WELLS REAL ESTATE FUND X L P
POS AM, 1998-08-14
REAL ESTATE DEALERS (FOR THEIR OWN ACCOUNT)
Previous: GOSS GRAPHIC SYSTEMS INC, 10-Q, 1998-08-14
Next: FOUR M CORP, 10-Q, 1998-08-14



<PAGE>
 
     As filed with the Securities and Exchange Commission on August 14, 1998

                            Registration No. 333-7979

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                        ---------------------------------

                        POST-EFFECTIVE AMENDMENT NO. 7 TO
                                    FORM S-11
                             REGISTRATION STATEMENT
                                      Under
                           The Securities Act of 1933

                        ---------------------------------

                         WELLS REAL ESTATE FUND X, L.P.
                                       and
                         WELLS REAL ESTATE FUND XI, L.P.
      (Exact name of Registrant as Specified in Its Governing Instruments)

                            3885 Holcomb Bridge Road
                             Norcross, Georgia 30092
                                 (770) 449-7800
    (Address, Including Zip Code, and Telephone Number, Including Area Code,
                  of Registrant's Principal Executive Offices)

                             Donald Kennicott, Esq.
                             Michael K. Rafter, Esq.
                              Holland & Knight LLP
                         One Atlantic Center, Suite 2000
                        1201 West Peachtree Street, N.E.
                           Atlanta, Georgia 30309-3400
                                 (404) 817-8500
            (Name, Address Including Zip Code, and Telephone Number,
             Including Area Code, of Registrant's Agent for Service)

                        ---------------------------------

                 Georgia                        58-2250093/58-2250094
             (State or other                       (I.R.S. Employer
     Jurisdiction of Incorporation)            Identification Numbers)

                        ---------------------------------

      If this form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, check the following box and
list the Securities Act registration statement number of the earlier effective
registration statement for the same offering. |_|_______________

      If this form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. |_|_______________

      If this form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. |_|_______________

      If delivery of the prospectus is expected to be made pursuant to Rule 434,
check the following box. |_|
<PAGE>
 
                         WELLS REAL ESTATE FUND XI, L.P.
         CROSS REFERENCE SHEET PURSUANT TO ITEM 501(b) OF REGULATION S-K

       Form Number and Caption                Location of Heading in Prospectus
       -----------------------                ---------------------------------

1.     Forepart of                            
       Registration Statement                 
       and Outside Front Cover
       Page of Prospectus...................  Facing Page, Cover Page

2.     Inside Front and                       
       Outside Back Cover                     Inside Front Cover and Outside
       Pages of Prospectus..................  Back Cover Page of Prospectus 
                                              
                                              Outside Front Cover Page; Summary 
3.     Summary Information,                   of the Offering; Risk Factors;    
       Risk Factors and Ratio                 Compensation of the General       
       of Earnings to Fixed                   Partners and Affiliates; Estimated
       Charges..............................  Use of Proceeds                   
                                              

4.     Determination of                       
       Offering Price.......................  Risk Factors

5.     Dilution.............................  Risk Factors

6.     Selling Security                       
       Holders..............................  *

7.     Plan of Distribution.................  Outside Front Cover Page; Summary
                                              of the Offering; Estimated Use of
                                              Proceeds; Plan of Distribution

8.     Use of Proceeds......................  Estimated Use of Proceeds;
                                              Investment Objectives and Criteria

9.     Selected Financial Data..............  *

10.    Management's Discussion                Management's Discussions and
       and Analysis of                        Analysis of Financial Conditions
       Financial Condition and                and Results of Operations;
       Results of Operations................  Supplement No. 1; Supplement No.
                                              2; Supplement No. 3

11.    General Information as                 Summary of the Offering; Summary
       to Registrant........................  of Partnership Agreement;
                                              Management

12.    Policy with Respect to                 Investment Objectives and
       Certain Activities...................  Criteria; Reports to Investors

13.    Investment Policies of                 Investment Objectives and
       Registrant...........................  Criteria; Real Property
                                              Investments; Conflicts of
                                              Interest; Supplement No. 2;
                                              Supplement No. 3

14.    Description of Real                    Investment Objectives and
       Estate...............................  Criteria; Real Property
                                              Investments; Supplement No. 2;
                                              Supplement No. 3

15.    Operating Data.......................  *

16.    Tax Treatment of                       Federal Income Tax Consequences;
       Registrant and its                     Investment by Tax-Exempt Entities
       Security Holders.....................  and ERISA Considerations

17.    Market Price of and                    
       Dividends on the
       Registrant's Common
       Entry and Related
       Stockholder Matters..................  *

18.    Description of                         Description of the Units;
       Registrant's Securities..............  Distributions and Allocations;
                                              Summary of the Partnership
                                              Agreement

19.    Legal Proceedings....................  Management

20.    Security Ownership of                  
       Certain Beneficial                     Management; Compensation of the
       Owners and Management................  General Partners and Affiliates
                                              
21.    Directors and Executive                
       Officers.............................  Management

22.    Executive Compensation...............  Conflicts of Interest;
                                              Compensation of the General
                                              Partners and Affiliates;
                                              Management

23.    Certain Relationships                  Conflicts of Interest;
       and Related                            Compensation of the General
       Transactions.........................  Partners and Affiliates;
                                              Management; Supplement No. 2;
                                              Supplement No. 3

24.    Selection, Management                  Management; Compensation of the
       and Custody of                         General Partners and Affiliates;
       Registrant's                           Conflicts of Interest; Custodial
       Investments..........................  Agency Agreement; Investment
                                              Objectives and Criteria; Real
                                              Property Investments; Supplement
                                              No. 2; Supplement No. 3

25.    Policies with Respect                  Conflicts of Interest;
       to Certain Transactions..............  Compensation of the General
                                              Partners and Affiliates;
                                              Management

26.    Limitations of                         Fiduciary Duty of the General
       Liability............................  Partners; Summary of Partnership
                                              Agreement

27.    Financial Statements                   Appendix I; Exhibit A; Supplement
       and Information......................  No. 1; Supplement No. 2;
                                              Supplement No. 3

28.    Interests of Named                     Conflicts of Interest, Experts,
       Experts and Counsel..................  Legal Opinions; Supplement No. 1

29.    Disclosure of                          
       Commission Position on                 
       Indemnification for                    
       Securities Act                         Fiduciary Duty of the General
       Liabilities..........................  Partners                     
                                              
*Not Applicable.
<PAGE>
 
[The following is text to a sticker to be attached to the front cover page of
the Prospectus in a manner that will not obscure the Risk Factors:]

      SUPPLEMENTAL INFORMATION - The Prospectus of Wells Real Estate Fund XI,
L.P. consists of this sticker, the Prospectus dated December 31, 1997,
Supplement No. 1 dated April 1, 1998, Supplement No. 2 dated June 30, 1998 and
Supplement No. 3 dated August 12, 1998 (the Supplements are contained inside the
back cover page of the Prospectus). Supplement No. 1 includes updated financial
statements and Prior Performance Tables. Supplement No. 2 includes descriptions
of the acquisition of ownership interests in certain real properties. Supplement
No. 3 includes descriptions of transactions involving joint ventures with
Affiliates and acquisitions of certain real properties.
<PAGE>
 
                        WELLS REAL ESTATE FUND XI, L.P.        
                          $1,250,000 MINIMUM OFFERING          
                     --------------------------------------    
                        Class A and Class B Status Units
                     at a purchase price of $10.00 per Unit
                     --------------------------------------

    Wells Real Estate Fund XI, L.P. (the "Partnership") is a newly organized
Georgia limited partnership which has been formed to acquire and operate
commercial properties on an all cash basis, including properties which are under
development or construction, are newly constructed or have been constructed and
have operating histories.  The General Partners of the Partnership are Leo F.
Wells, III ("Wells") and Wells Partners, L.P., a Georgia limited partnership
("Wells Partners"; Wells and Wells Partners are collectively referred to as the
"General Partners").

    The Partnership hereby offers for sale to the public 3,500,000 units of
limited partnership interest (the "Units").  Each holder of Units may elect to
have them treated as Class A Status Units (entitled to distributions of cash
flow from operations) or Class B Status Units (entitled to a higher percentage
of appreciation of the Partnership's real property investments and tax
allocations).  The Partnership will offer the Class A Status Units and Class B
Status Units in combination, such that the Partnership will not sell more than
an aggregate of 3,500,000 Units.  The minimum purchase is 100 Units ($1,000)
(except in certain states as described herein).  The purchasers of the Units
will become the Limited Partners of the Partnership.  It is estimated that
approximately 84% of the proceeds from the sale of Units will be used to acquire
properties and the balance will be used to pay fees and expenses.

    AN INVESTMENT IN UNITS INVOLVES SIGNIFICANT RISKS INCLUDING THE FOLLOWING:

 . The Partnership Agreement imposes restrictions on transfers of Units. No
  public market for the Units currently exists or is likely to develop. If
  investors are able to sell their Units at all, they will likely be able to
  sell their Units only at a discount. (See "SUMMARY OF PARTNERSHIP AGREEMENT--
  Transferability of Units.")

 . The number of properties that the Partnership will acquire and diversification
  of its investments will be reduced to the extent that less than the maximum
  number of Units are sold.

 . This Offering involves payment of substantial fees to the General Partners and
  their Affiliates, which will be payable regardless of the success or failure
  of the Partnership.

 . Certain real estate programs previously sponsored by the General Partners and
  their Affiliates have experienced fluctuating financial performance.

 . The Partnership does not own any real property, and the General Partners have
  not identified any properties in which there is a reasonable probability that
  the Partnership will invest.  Accordingly, investors will not have the
  opportunity to evaluate the properties that the Partnership will acquire and
  must rely totally upon the ability of the General Partners with respect to the
  acquisition of properties.  The unspecified nature of the offering may impair
  the ability of investors to make an informed decision as to whether to elect
  Class A Status or Class B Status for their Units in light of the different
  features of Class A Status Units and Class B Status Units.

 . It is anticipated that the Partnership will not be liquidated until at least
  ten to twelve years after the date the Partnership invests in its final
  property.

 . There are no restrictions as to the mix of Class A Status Units and Class B
  Status Units, and, accordingly, holders of Class A Status Units may receive
  lower cash distributions than otherwise anticipated if the percentage of 
  Class A Status Units outstanding is substantially greater than the percentage
  of Class B Status Units, and holders of Class B Status Units may receive
  smaller tax allocations and a lesser amount of appreciation on investments
  than otherwise anticipated if the percentage of Class B Status Units
  outstanding is substantially greater than the percentage of Class A Status
  Units.

 . The effect of any advantage associated with the election of Class A Status
  Units or Class B Status Units may be significantly reduced (or eliminated),
  depending upon the ratio of each class outstanding.

 . Some or all of the proceeds available for investment in real properties may be
  invested in the acquisition and construction of undeveloped properties, which
  would involve risks relating to the builder's ability to control construction
  costs, failure to perform, or failure to build in conformity with plan
  specifications and timetables.

 . The General Partners are involved in other real estate programs and activities
  and, accordingly, will face certain conflicts of interest in managing the
  Partnership's operations.

    FOR A DISCUSSION OF THE RISK FACTORS CONCERNING THIS INVESTMENT, SEE "RISK
FACTORS" (PAGE 7).

    WELLS REAL ESTATE FUND XI, L.P. IS NOT A MUTUAL FUND OR ANY OTHER TYPE OF
INVESTMENT COMPANY AND IS NOT REGISTERED OR SUBJECT TO REGULATION UNDER THE
INVESTMENT COMPANY ACT OF 1940.

    THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS.  ANY REPRESENTATION TO THE CONTRARY IS
A CRIMINAL OFFENSE.

    THE ATTORNEY GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED ON OR ENDORSED
THE MERITS OF THIS OFFERING.  ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.

==========================================================================
                                    SELLING COMMISSIONS
                      PRICE TO          AND DEALER         PROCEEDS TO
                     PUBLIC (1)       MANAGER FEE (1)    PARTNERSHIP (2)
                   --------------   -------------------  ---------------
  Per Unit.....    $        10.00    $        0.95       $         9.05
  MINIMUM......    $ 1,250,000.00    $  118,750.00       $ 1,131,250.00
  MAXIMUM......    $35,000,000.00    $3,325,000.00       $31,675,000.00
==========================================================================
(See footnotes on following page)  

                       ---------------------------------
                       WELLS INVESTMENT SECURITIES, INC.
                       ---------------------------------

               THE DATE OF THIS PROSPECTUS IS DECEMBER 31, 1997.

<PAGE>
 
                   (Cover Page Continued From Previous Page)
Footnotes:
(1) Price to Public and Selling Commissions may be reduced in connection with
    certain large volume purchases and under other circumstances described
    herein; however, in no event will the proceeds to the Partnership be reduced
    thereby.  In addition to Selling Commissions in the amount of up to 7% of
    the Gross Offering Proceeds, the Partnership will pay a dealer manager fee
    in the amount of 2.5% of the Gross Offering Proceeds and may reimburse
    nonaffiliated broker-dealers participating in this Offering expenses paid
    for due diligence purposes up to a maximum of .5% of the Gross Offering
    Proceeds.  Selling commissions are payable to Wells Investment Securities,
    Inc., the Dealer Manager of the Offering and an Affiliate of the General
    Partners, except to the extent reallowed to other broker-dealers
    participating in the Offering.  (See "PLAN OF DISTRIBUTION.")
(2) These figures are before deducting other expenses of the Offering to be paid
    by the Partnership in the estimated amount of $1,050,000, assuming the sale
    of all 3,500,000 Units.  The General Partners or their Affiliates will pay
    Organization and Offering Expenses (not including underwriting compensation)
    in excess of 3% of Gross Offering Proceeds. (See "ESTIMATED USE OF PROCEEDS"
    and footnote 3 thereto.)

    The offering of Units of the Partnership will commence upon the effective
date of this Prospectus and will continue until and terminate upon the earlier
of (i) December 31, 1998, or (ii) the date on which all $35,000,000 in Units of
the Partnership have been sold.  Subscription proceeds will be placed in an
interest-bearing escrow account with The Bank of New York, Atlanta, Georgia
until subscriptions aggregating at least $1,250,000 (125,000 Units) (the
"Minimum Offering") have been received and accepted by the General Partners, at
which time the proceeds will be released to the Partnership to be held in trust
for the benefit of investors.  If the Minimum Offering is not met by June 30,
1998, the Offering will be terminated and subscribers' funds (plus interest net
of escrow expenses) will be promptly refunded.

    PROSPECTIVE INVESTORS ARE ENCOURAGED TO READ THE ENTIRE PROSPECTUS WHICH
CONTAINS A COMPLETE COPY OF THE PARTNERSHIP AGREEMENT AND WHICH INCLUDES THE
CURRENT SUPPLEMENT, IF ANY, INSIDE THE BACK COVER PAGE.

    THE USE OF PROJECTIONS OR FORECASTS IN THIS OFFERING IS PROHIBITED.  ANY
REPRESENTATIONS TO THE CONTRARY AND ANY PREDICTIONS, WRITTEN OR ORAL, AS TO THE
AMOUNT OR CERTAINTY OF ANY PRESENT OR FUTURE CASH BENEFIT OR TAX CONSEQUENCE
WHICH MAY FLOW FROM AN INVESTMENT IN THIS PROGRAM ARE NOT PERMITTED.

                             FOR FLORIDA RESIDENTS

    DISTRIBUTION REINVESTMENT PLAN.  UNITS PURCHASED PURSUANT TO THE
    ------------------------------                                  
DISTRIBUTION REINVESTMENT PLAN WHICH ARE UNITS OF A SUBSEQUENT REAL ESTATE
LIMITED PARTNERSHIP MUST BE REGISTERED OR EXEMPT FROM REGISTRATION IN FLORIDA.
OFFERS AND SALES OF SUCH UNITS MUST BE CONDUCTED THROUGH BROKER-DEALERS WHICH
ARE REGISTERED IN FLORIDA OR EXEMPT FROM REGISTRATION IN FLORIDA.  (SEE "SUMMARY
OF PARTNERSHIP AGREEMENT--DISTRIBUTION REINVESTMENT PLAN.")

    INDETERMINATE MIX OF UNITS.  LIMITED PARTNERS MUST ELECT TO HAVE EACH UNIT
    --------------------------                                                
TREATED EITHER AS A CLASS A STATUS UNIT OR CLASS B STATUS UNIT.  THERE ARE NO
RESTRICTIONS AS TO THE MIX OF THE CLASS A STATUS UNITS AND CLASS B STATUS UNITS
AND, THEREFORE, THERE CAN BE NO ASSURANCE AS TO THE ACTUAL IMPACT OF THE SPECIAL
RIGHTS AND PRIORITIES TO WHICH HOLDERS OF THE TWO CLASSES OF UNITS ARE
RESPECTIVELY ENTITLED.  THE EFFECT OF ANY ADVANTAGE ASSOCIATED WITH THE ELECTION
OF CLASS A OR CLASS B STATUS UNITS MAY BE SIGNIFICANTLY REDUCED (OR ELIMINATED),
DEPENDING UPON THE RATIO OF CLASS A STATUS UNITS TO CLASS B STATUS UNITS WHICH
ARE OUTSTANDING.  (SEE "RISK FACTORS.")

                           FOR PENNSYLVANIA RESIDENTS

    BECAUSE THE MINIMUM OFFERING IS LESS THAN $5,000,000, YOU ARE CAUTIONED TO
CAREFULLY EVALUATE THE PARTNERSHIP'S ABILITY TO FULLY ACCOMPLISH ITS STATED
OBJECTIVES AND INQUIRE AS TO THE CURRENT DOLLAR VOLUME OF PARTNERSHIP
SUBSCRIPTIONS.

<PAGE>
 
                               TABLE OF CONTENTS

                                                                 Page
                                                                 ----
SUMMARY OF THE OFFERING........................................    1
RISK FACTORS...................................................    7
  Investment Risks.............................................    7
    Limited Transferability and Lack
     of Liquidity of the Units.................................    7
    Risks Regarding Reliance on the General Partners...........    7
    Risks Relating to Conflicts of Interest....................    8
    Limited and Illiquid Net Worth of the General Partners.....    8
    Limitations of Rights of the Limited Partners..............    8
    Possible Lack of Diversification Resulting from
     Subscriptions for Less than the Maximum Number of Units...    8
    Potential Conflict Relating to the General Partners'
     Right to Purchase Units...................................    9
    Restrictions and Limitations on Repurchase Reserve.........    9
    Potential Liability of Limited Partners....................    9
    Offering Price Arbitrarily Established.....................    9
    Risks Relating to Management Compensation..................    9
    Risks Relating to the Availability
     and Timing of Cash Distributions..........................   10
    Risk of Lack of Sources for Funding of Future
     Capital Needs.............................................   10
    Risks Relating to Joint Ventures...........................   10
    Risks Relating to Acquisition of Properties from Wells
     Development Corporation...................................   11
  Special Risks Regarding Classes of Units.....................   12
    Special Risks Relating to an Election of
      Class A Status Units.....................................   12
    Special Risks Relating to an Election of
      Class B Status Units.....................................   12
    Effect of Unspecified Nature of Offering on Relative
     Performance of Class A Status Units and
     Class B Status Units......................................   12
    Risks Regarding Indeterminate Ratio of Class A
     Status Units to Class B Status Units......................   13
  Real Estate Risks............................................   13
    Fluctuating Financial Performance of Previously
     Sponsored Partnerships....................................   13
    Potential Adverse Economic and Regulatory Changes..........   13
    Risks Relating to Blind Pool Offerings.....................   13
    Risks Regarding Development and Construction of
     Unimproved Properties.....................................   13
    Risks Resulting from Competition for Investments...........   14
    Potential Adverse Effects of Delays in Investments.........   14
    Uncertainty of Timing of and Market Conditions on Future
     Disposition of Properties.................................   14
    Environmental Matters......................................   14
  Federal Income Tax Risks.....................................   15
    Risk of Failure of Counsel to Form an Opinion on Certain
     Material Tax Issues.......................................   15
    Potential Adverse Income Tax Effects relating to
     Limited Partners holding Class A Status Units.............   15
    Potential Loss of Partnership Tax Status...................   16
    Potential Publicly Traded Partnership Classification.......   16
    Limitations on Deductibility of Losses.....................   16
    Possibility of IRS Challenge to Allocations of
     Profit and Loss...........................................   16
    Risk of Potential Dealer Status............................   16
    Possibility of Disallowance of Deductibility of Fees and
     Expenses Paid by the Partnership..........................   17
    Risk of Taxable Income Without Cash Distributions..........   17
    Risks Regarding Characterization
     of Sale-Leaseback Transactions............................   17
    Applicability of Anti-Abuse Rules..........................   17
    Potential Application of Alternative Minimum Tax...........   17
    Audit Risk, Interest and Penalties.........................   18
    Risks Regarding State and Local Taxation and Requirements to
     Withhold State Taxes......................................   18
    Risk of Legislative or Regulatory Action...................   18
  Risks Relating to Retirement Plan Investors..................   19
    Plan Assets Risk...........................................   19
    Risks Relating to Minimum Distribution Requirements........   19
    Unrelated Business Taxable Income ("UBTI").................   20
SUITABILITY STANDARDS..........................................   20
DESCRIPTION OF THE UNITS.......................................   24
  Election of Class A Status or Class B Status.................   24
  Summary of Distributions.....................................   25
  Summary of Allocations.......................................   26
  Class A Status Units.........................................   27
  Class B Status Units.........................................   28
  Effect of Change of Status of Units..........................   28
ESTIMATED USE OF PROCEEDS......................................   28
COMPENSATION OF THE GENERAL PARTNERS AND AFFILIATES............   30
CONFLICTS OF INTEREST..........................................   32
FIDUCIARY DUTY OF THE GENERAL PARTNERS.........................   36
PRIOR PERFORMANCE SUMMARY......................................   37
  Publicly Offered Unspecified Real Estate Programs............   38
MANAGEMENT.....................................................   42
  The General Partners.........................................   42
  Management...................................................   45
INVESTMENT OBJECTIVES AND CRITERIA.............................   46
  General......................................................   46
  Acquisition and Investment Policies..........................   47
  Development and Construction of Properties...................   49
  Acquisition of Properties from Wells
   Development Corporation.....................................   49
  Terms of Leases and Lessee Creditworthiness..................   51
  Borrowing Policies...........................................   51
  Joint Venture Investments....................................   52
  Disposition Policies.........................................   53
  Other Policies...............................................   54
CUSTODIAL AGENCY AGREEMENT.....................................   55
REAL PROPERTY INVESTMENTS......................................   56
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
 AND RESULTS OF OPERATIONS.....................................   57
INVESTMENT BY TAX-EXEMPT ENTITIES AND ERISA CONSIDERATIONS.....   57
  Plan Assets - Generally......................................   58
  Plan Assets..................................................   58
  Exemptions Under Plan Asset Regulations......................   59

                                      (i)

<PAGE>
 
  Plan Asset Consequences -
   Prohibited Transaction Excise Tax...........................   60
  Annual Valuation.............................................   61
FEDERAL INCOME TAX CONSEQUENCES................................   62
  Tax Opinion..................................................   62
  Partnership Status Generally.................................   64
  Publicly Traded Partnerships.................................   65
  General Principles of Partnership Taxation...................   66
  Anti-Abuse Rules.............................................   66
  Basis Limitations............................................   67
  Passive Loss Limitations.....................................   67
  At Risk Limitations..........................................   68
  Allocations of Profit and Loss...............................   68
  Risk of Taxable Income Without Cash Distributions............   70
  Investment by Qualified Plans and Other
   Tax-Exempt Entities.........................................   70
  Investment by Charitable Remainder Trusts....................   72
  Depreciation and Cost Recovery...............................   72
  Syndication and Organizational Expenses......................   72
  Activities Not Engaged in for Profit.........................   72
  Federal Income Tax Consequences Relating to the Custodial
   Agency Agreement and Other Potential Uses of Nominee
   Corporations................................................   73
  Characterization of Leases...................................   74
  Property Held Primarily for Sale.............................   74
  Sales of Partnership Properties..............................   75
  Sales of Limited Partnership Units...........................   75
  Dissolution and Liquidation of the Partnership...............   75
  Capital Gains and Losses.....................................   75
  Election for Basis Adjustments...............................   76
  Alternative Minimum Tax......................................   76
  Penalties....................................................   76
  Tax Shelter Registration.....................................   77
  Audits.......................................................   77
  Foreign Investors as Limited Partners........................   78
  Tax Legislation and Regulatory Proposals.....................   78
  State and Local Taxes........................................   79
SUMMARY OF PARTNERSHIP AGREEMENT...............................   79
  Powers of the General Partners...............................   80
  Liabilities of the Limited Partners..........................   80
  Other Activities of the General Partners.....................   80
  Rights and Obligations of Limited Partners;
   Nonassessability of Units...................................   80
  Voting Rights of the Limited Partners........................   80
  Mergers and Consolidations...................................   81
  Special Partnership Provisions...............................   81
  Removal of General Partners..................................   81
  Assignability of General Partners' Interests.................   82
  Books and Records; Rights to Information; Annual Audits......   82
  Meetings of Limited Partners.................................   82
  Transferability of Units.....................................   82
  Partnership Borrowing........................................   83
  Repurchase of Units..........................................   84
  Distribution Reinvestment Plan...............................   85
  Proxy to Liquidate...........................................   87
  Dissolution and Termination..................................   87
DISTRIBUTIONS AND ALLOCATIONS..................................   88
  Distributions of Net Cash From Operations....................   88
  Distribution of Net Sale Proceeds............................   88
  Liquidating Distributions....................................   90
  Return of Unused Capital Contributions.......................   90
  Partnership Allocations......................................   90
  Monthly Distributions........................................   92
REPORTS TO INVESTORS...........................................   93
PLAN OF DISTRIBUTION...........................................   94
SUPPLEMENTAL SALES MATERIAL....................................   99
LEGAL OPINIONS.................................................   99
EXPERTS........................................................   99
ADDITIONAL INFORMATION.........................................  100
GLOSSARY.......................................................  100

                                 ------------

FINANCIAL STATEMENTS...........................................  APPENDIX I
PRIOR PERFORMANCE TABLES.......................................  EXHIBIT A
FORM OF AMENDED AND RESTATED AGREEMENT OF LIMITED PARTNERSHIP
 OF WELLS REAL ESTATE FUND XI, L.P.............................  EXHIBIT B
FORM OF SUBSCRIPTION AGREEMENT AND SUBSCRIPTION AGREEMENT
 SIGNATURE PAGE................................................  EXHIBIT C

                                     (ii)

<PAGE>
 
                            SUMMARY OF THE OFFERING

    THIS SECTION SUMMARIZES CERTAIN INFORMATION CONTAINED ELSEWHERE IN THIS
PROSPECTUS AND IS INTENDED FOR QUICK REFERENCE ONLY.  THIS IS NOT A COMPLETE
DESCRIPTION OF THE INVESTMENT.  POTENTIAL INVESTORS MUST READ AND EVALUATE THE
FULL TEXT OF THIS PROSPECTUS IN ORDER TO EVALUATE AN INVESTMENT IN THE
PARTNERSHIP.  THE FOLLOWING SUMMARY THEREFORE IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO THE FULL TEXT OF THIS PROSPECTUS AND THE SUPPORTING DOCUMENTS. ALL
MATERIAL TERMS OF THE SUPPORTING DOCUMENTS ARE DESCRIBED IN THE PROSPECTUS.
TERMS THAT APPEAR WITH AN INITIAL CAPITAL LETTER ARE MORE FULLY DEFINED IN THE
GLOSSARY.

THE PARTNERSHIP:    The Partnership is a newly formed Georgia limited
                    partnership whose principal place of business and registered
                    office is located at the office of its General Partners,
                    3885 Holcomb Bridge Road, Norcross, Georgia 30092.
                    (Telephone: 770-449-7800 or 800-448-1010 - outside of
                    Georgia.)

GENERAL PARTNERS:   Leo F. Wells, III and Wells Partners, L.P., a Georgia
                    limited partnership, are the General Partners and will make
                    all investment decisions for the Partnership.  (See
                    "MANAGEMENT--The General Partners.")  For information
                    regarding the previous experience of the General Partners
                    and their Affiliates in the management of real estate
                    limited partnerships, see "PRIOR PERFORMANCE SUMMARY."

SECURITIES OFFERED: A minimum of 125,000 Units (the "Minimum Offering") and a
                    maximum of 3,500,000 Units in the Partnership are being
                    offered at $10 per Unit.  Upon subscription for Units,
                    investors will elect to have their Units treated as either
                    Class A Status Units or Class B Status Units.

DIFFERENCES BETWEEN Class A Status Units and Class B Status Units are entitled
CLASS A STATUS      to different rights and priorities as to allocations of
UNITS AND CLASS B   depreciation, amortization, cost recovery and net loss
STATUS UNITS:       deductions and cash distributions.  Holders of Class A
                    Status Units will be entitled to receive annual
                    distributions of operating cash flow but will be allocated a
                    lower percentage return on the potential appreciation of the
                    Partnership's real estate investments.  However, since Class
                    A Status Units will be allocated substantially all of the
                    Partnership's net income without being allocated any
                    deductions for depreciation, amortization, cost recovery or
                    net losses, it is expected that Limited Partners holding
                    Class A Status Units will be allocated taxable income in
                    excess of distributions of cash flow from operations
                    received.  Although holders of Class B Status Units will not
                    be allocated any current cash distributions, they will be
                    allocated a disproportionately larger share of the
                    Partnership's deductions for depreciation, amortization,
                    cost recovery and net loss, and will be allocated a higher
                    percentage return on the potential appreciation of the
                    Partnership's real estate investments.  However, since all
                    such losses allocated to holders of Class B Status Units
                    will be treated as "passive" losses, which may only be used
                    to offset "passive" income and, thus, may not be used to
                    offset active or portfolio income, such allocation of losses
                    may have no current benefit to holders of Class B Status
                    Units unless such holders of Class B Status Units are being
                    allocated passive income from other sources with respect to
                    such year.  The effect of any advantage associated with the
                    election of Class A Status or Class B Status may be
                    significantly reduced (or eliminated), depending upon the
                    ratio of Class A Status Units to Class B Status Units
                    outstanding during any given period.  There are no
                    restrictions as to the mix of Class A Status Units to Class
                    B Status Units, and the General Partners will not attempt to
                    establish or maintain any particular ratio.  Therefore,
                    there can be no assurance as to the actual impact of the
                    special rights and priorities to which holders of the two
                    classes of Units are respectively entitled.  To the extent
                    that there are fewer Class A Status Units outstanding in
                    relation to the number of Class B Status Units outstanding,
                    in the event that the General Partners or their Affiliates
                    purchase Units, they would benefit, along with other Class A
                    Limited Partners, in terms of increased distributions of
                    operating cash flow, due to the fact that the General
                    Partners and their Affiliates may only acquire and own Class
                    A Status Units.  Limited Partners will have the right to
                    change their prior election to have some or all of their
                    Units treated as Class A Status Units or Class B Status
                    Units one time during each quarterly accounting period,
                    unless prohibited by applicable state law.  Any such changed
                    election shall be effective commencing as of the first day
                    of the next succeeding accounting period following notice to
                    the Partnership.  Limited Partners converting from Class A
                    Status to Class B Status will be entitled from the effective
                    date of the changed election to deductions for depreciation,
                    amortization, cost recovery and net losses but no
                    distributions of cash flow from operations, and Limited
                    Partners converting from Class B Status to Class A Status
                    will be entitled from the effective date of the changed
                    election to receive annual distributions of net cash flow
                    from operations.  Distributions of proceeds from the sale of
                    properties will be prorated to Limited Partners based on the

<PAGE>
 
                    number of days during which such Units were treated as Class
                    A Status Units and the number of days during which such
                    Units were treated as Class B Status Units (Class B Status
                    Units being allocated a higher percentage return on the
                    potential appreciation of the Partnership's real estate
                    investments).  (See "DESCRIPTION OF THE UNITS," "RISK
                    FACTORS" and "DISTRIBUTIONS AND ALLOCATIONS.")

RISK FACTORS:       Investment in the Units involves various risks including the
                    following:

                    . The Partnership Agreement imposes restrictions on
                      transfers of Units. No public market for the Units
                      currently exists or is likely to develop. If investors are
                      able to sell their Units at all, they will likely be able
                      to sell their Units only at a discount. (See "SUMMARY OF
                      PARTNERSHIP AGREEMENT--Transferability of Units.")

                    . Limited Partners will have limited voting rights and,
                      therefore, will have minimal control over the
                      Partnership's operations.

                    . The Limited Partners must rely on the General Partners and
                      their Affiliates, who will have full responsibility for
                      the day-to-day management of the Partnership.

                    . The net worth of the General Partners is limited in
                      amount, substantially illiquid and not readily marketable.
                      Accordingly, there can be no guarantee that the General
                      Partners will be able to fulfill their financial
                      obligations and responsibilities to the Partnership.

                    . The number of properties that the Partnership will acquire
                      and diversification of its investments will be reduced to
                      the extent that less than the maximum number of Units are
                      sold. Lack of diversification of the Partnership's
                      investments will have the effect of increasing the risks
                      associated with an investment in the Units.

                    . This Offering involves payment of substantial fees to the
                      General Partners and their Affiliates, which will be
                      payable regardless of the success or failure of the
                      Partnership.

                    . Holders of Class A Status Units will be allocated
                      substantially all of the Partnership's net income, while
                      substantially all deductions for depreciation,
                      amortization, cost recovery and net losses will be
                      allocated to holders of Class B Status Units. As a result,
                      it is expected that Limited Partners holding Class A
                      Status Units will be allocated taxable income in excess of
                      distributions of Cash Flow From Operations received,
                      although the General Partners expect that cash
                      distributions will be sufficient to cover the income tax
                      liability resulting from such allocations.

                    . Potential investors who plan to elect Class B Status for
                      their Units should be aware that they will not receive any
                      distributions of Cash Flow From Operations from the
                      Partnership, but will be allocated a disproportionately
                      larger share of the Partnership's deductions for
                      depreciation, amortization, cost recovery and net losses.

                    . Certain real estate programs previously sponsored by the
                      General Partners and their Affiliates have experienced
                      fluctuating financial performance, and there are no
                      assurances that properties acquired by the Partnership
                      will be profitable.

                    . The Partnership will be subject to market risks associated
                      with investments in real estate, which means that both the
                      amount of cash the Partnership will receive from the
                      lessees of its properties and the future value of its
                      properties cannot be predicted. Accordingly, the extent to
                      which investors will receive cash distributions and
                      realize potential appreciation on real estate investments
                      will be dependent upon fluctuating market conditions.

                    . This is a "blind pool" offering in that the Partnership
                      does not own any real property and the General Partners
                      have not identified any properties in which there is a
                      reasonable probability that the Partnership will invest.
                      Accordingly, investors will not have the opportunity to
                      evaluate the properties that the Partnership will acquire
                      and must rely totally upon the ability of the General
                      Partners with respect to the acquisition of properties.

                                       2

<PAGE>
 
                    . Some or all of the proceeds available for investment in
                      real properties may be invested in the acquisition and
                      construction of undeveloped properties, which would
                      involve risks relating to the builder's ability to control
                      construction costs, failure to perform, or failure to
                      build in conformity with plan specifications and
                      timetables, thus potentially subjecting the Partnership to
                      cost overruns and time delays for properties under
                      construction. Increased costs of newly constructed
                      properties may have the effect of reducing returns to
                      Limited Partners, while construction delays may have the
                      effect of delaying distributions of cash flow from
                      operations.

                    . As a result of the fact that the General Partners are also
                      involved in other real estate programs and will continue
                      to engage in other business activities, the General
                      Partners will have conflicts of interest in allocating
                      their time between the Partnership and such other real
                      estate programs and activities. They will also have
                      conflicts of interest when evaluating potential
                      investments for the Partnership in deciding which entity
                      will acquire a particular property, and in leasing
                      properties in the event that the Partnership and another
                      program managed by the General Partners were to compete
                      for the same tenants in negotiating leases.

                    . The Partnership is authorized to borrow amounts up to 25%
                      of the total purchase price of Partnership Properties in
                      order to finance the maintenance and repair or improvement
                      of Partnership Properties under certain conditions;
                      provided, however, that (i) the Partnership will be
                      acquiring properties only on an all cash basis and the
                      General Partners do not intend to cause the Partnership to
                      borrow any funds and (ii) the Partnership will not borrow
                      any funds until it first obtains an opinion that more
                      likely than not the indebtedness to be obtained will not
                      cause its income to be taxed as unrelated business taxable
                      income (UBTI). (See "INVESTMENT OBJECTIVES AND CRITERIA--
                      Borrowing Policies.")

                    See the "RISK FACTORS" section of this Prospectus for a
                    discussion of the risk factors relating to an investment in
                    the Units.

TERMS OF THE        The offering of Units of the Partnership will commence upon
OFFERING:           the date of this Prospectus and will continue until and
                    terminate upon the earlier of (i) December 31, 1998, or (ii)
                    the date on which all $35,000,000 in Units of the
                    Partnership have been sold.  Subscription proceeds will be
                    held in escrow until subscriptions for at least $1,250,000
                    (125,000 Units) have been received and accepted by the
                    General Partners.

PROPERTIES:         The Partnership will seek to acquire and operate commercial
                    properties, including without limitation, office buildings,
                    shopping centers, business and industrial parks and other
                    commercial and industrial properties, on an all cash basis,
                    including properties which are under construction or
                    development, are newly constructed, or have been constructed
                    and have operating histories.  All such properties may be
                    acquired, developed and operated by the Partnership alone or
                    jointly with another party.  The Partnership is likely to
                    enter into one or more joint ventures with Affiliated
                    entities for the acquisition of properties.  In this
                    connection, the Partnership may enter into joint ventures
                    for the acquisition of properties with prior or future real
                    estate programs or other publicly registered entities
                    sponsored by the General Partners or their Affiliates.  As
                    of the date of this Prospectus, the Partnership has neither
                    purchased nor contracted to purchase any properties, nor
                    have the General Partners identified any properties in which
                    there is a reasonable probability that the Partnership will
                    invest.  (See "REAL PROPERTY INVESTMENTS," "INVESTMENT
                    OBJECTIVES AND CRITERIA" and "CONFLICTS OF INTEREST.")

ESTIMATED USE       It is anticipated that approximately 84% of the proceeds of
OF PROCEEDS OF      this Offering will actually be invested in Partnership
OFFERING:           Properties, and the remainder will be used to pay selling
                    commissions and fees and expenses relating to the selection
                    and acquisition of properties and the costs of organizing
                    the Partnership and the Offering.  (See "ESTIMATED USE OF
                    PROCEEDS" for a breakdown of the Partnership's estimated use
                    of the capital raised in the Offering.  See also
                    "COMPENSATION OF THE GENERAL PARTNERS AND AFFILIATES"
                    regarding the compensation and fees to be paid to the
                    General Partners and their Affiliates.)

INVESTMENT          The Partnership's objectives are: (i) to maximize Net Cash
OBJECTIVES:         From Operations; (ii)  to preserve, protect and return the
                    Capital Contributions of the Partners; and (iii)  to realize
                    capital appreciation upon the ultimate sale of Partnership
                    Properties.  These investment objectives may not be changed
                    except upon 

                                       3

<PAGE>
 
                    approval of a majority in interest of the Limited Partners.
                    Certain real estate programs previously sponsored by the
                    General Partners and their Affiliates, each of which have
                    investment objectives similar to those of the Partnership,
                    have experienced fluctuating financial performance, as shown
                    in the tables included in Exhibit "A" hereto. Many of the
                    real properties in which such prior programs have invested
                    have experienced the same economic problems as other real
                    estate investments in recent years, including without
                    limitation, general over-building and an excess of supply in
                    many markets, along with increased operating costs and a
                    general downturn in the real estate industry. These prior
                    programs have not yet sold any real property investments and
                    thus no evaluation can be made as to whether these prior
                    programs will achieve their objectives of returning Capital
                    Contributions or realizing capital appreciation upon the
                    sale of such properties. (See "INVESTMENT OBJECTIVES AND
                    CRITERIA" and "PRIOR PERFORMANCE SUMMARY.")

CONFLICTS OF        The General Partners and their Affiliates will experience
INTEREST:           conflicts of interest in connection with the management of
                    the Partnership, including the following:

                    . The General Partners and their Affiliates are also
                      involved with other real estate programs and expect that
                      they will organize additional real estate programs in the
                      future. As a result, investors should be aware that the
                      General Partners and their Affiliates will have to
                      allocate their time between the Partnership and such other
                      real estate programs and activities and may have conflicts
                      of interest in deciding which real estate program or other
                      entity will acquire a particular property.

                    . The Partnership may acquire properties in the same
                      geographic areas where other properties owned or managed
                      by the General Partners and their Affiliates are located,
                      resulting in potential conflicts in the leasing or resale
                      of the Partnership's properties in the event that the
                      Partnership and another program managed by the General
                      Partners or their Affiliates were to attempt to compete
                      for the same tenants in negotiating leases or to sell
                      similar properties at the same time.

                    . Since it is anticipated that the Partnership's properties
                      will be managed by an Affiliate of the General Partners,
                      the Partnership will not have the benefit of independent
                      property management, and investors must rely on the
                      General Partners and their Affiliates for management of
                      the Partnership's properties.

                    . The Partnership is likely to enter into one or more joint
                      ventures for the acquisition and operation of specific
                      properties with Affiliates of the General Partners,
                      resulting in potential conflicts of interest in
                      determining which real estate program or other entity
                      should enter into a particular joint venture, in
                      structuring the terms of the relationship and in managing
                      the joint venture.

                    . Fees payable to the General Partners and their Affiliates
                      in connection with Partnership transactions involving the
                      purchase, management and sale of Partnership Properties
                      are not the result of arm's-length negotiations and will
                      be payable regardless of the quality of the property
                      acquired or the services provided to the Partnership.

                      See the "CONFLICTS OF INTEREST" section of this Prospectus
                      for a discussion of the various conflicts of interest
                      relating to an investment in the Units.

PRIOR OFFERING      The General Partners and their Affiliates have previously
SUMMARY:            sponsored eleven publicly offered real estate limited
                    partnerships on an unspecified property or "blind pool"
                    basis.  The total amount of funds raised from the
                    approximately 24,156 investors in these limited partnerships
                    as of October 31, 1997 was approximately $262,525,733.
                    Certain of these previously sponsored real estate programs
                    have experienced fluctuating financial performance in recent
                    years.  The "PRIOR PERFORMANCE SUMMARY" section of this
                    Prospectus contains a discussion of the public real estate
                    limited partnerships sponsored previously by the General
                    Partners and their Affiliates.  Certain statistical data
                    relating to prior public limited partnerships with
                    investment objectives similar to those of the Partnership
                    are contained in the "PRIOR PERFORMANCE TABLES" included as
                    Exhibit "A" to this Prospectus.

COMPENSATION TO     The General Partners and their Affiliates will receive
GENERAL PARTNERS    compensation and fees for services relating to this Offering
AND AFFILIATES:     and in connection with the investment and management of the
                    Partnership's assets which are not the result of arm's-
                    length 

                                       4

<PAGE>
 
                    negotiations and will be paid regardless of the quality of
                    the property acquired or the services provided to the
                    Partnership. The most significant items of compensation are:

                    Offering Stage:  Sales commissions of 7% of Gross Offering
                    Proceeds payable to an Affiliate of the General Partners,
                    all or a part of which may be reallowed to unaffiliated
                    participating broker-dealers; a dealer manager fee of 2.5%
                    of Gross Offering Proceeds payable to an Affiliate of the
                    General Partners, a portion of which may be reallowed to
                    unaffiliated participating broker-dealers as a marketing
                    fee; and up to 3% of Gross Offering Proceeds as a
                    reimbursement of costs and expenses of organizing the
                    Partnership, including legal, accounting, printing,
                    marketing and other offering expenses, a majority of which
                    will be paid to third parties unaffiliated with the General
                    Partners.

                    Acquisition Stage:  A fee of up to 3% of Gross Offering
                    Proceeds in connection with the selection, valuation and
                    acquisition of properties (subject to certain overall
                    limitations), which is payable regardless of the quality of
                    the properties acquired by the Partnership; and
                    reimbursement of costs and expenses for the acquisition of
                    properties.

