		4,005,310			2,277,477			6,282,787

Net income		184,462			104,913			289,375
Partnership distributions		(568,433	)		(323,114	)		(891,547	)

Balance, December 31, 2007		3,621,339			2,059,276			5,680,615

Net loss		(250,387	)		(142,138	)		(392,525	)
Partnership contributions		1,737,460			987,540			2,725,000
Partnership distributions		(109,891	)		(63,347	)		(173,238	)

Balance, December 31, 2008	$	4,998,521		$	2,841,331		$	7,839,852

See accompanying notes.

Page F-34

Index to Financial Statements

FUND II AND FUND III ASSOCIATES

STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED

DECEMBER 31, 2008, 2007, AND 2006


	2008			2007			2006
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)	$	(392,525	)	$	289,375		$	206,270
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:
Depreciation		288,393			420,440			450,317
Amortization		67,498			130,230			102,553
Lease termination expense		0			0			94,104
Changes in assets and liabilities:
(Increase) decrease in tenant receivables, net		(517,729	)		22,122			123,593
Decrease (increase) in other assets, net		5,440			(2,541	)		126
Increase (decrease) in accounts payable, accrued expenses, and refundable security deposits		92,850			135,566			(77,257	)
Increase in due to affiliate		15,130			190			2,294
Increase (decrease) in deferred income		115,454			(64,290	)		(4,933	)

Net cash (used in) provided by operating activities		(325,489	)		931,092			897,067

CASH FLOWS FROM INVESTING ACTIVITIES:
Investment in real estate assets		(1,663,742	)		0			0
Payment of deferred leasing costs		(656,942	)		0			0

Net cash used in investing activities		(2,320,684	)		0			0

CASH FLOWS FROM FINANCING ACTIVITIES:
Operating distributions to joint venture partners in excess of accumulated earnings		(228,390	)		(1,091,335	)		(794,701	)
Contributions from joint venture partners		2,725,000			0			28,578

Net cash provided by (used in) financing activities		2,496,610			(1,091,335	)		(766,123	)

NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS		(149,563	)		(160,243	)		130,944

CASH AND CASH EQUIVALENTS, beginning of year		472,758			633,001			502,057

CASH AND CASH EQUIVALENTS, end of year	$	323,195		$	472,758		$	633,001

SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES:
Partnership distributions payable	$	0		$	55,152		$	254,940

Accrued capital expenditures	$	406,438		$	920		$	0

Accrued deferred leasing costs	$	179,391		$	0		$	0

See accompanying notes.

Page F-35

Index to Financial Statements

FUND II AND FUND III ASSOCIATES

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2008, 2007, AND 2006

1.	ORGANIZATION AND BUSINESS

In March 1989, Fund II and Fund II-OW entered into a Georgia general partnership with Wells Real Estate Fund III, L.P. (“Wells Fund III”), known as Fund II and Fund III Associates (the “Joint Venture”) for the purposes of developing, constructing, operating, and selling commercial and industrial real properties. Fund II and Fund II-OW is a joint venture between Wells Real Estate Fund II (“Wells Fund II”) and Wells Real Estate Fund II-OW (“Wells Fund II-OW”).

In April 1989, the Joint Venture acquired an approximate 118,000 square foot, four-story office building, 2100 Space Park Drive (formerly known as “Boeing at the Atrium”), in Houston, Texas. In 1991, Fund II and Fund II-OW contributed its interest in a 5.8-acre of land, known as the Brookwood Property, in Roswell, Georgia, to the Joint Venture. An approximate 7,000 square foot restaurant, Brookwood Grill, was developed on 1.5 acres of the Brookwood Property. During 1995, the remaining 4.3 acres of the Brookwood Property were transferred at cost to the Fund II, III, VI and VII Associates, a joint venture partnership between the Joint Venture, Wells Real Estate Fund VI, L.P. (“Wells Fund VI”), and Wells Real Estate Fund VII, L.P. (“Wells Fund VII”). Development on this property of two buildings containing a total of approximately 49,500 square feet was substantially complete in 1996. Once constructed, this property became known as the Holcomb Bridge Property. The general partners of Wells Fund II, Wells Fund II-OW, and Wells Fund III are Leo F. Wells, III and Wells Capital, Inc. The general partners of Wells Fund VI and Wells Fund VII are Leo F. Wells, III and Wells Partners, L.P., a private Georgia limited partnership. Ownership interests were recomputed based on relative cumulative capital contributions from the joint venture partners.