                    Operational Stage:  A property management and leasing fee in
                    the amount of up to 4.5% of gross revenues plus a one-time
                    initial rent-up or leasing-up fee for the leasing of newly
                    constructed properties in an amount not to exceed the
                    customary fee payable in an arm's-length transaction; and,
                    after Limited Partners holding Class A Status Units have
                    received cash distributions equal to 10% of their remaining
                    capital invested in the Partnership, 10% of current cash
                    flow distributions of the Partnership.

                    Liquidation Stage:  After (i) each Limited Partner holding
                    Units which at any time have been treated as Class B Status
                    Units has received cash distributions in an amount which,
                    when added to any cash previously distributed to such
                    Limited Partner, will equal the amount of cash distributions
                    previously paid to Limited Partners holding Units which at
                    all times have been treated as Class A Status Units, (ii)
                    Limited Partners have received a return of their invested
                    capital, and (iii) Limited Partners holding Class A Status
                    Units have received a 10% per annum return on their invested
                    capital and Limited Partners holding Class B Status Units
                    have received a 15% per annum return on their invested
                    capital, then the General Partners are entitled to receive
                    the following amounts of Nonliquidating Net Sale Proceeds
                    and Liquidating Distributions:  (a) an amount equal to their
                    Capital Contributions, and (b) 20% of remaining amounts of
                    Nonliquidating Net Sale Proceeds and Liquidating
                    Distributions available for distribution (provided, however,
                    that in no event will the General Partners receive in the
                    aggregate more than the NASAA Guidelines Resale Proceeds
                    Maximum Amount); and a real estate brokerage commission of
                    up to 3% of the sale price of properties sold by the
                    Partnership, the payment of which is subordinated to
                    distributions to Limited Partners in aggregate amounts so
                    that Limited Partners will receive a return of their
                    remaining capital invested in the Partnership plus a 6% per
                    annum return on their remaining capital invested in the
                    Partnership.

                    There may be a number of other smaller items of incidental
                    expense reimbursement that the General Partners and their
                    Affiliates may receive during the operation and liquidation
                    stages of the Partnership. (See "COMPENSATION OF THE GENERAL
                    PARTNERS AND AFFILIATES" and "CONFLICTS OF INTEREST.")

DEPRECIATION AND    For income tax purposes, the Partnership intends to use the
COST RECOVERY       straight-line method of depreciation for the real properties
METHOD:             to be acquired. (See "FEDERAL INCOME TAX CONSEQUENCES.")

PARTNERSHIP TERM:   The Partnership was formed on June 20, 1996, and will
                    continue in existence until all the Partnership's properties
                    have been sold or the occurrence of certain other events
                    but, in any event, will terminate no later than December 31,
                    2026.  

                                       5

<PAGE>
 
                    The Partnership will be liquidated upon the ultimate
                    disposition of the Partnership's Properties, which the
                    General Partners currently anticipate will occur a minimum
                    of ten to twelve years after acquisition and development of
                    the last Partnership Property acquired.  (See "SUMMARY OF
                    PARTNERSHIP AGREEMENT--Dissolution and Termination.")

REPURCHASE RESERVE: One year following the termination of this Offering, the
                    General Partners will have the option, in their sole
                    discretion, of establishing a Repurchase Reserve in an
                    amount of up to 5% of Cash Flow on an annual basis, pursuant
                    to which the Limited Partners may be able to resell their
                    Units to the Partnership at a discount.  The General
                    Partners may also terminate the Repurchase Reserve at any
                    time in their sole discretion.  (See "SUMMARY OF PARTNERSHIP
                    AGREEMENT.")

DISTRIBUTION        The General Partners may establish a Distribution
REINVESTMENT PLAN:  Reinvestment Plan which will be available for Limited
                    Partners who wish to participate, pursuant to which
                    distributions of Net Cash From Operations from the
                    Partnership may be automatically invested in (a) Units of
                    the Partnership during the Offering period of the
                    Partnership, or (b) units of subsequent real estate limited
                    partnerships sponsored by the General Partners or their
                    Affiliates which have substantially identical investment
                    objectives as the Partnership following the expiration of
                    the Offering period. The General Partners in their
                    discretion may elect not to provide a Distribution
                    Reinvestment Plan. Limited Partners who participate in the
                    Distribution Reinvestment Plan will be allocated their share
                    of the Partnership's taxable income even though such
                    Partners will receive no cash distributions from the
                    Partnership, which may result in tax liability for such
                    participants even though they would receive no cash
                    distributions with which to pay such tax liability. (See
                    "SUMMARY OF PARTNERSHIP AGREEMENT--Distribution Reinvestment
                    Plan" and "RISK FACTORS--Federal Income Tax Risks.")

DISTRIBUTIONS AND   See the "DESCRIPTION OF THE UNITS" and "DISTRIBUTIONS AND
ALLOCATIONS:        ALLOCATIONS" sections of this Prospectus for a description
                    of the allocation and distribution of current cash flow from
                    operations and the net proceeds from the sale or exchange of
                    Partnership Properties and the allocation of taxable income
                    and loss of the Partnership.

                    Distributions of cash flow from operations to Limited
                    Partners holding Class A Status Units are expected to
                    commence no later than the end of the sixth full quarter of
                    Partnership operations.  No distributions of cash flow from
                    operations will be allocated to Limited Partners holding
                    Class B Status Units.

PARTNERSHIP         The respective rights and obligations of the Partners and
AGREEMENT:          the relationship between the Limited Partners and the
                    General Partners will be governed by the Partnership's
                    Amended and Restated Agreement of Limited Partnership (the
                    "Partnership Agreement").  Some of the significant features
                    of the Partnership Agreement include the following:

                    . Voting Rights. Limited Partners owning a majority of the
                      Units may vote to: (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. In the event of any such
                      vote, Limited Partners not voting with the majority will
                      nonetheless be bound by the majority vote.

                    . Mergers and Consolidations. The Partnership Agreement
                      prohibits the General Partners from initiating any
                      transaction wherein the Partnership is merged or
                      consolidated with any other partnership or corporation,
                      and the General Partners are not authorized to merge or
                      consolidate the Partnership with any other partnership or
                      corporation unless such action is approved by Limited
                      Partners owning a majority of the Units.

                    . Restrictions on Transferability of Units. While the
                      Partnership Agreement does allow certain transfers, there
                      are a number of 

                                       6

<PAGE>
 
                      significant restrictions on the transferability of Units,
                      including: (a) securities laws restrictions, (b) the
                      application of suitability standards to the proposed
                      transferees of Units, (c) restrictions regarding the
                      potential of the Partnership becoming a "publicly traded
                      partnership" (generally a partnership whose interests are
                      publicly traded or frequently transferred), and (d)
                      restrictions regarding potential termination of the
                      Partnership for tax purposes. No public market for the
                      Units currently exists or is expected to develop.

                    For a more detailed discussion concerning the terms of the
                    Partnership Agreement, please refer to the "SUMMARY OF
                    PARTNERSHIP AGREEMENT" section of this Prospectus. All
                    statements made herein and elsewhere in this Prospectus are
                    qualified in their entirety by reference to the Partnership
                    Agreement which is set forth in its entirety as Exhibit "B"
                    to this Prospectus.

GLOSSARY:           Certain terms which have initial capital letters in this
                    Prospectus are defined under the caption "GLOSSARY."

                                 RISK FACTORS

    The purchase of Units involves a number of risk factors.  In addition to the
factors set forth elsewhere in this Prospectus, prospective investors should
consider specifically the following:

INVESTMENT RISKS

    LIMITED TRANSFERABILITY AND LACK OF LIQUIDITY OF THE UNITS.  Except for
intra-family transfers by gift or inheritance, the Units have limited
transferability, including transfer limitations under the provisions of the
Partnership Agreement relating to the Repurchase Reserve.  The Partnership and
certain state regulatory agencies have imposed certain restrictions relating to
the number of Units which may be transferred by a Limited Partner and, with the
exception of intra-family transfers or transfers made by gift, inheritance or
family dissolution, the suitability standards applied to initial purchasers of
the Units may also be applied to assignees as a condition to their substitution
as Limited Partners.  It is not anticipated that a public trading market will
develop for the Units and, in fact, the Partnership Agreement restricts the
ability of the Partnership to participate in a public trading market or the
substantial equivalent thereof.  Specifically, the Partnership Agreement
provides that any transfer which may cause the Partnership to be classified as a
"publicly traded partnership" shall be deemed void and shall not be recognized
by the Partnership.  Because of the fact that the classification of the
Partnership as a "publicly traded partnership" would significantly decrease the
value of the Units, the General Partners intend to exercise fully their rights
to prohibit transfers of Units which could cause the Partnership to be
classified as a "publicly traded partnership."  Limited Partners may not,
therefore, be able to liquidate their investment in the event of an emergency,
and the Units may not be readily accepted as collateral for a loan.
Consequently, Units in the Partnership should be considered only as a long-term
investment.  (See "SUMMARY OF PARTNERSHIP AGREEMENT--Transferability of
Units.")

    RISKS REGARDING RELIANCE ON THE GENERAL PARTNERS.  All decisions with
respect to the management of the Partnership will be made exclusively by the
General Partners.  The Limited Partners will have no right or power to take part
in the management of the Partnership except through the exercise of their voting
rights, which are limited.  The General Partners may be removed under certain
conditions, as set forth in the Partnership Agreement, subject to their receipt
of payment equal to the fair market value of their interests in the Partnership.
(See "SUMMARY OF PARTNERSHIP AGREEMENT.")

                                       7

<PAGE>
 
    RISKS RELATING TO CONFLICTS OF INTEREST.  The Partnership will be subject to
various conflicts of interest arising out of its relationship with the General
Partners and their Affiliates.  The General Partners of the Partnership are Leo
F. Wells, III and Wells Partners, L.P., a Georgia limited partnership having
Wells Capital, Inc., a Georgia corporation, as its sole general partner.  Leo F.
Wells, III owns all of the outstanding capital stock of Wells Real Estate Funds,
Inc., a Georgia corporation which owns all of the outstanding capital stock of
Wells Capital, Inc., Wells Investment Securities, Inc. (the Dealer Manager) and
Wells Management Company, Inc. (the Property Manager).  The General Partners and
their Affiliates are also general partners and sponsors of other real estate
limited partnerships and programs having investment objectives and legal and
financial obligations similar to those of the Partnership.  As a result of the
General Partners and their Affiliates having interests in other partnerships and
programs, and the fact that they engage in other business activities, the
General Partners and their Affiliates will have conflicts of interest in
allocating their time between the Partnership and the other activities in which
they are involved.  The Partnership may be in the market for properties at the
same time as one or more of such other partnerships and programs are in the
market for similar properties.  In addition, the Partnership may acquire
properties in geographic areas where the General Partners and their Affiliates
own properties resulting in a potential conflict of interest whereby the
Partnership and another program managed by the General Partners or their
Affiliates are competing for the same tenants in negotiating leases or selling
similar properties at the same time.  (See "CONFLICTS OF INTEREST" and
"MANAGEMENT.")

    LIMITED AND ILLIQUID NET WORTH OF THE GENERAL PARTNERS.  The General
Partners have represented that, as of August 31, 1997, they have a combined net
worth on an estimated fair market value basis in excess of $3,308,000 (exclusive
of home, automobiles and home furnishings).  When the net worth of Wells
Partners is calculated on a generally accepted accounting principles (GAAP)
basis (i.e., Wells Partners' investments are valued at cost instead of estimated
fair market value) as of August 31, 1997, the combined net worth of the General
Partners is approximately $2,268,000.  The net worth of the General Partners,
however, consists primarily of interests in real estate and interests in
retirement plans and closely-held businesses, and thus such net worth is
substantially illiquid and not readily marketable.  The limited net worth of the
General Partners and illiquid nature of such net worth, together with the other
commitments of the General Partners, may be relevant in evaluating the ability
of the General Partners to fulfill their financial obligations and
responsibilities to the Partnership, including but not limited to, the General
Partners' obligation to advance on an interest-free basis an amount of up to 1%
of Gross Offering Proceeds for maintenance and repairs of Partnership Properties
to the extent that the Partnership has insufficient funds for such purposes.
Such commitments include those relating to other real estate programs which have
been formed in the past and other real estate programs which the General
Partners may organize in the future.  (See "CONFLICTS OF INTEREST--Interests in
Other Partnerships," "PRIOR PERFORMANCE SUMMARY" and "MANAGEMENT.")

    LIMITATIONS OF RIGHTS OF THE LIMITED PARTNERS.  The Partnership is a
limited partnership formed under the Georgia Revised Uniform Limited Partnership
Act ("GRULPA"), and accordingly, the rights of the Limited Partners are limited
to rights provided either under GRULPA or contained in the Partnership
Agreement.  In this regard, the Partnership Agreement provides that Limited
Partners owning a majority of the outstanding Units may exercise certain voting
rights, including the right to amend the Partnership Agreement, to change the
business purpose or investment objectives of the Partnership, to remove the
General Partners, or to authorize a merger or a consolidation of the Partnership
under certain circumstances.  Because Limited Partners owning a majority of the
Units may approve any of the foregoing actions, Limited Partners not voting with
the majority will nonetheless be bound by the majority vote.  (See "SUMMARY OF
LIMITED PARTNERSHIP AGREEMENT.")

    POSSIBLE LACK OF DIVERSIFICATION RESULTING FROM SUBSCRIPTIONS FOR LESS THAN 
THE MAXIMUM NUMBER OF UNITS.  To the extent that less than the maximum number
of Units are sold, the diversification of the Partnership's investments will be
decreased and the extent to which the Partnership's profitability will be
affected by any one of its investments will increase.  For example, in the event
that the gross proceeds from the Offering of Units of the Partnership total only
$1,250,000 (the minimum amount needed for the Partnership to release initial
funds from escrow and commence operations), the Partnership may acquire an
interest in only one property and, therefore, 

                                       8

<PAGE>
 
would not achieve diversification of its investments. Lack of diversification of
the Partnership's investments will have the effect of increasing the risks
associated with an investment in the Units.

    POTENTIAL CONFLICT RELATING TO THE GENERAL PARTNERS' RIGHT TO PURCHASE 
UNITS.  Pursuant to the terms of the Offering, the General Partners or their
Affiliates may purchase Units for their own account.  In addition, as set forth
above, the General Partners have broad discretion in choosing between
investments in various types of income-producing and non-income-producing
properties, which will affect the relative performance between the Class A
Status Units and the Class B Status Units.  Units acquired and held by the
General Partners or their Affiliates shall at all times be treated as Class A
Status Units.  Accordingly, in the event the General Partners or their
Affiliates do purchase Units, they would then have an incentive to acquire
properties which would produce more favorable results for the Class A Status
Units, which could adversely affect Limited Partners electing Class B Status for
their Units.  (See "INVESTMENT OBJECTIVES AND CRITERIA" and "PLAN OF
DISTRIBUTION.")

    RESTRICTIONS AND LIMITATIONS ON REPURCHASE RESERVE.  The Partnership may
establish a Repurchase Reserve of up to 5% of Cash Flow annually, whereby the
Partnership may, in the sole discretion of the General Partners and upon the
request of a Limited Partner, repurchase the Units held by such Limited Partner.
The Repurchase Reserve may be established only after the expiration of one year
following the termination of the Offering, and if established, the Repurchase
Reserve may be terminated at any time in the sole discretion of the General
Partners.  Since the establishment of a Repurchase Reserve is in the sole
discretion of the General Partners, the Partnership is under no obligation to
establish a Repurchase Reserve or to repurchase Units from any Limited Partner.
In addition, even if a Repurchase Reserve is established, the Partnership
Agreement limits repurchases out of the Repurchase Reserve to an aggregate of
not more than 2% of Gross Offering Proceeds throughout the life of the
Partnership (excluding repurchases relating to death or legal incapacity of the
owner and repurchases relating to a substantial reduction in the owner's net
worth or income).  Accordingly, in considering an investment in the Partnership,
prospective investors should not assume that they will be able to sell any of
their Units back to the Partnership.  However, in the event that the Partnership
does establish a Repurchase Reserve, the purchase price per Unit will be equal
to 85% of the fair market value of the Units until three years from the
effective date of the Registration Statement and 90% of the fair market value of
the Units thereafter.  Fair market value will be determined by the General
Partners based upon an estimate of the amount the Limited Partners would receive
if the Partnership's real estate investments were sold for their estimated value
and if such proceeds were distributed in a liquidation of the Partnership.
Accordingly, Limited Partners liquidating their Units by selling them back to
the Partnership may receive less than they would receive if the Partnership's
real estate investments were sold for their estimated value and such proceeds
were distributed in a liquidation of the Partnership.  (See "SUMMARY OF
PARTNERSHIP AGREEMENT--Repurchase of Units.")

    POTENTIAL LIABILITY OF LIMITED PARTNERS.  A Limited Partner's liability, in
general, will be limited to the amount he agrees to contribute to the capital of
the Partnership plus his share of any undistributed profits and assets.  While
GRULPA provides that Limited Partners would retain their limited liability even
if they exercise their rights under the Partnership Agreement, including without
limitation, the right to vote on certain matters such as the right to remove
General Partners and elect successor general partners, this provision of GRULPA
has not yet been interpreted by a court, and accordingly, no assurance can be
given that courts will ultimately uphold the limited liability of Limited
Partners in this regard.  (See "SUMMARY OF PARTNERSHIP AGREEMENT--Voting Rights
of the Limited Partners.")

    OFFERING PRICE ARBITRARILY ESTABLISHED.  The selling price of the Units
offered hereby was determined arbitrarily by the General Partners and bears no
relationship to any established criteria for valuing issued or outstanding units
of limited partnership interest or other ownership interests at the present
time.

    RISKS RELATING TO MANAGEMENT COMPENSATION.  The General Partners and their
Affiliates will perform services for the Partnership in connection with the
offer and sale of Units, the selection and acquisition of the Partnership's
properties, and the management and leasing of the Partnership's properties, and
will receive substantial 

                                       9

<PAGE>
 
compensation from the Partnership in consideration for these services. Such
compensation includes (i) Acquisition and Advisory Fees in a maximum amount of
up to $1,050,000, (ii) reimbursement of Organizational and Offering Expenses in
a maximum amount of up to $1,050,000, and (iii) Selling Commissions and dealer
manager fees in the maximum amount of up to $3,325,000, a majority of which will
be reallowed to unrelated broker-dealers participating in the Offering. The
foregoing does not include all of the compensation to be paid to the General
Partners and their Affiliates. For a complete description of such compensation,
see "COMPENSATION OF THE GENERAL PARTNERS AND AFFILIATES" on page 30 of this
Prospectus. The amount of such compensation has not been determined in arm's-
length negotiations, and such amounts will be payable regardless of the quality
of services provided to the Partnership and prior to any distributions to
Limited Partners. (See "COMPENSATION OF THE GENERAL PARTNERS AND AFFILIATES" and
"CONFLICTS OF INTEREST.")

    RISKS RELATING TO THE AVAILABILITY AND TIMING OF CASH DISTRIBUTIONS.  There
is no assurance as to when or whether sufficient cash will be available for
distributions to the Limited Partners from either Net Cash From Operations or
Sale Proceeds.  The Partnership bears all expenses incurred in its operations,
which are deducted from cash funds generated by operations prior to computing
the amount of Net Cash From Operations to be distributed to the General and
Limited Partners.  In addition, the General Partners, in their discretion, may
retain any portion of such funds for working capital purposes of the
Partnership.  Although gains from the sales of properties typically represent a
substantial portion of any profits attributable to a real estate investment,
there can be no assurance as to the ability of the Partnership to realize gains
on the resales of its properties, and, in any event, distribution of such
proceeds should not be expected to occur during the early years of Partnership
operations.  Sales of properties developed by the Partnership generally will not
occur until after completion of the development and construction of the
properties and a period of ownership of at least ten years thereafter.  Further,
receipt of the full proceeds of such sales may be extended over a substantial
period of time following the sales.  In addition, the amount of taxable gain
allocated to a Limited Partner with respect to the sale of a Partnership
Property could exceed the cash proceeds received from such sale.  While Sale
Proceeds will generally be distributed to Partners, Sale Proceeds need not be
distributed to the Partners if such proceeds are, in the discretion of the
General Partners, (i) used to purchase land underlying any of the Partnership's
Properties, (ii) used to buy out the interest of any co-venturer or joint
venture partner in a property which is jointly owned, (iii) held as working
capital reserves, or (iv) used to make capital improvements in existing
Partnership Properties.  Notwithstanding the foregoing, reinvestment of Sale
Proceeds will not occur unless sufficient cash will be distributed to pay any
federal or state income tax (assuming Limited Partners will be subject to a 35%
combined federal and state tax bracket) created by the sale of the property.
(See "INVESTMENT OBJECTIVES AND CRITERIA--Disposition Policies" and "FEDERAL
INCOME TAX CONSEQUENCES--Sales of Partnership Properties.")

    RISK OF LACK OF SOURCES FOR FUNDING OF FUTURE CAPITAL NEEDS.  As the
Partnership raises capital from investors, substantially all of the gross
proceeds of the Offering will be used for investment in Partnership Properties
and for payment of various fees and expenses.  (See "ESTIMATED USE OF
PROCEEDS.")  In addition, it is not anticipated that the Partnership will
maintain any permanent working capital reserves.  Accordingly, in the event that
the Partnership develops a need for additional capital in the future for the
improvement of its properties or for any other reason, no sources for such
funding have been identified, and no assurance can be made that such sources of
funding will be available to the Partnership for potential capital needs in the
future.

    RISKS RELATING TO JOINT VENTURES.  The Partnership is likely to enter into
one or more joint ventures with Affiliated entities for the acquisition,
development or improvement of properties.  In this regard, the Partnership may
enter into joint ventures with Prior Wells Public Programs, future real estate
programs or other publicly registered entities sponsored by the General Partners
or their Affiliates.  The Partnership may purchase and develop properties in
joint ventures or in partnerships, co-tenancies or other co-ownership
arrangements with Affiliates of the General Partners, the sellers of the
properties, affiliates of the sellers, developers or other persons.  Such
investments may involve risks not otherwise present, including, for example, the
possibility that the Partnership's 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 

                                       10

<PAGE>
 
the business interests or goals of the Partnership, or that such co-venturer, 
co-tenant or partner may be in a position to take action contrary to the
instructions or the requests of the Partnership or contrary to the Partnership's
policies or objectives. Actions by such a co-venturer, co-tenant or partner
might have the result of subjecting the property to liabilities in excess of
those contemplated and may have the effect of reducing returns to Limited
Partners. In addition, the General Partners and their Affiliates are currently
also sponsoring a public offering on behalf of Wells Real Estate Investment
Trust, Inc. (the "Wells REIT"), an unspecified real estate program which intends
to qualify as a real estate investment trust. (See "PRIOR PERFORMANCE SUMMARY.")
In the event that the Partnership enters into a joint venture with the Wells
REIT, certain additional risks and potential conflicts of interest may arise.
For example, upon becoming listed on a securities exchange, the Wells REIT will
automatically become a perpetual life entity, which may no longer have similar
goals and objectives with respect to the resale of properties in the future. In
addition, in the event that the Wells REIT is not listed on a securities
exchange within ten years, the organizational documents of the Wells REIT
provide for an immediate orderly liquidation of its assets, in which event any
joint venture between the Partnership and the Wells REIT may also be required to
sell its properties at such time notwithstanding the fact that the General
Partners might not otherwise desire to do so. Although the terms of any joint
venture agreement between the Partnership and the Wells REIT would grant the
Partnership a right of first refusal to buy such properties, it is unlikely that
the Partnership would have sufficient funds to exercise its right of first
refusal under these circumstances. Further, since there is no requirement that
any joint venture partner, co-tenant or other co-owner of properties purchased
jointly with the Partnership be subject to a custodial agency agreement, such
investments may not be afforded the same protections as investments in
properties made directly by the Partnership or in joint ventures with Affiliates
of the General Partners. Under certain joint venture arrangements, neither co-
venturer may have the power to control the venture, and an impasse could be
reached regarding matters pertaining to the joint venture, possibly
detrimentally impacting the success of the joint venture and decreasing
potential returns to Limited Partners. In the event a co-venturer has a right of
first refusal to buy out the other co-venturer, it may be unable to finance such
buy-out at that time. It may also be difficult for the Partnership to sell its
interest in any such joint venture or partnership or as a co-tenant in property.
In addition, to the extent that the Partnership's co-venturer or partner is an
Affiliate of the General Partners, certain conflicts of interest will exist.
(See "CONFLICTS OF INTEREST--Joint Ventures with Affiliates of the General
Partners.")

    RISKS RELATING TO ACQUISITION OF PROPERTIES FROM WELLS DEVELOPMENT
CORPORATION.  The Partnership may enter into one or more contracts, either
directly or indirectly through joint ventures with Affiliates, to acquire real
property from Wells Development Corporation, an Affiliate of the General
Partners ("Wells Development"). The properties to be acquired from Wells
Development would be either existing income-producing properties or properties
to be developed or under development.  It is anticipated that contracts to
acquire properties between the Partnership and Wells Development will obligate
the Partnership to pay a substantial earnest money deposit at the time of
contracting and, in the case of properties to be developed by Wells Development,
would require the Partnership to close the purchase of the property upon
completion of the development of the property by Wells Development and the
tenant taking possession of the property. At the time of contracting and the
payment of the earnest money deposit by the Partnership, Wells Development will
not have acquired title to any real property, but will have only a contract to
acquire land, development agreements to develop a building on the land, and an
agreement with a tenant to lease the property upon its completion. The
Partnership may enter into such a contract notwithstanding the fact that at the
time of contracting the Partnership has not yet raised sufficient proceeds in
its Offering to enable it to close the purchase of such property.  In the event
that Wells Development fails to develop the property or the tenant fails to take
possession under its lease for any reason, or in the event that the Partnership
is unable to raise sufficient proceeds in its Offering to pay the purchase price
at closing, the Partnership would not be required to close, and Wells
Development would be obligated to refund the amount of the earnest money deposit
to the Partnership.  Such obligation is unsecured, however, and it is unlikely
that the Partnership would be able to collect its earnest money deposit from
Wells Development under such circumstances since Wells Development is a newly
formed entity without substantial assets or operations.  Although Wells
Development's obligation to refund the earnest money deposit to the Partnership
under such circumstances will be guaranteed by Wells Management Company, Inc.,
an Affiliated entity ("Wells Management"), Wells Management has no substantial
assets other than 

                                       11

<PAGE>
 
contracts for property management and leasing services pursuant to which it
receives substantial monthly fees and, therefore, there are no assurances that
Wells Management would be able to refund to the Partnership all of the earnest
money deposit in a lump sum. If the Partnership were forced to collect its
earnest money deposit by enforcing the guaranty of Wells Management, it is
likely that the Partnership would be required to accept installment payments
over time from Wells Management out of the revenues of Wells Management's
property management and leasing operations. There is no assurance that the
Partnership would be able to collect the entire amount of its earnest money
deposit under such circumstances. (See "INVESTMENT OBJECTIVES AND CRITERIA--
Acquisition of Properties from Wells Development Corporation.")

SPECIAL RISKS REGARDING CLASSES OF UNITS

    SPECIAL RISKS RELATING TO AN ELECTION OF CLASS A STATUS UNITS.  Since
holders of Class A Status Units will be allocated substantially all of the
Partnership's net income, while substantially all deductions for depreciation,
amortization, cost recovery and net losses will be allocated to holders of Class
B Status Units, it is expected that Limited Partners holding Class A Status
Units will be allocated taxable income in excess of distributions of cash flow
from operations received.  However, while there is no assurance that cash flow
will be available for distribution to Class A Limited Partners in any year,
based upon the cash distributions and taxable income allocations to Class A
Limited Partners in Prior Wells Public Programs, the General Partners expect
that cash distributions to Limited Partners holding Class A Status Units will be
sufficient to cover the income tax liability resulting from allocations of
taxable income of the Partnership.  In addition, potential investors who plan to
elect Class A Status for their Units should be aware that, in the event that the
Partnership sells substantially more Class A Status Units than Class B Status
Units, Limited Partners purchasing Class A Status Units in the Partnership may
not receive appreciably greater cash flow distributions from the Partnership due
to the capital raised from the sale of Class B Status Units.  There are no
restrictions as to the mix between Class A Status Units and Class B Status
Units, and the General Partners will not attempt to establish or maintain any
particular ratio between Class A Status Units and Class B Status Units.

    SPECIAL RISKS RELATING TO AN ELECTION OF CLASS B STATUS UNITS.  Potential
investors who plan to elect Class B Status for their Units should be aware that
they will not receive any distributions of cash flow from operations from the
Partnership.  Further, although Limited Partners holding Class B Status Units
will be allocated a disproportionately larger share of the Partnership's
deductions for depreciation, amortization, cost recovery and net losses, all
such losses will be treated as "passive" losses, which may only be used to
offset "passive" income and may not be used to offset active or portfolio
income.  Accordingly, a Class B Status Limited Partner's pro rata share of the
Partnership's passive losses may have no current benefit to such Class B Status
Limited Partner unless he is being allocated passive income from other sources
with respect to such year.  Further, there are no assurances that any such
losses will be available to be allocated to Class B Status Limited Partners.

    EFFECT OF UNSPECIFIED NATURE OF OFFERING ON RELATIVE PERFORMANCE OF CLASS A 
STATUS UNITS AND CLASS B STATUS UNITS.  As set forth above, the General
Partners have not identified any properties in which there is a reasonable
probability that the Partnership will invest.  In addition, the General Partners
have broad discretion in choosing between investments in various types of
income-producing and non-income-producing properties, which will have an effect
on the relative performance between Class A Status Units and Class B Status
Units.  It is anticipated that holders of Class A Status Units would potentially
benefit to a greater extent than holders of Class B Status Units if the majority
of the Partnership's investments are in properties which generate relatively
high cash flows but have lower potential for appreciation; conversely, a greater
percentage of investments in properties generating less current cash flow but
having greater potential for appreciation in value may benefit holders of Class
B Status Units to a greater extent than holders of Class A Status Units.  The
unspecified nature of the Offering may impair the ability of investors to make
an informed decision as to whether to elect Class A Status or Class B Status in
light of the different features of Class A Status Units and Class B Status
Units.  (See "INVESTMENT OBJECTIVES AND CRITERIA.")

                                       12

<PAGE>
 
    RISKS REGARDING INDETERMINATE RATIO OF CLASS A STATUS UNITS TO CLASS B 
STATUS UNITS.  Class A Status Units and Class B Status Units each entitle the
holder thereof to different rights and priorities as to allocation of
depreciation, amortization and cost recovery deductions and as to Net Cash From
Operations. However, the effect of any advantage associated with the election of
Class A Status or Class B Status may be significantly reduced (or eliminated),
depending upon the ratio of Class A Status Units to Class B Status Units
outstanding during any given period. There are no restrictions as to the mix of
Class A Status Units to Class B Status Units, and the General Partners will not
attempt to establish or maintain any particular ratio. Therefore, there can be
no assurance as to the actual impact of the special rights and priorities to
which holders of the two classes of Units are respectively entitled.

REAL ESTATE RISKS

    FLUCTUATING FINANCIAL PERFORMANCE OF PREVIOUSLY SPONSORED PARTNERSHIPS.
The real properties in which partnerships previously sponsored by the General
Partners and their Affiliates have invested have experienced the same economic
problems as other real estate investments in recent years, including without
limitation, general over-building and an excess of supply in many markets, along
with increased operating costs and a general downturn in the real estate
industry.  The historical fluctuations in net income of partnerships previously
sponsored by the General Partners and their Affiliates were primarily due to
tenant turnover, resulting in increased vacancies and the requirement to expend
funds for tenant refurbishments, and increases in administrative and other
operating expenses.  Specifically, certain of the prior public partnerships
suffered decreases in net income during the real estate recession of the late
1980s and early 1990s, which decreases were generally attributable to the
overall downturn in the economy and in real estate markets in particular.
Because of the cyclical nature of the real estate market, such decreases in net
income of the public partnerships could occur at any time in the future when
economic conditions decline.  None of these prior programs has liquidated or
sold any of its real properties to date and, accordingly, no assurance can be
made that prior programs will ultimately be successful in meeting their
investment objectives.  There are no assurances that properties acquired by the
Partnership will not also experience fluctuating financial performance.  (See
"PRIOR PERFORMANCE SUMMARY" and the "PRIOR PERFORMANCE TABLES" included in
Exhibit "A" hereto.)

    POTENTIAL ADVERSE ECONOMIC AND REGULATORY CHANGES.  The Partnership will be
subject to risks generally incident to the ownership of real estate, including
changes in general economic or local 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, and changes in tax, real estate, environmental and
zoning laws.  Periods of high interest rates and tight money supply may make the
sale of properties more difficult.  For these and other reasons, no assurance of
profitable operation or realization of gains from the sales of Partnership
Properties can be given.

    RISKS RELATING TO BLIND POOL OFFERINGS.  This offering is commonly referred
to as a "blind pool" offering in that the General Partners have not identified
any properties in which there is a reasonable probability that the Partnership
will invest.  Investors must rely upon the ability of the General Partners with
respect to the investment and management of the unspecified properties and will
not have an opportunity to evaluate for themselves the relevant economic,
financial and other information regarding the specific properties in which the
proceeds of this Offering will be invested.  Accordingly, the risk of investing
in the Units may be increased.  While the Partnership is required to obtain an
independent appraisal for each property purchased reflecting an appraised value
at least equal to the purchase price paid for such property, it should be noted
that appraisals are merely estimates of value and should not be relied upon as
precise measures of true worth or realizable value.  No assurance can be given
that the Partnership will be successful in obtaining suitable investments or
that, if investments are made, the objectives of the Partnership will be
achieved.

    RISKS REGARDING DEVELOPMENT AND CONSTRUCTION OF UNIMPROVED PROPERTIES.  The
Partnership may invest some or all of the net proceeds available for investment
in the acquisition and development of properties upon which 

                                       13

<PAGE>
 
it will develop and construct improvements at a fixed contract price, provided
that the Partnership may not invest more than 15% of the net offering proceeds
available for Investment in Properties in properties which are not expected to
produce income within two years of their acquisition. In this regard, the
Partnership will be subject to risks relating to the builder's ability to
control construction costs or to build in conformity with plans, specifications
and timetables. The builder's failure to perform may necessitate legal action by
the Partnership to rescind its purchase or the construction contract or to
compel performance. Performance may also be affected or delayed by conditions
beyond the builder's control. Delays in completion of construction could also
give lessees the right to terminate preconstruction leases for space at a newly
developed project. Additional risks may be incurred where the Partnership makes
periodic progress payments or other advances to such builders prior to
completion of construction. However, the Partnership will make such payments
only after having received a certification from an independent architect or an
independent engineer, or both, as to the percentage of the project which has
been completed and as to the dollar amount of the construction then completed.
Factors such as those discussed above can result in increased costs of a project
and a corresponding depletion of the Partnership's working capital reserves or
loss of the Partnership's investment. In addition, the Partnership will be
subject to normal lease-up risks relating to newly constructed projects.
Furthermore, the price to be paid for a property upon which improvements are to
be constructed or completed, which price is normally agreed upon at the time of
acquisition, of necessity must be based upon projections of rental income and
expenses or fair market value of the property upon completion of construction
which are not certain until after a number of months of actual operation.

    RISKS RESULTING FROM COMPETITION FOR INVESTMENTS.  The Partnership will
experience competition for real property investments from individuals,
corporations and bank and insurance company investment accounts, as well as
other real estate investment partnerships, real estate investment trusts and
other entities engaged in real estate investment activities.  Competition for
investments may have the effect of increasing costs and reducing returns to
Limited Partners.

    POTENTIAL ADVERSE EFFECTS OF DELAYS IN INVESTMENTS.  Delays which may take
place in the selection, acquisition and development of properties could
adversely affect the return to an investor as a result of corresponding delays
in the commencement of distributions to Limited Partners holding Class A Status
Units and in the availability to the holders of Class B Status Units of income
tax deductions for depreciation, amortization and cost recovery.  Also, where
properties are acquired prior to the commencement of construction or during the
early stages of construction, it will typically take several months to complete
construction and rent available space.

    UNCERTAINTY OF TIMING OF AND MARKET CONDITIONS ON FUTURE DISPOSITION OF 
PROPERTIES.  The Partnership generally will hold the various real properties in
which it invests until such time as the General Partners determine that the sale
or other disposition appears to be advantageous to achieve the Partnership's
investment objectives or until it appears that such objectives will not be met.
The General Partners intend to sell properties acquired for development after
holding such properties for a minimum period of ten years from the date the
development is completed, and intend to sell existing income-producing
properties within ten to twelve years after their acquisition, or as soon
thereafter as market conditions permit.  However, the General Partners may
exercise their discretion as to whether and when to sell a property, and the
Partnership will have no obligation to sell properties at any particular time,
except in the event that Limited Partners holding a majority of the Units vote
to liquidate the Partnership in response to a formal proxy to liquidate.  (See
"SUMMARY OF PARTNERSHIP AGREEMENT--Proxy to Liquidate.")  It is impossible to
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 the
Partnership's properties, there are no assurances that the Partnership will be
able to sell its properties at a profit in the future.  Accordingly, the timing
of liquidation of the Partnership and the extent to which Limited Partners will
receive cash distributions and realize potential appreciation on real estate
investments will be dependent upon fluctuating market conditions.

    ENVIRONMENTAL MATTERS.  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 

                                       14

<PAGE>
 
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 the Partnership Properties, the Partnership may be potentially
liable for such costs. The cost of defending against claims of liability, of
compliance with environmental regulatory requirements or of 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 the Limited Partners.

FEDERAL INCOME TAX RISKS 

    An investment in Units involves certain material income tax risks, the
character and extent of which are, to some extent, a function of whether an
investor elects Class A Status or Class B Status.  Each prospective purchaser of
Units is urged to consult with his own tax advisor with respect to the federal
(as well as state and foreign) tax consequences of an investment in either class
of Units.  The Partnership will not seek any rulings from the Internal Revenue
Service (the "IRS") regarding any of the tax issues discussed herein.  Although,
as described in the "FEDERAL INCOME TAX CONSEQUENCES" section of this
Prospectus, the Partnership has obtained an opinion from Holland & Knight LLP
("Counsel") regarding the material federal income tax issues relating to an
investment in the Partnership (the "Tax Opinion"), investors should be aware
that an opinion of Counsel represents only Counsel's best legal judgment.  The
Tax Opinion has no binding effect on the IRS or any court, is based upon
representations and assumptions referred to therein and is conditioned upon the
existence of certain facts.  No assurance can be given that the conclusions
reached in the Tax Opinion, if contested, would be sustained by any court.  In
addition, as set forth below, Counsel in the Tax Opinion is unable to form an
opinion as to the probable outcome of certain material tax aspects of the
transactions described in this Prospectus if challenged by the IRS, litigated
and judicially decided.  Moreover, Counsel in the Tax Opinion gives no opinion
or conclusion as to the tax consequences to Limited Partners with regard to tax
issues which impact at the individual or partner level.  Accordingly, potential
investors are urged to consult with and rely upon their own tax advisors with
respect to tax issues which impact at the partner or individual level.  (For a
more complete discussion of the tax risks and tax consequences associated with
an investment in the Partnership, see "FEDERAL INCOME TAX CONSEQUENCES.")

    RISK OF FAILURE OF COUNSEL TO FORM AN OPINION ON CERTAIN MATERIAL TAX 
ISSUES.  As set forth above, Counsel in the Tax Opinion is unable to form an 
opinion as to the probable outcome of certain material tax aspects of the
transactions described in this Prospectus if challenged by the IRS, litigated
and judicially decided, including (i) the deductibility of and timing of
deductions for certain payments made by the Partnership, (ii) the issue of
whether the Partnership will be considered to hold any or all of its properties
primarily for sale to customers in the ordinary course of business, and (iii)
whether the Partnership will be classified as a "tax shelter" for purposes of
determining certain potential exemptions from the applicability of the accuracy-
related penalty provisions of the Code. An adverse outcome of an IRS challenge
to one or more of the foregoing material tax issues attributable to the
transactions contemplated by the Partnership could have the effect of reducing
returns to Limited Partners from an investment in the Partnership.

    POTENTIAL ADVERSE INCOME TAX EFFECTS RELATING TO LIMITED PARTNERS HOLDING  
CLASS A STATUS UNITS.  Since items of depreciation, amortization and cost
recovery will be specially allocated to Limited Partners holding Class B Status
Units, and Partnership Net Income (defined in the Partnership Agreement to mean
generally the net income of the Partnership for federal income tax purposes,
including any income exempt from tax, but excluding all deductions for
depreciation, amortization and cost recovery and Gain on Sale) in excess of the
amount of Net Cash From Operations distributed will be allocated to the Limited
Partners on a per Unit basis, Limited Partners holding Class A Status Units may
be allocated Net Income, and thus be subject to income tax liability, without
receiving any distributions of Net Cash From Operations from the Partnership.
Furthermore, it is likely that Limited Partners 

                                       15

<PAGE>
 
holding Class A Status Units will be allocated taxable Net Income in excess of
any distributions of Net Cash From Operations to such Limited Partners. Such
adverse income tax effects to Limited Partners holding Class A Status Units may
vary significantly depending on the ratio of Class A Status Units to Class B
Status Units outstanding. As set forth above, there are no restrictions as to
the mix of Class A Status Units to Class B Status Units, and the General
Partners will not attempt to establish or maintain any particular ratio.

    POTENTIAL LOSS OF PARTNERSHIP TAX STATUS.  Even though Counsel in the Tax 
Opinion has given its opinion that it is more likely than not that the 
Partnership will be classified as a partnership for federal income tax 
purposes and not as an association taxable as a corporation, this opinion is
based upon certain representations made by the General Partners and other
matters, and it is possible that the IRS could challenge the conclusion that the
Partnership should be treated as a partnership for tax purposes.  Any contest by
the Partnership of such an IRS determination may impose representation expenses
payable from Partnership funds otherwise available for investment or
distribution to Limited Partners.  The ability to obtain the income tax
attributes anticipated from an investment in Units of the Partnership depends
upon the classification of the Partnership as a partnership for federal income
tax purposes and not as an association taxable as a corporation.  If the
Partnership were reclassified as an association taxable as a corporation, its
net income would be taxable (at rates up to 35% under current tax law), all
items of income, gain, loss, deduction and credit would be reflected only on its
tax returns and would not be passed through to the Limited Partners, and
distributions to the Limited Partners would be treated as ordinary dividend
income to the extent of earnings and profits of the Partnership.  In such event,
cash distributions to Limited Partners would be reduced and the potential tax
liability of Limited Partners with respect to distributions received from the
Partnership would be increased.

    POTENTIAL PUBLICLY TRADED PARTNERSHIP CLASSIFICATION.  Even though Counsel
in the Tax Opinion has given its opinion that it is more likely than not that
the Partnership will not be classified as a "publicly traded partnership"
(generally a partnership whose interests are publicly traded or frequently
transferred) based in part upon certain representations of the General Partners
and the provisions in the Partnership Agreement attempting to comply with
certain safe harbor provisions adopted by the IRS, due to the complex nature of
such safe harbor provisions and the lack of interpretive guidance with respect
to such provisions and because any determination in this regard will necessarily
be based upon future facts not yet in existence at this time, no assurances can
be given that the IRS will not challenge this conclusion in the future or that
the Partnership will not, at some time in the future, be treated as a publicly
traded partnership.  Classification of the Partnership as a "publicly traded
partnership" could result in the Partnership being taxable as a corporation and
the treatment of net income of the Partnership as portfolio income rather than
passive income.

    LIMITATIONS ON DEDUCTIBILITY OF LOSSES.  Provisions of the Code enacted as
part of the Tax Reform Act of 1986 limit the allowance of deductions for losses
attributable to "passive activities" (generally activities in which the taxpayer
does not materially participate).  Since tax losses from the Partnership, if
any, allocated to Limited Partners holding Class B Status Units will be
characterized as passive losses, the deductibility of such losses will be
subject to these and other limitations.

    POSSIBILITY OF IRS CHALLENGE TO ALLOCATIONS OF PROFIT AND LOSS.  Even
though Counsel in the Tax Opinion has given its opinion that it is more likely
than not that Partnership items of income, gain, loss, deduction and credit will
be allocated among the General Partners and the Limited Partners substantially
in accordance with the allocation provisions of the Partnership Agreement, no
assurance can be given 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 Limited Partners electing Class B Status or increases the income
allocated to Limited Partners electing Class A Status.