On July 1, 2004, the Joint Venture and Fund II, III, VI and VII Associates sold Brookwood Grill and the Holcomb Bridge Property, respectively, to an unrelated third party for an aggregate gross sales price of $9,500,000. As a result of the Brookwood Grill sale, the Joint Venture has been allocated net sale proceeds of approximately $2,318,000 and recognized a gain of approximately $771,000. As a result of the sale of the Holcomb Bridge Property, the Joint Venture received net sale proceeds of approximately $1,614,000 and was allocated a gain of approximately $462,000. Fund II, III, VI and VII Associates wound up its affairs in 2005 by, among other things, collecting the outstanding receivables, satisfying outstanding payables, and distributing any residual cash balances to the joint venture partners. Fund II, III, VI and VII Associates was terminated during 2006 in accordance with the relevant dissolution and termination provisions of the Georgia Uniform Partnership Act.

2.	SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The Joint Venture’s financial statements are prepared in accordance with U.S. generally accepted accounting principles (“GAAP”).

Use of Estimates

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

Page F-36

Index to Financial Statements

Real Estate Assets

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

The Joint Venture’s real estate assets are depreciated using the straight-line method over the following useful lives:


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

Evaluating the Recoverability of Real Estate Assets

Management continually monitors events and changes in circumstances that could indicate that the carrying amounts of the real estate assets owned by the Joint Venture may not be recoverable. When indicators of potential impairment are present, which suggest that the carrying amounts of the real estate assets may not be recoverable, management assesses the recoverability of the real estate assets by determining whether the respective carrying values will be recovered through the estimated undiscounted future operating cash flows expected from the use of the assets and their eventual disposition for assets held for use, or with the estimated fair values, less costs to sell, for assets held for sale. In the event that such expected undiscounted future cash flows for assets held for use or the estimated fair values, less costs to sell, for assets held for sale do not exceed the respective assets’ carrying values, management adjusts the real estate assets to the respective estimated fair values, pursuant to Statement of Financial Accounting Standard (“SFAS”) No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets (“SFAS No. 144”), and recognizes an impairment loss. Estimated fair values are calculated based on the following information, in order of preference, dependent upon availability: (i) recently quoted market prices, (ii) market prices for comparable properties, or (iii) the present value of future cash flows, including estimated salvage value. The Joint Venture has determined that there has been no impairment in the carrying value of any of the real estate assets held as of December 31, 2008. 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, the number of months it takes to re-lease the property, and the number of years the property is held for investment, among other factors. The subjectivity of assumptions in the future cash flow analysis, including discount rates, could result in an incorrect assessment of the property’s future cash flows and fair value, and could result in the misstatement of the carrying value of the Joint Venture’s real estate assets and net income.

Cash and Cash Equivalents

The Joint Venture considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents.

Tenant Receivables, net

Tenant receivables are comprised of rental and reimbursement billings due from tenants and the cumulative amount of future adjustments necessary to present rental income using the straight-line method. In 2006, upon receiving notification of a tenant’s intention to terminate a lease, unamortized straight-line rent receivables were written off to lease termination expense. Management assesses the collectibility of tenant receivables on an ongoing basis and provides for allowances as such balances, or portions thereof, become uncollectible. Allowances of $0 and $1,694 are included in tenant receivables as of December 31, 2008 and 2007, respectively.

Page F-37

Index to Financial Statements

Deferred Leasing Costs, net

Deferred leasing costs reflect costs incurred to procure operating leases, which are capitalized and amortized on a straight-line basis over the terms of the related leases. The remaining unamortized balance of deferred leasing costs will be amortized over a weighted-average period of approximately six years. In 2006, upon receiving notification of the tenant’s intention to terminate the lease, the unamortized deferred leasing costs were written-off to lease termination expense.

Other Assets, net

Other assets as of December 31, 2008 and 2007, is comprised of the following balances:


	2008		2007
Prepaid property insurance	$	7,455	$	10,138
Interest receivable		42		1,622
Refundable security deposits		0		1,000
Other		0		177

Total	$	7,497	$	12,937

Management assesses the collectibility of other assets on an ongoing basis and provides for allowances as such balances, or portions thereof, become uncollectible. Allowances of $0 and $8,530 are included as of December 31, 2008 and 2007, respectively. Prepaid property insurance is recognized in the period in which the coverage is provided. Interest receivable represents interest earned during the period presented, which will be received in the following month. Refundable security deposits represent cash deposits received from tenants. Pursuant to the respective leases, the Joint Venture may apply such balances towards unpaid receivable balances or property damages, where applicable, or is obligated to refund remaining balances to the tenants upon the expiration of their related lease term. Balances without a future economic benefit are written off as they are identified.

Allocation of Income and Distributions

Pursuant to the terms of the joint venture agreement, income and distributions are allocated to the joint venture partners based upon their respective ownership interests as determined by relative cumulative capital contributions, as defined. Fund II and Fund II-OW and Wells Fund III held ownership interests in the Joint Venture of approximately 63% and 37%, for the years ended December 31, 2008 and 2007, respectively. Net cash from operations is generally distributed to the joint venture partners on a quarterly basis.

Revenue Recognition

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

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

Page F-38

Index to Financial Statements

Income Taxes

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

Reclassifications

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

Recent Accounting Pronouncements

In February 2007, the Financial Accounting Standards Board (“FASB”) issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities – Including an Amendment of FASB Statement No. 115, Accounting for Certain Investments in Debt and Equity Securities (“SFAS No. 159”). SFAS No. 159 permits entities to choose to measure many financial instruments and certain other items at fair value that are not currently required to be measured at fair value. Unrealized gains and losses on items for which the fair value option has been elected are reported in earnings. SFAS No. 159 was effective for the Joint Venture beginning January 1, 2008. The Joint Venture has elected not to implement the provisions of SFAS No. 159, and therefore, such provisions have no effect on its financial statements.

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements (“SFAS No. 157”), which defines fair value, establishes a framework for measuring fair value, and expands disclosures required for fair value measurements under GAAP, including amending SFAS No. 144. SFAS No. 157 emphasizes that fair value is a market-based measurement, as opposed to an entity-specific measurement. In February 2008, the FASB issued Staff Position No. SFAS 157-1, Application of FASB Statement No. 157 to FASB Statement No. 13 and Other Accounting Pronouncements That Address Fair Value Measurements for Purposes of Lease Classification or Measurement under Statement 13 (“FSP 157-1”). FSP 157-1, which is effective upon the initial adoption of SFAS No.157, excludes SFAS No. 13, Accounting for Leases, as well as other accounting pronouncements that address fair value measurements on lease classification or measurement under SFAS No. 13, from the scope of SFAS No. 157. In February 2008, the FASB issued Staff Position No. SFAS 157-2, Effective Date of FASB Statement No. 157 (“FSP 157-2”). FSP 157-2 delays the effective date of SFAS No. 157 for all nonrecurring nonfinancial assets and liabilities until fiscal years beginning after November 15, 2008. On October 10, 2008, the FASB issued Staff Position No. SFAS 157-3, Determining the Fair Value of a Financial Asset When the Market for That Asset is Not Active (“FSP 157-3”). FSP 157-3 includes guidance for how companies should value illiquid assets under the fair value accounting method prescribed in SFAS No. 157, however, does not change any of the provisions of SFAS No. 157. FSP 157-3 is effective upon issuance on October 10, 2008, and retrospective application is prohibited. FSP 157-2 will be effective for the Joint Venture beginning January 1, 2009, and the remaining aspects of SFAS No. 157 were effective for the Joint Venture beginning January 1, 2008. SFAS No. 157 has not had a material impact on the Joint Venture’s financial statements to date; however, the Joint Venture is currently assessing the provisions and evaluating the potential impact of FSP 157-2 on its financial statements.