    RISK OF POTENTIAL DEALER STATUS.  In the event the Partnership were deemed
for tax purposes to be a "dealer" (one who holds property primarily for sale to
customers in the ordinary course of business) with respect to one or more
Partnership Properties, any gain recognized upon a sale of such real property
would be taxable as ordinary income and would constitute UBTI to Limited
Partners who are tax-exempt entities.  Because the issue is dependent 

                                       16

<PAGE>
 
upon facts which will not be known until the time a property is sold or held for
sale, Counsel in the Tax Opinion is unable to render an opinion as to whether
the Partnership will be considered to hold any or all of its properties
primarily for sale to customers in the ordinary course of business.

    POSSIBILITY OF DISALLOWANCE OF DEDUCTIBILITY OF FEES AND EXPENSES PAID BY 
THE PARTNERSHIP.  Disallowance by the IRS of any material portion of the fees 
and expenses payable by the Partnership would result in an increase in the
taxable income of the Partnership allocable to its Partners with no associated
increase in Net Cash From Operations. Since the appropriate classification of
fees and expenses paid by the Partnership into proper categories and the
determination of whether certain fees and expenses are ordinary and necessary
and reasonable in amount depends upon facts relating to and existing at the
times the services are to be rendered to the Partnership, Counsel in the Tax
Opinion is unable to render an opinion as to the probable outcome if the IRS
were to challenge the deductibility or timing of deduction or amortization of
those fees and expenses.

    RISK OF TAXABLE INCOME WITHOUT CASH DISTRIBUTIONS.  A partner in a
partnership is required to report his allocable share of the partnership's
taxable income on his personal income tax return regardless of whether or not he
has received any cash distributions from the partnership.  For example, a
Limited Partner electing Class A Status who participates in the Distribution
Reinvestment Plan will be allocated his share of the Partnership's Net Income
and Gain on Sale (including Net Income and Gain on Sale allocable to Units
acquired pursuant to the Distribution Reinvestment Plan) even though such
Partner would receive no cash distributions from the Partnership.  In addition,
a Limited Partner electing Class A Status who purchases Units pursuant to the
Deferred Commission Option will be allocated his share of the Partnership's Net
Income with respect to such Units even though Net Cash From Operations otherwise
distributable to such Limited Partner will instead be paid to third parties to
satisfy the deferred commission obligations with respect to such Units for a
period of seven years after the termination of the Offering.  (See "PLAN OF
DISTRIBUTION.")

    RISKS REGARDING CHARACTERIZATION OF SALE-LEASEBACK TRANSACTIONS.  In the
event that the Partnership enters into any sale-leaseback transaction which is
characterized as a financing, the Partnership would likely lose depreciation and
cost recovery deductions with respect to the property purchased and income
generated from such property would be deemed portfolio income which could not be
offset by passive losses.  Although the General Partners will use their best
efforts to structure any such sale-leaseback transaction such that the lease
will be characterized as a "true lease" and the Partnership will be treated as
the owner of the property in question for federal income tax purposes, the
Partnership will not seek an advance ruling from the IRS or obtain an opinion of
counsel that it will be treated as the owner of any leased properties for
federal income tax purposes.  Accordingly, no assurance can be given that any
such transaction would not be recharacterized as a financing transaction for
federal income tax purposes, which would have the result of depriving Limited
Partners holding Class B Status Units of potential deductions for depreciation
and cost recovery with respect to the property in question.

    APPLICABILITY OF ANTI-ABUSE RULES.  In December 1994, the IRS adopted
Regulations setting forth "anti-abuse" rules under Code provisions applicable to
partnerships which rules authorize the Commissioner of Internal Revenue to
recast transactions involving the use of partnerships to either reflect the
underlying economic arrangement or to prevent the use of a partnership to
circumvent the intended purpose of a provision of the Code.  In this regard, the
General Partners are unaware of any facts or circumstances which would cause the
IRS to exercise its authority to recast any transaction entered into by the
Partnership; however, the applicability of such rules to the Partnership's
activities is very uncertain, and no assurance can be given that the
Commissioner would not, in the future, attempt to recast or restructure certain
of the Partnership's activities or transactions.

    POTENTIAL APPLICATION OF ALTERNATIVE MINIMUM TAX.  The application of the
alternative minimum tax to a Limited Partner could reduce certain tax benefits
associated with the purchase of Units in the Partnership.  The effect of the
alternative minimum tax upon a Limited Partner depends upon his particular
overall tax situation, and each Limited Partner should consult with and must
rely upon his own tax advisor with respect to the possible application of the
alternative minimum tax provisions of the Code.

                                       17

<PAGE>
 
    AUDIT RISK, INTEREST AND PENALTIES.  The federal income tax returns of the
Partnership may be audited by the IRS.  In this regard, the Commissioner of
Internal Revenue has announced that increased emphasis is being placed on
partnership audit activities.  Any audit of the Partnership could also result in
an audit of a Limited Partner's own tax return causing adjustments of items
unrelated to an investment in the Partnership, as well as an adjustment to
various Partnership items.  In the event of any such adjustments, a Limited
Partner might incur attorneys' fees, court costs and other expenses contesting
protested deficiencies asserted by the IRS, in addition to interest on the
underpayment and certain penalties from the date the tax originally was due.  In
addition, in the event of an audit, the tax treatment of all Partnership items
would be determined at the Partnership level in a single proceeding rather than
in separate proceedings with each Partner, and the General Partners are
primarily responsible for contesting federal income tax adjustments proposed by
the IRS.  In this connection, the General Partners may extend the statute of
limitations as to all Partners and, in certain circumstances, may bind the
Limited Partners to a settlement with the IRS.  In addition, in the event that
the General Partners cause the Partnership to elect to be treated as an
"Electing Large Partnership" under the newly enacted Taxpayer Relief Act of 1997
("TRA 97"), which would enable the Partnership to take advantage of simplified
flow-through reporting of partnership items, adjustments to partnership items
would continue to be determined at the Partnership level; however, such
adjustments would be accounted for in the year they take effect, rather than the
year to which such adjustments relate.  To the extent that elections to change
the status of Units are made between the years in which a tax benefit is claimed
and an adjustment is made, holders of a particular class of Units may suffer a
disproportionate adverse impact with respect to any such adjustment.  Further,
the General Partners will have the discretion in such circumstances either to
pass along 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.

    RISKS REGARDING STATE AND LOCAL TAXATION AND REQUIREMENTS TO WITHHOLD STATE 
TAXES.  The state in which a Limited Partner is a resident may impose an income
tax upon his share of taxable income of the Partnership.  Further, states in
which the Partnership will own Partnership Properties may impose income taxes
upon a Limited Partner's share of the Partnership's taxable income allocable to
any Partnership Property located in that state.  In addition, many states have
implemented or are implementing programs to require partnerships to withhold and
pay state income taxes owed by non-resident partners relating to income-
producing properties located in their states, and the Partnership may be
required to withhold state taxes from cash distributions otherwise payable to
Limited Partners.  In the event the Partnership is required to withhold state
taxes from cash distributions otherwise payable to Limited Partners, the amount
of the Net Cash From Operations otherwise payable to such Limited Partners may
be reduced.  In addition, such collection and filing requirements at the state
level may result in increases in the Partnership's administrative expenses which
would have the effect of reducing cash available for distribution to the Limited
Partners.  Prospective Limited Partners are urged to consult with their own tax
advisors with respect to the impact of applicable state and local taxes and
state tax withholding requirements on an investment in the Partnership.

    RISK OF LEGISLATIVE OR REGULATORY ACTION.  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 Units in the Partnership.  The Taxpayer Relief Act of 1997
("TRA 97"), which was enacted August 5, 1997, contained numerous provisions
affecting the real estate industry and the operations of partnerships such as
the Partnership.  Such changes are likely to continue to occur in the future,
and no assurances can be given 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 Units in the Partnership or on the market value or
the resale potential of Partnership Properties.  Each potential investor is
urged to consult with his own tax advisor with respect to the impact of TRA 97
on an investment in Units in the Partnership and the status of legislative,
regulatory or administrative developments and proposals and their potential
effect on an investment in the Units.  It should also be noted that the Tax
Opinion assumes that no legislation will be enacted after the date of this
Prospectus which will be applicable to an investment in Units in the
Partnership.

                                       18

<PAGE>
 
RISKS RELATING TO RETIREMENT PLAN INVESTORS 

    In considering an investment in Units of a portion of the assets of a
Retirement Plan, the plan fiduciary should consider applicable provisions of the
Code and the Employee Retirement Income Security Act of 1974, as amended
("ERISA"), including in particular the following factors: (i) whether the
investment is made in accordance with the plan documents and instruments
governing such plan, including the plan's investment policy; (ii) whether the
investment satisfies the prudence and diversification requirements of Sections
404(a)(1)(B) and 404(a)(1)(C) of ERISA; (iii) whether the investment will result
in sufficient liquidity for the plan; (iv) the need to value the assets of the
plan annually; and (v) whether the investment would constitute a prohibited
transaction under Section 406 of ERISA or Section 4975 of the Code.  For a more
complete discussion of the foregoing issues and other risks associated with an
investment in the Units by Retirement Plans, see "INVESTMENT BY TAX-EXEMPT
ENTITIES AND ERISA CONSIDERATIONS."

    PLAN ASSETS RISK.  While the General Partners do not intend that the assets
of the Partnership will be deemed to be assets of the Qualified Plans investing
as Limited Partners ("Plan Assets") and have used their best efforts to
structure the Partnership so that the assets of the Partnership will not be
deemed to be Plan Assets, in the event that the assets of the Partnership were
deemed to be Plan Assets, the General Partners would be considered to be plan
fiduciaries and certain contemplated transactions described herein may be deemed
to be "prohibited transactions" subject to excise taxation under the Code.
Additionally, if the assets of the Partnership were deemed to be Plan Assets,
the standards of prudence and other provisions of ERISA would extend (as to all
plan fiduciaries) to the General Partners with respect to investments made by
the Partnership.  The Partnership has not requested an opinion of counsel
regarding whether or not the assets of the Partnership would constitute Plan
Assets under ERISA nor has it obtained or sought any rulings from the U.S.
Department of Labor regarding classification of the Partnership's assets as Plan
Assets.  However, 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 from being treated as Plan Assets.  While there can be
no assurance that the Partnership Agreement and the Offering have been
structured so that the exemptions in such Regulations would apply to the
Partnership, the General Partners intend to use their best efforts to take such
actions as may be required to insure that the assets of the Partnership will not
be deemed to be Plan Assets.  Accordingly, an investment by a Qualified Plan in
Units should not be deemed an investment in the assets of the Partnership, but
no representations or warranties of any kind can be made regarding the
consequences of an investment in Units by Qualified Plans in this regard.  Plan
fiduciaries are urged to consult with and rely upon their own advisors with
respect to ERISA issues which, if decided adversely to the Partnership, could
result in prohibited transactions, the imposition of excise taxation and the
imposition of co-fiduciary liability under the provisions of ERISA in the event
of actions undertaken by the Partnership which are deemed to be non-prudent
investments or prohibited transactions.  In the event the Partnership's assets
constitute Plan Assets or certain transactions of the Partnership constitute
"prohibited transactions" under ERISA or the Code and no exemption for such
transactions is obtainable by the Partnership, 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 (i) terminate the Offering of Units,
(ii) compel a termination and dissolution of the Partnership or (iii)
restructure the Partnership's activities to the extent necessary to comply with
any exception in the 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.  (See "INVESTMENT BY TAX-EXEMPT ENTITIES AND ERISA
CONSIDERATIONS.")

    RISKS RELATING TO MINIMUM DISTRIBUTION REQUIREMENTS.  Any potential
investor who intends to purchase Units in his Individual Retirement Account
("IRA") and any trustee of an IRA or other fiduciary of a Retirement Plan
considering an investment in Units should consider particularly the limited
liquidity of an investment in the Units as it relates to applicable minimum
distribution requirements under the Code.  If the Units are still held and the
Partnership Properties have not yet been sold at such time as mandatory
distributions are required to commence to an IRA beneficiary or Qualified Plan
participant, applicable provisions of the Code and Regulations 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

                                       19

<PAGE>
 
participant for the year in which the Units are received at the fair market
value of the Units without any corresponding cash distributions with which to
pay the income tax liability arising out of any such distribution.

    UNRELATED BUSINESS TAXABLE INCOME ("UBTI").  The Partnership will under
no circumstances incur indebtedness to acquire Partnership Properties.
Accordingly, it is not intended or anticipated that the Partnership will
generate income derived from an unrelated trade or business, which is generally
referred to as "UBTI." Notwithstanding the foregoing, the General Partners have
limited authority to borrow funds deemed necessary to finance improvements to
protect capital previously invested in a property, to protect the value of the
Partnership's investment in a property, or to make a property more attractive
for sale or lease; however, the General Partners have represented that they will
not cause the Partnership to incur indebtedness unless the Partnership obtains
an opinion of counsel or an opinion from its tax accountants that the proposed
indebtedness more likely than not will not cause the income of the Partnership
to be characterized as UBTI.  It should be noted, however, that any such opinion
will have no binding effect on the IRS or any court and, accordingly, although
the General Partners will use their best efforts to avoid characterization of
the Partnership's income as UBTI, some risk remains that the Partnership may
generate UBTI in connection with any such financing (or in the event that the
Partnership were deemed to be a "dealer" in real property (one who holds real
estate primarily for sale to customers in the ordinary course of business)).
(See "FEDERAL INCOME TAX CONSEQUENCES--Investment by Qualified Plans and Other
Tax-Exempt Entities.")


                             SUITABILITY STANDARDS

    Investment in the Partnership involves some degree of risk.  It may be
difficult to resell Units due to the restrictions on transferability contained
in the Partnership Agreement and because no public market for the Units
currently exists or is likely to develop.  Investors who are able to sell their
Units at all will likely be able to sell such Units only at a discount.  (See
"SUMMARY OF THE PARTNERSHIP AGREEMENT--Limited Transferability of Units.")  In
addition, it is contemplated that properties to be purchased by the Partnership
will be held for at least ten years.  Accordingly, the Units are suitable only
for persons who have adequate financial means and desire a relatively long-term
investment with respect to which they do not anticipate any need for immediate
liquidity.  Further, because the Class A Status Units and the Class B Status
Units have different rights and priorities with respect to tax allocations and
cash distributions from operations and on sale of the Partnership Properties,
prospective investors should consider carefully the information set forth under
"DESCRIPTION OF THE UNITS" in determining whether to elect Class A Status or
Class B Status, or some combination of each, with respect to the Units to be
purchased.

    If the investor is an individual (including an individual beneficiary of a
purchasing IRA), or if the investor is a fiduciary (such as a trustee of a trust
or corporate pension or profit sharing plan, or other tax-exempt organization,
or a custodian under a Uniform Gifts to Minors Act), such individual or
fiduciary, as the case may be, must represent that he meets certain
requirements, as set forth in the Subscription Agreement attached as Exhibit "C"
to this Prospectus, including the following:

    (i)   that such individual (or, in the case of a fiduciary, that the
fiduciary account or the donor who directly or indirectly supplies the funds to
purchase the Units) has a minimum annual gross income of $45,000 and a net worth
(excluding home, furnishings and automobiles) of not less than $45,000; or

    (ii)  that such individual (or, in the case of a fiduciary, that the
fiduciary account or the donor who directly or indirectly supplies the funds to
purchase the Units) has a net worth (excluding home, furnishings and
automobiles) of not less than $150,000.

    Transferees will also be required to comply with applicable standards,
except for intra-family transfers and transfers made by gift, inheritance or
family dissolution.  In the case of purchases of Units by fiduciary accounts 

                                       20

<PAGE>
 
in California, the suitability standards must be met by the beneficiary of the
account or, in those instances where the fiduciary directly or indirectly
supplies the funds for the purchase of Units, by such fiduciary.

    The minimum purchase is 100 Units ($1,000) (except in certain states
as described below).  No transfers will be permitted of less than the minimum
required purchase, nor (except in very limited circumstances) may an investor
transfer, fractionalize or subdivide such Units so as to retain less than such
minimum number thereof.  For purposes of satisfying the minimum investment
requirement for Retirement Plans, unless otherwise prohibited by state law, a
husband and wife may jointly contribute funds from their separate Individual
Retirement Accounts ("IRAs"), provided that each such contribution is made in
increments of at least $25.  It should be noted, however, that an investment in
the Partnership will not, in itself, create a Retirement Plan for any investor
and that, in order to create a Retirement Plan, an investor must comply with all
applicable provisions of the Code.  Except in Maine, Minnesota, Nebraska and
Washington, investors who have satisfied the minimum purchase requirements and
have purchased units in Prior Wells Public Programs may purchase less than the
minimum number of Units set forth above, but in no event less than 2.5 Units
($25).  After an investor has purchased the minimum investment, any additional
investments must be made in increments of at least 2.5 Units ($25), except for
(i) those made by investors in Maine, who must still meet the minimum investment
requirement for Maine residents of $1,000 for IRAs and $2,500 for non-IRAs, and
(ii) purchases of Units pursuant to the Distribution Reinvestment Plan, which
may be in lesser amounts.

    Various states have established suitability standards for individual
investors and subsequent transferees different from those set by the
Partnership.  Those requirements are set forth below.

    ARIZONA - Investors shall have either (i) a net worth (excluding home,
furnishings and automobiles) of at least $225,000, or (ii) a net worth
(excluding home, furnishings and automobiles) of at least $60,000 and current
annual gross income of at least $60,000.

    CALIFORNIA - California requires the following legend to be placed on each
certificate evidencing the Units:

    "IT IS UNLAWFUL TO CONSUMMATE A SALE OR TRANSFER OF THIS SECURITY, OR ANY
INTEREST THEREIN, OR TO RECEIVE ANY CONSIDERATION THEREFOR, WITHOUT THE PRIOR
WRITTEN CONSENT OF THE COMMISSIONER OF CORPORATIONS OF THE STATE OF CALIFORNIA,
EXCEPT AS PERMITTED IN THE COMMISSIONER'S RULES."

    IOWA - A husband and wife may not jointly contribute funds from their
separate IRAs in satisfaction of the minimum investment requirement.  IRAs
investing in the Partnership must purchase a minimum of 250 Units ($2,500).

    MAINE - Investors shall have either (i) current annual gross income of at
least $50,000 and a net worth (excluding home, furnishings and automobiles) of
at least $50,000, or (ii) a net worth (excluding home, furnishings and
automobiles) of at least $200,000.

    A husband and wife may not jointly contribute funds from separate IRAs in
satisfaction of the minimum investment requirement.  Investors must satisfy the
minimum purchase requirements whether or not they were also investors in Prior
Wells Public Programs.

    Investors other than IRAs must purchase a minimum of 250 Units ($2,500).

    MASSACHUSETTS - Investors shall have either (i) a net worth (excluding home,
furnishings and automobiles) of at least $225,000, or (ii) a net worth
(excluding home, furnishings and automobiles) of at least $60,000 and current
annual gross income of at least $60,000.

                                       21


<PAGE>
 
    MICHIGAN - An investor may not invest in excess of 10% of his, her or its
net worth (excluding home, furnishings and automobiles).

    MINNESOTA - A husband and wife may not jointly contribute funds from their
separate IRAs in satisfaction of the minimum investment requirement.  Investors
must satisfy the minimum purchase requirements whether or not they were also
investors in Prior Wells Public Programs.

    Investors other than IRAs and Qualified Plans must purchase a minimum of 250
Units ($2,500).  IRAs and Qualified Plans must purchase a minimum of 200 Units
($2,000).

    Investors must satisfy the minimum purchase requirements whether or not they
were also investors in Prior Wells Public Programs.

    MISSISSIPPI - Investors shall have either (i) current annual gross income of
at least $60,000 and a net worth (excluding home, furnishings and automobiles)
of at least $60,000, or (ii) a net worth (excluding home, furnishings and
automobiles) of at least $225,000.

    MISSOURI - Investors shall have either (i) current annual gross income of at
least $60,000 and a net worth (excluding home, furnishings and automobiles) of
at least $60,000, or (ii) a net worth (excluding home, furnishings and
automobiles) of at least $225,000.  A husband and wife may not jointly
contribute funds from their separate IRAs in satisfaction of the minimum
investment requirement.

    NEBRASKA - Investors other than IRAs, Keogh and Qualified Plans must
purchase a minimum of 500 Units ($5,000).  Investments in additional Units
pursuant to the Distribution Reinvestment Plan must be made in minimum amounts
of $50 in any one year and must be made through a Nebraska registered broker-
dealer.

    Investors who require assistance in completing the Subscription Agreement
should not contact Wells Investment Securities, Inc., as directed on page C-6 of
the Subscription Agreement, but should contact a Nebraska registered broker-
dealer.

    NEW HAMPSHIRE - Investors shall have either (i) a net worth (excluding home,
furnishings and automobiles) of at least $250,000, or (ii) a net worth
(excluding home, furnishings and automobiles) of at least $125,000 and current
annual gross income of at least $50,000.

    NEW YORK - No subscription proceeds from New York investors will be released
from the escrow account until $2,500,000 has been raised in the Offering.
Investors shall have either (i) a net worth (excluding home, furnishings and
automobiles) of at least $50,000 and an annual gross income of at least $50,000,
or (ii) irrespective of annual gross income, a net worth (excluding home,
furnishings and automobiles) of at least $150,000.

    The proceeds of this Offering will be received and held in trust for the
benefit of purchasers of Units and will be retained in trust after closing to be
used only for the purposes set forth in the "ESTIMATED USE OF PROCEEDS" section.

    Investors other than IRAs must purchase a minimum of 250 Units ($2,500).

    NORTH CAROLINA - Investors other than IRAs, Keogh and Qualified Plans must
purchase a minimum of 250 Units ($2,500).

    OHIO - Investors other than IRAs must purchase a minimum of 250 Units
($2,500).  An investor may not invest in excess of 10% of his, her or its net
worth (excluding home, furnishings and automobiles).

    OKLAHOMA - A husband and wife may not jointly contribute funds from their
separate IRAs in satisfaction of the minimum investment requirement.

                                       22

<PAGE>
 
    OREGON - Investors shall have either (i) a net worth (excluding home,
furnishings and automobiles) of at least $225,000, or (ii) a net worth
(excluding home, furnishings and automobiles) of at least $60,000 and current
annual gross income of at least $60,000.

    PENNSYLVANIA - Each Pennsylvania investor must meet the added suitability
requirement that such investor has a net worth (excluding home, furnishings and
automobiles) of at least ten times the amount of his, her or its investment in
the Partnership.  In addition, subscriptions for Units from Pennsylvania
investors will be held in escrow until the Partnership has raised $2,500,000
from all sources including Pennsylvania investors, and subscriptions held in
such escrow more than 120 days will be returned to investors unless an investor
at the end of each 120 day period chooses to reinvest.

    SOUTH CAROLINA - Investors shall have either (i) a net worth (excluding
home, furnishings and automobiles) of at least $150,000, or (ii) state and
federal income subject to the maximum rate of income tax.

    Investors other than IRAs, Keogh and Qualified Plans must purchase a minimum
of 250 Units ($2,500).

    SOUTH DAKOTA - Investors shall have either (i) current annual gross income
of at least $60,000 and a net worth (excluding home, furnishings and
automobiles) of at least $60,000, or (ii) a net worth (excluding home,
furnishings and automobiles) of at least $225,000.

    TENNESSEE - Investors shall have either (i) current annual gross income of
at least $60,000 and a net worth (excluding home, furnishings and automobiles)
of at least $60,000, or (ii) a net worth (excluding home, furnishings and
automobiles) of at least $225,000.

    TEXAS - Investments in additional Units pursuant to the Distribution
Reinvestment Plan must be made through a Texas registered broker-dealer.

    WASHINGTON - Investors must satisfy the minimum purchase requirements
whether or not they were also investors in Prior Wells Public Programs.

    WISCONSIN - A husband and wife may not jointly contribute funds from their
separate IRAs in satisfaction of the minimum investment requirement.

    NET WORTH IN ALL CASES EXCLUDES HOME, FURNISHINGS AND AUTOMOBILES.

    By executing the Subscription Agreement and Subscription Agreement Signature
Page (collectively, the "Subscription Agreement"), which is attached as Exhibit
"C" to this Prospectus, an investor represents to the General Partners that he
meets the foregoing applicable suitability standards for the state in which he
resides.  The General Partners will not accept subscriptions from any person or
entity which does not represent that it meets such standards.  The General
Partners have the unconditional right to accept or reject any subscription in
whole or in part.

    The General Partners and each person selling Units on behalf of the
Partnership are required to (i) make reasonable efforts to assure that each
person purchasing Units in the Partnership is suitable in light of such person's
age, educational level, knowledge of investments, financial means and other
pertinent factors and (ii) maintain records for at least six years of the
information used to determine that an investment in Units is suitable and
appropriate for each investor.  The agreements with the selling broker-dealers
require such broker-dealers to (i) make inquiries diligently as required by law
of all prospective investors in order to ascertain whether a purchase of the
Units is suitable for the investor, and (ii) transmit promptly to the
Partnership all fully completed and duly executed Subscription Agreements.

                                       23

<PAGE>
 
                           DESCRIPTION OF THE UNITS

ELECTION OF CLASS A STATUS OR CLASS B STATUS

    Initial Election.  Upon subscription for Units being offered hereby,
investors must elect whether such Units will be initially treated as Class A
Status Units or Class B Status Units.  Regardless of which class status is
selected for the Unit, each Unit shall have a purchase price of $10.00 per Unit,
less any discounts which are specifically authorized by the "PLAN OF
DISTRIBUTION" section of this Prospectus.  Class A Status Units and Class B
Status Units entitle the holders thereof to different rights and priorities as
to cash distributions and liquidating distributions and as to the allocation of
deductions for depreciation, amortization, cost recovery and Net Losses.  In all
other respects, the Units have the same rights and privileges.  Each Unit, when
issued, will be fully paid and nonassessable.

    Right to Change Election.  Limited Partners' elections of Class A Status or
Class B Status made in the initial Subscription Agreements shall be effective
immediately upon acceptance.  Thereafter, unless prohibited by applicable state
law or otherwise limited as set forth below, Limited Partners have the right to
change their prior election to have some or all of their Units treated as Class
A Status Units or Class B Status Units one time during each quarterly accounting
period by mailing or delivering written notice to the Partnership (executed by
the trustee or authorized agent in the case of Retirement Plans).  Any such
changed election shall be effective commencing as of the first day of the next
succeeding quarterly accounting period following the receipt by the Partnership
of written notice of such election.  Any election to have Units treated as Class
A Status Units or Class B Status Units shall be binding upon the Limited
Partner's successors and assigns.  In order to assist Limited Partners in
determining whether to change their election of Class A Status or Class B
Status, Limited Partners may obtain information as to the current levels of
Class A Status Units and Class B Status Units outstanding at any time from the
General Partners at the address or toll free telephone number set forth on the
first page of this Prospectus.  Units acquired and held by the General Partners
or their Affiliates shall at all times be treated as Class A Status Units, and
neither the General Partners nor their Affiliates shall have the right to make
an election to have Units beneficially owned by them treated as Class B Status
Units.

    Limitations Imposed in Connection with Deferred Commission Option.
Subscribers for Units may agree with their participating broker-dealers and the
Dealer Manager to have sales commissions due with respect to the purchase of
their Units paid over a  seven year period pursuant to a deferred commission
arrangement (the "Deferred Commission Option").  Any Limited Partner purchasing
Units pursuant to the Deferred Commission Option must elect upon subscription to
have a sufficient number of Units treated as Class A Status Units, in the
discretion of the General Partners, to generate at least the amount of Net Cash
From Operations distributable with respect to such Units needed to satisfy the
deferred commission obligations each year with respect to the total number of
Units purchased by such Limited Partner.  In addition, Limited Partners
purchasing Units pursuant to the Deferred Commission Option will have limited
rights to elect to have their Class A Status Units treated as Class B Status
Units for a period of six years after the termination of the Offering since
Limited Partners owning Units purchased pursuant to the Deferred Commission
Option must at all times own a sufficient number of Class A Status Units, in the
discretion of the General Partners, to generate enough Net Cash From Operations
to allow the Partnership to satisfy the deferred commission obligations with
respect to the total number of Units purchased pursuant to the Deferred
Commission Option.  (See "PLAN OF DISTRIBUTION.")

    General Characteristics of Class A Status Units.  Holders of Class A Status
Units will be entitled to receive annual distributions of Net Cash From
Operations generated by the Partnership following the payment of certain fees
and expenses to the General Partners and their Affiliates.  Because deductions
for depreciation, amortization, cost recovery and Net Losses will initially be
allocated to holders of Class B Status Units, Class A Status Units will be
generally more suitable for investors which are Retirement Plans, including
IRAs, or are otherwise not income tax sensitive and which are primarily
interested in current distributions of Net Cash From Operations and the
potential appreciation in value of the Partnership's real estate investments.

                                       24

<PAGE>
 
    General Characteristics of Class B Status Units.  Although holders of Class
B Status Units will not be allocated any Net Cash From Operations, they will be
allocated a disproportionately larger share of the Partnership's deductions for
depreciation, amortization, cost recovery and Net Losses, and will be allocated
a higher percentage return on the potential appreciation of the Partnership's
real estate investments.  Accordingly, Class B Status Units will be generally
more suitable for investors who are not seeking current cash flow distributions
but have a desire to participate to a greater extent in "passive" losses
expected to be generated by the Partnership's operations or have a desire to
participate to a greater extent in the potential appreciation of the
Partnership's real estate investments.  (See "FEDERAL INCOME TAX CONSEQUENCES--
Passive Loss Limitations.")  Each prospective investor should carefully consider
the following information in the context of his own particular financial
situation in determining whether to elect Class A Status or Class B Status, or
some combination of each.

SUMMARY OF DISTRIBUTIONS

    Following is a summary of the Partnership's allocation of current cash flow
distributions and the net proceeds from the sale or exchange of Partnership
Properties:

    CASH DISTRIBUTIONS.  Distributions of Net Cash From Operations (defined
generally as the Partnership's cash flow from operations less any reserves and
after payment of the 6% property management and leasing fees to Affiliates of
the General Partners) will be distributed as follows:

    1.  First, to Limited Partners holding Class A Status Units until they have
received distributions in each year equal to 10% of their Net Capital
Contributions (defined in the Partnership Agreement to mean generally Capital
Contributions less prior distributions of Sale Proceeds);

    2.  Next, to the extent any Net Cash From Operations remains available for
distribution, to the General Partners until they receive an amount equal to one-
tenth of the total amount of Net Cash From Operations distributed in such year;
and

    3.  Although there can be no assurance that Net Cash From Operations will be
sufficient to make additional distributions, any remaining Net Cash From
Operations will be distributed 90% to Limited Partners holding Class A Status
Units and 10% to the General Partners.

    Notwithstanding the foregoing, Limited Partners holding Class A Status Units
who have purchased Units pursuant to the Deferred Commission Option shall for a
period of seven years after termination of the Offering have deducted and
withheld from distributions of Net Cash From Operations otherwise payable to
such Limited Partners an annual amount equal to $0.10 per Unit purchased
pursuant to the Deferred Commission Option, which amounts shall instead be used
by the Partnership to pay deferred commissions due with respect to such Units.
(See "PLAN OF DISTRIBUTION.")

    No Net Cash From Operations will be distributed with respect to Class B
Status Units. (See "SUMMARY OF PARTNERSHIP AGREEMENT," "DISTRIBUTIONS AND
ALLOCATIONS" and "RISK FACTORS.")

    SALE PROCEEDS.  Sale Proceeds (generally the net proceeds from any sale or
exchange of Partnership Properties) will be distributed as follows:

    1.  First, to Limited Partners holding Units which at any time have been
treated as Class B Status Units on a per Unit basis until each such Limited
Partner has received an amount which, when added to any Net Cash From Operations
previously distributed to such Limited Partner, will equal the amount of Net
Cash From Operations previously paid to Limited Partners holding Units which at
all times have been treated as Class A Status Units;

                                       25

<PAGE>
 
    2.  Then, to the Limited Partners on a per Unit basis until each Limited
Partner has received an amount equal to his Net Capital Contribution (defined in
the Partnership Agreement to mean generally Capital Contributions less prior
distributions of Sale Proceeds);

    3.  Then, to the Limited Partners on a per Unit basis until each Limited
Partner has received aggregate distributions equal to a cumulative
(noncompounded) 10% per annum return on his Net Capital Contribution;

    4.  Then, to the Limited Partners on a per Unit basis until each Limited
Partner has received aggregate distributions equal to his Preferential Limited
Partner Return (defined as the sum of (a) a 10% per annum cumulative
(noncompounded) return on his Net Capital Contribution for all periods during
which such Unit was treated as a Class A Status Unit and (b) a 15% per annum
cumulative (noncompounded) return on his Net Capital Contribution for all
periods during which such Unit was treated as a Class B Status Unit);

    5.  Then, to the General Partners until they have received an amount equal
to their Capital Contributions;

    6.  Then, if and only in the event that Limited Partners have received any
Excess Limited Partner Distributions (defined as distributions to Limited
Partners over the life of their investment in excess of their Net Capital
Contribution plus their Preferential Limited Partner Return), to the General
Partners until they have received an amount equal to 20% of the sum of any such
Excess Limited Partner Distributions plus the amount distributed to the General
Partners pursuant to this provision; and

    7.  Then, to the extent any Sale Proceeds remain, 80% to the Limited
Partners on a per Unit basis and 20% to the General Partners. However, in no
event shall the General Partners receive in the aggregate in excess of the NASAA
Guidelines Resale Proceeds Maximum Amount (defined as an amount equal to 15% of
Sale Proceeds remaining after payments to Limited Partners from such proceeds of
amounts equal to the sum of their Net Capital Contributions plus a 6% per annum
return on their Net Capital Contributions calculated on a cumulative,
noncompounded basis). It is the intent of the foregoing limitation that the
General Partners receive no more of the net proceeds from the sale or financing
of Partnership Properties than is allowed pursuant to applicable provisions of
the NASAA Guidelines. Any such excess amounts otherwise distributable to the
General Partners would instead be reallocated and distributed to the Limited
Partners on a per Unit basis.

    Notwithstanding the foregoing, the amount of Sale Proceeds distributable to
the Limited Partners holding Class B Status Units may be adjusted in favor of
Limited Partners holding Class A Status Units in the event that the Partnership
sells any Partnership Property at a sale price which is less than the purchase
price originally paid for such property. (See "SUMMARY OF PARTNERSHIP
AGREEMENT," "DISTRIBUTIONS AND ALLOCATIONS," "RISK FACTORS" and "FEDERAL INCOME
TAX CONSEQUENCES--Allocations of Profit and Loss.")

    NO ASSURANCE CAN BE GIVEN AS TO THE TIMING OR AMOUNT OF ANY CASH
DISTRIBUTIONS TO THE LIMITED PARTNERS.  (SEE "RISK FACTORS" and "DISTRIBUTIONS
AND ALLOCATIONS.")

SUMMARY OF ALLOCATIONS

    Following is a summary of the allocation of the Partnership's taxable
income, loss and gain on sale of Partnership Properties:

    NET INCOME.  The Partnership's Net Income (defined generally as the net
income of the Partnership for federal income tax purposes, including any income
exempt from tax, but excluding all deductions for depreciation, 

                                       26

<PAGE>
 
amortization and cost recovery and any net gain on the sale of assets) will be
allocated each year in the same proportions that Net Cash From Operations is
distributed or deemed distributed to the Partners. To the extent the
Partnership's Net Income in any year exceeds Net Cash From Operations, such
excess Net Income will be allocated 99% to Limited Partners holding Class A
Status Units during such year and 1% to the General Partners. (See
"DISTRIBUTIONS AND ALLOCATIONS" and "FEDERAL INCOME TAX CONSEQUENCES--
Allocations of Profit and Loss.")

    NET LOSS, DEPRECIATION, AMORTIZATION AND COST RECOVERY DEDUCTIONS.
Deductions for depreciation, amortization and cost recovery and the
Partnership's Net Loss (defined generally as the net loss of the Partnership for
federal income tax purposes, but excluding all deductions for depreciation,
amortization and cost recovery) for each fiscal year will be allocated as
follows:

    1.  99% to Limited Partners holding Class B Status Units during such
year and 1% to the General Partners until their Capital Accounts (defined
generally as the sum of Capital Contributions and income allocated to a Partner
less the sum of distributions paid and losses allocated to a Partner) are
reduced to zero;

    2.  Then, to any Partner having a positive balance in his Capital Account in
an amount not to exceed such positive balance; and

    3.  Thereafter, all such deductions will be allocated to the General
Partners, who, at that time, would be the only Partners having any economic risk
of loss. (See "DISTRIBUTIONS AND ALLOCATIONS" and "FEDERAL INCOME TAX
CONSEQUENCES--Allocations of Profit and Loss.")

    GAIN ON SALE.  Gain on Sale (defined generally as the taxable income
or gain from a sale or exchange of Partnership Properties) will be allocated,
first, pursuant to the qualified income offset provision contained in the
Partnership Agreement, if applicable, then, to Partners having negative capital
accounts, if any, until negative capital accounts have been restored to zero,
and, thereafter, generally in accordance with the priorities for the
distribution of Sale Proceeds, as described above.  (See "DISTRIBUTIONS AND
ALLOCATIONS.")

CLASS A STATUS UNITS

    As set forth above, Class A Status Limited Partners are entitled to an
annual 10% noncumulative distribution preference as to distributions of Net Cash
From Operations.  However, holders of Class A Status Units will, except in
limited circumstances, be allocated none of the Partnership's Net Loss,
depreciation, amortization and cost recovery deductions for tax purposes.  Thus,
tax benefits resulting from deductions for Net Loss, depreciation, amortization
and cost recovery will not be available to holders of Class A Status Units
during the initial period of Partnership operations.

    Upon a distribution of Sale Proceeds, each Class B Status Limited Partner is
first entitled to a distribution of an amount which, when added to any Net Cash
From Operations previously distributed to such Limited Partner, will equal the
amount of Net Cash From Operations previously paid to the holders of Class A
Status Units.  Thereafter, both Class A Status Limited Partners and Class B
Status Limited Partners are entitled to an amount equal to their Net Capital
Contributions.  Thereafter, Class A Status Limited Partners are entitled to a
10% cumulative (noncompounded) return on their Net Capital Contributions (as
opposed to the 15% cumulative return on Net Capital Contributions payable to
Class B Status Limited Partners).  (See "DISTRIBUTIONS AND ALLOCATIONS.")

                                       27

<PAGE>
 
CLASS B STATUS UNITS 

    Class B Status Limited Partners will receive a disproportionately larger
share of Partnership income tax deductions because all of  the Limited Partners'
share of Partnership Net Loss, depreciation, amortization and cost recovery
deductions will be allocated to holders of Class B Status Units until their
Capital Account balances have been reduced to zero.  Since the allocations of
Net Loss, depreciation, amortization and cost recovery deductions to holders of
Class B Status Units will reduce their Capital Account balances, and since
liquidation proceeds of the Partnership will be distributed among the Partners
in accordance with their Capital Account balances, holders of Class B Status
Units bear substantially greater risk of loss of their Capital Contributions
than do holders of Class A Status Units.

    Class B Status Limited Partners will not receive any Net Cash From
Operations.  On distributions of Sale Proceeds, since the preferential
allocation of Net Cash From Operations to holders of Class A Status Units is
intended to be a timing preference only, each holder of Class B Status Units is
entitled to a distribution of Sale Proceeds in an amount which, when added to
any Net Cash From Operations previously distributed to such Limited Partner,
will equal the amount of Net Cash From Operations previously paid to the holders
of Class A Status Units.  Following such distributions to holders of Class B
Status Units, both Class A Status Limited Partners and Class B Status Limited
Partners are entitled to a return of their Net Capital Contributions.  Then,
Class B Status Limited Partners are entitled to a 15% cumulative (noncompounded)
return on their Net Capital Contributions (as opposed to the 10% cumulative
return on Net Capital Contributions payable to Class A Status Limited Partners).
(See "DISTRIBUTIONS AND ALLOCATIONS.")

EFFECT OF CHANGE OF STATUS OF UNITS 

    As described above, Limited Partners shall have the right to change their
prior election to have some or all of their Units treated as Class A Status
Units or Class B Status Units one time during each accounting period, unless
prohibited by applicable state law or limited, as set forth above, by election
of the Deferred Commission Option.  Any such changed election shall be effective
commencing as of the first day of the next succeeding accounting period
following receipt by the Partnership of written notice of such election.  A
Limited Partner who changes his Units from Class A Status to Class B Status
will, upon the effective date of such change and until the Limited Partner
changes back to Class A Status, be entitled to a disproportionately larger share
of the Partnership's deductions for depreciation, amortization, cost recovery
and Net Losses, and no longer be entitled to receive annual distributions of Net
Cash From Operations during such period.  A Limited Partner who changes his
Units from Class B Status to Class A Status will, from the effective date of
such change until the Limited Partner changes back to Class B Status, be
entitled to receive annual distributions of Net Cash From Operations and no
longer be allocated deductions for depreciation, amortization and cost recovery
and Net Loss.  Distributions of Sale Proceeds will be prorated to each Limited
Partner based on the number of days during which his Units were treated as Class
A Status Units (and entitled to a return of 10% per annum on his Net Capital
Contribution) and the number days during which such Units were treated as Class
B Status Units (and entitled to a return of 15% per annum on his Net Capital
Contribution).


                           ESTIMATED USE OF PROCEEDS

    The following table sets forth information concerning the estimated use of
the gross proceeds of the Offering of Units made hereby.  Many of the figures
set forth below represent the best estimate of the General Partners since they
cannot be precisely calculated at this time.  The percentage of the gross
proceeds of the Offering of Units to be invested in Partnership Properties is
estimated to be approximately 84%.

                                       28

<PAGE>
 
<TABLE>
<CAPTION>
                                                      MINIMUM OFFERING         MAXIMUM OFFERING
                                                    --------------------     --------------------
                                                      Amount     Percent       Amount     Percent
                                                    ----------   -------     -----------  -------
<S>                                                 <C>          <C>         <C>          <C>
Gross Offering Proceeds (1)                         $1,250,000    100%       $35,000,000     100%
Less Public Offering Expenses:
  Selling Commissions and Dealer Manager Fee (2)       118,750    9.5%         3,325,000     9.5%
  Organization and Offering Expenses (3)                37,500      3%         1,050,000       3%
                                                    ----------   ----        -----------    ----
Amount Available for Investment (4)                 $1,093,750   87.5%       $30,625,000    87.5%
                                                    ==========   ====        ===========    ====
Acquisition and Development:
  Acquisition and Advisory Fees (5)                 $   37,500      3%       $ 1,050,000       3%
  Acquisition Expenses (6)                               6,250     .5%           175,000      .5%
  Initial Working Capital Reserve (7)                       (7)     -                 (7)      -
Amount Invested in Properties (4)(8)                $1,050,000     84%       $29,400,000      84%
                                                    ==========   ====        ===========    ====
</TABLE>
- --------------------
(Footnotes to "ESTIMATED USE OF PROCEEDS")

(1) The amounts shown for Gross Offering Proceeds do not reflect the
    possible discounts in commissions and other fees as described in "PLAN OF
    DISTRIBUTION."

(2) Includes Selling Commissions equal to 7% of aggregate Gross Offering
    Proceeds (which commissions may be reduced under certain circumstances) and
    a dealer manager fee equal to 2.5% of aggregate Gross Offering Proceeds,
    both of which are payable to the Dealer Manager, an Affiliate of the General
    Partners. The Dealer Manager, in its sole discretion, may reallow Selling
    Commissions of up to 7% of Gross Offering Proceeds to other broker-dealers
    participating in this Offering attributable to the Units sold by them and
    may reallow out of its dealer manager fee up to 1.5% of Gross Offering
    Proceeds in marketing fees to broker-dealers participating in this Offering
    based on such factors as the volume of Units sold by such participating
    broker-dealers, marketing support provided by such participating broker-
    dealers and bona fide conference fees incurred. In no event shall the total
    underwriting compensation, including Selling Commissions, the dealer manager
    fee and underwriting expense reimbursements, exceed 10% of Gross Offering
    Proceeds, except for an additional .5% of Gross Offering Proceeds which may
    be paid as a reimbursement of expenses incurred for due diligence purposes
    and which is included in the Organization and Offering Expenses described in
    Footnote 3 below. (See "PLAN OF DISTRIBUTION.")