3.	RELATED-PARTY TRANSACTIONS

Management and Leasing Fees

Wells Fund II, Wells Fund II-OW, and Wells Fund III entered into a property management and leasing agreement with Wells Management Company, Inc. (“Wells Management”), an affiliate of their general partners. In accordance with the property management and leasing agreement, Wells Management receives compensation for the management and leasing of the Joint Venture’s properties, the Joint Venture will generally pay Wells Management fees equal to (a) of the gross revenues collected monthly, 3% for management services and 3% for

Page F-39

Index to Financial Statements

leasing services, plus a separate fee for the one-time lease-up of newly constructed properties in an amount not to exceed the fee customarily charged in arm’s-length transactions by others rendering similar services in the same geographic area for similar properties, which is assessed periodically based on market studies; or (b) in the case of commercial properties which are leased on a long-term net basis (10 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. During the years ended December 31, 2008, 2007, and 2006, the Joint Venture incurred management and leasing fees that are payable to Wells Management of $28,383, $109,827, and $116,585, respectively, portions of which are included in operating income from discontinued operations in the accompanying statements of operations.

Administrative Reimbursements

Wells Management performs certain administrative services for the Joint Venture, relating to accounting, property management, and other joint venture administration, and incurs the related expenses. Such expenses are allocated among these entities based on time spent on each entity by individual personnel. In the opinion of management, this is a reasonable estimation of such expenses. During the years ended December 31, 2008, 2007, and 2006, the Joint Venture incurred administrative expenses of $61,697, $52,850, and $27,221, respectively, payable to Wells Management.

Due to Affiliate

As presented in the accompanying balance sheets, due to affiliate as of December 31, 2008 and December 31, 2007 represents the following items due to Wells Management:


	2008		2007
Construction fees	$	22,642	$	0
Administrative reimbursements		21,329		7,954
Property management fees		7,484		5,729

	$	51,455	$	13,683

For the three months ended December 31, 2008, Wells Management elected to defer the receipt of management and leasing fees and administrative reimbursements due from the Joint Venture. As of December 31, 2008, the Joint Venture owed aggregate management and leasing fees and administrative reimbursements to Wells Management of $7,484 and $21,329, respectively, which are included in due to affiliate in the accompanying balance sheets.

4.	DISCONTINUED OPERATIONS

In accordance with SFAS No. 144, the Joint Venture has classified the results of operations related to the office component of Brookwood Grill, which was sold on July 1, 2004, as discontinued operations in the accompanying statements of operations. The details comprising income from discontinued operations are presented below:


	2008		2007		2006
Rental income	$	8,511	$	3,774	$	3,728
Interest and other income		0		0		621

Total revenues		8,511		3,774		4,349

Management and leasing fees		512		653		0

Total expenses		512		653		0

Operating income from discontinued operations	$	7,999	$	3,121	$	4,349

Page F-40

Index to Financial Statements

5.	RENTAL INCOME

The future minimum rental income due to the Joint Venture under noncancelable operating leases as of December 31, 2008 follows:


Year ended December 31:
2009	$	1,486,814
2010		1,501,603
2011		1,542,776
2012		1,583,949
2013		1,595,223
Thereafter		1,006,144

	$	8,716,509

One tenant generated approximately 100% of rental income for the year ended December 31, 2008, and two tenants will generate approximately 38% and 62% of future minimum rental income.