(3) Organization and Offering Expenses consist of estimated legal, accounting,
    printing and other accountable offering expenses (other than Selling
    Commissions and the dealer manager fee) and reimbursements to the General
    Partners and their Affiliates for payments to nonaffiliated broker-dealers
    of certain bona fide due diligence expenses in an amount not to exceed .5%
    of Gross Offering Proceeds. The General Partners and their Affiliates will
    be responsible for the payment of Organization and Offering Expenses (other
    than Selling Commissions and the dealer manager fee) to the extent they
    exceed 3% of Gross Offering Proceeds without recourse against or
    reimbursement by the Partnership.

(4) Until required in connection with the acquisition and development of
    properties, substantially all of the net proceeds of the Offering and,
    thereafter, the working capital reserves of the Partnership, may be invested
    in short-term, highly-liquid investments including government obligations,
    bank certificates of deposit, short-term debt obligations and interest-
    bearing accounts.

(5) The Partnership will pay Acquisition and Advisory Fees to the General
    Partners or their Affiliates in connection with the acquisition of the
    Partnership's Properties up to a maximum amount of 3% of Gross Offering
    Proceeds. Acquisition and Advisory Fees do not include Acquisition Expenses.

(6) Includes legal fees and expenses, travel and communication expenses, costs
    of appraisals, nonrefundable option payments on property not acquired,
    accounting fees and expenses, title insurance premiums and other closing
    costs and miscellaneous expenses relating to the selection, acquisition and
    development of Partnership Properties. It is anticipated that substantially
    all of such items will be directly related to the acquisition of specific
    Partnership Properties and will be capitalized rather than currently
    deducted by the Partnership.

                                       29

<PAGE>
 
(7) Because the Partnership will purchase properties on an all cash basis and
    the vast majority of leases for the properties acquired by the Partnership
    will provide for tenant reimbursement of operating expenses, it is not
    anticipated that a permanent reserve for maintenance and repairs of
    Partnership Properties will be established. However, to the extent that the
    Partnership has insufficient funds for such purposes, the General Partners
    will advance to the Partnership on an interest-free basis an aggregate
    amount of up to 1% of Gross Offering Proceeds for maintenance and repairs of
    Partnership Properties. The General Partners also may, but are not required
    to, establish reserves from Gross Offering Proceeds, out of Cash Flow
    generated by operating properties or out of Nonliquidating Net Sale
    Proceeds.

(8) Includes amounts anticipated to be invested in Partnership Properties net of
    fees and expenses. It is estimated that approximately 84% of the proceeds
    from the sale of Units will be used to acquire properties, and under no
    circumstances shall the Partnership commit less than 80% of Capital
    Contributions to Investment in Properties, as required under the NASAA
    Guidelines.


              COMPENSATION OF THE GENERAL PARTNERS AND AFFILIATES

    The following table summarizes and discloses all of the compensation and
fees (including reimbursement of expenses) to be paid by the Partnership to the
General Partners and their Affiliates during the various phases of the
organization and operation of the Partnership.

Form of Compensation            Determination               Estimated Maximum
and Entity Receiving              of Amount                 Dollar Amount (1)
- --------------------            -------------               ----------------- 

                       Organizational and Offering Stage

Selling Commissions -   Up to 7% of Gross Offering          $2,450,000         
The Dealer Manager      Proceeds before reallowance of      ($87,500 in the    
                        commissions earned by               event the Partner- 
                        participating broker-dealers.       ship sells only the
                        The Dealer Manager intends to       minimum of         
                        reallow 100% of commissions         125,000 Units)      
                        earned by participating 
                        broker-dealers. 
                                                                             
Dealer Manager Fee -    Up to 2.5% of Gross Offering        $875,000           
The Dealer Manager      Proceeds before reallowance to      ($31,250 in the    
                        participating broker-dealers.       event the Partner- 
                        The Dealer Manager, in its sole     ship sells only the
                        discretion, may reallow a portion   minimum of         
                        of its dealer manager fee of up     125,000 Units)      
                        to 1.5% of the Gross Offering 
                        Proceeds to be paid to such       
                        participating broker-dealers as a 
                        marketing fee, based on such  
                        factors as the volume of Units sold 
                        by such participating broker-
                        dealers, marketing support and 
                        bona fide conference fees incurred.
                                                                                
Reimbursement of        Up to 3% of Gross Offering          $1,050,000          
Organization and        Proceeds.  All Organization and     ($37,500 in the     
Offering Expenses -     Offering Expenses (excluding        event the Partner-  
The General             Selling Commissions and the         ship sells only the 
Partners and their      dealer manager fee) will be         minimum of          
Affiliates              advanced by the General             125,000 Units)      
                        Partner and their Affiliates and    
                        reimbursed by the Partnership.(2)

                       Acquisition and Development Stage

Acquisition and         For the review and evaluation of    $1,050,000       
Advisory Fees -         potential real property             ($37,500 in the  
The General Partners    acquisitions, a fee of up to 3%     event the        
or their Affiliates     of Gross Offering Proceeds, plus    Partnership sells
                        reimbursement of costs and          only the minimum 
                        expenses for the acquisition of     of 125,000 Units) 
                        properties.                      
                                                         
                               Operational Stage

Property Management     For supervising the management      Actual amounts are
and Leasing Fees -      of the Partnership Properties,      dependent upon 
                        a fee equal to the lesser of:
                        (A)(i) for commercial properties
                        which are not leased on a long-
                        term net 


                                       30

<PAGE>
 
                                                                              
Wells Management        lease basis, 4.5% of                 results of        
Company, Inc.           gross revenues, and (ii) in the      operations        
                        case of commercial properties        and therefore     
                        which are leased on a long-term      cannot be         
                        (ten or more years) net lease        determined at     
                        basis, 1% of gross revenues plus,    the present time. 
                        in the case of leases to new tenants, 
                        initial leasing fees equal to 3% of 
                        gross revenues over the first five 
                        years of the lease term, or (B) the 
                        amounts charged by unaffiliated 
                        persons rendering comparable services 
                        in the same geographic area; plus, 
                        a separate fee for the one-time 
                        initial rent-up or leasing-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.
                                                                                
Share of Net Cash       A noncumulative amount equal to     Actual amounts are
From Operations - The   one-tenth of Net Cash From          dependent upon
General Partners        Operations subordinated in each     results of 
                        fiscal year to distributions of     operations        
                        Net Cash From Operations to         and therefore     
                        Limited Partners holding Class A    cannot be         
                        Status Units equal to 10% of        determined at     
                        their Net Capital Contributions.    the present time. 
                                                           
                               Liquidation Stage

Subordinated            After (i) each Limited Partner      Actual amounts are 
Participation           holding Units which at any time     dependent upon     
in Nonliquidating       have been treated as Class B        results of         
Net Sale Proceeds       Status Units has received an        operations and     
and Liquidating         amount which, when added to any     therefore cannot be
Distributions - The     Net Cash From Operations            determined at the  
General Partners        previously distributed to such      present time.       
                        Limited Partner, will equal the 
                        amount of Net Cash From 
                        Operations previously paid to 
                        Limited Partners holding Units which 
                        at all times have been treated as 
                        Class A Status Units, (ii) Limited 
                        Partners have received a return of 
                        their Net Capital Contributions, 
                        and (iii) Limited Partners have 
                        received their Preferential Limited 
                        Partner Return, then the General 
                        Partners are entitled to receive 
                        the following amounts: (a) an 
                        amount equal to their Capital 
                        Contributions, (b) then, if and
                        only in the event that Limited 
                        Partners have received any Excess 
                        Limited Partner Distributions, 20% 
                        of the sum of any such Excess 
                        Limited Partner Distributions plus
                        the amount distributed to the 
                        General Partners pursuant to this 
                        provision, plus (c) 20% of remaining 
                        Residual Proceeds available for 
                        distribution; provided, however,
                        that in no event will the General 
                        Partners receive in the aggregate 
                        more than the NASAA Guidelines Resale
                        Proceeds Maximum Amount (defined 
                        as 15% of Sale Proceeds remaining 
                        after Limited Partners have received 
                        a return of their Net Capital 
                        Contributions plus a 6% per annum
                        cumulative (noncompounded) return 
                        on their Net Capital Contributions). 
                        (See Sections 9.2, 9.3 and 9.4 of 
                        the Partnership Agreement.)

Real Estate             In connection with the sale of      Actual amounts are 
Commissions -           Partnership Properties, an amount   dependent upon     
The General             not exceeding the lesser of:        results of         
Partners or             (A) 50% of the reasonable,          operations and     
Their Affiliates        customary and competitive real      therefore cannot be
                        estate brokerage commissions        determined at the  
                        customarily paid for the sale of    present time.       
                        a comparable property in light of 
                        the size, type and location of the 
                        property, or (B) 3% of the gross 
                        sales price of each property, 
                        subordinated to distributions to
                        Limited Partners from Sale Proceeds 
                        of an amount which, together with 
                        prior distributions to the Limited
                        Partners, will equal (i) 100% of 
                        their Capital Contributions plus 
                        (ii) a 6% per annum cumulative
                        (noncompounded) return on their 
                        Net Capital Contributions. (See 
                        Section 12.6 of the Partnership
                        Agreement.)
- ------------
(Footnotes to "COMPENSATION OF THE GENERAL PARTNERS AND AFFILIATES")

(1)  The estimated maximum dollar amounts are based on the sale of a maximum of
     3,500,000 Units.

(2)  Wells Real Estate Fund X, L.P. ("Wells Fund X") and the Partnership
     registered with the Securities and Exchange Commission and certain states
     under the same Registration Statement, and in connection therewith, Wells
     Fund X has previously paid certain organization, registration and offering
     expenses relating to both offerings.  Accordingly, it is anticipated that
     the Partnership will reimburse Wells Fund X for its pro rata share of such
     expenses, subject to the 3% of Gross Offering Proceeds limitation on the
     reimbursement of Organization and Offering Expenses.

                                       31

<PAGE>
 
     In addition, the General Partners and their Affiliates will be reimbursed
only for the actual cost of goods, services and materials used for or by the
Partnership as set forth in Section 11.4 of the Partnership Agreement.  The
General Partners may be reimbursed for the administrative services necessary to
the prudent operation of the Partnership provided that the reimbursement shall
be at the lower of the General Partners' actual cost or the amount the
Partnership would be required to pay to independent parties for comparable
administrative services in the same geographic location.  No payment or
reimbursement will be made for services for which the General Partners are
entitled to compensation by way of a separate fee.  Excluded from allowable
reimbursement shall be: (i) rent or depreciation, utilities, capital equipment,
other administrative items; and (ii) salaries, fringe benefits, travel expenses
and other administrative items incurred by or allocated to any controlling
persons of the General Partners or their Affiliates.

     Since the General Partners and their Affiliates are entitled to differing
levels of compensation for undertaking different transactions on behalf of the
Partnership, such as the property management fees for operating the Partnership
Properties and the subordinated participation in proceeds from the sale of
Partnership Properties, the General Partners have the ability to affect the
nature of the compensation they receive by undertaking different transactions.
However, the General Partners are obligated to exercise good faith and integrity
in all their dealings with respect to Partnership Affairs pursuant to their
fiduciary duties to the Limited Partners.  (See "FIDUCIARY DUTY OF THE GENERAL
PARTNERS.")  As noted above, there are ceilings on certain categories of fees or
expenses payable to the General Partners and their Affiliates.  Because these
fees or expenses are payable only with respect to certain transactions or
services, they may not be recovered by the General Partners or their Affiliates
by reclassifying them under a different category.


                             CONFLICTS OF INTEREST

     The Partnership is subject to various conflicts of interest arising out of
its relationship with the General Partners and their Affiliates, including
conflicts related to the arrangements pursuant to which the General Partners and
their Affiliates will be compensated by the Partnership.  (See "COMPENSATION OF
THE GENERAL PARTNERS AND AFFILIATES.")

     The General Partners of the Partnership are Leo F. Wells, III and Wells
Partners, L.P., a Georgia limited partnership having Wells Capital, Inc., a
Georgia corporation, as its sole general partner.  Leo F. Wells, III owns all of
the outstanding capital stock of Wells Real Estate Funds, Inc., a Georgia
corporation which owns all of the outstanding capital stock of Wells Capital,
Inc., Wells Investment Securities, Inc. (the Dealer Manager), and Wells
Management Company, Inc. (the Property Manager).  (See "MANAGEMENT.")


           (THE REMAINDER OF THIS PAGE WAS INTENTIONALLY LEFT BLANK)

                                       32

<PAGE>
 
     The following chart indicates the relationship between the General Partners
and their Affiliates which will be providing services to the Partnership.

================================================================================
|                              LEO F. WELLS, III                               |
|                              (GENERAL PARTNER)                               |
================================================================================
                                       |
                                       | 100%                                   
                                       |
     ======================================================================
     |                                                                    |
     |                   WELLS REAL ESTATE FUNDS, INC.                    |
     |                                                                    |
     ======================================================================
         |                             |                              |
         | 100%                        | 100%                         | 100%
         |                             |                              |
=====================  ===================================  ====================
|WELLS CAPITAL, INC.|  |WELLS INVESTMENT SECURITIES, INC.|  | WELLS MANAGEMENT |
|                   |  |        (DEALER MANAGER)         |  |  COMPANY, INC.   |
|                   |  |                                 |  |(PROPERTY MANAGER)|
=====================  ===================================  ====================
         |                                                            |
         | GENERAL PARTNER                                            | 100%
         |                                                            |
======================                                      ====================
|WELLS PARTNERS, L.P.|                                      | WELLS DEVELOPMENT|
| (GENERAL PARTNER)  |                                      |    CORPORATION   |
======================                                      ====================


     Because the Partnership was organized and will be operated by the General
Partners, these conflicts will not be resolved through arm's-length negotiations
but through the exercise of the General Partners' judgment consistent with their
fiduciary responsibility to the Limited Partners and the Partnership's
investment objectives and policies.  (See "FIDUCIARY DUTY OF THE GENERAL
PARTNERS" and "INVESTMENT OBJECTIVES AND CRITERIA.")  These conflicts include,
but are not limited to, the following:

     1. INTERESTS IN OTHER PARTNERSHIPS.  The General Partners and their
Affiliates are also general partners of other real estate limited partnerships,
including partnerships which have investment objectives similar to those of the
Partnership, and it is expected that they will organize other such partnerships
in the future. The General Partners and such Affiliates have legal and financial
obligations with respect to these other partnerships which are similar to their
obligations to the Partnership. As general partners, they may have contingent
liability for the obligations of such partnerships as well as those of the
Partnership which, if such obligations were enforced against the General
Partners, could result in substantial reduction of the net worth of the General
Partners.

     As described in the "PRIOR PERFORMANCE SUMMARY," the General Partners
have sponsored the following eleven other public real estate partnerships with
substantially identical investment objectives as those of the Partnership: (i)
Wells Real Estate Fund I ("Wells Fund I"), (ii) Wells Real Estate Fund II
("Wells Fund II"), (iii) Wells Real Estate Fund II-OW ("Wells Fund II-OW"), (iv)
Wells Real Estate Fund III, L.P. ("Wells Fund III"), (v) Wells Real Estate Fund
IV, L.P. ("Wells Fund IV"), (vi) Wells Real Estate Fund V, L.P. ("Wells Fund
V"), (vii) Wells Real Estate Fund VI, L.P. ("Wells Fund VI"), (viii) Wells Real
Estate Fund VII, L.P. ("Wells Fund VII"), (ix) Wells Real Estate Fund VIII, L.P.
("Wells Fund VIII"), (x) Wells Real Estate Fund IX, L.P. ("Wells Fund IX") and
(xi) Wells Real Estate Fund X, L.P. ("Wells Fund X").  All of the proceeds of
the offerings of Wells Fund I, Wells Fund II, Wells Fund II-OW, Wells Fund III,
Wells Fund IV, Wells Fund V, Wells Fund VI and Wells Fund VII available for
investment in real properties have been invested.  In addition, all of the
proceeds of the offering of Wells Fund VIII available for investment in real 
properties have either been invested

                                         33

<PAGE>
 
in properties or are currently committed for investment in properties. As of
August 31, 1997, approximately 74% and 50% of the proceeds of the offerings of
Wells Fund IX and Wells Fund X, respectively, available for investment in real
properties had either been invested in properties or were committed for
investment in properties.

     In the event that the Partnership, the General Partners or any Affiliate or
any other real estate program or other entity formed or managed by the General
Partners or their Affiliates is in the market for similar properties, the
General Partners will review the investment portfolio of the Partnership and
each such Affiliated entity and will decide which entity will acquire a
particular property on the basis of such factors as, among others, the
anticipated cash flow of the property to be acquired and the cash requirements
of each program, the effect of the purchase on diversification of the portfolio
of each such entity in terms of number of investments, types of commercial
properties, geographic area and industry group of the tenant, the estimated
income tax effects of the purchase on each such entity, the size of the
investment, the amount of funds available to each entity and the length of time
such funds have been available for investment. The General Partners may acquire,
for their own account or for private placement, properties which they deem not
suitable for purchase by the Partnership, whether because of the greater degree
of risk, the complexity of structuring inherent in such transactions, financing
considerations or for other reasons, including properties with potential for
attractive investment returns.

     2. OTHER ACTIVITIES OF THE GENERAL PARTNERS AND THEIR AFFILIATES. The
Partnership will rely on the General Partners and their Affiliates for the day-
to-day operation of the Partnership and the management of its assets. As a
result of their interests in other partnerships and the fact that they have also
engaged and will continue to engage in other business activities, the General
Partners and their Affiliates will have conflicts of interest in allocating
their time between the Partnership and other partnerships and activities in
which they are involved. However, the General Partners believe that they and
their Affiliates have sufficient personnel to discharge fully their
responsibilities to all partnerships and ventures in which they are involved.

     The Partnership will not purchase or lease any property in which the
General Partners or any of their Affiliates have an interest; provided, however,
that the General Partners or any of their Affiliates may temporarily enter into
contracts relating to investment in properties to be assigned to the Partnership
prior to closing or may purchase property in their own name and temporarily hold
title for the Partnership, provided that such property is purchased by the
Partnership at a price no greater than the cost of such property (including
acquisition and carrying costs) to the General Partners or the Affiliate, and
further provided that the General Partners or such Affiliate may not have held
title to any such property on behalf of the Partnership for more than 12 months
prior to the commencement of this Offering, that the General Partners or their
Affiliates shall not sell property to the Partnership if the cost of the
property exceeds the funds reasonably anticipated to be available for the
Partnership to purchase any such property, and that all profits and losses
during the period any such property is held by the General Partners or the
Affiliate will accrue to the Partnership.  In no event may the Partnership (i)
sell or lease real property to the General Partners or any of their Affiliates;
(ii) loan Partnership funds to the General Partners or any of their Affiliates;
(iii) obtain appraisals of real properties from the General Partners or any of
their Affiliates; or (iv) enter into agreements with the General Partners or
their Affiliates for the provision of insurance covering the Partnership or any
Partnership Property.

     3. COMPETITION. Conflicts of interest will exist to the extent that the
Partnership may acquire properties in the same geographic areas where other
properties owned by the General Partners and their Affiliates are located. In
such a case, a conflict could arise in the leasing of Partnership Properties in
the event that the Partnership and another program managed by the General
Partners or their Affiliates were to compete for the same tenants in negotiating
leases, or a conflict could arise in connection with the resale of Partnership
Properties in the event that the Partnership and another program managed by the
General Partners or their Affiliates were to attempt to sell similar properties
at the same time. Conflicts of interest may also exist at such time as the
Partnership or Affiliates of the General Partners managing property on behalf of
the Partnership seek to employ developers, contractors or building managers as
well as under other circumstances. The General Partners will seek to reduce
conflicts relating to the employment of developers, contractors or building
managers by making prospective 


                                       34

<PAGE>
 
employees aware of all such properties seeking to employ such persons. In
addition, the General Partners will seek to reduce conflicts which may arise
with respect to properties available for sale or rent by making prospective
purchasers or lessees aware of all such properties. However, these conflicts
cannot be fully avoided in that the General Partners may establish differing
compensation arrangements for employees at different properties or differing
terms for resales or leasing of the various properties.

     4. AFFILIATED DEALER MANAGER. Since Wells Investment Securities, Inc., the
Dealer Manager, is an Affiliate of the General Partners, the Partnership will
not have the benefit of an independent due diligence review and investigation of
the type normally performed by an unaffiliated, independent underwriter in
connection with the offering of securities. (See "PLAN OF DISTRIBUTION.")

     5. AFFILIATED PROPERTY MANAGER. Since it is anticipated that Partnership
Properties will be managed and leased by Wells Management Company, Inc., an
Affiliate of the General Partners, the Partnership will not have the benefit of
independent property management. (See "MANAGEMENT" and "COMPENSATION OF THE
GENERAL PARTNERS AND AFFILIATES.")

     6. LACK OF SEPARATE REPRESENTATION. Holland & Knight LLP ("Holland &
Knight") is counsel to the Partnership, the General Partners, the Dealer Manager
and their Affiliates in connection with this Offering and may in the future act
as counsel to the Partnership, the General Partners, the Dealer Manager and
their Affiliates. There is a possibility that in the future the interests of the
various parties may become adverse. In the event that a dispute were to arise
between the Partnership, the General Partners, the Dealer Manager or their
Affiliates, the General Partners will cause the Partnership to retain separate
counsel for such matters as and when appropriate.

     7. JOINT VENTURES WITH AFFILIATES OF THE GENERAL PARTNERS. The Partnership
is likely to enter into one or more joint venture agreements with Prior Wells
Public Programs or other Affiliates of the General Partners for the acquisition,
development or improvement of properties. (See "INVESTMENT OBJECTIVES AND
CRITERIA--Joint Venture Investments.") The General Partners and their Affiliates
may have conflicts of interest in determining which real estate program should
enter into any particular joint venture agreement. The co-venturer may have
economic or business interests or goals which are or which may become
inconsistent with the business interests or goals of the Partnership. In
addition, should any such joint venture be consummated, the General Partners may
face a conflict in structuring the terms of the relationship between the
interest of the Partnership and the interest of the affiliated co-venturer and
in managing the joint venture. Since the General Partners and their Affiliates
will control both the Partnership and the affiliated co-venturer, agreements and
transactions between the co-venturers with respect to any such joint venture
will not have the benefit of arm's-length negotiation of the type normally
conducted between unrelated co-venturers. (See "RISK FACTORS--Risks Relating to
Joint Ventures.")

     8. RECEIPT OF FEES AND OTHER COMPENSATION BY GENERAL PARTNERS AND
AFFILIATES.  Partnership transactions involving the purchase and sale of
Partnership Properties may result in the receipt of commissions, fees and other
compensation by the General Partners and their Affiliates, including Acquisition
and Advisory Fees, the dealer manager fee, property management and leasing fees,
real estate brokerage commissions, and participation in distributions of Net
Cash From Operations, Nonliquidating Net Sale Proceeds and Liquidating
Distributions.  However, the fees and compensation payable to the General
Partners and their Affiliates relating to sale of Partnership Properties are
subordinated to the return to the Limited Partners of their Capital
Contributions plus cumulative returns thereon.  Subject to their fiduciary
duties and specific restrictions set forth in the Partnership Agreement, the
General Partners have considerable discretion with respect to all decisions
relating to the terms and timing of all Partnership transactions.  Therefore,
the General Partners may have conflicts of interest concerning certain actions
taken on behalf of the Partnership, particularly due to the fact that such fees
will generally be payable to the General Partners and their Affiliates
regardless of the quality of the Partnership Properties acquired or the services
provided to the Partnership.  (See "COMPENSATION OF THE GENERAL PARTNERS AND
AFFILIATES.")

                                       35

<PAGE>
 
     9. TAX AUDIT PROCEEDING. In the event of an audit of the federal income tax
returns of the Partnership by the IRS, it is possible that the interests of the
General Partners in such tax audit could become inconsistent with or adverse to
the interests of Limited Partners. Further, it is possible that federal income
tax adjustments proposed by the IRS could be adverse to Limited Partners holding
Class B Status Units while being neutral or potentially advantageous to Limited
Partners holding Class A Status Units. Expenses of contesting any such audit
incurred by the Partnership may reduce the amount of Net Cash From Operations
available for distribution to Limited Partners holding Class A Status Units,
which could also result in a conflict of interest. In this regard, the General
Partners who are primarily responsible for contesting federal income tax
adjustments proposed by the IRS may be subject to various conflicts of interest
in connection with the negotiation and settlement of issues raised by the IRS in
a federal income tax audit. (See "FEDERAL INCOME TAX CONSEQUENCES.")

     The agreements and arrangements among the Partnership, the General Partners
and their Affiliates have been established by the General Partners, and the
General Partners believe the amounts to be paid thereunder to be reasonable and
customary under the circumstances. In an effort to establish standards for
minimizing and resolving these potential conflicts, the General Partners have
agreed to the guidelines and limitations set forth in Section 11.3 of the
Partnership Agreement entitled "Limitations on Powers of the General Partners"
and in Article XIII of the Partnership Agreement entitled "Transactions Between
General Partners and the Partnership." Among other things, these provisions (i)
set forth the specific conditions under which the Partnership may own or lease
property jointly or in a partnership with an Affiliate of the General Partners,
(ii) prohibit the Partnership from purchasing or leasing an investment property
from the General Partners or their Affiliates, (iii) prohibit loans by the
Partnership to the General Partners or their Affiliates, (iv) prohibit the
commingling of Partnership funds, and (v) prohibit the General Partners from
merging or consolidating the Partnership with another partnership or a
corporation or converting the Partnership to a real estate investment trust
unless the transaction complies with certain terms and conditions (including
first obtaining a Majority Vote of the Limited Partners). In addition, as
described below, the General Partners have a fiduciary obligation to act in the
best interests of both the Limited Partners and the investors in other programs
in which they act as general partners and will use their best efforts to assure
that the Partnership will be treated at least as favorably as any other such
program.


                    FIDUCIARY DUTY OF THE GENERAL PARTNERS

     The General Partners will be accountable to the Partnership as fiduciaries
and, consequently, will be required to exercise good faith and integrity in all
their dealings with respect to Partnership affairs.  Where the question has
arisen, courts have held that a limited partner may institute legal action on
behalf of himself or all other similarly situated limited partners (a class
action) to recover damages for a breach by a general partner of his fiduciary
duty or on behalf of the partnership (a partnership derivative action) to
recover damages from third parties.  The Georgia Revised Uniform Limited
Partnership Act ("GRULPA") specifically permits a limited partner of a Georgia
limited partnership to bring a derivative action on behalf of the partnership if
(i) the general partner or partners of the partnership have refused to bring the
action on behalf of the partnership or it is apparent that an effort to cause
such general partner or partners to bring the action would not be likely to
succeed, and (ii) the limited partner was a partner at the time the transaction
complained of occurred or such partner became a partner by operation of law or
pursuant to the terms of the partnership agreement by assignment from a person
who was a partner at the time of such transaction.

     Under GRULPA, a general partner of a Georgia limited partnership has the
same liabilities to the partnership and the other partners as a partner in a
partnership without limited partners.  Accordingly, in any action alleging a
breach of fiduciary duty by the General Partners to either the Limited Partners
or the Partnership, it is not anticipated that the General Partners would be
able to successfully assert as a defense the general presumption which is often
referred to as the "business judgment rule" that actions taken by the directors
of a corporation on behalf of the corporation are reasonable.  However, since
any such action would involve a rapidly developing and 

                                       36

<PAGE>
 
changing area of the law, investors who believe that a breach of fiduciary duty
by the General Partners may have occurred should consult with their own counsel.

     Under GRULPA, except to the extent of acceptable limitations in the
partnership agreement, a general partner of a limited partnership generally owes
a duty of loyalty and a duty of care to his partners.  The Partnership Agreement
provides that the General Partners shall not be liable to the Partnership or any
Partner arising out of any act or failure to act which the General Partners in
good faith determined was in the best interest of the Partnership, provided that
the General Partners shall be liable for any liabilities resulting from a
General Partner's (i) own fraud, negligence, misconduct or knowing violation of
law, (ii) breach of fiduciary duty to the Partnership or any Partner, or (iii)
breach of the Partnership Agreement, regardless of whether or not any such act
was first determined by such General Partner, in good faith, to be in the best
interest of the Partnership.  Since absent limitations in the Partnership
Agreement such as the foregoing, a General Partner of a limited partnership
would generally be liable under state law for damages caused by breach of
fiduciary duty or a breach of the Partnership Agreement, regardless of whether
or not such person received any personal benefit therefrom, Limited Partners may
have a more limited right of action than they would otherwise have absent the
foregoing provisions in the Partnership Agreement.

     In addition, the Partnership Agreement provides that the Partnership shall
indemnify the General Partners and their Affiliates from and against liabilities
and related expenses (including attorneys' fees) incurred in dealing with third
parties while acting on behalf of or performing services for the Partnership
arising out of any act or failure to act which the General Partners in good
faith determined was in the best interest of the Partnership, provided that the
General Partners shall not be indemnified by the Partnership for any liabilities
resulting from a General Partner's (i) own fraud, negligence, misconduct or
knowing violation of law, (ii) breach of fiduciary duty to the Partnership or
any Partner, or (iii) breach of the Partnership Agreement, regardless of whether
or not any such act was first determined by such General Partner, in good faith,
to be in the best interest of the Partnership.  Any indemnification of the
General Partners is recoverable only out of the assets of the Partnership and
not from the Limited Partners.  The indemnification provisions contained in the
Partnership Agreement are generally consistent with the provisions of GRULPA,
and the General Partners will not be indemnified for a violation of the duty of
care to their Partners to the extent any such violation constitutes negligence
or misconduct.

     Notwithstanding the foregoing, the Partnership will not indemnify the
General Partners or any person acting as a broker-dealer with respect to the
Units from any liabilities incurred by them arising under federal and state
securities laws unless (i) there has been a successful adjudication on the
merits of each count involving alleged securities law violations as to the
particular person seeking indemnification, or (ii) such claims have been
dismissed with prejudice on the merits by a court of competent jurisdiction as
to the particular person seeking indemnification, or (iii) a court of competent
jurisdiction approves a settlement of the claims against the particular person
seeking indemnification and finds that indemnification of the settlement and
related costs should be made.  In addition, prior to seeking a court approval
for indemnification, the General Partners are required to apprise the court of
the position of the Securities and Exchange Commission and various securities
regulatory authorities with respect to indemnification for securities
violations.

     IN THE OPINION OF THE SECURITIES AND EXCHANGE COMMISSION, INDEMNIFICATION
FOR LIABILITIES ARISING OUT OF THE SECURITIES ACT OF 1933 IS AGAINST PUBLIC
POLICY AND IS THEREFORE UNENFORCEABLE.


                           PRIOR PERFORMANCE SUMMARY

     THE INFORMATION PRESENTED IN THIS SECTION REPRESENTS THE HISTORICAL
EXPERIENCE OF REAL ESTATE PROGRAMS MANAGED BY THE GENERAL PARTNERS AND THEIR
AFFILIATES.  INVESTORS IN THE PARTNERSHIP SHOULD NOT ASSUME THAT THEY WILL

                                       37

<PAGE>
 
EXPERIENCE RETURNS, IF ANY, COMPARABLE TO THOSE EXPERIENCED BY INVESTORS IN SUCH
PRIOR REAL ESTATE PROGRAMS.

     The individual General Partner, Leo F. Wells, III, has served as a general
partner of a total of eleven publicly offered real estate limited partnerships.
These eleven limited partnerships and the year in which their offerings were
completed are:

     1.   Wells Real Estate Fund I (1986)
     2.   Wells Real Estate Fund II (1988)
     3.   Wells Real Estate Fund II-OW (1988)
     4.   Wells Real Estate Fund III, L.P. (1990)
     5.   Wells Real Estate Fund IV, L.P. (1992)
     6.   Wells Real Estate Fund V, L.P. (1993)
     7.   Wells Real Estate Fund VI, L.P. (1994)
     8.   Wells Real Estate Fund VII, L.P. (1995)
     9.   Wells Real Estate Fund VIII, L.P. (1996)
    10.   Wells Real Estate Fund IX, L.P. (1996)
    11.   Wells Real Estate Fund X, L.P. (1997)

     The tables included in Exhibit "A" attached hereto set forth information as
of the dates indicated regarding certain of these prior programs as to (i)
experience in raising and investing funds (Table I); (ii) compensation to
sponsor (Table II); and (iii) annual operating results of prior programs (Table
III). No information is given as to results of completed programs or sales or
disposals of property because, to date, none of the prior programs have sold any
of their properties.

     In addition to its real estate limited partnerships, the General Partners
and their Affiliates are currently also sponsoring a public offering on behalf
of Wells Real Estate Investment Trust, Inc., an unspecified real estate program
which intends to qualify as a real estate investment trust (the "Wells REIT").

PUBLICLY OFFERED UNSPECIFIED REAL ESTATE PROGRAMS

     The General Partners and their Affiliates have previously sponsored eleven
publicly offered real estate limited partnerships which were offered on an
unspecified property or "blind pool" basis: Wells Fund I, Wells Fund II, Wells
Fund II-OW, Wells Fund III, Wells Fund IV, Wells Fund V, Wells Fund VI, Wells
Fund VII, Wells Fund VIII, Wells Fund IX and Wells Fund X.  The total amount of
funds raised from investors in the offerings of these eleven publicly offered
partnerships, as of October 31, 1997, was approximately $262,525,733, and the
total number of investors in such partnerships was approximately 24,156.

     The investment objectives of Wells Fund I, Wells Fund II, Wells Fund II-OW,
Wells Fund III, Wells Fund IV, Wells Fund V, Wells Fund VI, Wells Fund VII,
Wells Fund VIII, Wells Fund IX, Wells Fund X and the Wells REIT are
substantially identical to the investment objectives of the Partnership.  All of
the proceeds of the offerings of Wells Fund I, Wells Fund II, Wells Fund II-OW,
Wells Fund III, Wells Fund IV, Wells Fund V, Wells Fund VI and Wells Fund VII
available for investment in real properties have been invested in properties.
In addition, all of the proceeds of the offering of Wells Fund VIII available
for investment in real properties have either been invested or are committed for
investment in properties.  As of August 31, 1997, approximately 74% and 50% of
the proceeds of the offerings of Wells Fund IX and Wells Fund X, respectively,
available for investment in real properties had either been invested in
properties or were committed for investment in properties.  For the fiscal year
ended December 31, 1996, approximately two-thirds of the aggregate gross rental
income of ten of these eleven publicly offered partnerships (Wells Fund X had
not yet commenced its offering) was derived from tenants which are U.S.
corporations, each of which has net worth of at least $100,000,000 or whose
lease obligations are guaranteed by another corporation with a net worth of at
least $100,000,000.

                                       38

<PAGE>
 
     Certain real estate programs previously sponsored by the General Partners
and their Affiliates have experienced fluctuating financial performance, as
indicated in the prior performance tables included in Exhibit "A" hereto.  The
real properties in which partnerships previously sponsored by the General
Partners and their Affiliates have invested have experienced the same economic
problems as other real estate investments in recent years, including without
limitation, general over-building and an excess supply in many markets, along
with increased operating costs and a general downturn in the real estate
industry.  As a result, certain of these public partnerships have experienced
fluctuations in expenses and net income.  These fluctuations were primarily due
to tenant turnover, resulting in increased vacancies and the requirement to
expend funds for tenant refurbishments, and increases in administrative and
other operating expenses.  (See the "PRIOR PERFORMANCE TABLES" included as
Exhibit "A" hereto.)  Additionally, while overall occupancy rates have not
decreased significantly at the properties owned by partnerships sponsored by the
General Partners and their Affiliates, some of these properties have experienced
high tenant turnover, and the partnerships owning these properties have
generally been unable to raise rental rates and have been required to make
expenditures for tenant improvements and to grant free rent and other
concessions in order to attract new tenants.  Specifically, certain of the prior
public partnerships suffered decreases in net income during the real estate
recession of the late 1980s and early 1990s, which decreases were generally
attributable to the overall downturn in the economy and in the real estate
market in particular.  Because of the cyclical nature of the real estate market,
such decreases in net income of the public partnerships could occur at any time
in the future when economic conditions decline.  None of these prior programs
has liquidated or sold any of its real properties to date and, accordingly, no
assurance can be made that prior programs will ultimately be successful in
meeting their investment objectives.  (See "RISK FACTORS.")

     The aggregate dollar amount of the acquisition and development costs of the
properties purchased by these eleven publicly offered partnerships, as of
October 31, 1997, was approximately $196,419,519 of which $4,254,000 (or
approximately 2.2%) had not yet been expended on the development of certain of
the projects which are still under construction.  Of the aggregate amount,
approximately 65% was or will be spent on acquiring or developing office
buildings, and approximately 35% was or will be spent on acquiring or developing
shopping centers.  Of the aggregate amount, approximately 4% was or will be
spent on new properties, 38% on existing or used properties and 58% on
construction properties.  Following is a table showing a breakdown of the
aggregate amount of the acquisition and development costs of the properties
purchased by these eleven publicly offered partnerships as of October 31, 1997:
<TABLE>
<CAPTION>
 
Type of Property         New   Used   Construction
- -----------------------  ----  -----  -------------
<S>                      <C>   <C>    <C>
 
     Office Buildings      4%    26%      35%
 
     Shopping Centers      0%    11%      24%
</TABLE>

     Wells Fund I terminated its offering on September 5, 1986, and received
gross proceeds of $35,321,000 representing subscriptions from 4,895 limited
partners.  $24,679,000 of the gross proceeds were attributable to sales of Class
A Units, and $10,642,000 of the gross proceeds were attributable to sales of
Class B Units.  Limited partners in Wells Fund I have no right to change the
status of their Units from Class A to Class B or vice versa.  Wells Fund I owns
interests in the following properties: (i) a medical office building in Atlanta,
Georgia; (ii) two commercial office buildings in Atlanta, Georgia; (iii) a
shopping center in DeKalb County, Georgia; (iv) a shopping center in Knoxville,
Tennessee; (v) a shopping center in Cherokee County, Georgia; and (vi) a project
consisting of seven office buildings and a shopping center in Tucker, Georgia.
The Prospectus of Wells Fund I provided that the properties purchased by Wells
Fund I would typically be held for a period of eight to twelve years, but that
the General Partners may exercise their discretion as to whether and when to
sell the properties owned by Wells Fund I and the partnership will have no
obligation to sell the properties at any particular time.  Wells Fund I acquired
its properties between 1985 and 1987, and has not yet liquidated or sold any of
its properties.  Further, the properties of Wells Fund I may not be sold for
some time in the future.

                                       39

<PAGE>
 
     Wells Fund II and Wells Fund II-OW terminated their offerings on September
7, 1988, and received aggregate gross proceeds of $36,870,250 representing
subscriptions from 4,659 limited partners.  $28,829,000 of the gross proceeds
were attributable to sales of Class A Units, and $8,041,250 of the gross
proceeds were attributable to sales of Class B Units.  Limited partners in Wells
Fund II and Wells Fund II-OW have no right to change the status of their Units
from Class A to Class B or vice versa.  Wells Fund II and Wells Fund II-OW own
all of their properties through a joint venture, which owns interests in the
following properties: (i) a shopping center in Cherokee County, Georgia; (ii) a
project consisting of seven office buildings and a shopping center in Tucker,
Georgia; (iii) a two story office building in Charlotte, North Carolina; (iv) a
four story office building in Houston, Texas; (v) a restaurant in Roswell,
Georgia; and (vi) a combined retail and office development in Roswell, Georgia.

     Wells Fund III terminated its offering on October 23, 1990, and received
gross proceeds of $22,206,310 representing subscriptions from 2,700 limited
partners.  $19,661,770 of the gross proceeds were attributable to sales of Class
A Units, and $2,544,540 of the gross proceeds were attributable to sales of
Class B Units.  Limited partners in Wells Fund III have no right to change the
status of their Units from Class A to Class B or vice versa.  Wells Fund III
owns interests in the following properties: (i) a four story office building in
Houston, Texas; (ii) a restaurant in Roswell, Georgia; (iii) a combined retail
and office development in Roswell, Georgia; (iv) a two story office building in
Greenville, North Carolina; (v) a shopping center in Stockbridge, Georgia; and
(vi) a two story office building in Richmond, Virginia.

     Wells Fund IV terminated its offering on February 29, 1992, and received
gross proceeds of $13,614,655 representing subscriptions from 1,286 limited
partners.  $13,229,150 of the gross proceeds were attributable to sales of Class
A Units, and $385,505 of the gross proceeds were attributable to sales of Class
B Units.  Limited partners in Wells Fund IV have no right to change the status
of their Units from Class A to Class B or vice versa.  Wells Fund IV owns
interests in the following properties: (i) a shopping center in Stockbridge,
Georgia; (ii) a four story office building in Jacksonville, Florida; (iii) a two
story office building in Richmond, Virginia; and (iv) two two story office
buildings in Stockbridge, Georgia.

     Wells Fund V terminated its offering on March 3, 1993, and received gross
proceeds of $17,006,020 representing subscriptions from 1,667 limited partners.
$15,209,666 of the gross proceeds were attributable to sales of Class A Units,
and $1,796,354 of the gross proceeds were attributable to sales of Class B
Units.  Limited partners in Wells Fund V who purchased Class B Units are
entitled to change the status of their Units to Class A, but limited partners
who purchased Class A Units are not entitled to change the status of their Units
to Class B.  After taking into effect conversion elections made by limited
partners subsequent to their subscription for Units, as of October 31, 1997,
$15,514,160 of Units of Wells Fund V were treated as Class A Units, and
$1,491,860 of Units were treated as Class B Units.  Wells Fund V owns interests
in the following properties: (i) a four story office building in Jacksonville,
Florida; (ii) two two story office buildings in Stockbridge, Georgia; (iii) a
four story office building in Hartford, Connecticut; (iv) two restaurants in
Stockbridge, Georgia; and (v) a three story office building in Appleton,
Wisconsin.  Wells Fund V experienced an operating loss of $18,089 in 1992 (at
which time it only owned interests in the Jacksonville, Florida property which
was under construction and the first office building in Stockbridge, Georgia
which was under construction), recognized net income of $354,999 in 1993 (at
which time it had also acquired an interest in the Hartford, Connecticut
property and the second office building in Stockbridge, Georgia was under
construction), recognized net income of $561,721 in 1994 (at which time it owned
interests in all of the properties listed above for which it currently holds an
ownership interest, with the exception that only one of the two restaurants had
been developed on the tract of land in Stockbridge, Georgia), recognized net
income of $689,639 in 1995 and recognized net income of $505,650 in 1996.

     Wells Fund VI terminated its offering on April 4, 1994, and received gross
proceeds of $25,000,000 representing subscriptions from 1,793 limited partners.
$19,332,176 of the gross proceeds were attributable to sales of Class A Units,
and $5,667,824 of the gross proceeds were attributable to sales of Class B
Units.  Limited partners in Wells Fund VI are entitled to change the status of
their Units from Class A to Class B and vice versa.  After taking into effect
conversion elections made by limited partners subsequent to their subscription
for Units, as of October 31, 1997, $21,538,950 of Units of Wells Fund VI were
treated as Class A Units, and $3,461,050 of

                                       40

<PAGE>
 
Units were treated as Class B Units. Wells Fund VI owns interests in the
following properties: (i) a four story office building in Hartford, Connecticut;
(ii) two restaurants in Stockbridge, Georgia; (iii) another restaurant and a
retail building in Stockbridge, Georgia; (iv) a shopping center in Stockbridge,
Georgia; (v) a three story office building in Appleton, Wisconsin; (vi) a
shopping center in Cherokee County, Georgia; (vii) a combined retail and office
development in Roswell, Georgia; (viii) a four story office building in
Jacksonville, Florida; and (ix) a shopping center in Clemmons, North Carolina.
Wells Fund VI recognized net income of $31,428 in 1993 (at which time it only
owned an interest in the Hartford, Connecticut property), recognized net income
of $700,896 in 1994 (at which time it owned only interests in (i) the four story
office building in Hartford, Connecticut; (ii) the retail building and an
undeveloped tract of land in Stockbridge, Georgia; and (iii) the three story
office building in Appleton, Wisconsin), recognized net income of $901,828 in
1995 (at which time each of the following properties was under construction: (i)
one of the retail buildings in Stockbridge, Georgia, (ii) the combined retail
and office development in Roswell, Georgia, (iii) the office building in
Jacksonville, Florida, and (iv) the shopping center in Clemmons, North Carolina)
and recognized net income of $589,053 in 1996.

     Wells Fund VII terminated its offering on January 5, 1995, and received
gross proceeds of $24,180,174 representing subscriptions from 1,910 limited
partners.  $16,788,095 of the gross proceeds were attributable to sales of Class
A Units, and $7,392,079 of the gross proceeds were attributable to sales of
Class B Units.  Limited partners in Wells Fund VII are entitled to change the
status of their Units from Class A to Class B and vice versa.  After taking into
effect conversion elections made by limited partners subsequent to their
subscriptions for Units, as of October 31, 1997, $18,656,280 of Units in Wells
Fund VII were treated as Class A Units, and $5,523,890 of Units were treated as
Class B Units.  Wells Fund VII owns interests in the following properties: (i) a
three story office building in Appleton, Wisconsin; (ii) a restaurant and a
retail building in Stockbridge, Georgia; (iii) a shopping center in Stockbridge,
Georgia; (iv) a shopping center in Cherokee County, Georgia; (v) a combined
retail and office development in Roswell, Georgia; (vi) a two story office
building in Alachua County, Florida near Gainesville; (vii) a four story office
building in Jacksonville, Florida; (viii) a shopping center in Clemmons, North
Carolina; and (ix) a retail development in Clayton County, Georgia.  Wells Fund
VII recognized net income of $203,263 in 1994 (at which time it only owned an
interest in the three story office building in Appleton, Wisconsin and an
undeveloped tract of land in Stockbridge, Georgia), recognized net income of
$804,043 in 1995 (at which time it only owned interests in the office building
in Appleton, Wisconsin, the developments in Stockbridge, Georgia, the office
building in Alachua County, Florida, the office building in Jacksonville,
Florida, the tract of land in Clemmons, North Carolina, which was under
construction, and the retail building in Stockbridge, Georgia, which was under
construction) and recognized net income of $452,776 in 1996.

     Wells Fund VIII terminated its offering on January 4, 1996, and received
gross proceeds of $32,042,689 (3,204,269 Units) representing subscriptions from
2,241 limited partners.  $26,135,339 of the gross proceeds were attributable to
sales of Class A Status Units, and $5,907,350 were attributable to sales of
Class B Status Units.  Limited partners in Wells Fund VIII are entitled to
change the status of their Units from Class A to Class B and vice versa.  After
taking into effect conversion elections made by limited partners subsequent to
their subscriptions for Units and certain repurchases made by Wells Fund VIII,
as of October 31, 1997, $26,353,280 of Units in Wells Fund VIII were treated as
Class A Status Units, and $5,679,410 of Units were treated as Class B Status
Units.  Wells Fund VIII owns interests in the following properties: (i) a two
story office building in Alachua County, Florida near Gainesville; (ii) a four
story office building in Jacksonville, Florida; (iii) a shopping center in
Clemmons, North Carolina; (iv) a retail development in Clayton County, Georgia;
(v) a four story office building in Madison, Wisconsin; (vi) a one story office
building in Farmers Branch, Texas; (vii) a two story office building in Orange
County, California; and (viii) a two story office building in Boulder County,
Colorado.  Wells Fund VIII recognized net income of $273,914 in 1995 (at which
time it only owned interests in the office building in Alachua County, Florida,
the office building in Jacksonville, Florida, which was under construction, and
the tract of land in Clemmons, North Carolina, which was under construction) and
recognized net income of $936,590 in 1996.

     Wells Fund IX terminated its offering on December 30, 1996, and received
gross proceeds of $35,000,000 (3,5000,000 Units) representing subscriptions from
2,098 limited partners.  $29,359,310 of the gross proceeds were attributable to
sales of Class A Status Units, and $5,640,690 were attributable to sales of
Class B Status Units.

                                       41

<PAGE>
 
After taking into effect conversion elections made by limited partners
subsequent to their subscriptions for Units, as of October 31, 1997, $29,447,760
of Units in Wells Fund IX were treated as Class A Status Units, and $5,552,240
of Units were treated as Class B Status Units. Wells Fund IX owns interests in
the following properties: (i) a one story office building in Farmers Branch,
Texas; (ii) a four story office building in Madison, Wisconsin; (iii) a two
story office building in Orange County, California; (iv) a two story office
building in Boulder County, Colorado; and (v) a three story office building
under construction in Knox County, Tennessee in the Knoxville metropolitan area.
Wells Fund IX recognized net income of $298,756 in 1996.

     Wells Fund X commenced its offering on December 31, 1996, and terminated
its offering on December 30, 1997.  As of November 30, 1997, Wells Fund X had
received gross proceeds of $23,058,019 (2,305,802 Units) representing
subscriptions from 1,632 limited partners.  $18,589,699 of the gross proceeds
were attributable to sales of Class A Status Units, and $4,468,320 were
attributable to sales of Class B Status Units.  Wells Fund X owns an interest in
a three story office building under construction in Knox County, Tennessee in
the Knoxville metropolitan area.

     THE INFORMATION SET FORTH ABOVE SHOULD NOT BE CONSIDERED INDICATIVE OF
RESULTS TO BE EXPECTED FROM THE PARTNERSHIP.

     The foregoing properties in which the above eleven limited partnerships
have invested have all been acquired and developed on an all cash basis.

     The General Partners of the Partnership, Leo F. Wells, III and Wells
Partners, L.P. ("Wells Partners"), are also the general partners of Wells Fund
IV, Wells Fund V, Wells Fund VI, Wells Fund VII, Wells Fund VIII, Wells Fund IX
and Wells Fund X.  Wells Capital, Inc., the general partner of Wells Partners,
and Leo F. Wells, III are the general partners of Wells Fund I, Wells Fund II,
Wells Fund II-OW and Wells Fund III.

     On July 25, 1997, Wells Real Estate Investment Trust, Inc. (the "Wells
REIT"), a newly organized Maryland corporation sponsored by the General Partners
and their Affiliates which intends to qualify as a real estate investment trust,
filed a Registration Statement with the Securities and Exchange Commission for
the offering and sale to the public of up to 16,500,000 shares of common stock
at a price of $10.00 per share.  As of the date of this Prospectus, the
registration of the Wells REIT had not yet been declared effective by the
Securities and Exchange Commission.

     Potential investors are encouraged to examine the Prior Performance Tables
attached as Exhibit "A" hereto for more detailed information regarding the prior
experience of the General Partners.  In addition, upon request, prospective
investors may obtain from the General Partners without charge copies of offering
materials and any reports prepared in connection with any of the ten publicly
offered partnerships previously sponsored by the General Partners and their
Affiliates, including a copy of the most recent Annual Report on Form 10-K filed
with the Securities and Exchange Commission.  For a reasonable fee, the
Partnership will also furnish upon request copies of the exhibits to any such
Form 10-K.  Any such request should be  directed to the General Partners.
Additionally, Table VI contained in Part II of the Registration Statement (which
is not part of this Prospectus) gives certain additional information relating to
properties acquired by prior partnerships affiliated with the General Partners.
The Partnership will furnish, without charge, copies of such table upon request.


                                  MANAGEMENT

THE GENERAL PARTNERS

     The General Partners of the Partnership are: Wells Partners, L.P., a
Georgia limited partnership, and Mr. Leo F. Wells, III, individually.

                                       42

<PAGE>
 
     WELLS PARTNERS, L.P. Wells Partners, L.P. ("Wells Partners") has Wells
Capital, Inc. ("Wells Capital"), a Georgia corporation formed in April 1984, as
its sole general partner. The executive offices of both Wells Partners and Wells
Capital are located at 3885 Holcomb Bridge Road, Norcross, Georgia 30092.
Financial statements of Wells Partners and Wells Capital are included in this
Prospectus at Appendix I. Leo F. Wells, III is the sole shareholder, sole
Director and the President of Wells Real Estate Funds, Inc., which is the sole
shareholder of each of Wells Capital, Wells Management Company, Inc. ("Wells
Management") and Wells Investment Securities, Inc. ("Wells Investment"). (See
"CONFLICTS OF INTEREST.")

     As of August 31, 1997, the net worth of Wells Partners was in excess of
$1,168,000 on an estimated fair market value basis, and in excess of $128,000 on
a generally accepted accounting principles (GAAP) basis; however, the net worth
of Wells Partners consists almost entirely of partnership interests in real
estate limited partnerships and, therefore, does not represent liquid assets.

     The principal officers and directors of Wells Capital are as follows:

Name                                    Positions
- ----                                    ---------

Leo F. Wells, III                       President and Sole Director

Brian M. Conlon                         Executive Vice President

Louis A. Trahant                        Vice President of Sales and Operations

Kim R. Comer                            National Vice President of Marketing

Edna B. King                            Vice President of Investor Services

Linda L. Carson                         Vice President of Accounting

     LEO F. WELLS, III (age 52) is the President and sole Director of both Wells
Capital and Wells Real Estate Funds, Inc. In addition, he is President of Wells
& Associates, Inc., a real estate brokerage and investment company formed in
1976 and incorporated in 1978, for which he serves as principal broker. He is
also the sole Director and President of Wells Management, a property management
company he founded in 1983; Wells Investment, a registered securities broker-
dealer he formed in 1984; Wells Advisors, Inc. ("Wells Advisors"), a company he
organized in 1991 to act as a non-bank custodian for IRAs; and the President and
a Director of the Wells REIT. Mr. Wells was a real estate salesman and property
manager from 1970 to 1973 for Roy D. Warren & Company, an Atlanta real estate
company, and he was associated from 1973 to 1976 with Sax Gaskin Real Estate
Company, during which time he became a Life Member of the Atlanta Board of
Realtors Million Dollar Club. From 1980 to February 1985, he served as Vice
President of Hill-Johnson, Inc., a Georgia corporation engaged in the
construction business. Mr. Wells holds a Bachelor of Business Administration
degree in Economics from the University of Georgia. Mr. Wells is a member of the
International Association for Financial Planning and a registered NASD
principal.

     Mr. Wells has over 26 years of experience in real estate sales, management
and brokerage services. He is currently a co-general partner in a total of 24
real estate limited partnerships formed for the purpose of acquiring, developing
and operating office buildings and other commercial properties, a majority of
which are located in suburban areas of metropolitan Atlanta, Georgia. As of
November 30, 1997, these 24 real estate limited partnerships represented
investments totaling $272,340,704 from 24,719 investors. (See "PRIOR PERFORMANCE
SUMMARY.")

                                       43

<PAGE>
 
     As of August 31, 1997, Mr. Wells' net worth (exclusive of home, automobiles
and home furnishings) was approximately $2,140,000 on an estimated fair market
value basis. Mr. Wells' net worth consists principally of investments in real
estate, interests in retirement plans, notes receivable and his stock in Wells
Real Estate Funds, Inc. and other closely held corporations and, therefore, does
not represent liquid assets or assets which are readily marketable. (See "RISK
FACTORS.")

     The combined net worth of the General Partners as of August 31, 1997, on an
estimated fair market value basis, was in excess of $3,308,000. When the net
worth of Wells Partners is calculated on a generally accepted accounting
principles (GAAP) basis (i.e. Wells Partners' investments are valued at cost
instead of estimated fair market value), the combined net worth of the General
Partners, as of August 31, 1997, was approximately $2,268,000. However, the
General Partners' net worth consists primarily of interests in real estate and
closely-held businesses, and thus such net worth is substantially illiquid and
not readily marketable. (See "RISK FACTORS.")

     BRIAN M. CONLON (age 39) is the Executive Vice President of both Wells
Capital and Wells Real Estate Funds, Inc.; is a Vice President of Wells
Investment; and is Executive Vice President and a Director of the Wells REIT.
Mr. Conlon joined Wells Capital in 1985 as a Regional Vice President, and served
as Vice President and National Marketing Director from 1991 until April 1996
when he assumed his current position. Previously, Mr. Conlon was Director of
Business Development for Tishman Midwest Management & Leasing Services Corp.
where he was responsible for marketing the firm's property management and
leasing services to institutions. Mr. Conlon also spent two years as an
Investment Property Specialist with Carter & Associates where he specialized in
acquisitions and dispositions of office and retail properties for institutional
clients. Mr. Conlon received a Bachelor of Business Administration degree from
Georgia State University and a Master of Business Administration degree from the
University of Dallas. Mr. Conlon is a member of the International Association
for Financial Planning (IAFP), a general securities principal and a Georgia real
estate broker. Mr. Conlon also holds the certified commercial investment member
(CCIM) designation of the Commercial Investment Real Estate Institute and the
certified financial planner (CFP) designation of the Certified Financial Planner
Board of Standards, Inc.

     LOUIS A. TRAHANT (age 51) is Vice President of Sales and Operations for
Wells Capital. He is responsible for the internal sales support provided to
regional vice presidents and to registered representatives of broker-dealers
participating in offerings of the public partnerships and other publicly offered
programs. Mr. Trahant is also responsible for statistical analysis of sales-
related activities, development of office and communication systems, and hiring
of administrative personnel. Mr. Trahant joined Wells Capital in 1993 as Vice
President for Marketing of the Southern Region and assumed his current position
in 1995. Prior to joining Wells Capital, Mr. Trahant had extensive sales and
marketing experience in the commercial lighting industry. He is a graduate of
Southeastern Louisiana University, a member of the International Association for
Financial Planning (IAFP) and holds a Series 22 license.

     KIM R. COMER (age 44) rejoined Wells Capital as National Vice President of
Marketing in April 1997, after previously working for Wells Capital in similar
capacities from January 1992 through September 1995. Mr. Comer is responsible
for all investor, financial advisor and broker-dealer communications and
relations. In prior positions with Wells Capital, Mr. Comer served as Vice
President of Marketing for the southeast and northeast regions. He has ten years
of experience in the securities industry and is a licensed registered
representative and financial principal with the NASD. Additionally, he has
previous experience as controller and Chief Financial Officer of two regional
broker-dealers. In 1976, Mr. Comer graduated with honors from Georgia State
University with a BBA degree in accounting.

     EDNA B. KING (age 61) is the Vice President of Investor Services for Wells
Capital. She is responsible for processing new investments, sales reporting and
investor communications. Prior to joining Wells Capital in 1985, Ms. King served
as the Southeast Service Coordinator for Beckman Instruments and an office
manager for a regional office of Commerce Clearing House. Ms. King holds an
Associate Degree in Business Administration

                                       44

<PAGE>
 
from DeKalb Community College in Atlanta, Georgia and has completed various
courses at the University of North Carolina at Wilmington.

     LINDA L. CARSON (age 54) is Vice President of Accounting for Wells Capital.
As such, she is responsible for partnership, property and corporate accounting,
SEC reporting and coordination of audits with the independent auditors. Ms.
Carson joined Wells Capital in 1989 as Staff Accountant, became Controller in
1991, and assumed her current position in 1996. Prior to jointing Wells Capital,
Ms. Carson was an accountant with an electrical distributor. She is a graduate
of City College of New York and has completed additional accounting courses at
Kennesaw State. She is a member of the National Society of Accountants.

MANAGEMENT

     The General Partners of the Partnership, Mr. Wells and Wells Partners, will
be responsible for the direction and management of the Partnership, including
acquisition, construction and property management. Any action required to be
taken by the General Partners shall be taken only if it is approved, in writing
or otherwise, by both General Partners, unless the General Partners agree
between themselves to a different arrangement for the approval of action of the
General Partners. The powers and duties of the General Partners are described in
Article XI of the Partnership Agreement. The compensation payable to the General
Partners for performance of their duties is set forth in "COMPENSATION OF THE
GENERAL PARTNERS AND AFFILIATES."

     A change in management of the Partnership may be accomplished by removal of
the General Partners or the designation of a successor or additional General
Partner, in each case in accordance with the provisions of the Partnership
Agreement. The Partnership Agreement provides that a General Partner may be
removed and a new General Partner elected upon the written consent or
affirmative vote of Limited Partners owning more than 50% of the Units. The
Partnership Agreement further provides that a General Partner may designate a
successor or additional General Partner with the consent of all other General
Partners and Limited Partners holding more than 50% of the Units, after
providing 90 days written notice to the General Partners and Limited Partners
and provided that the interests of the Limited Partners are not affected
adversely thereby. Generally, except in connection with such a designation, no
General Partner shall have the right to retire or withdraw voluntarily from the
Partnership or to sell, transfer or assign his or its interest without the
consent of the Limited Partners holding more than 50% of the Units. (See
"SUMMARY OF PARTNERSHIP AGREEMENT.")

     PROPERTY MANAGER. Partnership Properties will be managed and leased
initially by Wells Management, which is a wholly owned subsidiary of Wells Real
Estate Funds, Inc. Wells Management is engaged in the business of real estate
management. It was organized and commenced active operations in 1983 to lease
and manage real estate projects which the General Partners or their Affiliates
operate or in which the General Partners or their Affiliates own an interest.
Wells Management currently manages in excess of 1,670,000 square feet of office
buildings and shopping centers. Its compensation for management of commercial
properties will be 4.5% of gross revenues. A special one-time initial rent-up or
leasing fee may be paid on the first leases for newly constructed properties.
This fee must be competitive, and the amount of this fee received by Wells
Management will be reduced by any amount paid to an outside broker. The General
Partners believe these terms will be no less favorable to the Partnership than
those customary for similar services in the relevant geographic area. Depending
upon the location of certain Partnership Properties and other circumstances,
unaffiliated property management companies may be retained to render property
management services for some Partnership Properties. (See "COMPENSATION OF THE
GENERAL PARTNERS AND AFFILIATES.")

     In the event that Wells Management assists a tenant with tenant
improvements, a separate fee may be charged to the tenant and paid by the
tenant. This fee will not exceed 5% of the cost of the tenant improvements.

     Wells Real Estate Funds, Inc. is the sole shareholder of Wells Management,
and Mr. Wells is the sole Director and President of Wells Management (See
"CONFLICTS OF INTEREST.") The other principal officers

                                       45

<PAGE>
 
of Wells Management are Michael C. Berndt, Vice President and Chief Financial
Officer, M. Scott Meadows, Vice President of Property Management, Robert H.
Stroud, Vice President of Leasing, and Michael L. Watson, Vice President of
Development.

     The property manager will hire, direct and establish policies for the
Partnership's employees who will have direct responsibility for each property's
operations, including resident managers and assistant managers, as well as
building and maintenance personnel. Some or all of the other Partnership
employees may be employed on a part-time basis and may also be employed by one
or more of the following: (i) the General Partners; (ii) the property manager;
(iii) other partnerships organized by the General Partners and their Affiliates;
and (iv) other persons or entities owning properties managed by the property
manager. The property manager will also direct the purchase of equipment and
supplies and will supervise all maintenance activity.

     The management fees to be paid to Wells Management will cover, without
additional expense to the Partnership, the property manager's general overhead
costs such as its expenses for rent and utilities. However, certain salaries and
other employee-related expenses, travel and other out-of-pocket expenses of
personnel of Wells Management (other than controlling persons of the General
Partners or their Affiliates) may be reimbursed by the Partnership to the extent
such expenses are directly related to the management of a specific Partnership
Property.

     The principal office of Wells Management is located at 3885 Holcomb Bridge
Road, Norcross, Georgia 30092.

     DEALER MANAGER. Wells Investment (the "Dealer Manager"), a member firm of
the National Association of Securities Dealers, Inc. ("NASD"), was organized in
May 1984 for the purpose of participating in and facilitating the distribution
of securities of real estate limited partnerships which may from time to time be
sponsored by the General Partners and their Affiliates.

     The Dealer Manager will provide certain wholesaling, sales promotional and
marketing assistance services to the Partnership in connection with the
distribution of the Units offered hereby. It may also sell a limited number of
Units at the retail level. (See "PLAN OF DISTRIBUTION.")

     Wells Real Estate Funds, Inc. is the sole shareholder of Wells Investment,
and Mr. Wells is the sole Director and President. (See "CONFLICTS OF INTEREST.")
Brian M. Conlon serves as Vice President of Wells Investment.

     IRA CUSTODIAN. Wells Advisors was organized in 1991 for the purpose of
acting as a non-bank custodian for IRAs investing in the securities of real
estate limited partnerships sponsored by the General Partners and their
Affiliates. Wells Advisors charges no fees for such services. Wells Advisors was
approved by the Internal Revenue Service to act as a qualified non-bank
custodian for IRAs on March 20, 1992. In circumstances where Wells Advisors acts
as an IRA custodian, the authority of Wells Advisors is limited to holding the
Units on behalf of the beneficiary of the IRA and making distributions or
reinvestments in Units solely at the discretion of the beneficiary of the IRA.
Wells Advisors is not authorized to vote any of the Units held in any IRA except
in accordance with the written instructions of the beneficiary of the IRA. Mr.
Wells is the sole Director and President and owns 50% of the common stock and
all of the preferred stock of Wells Advisors.


                      INVESTMENT OBJECTIVES AND CRITERIA

GENERAL

     The Partnership is a limited partnership which was organized to invest in
commercial real properties, including properties which are under development or
construction, are newly constructed or have been constructed 

                                       46

<PAGE>
 
and have operating histories. The Partnership's objectives are: (i) to maximize
Net Cash From Operations; (ii) to preserve, protect and return the Capital
Contributions of the Partners; and (iii) to realize capital appreciation upon
the ultimate sale of Partnership Properties. No assurance can be given that
these objectives will be attained or that the Partnership's capital will not
decrease. The investment objectives of the Partnership may not be changed except
upon approval of a majority-in-interest of the Limited Partners.

     Decisions relating to the purchase or sale of Partnership Properties will
be made by the General Partners.  See "MANAGEMENT" for a description of the
background and experience of the General Partners.

ACQUISITION AND INVESTMENT POLICIES

     The Partnership will seek to invest substantially all of the net Offering
proceeds available for investment on an all cash basis in the acquisition of
commercial real properties, which are under development or construction, are
newly constructed or which have been previously constructed and have operating
histories.  While not limited to such investments, the General Partners will
generally seek to invest in commercial properties such as office buildings,
shopping centers and industrial properties which are less than five years old,
the space in which has been leased or preleased to one or more large corporate
tenants who satisfy the General Partners' standards of creditworthiness.  It is
anticipated that a majority of the tenants of the Partnership Properties will be
top U.S. corporations or other entities each of which has a net worth in excess
of $100,000,000 or whose lease obligations are guaranteed by another corporation
or entity with a net worth in excess of $100,000,000.  The Partnership may,
however, invest in office buildings, shopping centers or industrial properties
which are not preleased to such tenants or in other types of commercial or
industrial properties such as hotels, motels or business or industrial parks.
Notwithstanding the foregoing, the Partnership will not be actively engaged in
the business of operating hotels, motels or similar properties.

     While the Partnership will seek to invest in properties that will satisfy
the primary objective of providing distributions of current cash flow to
investors, due to the fact that a significant factor in the valuation of income-
producing real properties is their potential for future income, the General
Partners anticipate that the majority of properties acquired by the Partnership
will satisfy both attributes of providing potential for capital appreciation and
providing distributions of current cash flow to investors.  To the extent
feasible, the General Partners will strive to invest in a diversified portfolio
of properties that will satisfy the Partnership's investment objectives of
maximizing Net Cash From Operations, preserving investors' capital and realizing
capital appreciation upon the ultimate sale of Partnership Properties.

     It is anticipated that approximately 84% of the proceeds from the sale of
Units will be used to acquire Partnership Properties and the balance will be
used to pay various fees and expenses.  (See "ESTIMATED USE OF PROCEEDS.")

     Unimproved or non-income producing property shall not be acquired except in
amounts and on terms which can be financed by the Offering proceeds or Cash
Flow.  Investment in unimproved or non-income producing property may not exceed
15% of the net offering proceeds available for Investment in Properties.  A
property which is expected to produce income within two years of its acquisition
will not be considered a non-income producing property.  The Partnership will
not acquire property in exchange for Units.

     Investment in property generally will take the form of fee title or of a
leasehold estate having a term, including renewal periods, of at least 40 years,
and may be made either directly or indirectly through investments in joint
ventures, general partnerships, co-tenancies or other co-ownership arrangements
with the developers of the properties, Affiliates of the General Partners or
other persons.  (See "Joint Venture Investments" below.)  In addition, the
Partnership may purchase properties and lease them back to the sellers of such
properties.  While the General Partners will use their best efforts to structure
any such sale-leaseback transaction such that the lease will be characterized as
a "true lease" and so that the Partnership will be treated as the owner of the
property for federal income tax purposes, no assurance can be given that the IRS
will not challenge such characterization.  In the event 

                                       47

<PAGE>
 
that any such sale-leaseback transaction is recharacterized as a financing
transaction for federal income tax purposes, deductions for depreciation and
cost recovery relating to such property would be disallowed or significantly
reduced. (See "FEDERAL INCOME TAX CONSEQUENCES--Characterization of Leases.")

     The Partnership is not limited as to the geographic area where it may
conduct its operations, but the General Partners intend to invest in properties
located in the United States.

     There are no specific limitations on the number or size of properties to be
acquired by the Partnership or on the percentage of net proceeds of this
Offering which may be invested in a single property.  The number and mix of
properties acquired will depend upon real estate and market conditions and other
circumstances existing at the time the Partnership is acquiring its properties
and the amount of the net proceeds of this Offering.

     In making investment decisions for the Partnership, the General Partners
will consider relevant real property and financial factors, including the
location of the property, its suitability for any development contemplated or in
progress, its income-producing capacity, the prospects for long-range
appreciation, its liquidity and income tax considerations.  In this regard, the
General Partners will have substantial discretion with respect to the selection
of specific Partnership investments.

     The Partnership will obtain independent appraisals for each property in
which it invests, and the purchase price of each such property will not exceed
its appraised value.  However, the General Partners will rely on their own
independent analysis and not on such appraisals in determining whether to invest
in a particular property.  It should be noted that appraisals are estimates of
value and should not be relied upon as measures of true worth or realizable
value.  Copies of these appraisals will be available for review and duplication
by Limited Partners at the office of the Partnership and will be retained for at
least five years.

     The Partnership's obligation to close the purchase of any investment will
generally be conditioned upon the delivery and verification of certain documents
from the seller or developer, including, where appropriate, plans and
specifications, environmental reports, surveys, evidence of marketable title
(subject only to such liens and encumbrances as are acceptable to the General
Partners), audited financial statements covering recent operations of any
properties having operating histories (unless such statements are not required
to be filed with the Securities and Exchange Commission and delivered to
investors), title and liability insurance policies and opinions of counsel in
certain circumstances.  The Partnership will not close the purchase of any
property unless and until it obtains an environmental assessment (a minimum of a
Phase I review) for each property purchased and the General Partners are
generally satisfied with the environmental status of the property.

     The Partnership may also enter into arrangements with the seller or
developer of a property whereby the seller or developer agrees that if during a
stated period the property does not generate a specified cash flow, the seller
or developer will pay in cash to the Partnership a sum necessary to reach the
specified cash flow level, subject in some cases to negotiated dollar
limitations.

     In determining whether to purchase a particular property, the Partnership
may, in accordance with customary practices, obtain an option on such property.
The amount paid for an option, if any, is normally surrendered if the property
is not purchased and is normally credited against the purchase price if the
property is purchased.

     In purchasing, leasing and developing real properties, the Partnership will
be subject to risks generally incident to the ownership of real estate,
including changes in general economic or local 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, and changes in tax, real estate,
environmental and zoning laws.  Periods of high interest rates and tight money
supply may make the sale of properties more difficult.  The Partnership may
experience difficulty in keeping the properties fully leased due to tenant
turnover, general overbuilding or excess supply in the market area.  Development
of real properties is

                                       48

<PAGE>
 
subject to risks relating to the builders' ability to control construction costs
or to build in conformity with plans, specifications and timetables. (See "RISK
FACTORS--Real Estate Risks.")

DEVELOPMENT AND CONSTRUCTION OF PROPERTIES

     The Partnership may invest substantially all of the net proceeds available
for investment in properties on which improvements are to be constructed or
completed although the Partnership may not invest in excess of 15% of the net
offering proceeds available for Investment in Properties in properties which are
not expected to produce income within two years of their acquisition.  To help
ensure performance by the builders of properties which are under construction,
completion of properties under construction shall be guaranteed at the price
contracted either by an adequate completion bond or performance bond, or, in
appropriate circumstances, the General Partners may rely upon the substantial
net worth of the contractor or developer or a personal guarantee accompanied by
financial statements showing a substantial net worth provided by an Affiliate of
the person entering into the construction or development contract as an
alternative to a completion bond or performance bond.

     The Partnership may make periodic progress payments or other cash advances
to developers and builders of its properties prior to completion of construction
only upon receipt of an architect's certification as to the percentage of the
project then completed and as to the dollar amount of the construction then
completed.  The Partnership intends to use such additional controls on its
disbursements to builders and developers as it deems necessary or prudent.

     The Partnership may directly employ one or more project managers to plan,
supervise and implement the development of any unimproved properties which it
may acquire.  Such persons would be compensated directly by the Partnership and,
other than through such employment, will not be affiliated with the General
Partners.

ACQUISITION OF PROPERTIES FROM WELLS DEVELOPMENT CORPORATION

     The Partnership may acquire properties, directly or through joint ventures
with Affiliated entities, from Wells Development Corporation ("Wells
Development"), a Georgia corporation which the General Partners have recently
formed for the purposes of (i) acquiring existing income-producing commercial
real properties, and (ii) acquiring land, developing commercial real properties,
securing tenants for such properties, and selling such properties upon
completion to the Partnership, Prior Wells Public Programs and other Affiliates
of the General Partners.  In the case of properties to be developed by Wells
Development and sold to the Partnership, it is anticipated that Wells
Development would acquire a parcel of land, enter into contracts for the
construction and development of a commercial building thereon, and enter into an
agreement with one or more tenants to lease all or a majority of the property
upon its completion, as well as secure a financing commitment from a commercial
bank or other institutional lender to finance the acquisition and development of
the property, all of which occur prior to entering into a contract with the
Partnership to acquire the developed property upon its completion and upon the
tenant taking possession under its lease.  All construction required to develop
a parcel of land acquired by Wells Development will be performed by one or more
companies which are independent of Wells Development, the General Partners and
their Affiliates.  The Partnership would be required to pay a substantial sum to
Wells Development at the time of entering into the contract as a refundable
earnest money deposit to be credited against the purchase price at closing,
which Wells Development would apply to the cost of acquiring the land and
initial development costs.  It is anticipated that the earnest money deposit
would represent approximately twenty to thirty percent (20-30%) of the purchase
price of the developed property set forth in the purchase contract.  The
purchase price for the developed property to be paid by the Partnership to Wells
Development would not exceed the cost to Wells Development of the acquisition,
construction and development of the project, including interest and other
carrying costs of Wells Development.  All profits and losses during the period
any such property is held by Wells Development will accrue to the Partnership,
and no other benefit will accrue to Wells Development or its affiliates from the
sale of such property except for Acquisition and Advisory Fees payable to the
General Partners or their Affiliates which are described in detail elsewhere
herein.  (See "COMPENSATION OF THE GENERAL PARTNERS AND AFFILIATES.")  In the
case of properties acquired by the Partnership from Wells Development 

                                       49

<PAGE>
 
that have already been developed, Wells Development would be required to obtain
an appraisal for the property prior to contracting with the Partnership, and the
purchase price payable by the Partnership under the purchase contract would not
exceed the fair market value of the property as determined by the appraisal. In
the case of properties to be acquired by the Partnership from Wells Development
which have not yet been constructed at the time of contracting, Wells
Development would be required to obtain an independent "as built" appraisal for
the property prior to contracting with the Partnership, and the purchase price
payable by the Partnership under the purchase contract would not exceed the
anticipated fair market value of the developed property as determined by the
appraisal. All Funds paid by the Partnership to Wells Development would be
disbursed through The Bank of New York under the Custodial Agency Agreement.

     It is anticipated that Wells Development would use the earnest money
deposit received from the Partnership upon execution of a purchase contract as
partial payment for the cost of the acquisition of the land and construction
expenditures, and would borrow the remaining funds necessary to complete the
development of the property from an independent commercial bank or other
institutional lender by pledging the real property, development contracts,
leases and all other contract rights relating to the project as security for
such borrowing.  The contract between the Partnership and Wells Development
would require Wells Development to deliver at closing to the Partnership title
to the property, as well as an assignment of the lease agreement, free and clear
of all encumbrances relating to any such borrowing, and in no event will the
Partnership take title to the property subject to a mortgage or otherwise incur
indebtedness in connection with the acquisition of such property.  Wells
Development would hold the title to the property on a temporary basis only for
the purpose of facilitating the acquisition and development of the property
prior to its resale to the Partnership and other Affiliates of the General
Partners, and Wells Development would not hold title to any such property for
more than 12 months prior to reselling to the Partnership.

     The Partnership may enter into a contract to acquire property from Wells
Development notwithstanding the fact that at the time of contracting, the
Partnership has not yet raised sufficient proceeds to enable it to pay the full
amount of the purchase price at closing, under the expectation that the
Partnership will raise sufficient additional proceeds from its Offering during
the period between execution of the contract and the date provided in the
contract for closing.  In the case of properties to be developed by Wells
Development, the contract will likely provide that the closing will occur
immediately following the completion of the development by Wells Development.
However, it is likely that the contract will also provide that the Partnership
may elect to close the purchase of the property before the development has been
completed, in which case the Partnership would obtain an assignment of the
construction and development contracts from Wells Development and would complete
the construction either directly or through a joint venture with an Affiliate.
Any contract between the Partnership (directly or indirectly through a joint
venture with an Affiliate) and Wells Development for the purchase of property to
be developed by Wells Development will provide that the Partnership would be
obligated to purchase the property only if (i)Wells Development completes the
development of the improvements in accordance with the specifications of the
contract, and an approved tenant takes possession of the building under a lease
satisfactory to the Partnership; and (ii) the Partnership has sufficient net
proceeds available for investment in properties at closing to pay the balance of
the purchase price remaining after payment of the earnest money deposit.  The
General Partners will not cause the Partnership to enter into a contract to
acquire property from Wells Development if they do not reasonably anticipate
that funds will be available to purchase the property at the time of closing.
However, if the Partnership enters into a contract to acquire property from
Wells Development and, at the time for closing, is unable to purchase the
property because it does not have sufficient net proceeds available for
investment, the Partnership would not be required to close the purchase of the
property and would be entitled to a refund of its earnest money deposit from
Wells Development.  Because Wells Development is a newly formed entity without
substantial assets or operations, Wells Development's obligations to refund the
Partnership's earnest money deposit will be guaranteed by Wells Management
Company, Inc. ("Wells Management"), an Affiliate which is engaged in the
business of real estate management.

     Wells Management currently manages in excess of 1,670,000 square feet of
office buildings and shopping centers and derives substantial income from such
operations which the Partnership could obtain under the guaranty in the event
that Wells Development is unable to meet its obligation to repay the earnest
money deposit to the

                                       50

<PAGE>
 
Partnership. For the fiscal year ended February 28, 1997, Wells Management
reported $1,154,366 in gross operating revenues and $121,486 in net income, and
for the six month period ended August 31, 1997, Wells Management reported
$738,550 in gross operating revenues and $388,256 in net income. Under such
circumstances, the Partnership may not be able to obtain the earnest money
deposit from Wells Management in a lump sum since Wells Management's only
significant assets are its contracts for property management and leasing
services, but would more likely be required to accept installment payments over
some period of time out of Wells Management's operating revenues. (See "RISK
FACTORS.")

     The acquisition of real properties from Wells Development, as outlined
above, will involve significant risks, as further set forth in "RISK FACTORS--
Risks Relating to Acquisition of Properties from Wells Development Corporation."

TERMS OF LEASES AND LESSEE CREDITWORTHINESS

     The terms and conditions of any lease entered into by the Partnership with
regard to a tenant may vary substantially from those described herein. However,
a majority of leases are expected to be what is generally referred to as "triple
net" leases, which means that the lessee will be required to pay or reimburse
the Partnership for all real estate taxes, sales and use taxes, special
assessments, utilities, insurance and building repairs as well as lease
payments.

     The General Partners have developed specific standards for determining
the creditworthiness of potential lessees of Partnership Properties.  While
authorized to enter into leases with any type of lessee, the General Partners
anticipate that a majority of the tenants of the Partnership Properties will be
top U.S. corporations or other entities each of which has a net worth in excess
of $100,000,000 or whose lease obligations are guaranteed by another corporation
or entity with a net worth in excess of $100,000,000.

BORROWING POLICIES

     The Partnership will acquire properties on an all cash basis, and the
General Partners do not intend to cause the Partnership to borrow any funds.
However, in order to give the General Partners flexibility in the management of
the Partnership, the Partnership Agreement authorizes the Partnership to borrow
funds (a) for Partnership operating purposes in the event of unexpected
circumstances in which the Partnership's working capital reserves and other cash
resources available to the Partnership become insufficient for the maintenance
and repair of Partnership Properties or for the protection or replacement of the
Partnership's assets, and (b) in order to finance improvement of and
improvements to properties, when the General Partners deem such improvements to
be necessary or appropriate to protect the capital previously invested in the
properties, to protect the value of the Partnership's investment in a particular
property, or to make a particular property more attractive for sale or lease.
The Partnership cannot borrow funds for any other purposes.  The aggregate
amount of Partnership borrowings at any given time may not exceed 25% of the
total purchase price of Partnership Properties.  The General Partners have
represented that they will not cause the Partnership to incur indebtedness
unless the Partnership first obtains an opinion of counsel or an opinion from
its tax accountants that the indebtedness to be obtained more likely than not
will not cause the income of the Partnership to be characterized as UBTI.
Investors should be aware, however, that any such opinion would be based upon
various representations and assumptions, and would have no binding effect on the
IRS or any court.  Accordingly, no assurance can be given that the conclusions
reached in any such opinion, if contested, would be sustained by a court, or
that any such indebtedness to be obtained by the Partnership in the future would
not cause the income allocated to Limited Partners that are tax-exempt entities
to be taxed as UBTI.  (See "FEDERAL INCOME TAX CONSEQUENCES--Investment by
Qualified Plans and Other Tax-Exempt Entitles.")

     If the Partnership does incur indebtedness the repayment of which is
secured by Partnership Properties, it intends to incur only non-recourse
indebtedness in connection with such borrowings, meaning that neither the
Partnership nor any Partner will be personally liable therefor.  The lender's
rights on default generally would be 

                                       51

<PAGE>
 
limited to foreclosure on the property which secured the obligation. There is no
limitation on the maximum amount of mortgage indebtedness which may be incurred
with respect to any single property; however, the Partnership anticipates that
mortgage indebtedness with respect to any single property would not exceed 10%
of the property's fair market value and that aggregate borrowings relating to
all properties would not exceed 10% of their combined fair market value. The
Partnership will not incur debt to fund distributions to Limited Partners. If
the Partnership incurs mortgage indebtedness, it would endeavor to obtain level
payment financing, meaning that the amount of debt service payable would be
substantially the same each year, although some mortgages might provide for a 
so-called "balloon" payment.

     The Partnership may borrow funds from the General Partners or their
Affiliates in such situations only if the following qualifications are met: (a)
any such borrowing cannot constitute a "financing" as that term is defined under
the NASAA Guidelines, i.e., all indebtedness encumbering Partnership Properties
or incurred by the Partnership, the principal amount of which is scheduled to be
paid over a period of not less than 48 months, and not more than 50% of the
principal amount of which is scheduled to be paid during the first 24 months;
(b) interest and other financing charges or fees must not exceed the amounts
which would be charged by unrelated lending institutions on comparable financing
for the same purpose in the same locality as the Partnership's principal place
of business; and (c) no prepayment charge or penalty shall be required.

     Except in connection with a potential borrowing as described above, the
Partnership will not issue senior securities.

JOINT VENTURE INVESTMENTS

     The Partnership is likely to enter into one or more joint ventures with
Affiliated entities for the acquisition, development or improvement of
properties, under the conditions described below.  The Partnership may invest
some or all of the proceeds of the Offering in such joint ventures.  In this
connection, the Partnership may enter into joint ventures with Prior Wells
Public Programs or future real estate programs or other publicly registered
entities sponsored by the General Partners or their Affiliates.  The General
Partners also have the authority to enter into joint ventures, general
partnerships, co-tenancies and other participations with real estate developers,
owners and others for the purpose of developing, owning and operating properties
in accordance with the Partnership's investment policies.  (See "RISK FACTORS"
and "CONFLICTS OF INTEREST.")  In determining whether to invest in a particular
joint venture, the General Partners will evaluate the real property which such
joint venture owns or is being formed to own under the same criteria described
herein for the selection of real property investments of the Partnership.  (See
"Acquisition and Investment Policies," Development and Construction of
Properties," Terms of Leases and Lessee Creditworthiness," and "Borrowing
Practices.")

     At such time as the General Partners believe that a reasonable probability
exists that the Partnership will enter into a joint venture with a Prior Wells
Public Program for the acquisition or development of a specific property, this
Prospectus will be supplemented to disclose the terms of such proposed
investment transaction.  Based upon the General Partners' experience, in
connection with the development of a property which is currently owned by a
Prior Wells Public Program, this would normally occur upon the signing of
legally binding leases with one or more major tenants for commercial space to be
developed on such property, but may occur before or after any such signing,
depending upon the particular circumstances surrounding each potential
investment.  It should be understood that the initial disclosure of any such
proposed transaction cannot be relied upon as an assurance that the Partnership
will ultimately consummate such proposed transaction nor that the information
provided in any such Supplement to this Prospectus concerning any such proposed
transaction will not change after the date of the Supplement.  The only
undeveloped property which is currently owned by any Prior Wells Public Program
in which the General Partners believe that there is a realistic possibility that
the Partnership may invest are the undeveloped portions of the tract of land
located in Clemmons, North Carolina, a portion of which has been developed as a
shopping center owned by a joint venture among Wells Fund VI, Wells Fund VII and
Wells Fund VIII.  (See "PRIOR PERFORMANCE SUMMARY.")

                                       52

<PAGE>
 
     The Partnership may enter into a partnership, joint venture or co-tenancy
with unrelated parties if (i) the management of such partnership, joint venture
or co-tenancy is under the control of the Partnership in that the Partnership or
an Affiliate of the Partnership possesses the power to direct or to cause the
direction of the management and policies of any such partnership, joint venture
or co-tenancy; (ii) the Partnership, as a result of such joint ownership or
partnership ownership of a property, is not charged, directly or indirectly,
more than once for the same services; (iii) the joint ownership, partnership or
co-tenancy agreement does not authorize or require the Partnership to do
anything as a partner, joint venturer or co-tenant with respect to the property
which the Partnership or the General Partners could not do directly because of
the Partnership Agreement; and (iv) the General Partners and their Affiliates
are prohibited from receiving any compensation, fees or expenses which are not
permitted to be paid under the Partnership Agreement.  In the event that any
such co-ownership arrangement contains a provision giving each party a right of
first refusal to purchase the other party's interest, the Partnership may not
have sufficient capital to finance any such buy-out.  (See "RISK FACTORS.")

     The Partnership intends to enter into joint ventures with other publicly
registered Affiliated real estate programs for the acquisition of properties,
but may only do so provided that (i) each such co-venturer has substantially
identical investment objectives as those of the Partnership; (ii) the
Partnership, as a result of such joint ownership or partnership ownership of a
property, is not charged, directly or indirectly, more than once for the same
services; (iii) the compensation payable to the General Partners and their
Affiliates is substantially identical in each program; (iv) the Partnership will
have a right of first refusal to buy if such co-venturer elects to sell its
interest in the property held by the joint venture; and (v) the investment by
the Partnership and such Affiliate are on substantially the same terms and
conditions.  In the event that the co-venturer were to elect to sell property
held in any such joint venture, however, the Partnership may not have sufficient
funds to exercise its right of first refusal to buy the other co-venturer's
interest in the property held by the joint venture.  In the event that any joint
venture with an Affiliated entity holds interests in more than one property, the
interest in each such property may be specially allocated based upon the
respective proportion of funds invested by each co-venturer in each such
property.  Entering into such joint ventures with Affiliated entities will
result in certain conflicts of interest.  (See "RISK FACTORS" and "CONFLICTS OF
INTEREST--Joint Ventures with Affiliates of the General Partners.")

DISPOSITION POLICIES

     The Partnership anticipates that prior to its termination and dissolution,
all of the Partnership's properties will be sold.  The Partnership intends to
hold the various real properties in which it invests until such time as sale or
other disposition appears to be advantageous to achieve the Partnership's
investment objectives or until it appears that such objectives will not be met.
In deciding whether to sell properties, the Partnership will consider factors
such as potential capital appreciation, Cash Flow and federal income tax
considerations, including possible adverse federal income tax consequences to
the Limited Partners.  The General Partners anticipate that the Partnership will
sell existing income-producing properties within ten to 12 years after
acquisition and will sell property acquired for development within ten to 12
years from the date of completion of such development.  However, the General
Partners may exercise their discretion as to whether and when to sell a
property, and the Partnership will have no obligation to sell properties at any
particular time, except in the event that Limited Partners holding a majority of
the Units vote to liquidate the Partnership in response to a formal proxy to
liquidate.  (See "SUMMARY OF PARTNERSHIP AGREEMENT--Proxy to Liquidate.")