Page F-41

Index to Financial Statements

FUND II AND FUND III ASSOCIATES

SCHEDULE III – REAL ESTATE AND ACCUMULATED DEPRECIATION

DECEMBER 31, 2008

Initial Cost

Costs
Capitalized
Subsequent To
Acquisition^(c)

Gross Carrying Amount as of December 31, 2008

Accumulated
Depreciation^(b)

Date of
Construction

Date
Acquired

Description

Encumbrances

Land

Buildings and
Improvements

Land

Buildings and
Improvements

Construction
in Progress

Total

2100 SPACE PARK DRIVE

(formerly known as
“Boeing At The Atrium”)^(a)

None

$1,367,000

$11,409,245

$1,290,687

$1,504,743

$11,957,387

$604,802

$14,066,932

$6,719,879

1988

4/03/89

^(a)

2100 Space Park Drive is a four-story office building located in Houston, Texas.

^(b)

^(c)

Includes acquisition and advisory fees and acquisition expense reimbursements applied at acquisition.

Page F-42

Index to Financial Statements

FUND II AND FUND III ASSOCIATES

SCHEDULE III – REAL ESTATE AND ACCUMULATED DEPRECIATION

DECEMBER 31, 2008


	Cost			Accumulated Depreciation
BALANCE AT DECEMBER 31, 2005	$	16,703,079		$	10,212,761

Additions		0			504,612	⁽¹⁾
Dispositions		(3,479,795	)		(3,479,795	)

BALANCE AT DECEMBER 31, 2006		13,223,284			7,237,578

Additions		920			420,440
Dispositions		(576,857	)		(576,857	)

BALANCE AT DECEMBER 31, 2007		12,647,347			7,081,161

Additions		2,069,260			288,393
Dispositions		(649,675	)		(649,675	)

BALANCE AT DECEMBER 31, 2008	$	14,066,932		$	6,719,879

⁽¹⁾

Included in the number presented is $54,295, which is included in lease termination expense in the accompanying statements of operations.

Page F-43

Index to Financial Statements

EXHIBIT INDEX

2008 FORM 10-K

WELLS REAL ESTATE FUND II

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


Exhibit Number		Description of Document

*3		First Restated and Amended Certificate and Agreement of Limited Partnership of Wells Real Estate Fund II (Registration Statement of Wells Real Estate Fund II, Exhibit B to the Prospectus, Commission File No. 33-7395)

*10	(a)	Management Agreement between Wells Real Estate Fund II and Wells Management Company, Inc. (Exhibit to Form 10-K of Wells Real Estate Fund II for the fiscal year ended December 31, 1990, Commission File No. 0-16518)

*10	(b)	Leasing and Tenant Coordination Agreement between Wells Real Estate Fund II and Wells Management Company, Inc. (Exhibit to Form 10-K of Wells Real Estate Fund II for the fiscal year ended December 31, 1990, Commission File No. 0-16518)

*10	(c)	Purchase Agreement for the acquisition of Heritage Place at Tucker dated April 25, 1986 (Exhibit 10(f) to Form 10-K of Wells Real Estate Fund I for the fiscal year ended December 31, 1990, Commission File No. 0-14463)

*10	(d)	Joint Venture Agreement of Fund I and Fund II Tucker dated January 9, 1987 (Exhibit 10(g) to Form 10-K of Wells Real Estate Fund I for the fiscal year ended December 31, 1990, Commission File No. 0-14463)

*10	(e)	Purchase Agreement for the acquisition of the Cherokee Commons Shopping Center dated December 31, 1986 (Exhibit 10(h) to Form 10-K of Wells Real Estate Fund I for the fiscal year ended December 31, 1990, Commission File No. 0-14463)

*10	(f)	Joint Venture Agreement of Fund I and Fund II Cherokee dated June 27, 1987 (Exhibit 10(i) to Form 10-K of Wells Real Estate Fund I for the fiscal year ended December 31, 1990, Commission File No. 0-14463)

*10	(g)	Fund II—Fund II-OW Joint Venture Agreement dated March 1, 1988 (Exhibit to Form 10-K of Wells Real Estate Fund II for the fiscal year ended December 31, 1990, Commission File No. 0-16518)