     Cash Flow will not be reinvested in newly acquired Partnership Properties,
however, in the discretion of the General Partners, may be held as working
capital reserves, or used to make capital improvements to existing Partnership
Properties.  In addition, Sale Proceeds generally will not be reinvested but
will be distributed to the Partners.  Thus, the Partnership is intended to be
self-liquidating in nature.  However, Sale Proceeds need not be so distributed
if such proceeds are, in the discretion of the General Partners, (i) used to
purchase land underlying any of the Partnership's Properties, (ii) used to buy
out the interest of any co-venturer or joint venture partner in a property which
is jointly owned, (iii) held as working capital reserves, or (iv) used to make
capital improvements to existing Partnership Properties.  Notwithstanding the
above, reinvestment of Sale Proceeds will not occur unless 

                                       53

<PAGE>
 
sufficient cash will be distributed to pay any federal or state income tax
(assuming Limited Partners will be subject to a 35% combined federal and state
tax bracket) created by the sale of the property.

     Although not required to do so, the Partnership will generally seek to sell
its properties for all cash.  The Partnership may, however, accept terms of
payment from a buyer which include purchase money obligations secured by
mortgages as partial payment, depending upon then prevailing economic conditions
customary in the area in which the property being sold is located, credit of the
buyer and available financing alternatives.  Some properties sold by the
Partnership may be sold on the installment basis under which only a portion of
the sales price will be received in the year of sale, with subsequent payments
spread over a number of years.  In such event, the full distribution by the
Partnership of the net proceeds of any sale may be delayed until the notes are
paid, sold or financed.

OTHER POLICIES

     The Partnership will not invest as a limited partner in other limited
partnerships.

     Except in connection with sales of properties by the Partnership where
purchase money obligations may be taken by the Partnership as partial payment,
the Partnership will not make loans to any person, nor will the Partnership
underwrite securities of other issuers, offer securities (except potentially for
purchase money obligations to sellers) in exchange for property, or invest in
securities of other issuers for the purpose of exercising control.
Notwithstanding the foregoing, the Partnership may invest in joint ventures or
partnerships as described above and in a corporation where real estate is the
principal asset and its acquisition can best be effected by the acquisition of
the stock of such corporation, subject to the limitations set forth below.

     In an attempt to comply with the "real estate operating company" exemption
under the Plan Asset Regulations (see "INVESTMENT BY TAX-EXEMPT ENTITIES AND
ERISA CONSIDERATIONS"), the General Partners intend to invest more than 50% of
the Partnership's assets in real estate which is managed or developed and with
respect to which the Partnership will have the right to participate
substantially in the management or development activities.  Specifically, the
General Partners intend to structure the management and development activities
of the Partnership such that at all times more than 50% of the Partnership's
assets are invested in multi-tenant properties with individually negotiated
leases whereby maintenance of the common areas and general maintenance
activities with respect to such properties will be the Partnership's
responsibility and not passed through to the lessees of such properties.

     In addition, in an attempt to qualify for the 90% qualified income
exception to the treatment of the Partnership as a publicly traded partnership
taxable as a corporation under Section 7704 of the Code, the General Partners
intend to operate the Partnership such that at all times more than 90% of the
gross income of the Partnership will be derived from interest, real property
rents (excluding rents which are contingent on the profits of the lessees and
rents from rental of personal property) and gains from the sale of real
property.  (See "FEDERAL INCOME TAX CONSEQUENCES--Publicly Traded
Partnerships.")

     The Partnership will not: (i) issue any Units after the termination of the
Offering or issue Units in exchange for property; (ii) make investments in real
estate mortgages (except in connection with the sale or other disposition of a
property); (iii) make loans to the General Partners or their Affiliates; (iv)
invest in or underwrite the securities of other issuers, including any publicly
offered or traded limited partnership interests, except for permitted temporary
investments pending utilization of Partnership funds as described below in
"CUSTODIAL AGENCY AGREEMENT," provided that following one year after the
commencement of operations of the Partnership no more than 45% of the value of
the Partnership's total assets (exclusive of Government securities and cash
items) will consist of, and no more than 45% of the Partnership's net income
after taxes (for the last four fiscal quarters combined) will be derived from,
securities other than (i) Government securities, or (ii) securities in a
corporation where real estate is the principal asset and the acquisition of such
real estate can best be effected by the acquisition of the stock of such
corporation, provided that any such corporation is either (A) a corporation
which 

                                       54

<PAGE>
 
is a majority owned subsidiary of the Partnership and which is not an investment
company, or (B) a corporation which is controlled primarily by the Partnership,
through which corporation the Partnership engages in the business of acquisition
and operation of real estate and which is not an investment company.


                          CUSTODIAL AGENCY AGREEMENT

     The Partnership has entered into a Custodial Agency Agreement (the
"Custodial Agency Agreement") with The Bank of New York (the "Agent"), whereby
all proceeds of this Offering obtained from Limited Partners, all Partnership
Properties to be acquired by the Partnership, and the net proceeds from any sale
of a Partnership Property will be placed in the custody of the Agent, which will
hold such funds and properties as agent for the Partnership.  The purpose for
entering into the Custodial Agency Agreement is to ensure that Partnership funds
and Partnership Properties are protected against fraud and theft.  The Agent is
not in any way affiliated with the General Partners or their Affiliates.

     The Agent will initially act as the Escrow Agent until the closing of the
Minimum Offering.  Thereafter, under the terms of the Custodial Agency
Agreement, cash obtained from investors representing proceeds of this Offering
will continue to be delivered to the Agent and will be deposited into a
custodial account.  Twenty percent of such Offering proceeds (representing such
partnership expenditures as selling commissions, organizational and offering
expenses and acquisition advisory fees) will immediately be redeposited into a
separate account in the name of the Partnership.  A minimum of 80% of such
proceeds shall be retained in the custodial account and will be invested in
certificates of deposit, short-term debt obligations and interest-bearing
accounts.  All interest and other income earned on the proceeds held by the
Agent in the custodial account, less the applicable fees described below, will
accrue to the benefit of the Partnership and be deposited into the Partnership's
account on a monthly basis.

     When a property to be acquired by the Partnership is identified, upon
written instructions from the Partnership and receipt of an appraisal from an
independent appraiser, the Agent is authorized and directed under the Custodial
Agency Agreement to disburse funds held in the custodial account for the
acquisition of such property.  The purchase price for any property shall not
exceed its appraised value.  Title to properties acquired on behalf of the
Partnership or, in certain instances, title to joint venture or partnership
interests in which the Partnership may invest, will be held in the name of the
Agent, as agent for the Partnership.  Title to properties may be held in any
legally recognized form, including in fee simple, undivided interest, as a co-
tenant or as a lessee.  There is no requirement that any joint venture partner,
co-tenant or other co-owner of properties purchased jointly with the Partnership
also be subject to a custodial agency agreement.

     All properties acquired will be managed by Wells Management Company, Inc.
or by such other management companies that may be designated by the Partnership.
All rents, revenues and other income relating to Partnership Properties shall be
payable to the Partnership, and the Partnership will be responsible for paying
all operating expenses, maintenance, repairs, taxes, insurance and liabilities
relating to such properties and for making distributions of Net Cash From
Operations, if any.

     When the Partnership decides to sell any of its properties, upon written
instruction from the Partnership and the receipt of an appraisal from an
independent appraiser evidencing that the sales price of the property to be sold
is not less than 90% of the appraised value of such property, the Agent will be
authorized to execute such real estate transfer documents as may be necessary to
effect any such sale of a Partnership property.  After the closing, the
Partnership's allocable share of Sale Proceeds shall be paid to the Agent and
deposited into the custodial account.  All such Sale Proceeds will be disbursed
to the Limited Partners and the General Partners of the Partnership directly by
the Agent upon receipt of and pursuant to a list obtained from the General
Partners setting forth the names, amounts to be disbursed and addresses of the
Limited Partners of the Partnership.

                                       55

<PAGE>
 
     The Custodial Agency Agreement provides that the Agent shall in all
instances hold itself out as agent of the Partnership and not as principal in
all dealings with third parties.  The Custodial Agency Agreement prohibits the
Agent from applying funds or properties held on behalf of the Partnership in any
manner except for the exclusive benefit of the Partnership.  While the Agent
will have certain fiduciary duties to the Partnership pursuant to the Custodial
Agency Agreement, the General Partners will not be contracting away their
fiduciary duties under common law, and the existence of the Custodial Agency
Agreement between the Agent and the Partnership will not in any way reduce or
eliminate the fiduciary duties the General Partners have to the Partnership and
the Limited Partners.  Under the Custodial Agency Agreement, the Partnership
agrees to indemnify and hold the agent harmless from any liabilities, losses,
claims, damages and expenses which the Agent might sustain as a result of acting
as agent for the Partnership, provided that any such liability is not the result
of gross negligence or willful misconduct by the Agent.

     The Custodial Agency Agreement provides that the Agent shall be paid during
the term of the Custodial Agency Agreement an annual administrative fee equal to
five basis points ($500 per $1,000,000 held) and an automated cash management
fee of .35% per annum, each of which fees are calculated based on the market
value of assets held as agent for the Partnership.


                           REAL PROPERTY INVESTMENTS

     As of the date of this Prospectus, the Partnership has not acquired nor
contracted to acquire any specific real properties.  The General Partners are
continually evaluating various potential property investments and engaging in
discussions and negotiations with sellers, developers and potential tenants
regarding the purchase and development of properties for the Partnership and
prior programs.  At such time during the negotiations for a specific property as
the General Partners believe that a reasonable probability exists that the
Partnership will acquire such property, this Prospectus will be supplemented to
disclose the negotiations and pending acquisition.  Based upon the General
Partners' experience and acquisition methods, this will normally occur on the
signing of a legally binding purchase agreement for the acquisition of a
specific property, but may occur before or after such signing or upon the
satisfaction or expiration of major contingencies in any such purchase
agreement, depending on the particular circumstances surrounding each potential
investment.  A supplement to this Prospectus will describe any improvements
proposed to be constructed thereon and other information considered appropriate
for an understanding of the transaction.  Further data will be made available
after any pending acquisition is consummated, also by means of a supplement to
this Prospectus, if appropriate.  IT SHOULD BE UNDERSTOOD THAT THE INITIAL
DISCLOSURE OF ANY PROPOSED ACQUISITION CANNOT BE RELIED UPON AS AN ASSURANCE
THAT THE PARTNERSHIP WILL ULTIMATELY CONSUMMATE SUCH PROPOSED ACQUISITION NOR
THAT THE INFORMATION PROVIDED CONCERNING THE PROPOSED ACQUISITION WILL NOT
CHANGE BETWEEN THE DATE OF SUCH SUPPLEMENT AND ACTUAL PURCHASE.

     It is intended that the proceeds of this Offering will be invested in
properties in accordance with the Partnership's investment policies.  In the
event that all of the Units offered hereby are sold, it is anticipated that the
Partnership will invest in four to six properties.  Funds available for
investment in Partnership Properties which are not expended or committed to the
acquisition or development of specific real properties on or before the later of
the second anniversary of the effective date of the Registration Statement or
one year after the termination of the Offering and not reserved for working
capital purposes will be returned to the Limited Partners.  (See "DISTRIBUTIONS
AND ALLOCATIONS" as to when funds shall be deemed committed for this purpose.)

     Adequate insurance coverage will be obtained for all properties in which
the Partnership will invest.

                                       56

<PAGE>
 
                   MANAGEMENT'S DISCUSSION AND ANALYSIS OF 
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS

     As of the date of this Prospectus, the Partnership had not yet commenced
active operations.  The Partnership will not commence active operations until it
has received and accepted subscriptions for a minimum of 125,000 Units
($1,250,000).

     Following achievement of such funding level, subscription proceeds may be
released to the Partnership from escrow and applied to the payment or
reimbursement of selling commissions and other Organization and Offering
Expenses, leaving estimated net proceeds available for investment and operations
of approximately $1,093,750.  (See "ESTIMATED USE OF PROCEEDS.")  Thereafter,
the Partnership will experience a relative increase in liquidity as additional
subscriptions for Units are received, and a relative decrease in liquidity as
net Offering proceeds are expended in connection with the acquisition,
development and operation of Partnership Properties.

     As of the initial date of this Prospectus, the Partnership has not entered
into any arrangements creating a reasonable probability that any specific
property will be acquired by the Partnership.  The number of Partnership
Properties to be acquired by the Partnership will depend upon the number of
Units sold and the resulting amount of the net proceeds available for investment
in properties available to the Partnership.  (See "RISK FACTORS.")

     The General Partners are not aware of any material trends or uncertainties,
favorable or unfavorable, other than national economic conditions affecting real
estate generally, which may be reasonably anticipated to have a material impact
on either capital resources or the revenues or income to be derived from the
operation of Partnership Properties.

     Until required for the acquisition, development or operation of properties,
net Offering proceeds will be kept in short-term, liquid investments.  Because
the Partnership will purchase properties on an all cash basis and the vast
majority of leases for the properties acquired by the Partnership will provide
for tenant reimbursement of operating expenses, it is not anticipated that a
permanent reserve for maintenance and repairs of Partnership properties will be
established.  However, to the extent that the Partnership has insufficient funds
for such purposes, the General Partners will advance to the Partnership an
aggregate amount of up to 1% of Gross Offering Proceeds for maintenance and
repairs of Partnership Properties.  The General Partners also may, but are not
required to, establish reserves from Gross Offering Proceeds, out of Cash Flow
generated by operating properties or out of Nonliquidating Net Sale Proceeds.


                     INVESTMENT BY TAX-EXEMPT ENTITIES AND
                             ERISA CONSIDERATIONS

     While the General Partners have attempted to structure the Partnership in
such a manner that it will be an attractive investment vehicle for Qualified
Plans, IRAs and other tax-exempt entities, in considering an investment in the
Partnership of a portion of the assets of a Retirement Plan, the plan's
fiduciary should consider all applicable provisions of the Code and ERISA.  In
this regard, IRAs which are not sponsored or endorsed by an employer or by an
employee organization and Keogh Plans under which only partners or a sole
proprietor are participants generally are not subject to the provisions of
ERISA; however, fiduciaries of such accounts should review carefully the
exceptions set forth below.  In general, Qualified Plan fiduciaries should
consider: (i) whether the investment is in accordance with the documents and
instruments governing such Qualified Plan; (ii) whether the investment satisfies
the prudence and diversification requirements of Sections 404(a)(1)(B) and
404(a)(1)(C) of ERISA; (iii) whether the investment will result in UBTI to the
Qualified Plan (or to an investing IRA, Keogh Plan or other tax-exempt entity)
(see "FEDERAL INCOME TAX CONSEQUENCES--INVESTMENT BY QUALIFIED PLANS AND OTHER
TAX-EXEMPT ENTITIES"); (iv) whether there is sufficient liquidity for the 
Qualified Plan 

                                       57

<PAGE>
 
after taking this investment into account; (v) the need to value the assets of
the Qualified Plan annually; and (vi) whether the investment would constitute or
give rise to a prohibited transaction under either Section 406 of ERISA or
Section 4975 of the Code.

     ERISA also requires generally that the assets of employee benefit plans be
held in trust and that the trustee, or a duly authorized investment manager
(within the meaning of Section 3(38) of ERISA), have exclusive authority and
discretion to manage and control the assets of the plan.  Persons who are
fiduciaries of employee benefit plans subject to ERISA have certain duties
imposed on them by ERISA and, as noted above, certain transactions between an
employee benefit plan and the parties in interest with respect to such plan
(including fiduciaries) are prohibited.  Similar prohibitions apply to
Retirement Plans under the Code, and IRAs and Keogh Plans covering only self-
employed individuals which are not subject to ERISA are, nevertheless, subject
to the prohibited transaction rules under the Code.  For purposes of both ERISA
and the Code, any person who exercises any authority or control with respect to
the management or disposition of the assets of a Retirement Plan is considered
to be a fiduciary of such Retirement Plan (subject to certain exceptions not
here relevant).

     Potential investors who intend to purchase Units in their IRAs and any
trustee of an IRA or other fiduciary of a Retirement Plan considering an
investment in Units should take into consideration the limited liquidity of an
investment in the Units as it relates to applicable minimum distribution
requirements under the Code for the IRA or other Retirement Plan.  If the Units
are still held in the IRA or Retirement Plan and the Partnership Properties have
not yet been sold at such time as mandatory distributions are required to
commence to the IRA beneficiary or Qualified Plan participant, applicable
provisions of the Code and Regulations 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 then current fair market value of the
Units without any corresponding cash distributions with which to pay the income
tax liability arising out of any such distribution.  (See "RISK FACTORS.")

PLAN ASSETS - GENERALLY

     ERISA provides a comprehensive statutory scheme regarding the investment in
and management of a plan's assets.  While the General Partners have used their
best efforts to structure the Partnership so that the assets of the Partnership
will not be deemed to be assets of the Retirement Plans investing as Limited
Partners ("Plan Assets"), in the event that the assets of the Partnership were
deemed to be Plan Assets, the General Partners would be considered to be plan
fiduciaries under ERISA (and the Code), and certain contemplated transactions
between the Partnership and the General Partners may be deemed to be "prohibited
transactions."  Additionally, if the assets of the Partnership are deemed to be
Plan Assets, the standards of prudence and other provisions of Title I of ERISA
applicable to investments by Retirement Plans would extend (as to all plan
fiduciaries) to the General Partners with respect to investments made by the
Partnership.

PLAN ASSETS

     The definition of Plan Assets was addressed initially by the Department of
Labor in 1975 by the adoption of Interpretive Bulletin 75-2, which provided that
the assets of a corporation or partnership in which an employee benefit plan
invested would not generally be treated as assets of such plan.  The Department
stated that:

          Generally, investment by a plan in securities (within the meaning of
     section 3(20) of the Employee Retirement Income Security Act of 1974) of a
     corporation or partnership will not, solely by reason of such investment,
     be considered to be an investment in the underlying assets of such
     corporation or partnership so as to make such assets of the entity "plan
     assets" and thereby make a subsequent transaction between the party in
     interest and the corporation or partnership a prohibited transaction under
     Section 406 of the Act.

                                       58

<PAGE>
 
     In 1986, the Department of Labor issued regulations (the "Plan Asset
Regulations") relating to the definition of Plan Assets, which adopt the general
statement regarding Plan Assets set forth in Interpretive Bulletin 75-2;
however, the Plan Asset Regulations further provide that assets of investment
entities in which Retirement Plans make equity investments will be treated as
assets of such plans unless such investments are in publicly offered securities,
are in securities offered by an investment company registered under the
Investment Company Act of 1940, or come within one of the specific exemptions
set forth below.  As the Partnership is not a registered investment company, the
exemptions contained in the Plan Asset Regulations which may apply to the
Partnership include:  (i) investments in "publicly offered securities"
(generally interests which are freely transferable, widely-held and registered
with the Securities and Exchange Commission); (ii) investments in interests in
"real estate operating companies;" and (iii) investments in which equity
participation by "benefit plan investors" is not significant.  The Plan Asset
Regulations provide that equity participation in an entity would be
"significant" if at any time 25% or more of the value of any class of equity
interest is held by benefit plan investors.  The term "benefit plan investors"
is broadly defined to include any employee pension or welfare benefit plan,
whether or not subject to ERISA, any plan described in Section 4975(e)(1) of the
Code and any entity whose underlying assets include Plan Assets by reason of
plan investment in the entity.  The General Partners do not anticipate that the
Partnership will qualify for the exemption described in (iii) above.

EXEMPTIONS UNDER PLAN ASSET REGULATIONS

     As noted above, if a Retirement Plan acquires "publicly offered
securities," the assets of the issuer of the securities are not deemed to be
Plan Assets.  Under the Plan Asset Regulations, the definition of publicly
offered securities requires that such securities must be "widely-held," "freely
transferable" and must satisfy certain registration requirements under federal
securities laws.  Although the Partnership should satisfy the registration
requirements under this definition, the determinations of whether a security is
"widely-held" and "freely transferable" are inherently factual matters.   The
Plan Asset Regulations provide that a class of securities will be "widely-held"
if it is held by 100 or more persons.  Accordingly, to preserve the ability of
the Partnership to qualify for this exemption, the General Partners may suspend
the offering of Units to Retirement Plans, if upon the closing of the Minimum
Offering less than 100 persons have acquired each class of Units and, in such
case, would continue the offering to Retirement Plans only after at least 100
persons have acquired each class of Units.

     With respect to the "freely transferable" requirement, the Plan Asset
Regulations provide several examples of restrictions on transferability with
respect to offerings in which the minimum investment is $10,000 or less which,
absent unusual circumstances, will not, either alone or in any combination,
cause the rights of ownership to be considered not "freely transferable."  The
allowed restrictions are based upon restrictions commonly found in public real
estate limited partnerships which are imposed to comply with state and federal
law, to assure continued eligibility for favorable tax treatment and to avoid
certain practical administrative problems.  The Partnership Agreement is
intended to satisfy the freely transferable requirement with respect to the
Units.  It should be noted in this regard, however, that because certain adverse
tax consequences can result if the Partnership were to be characterized as a
"publicly traded partnership" under Section 7704 of the Code (see "FEDERAL
INCOME TAX CONSEQUENCES--Publicly Traded Partnerships"), certain additional
restrictions on the transferability of Units have been incorporated into the
Partnership Agreement which are intended to prevent such reclassification of the
Partnership as a publicly traded partnership (the "Section 7704 Restrictions").
In this regard, the Plan Asset Regulations provide specifically that any
"restriction on, or prohibition against, any transfer or assignment which would
either result in a termination or reclassification of the entity for federal or
state tax purposes" will ordinarily not alone or in combination with other
restrictions affect a finding that securities are "freely transferable."  The
Plan Asset Regulations were promulgated prior to the enactment of Section 7704
of the Code, however, and accordingly, the incorporation of the Section 7704
Restrictions into the Partnership Agreement may have the effect of making the
"publicly offered securities" exemption unavailable to the Partnership.

     On the other hand, if the Department of Labor interprets the Section 7704
Restrictions in the Partnership Agreement consistently with the specific
exemption language in the Plan Asset Regulations set forth above, the
Partnership should qualify for the publicly offered securities exemption
contained in the Plan Asset Regulations.  

                                       59

<PAGE>
 
However, because of the factual nature of the determination and lack of guidance
as to the meaning of the term "freely transferable," particularly in light of
the Section 7704 Restrictions, there can be no assurance that the Partnership
will, in fact, qualify for this exemption.

     Even if the Partnership were not to qualify for the "publicly offered
securities" exemption, the Plan Asset Regulations also provide an exemption from
the Plan Assets definition with respect to securities issued by a "real estate
operating company."  An entity is a real estate operating company if, during the
relevant valuation periods defined in the Plan Asset Regulations, at least 50%
of its assets (other than short-term investments pending long-term commitment or
distribution to investors) valued at cost, are invested in real estate which is
managed or developed and with respect to which the Partnership has the right to
participate substantially in the management or development activities.  The
Partnership intends to devote more than 50% of its assets to management and
development of real estate; however, an example contained in the Plan Asset
Regulations indicates that, although some management and development activities
may be performed by independent contractors rather than by the entity itself, if
over one-half of the entity's properties are acquired subject to long-term
leases under which substantially all management and maintenance activities with
respect to the properties are the responsibility of the lessees thereof, then
the entity is not eligible for the real estate operating company exemption.

     In an attempt to comply with the real estate operating company exemption
under the Plan Asset Regulations, the General Partners intend to structure the
management and development activities of the Partnership such that at all times
more than 50% of the Partnership's assets are invested in multi-tenant
properties with individually negotiated leases whereby maintenance of the common
areas and general maintenance activities with respect to such properties will be
the Partnership's responsibility and not passed through to the lessees of such
properties.  (See "INVESTMENT OBJECTIVES AND CRITERIA.")  Due to the uncertainty
of the application of the standards set forth in the examples in the Plan Asset
Regulations, however, there can be no assurance as to the Partnership's ability
to qualify for the real estate operating company exemption.

PLAN ASSET CONSEQUENCES - PROHIBITED TRANSACTION EXCISE TAX

     If the Partnership were deemed to hold Plan Assets, additional issues
relating to the "Plan Assets" and "prohibited transaction" concepts of ERISA and
the Code arise by virtue of the General Partners' ownership of interests in the
Partnership and the possible relationship between the General Partners or the
Partnership and any Retirement Plan which may purchase Units.  Section 406 of
ERISA and Section 4975 of the Code prohibit Retirement Plans from engaging in
certain transactions with specified parties involving Plan Assets.  These
parties are referred to as "parties in interest," as defined in Section 3(14) of
ERISA, and as "disqualified persons," as defined in Section 4975(e)(2) of the
Code.  These definitions include "persons providing services to the plan" and
certain of their affiliates.  Thus, if the General Partners' interest in the
Partnership were deemed to exceed certain threshold levels set forth in the Code
and ERISA, the Partnership, itself, could be deemed to be a disqualified person
and an investment in Units could be a prohibited transaction; however, the
General Partners do not believe such thresholds have been exceeded with respect
to their interest in the Partnership or that the Partnership should otherwise be
deemed to be a party in interest or a disqualified person.  Further, any
transaction between the Partnership and a party in interest or disqualified
person with respect to an investing Retirement Plan could be a prohibited
transaction if the Partnership were deemed to hold Plan Assets.

     In addition, if the Partnership is deemed to hold Plan Assets, each General
Partner could be characterized as a "fiduciary" with respect to such assets, and
would thus be a "party in interest" under ERISA and a "disqualified person"
under the Code with respect to investing Retirement Plans.  If such relationship
were to exist, various transactions between the General Partners or their
Affiliates and the Partnership could constitute prohibited transactions because
a fiduciary may not deal with Plan Assets in its own interest or represent a
person whose interests are adverse to those of the plan in a transaction
involving Plan Assets.  In addition, it could be argued that, because the
General Partners share in certain Partnership distributions and tax allocations
in a manner disproportionate to their Capital Contributions to the Partnership,
the General Partners are being compensated 

                                       60

<PAGE>
 
directly out of Plan Assets rather than the Partnership assets in exchange for
the provision of services, i.e., establishment of the Partnership and making it
available as an investment to Retirement Plans. If this were the case, absent a
specific exemption applicable to the transaction, a prohibited transaction could
be deemed to have occurred between investing Retirement Plans and the General
Partners.

     If it is determined by the Department of Labor or the IRS that a prohibited
transaction has occurred, the General Partners and any party in interest that
has engaged in any such prohibited transaction would be required to eliminate
the prohibited transaction by reversing the transaction and make good to the
Retirement Plan any loss resulting from the prohibited transaction.  In
addition, each party in interest would be liable to pay an excise tax equal to
15% of the amount involved in the transaction for each year in which the
transaction remains uncorrected.  Moreover, if the fiduciary or party in
interest does not correct the transaction within a specified period, the party
in interest could also be liable for an additional excise tax in an amount equal
to 100% of the amount involved.  Plan fiduciaries who make the decision to
invest in Units could, under certain circumstances, be liable as co-fiduciaries
for actions taken by the Partnership or the General Partners.

     Special rules apply to an investing IRA.  If the Partnership were deemed to
be a party in interest or disqualified person, as described above, the tax-
exempt status of the IRA could be lost by reason of such investment because a
transaction between the Partnership and the account would be deemed under
Section 4975 of the Code to constitute a prohibited transaction.

     It should be noted that even if the assets of the Partnership are deemed,
as the General Partners anticipate, not to be Plan Assets under the Plan Asset
Regulations, Interpretive Bulletin 75-2 indicates that in certain circumstances
an investment in the Partnership by a Retirement Plan may still be a prohibited
transaction.  For example, if a Retirement Plan may, by reason of its
investment, compel the Partnership to invest in a property or engage in
transactions which such Retirement Plan could not enter into directly under the
prohibited transaction rules, then the provisions of Interpretive Bulletin 75-2
and the Plan Asset Regulations would not preclude recharacterization of such
investment as a prohibited transaction.  The General Partners have represented
in this regard that no such arrangements will be entered into with investing
Retirement Plans, and therefore it is unlikely that these provisions of
Interpretive Bulletin 75-2 would be invoked by the Department of Labor.

ANNUAL VALUATION

     Fiduciaries of Retirement Plans are required to determine annually the fair
market value of the assets of such Retirement Plans, typically, as of the close
of a plan's fiscal year.  To enable the fiduciaries of Retirement Plans subject
to the annual reporting requirements of ERISA to prepare reports relating to an
investment in the Partnership, Limited Partners will be furnished with an annual
statement of estimated Unit value.  This annual statement will report the
estimated value of each Unit based upon the estimated amount a Unit holder would
receive if all Partnership assets were sold as of the close of the Partnership's
fiscal year for their estimated values and if such proceeds (without reduction
for selling expenses), together with the other funds of the Partnership, were
distributed in liquidation of the Partnership.  Such estimated values will be
based upon annual appraisals of Partnership Properties performed by the General
Partners, and no independent appraisals will be obtained.  However, the General
Partners are required to obtain the opinion of an independent third party
stating that their estimates of value are reasonable and were prepared in
accordance with appropriate methods for valuing real estate.  For the first
three full fiscal years following the termination of the Offering, the value of
a Unit will be deemed to be $10.00, and no valuations will be performed.  The
estimated value per Unit will be reported to Limited Partners in the
Partnership's next annual or quarterly report on Form 10-K or 10-Q sent to the
Limited Partners for the period immediately following completion of the
valuation process.  There can be no assurance that: (i) the estimated value per
Unit will actually be realized by the Partnership or by the Limited Partners
upon liquidation (in part because estimates do not necessarily indicate the
price at which properties could be sold and because no attempt will be made to
estimate the expenses of selling any property); or (ii) Limited Partners could
realize estimated net asset value if they were to attempt to sell their Units,
because no public market may exist for such Units.

                                       61

<PAGE>
 
                        FEDERAL INCOME TAX CONSEQUENCES

     The following discussion is intended to summarize all of the federal income
tax considerations material to an investment in the Partnership.  This summary
is based upon the Code, Treasury Regulations (including Temporary and Proposed
Regulations) promulgated thereunder ("Regulations"), current positions of the
Internal Revenue Service (the "IRS") contained in Revenue Rulings and Revenue
Procedures, other current administrative positions of the IRS and existing
judicial decisions in effect as of the date of this Prospectus.  Investors
should note that it is not feasible to comment on all aspects of federal, state
and local tax laws that may affect each Limited Partner in the Partnership.  The
federal income tax considerations discussed below are necessarily general in
nature, and their application may vary depending upon a Limited Partner's
particular circumstances.  No representations are made as to state and local tax
consequences.  Further, the Partnership does not intend to request a ruling from
the IRS with respect to any of the federal income tax matters discussed below,
and on certain matters no ruling could be obtained even if requested.

     Investors should also note that a great deal of uncertainty exists with
respect to certain recently enacted and amended provisions of the Code.  There
can be no assurance that the present federal income tax laws applicable to
Limited Partners and the operation of the Partnership will not be further
changed prospectively or retroactively by additional legislation, by new
Regulations, by judicial decisions or by administrative interpretations, any of
which could adversely affect a Limited Partner, nor is there any assurance that
there will not be a difference of opinion as to the interpretation or
application of current federal income tax laws as discussed herein.

     FOR THE FOREGOING REASONS, EACH PROSPECTIVE INVESTOR IS URGED TO CONSULT
WITH HIS OWN TAX ADVISOR WITH RESPECT TO THE FEDERAL, STATE AND LOCAL INCOME TAX
CONSEQUENCES ARISING FROM THE PURCHASE OF UNITS.  NOTHING IN THIS PROSPECTUS (OR
ANY PRIOR OR SUBSEQUENT COMMUNICATION FROM THE GENERAL PARTNERS, THEIR
AFFILIATES, EMPLOYEES OR ANY PROFESSIONAL ASSOCIATED WITH THIS OFFERING) IS OR
SHOULD BE CONSTRUED AS LEGAL OR TAX ADVICE TO A POTENTIAL INVESTOR IN THE
PARTNERSHIP.  INVESTORS SHOULD BE AWARE THAT THE IRS MAY NOT AGREE WITH ALL TAX
POSITIONS TAKEN BY THE PARTNERSHIP AND THAT LEGISLATIVE, ADMINISTRATIVE OR
JUDICIAL DECISIONS MAY REDUCE OR ELIMINATE ANTICIPATED TAX BENEFITS OF AN
INVESTMENT IN THE PARTNERSHIP.

     IT IS NOT ANTICIPATED THAT LIMITED PARTNERS HOLDING CLASS A STATUS UNITS
WILL RECEIVE ANY TAX BENEFITS WHATSOEVER.  THEREFORE, ANY DISCUSSION HEREIN OF
THE AVAILABILITY AND EXTENT OF INCOME TAX BENEFITS TO LIMITED PARTNERS WILL
APPLY PRINCIPALLY TO LIMITED PARTNERS HOLDING CLASS B STATUS UNITS.

     PROSPECTIVE INVESTORS WHO ARE FIDUCIARIES OF RETIREMENT PLANS SHOULD
CAREFULLY READ "INVESTMENT BY TAX-EXEMPT ENTITIES AND ERISA CONSIDERATIONS" AND
"INVESTMENT BY QUALIFIED PLANS AND OTHER TAX-EXEMPT ENTITIES" IN THIS SECTION.

     The discussion below is directed primarily to individual taxpayers who are
citizens of the United States.  Accordingly, persons who are trusts, corporate
investors in general, corporate investors that are subject to specialized rules
(such as Subchapter S corporations) and any potential investor who is not a
United States citizen are cautioned to consult their own personal tax advisors
before investing in the Partnership.

TAX OPINION

     The Partnership retained Holland & Knight LLP ("Counsel") to render an
opinion concerning the material federal income tax issues relating to an
investment in the Partnership (the "Tax Opinion").  Potential investors 

                                       62

<PAGE>
 
should be aware that the opinions of Counsel in the Tax Opinion are based upon
the accuracy of the facts described in this Prospectus and facts represented to
Counsel by the General Partners, and assume that the Partnership will be
operated strictly in accordance with the Partnership Agreement. The accuracy of
such facts and representations is absolutely critical to the accuracy of the Tax
Opinion, and any alteration of the facts may adversely affect the opinions
rendered. Furthermore, the opinions of Counsel in the Tax Opinion are based upon
existing law, applicable Regulations and current published administrative
positions of the IRS contained in Revenue Rulings, Revenue Procedures and
judicial decisions, all of which are subject to change either prospectively or
retroactively. Changes in the Code and the Regulations subsequent to the date of
the Tax Opinion are not addressed therein, and any such changes could have a
material adverse effect upon the tax treatment of an investment in the
Partnership.

     In reliance on certain representations and assumptions described herein and
in the Tax Opinion, and subject to the qualifications set forth herein and in
the Tax Opinion, Counsel in the Tax Opinion concludes that, in the aggregate,
substantially more than half of the material federal income tax benefits, in
terms of their financial impact on a typical investor, will more likely than not
be realized by an investor in the Partnership, and that the following material
tax issues are more likely than not to have a favorable outcome on the merits
for federal income tax purposes if challenged by the IRS, litigated and
judicially decided:

     (1) The Partnership will be classified as a partnership for federal income
tax purposes and not as an association taxable as a corporation;

     (2) The Partnership will not be classified as a "publicly traded
partnership" under Section 7704 of the Code since the Partnership Agreement
limits transfers of Units, except for transfers of Units which satisfy
applicable safe harbors from "publicly traded partnership" status adopted by the
IRS;

     (3) A Limited Partner's interest in the Partnership will be treated as a
passive activity;

     (4) Partnership items of income, gain, loss, deduction and credit will be
allocated among the General Partners and the Limited Partners substantially in
accordance with the allocation provisions of the Partnership Agreement;

     (5) The Partnership will be treated for income tax purposes as the owner of
Partnership Properties, title to which is held in the name of the Agent under
the terms of the Custodial Agency Agreement;

     (6) The activities contemplated by the Partnership will be considered
activities entered into for profit by the Partnership; and

     (7) The Partnership is not currently required to register as a tax shelter
with the IRS under Section 6111 of the Code prior to the offer and sale of the
Units based upon the General Partners' representation that the "tax shelter
ratio" (which is generally determined by dividing an investor's share of
aggregate deductions from the investment, determined without regard to income,
by the amount of the investor's capital contributions) with respect to an
investment in the Partnership will not exceed 2 to 1 for any investor as of the
close of any year in the Partnership's first five calendar years.

     Investors should note that any statement that it is "more likely than not"
that a tax position would be sustained means that in Counsel's judgment at least
a 51% chance of prevailing exists if the IRS were to challenge the allowability
of such tax position and such challenge were to be litigated and judicially
decided.

     It should be further noted that Counsel in the Tax Opinion is unable to
form opinions as to the probable outcome of certain material tax aspects of the
transactions described in this Prospectus if challenged by the IRS, litigated
and judicially decided, including (i) the deductibility of and timing of
deductions for certain payments made by the Partnership, including but not
limited to fees paid to the General Partners and their Affiliates, (ii) the
issue of whether the Partnership will be considered to hold any or all of its
properties primarily for sale to customers in 


                                       63

<PAGE>
 
the ordinary course of business, and (iii) whether the Partnership will be
classified as a "tax shelter" under Section 6662(d) of the Code for purposes of
determining certain potential exemptions from the applicability of the accuracy-
related penalty provisions. (See "RISK FACTORS.")

     In addition, potential investors should note that the IRS may also attempt
to disallow or limit some of the tax benefits derived from an investment in the
Partnership by applying certain provisions of the Code at the individual or
partner level rather than at the partnership level. In this connection, Counsel
in the Tax Opinion gives no opinion or conclusion as to the tax consequences to
Limited Partners with regard to any material tax issue which impacts at the
individual or partner level and is dependent upon an individual Limited
Partner's tax circumstances, including but not limited to, issues relating to
the alternative minimum tax, investment interest limitations or the application
of Section 183 of the Code at the partner level. Accordingly, potential
investors are urged to consult with and rely upon their own tax advisors with
respect to all tax issues which impact at the partner or individual level.

     As of the date of the Tax Opinion, no properties have been acquired by the
Partnership, nor has the Partnership entered into any contracts to acquire any
properties. Therefore, it is impossible at this time for Counsel to opine on the
application of the federal income tax law to the specific facts which will exist
when properties are acquired by the Partnership.

     Neither the Tax Opinion nor this description of the tax consequences of an
investment in the Partnership is a guarantee of the tax results of an investment
in the Partnership, nor does either have any binding effect or official status
of any kind. No assurance can be given that the conclusions reached in the Tax
Opinion would be sustained by a court if such were contested by the IRS. The Tax
Opinion should not be viewed as a guarantee that the income tax effects
described in this Prospectus will be achieved or that a court would hold that
there is "substantial authority" for the positions taken by the Partnership with
respect to any income tax issues.

PARTNERSHIP STATUS GENERALLY

     The ability to obtain the income tax attributes anticipated from an
investment in Units of the Partnership depends upon the classification of the
Partnership as a partnership for federal income tax purposes and not as an
association taxable as a corporation.  The General Partners do not intend to
request a ruling from the IRS as to the classification of the Partnership as a
partnership for income tax purposes.

     In this regard, Regulations regarding entity classification have been
issued which supersede the previous Regulations which, in effect, operated to
classify an entity as a partnership unless such entity had more corporate
characteristics than noncorporate characteristics.  The new "Check-the-Box"
Regulations provide that a business entity that is not otherwise required to be
classified as a corporation ("eligible entity") may elect its classification for
federal income tax purposes.  Under the new Regulations, an "eligible entity"
that has at least two members will be treated as a partnership in the absence of
an election.  Accordingly, unless the Partnership is deemed to be taxable as a
corporation pursuant to the application of the publicly traded partnership rules
discussed below, the Partnership will qualify as an "eligible entity" and need
not make any election to be treated as a partnership for federal income tax
purposes.

     Based upon the new Regulations, IRS rulings and judicial decisions under
Section 7701(a) of the Code, all of which are subject to change, and based upon
certain representations of the General Partners and other assumptions, Counsel
in the Tax Opinion has concluded that the Partnership will more likely than not
be treated as a partnership for federal income tax purposes and not as an
association taxable as a corporation, if such issue were challenged by the IRS,
litigated and judicially decided.  In rendering such opinion, Counsel has also
relied upon the fact that the Partnership is duly organized as a limited
partnership under the laws of the State of Georgia and upon the representation
by the General Partners that the Partnership will be organized and operated
strictly in accordance with the provisions of the Partnership Agreement.

                                       64

<PAGE>
 
     In the event that the Partnership, for any reason, were to be treated for
federal income tax purposes as an association taxable as a corporation, the
Partners of the Partnership would be treated as stockholders with the following
results, among others: (i) the Partnership would become a taxable entity subject
to the federal income tax imposed on corporations; (ii) items of income, gain,
loss, deduction and credit would be accounted for by the Partnership on its
federal income tax return and would not flow through to the Partners; and (iii)
distributions of cash would generally be treated as dividends taxable to the
Partners at ordinary income rates, to the extent of current or accumulated
earnings and profits, and would not be deductible by the Partnership in
computing its income tax.

     The remaining summary of federal income tax consequences in this Section
assumes that the Partnership will be classified as a partnership for federal
income tax purposes.

PUBLICLY TRADED PARTNERSHIPS

     Classification of the Partnership as a "publicly traded partnership" could
result in (a) the Partnership being taxable as a corporation (see "Partnership
Status Generally" above), and (b) the treatment of net income of the Partnership
as portfolio income rather than passive income (see "Passive Loss Limitations"
below).

     A publicly traded partnership is generally defined under Section 7704 of
the Code as any partnership whose interests are traded on an established
securities market or are readily tradeable on a secondary market or the
substantial equivalent thereof.  In this regard, Regulations have been issued
(the "Section 7704 Regulations") which provide guidance on such classification
and certain safe harbor exclusions from classification as a publicly traded
partnership.

     Specifically, the Section 7704 Regulations contain definitions of what
constitutes an established securities market and a secondary market or the
substantial equivalent thereof and what transfers may be disregarded in
determining whether such definitions are satisfied with respect to the
activities of a partnership.  The Section 7704 Regulations further provide
certain safe harbors (the "secondary market safe harbors") which, after taking
into consideration all transfers other than those deemed disregarded, may be
satisfied in order to avoid classification of such transfers as being made on a
secondary market or the substantial equivalent thereof.  One of the secondary
market safe harbors provides that interests in a partnership will not be
considered tradeable on a secondary market or the substantial equivalent thereof
if the sum of the partnership interests transferred during any taxable year,
other than certain disregarded transfers, does not exceed 2% of the total
interest in the partnership's capital or profits.  Disregarded transfers
include, among other things, transfers by gift, transfers at death, transfers
between family members, distributions from a qualified retirement plan and block
transfers, which are defined as transfers by a partner during any 30 calendar
day period of partnership units representing more than 2% of the total interest
in a partnership's capital or profits.  Another safe harbor from classification
as a publicly traded partnership dealing with redemption and repurchase
agreements is also provided in the Section 7704 Regulations.  The Section 7704
Regulations also make it clear that the failure to satisfy a safe harbor
provision under the Regulations will not cause a partnership to be treated as a
publicly traded partnership if, after taking into account all facts and
circumstances, partners are not readily able to buy, sell or exchange their
partnership interests in a manner that is comparable, economically, to trading
on an established securities market.

     The General Partners do not believe that Units in the Partnership are
traded on an established securities market or a secondary market or a
substantial equivalent thereof as defined in the Section 7704 Regulations.  The
General Partners have further represented that they do not intend to cause the
Units to be traded on an established securities market or a secondary market in
the future.  Further, the Partnership Agreement limits Unit transfers of all
types to transfers of Units which satisfy an applicable safe harbor contained in
the Section 7704 Regulations (or any other applicable safe harbor from "publicly
traded partnership" status which may be adopted by the IRS).  The General
Partners have represented that the Partnership will be operated strictly in
accordance with the Partnership Agreement and that they will void any transfers
or assignments of Units if they believe that such transfers or assignments will
cause the Partnership to be treated as a publicly traded partnership under the
Section 7704 Regulations or any Regulations adopted by the IRS in the future.