*10	(h)	Lease with IBM dated March 17, 1987 (Exhibit to Form 10-K of Wells Real Estate Fund II for the fiscal year ended December 31, 1990, Commission File No. 0-16518)

*10	(i)	Purchase Agreement for the Acquisition of the Atrium at Nassau Bay dated March 1, 1989 (Exhibit to Form 10-K of Wells Real Estate Fund II for the fiscal year ended December 31, 1990, Commission File No. 0-16518)

*10	(j)	Joint Venture Agreement of Fund II and Fund III Associates dated March 1, 1989 (Exhibit to Post-Effective Amendment No. 2 to Registration Statement of Wells Real Estate Fund III, L.P., Commission File No. 33-24063)

*10	(k)	First Amendment to Joint Venture Agreement of Fund II and Fund III Associates dated April 1, 1989 (Exhibit to Form 10-K of Wells Real Estate Fund II for the fiscal year ended December 31, 1990, Commission File No. 0-16518)

Index to Financial Statements


Exhibit Number		Description of Document

*10	(l)	Leases with Lockheed Engineering and Sciences Company, Inc. (Exhibit to Form 10-K of Wells Real Estate Fund II for the fiscal year ended December 31, 1990, Commission File No. 0-16518)

*10	(m)	Cost Sharing Agreement between Wells Real Estate Fund II, Wells Real Estate Fund II-OW and the Fund II – Fund II-OW Joint Venture dated January 1, 1990 (Exhibit to Form 10-K of Wells Real Estate Fund II for the fiscal year ended December 31, 1990, Commission File No. 0-16518)

*10	(n)	Amended and Restated Joint Venture Agreement of Fund I and Fund II Tucker-Cherokee dated January 1, 1991 (Exhibit 10(j) to Form 10-K of Wells Real Estate Fund I for the fiscal year ended December 31, 1991, Commission File No. 0-14463)

*10	(o)	Amended and Restated Joint Venture Agreement of Fund II and Fund III Associates (Exhibit to Form 10-K of Wells Real Estate Fund II for the fiscal year ended December 31, 1991, Commission File No. 0-16518)

*10	(p)	Land and Building Lease Agreement between Fund II and Fund II-OW and Brookwood Grill of Roswell, Inc. (Exhibit to Form 10-K of Wells Real Estate Fund II for the fiscal year ended December 31, 1991, Commission File No. 0-16518)

*10	(q)	Assignment and Assumption of Lease dated September 20, 1991 between Fund II and Fund II-OW and Fund II and Fund III Associates (Exhibit to Form 10-K of Wells Real Estate Fund II for the fiscal year ended December 31, 1991, Commission File No. 0-16518)

*10	(r)	Lease Modification Agreement No. 3 with The Kroger Co. dated December 21, 1993 (Exhibit 10(k) to Form 10-K of Wells Real Estate Fund I for the fiscal year ended December 31, 1993, Commission File No. 0-14463)

*10	(s)	Lease Agreement with First Union National Bank of N.C. dated March 31, 1994, and First Amendment to Lease Agreement dated April 14, 1994 (Exhibit to Form 10-K of Wells Real Estate Fund II for the fiscal year ended December 31, 1994, Commission File No. 0-16518)

*10	(t)	Joint Venture Agreement of Fund II, III, VI and VII Associates dated January 10, 1995 (Exhibit 10(w) to Form 10-K of Wells Real Estate Fund VI, L.P. for the fiscal year ended December 31, 1995, Commission File No. 0-23656)

*10	(u)	Joint Venture Agreement of Fund I, II, II-OW, VI and VII Associates dated August 1, 1995 (Exhibit 10(ii) to Form 10-K of Wells Real Estate Fund VI, L.P. for the fiscal year ended December 31, 1995, Commission File No. 0-23656)

*10	(v)	First Amendment to Amended and Restated Joint Venture Agreement of Fund I and Fund II Tucker (formerly Fund I and Fund II Tucker-Cherokee) dated August 1, 1995 (Exhibit 10(m) to Form 10-K of Wells Real Estate Fund I for the fiscal year ended December 31, 1995, Commission File No. 0-14463)

*10	(w)	Custodial Agency Agreement between Wells Real Estate Fund II and NationsBank of Georgia, N.A. dated January 10, 1995 (Exhibit to Form 10-K of Wells Real Estate Fund II for the fiscal year ended December 31, 1995, Commission File No. 0-16518)

*10	(x)	Amended and Restated Custodial Agency Agreement between Wells Real Estate Fund II and NationsBank of Georgia, N.A. dated August 1, 1995 (Exhibit to Form 10-K of Wells Real Estate Fund II for the fiscal year ended December 31, 1995, Commission File No. 0-16518)

*10	(y)	Amendment to First Restated and Amended Certificate and Agreement of Limited Partnership of Wells Real Estate Fund II dated January 1, 2000 (Exhibit to Form 10-K of Wells Real Estate Fund II for the fiscal year ended December 31, 2001, Commission File No. 0-16518)

Index to Financial Statements


Exhibit Number		Description of Document

*10(z)		Purchase and Sale Agreement for the sale of the Cherokee Commons Shopping Center dated August 6, 2001 (Exhibit 10(p) to Form 10-K of Wells Real Estate Fund I for the fiscal year ended December 31, 2001, Commission File No. 0-14463)

*10(aa)		Amendments to the Brookwood Grill Lease (Exhibit to Form 10-K of Wells Real Estate Fund II for the fiscal year ended December 31, 2001, Commission File No. 0-16518)

*10(bb)		Lease Agreement with The Boeing Company (Exhibit to Form 10-K of Wells Real Estate Fund II for the fiscal year ended December 31, 2002, Commission File No. 0-16518)

*10(cc)		First Amendment to Lease Agreement with The Boeing Company (Exhibit to Form 10-K of Wells Real Estate Fund II for the fiscal year ended December 31, 2002, Commission File No. 0-16518)

*10(dd)		Second Amendment to Lease Agreement with The Boeing Company (Exhibit to Form 10-K of Wells Real Estate Fund II for the fiscal year ended December 31, 2002, Commission File No. 0-16518)

*10(ee)		Third Amendment to Lease Agreement with The Boeing Company (Exhibit to Form 10-K of Wells Real Estate Fund II for the fiscal year ended December 31, 2002, Commission File No. 0-16518)

*10(ff)		Purchase and Sale Agreement for the sale of the Heritage Place Shopping Center (Exhibit 10.1 to Form 10-Q of Wells Real Estate Fund I for the quarter ended June 30, 2003, Commission File No. 0-14463)

*10(gg)		Purchase and Sale Agreement for the sale of 880 Holcomb Bridge Road and the Brookwood Grill (Exhibit 10.1 to Form 10-Q of Wells Real Estate Fund II for the quarter ended September 30, 2004, Commission File No. 0-16518)

*10(hh)		Purchase and Sale Agreement for the sale of the office portion of Heritage Place (Exhibit 10.3 to Form 10-Q of Wells Real Estate Fund I for the quarter ended March 31, 2006, Commission File No. 0-14463)

*10(ii)		First Amendment to Purchase and Sale Agreement for the sale of the office portion of Heritage Place (Exhibit 10.4 to Form 10-Q of Wells Real Estate Fund I for the quarter ended March 31, 2006, Commission File No. 0-14463)

*10(jj)		Office Lease with Hoyer Global (USA), Inc. relating to 2100 Space Park Drive (Exhibit 10.1 to Form 10-Q of Wells Real Estate Fund II for the quarter ended March 31, 2008, Commission File No. 0-16518)

*10(kk)		Office Lease with Lockheed Martin Corporation relating to 2100 Space Park Drive (Exhibit 10.2 to Form 10-Q of Wells Real Estate Fund II for the quarter ended June 30, 2008, Commission File No. 0-16518)

10(1l)		Purchase and Sale Agreement for the sale of the Louis Rose 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

Filing Compare · WELLS REAL ESTATE FUND II