                                       65

<PAGE>
 
     Based upon representations of the General Partners, and assuming the
Partnership will be operated strictly in accordance with the terms of the
Partnership Agreement, Counsel in the Tax Opinion has concluded that it is more
likely than not the Partnership will not be classified as a publicly traded
partnership under Section 7704 of the Code, if such issue were challenged by the
IRS, litigated and judicially decided.  However, due to the complex nature of
the safe harbor provisions contained in the Section 7704 Regulations with
respect to such provisions and because any determination in this regard will
necessarily be based upon future facts not yet in existence at this time, no
assurance can be given that the IRS will not challenge this conclusion or that
the Partnership will not, at some time in the future, be deemed to be a publicly
traded partnership.

     Even if the Partnership were deemed to be a publicly traded partnership,
however, Section 7704(c) of the Code provides an exception to taxation of an
entity as a corporation if 90% or more of the gross income of such entity for
each taxable year consists of "qualifying income."  Qualifying income includes
interest, real property rents and gain from the sale or other disposition of
real property.  According to the legislative history of Section 7704, however,
qualifying income does not include real property rents which are contingent on
the profits of the lessees or income from the rental or lease of personal
property.  The General Partners intend to operate the Partnership in such a
manner as to qualify for the 90% qualifying income exception.  (See "INVESTMENT
OBJECTIVES AND CRITERIA.")  Investors should note, however, that even if the
Partnership satisfies the qualifying income exception, being deemed to be a
publicly traded partnership would result in certain other material adverse tax
consequences to Limited Partners, including the treatment of net income of the
Partnership as portfolio income rather than passive income.  (See "Passive Loss
Limitations" below.)

GENERAL PRINCIPLES OF PARTNERSHIP TAXATION

     Under the Code, no federal income tax is paid by a partnership.
Accordingly, if as anticipated the Partnership is treated as a partnership for
federal income tax purposes, the Partnership will not be treated as a separate
taxable entity subject to federal income tax, but instead each Partner will be
required to report on his federal income tax return for each year his
distributive share of the Partnership's items of income, gain, loss, deduction
or credit for that year, without regard to whether any actual cash distributions
have been made to him.  Investors should note that a Partner's share of the
taxable income of the Partnership, and a Partner's income tax liability
resulting therefrom, may exceed a Partner's cash distributions from the
Partnership.

     The Partnership will furnish to each Partner and any assignee of Units on
an annual basis the information necessary for preparation of his federal income
tax return.  Investors should note that information returns filed by the
Partnership will be subject to audit by the IRS and that the Commissioner of the
IRS has announced that the IRS will devote greater attention to the proper
application of the tax laws to partnerships.  (See "Audits" below.)

ANTI-ABUSE RULES

     As noted under "General Principles of Partnership Taxation" above,
partnerships as such are not liable for income taxes imposed by the Code.  In
December 1994, however, Regulations were adopted setting forth "anti-abuse"
rules under the Code provisions applicable to partnerships, which rules
authorize the Commissioner of Internal Revenue to recast transactions involving
the use of partnerships either to reflect the underlying economic arrangement or
to prevent the use of a partnership to circumvent the intended purpose of any
provision of the Code.  If any of the transactions entered into by the
Partnership were to be recharacterized under these rules, or the Partnership,
itself, were to be recast as a taxable entity under these rules, material
adverse tax consequences to all of the Partners would occur as otherwise
described herein.  In this regard, the General Partners are not aware of any
fact or circumstance which could cause the IRS to exercise its authority under
these rules to recast any of the transactions to be entered into by the
Partnership or to restructure the Partnership itself.

                                       66

<PAGE>
 
BASIS LIMITATIONS

     A Limited Partner may not deduct his share of Partnership losses and
deductions in excess of the adjusted basis of his Partnership interest
determined as of the end of the taxable year.  Losses which exceed a Limited
Partner's basis will not be allowed but may be carried over indefinitely and
claimed as a deduction in a subsequent year to the extent that such Limited
Partner's adjusted basis in his Units has increased above zero.  A Limited
Partner's adjusted basis in his Units will include his cash investment in the
Partnership along with his pro rata share of any Partnership liabilities as to
which no Partner is personally liable.  A Limited Partner's basis in his Units
will be increased by his distributive share of the Partnership's taxable income
and decreased (but not below zero) by his distributive share of the
Partnership's losses and by the amount of any cash distributions which are made
to him.  A cash distribution to a Limited Partner will generally constitute a
return of capital to the extent of the basis of his Units but, in the event that
a Limited Partner has no remaining basis in his Units, will generally be taxable
to him as gain from the sale of his Units.  (See "Sales of Limited Partnership
Units" below.)

PASSIVE LOSS LIMITATIONS

     The Code substantially restricts the ability of many taxpayers (including
individuals, estates, trusts, certain closely-held corporations and certain
personal service corporations) to deduct losses derived from so-called "passive
activities."  Passive activities generally include any activity involving the
conduct of a trade or business in which the taxpayer does not materially
participate (including the activity of a limited partnership in which the
taxpayer is a limited partner) and certain rental activities (including the
rental of real estate).  In the opinion of Counsel, it is more likely than not
that a Limited Partner's interest in the Partnership will be treated as a
passive activity, if such issue were challenged by the IRS, litigated and
judicially decided.  Accordingly, income and loss of the Partnership, other than
interest or other similar income earned on temporary investments and working
capital reserves (which would constitute portfolio income), will constitute
passive activity income and passive activity loss, as the case may be, to
Limited Partners.

     Generally, losses from passive activities are deductible only to the extent
of a taxpayer's income or gains from passive activities and will not be allowed
as an offset against other income, including salary or other compensation for
personal services, active business income or "portfolio income," which includes
nonbusiness income derived from dividends, interest, royalties, annuities and
gains from the sale of property held for investment.  Passive activity losses
that are not allowed in any taxable year are suspended and carried forward
indefinitely and allowed in subsequent years as an offset against passive
activity income in future years.

     Upon a taxable disposition of a taxpayer's entire interest in a passive
activity to an unrelated party, suspended losses with respect to that activity
will then be allowed as a deduction against: (i) first, any remaining income or
gain from that activity including gain recognized on such disposition; (ii)
then, net income or gain for the taxable year from other passive activities; and
(iii) finally, any other non-passive income or gain.  Regulations provide,
however, that similar undertakings which are under common control and owned by
pass-through entities such as partnerships are generally aggregated into a
single activity.  Accordingly, it is unlikely that suspended passive activity
losses derived from a specific Partnership Property would be available to
Limited Partners to offset non-passive income from other sources until the sale
or other disposition of all Partnership Properties has been consummated.

     The Code provides that the passive activity loss rules will be applied
separately with respect to items attributable to each publicly traded
partnership.  Accordingly, if the Partnership were deemed to be a publicly
traded partnership, Partnership losses, if any, would be available only to
offset future non-portfolio income of the Partnership.  In addition, if the
Partnership were deemed to be a publicly traded partnership which is not treated
as a corporation because of the qualifying income exception, Partnership income
would generally be treated as portfolio income rather than passive income.  (See
"Publicly Traded Partnerships" above.)

                                       67

<PAGE>
 
AT RISK LIMITATIONS

     The deductibility of Partnership losses is limited further by the "at risk"
limitations in the Code.  Limited Partners who are individuals, estates, trusts
and certain closely-held corporations are not allowed to deduct Partnership
losses in excess of the amounts which such Limited Partners are determined to
have "at risk" at the close of the Partnership's year.  Generally, a Limited
Partner's amount "at risk" will include the amount of his cash Capital
Contribution to the Partnership.  A Limited Partner's amount "at risk" will be
reduced by his allocable share of Partnership losses and by Partnership
distributions and increased by his allocable share of Partnership income.  Any
deductions which are disallowed under this limitation may be carried forward
indefinitely and utilized in subsequent years to the extent that a Limited
Partner's amount "at risk" is increased in those years.

ALLOCATIONS OF PROFIT AND LOSS

     Allocations of Net Income, Net Loss, depreciation, amortization and cost
recovery deductions and Gain on Sale are described in this Prospectus in the
Section entitled "DISTRIBUTIONS AND ALLOCATIONS."  Investors should note in this
regard that the Partnership Agreement defines the terms "Net Income" and "Net
Loss" to mean the net income or loss realized or recognized by the Partnership
for a fiscal year, as determined for federal income tax purposes, including any
income exempt from tax, but excluding all deductions for depreciation,
amortization and cost recovery and Gain on Sale.  (See "GLOSSARY.")

     Generally, partnership items of income, gain, loss, deduction and credit
are allocated among partners as set forth in the relevant partnership agreement
pursuant to Section 704(a) of the Code.  Section 704(b) provides, however, that
if an allocation to a partner under the partnership agreement of income, gain,
loss, deduction or credit (or items thereof) does not have substantial economic
effect, such allocation will instead be made in accordance with the partner's
interest in the partnership (determined by taking into account all facts and
circumstances).

     The Partnership has not received an advance ruling with respect to whether
its allocations of profits and losses will be recognized for federal income tax
purposes, and the IRS may attempt to challenge the allocations of profits and
losses made by the Partnership, which challenge, if successful, could adversely
affect the Limited Partners by changing their respective shares of taxable
income or loss.  No assurance can be given that the IRS will not challenge one
or more of the special allocation provisions contained in the Partnership
Agreement.

     Regulations under Section 704(b) of the Code (the "Section 704(b)
Regulations") provide complex rules for determining whether allocations will be
deemed to have economic effect, whether the economic effect of allocations will
be deemed to be substantial and whether allocations not having substantial
economic effect will be deemed to be made in accordance with a partner's
interest in the partnership.

     The relevant portions of the Section 704(b) Regulations provide generally
that an allocation will be considered to have economic effect if: (i) partners'
capital accounts are determined and maintained in accordance with the Section
704(b) Regulations; (ii) upon the liquidation of the partnership, liquidating
distributions are made in accordance with the positive capital account balances
of the partners after taking into account all capital account adjustments for
the year during which such liquidation occurs; and (iii) the partnership
agreement contains a "qualified income offset" provision and the allocation in
question does not cause or increase a deficit balance in a partner's capital
account at the end of the partnership's taxable year.  A partnership agreement
contains a "qualified income offset" if it provides that a partner who
unexpectedly receives an adjustment, allocation or distribution of certain items
which causes a deficit or negative capital account balance (which means
generally that the sum of losses allocated and cash distributed to a partner
exceeds the sum of his capital contributions to the partnership and any income
allocated to such partner), will be allocated items of income and gain in an
amount and manner sufficient to eliminate the deficit balance as quickly as
possible.

     The Partnership Agreement (i) provides for the determination and
maintenance of Capital Accounts pursuant to the Section 704(b) Regulations, (ii)
provides that liquidation proceeds are to be distributed in accordance 

                                       68

<PAGE>
 
with Capital Accounts, and (iii) contains a qualified income offset provision.
(See "DISTRIBUTIONS AND ALLOCATIONS.") The qualified income offset provision in
the Partnership Agreement has the effect of prohibiting a Limited Partner from
being allocated items of loss or deduction which would cause his Capital Account
to be reduced below zero.

     It should be further noted, however, that the Partnership Agreement
contains a provision specially allocating deductions for depreciation,
amortization and cost recovery to Limited Partners holding Class B Status Units
up to the amount which would reduce their Capital Accounts to zero.  In an
attempt to ensure that Limited Partners holding Class B Status Units will bear
the risk of actual economic loss in the event that a Partnership Property is
sold at a loss, the Partnership Agreement also provides for a special allocation
of Nonliquidating Net Sale Proceeds in favor of Limited Partners holding Class A
Status Units which applies only if a Partnership Property is sold for less than
its original purchase price.  Under this provision, Limited Partners holding
Class A Status Units are allocated the first Sale Proceeds generated from any
such sale in an amount equal to the excess of the original purchase price of
such Partnership Property over the sale price of the Partnership Property sold
but not in excess of the amount of the special allocation to Limited Partners
holding Class B Status Units of deductions for depreciation, amortization and
cost recovery with respect to the specific Partnership Property sold.

     A Limited Partner who acquires Units from a prior owner should note that
the Partnership Agreement also provides for a special allocation of Gain on Sale
to Limited Partners holding Class B Status Units in an amount equal to the
deductions for depreciation, amortization and cost recovery which were
previously allocated to such Units, which special allocation could have the
effect of allocating substantial income to the new Limited Partner upon a sale
or other disposition of a Partnership Property caused by the special allocation
of deductions for depreciation, amortization and cost recovery previously
allocated to the prior Limited Partner even though such new Limited Partner
would not have received any benefit from such prior allocation of deductions.

     Even if the allocations of profits and losses of a partnership are deemed
to have economic effect under the Section 704(b) Regulations, however, an
allocation will not be upheld unless the economic effect of such allocation is
"substantial."  In this regard, the Section 704(b) Regulations generally provide
that the economic effect of an allocation is "substantial" if there is a
reasonable possibility that the allocation will affect the dollar amounts to be
received by partners from a partnership, independent of tax consequences.  The
economic effect of an allocation is presumed not to be substantial if there is a
strong likelihood that the net adjustments to the partner's capital account for
any taxable year will not differ substantially from the net adjustments which
would have been made for such year in the absence of such allocation and the
total tax liability of the partners for such year is less than it would have
been in the absence of such allocations.  The economic effect will also be
presumed not to be substantial where:  (i) the partnership agreement provides
for the possibility that the allocation will be largely offset by one or more
other allocations; (ii) the net adjustments to the partners' capital accounts
for the taxable years to which the allocations relate will not differ
substantially from the net adjustments which would have been recorded in such
partners' respective capital accounts for such years if the original allocations
and the offsetting allocations were not contained in the partnership agreement;
and (iii) the total tax liability of the partners for such year is less than it
would have been in the absence of such allocations.  With respect to the
foregoing provision, the Section 704(b) Regulations state that original
allocations and offsetting allocations will not be deemed to not be substantial
if, at the time the allocations become part of the partnership agreement, there
is a strong likelihood that the offsetting allocations will not, in large part,
be made within five years after the original allocations are made.  The Section
704(b) Regulations further state that for purposes of testing substantiality,
the adjusted tax basis of partnership property will be presumed to be the fair
market value of such property, and adjustments to the adjusted tax basis of
partnership property (such as depreciation or cost recovery deductions) will be
presumed to be matched by corresponding changes in the property's fair market
value.

     There are no assurances that the IRS will not challenge the special
allocation of Partnership deductions for depreciation, amortization and cost
recovery to Limited Partners holding Class B Status Units or other allocations
set forth in the Partnership Agreement on the basis that such allocations are
either "insubstantial," within the meaning of the Section 704(b) Regulations, or
otherwise fail to comply with the Section 704(b) Regulations.

                                       69

<PAGE>
 
     If the allocations of profits and losses set forth in a partnership
agreement are deemed not to have substantial economic effect, the allocations
are then to be made in accordance with the partners' interests in the
partnership as determined by taking into account all facts and circumstances.
The Section 704(b) Regulations provide in this regard that a partner's interest
in a partnership will be determined by taking into account all facts and
circumstances relating to the economic arrangement of the partners, including:
(i) the partners' relative contributions to the partnership; (ii) the interests
of the partners in economic profits and losses (if different from those in
taxable income or loss); (iii) the interests of the partners in cash flow and
other nonliquidating distributions; and (iv) the rights of the partners to
distributions of capital upon liquidation.

     Since the Partnership Agreement: (i) provides for the determination and
maintenance of Capital Accounts in accordance with the Section 704(b)
Regulations; (ii) provides that liquidation proceeds will be distributed to the
Partners in accordance with Capital Accounts; (iii) contains a qualified income
offset provision; and (iv) shifts the economic risk of loss to the Limited
Partners holding Class B Status Units, assuming the allocations of deductions
for depreciation, amortization and cost recovery to such Limited Partners were
matched by corresponding reductions in the fair market value of the
Partnership's Property; and assuming the accuracy of the representations of the
General Partners, including that the Partnership will be operated strictly in
accordance with the terms of the Partnership Agreement, Counsel has concluded
that it is more likely than not that Partnership items of income, gain, loss,
deduction and credit will be allocated among the General Partners and the
Limited Partners substantially in accordance with the allocation provisions of
the Partnership Agreement.

RISK OF TAXABLE INCOME WITHOUT CASH DISTRIBUTIONS

     A partner in a partnership is required to report his allocable share of the
partnership's taxable income on his personal income tax return regardless of
whether or not he has received any cash distributions from the partnership.  For
example, a Limited Partner electing Class A Status Units who participates in the
Distribution Reinvestment Plan will be allocated his share of the Partnership's
Net Income and Gain on Sale (including Net Income and Gain on Sale allocable to
Units acquired pursuant to the Distribution Reinvestment Plan) even though such
Partner would receive no cash distributions from the Partnership.  In addition,
a Limited Partner electing Class A Status who purchases Units pursuant to the
Deferred Commission Option will be allocated his share of the Partnership's Net
Income with respect to such Units even though Net Cash From Operations otherwise
distributable to such Limited Partner will instead be paid to third parties to
satisfy the deferred commission obligations with respect to such Units for a
period of seven years after the termination of the Offering.  (See "PLAN OF
DISTRIBUTION.")  The Partnership Agreement also provides for a "qualified income
offset," as described hereinabove, which could result in the allocation of
income or gain to a Limited Partner in the absence of cash distributions from
the Partnership.  There are no assurances that a Limited Partner will not be
allocated items of Partnership income or gain in an amount which gives rise to
an income tax liability in excess of cash, if any, received from the Partnership
for the tax year in question, and investors are urged to consult with their
personal tax advisors in this regard.

INVESTMENT BY QUALIFIED PLANS AND OTHER TAX-EXEMPT ENTITIES

     Although the General Partners have used their best efforts to structure the
Partnership's activities to avoid having the Partnership's income characterized
as UBTI, any person who is a fiduciary of an IRA, Keogh Plan, Qualified Plan or
other tax-exempt entity (collectively referred to as "Exempt Organizations")
considering an investment in the Units should be aware that some risk remains
that income derived from ownership of Units may be subject to federal income tax
in the event that any portion of the Partnership's income is deemed to be UBTI
(generally defined as income derived from any unrelated trade or business
carried on by a tax-exempt entity or by a partnership of which it is a member).
A trustee of a charitable remainder trust should be aware that if any portion of
the income derived from its ownership of Units is deemed to be UBTI, the trust
will lose its exemption from income taxation with respect to all of its income
for the tax year in question.  (See "Investment by Charitable Remainder Trusts"
below.)  A tax-exempt Limited Partner (other than a charitable remainder trust)
which has UBTI in any tax year from all sources of more than $1,000 will be
subject to taxation on such income.

                                       70

<PAGE>
 
     While the types of Partnership income and gain which should be realized by
investing Exempt Organizations would not generally constitute UBTI, such income
would constitute UBTI if the Partnership were to own "debt-financed property"
which is subject to "acquisition indebtedness."  The portion of income or gain
from "debt-financed property" that will constitute UBTI is based on the ratio of
the "average acquisition indebtedness" to the basis of the property.  In
computing the portion of gain from a sale which constitutes UBTI, "average
acquisition indebtedness" means the highest amount of the acquisition
indebtedness with respect to such property during the 12 month period ending on
the date of sale while, for determining the portion of income from sources other
than a sale, "average acquisition indebtedness" means the average monthly level
of acquisition indebtedness during the taxable year for the year in which such
income was recognized.  Acquisition indebtedness includes: (i) indebtedness
incurred in acquiring or improving property; (ii) indebtedness incurred before
the acquisition or improvement of property if such indebtedness would not have
been incurred but for such acquisition or improvement; and (iii) indebtedness
incurred after the acquisition or improvement of property if such indebtedness
would not have been incurred but for such acquisition or improvement and the
incurrence of such indebtedness was reasonably foreseeable at the time of such
acquisition or improvement.

     The Partnership will under no circumstances incur indebtedness to acquire
Partnership Properties.  The Partnership's authority to incur indebtedness
thereafter may be exercised only in limited circumstances.  Specifically, the
General Partners have the authority to incur indebtedness only in the event that
they deem such borrowing necessary to finance improvements of its properties, to
protect the capital previously invested in a property, to protect the value of
the Partnership's investment in a property or to make a property more attractive
for sale or lease.  (See "INVESTMENT OBJECTIVES AND CRITERIA--Borrowing
Policies.")  The General Partners have represented, however, that they will not
cause the Partnership to incur indebtedness unless the Partnership first
receives an opinion of counsel or an opinion from its tax accountants that the
proposed indebtedness more likely than not will not cause income of the
Partnership to be characterized as UBTI.  Investors should be aware, however,
that any such opinion would be is based upon various representations and
assumptions, and would have no binding effect on the IRS or any court.
Accordingly, no assurance can be given that the conclusions reached in any such
opinion, if contested, would be sustained by a court, or that any such
indebtedness to be obtained by the Partnership in the future would not cause the
income allocated to Limited Partners that are tax-exempt entities to be taxed as
UBTI.  In addition, Partnership income could also constitute UBTI in the event
that the Partnership were deemed to hold Partnership Properties primarily for
sale to customers in the ordinary course of business.  (See "Property Held
Primarily for Sale" below.)

     Any person who is a fiduciary of an Exempt Organization considering an
investment in Units should also consider the impact of minimum distribution
requirements under the Code.  The Code provides generally that certain minimum
distributions from Retirement Plans must be made commencing no later than the
April 1st following the calendar year during which the recipient attains age 
70 1/2.  Accordingly, if Units are still held by Retirement Plans and 
Partnership Properties have not yet been sold at such time as mandatory
distributions are required to commence to an IRA beneficiary or a Qualified Plan
participant, it is likely that a distribution in kind of the Units will be
required to be made, which distribution will be includable in the taxable income
of said IRA beneficiary or Qualified Plan participant for the year in which the
Units are received at the fair market value of the Units without any
corresponding cash distributions with which to pay the income tax liability
arising out of any such distribution. In certain circumstances, a distribution
in kind of the Units may be deferred beyond the date for required distributions,
but only upon a showing of compliance with the minimum distribution requirements
of the Code by reason of distributions from other Retirement Plans established
for the benefit of the recipient. Compliance with these requirements is complex,
however, and potential investors are urged to consult with and rely upon their
individual tax advisors with regard to all matters concerning the tax effects of
distributions from Retirement Plans. No assurances can be given that Partnership
Properties will be sold or otherwise disposed of in a fashion which would permit
sufficient liquidity in any Retirement Plan holding Units for the Retirement
Plan to be able to avoid making a mandatory distribution in kind of Units. ("See
"RISK FACTORS.")

                                       71

<PAGE>
 
INVESTMENT BY CHARITABLE REMAINDER TRUSTS

     A charitable remainder trust ("CRT") is a trust created to provide income
for the benefit of at least one non-charitable beneficiary for life or a term of
up to 20 years, with the property comprising the trust corpus then transferred
to a charitable beneficiary upon the expiration of the trust.  Upon the creation
of a CRT, the grantor would normally be entitled to a charitable income tax
deduction equal to the current fair market value of the remainder interest which
will ultimately pass to charity.  A CRT is also exempt from federal income
taxation if the trust is established and maintained in compliance with highly
complex rules contained in the Code and underlying Treasury Regulations.  Among
these rules is a provision that if any portion of income derived by a CRT is
deemed to be UBTI, all of the CRT's income for the taxable year in which UBTI is
incurred, from whatever sources derived, will be subject to income taxes at the
trust level.  As set forth above in "Investment by Qualified Plans and Other
Tax-Exempt Entities," the General Partners have used their best efforts to
structure the Partnership's activities to avoid having the Partnership's income
characterized as UBTI.  In summary, unless the Partnership incurs indebtedness
for the purpose of acquiring or improving real properties, and hence is deemed
to be holding property subject to "acquisition indebtedness," or is deemed to
hold its properties primarily for sale to customers in the ordinary course of
business, under current law the Partnership's income should not be deemed to
constitute UBTI.  (See "Investment by Qualified Plans and Other Tax-Exempt
Entities" above.)

DEPRECIATION AND COST RECOVERY

     It is currently anticipated that the real property improvements acquired or
constructed by the Partnership and any personal property acquired by the
Partnership will be depreciated for tax purposes using the Alternative
Depreciation System set forth in the Code for partnerships (such as the
Partnership) having both taxable and tax-exempt partners; i.e., real property
improvements on a straight-line basis over a recovery period of 40 years, and
personal property acquired by the Partnership over a recovery period of 12 years
on a straight-line basis.

SYNDICATION AND ORGANIZATIONAL EXPENSES

     No deduction is allowed for expenses incurred in connection with organizing
the Partnership or syndicating the Partnership.  Syndication expenses include
costs and expenses incurred in connection with promoting and marketing the Units
such as sales commissions, professional fees and printing costs and are neither
deductible nor amortizable.  Amounts which qualify as organizational expenses,
however, as well as other start-up expenditures, may, if so elected, be
amortized ratably over 60 months.  There are no assurances that the IRS will not
attempt to recharacterize as nondeductible syndication expenses certain costs
and expenses which the Partnership attempts to deduct or amortize over 60
months.

     Since the appropriate classification of fees and expenses paid by the
Partnership into their proper categories and a determination of whether certain
fees and expenses are ordinary and necessary and reasonable in amount depends
upon facts relating to and existing at the time the services are to be rendered
to the Partnership, Counsel is unable to render an opinion as to the probable
outcome if the IRS were to challenge the deductibility or the timing of
deduction or amortization of those fees and expenses, if such challenge to any
or all of such fees and expenses were to be litigated and judicially decided.
Disallowance by the IRS of any of these fees and expenses would result in an
increase in the taxable income of the Partnership and its Partners with no
associated increase in Net Cash From Operations.

ACTIVITIES NOT ENGAGED IN FOR PROFIT

     Section 183 of the Code provides for the disallowance of deductions
attributable to activities "not engaged in for profit."  The term "not engaged
in for profit" is defined as any activity other than an activity that
constitutes a trade or business or an activity that is engaged in for the
production or collection of income.  In general, an activity will be considered
as entered into for profit where there is a reasonable expectation of profit in
the future.  

                                       72

<PAGE>
 
The determination of whether an activity is engaged in for profit is based upon
the facts and circumstances of each case.
 
     Based upon the investment objectives of the Partnership and the
representation of the General Partners that the Partnership will be operated in
a business-like manner in all material respects and strictly in accordance with
the Partnership Agreement and this Prospectus, and assuming the determination as
to whether the activities of the Partnership are activities entered into for
profit under Section 183 is made at the partnership level, Counsel in the Tax
Opinion has concluded that it is more likely than not that the activities
contemplated by the Partnership will be considered activities entered into for
profit by the Partnership, if such issue were challenged by the IRS, litigated
and judicially decided.  However, the IRS may also apply Section 183 to Limited
Partners notwithstanding any determination made with respect to the Partnership
in this regard, and since the test of whether an activity is deemed to be
engaged in for profit is based upon facts and circumstances that exist from time
to time, no assurance can be given that Section 183 of the Code may not be
applied in the future to disallow deductions allocable to Limited Partners from
Partnership operations.  Investors should also be aware that Counsel in the Tax
Opinion gives no opinion as to the application of Section 183 of the Code at the
partner level.  Accordingly, prospective investors should consult with their own
tax advisors regarding the impact of Section 183 on their particular situations.

FEDERAL INCOME TAX CONSEQUENCES RELATING TO THE CUSTODIAL AGENCY AGREEMENT AND 
OTHER POTENTIAL USES OF NOMINEE CORPORATIONS

     As previously discussed, title to properties acquired on behalf of the
Partnership will be held in the name of The Bank of New York (the "Agent"), as
agent for the Partnership.  (See "CUSTODIAL AGENCY AGREEMENT.")  In addition,
the Partnership may be required to utilize other nominee corporations or land
trusts to hold title to property by reason of local, state or other
jurisdiction's laws.  The use of the Agent to hold legal title to a Partnership
Property and the use of any other nominee corporation or land trust to hold
legal title to properties for the benefit of the Partnership will be with the
intention that for tax purposes the entity would be disregarded and the
Partnership would be treated as the owner of the property.

     In the event the Partnership is not treated as the owner of a Partnership
Property, the Partnership would lose the benefit of depreciation and other
deductions ordinarily claimed by the equitable owner of a property.
Accordingly, a determination by the IRS that the Partnership is not the owner of
a Partnership Property for tax purposes could result in substantial adverse tax
consequences, including depriving Limited Partners holding Class B Status Units
of deductions for depreciation and cost recovery.  In this connection, however,
recent judicial decisions have held that in instances where an agent, pursuant
to a written agency agreement, holds title to real property as an agent for
limited purposes, holds itself out as an agent and not as a principal in all
dealings with third parties, has no obligation to maintain the property, and is
indemnified and held harmless by the principal from and against liabilities
which it might sustain as agent, the principal rather than the agent will be
treated as the owner of the real property for federal income tax purposes.

     Under the terms of the Custodial Agency Agreement, the Agent will hold
title to properties as agent for the Partnership, the Agent is required to hold
itself out as agent for the Partnership and not as principal in all dealings
with third parties, the Agent has no obligation to maintain Partnership
Properties, and the Partnership and the General Partners have agreed to
indemnify and hold the Agent harmless from and against liabilities which it
might sustain as agent under the Custodial Agency Agreement.  Based upon
Counsel's review of the judicial decisions in this area and the Custodial Agency
Agreement between the Partnership and the Agent, Counsel has concluded that it
is more likely than not the Partnership will be treated for income tax purposes
as the owner of Partnership Properties, title to which is held in the name of
the Agent under the terms of the Custodial Agency Agreement.

     In other instances where nominee corporations are deemed necessary in
connection with a particular Partnership Property, it is the Partnership's
intention, if and to the extent practical, and on advice of counsel (although
the Partnership will not be required to obtain an opinion of counsel with
respect to such matter) (i) to 

                                       73

<PAGE>
 
contract on an arm's-length basis with the nominee corporation which will not be
controlled by either the Partnership or a majority in interest of its Partners,
and (ii) to seek to provide real estate documentation of the arrangement between
the nominee corporation and the Partnership in a manner which, under applicable
tax law principles, will result in the Partnership being treated as the owner of
the property for tax purposes. No assurances can be given, however, that such
efforts will be successful, and in the event a nominee corporation or land trust
is deemed to be the equitable owner of a Partnership Property for tax purposes,
items of income, gain, loss, deduction or credit attributable to any such
property would be required to be reported by the corporation or trust and would
not flow through to the Limited Partners.

CHARACTERIZATION OF LEASES

     The Partnership has the authority to purchase properties and lease them
back to the sellers of such properties pursuant to "sale-leaseback" transactions
as described in "INVESTMENT OBJECTIVES AND CRITERIA."  The tax benefits
described herein associated with ownership of a property, such as depreciation
or cost recovery deductions, depend on having the lease in any such leaseback
transaction treated as a "true lease" under which the Partnership is treated as
the owner of the property for federal income tax purposes, rather than having
such transaction treated as a conditional sale of the property or a financing
transaction entered into with the seller.

     While the General Partners will use their best efforts to structure any
such sale-leaseback transaction to insure that the lease will be characterized
as a "true lease," so that the Partnership will be treated as the owner of the
property in question for federal income tax purposes, the Partnership will not
seek an advance ruling from the IRS or obtain an opinion of counsel that it will
be treated as the owner of any leased properties for federal income tax
purposes.  A determination by the IRS that the Partnership is not the owner of
leased properties could result in substantial adverse tax consequences,
including depriving Limited Partners holding Class B Status Units of deductions
for depreciation and cost recovery.  In addition, if a sale-leaseback
transaction is recharacterized as a financing for federal income tax purposes,
any Partnership income derived from such leaseback would be treated as interest
which is portfolio income, rather than passive activity income which may be
offset by passive activity losses generated by the Partnership or from
investments in other passive activities.  (See "Passive Loss Limitations"
above.)

PROPERTY HELD PRIMARILY FOR SALE

     The Partnership has been organized for the purpose of acquiring and
developing real estate for investment and rental purposes.  However, if the
Partnership were at any time deemed for tax purposes to be a "dealer" in real
property (one who holds real estate primarily for sale to customers in the
ordinary course of business), any gain recognized upon a sale of such real
property would be taxable as ordinary income, rather than as capital gain, and
would constitute UBTI to Limited Partners which are tax-exempt entities.

     Under existing law, whether property is or was held primarily for sale to
customers in the ordinary course of business must be determined from all the
facts and circumstances surrounding the particular property and sale in
question.  The Partnership intends to acquire real estate and construct
improvements thereon for investment and rental only and to engage in the
business of owning and operating such improvements.  The Partnership will make
sales thereof only as, in the opinion of the General Partners, are consistent
with the Partnership's investment objectives.  Although the General Partners do
not anticipate that the Partnership will be treated as a dealer with respect to
any of its properties, there is no assurance that the IRS will not take a
contrary position.  Because the issue is dependent upon facts which will not be
known until the time a property is sold or held for sale and due to the lack of
directly applicable judicial authority in this area, Counsel is unable to render
an opinion as to whether the Partnership will be considered to hold any or all
of its properties primarily for sale to customers in the ordinary course of
business.

                                       74

<PAGE>
 
SALES OF PARTNERSHIP PROPERTIES

     Upon the sale of Partnership Properties, the Partnership will recognize
gain or loss to the extent that the amount realized is more or less than the
adjusted basis of the Partnership Property sold.  The amount realized upon the
sale of a Partnership Property will generally be equal to the sum of the cash
received plus the amount of indebtedness encumbering the property, if any,
assumed by the purchaser or to which the property remains subject upon the
transfer of the property to the purchaser.  The adjusted basis of Partnership
Property will in general be equal to the original cost of the property less
depreciation and cost recovery allowances allowed to the Partnership with
respect to such property.

     Assuming that the Partnership is not deemed to be a dealer with respect to
its properties (see "Property Held Primarily for Sale" above), such gain or loss
will generally be taxable under Section 1231 of the Code.  A Limited Partner's
share of the gains or losses resulting from the sale of Partnership Properties
would generally be combined with any other Section 1231 gains or losses realized
by the Limited Partner in that year from sources other than the Partnership, and
the net Section 1231 gain or loss is generally treated as long-term capital gain
(subject to depreciation or cost recovery allowance recapture, if any) or
ordinary loss, as the case may be.  Investors should be aware that the amount of
taxable gain allocated to a Limited Partner with respect to the sale of a
Partnership Property may exceed the cash proceeds received by such Limited
Partner with respect to such sale.  (See "RISK FACTORS.")

SALES OF LIMITED PARTNERSHIP UNITS

     A Limited Partner may be unable to sell any of his Units by reason of the
nonexistence of any market therefor.  In the event that Units are sold, however,
the selling Limited Partner will realize gain or loss equal to the difference
between the gross sale price or proceeds received from sale and the Limited
Partner's adjusted tax basis in his Units.  Assuming the Limited Partner is not
a "dealer" with respect to such Units and has held the Units for more than 18
months, his gain or loss will be long-term capital gain or loss, except for that
portion of any gain attributable to such Limited Partner's share of the
Partnership's "unrealized receivables" and "inventory items," as defined in
Section 751 of the Code, which would be taxable as ordinary income.  Any
recapture of cost recovery allowance taken previously by the Partnership with
respect to personal property associated with Partnership Properties will be
treated as "unrealized receivables" for this purpose.  Investors should note in
this regard that the Code requires the Partnership to report any sale of Units
to the IRS if any portion of the gain realized upon such sale is attributable to
the transferor's share of the Partnership's Section 751 property.

DISSOLUTION AND LIQUIDATION OF THE PARTNERSHIP

     The dissolution and liquidation of the Partnership will involve the
distribution to the Partners of the cash remaining after the sale of its assets,
if any, and after payment of all the Partnership's debts and liabilities.  If a
Limited Partner receives cash in excess of the basis of his Units, such excess
will be taxable as a gain.  If a Limited Partner were to receive only cash upon
dissolution and liquidation, he would recognize a loss to the extent, if any,
that the adjusted basis of his Units exceeded the amount of cash received.  No
loss would be recognized if a Limited Partner were to receive property other
than money, unrealized receivables and "substantially appreciated" inventory (as
defined in Section 751 of the Code).  There are a number of exceptions to these
general rules, including but not limited to, the effect of a special basis
election under Section 732(d) of the Code for a Limited Partner who may have
acquired his Partnership interest within the two years prior to the dissolution,
and the effects of distributing one kind of property to some Partners and a
different kind of property to others as determined under Section 751(b) of the
Code.

CAPITAL GAINS AND LOSSES

     Ordinary income for individual taxpayers is currently taxed at a maximum
marginal rate of 39.6%.  While capital gains, until very recently, were taxed at
a maximum marginal rate of 28%, changes to the Code signed into 

                                       75

<PAGE>
 
law during 1997 now provide for a maximum marginal rate of 20% for gains
realized with respect to capital assets held for more than 18 months (the
maximum marginal rate of 28% remains intact with respect to dispositions of
capital assets held for more than 12, but less than 18 months). Moreover, TRA 97
also provides that the portion of long-term capital gain from the sale or
exchange of depreciable real property which would constitute depreciation
recapture will be taxed at a maximum marginal rate of 25%, rather than 20%.
Capital losses may generally be used to offset capital gains or may, in the
absence of capital gains, be deductible against ordinary income on a dollar-for-
dollar basis up to a maximum annual deduction of $3,000 ($1,500 in the case of a
married individual filing a separate return).

ELECTION FOR BASIS ADJUSTMENTS

     Under Section 754 of the Code, partnerships may elect to adjust the basis
of partnership property upon the transfer of an interest in the partnership so
that the transferee of a partnership interest will be treated for purposes of
calculating depreciation and realizing gain as though he had acquired a direct
interest in the partnership's assets.  However, as a result of the complexities
and added expense of the tax accounting required to implement such an election,
the General Partners do not intend to cause the Partnership to make any such
election on behalf of the Partnership.  As a consequence, depreciation available
to a transferee of Units will be limited to the transferor's share of the
remaining depreciable basis of Partnership Properties, and upon a sale of a
Partnership Property, taxable income or loss to the transferee of the Units will
be measured by the difference between his share of the amount realized upon such
sale and his share of the Partnership's tax basis in the property, which may
result in greater tax liability to him than if a Section 754 election had been
made.  In addition, the absence of such an election by the Partnership may
result in Limited Partners having greater difficulty in selling their Units.

ALTERNATIVE MINIMUM TAX

     Alternative minimum tax is payable to the extent that a taxpayer's
alternative minimum tax exceeds his regular federal income tax liability for the
taxable year.  Alternative minimum tax for individual taxpayers is a percentage
of "alternative minimum taxable income" ("AMTI") in excess of certain exemption
amounts.  The first $175,000 of AMTI in excess of the exemption amount is taxed
currently at 26%, and AMTI in excess of $175,000 over the exemption amount is
taxed currently at 28%.  Alternative minimum taxable income is generally
computed by adding what are called "tax preference items" to the taxpayer's
regular taxable income, with certain adjustments.  While it is not anticipated
that an investment in the Partnership will give rise to any specific tax
preference items, the amount of alternative minimum tax imposed depends upon
various factors unique to each particular taxpayer.  Accordingly, each Limited
Partner should consult with his own personal tax advisor regarding the possible
application of the alternative minimum tax.

PENALTIES

     Under Section 6662 of the Code, a 20% penalty is imposed on any portion of
an underpayment of tax attributable to a "substantial understatement of income
tax."  In general, a "substantial understatement of income tax" will exist if
the actual income tax liability of the taxpayer exceeds the income tax liability
shown on his return by the greater of 10% of the actual income tax liability or
$5,000.  Unless the understatement is attributable to a "tax shelter," the
amount of an understatement is reduced by any portion of such understatement
which is attributable to (i) the income tax treatment of any item shown on the
return if there is "substantial authority" for the taxpayer's treatment of such
item on his return or (ii) any item with respect to which the taxpayer
adequately discloses on his return the relevant facts affecting the item's
income tax treatment.  In the case of a "tax shelter," which has been re-defined
by TRA 97 to be, inter alia, a partnership or other entity that has as "a
significant purpose" (rather than "its principal purpose") the avoidance or
evasion of federal income tax, this reduction in the understatement only will
apply in cases where, in addition to having "substantial authority" for
treatment of the item in question, the taxpayer reasonably believed that the
income tax treatment of that item was more likely than not the proper treatment.

                                       76

<PAGE>
 
     Although the Partnership is not intended to be a so-called "tax shelter,"
it is possible that it may be considered a tax shelter for purposes of Section
6662 of the Code and that certain Partnership tax items could be considered tax
shelter items within the meaning of Section 6662.  Existing Regulations under
Section 6662 provide that an entity will be deemed to be a tax shelter if the
tax avoidance or evasion motive exceeds all other motives; however, it is
anticipated that the definitions in the Regulations will be modified to a lower
standard in accordance with the changes made to Section 6662 by TRA 97.  Based
on the investment objectives of the Partnership, the General Partners believe
there are substantial grounds for a determination that the Partnership does not
constitute a tax shelter; however, because the issue is dependent upon facts
relating to future Partnership operations and other factual determinations which
are not known at this time, and because of the changes made to the definition of
a "tax shelter" made by TRA 97, the interpretation of which is currently
uncertain, Counsel is unable to render an opinion as to whether an investment in
the Partnership will be considered a tax shelter for purposes of Section 6662 of
the Code.

     In addition to the substantial understatement penalty, Section 6662 of the
Code also imposes a 20% penalty on any portion of an underpayment of tax (i)
attributable to any substantial valuation misstatement (generally where the
value or adjusted basis of a property claimed on a return is 200% or more of the
correct value or adjusted basis), or (ii) attributable to negligence, defined as
any failure to make a reasonable attempt to comply with the Code, or a careless,
reckless or intentional disregard of federal income tax rules or regulations.

TAX SHELTER REGISTRATION

     Any entity deemed to be a "tax shelter," as defined in Section 6111 of the
Code, is required to register with the IRS.  Regulations under Section 6111
define a "tax shelter" as an investment in connection with which an investor can
reasonably infer from the representations made that the "tax shelter ratio" may
be greater than 2 to 1 as of the close of any of the first five years ending
after the date in which the investment is offered for sale.  The "tax shelter
ratio" is generally determined by dividing the investor's share of the aggregate
deductions derived from the investment, determined without regard to income, by
the amount of the investor's capital contributions.

     The Partnership is not intended to constitute a "tax shelter."  Further,
the General Partners have represented that, in the absence of events which are
unlikely to occur, the aggregate amount of deductions derived from any Limited
Partner's investment in the Partnership, determined without regard to income,
will not exceed twice the amount of any such Limited Partner's investment in the
Partnership as of the close of any year in the Partnership's first five calendar
years.

     Based upon the authority of the Regulations under Section 6111 and the
representations of the General Partners that, in the absence of events which are
unlikely to occur, the "tax shelter ratio" with respect to an investment in the
Partnership will not exceed 2 to 1 for any investor as of the close of any year
in the Partnership's first five calendar years, Counsel in the Tax Opinion has
concluded that it is more likely than not the Partnership is not currently
required to register as a tax shelter with the IRS under Section 6111 of the
Code prior to the offer and sale of the Units.

AUDITS

     The IRS has undertaken an intensified audit program with respect to
partnerships and partnership returns.  While this should generally not affect
Units which are being treated as Class A Status Units, prospective investors in
Class B Status Units should be aware that deductions which are claimed on the
Partnership's return may be challenged and disallowed by the IRS.  Any such
disallowance may deprive Limited Partners holding Units treated as Class B
Status Units of some or all of the tax benefits incidental to an investment in
the Partnership.

     In the event of an audit of the Partnership's tax return, the General
Partners will take primary responsibility for contesting federal income tax
adjustments proposed by the IRS, to extend the statute of limitations as to all
Partners and, in certain circumstances, to bind the Limited Partners to such
adjustments.  Although the

                                       77

<PAGE>
 
General Partners will attempt to inform each Limited Partner of the commencement
and disposition of any such audit or subsequent proceedings, Limited Partners
should be aware that their participation in administrative or judicial
proceedings relating to Partnership items will be substantially restricted. An
audit of the Partnership could result in substantial legal and accounting fees
required to be paid to substantiate the reporting positions taken, and any such
fees would reduce the cash otherwise available for distribution to the Limited
Partners. Any such audit may result in adjustments to the tax returns of the
Partnership which would require adjustments to each Limited Partner's personal
income tax return and may require such Limited Partners to pay additional taxes
plus interest, compounded daily. In addition, any audit of a Limited Partner's
return could result in adjustments of other items of income and deductions not
related to the Partnership.

     It should also be noted that in the event the General Partners cause the
Partnership to elect to be treated as an "Electing Large Partnership" under TRA
97, which would enable the Partnership to take advantage of simplified flow-
through reporting of partnership items, any adjustments to the tax returns of
the Partnership would be accounted for in the year such adjustments take effect,
rather than the tax year to which such adjustments relate.  Further, the General
Partners will have the discretion in such circumstances either to pass along
adjustments to the Partners, or to cause such adjustments to be borne at the
Partnership level, which could reduce the cash otherwise available for
distribution to Limited Partners.  Any penalties and interest could also be
borne at the Partnership level.  To the extent that elections to change the
status of Units are made between the years in which a tax benefit is claimed and
an adjustment is made, holders of a particular class of Units may suffer a
disproportionate adverse impact with respect to any such adjustment.  Potential
investors are urged to consult their own tax advisors with regard to the effect
of simplified pass-through reporting and the changes to Partnership audit
procedures enacted by TRA 97.

FOREIGN INVESTORS AS LIMITED PARTNERS

     As a general matter, foreign investors may purchase Units in the
Partnership.  A foreign investor who purchases Units and becomes a Limited
Partner in the Partnership will generally be required to file a United States
tax return on which he must report his distributive share of the Partnership's
items of income, gain, loss, deduction and credit, and pay United States federal
income tax at regular United States tax rates on his share of any net income,
whether ordinary or capital gains.  A foreign investor may also be subject to
tax on his distributive share of the Partnership's income and gain in his
country of nationality or residence or elsewhere.  In addition, cash
distributions of Net Cash From Operations or Sale Proceeds otherwise payable to
a foreign investor from the Partnership or amounts payable upon the sale of a
foreign investor's Units may be reduced by United States tax withholdings made
pursuant to applicable provisions of the Code.

     FOREIGN INVESTORS SHOULD CONSULT THEIR OWN TAX ADVISORS WITH REGARD TO THE
EFFECT OF BOTH THE UNITED STATES TAX LAWS AND FOREIGN LAWS ON AN INVESTMENT IN
THE PARTNERSHIP AND THE POTENTIAL THAT THE PARTNERSHIP WILL BE REQUIRED TO
WITHHOLD FEDERAL INCOME TAXES FROM AMOUNTS OTHERWISE PAYABLE TO FOREIGN
INVESTORS.

TAX LEGISLATION AND REGULATORY PROPOSALS

     In addition to TRA 97, legislative proposals continue to be made which
could significantly change the federal income tax laws as they relate to an
investment in the Partnership.  It is impossible at this time, however, to
predict whether or in what form any such legislation will be enacted.  Further,
the interpretation of changes made by TRA 97 is uncertain at this time.  EACH
PROSPECTIVE INVESTOR IS URGED TO CONSULT HIS OWN TAX ADVISOR WITH RESPECT TO HIS
OWN TAX SITUATION, THE EFFECT OF ANY LEGISLATIVE, REGULATORY OR ADMINISTRATIVE
DEVELOPMENTS OR PROPOSALS ON AN INVESTMENT IN UNITS IN THE PARTNERSHIP, OR OTHER
POTENTIAL CHANGES IN APPLICABLE TAX LAWS.

                                       78

<PAGE>
 
STATE AND LOCAL TAXES

     In addition to the federal income tax aspects described above, prospective
investors should consider potential state and local tax consequences of an
investment in the Partnership.  This Prospectus makes no attempt to summarize
the state and local tax consequences to an investor in those states in which the
Partnership may own properties or carry on activities, and each investor is
urged to consult his own tax advisor on all matters relating to state and local
taxation, including the following: (i) whether the state in which he resides
will impose a tax upon his share of the taxable income of the Partnership, (ii)
whether an income tax or other return must also be filed in those states where
the Partnership will own properties, and (iii) whether he will be subject to
state income tax withholding in states where the Partnership will own
properties.

     Because the Partnership will conduct its activities and own properties in
different taxing jurisdictions, an investment in the Partnership may impose upon
a Limited Partner the obligation to file annual tax returns in a number of
different states or localities, as well as the obligation to pay taxes to a
number of different states or localities.  Additional costs incurred in having
to prepare various state and local tax returns, as well as the additional state
and local tax which may be payable, should be considered by prospective
investors in deciding whether to make an investment in the Partnership.

     It should be noted that many states have implemented or are in the process
of implementing programs to require partnerships to withhold and pay state
income taxes owed by non-resident partners relating to income-producing
properties located in their states.  For example, all partnerships which own
property or do business within the State of Georgia are subject to a withholding
tax in the amount of 4% of distributions paid to non-resident partners receiving
annual distributions of $1,000 or more.  The Georgia withholding requirements
will apply to all cash distributions except distributions constituting a return
of capital and may have the effect of reducing the amount of cash which the
Partnership would otherwise be able to distribute to non-resident Limited
Partners receiving distributions from the Partnership.  In addition, the State
of North Carolina has required certain of the Prior Wells Public Programs to
withhold and pay state taxes relating to income-producing properties located in
North Carolina.  In the event that the Partnership is required to withhold state
taxes from cash distributions otherwise payable to Limited Partners, the amount
of the Net Cash From Operations otherwise payable to such Limited Partners would
likely be reduced.  In addition, such collection and filing requirements at the
state level may result in increases in the Partnership's administrative expenses
which would likely have the effect of reducing returns to the Limited Partners.
(See "RISK FACTORS.")

     EACH PROSPECTIVE PURCHASER OF UNITS IS URGED TO CONSULT WITH HIS OWN TAX
ADVISOR WITH RESPECT TO THE IMPACT OF APPLICABLE STATE AND LOCAL TAXES ON HIS
PROPOSED INVESTMENT IN THE PARTNERSHIP.


                     SUMMARY OF PARTNERSHIP AGREEMENT

     The Partnership is a Georgia limited partnership whose General Partners are
Leo F. Wells, III and Wells Partners, L.P., a Georgia limited partnership having
Wells Capital, Inc., a Georgia corporation, as its sole General Partner.  (See
"MANAGEMENT.")

     The rights and obligations of the Partners in the Partnership will be
governed by the Partnership Agreement, the form of which is set out in its
entirety as Exhibit "B" to this Prospectus.  The Amended and Restated Agreement
of Limited Partnership of the Partnership will be executed and become effective
as of the effective date of this Prospectus.  Prospective investors should study
carefully the Partnership Agreement before making any investment decision with
regard to the Units.  The following statements are intended to supplement other
statements in this Prospectus concerning the Partnership Agreement and related
matters, are intended to be a

                                       79

<PAGE>
 
summary only and, since they do not purport to be complete, are qualified in
their entirety by reference to the Partnership Agreement.

POWERS OF THE GENERAL PARTNERS

     The General Partners have full, exclusive and complete authority and
discretion in the management and control of the business of the Partnership.
Limited Partners have no right or power to take part in the management of, or to
bind, the Partnership.  (Articles XI and XVI.)

LIABILITIES OF THE LIMITED PARTNERS

     The Partnership was organized as a limited partnership under the Georgia
Revised Uniform Limited Partnership Act ("GRULPA").  Investors whose
subscriptions are accepted by the General Partners will be admitted as Limited
Partners.  Under GRULPA, Limited Partners have no personal liability for
Partnership debts or obligations in excess of their Capital Contributions.

OTHER ACTIVITIES OF THE GENERAL PARTNERS

     The General Partners may engage in or possess interests in other business
ventures of every kind and description for their own account, including, without
limitation, the syndication, ownership or management of other real estate.  They
shall incur no liability to the Partnership, or to the Limited Partners, as a
result of engaging in any other business or venture.

RIGHTS AND OBLIGATIONS OF LIMITED PARTNERS;
NONASSESSABILITY OF UNITS

     Limited Partners are not permitted to participate in the management and
control of the business of the Partnership and may not transact any business in
the name of the Partnership.  Pursuant to the Partnership Agreement, each
Limited Partner appoints the General Partners, with full power and substitution,
as his lawful attorneys-in-fact to act in his name, place and stead: (i) to
amend the Certificate of Limited Partnership and the Partnership Agreement,
including amendments necessary to properly reflect allocations of profits and
losses as may be required for tax purposes; and (ii) to take any further action
which the General Partners deem necessary or advisable in connection with the
foregoing.

     Units acquired by Limited Partners pursuant to the Partnership Agreement
will be fully paid and nonassessable.  (Section 8.5(d).)  No Limited Partner has
the right to withdraw all or any portion of his Capital Contribution until the
full and complete winding up and liquidation of the business of the Partnership,
except as otherwise provided by law.  (Section 8.10(b).)  No Limited Partner
will be liable for any debts or obligations of the Partnership in excess of his
Capital Contribution.  (Section 16.3.)

VOTING RIGHTS OF THE LIMITED PARTNERS

     Limited Partners may, with the affirmative vote of those holding more than
50% of the Units in the aggregate, take action on the following matters: (i) the
approval or disapproval of any sale, exchange or pledge of all or substantially
all of the Partnership's real properties; (ii) dissolution of the Partnership;
(iii) removal of a General Partner or any successor general partner; (iv)
election of a new General Partner upon the retirement, withdrawal or removal of
a General Partner or upon the death or the occurrence of another Event of
Withdrawal of a General Partner; (v) change in the business purpose or
investment objectives of the Partnership; and (vi) amendment to the Partnership
Agreement, except as to certain matters specified in Section 11.2(b) which the
General Partners alone may amend without a vote of the Limited Partners.
(Section 16.1.)  In addition, Limited Partners holding a majority of the Units
have the right to authorize a proposed merger or consolidation of the
Partnership under certain circumstances.  (Section 11.3(u).)  Accordingly,
Limited Partners holding a majority of

                                       80

<PAGE>
 
the Units may amend the Partnership Agreement, change the business purpose or
investment objectives of the Partnership, remove a General Partner and authorize
a merger or consolidation of the Partnership. Except as otherwise provided in
the Partnership Agreement in connection with a "partnership roll-up" transaction
as described below, Limited Partners not voting with the majority on such
transactions will nonetheless be bound by the majority vote and will have no
right to dissent from the majority vote and obtain fair value for their Units.
(See "RISK FACTORS.")

     Notwithstanding the foregoing, the Partnership Agreement may not be amended
to change the limited liability of the Limited Partners without the vote or
consent of all Limited Partners or to diminish the rights or benefits to which
the General Partners or Limited Partners are entitled without the consent of the
Limited Partners holding a majority of the Units who would be adversely
effected, in the case of diminishing the rights or benefits of the Limited
Partners, or the majority vote of the General Partners, in the case of
diminishing the rights or benefits of the General Partners.  (Section 16.2.)

     Amendments to the Partnership Agreement receiving the requisite vote will
be executed by a General Partner on behalf of all Limited Partners acting
pursuant to the power of attorney contained in the Partnership Agreement.
(Section 19.1.)

MERGERS AND CONSOLIDATIONS

     The Partnership Agreement prohibits the General Partners from initiating
any transaction wherein the Partnership is merged or consolidated with any other
partnership or corporation, which type of transaction is commonly referred to as
a "partnership roll-up," and further provides that the General Partners shall
not be authorized to merge or consolidate the Partnership with any other
partnership or corporation or to convert the Partnership into a real estate
investment trust, which is often referred to as a "REIT," unless Limited
Partners owning more than 50% of the Units consent in writing to such
transaction.  (Section 11.3(u).)

     In addition, the Partnership Agreement contains a further provision
prohibiting the General Partners from entering into any acquisition, merger,
conversion or consolidation unless the Partnership obtains a current appraisal
of the Partnership's assets by an independent appraiser and Limited Partners who
vote against or dissent from the proposal have the choice of: (a) accepting the
securities offered in the proposed roll-up; or (b) one of the following: (i)
remaining as Limited Partners in the Partnership and preserving their interests
in the Partnership on the same terms and conditions as existed previously, or
(ii) receiving cash in an amount equal to the Limited Partners' pro rata share
of the appraised value of the net assets of the Partnership.  (Section 11.3(u).)

SPECIAL PARTNERSHIP PROVISIONS

     Leo F. Wells, III, who owns 100% of the issued and outstanding stock of
Wells Real Estate Funds, Inc., which owns all of the issued and outstanding
stock of Wells Capital, Inc., the sole general partner of Wells Partners, L.P.,
has agreed that he will not sell or otherwise voluntarily transfer or convey a
majority or controlling interest in the outstanding stock of Wells Real Estate
Funds, Inc. to any non-affiliated person or entity unless Limited Partners
owning more than 50% of the Units consent in writing to any such sale, transfer
or conveyance.  (Section 17.1(a).)

     The Partnership Agreement also prohibits the General Partners and their
Affiliates from receiving any rebates or give-ups or participating in any
reciprocal business arrangements which would circumvent the provisions of the
Partnership Agreement.  (Section 12.7(a).)

REMOVAL OF GENERAL PARTNERS

     The Partnership Agreement provides that a General Partner may be removed
and a new General Partner elected upon the written consent or affirmative vote
of Limited Partners owning more than 50% of the Units.

                                       81

<PAGE>
 
(Section 17.1(d).) If a General Partner is removed, the fair market value of the
interest of the removed General Partner in the Partnership will be determined by
independent appraisers and will be paid to him or it as provided in Section 20.4
of the Partnership Agreement. Payment of this amount may be made by the delivery
of a promissory note of the Partnership for such fair market value payable in
equal consecutive annual installments over a period of not less than five years
commencing on the first anniversary of the date of such note. Such promissory
note shall bear interest at the rate of 9% per annum. Within 120 days after the
determination of the fair market value of the former General Partner's interest,
the Partnership may, with the consent of a majority in interest of the Limited
Partners, sell such interest to one or more persons who may be Affiliates of the
remaining General Partner or General Partners, and admit such person or persons
to the Partnership as substitute General Partners; provided, however, that the
purchase price to be paid to the Partnership for the Partnership interest of the
former General Partner shall not be less than its fair market value as
determined by the appraisal described above. Such substitute General Partner or
Partners may pay said purchase price in installments in the manner set forth
above.

ASSIGNABILITY OF GENERAL PARTNERS' INTERESTS

     With the consent of all other General Partners and Limited Partners holding
more than 50% of the Units, after providing 90 days written notice to the other
General Partners and Limited Partners, a General Partner may designate a
successor or additional general partner, in each case with such participation in
such General Partner's interest as such General Partner and such successor or
additional General Partner may agree upon, provided that the interests of the
Limited Partners are not adversely affected thereby.  Generally, except in
connection with such a designation, no General Partner shall have the right to
retire or withdraw voluntarily from the Partnership or to sell, transfer or
assign his or its interest without the consent of the Limited Partners holding
more than 50% of the Units.  (Section 17.1.)

BOOKS AND RECORDS; RIGHTS TO INFORMATION; ANNUAL AUDITS

     The General Partners are required to maintain at the Partnership's
principal office full and accurate books and records for the Partnership.  All
Limited Partners have the right to inspect, examine and obtain copies at their
reasonable cost of such books and records at all reasonable times.  In addition,
an alphabetical list of the names, addresses and business telephone numbers of
all Limited Partners, along with the number of Units owned by each of them,
shall be available for inspection and copying by the Limited Partners or their
designated representatives.  (Section 15.1.)  Annual audits of the Partnership's
affairs will be conducted by such firm of independent certified public
accountants as may from time to time be engaged by the Partnership.  (Section
15.2(b).)

MEETINGS OF LIMITED PARTNERS

     There will generally be no annual or periodic meetings of Limited Partners.
However, the General Partners shall be required to call a meeting of the Limited
Partners upon the written request of Limited Partners holding 10% or more of the
outstanding Units.  In such event, a detailed statement of the action proposed,
including a verbatim statement of the wording of any resolution proposed for
adoption by the Limited Partners and any proposed amendment to the Partnership
Agreement, shall be included with the notice of the meeting.  (Section 16.4.)

TRANSFERABILITY OF UNITS

     There are a number of restrictions on the transferability of Units.  Except
for intra-family transfers and transfers by gift, inheritance or family
dissolution, no Units may be transferred unless the proposed transferee meets
the minimum suitability standards set forth in this Prospectus.  Investors
transferring less than all of their Units must transfer a number of Units such
that, after the transfer, both the transferor and transferee shall own no less
than the minimum number of Units required to be purchased by an investor, unless
such transfer is made on behalf of a Retirement Plan, or by gift, inheritance,
intra-family transfer, family dissolution or to an affiliate.  Payment of a
transfer fee in an amount sufficient to cover transfer costs, as established by
the General Partners, is a condition to effectiveness of a transfer.  All
transfers of Units must be pursuant to documentation satisfactory in form and

                                       82

<PAGE>
 
substance to the General Partners, including, without limitation, confirmation
by the transferee that the transferee has been informed of all pertinent facts
relating to the liquidity and marketability of the Units.  Additional
restrictions on transfers of Units are imposed under the securities laws of
various states upon the residents of such states.  Further, no Unit may be sold,
assigned or exchanged if the sale of such Unit, when added to the total of all
other sales or exchanges of Units within the period of 12 consecutive months
prior to the proposed date of sale or exchange, would, in the opinion of counsel
for the Partnership, result in the termination of the Partnership under Section
708 of the Code (dealing with transfers of 50% or more of the outstanding
interests of a partnership) unless the Partnership and the transferring holder
shall have received a ruling from the IRS that the proposed sale or exchange
will not cause such a termination.  (Section 17.3(a).)

     In addition to the foregoing restrictions, the Partnership Agreement
contains substantial restrictions on the transfer or assignment of Units in
order to prevent the Partnership from being deemed a "publicly traded
partnership."  These restrictions are those described in the Section 7704
Regulations, the most significant of which prohibits the transfer during any
taxable year of more than 2% of the total interest in the Partnership's capital
or profits excluding transfers by gift, transfers at death, transfers between
family members, distributions from a qualified retirement plan and block
transfers, which are defined as transfers by a partner during any 30 calendar
day period of partnership interests representing more than 2% of the total
interest in a partnership's capital or profits.  Further, the Partnership
Agreement provides that any transfer or assignment of Units which the General
Partners believe will cause the Partnership to be treated as a publicly traded
partnership will be void ab initio and will not be recognized by the
Partnership.  (See "FEDERAL INCOME TAX CONSEQUENCES--Publicly Traded
Partnerships" and Section 17.3(g) of the Partnership Agreement.)

     Transferees of Units are not eligible to participate in the Partnership's
Distribution Reinvestment Plan with respect to investment of their distributions
from the Partnership in additional Units of the same Partnership.  However, such
transferees are not disqualified from participation in the Distribution
Reinvestment Plan with respect to investment of their distributions from the
Partnership in Units issued by subsequent limited partnerships sponsored by the
General Partners, if such Plan is established and the transferee meets the
Plan's requirements for participation.  (See "Distribution Reinvestment Plan.")

     An assignee of Units shall not become a substituted Limited Partner in
place of his assignor unless the assignee shall have expressly agreed to become
a party to the Partnership Agreement.  (Section 17.4.)  An assignee of Units who
does not become a substituted Limited Partner shall be entitled to receive
distributions attributable to the Units properly transferred to him (Section
17.5), but shall not have any of the other rights of a Limited Partner,
including the right to vote as a Limited Partner and the right to inspect and
copy the Partnership's books.  Assignments of Units are restricted similarly to
transfers of Units.

PARTNERSHIP BORROWING

     The General Partners are prohibited from borrowing to finance the
acquisition, construction or ownership of the Partnership's properties.
However, the Partnership may incur debt for the following limited purposes:  (a)
in the event of unforeseen circumstances in which the Partnership's working
capital reserves and other cash resources available to the Partnership are
insufficient for operating purposes; and (b) in order to finance property
improvements, when the General Partners deem such improvements to be necessary
or appropriate to protect the capital previously invested in the properties, to
protect the value of the Partnership's investment in a particular property or to
make a particular property more attractive for sale or lease.  The aggregate
amount of Partnership borrowings at any given time may not exceed 25% of the
total purchase price of Partnership Properties.  (See "INVESTMENT OBJECTIVES AND
CRITERIA--Borrowing Policies" and Section 11.3(e) of the Partnership
Agreement.)

                                       83

<PAGE>
 
REPURCHASE OF UNITS

     After a period of one year following the termination of the Offering of
Units, the Partnership may establish a Repurchase Reserve of up to 5% of Cash
Flow in any year, subject to the various restrictions and limitations set forth
below.  (Sections 8.11 and 11.3(h).)  The establishment of the Repurchase
Reserve is in the sole discretion of the General Partners, and if established,
the Repurchase Reserve may be terminated at any time in the sole discretion of
the General Partners.  The Partnership Agreement provides that under certain
circumstances the Partnership may, in the sole discretion of the General
Partners and upon the request of a Limited Partner, repurchase the Units held by
such Limited Partner, provided that no such repurchase may be made if either (i)
following the repurchase such Limited Partner's interests would not be fully
redeemed but such Limited Partner would hold less than the minimum investment in
the Offering (100 Units) or (ii) such repurchase would impair the capital or
operations of the Partnership.  In no event will a Limited Partner be permitted
to have his Units repurchased prior to termination of the Offering.  Units owned
by the General Partners or their Affiliates may not be repurchased by the
Partnership.  Further, in order to prevent the classification of the Partnership
as an investment company under the Investment Company Act of 1940 and to prevent
the Partnership from being deemed a "publicly traded partnership" under the
Code, the opportunity of Limited Partners to have their Units repurchased has
been substantially restricted under the Partnership Agreement.

     A Limited Partner wishing to have Units repurchased must mail or deliver a
written request to the Partnership, executed by his or its trustee or authorized
agent in the case of qualified profit sharing, pension and other retirement
trusts, indicating his or its desire to have such Units repurchased.  Such
requests will be considered by the General Partners in the order in which they
are received.  Except for the fact that the Repurchase Reserve will not be
established, if at all, until at least one year after the termination of the
Offering, Limited Partners are not required to hold Units for any specified
period of time prior to making such a redemption request.

     In the event that the General Partners decide to honor a request, they will
notify the requesting Limited Partner in writing of such fact, of the purchase
price for the repurchased Units and of the effective date of the repurchase
transaction (which will be not less than 60 nor more than 75 calendar days
following the receipt of the written request by the Partnership) and will
forward to such Limited Partner the documents necessary to effect such
repurchase transaction.  The purchase price per Unit will be equal to 85% of the
fair market value of the Units until three years from the effective date of the
Registration Statement and 90% of the fair market value of the Units thereafter.
Fair market value shall be determined by the General Partners based upon an
estimate of the amount the Limited Partners would receive if the Partnership's
real estate investments were sold for their estimated value and if such proceeds
were distributed in a liquidation of the Partnership.  For the first three full
fiscal years following the year in which the Offering of Units terminates, the
fair market value of the Units will be deemed to be their initial purchase price
of $10.00.  Thereafter, the fair market value will be based on annual appraisals
of Partnership Properties performed by the General Partners and not by an
independent appraiser.  However, the General Partners will obtain an opinion of
an independent third party annually that their estimate of the fair market value
of each Unit for such year is reasonable and was prepared in accordance with
appropriate methods for valuing real estate.  Fully executed documents must be
returned to the Partnership at least 30 days prior to the effective date.  The
Partnership will, as soon as possible following return of such documents from
the Limited Partner, repurchase the Units of the Limited Partner, provided, that
if insufficient amounts are then available in the Repurchase Reserve to
repurchase all of such Units, only a portion of such Units will be repurchased;
and provided further, that the Partnership may not repurchase less than all of
the Units of such Limited Partner if as a result thereof the Limited Partner
would own less than the minimum investment in the Offering (100 Units).  Units
repurchased by the Partnership will be canceled.  In the event that insufficient
funds are available in the Repurchase Reserve to repurchase all of such Units,
the Limited Partner will be deemed to have priority for subsequent Partnership
repurchases over other Limited Partners who subsequently request repurchases.

     In addition to the other restrictions described herein, the Partnership
Agreement provides that (i) repurchases out of the Repurchase Reserve may not
exceed in the aggregate more than 2% of total Gross Offering Proceeds throughout
the life of the Partnership excluding repurchases of Units relating to the death
or legal

                                       84

<PAGE>
 
incapacity of the owner or a substantial reduction in the owner's net
worth or income (defined to mean an involuntary loss of not less than 50% in
income or net worth during the year in which such repurchase occurs), and (ii)
not more than 2% of the outstanding Units may be purchased in any year, provided
in each case that the Partnership has sufficient cash to make the purchase and
that the purchase will not be in violation of any other applicable legal
requirements.  (Section 8.11(k).)  Due to the various restrictions and
limitations relating to the potential establishment of a Repurchase Reserve by
the Partnership, in considering an investment in the Partnership, prospective
investors should not assume that they will be able to resell their Units to the
Partnership.  (See "RISK FACTORS.")  In addition, prospective investors should
consider that a resale of their Units to the Partnership may result in adverse
tax consequences to the Limited Partner.  (See "FEDERAL INCOME TAX 
CONSEQUENCES--Sales of Limited Partnership Units.")

DISTRIBUTION REINVESTMENT PLAN

     It is anticipated that a Distribution Reinvestment Plan (the "Distribution
Reinvestment Plan") will be available which will be designed to enable Limited
Partners holding Class A Status Units to have their distributions of Net Cash
From Operations from the Partnership invested in additional Units of the
Partnership during the Offering or in units issued by subsequent limited
partnerships sponsored by the General Partners or their Affiliates which have
substantially identical investment objectives as the Partnership.  (Section
8.15.)  In addition, in the event the Distribution Reinvestment Plan is
effected, it is anticipated that Limited Partners in Wells Fund III and Limited
Partners holding Class A Units (or Class A Status Units) in Wells Fund IV, Wells
Fund V, Wells Fund VI, Wells Fund VII, Wells Fund VIII, Wells Fund IX and Wells
Fund X will have the opportunity to have their distributions of Net Cash From
Operations from Wells Fund III, Wells Fund IV, Wells Fund V, Wells Fund VI,
Wells Fund VII, Wells Fund VIII, Wells Fund IX and Wells Fund X invested in
Units in the Partnership during the Offering period.  Units issued by the
Partnership pursuant to the Distribution Reinvestment Plan will be available
only until the termination of its Offering.  The General Partners in their
discretion may elect not to provide a Distribution Reinvestment Plan or to
terminate any existing Distribution Reinvestment Plan.  Limited Partners will
not be eligible to participate in the Distribution Reinvestment Plan with
respect to Class B Status Units since no distributions of Net Cash From
Operations are payable with respect to Class B Status Units.  Limited Partners
who acquire their Units outside the Offering (i.e., transferees of Units) may
not participate in the Distribution Reinvestment Plan with respect to Units in
the Partnership in which they are Limited Partners, but may have their
distributions from the Partnership invested in Units of a subsequent limited
partnership sponsored by the General Partners or their Affiliates if such a
distribution reinvestment plan is made available by the General Partners in
their discretion.

     Limited Partners participating in the Distribution Reinvestment Plan may
purchase fractional Units and shall not be subject to minimum investment
requirements, although the General Partners may, at their option, impose certain
minimum investment requirements and other restrictions with respect to purchases
of Units pursuant to the Distribution Reinvestment Plan.  Limited Partners
electing to participate in the Distribution Reinvestment Plan will receive with
each confirmation a notice advising such Limited Partner that he is entitled to
change his election with respect to subsequent distributions by returning a
notice to the Partnership.  If sufficient Units are not available for purchase
pursuant to the Distribution Reinvestment Plan, the Partnership will remit all
excess distributions of Net Cash From Operations to the participants.

     Net Cash From Operations may only be reinvested in units issued by
subsequent limited partnerships sponsored by the General Partners or their
Affiliates if: (i) prior to the time of such reinvestment, the Limited Partner
has received the final prospectus (and any supplements thereto) offering
interests in the subsequent limited partnership and such prospectus allows
investment pursuant to a distribution reinvestment plan; (ii) a registration
statement covering the interests in the subsequent limited partnership has been
declared effective under the Securities Act of 1933; (iii) the offer and sale of
such interests is qualified for sale under the applicable state securities laws;
(iv) the participant executes the subscription agreement included with the
prospectus for the subsequent limited partnership; (v) the participant qualifies
under applicable investor suitability standards as contained in the prospectus
for the subsequent limited partnership; and (vi) the subsequent limited
partnership has substantially identical

                                       85

<PAGE>
 
investment objectives as the Partnership. In addition, amounts reinvested by a
participant under the Distribution Reinvestment Plan will not be considered by
the subsequent limited partnership in connection with meeting applicable minimum
escrow requirements. Limited Partners who invest in subsequent limited
partnerships pursuant to a distribution reinvestment plan will become, and will
be treated as, limited partners in such subsequent limited partnership in all
respects and, as such, will receive the same applicable reports as other limited
partners in the subsequent limited partnership as required by the then
applicable NASAA Guidelines.

     EACH LIMITED PARTNER ELECTING TO PARTICIPATE IN THE DISTRIBUTION
REINVESTMENT PLAN AGREES THAT IF AT ANY TIME HE FAILS TO MEET THE APPLICABLE
REAL ESTATE LIMITED PARTNERSHIP INVESTOR SUITABILITY STANDARDS OR CANNOT MAKE
THE OTHER INVESTOR REPRESENTATIONS OR WARRANTIES SET FORTH IN THE THEN CURRENT
REAL ESTATE LIMITED PARTNERSHIP PROSPECTUS, THE SUBSCRIPTION AGREEMENT OR
PARTNERSHIP AGREEMENT RELATING THERETO, HE WILL PROMPTLY NOTIFY THE GENERAL
PARTNERS IN WRITING.

     Subscribers should note that affirmative action must be taken to change or
withdraw from participation in the Distribution Reinvestment Plan.  Change in or
withdrawal from participation in the Distribution Reinvestment Plan shall be
effective only with respect to distributions made more than 30 days following
receipt by the General Partners of written notice of such change or withdrawal.
In the event a Limited Partner transfers his Units, such transfer shall
terminate the Limited Partner's participation in the Distribution Reinvestment
Plan as of the first day of the quarter in which such transfer is effective.

     Selling Commissions not to exceed 7% and dealer management fees not to
exceed 2.5% may be paid by the Partnership with respect to Units purchased
pursuant to the Distribution Reinvestment Plan.  Payment of selling commissions
may be subject to certain minimum levels of additional investment.  Each holder
of Units is permitted to identify, change or eliminate the name of his account
executive at a participating dealer.  Identification of such account executive
may be retained, changed or eliminated for subsequent distributions.  In the
event that no account executive is identified at any time during the Offering,
or in the event that the account executive is not employed by a broker-dealer
having a valid selling agreement with the Dealer Manager, no selling commission
will be paid with respect to distributions which are then being reinvested, and
the Partnership will retain for additional investments in real estate any
amounts otherwise payable as selling commissions.  All holders of Units, based
on the number of Units owned by each of them, will receive the benefit of
savings realized by the Partnership from investors who do not identify account
executives.  Accordingly, the economic benefit to investors who do not identify
account executives will be diluted and shared with all holders, including those
for whose contributions the Partnership has paid selling commissions.

     Unless the General Partners are otherwise notified in writing, Units issued
pursuant to the Distribution Reinvestment Plan will initially be treated as
Class A Status Units.  Units purchased pursuant to the Distribution Reinvestment
Plan will entitle participants to the same rights and to be treated in the same
manner as Units issued pursuant to the Offering.

     Following the reinvestment, each participant will be sent a statement and
accounting showing the distributions received, the number and price of Units
purchased, and the total amount of Units acquired under the Distribution
Reinvestment Plan.  Taxable participants will incur tax liability for
Partnership income allocated to them even though they have elected not to
receive their distributions in cash but rather to have their distributions held
in their account under the Distribution Reinvestment Plan.  (See "RISK FACTORS
Federal Income Tax Risks--Risk of Taxable Income Without Cash Distributions.")

     The Partnership reserves the right to amend any aspect of the Distribution
Reinvestment Plan effective with respect to any distribution paid subsequent to
the notice, provided that the notice is sent to participants in the Distribution
Reinvestment Plan at least ten days before the record date for a distribution.
The Partnership also

                                       86

<PAGE>
 
reserves the right to terminate the Distribution Reinvestment Plan for any
reason at any time, by sending written notice of termination to all
participants.

     Nothing contained herein shall be construed as obligating the General
Partners or their Affiliates to continue to offer units in subsequent real
estate limited partnerships or to include a distribution reinvestment plan as
part of the offering of such partnerships or to permit reinvestment of
distributions therein.

PROXY TO LIQUIDATE

     At any time commencing eight years after the termination of the Offering,
if the General Partners receive written requests from Limited Partners holding
10% or more of the outstanding Units directing that the General Partners
formally proxy the Limited Partners to determine whether the assets of the
Partnership should be liquidated (the "Proxy to Liquidate"), the General
Partners will send a Proxy to Liquidate to each Limited Partner.  The General
Partners shall not be required to send Proxies to Liquidate to the Limited
Partners more frequently than once during every two year period.  If the Proxy
to Liquidate results in Limited Partners owing more than 50% of the Units
(without regard to Units owned or otherwise controlled by the General Partners)
voting in favor of a liquidation of the Partnership, the assets of the
Partnership will be fully liquidated within 30 months from the close of the 45-
day deadline applicable to the Proxy to Liquidate.  (Section 20.2.)

DISSOLUTION AND TERMINATION

     The Partnership is to continue until December 31, 2026, but may be
dissolved earlier as provided in the Partnership Agreement or by law.  (Article
VI.)  The Partnership will also be dissolved upon:  (a) the decision by holders
of more than 50% of the Units to dissolve and terminate the Partnership; (b) the
retirement or withdrawal of a General Partner unless within 90 days from the
date of such event, (i) the remaining General Partner, if any, elects to
continue the business of the Partnership, or (ii) if there is no remaining
General Partner, a majority in interest of the Limited Partners elect to
continue the business of the Partnership; (c) the removal of a General Partner
unless within 90 days from the date of such removal, (i) the remaining General
Partner, if any, elects to continue the business of the Partnership, or (ii) if
there is no remaining General Partner, a majority in interest of the Limited
Partners elect to continue the business of the Partnership; (d) the sale or
disposition of all interests in real property and other assets of the
Partnership; (e) the effective date of the occurrence of an Event of Withdrawal
of the last remaining General Partner unless, within 120 days from such event, a
majority in interest of the Limited Partners elect to continue the business of
the Partnership; or (f) the happening of any other event causing the dissolution
of the Partnership under the laws of Georgia.  (Section 20.1.)  However, the
retirement or withdrawal of a General Partner will not dissolve the Partnership
if any remaining General Partner or General Partners, within 90 days of the date
of such event, elect to continue the business of the Partnership, or in the
event that there is no remaining General Partner within 120 days, a majority in
interest of the Limited Partners elect to continue the business of the
Partnership and elect a successor General Partner or General Partners.  (Section
20.3.)

     In addition to the foregoing events, the General Partners may also
terminate the Offering, compel a termination and dissolution of the Partnership,
or restructure the Partnership's affairs, upon notice to all Limited Partners
but without the consent of any Limited Partner, if upon the advice of counsel to
the Partnership, either (a) the Partnership's assets constitute "Plan Assets,"
as such term is defined for purposes of ERISA, or (b) any of the transactions
contemplated in the Partnership Agreement constitute "prohibited transactions"
under ERISA.

     In the event the Partnership is dissolved, the assets of the Partnership
shall be converted to cash.  The General Partners shall be given a reasonable
amount of time to collect any notes receivable with respect to the sale of
Partnership assets and to collect any other outstanding debts.  All cash on hand
shall be distributed first to creditors to satisfy debts and liabilities of the
Partnership other than loans or advances made by Partners to the Partnership,
including the establishment of reserves deemed reasonably necessary to satisfy
contingent or unforeseen liabilities or obligations of the Partnership.  Any
remaining cash will then be used to repay loans or advances made by any of the
Partners to the Partnership and to pay any fees due the General Partners.  The
balance, if any, shall

                                       87

<PAGE>
 
be distributed among the Partners in accordance with the positive balance in
their Capital Accounts as of the date of distribution. Upon completion of the
foregoing distributions, the Partnership shall be terminated. (Section 9.3.)


                            DISTRIBUTIONS AND ALLOCATIONS

DISTRIBUTIONS OF NET CASH FROM OPERATIONS

     Net Cash From Operations (defined in the Partnership Agreement to mean
generally the Partnership's cash flow from operations, after payment of all
operating expenses and adjustments for reserves), if any, will be distributed in
each year as follows and in the following priority:

     (i)   First, to Limited Partners holding Class A Status Units on a per
Unit basis until they have received a 10% annual return on their Net Capital
Contributions (defined in the Partnership Agreement to mean generally the amount
of cash contributed to the Partnership reduced by prior distributions of net
proceeds from any sale or exchange of Partnership Properties);

     (ii)  Then, to the General Partners until they have received an amount
equal to 10% of the total amount thus far distributed; and

     (iii) Then, 90% to Limited Partners holding Class A Status Units and
10% to the General Partners.

     Notwithstanding the foregoing, Limited Partners holding Class A Status
Units who have purchased Units pursuant to the Deferred Commission Option shall
for a period of six years after termination of the Offering have deducted and
withheld from distributions of Net Cash From Operations otherwise payable to
such Limited Partners an annual amount equal to $0.10 per Unit purchased
pursuant to the Deferred Commission Option, which amounts shall instead be used
by the Partnership to pay deferred commissions due with respect to such Units.
(See "PLAN OF DISTRIBUTION.")

     No distributions of Net Cash From Operations shall be made out of
Capital Contributions, and no Net Cash From Operations will be distributed with
respect to Class B Status Units.

     The Partnership Agreement prohibits the General Partners from making
any distributions of Net Cash From Operations out of Capital Contributions.
Distributions of Net Cash From Operations will be allocated among the Limited
Partners on a daily basis based on the ratio which the number of Units owned by
each Limited Partner as of the last day of the preceding quarter bears to the
total number of Units outstanding.  A transferee of Units will be deemed the
owner of such Units as of the first day of the quarter following the quarter
during which the transfer occurred and, therefore, will not participate in
distributions made with respect to the quarter in which such transfer occurs.
It is anticipated that distributions of Net Cash From Operations will be made on
a quarterly basis, unless Limited Partners elect to receive distributions on a
monthly basis.  (See "Monthly Distributions" below.)

DISTRIBUTION OF NET SALE PROCEEDS

     Nonliquidating Net Sale Proceeds (defined in the Partnership Agreement
to mean generally the net proceeds from any sale or exchange of Partnership
Properties) will be distributed generally as follows and in the following
priority:

     (i)   First, to Limited Partners holding Units which have at any time
been treated as Class B Status Units on a per Unit basis until each such Limited
Partner has received an amount which, when added to any Net Cash From

                                       88

<PAGE>
 
Operations previously distributed to such Limited Partner, will equal the amount
of Net Cash From Operations previously paid or deemed paid to Limited Partners
holding Units which at all times have been treated as Class A Status Units;

     (ii)  Then, to the Limited Partners on a per Unit basis until each
Limited Partner has received or has been deemed to have received an amount equal
to his Net Capital Contribution;

     (iii) Then, to the Limited Partners on a per Unit basis until each
Limited Partner has received or has been deemed to have received aggregate
distributions equal to a 10% per annum cumulative (noncompounded) return on his
Net Capital Contribution;

     (iv)  Then, to Limited Partners on a per Unit basis until each Limited
Partner has received or has been deemed to have received aggregate distributions
equal to his Preferential Limited Partner Return (defined as the sum of (a) a
10% per annum cumulative return on his Net Capital Contribution with respect to
such Unit for all periods during which such Unit was treated as a Class A Status
Unit, and (b) a 15% per annum cumulative return on his Net Capital Contribution
with respect to such Unit for all periods during which such Unit was treated as
a Class B Status Unit);

     (v)   Then, to the General Partners until they have received an amount
equal to their Capital Contributions;

     (vi)  Then, if and only in the event that Limited Partners have received
any Excess Limited Partner Distributions, to the General Partners until they
have received an amount equal to 20% of the sum of any such Excess Limited
Partner Distributions plus the amount distributed to the General Partners
pursuant to this provision; and

     (vii) Then, 80% to the Limited Partners on a per Unit basis and 20% to the
General Partners; provided, however, that in no event will the General Partners
receive in the aggregate in excess of the NASAA Guidelines Resale Proceeds
Maximum Amount. It is the intent of the foregoing limitation that the General
Partners receive no more of the net proceeds from the sale or financing of
Partnership Properties than is allowed pursuant to applicable provisions of the
NASAA Guidelines. Any such excess amounts otherwise distributable to the General
Partners will instead be reallocated and distributed to the Limited Partners on
a per Unit basis.

     Potential investors should be aware that their share of distributions
of Sale Proceeds may be less than their Net Capital Contributions unless the
Partnership's aggregate Sale Proceeds are sufficient to fund the sum of (i) the
required payments to each Limited Partner holding Units which have been treated
as Class B Status Units in an amount which, when added to any Net Cash From
Operations previously distributed to such Limited Partner, will equal the amount
of Net Cash From Operations previously paid to Limited Partners holding Units
which at all times were treated as Class A Status Units, plus (ii) the amount
required to repay aggregate Net Capital Contributions to all Limited Partners.

     Notwithstanding the foregoing, in the event the Partnership sells any
Partnership Property at a net sale price which is less than the purchase price
originally paid for such property, prior to the foregoing distribution of
Nonliquidating Net Sale Proceeds, Limited Partners holding Class A Status Units
shall first receive distributions of Nonliquidating Net Sale Proceeds in an
amount equal to the following: the excess of the original purchase price of the
Partnership Property sold over the sale price of such Partnership Property, but
not greater than the amount of special allocations of deductions for
depreciation, amortization and cost recovery with respect to such Partnership
Property previously made to Limited Partners holding Class B Status Units.  The
General Partners have included the foregoing provision in the Partnership
Agreement for distributions of Nonliquidating Net Sale Proceeds in favor of
Limited Partners holding Class A Status Units in order to ensure that Limited
Partners holding Class B Status Units will bear the actual economic risk of loss
in the event a Partnership Property is sold at a loss, in order to support the
special allocation of depreciation, amortization and cost recovery deductions to
such Limited Partners.

                                       89

<PAGE>
 
LIQUIDATING DISTRIBUTIONS

     Liquidating Distributions (defined in the Partnership Agreement to
mean generally the distribution of the net proceeds from a dissolution and
termination of the Partnership or from the sale of substantially all of the last
remaining assets of the Partnership) will be distributed among the General
Partners and the Limited Partners in accordance with each such Partner's
positive Capital Account balance, after the allocation of Gain on Sale and other
appropriate Capital Account adjustments.

RETURN OF UNUSED CAPITAL CONTRIBUTIONS

     Funds not expended, committed or reserved for working capital purposes by
the later of the second anniversary of the effective date of the Registration
Statement or one year after the termination of the Offering will be returned to
Limited Partners, without reduction for Front-End Fees or Selling Commissions
relating to such uncommitted funds and without interest thereon.  For purposes
of the foregoing, funds will be deemed to have been committed and will not be
returned to the extent that such funds would be required to complete the
acquisition of Partnership Properties with respect to which contracts,
agreements in principle or letters of understanding have been executed,
regardless of whether such property is actually acquired.  Any funds reserved in
order to make contingent payments in connection with the acquisition of any
Partnership Property will be treated as committed whether or not any such
payments are actually made.

PARTNERSHIP ALLOCATIONS

     Since the Partnership does not intend to borrow funds, no Partner's Capital
Account will be allocated items that will cause the Capital Account to have a
deficit balance.  This means that, although holders of Class B Status Units may
receive allocations of certain deductions over the life of the Partnership equal
to their Capital Contributions, they cannot be allocated additional deductions.

     NET LOSS.  Net Loss (defined in the Partnership Agreement to mean generally
the net losses of the Partnership for federal income tax purposes, but excluding
deductions for depreciation, amortization and cost recovery, which will be
allocated separately as set forth below) for each fiscal year shall be allocated
as follows:

     (i)   99% to Limited Partners holding Class B Status Units and 1% to
the General Partners until the Capital Accounts of all such Partners have been
reduced to zero;

     (ii)  Then, to any Partner having a positive balance in his Capital
Account in an amount not to exceed such positive balance as of the last day of
the fiscal year; and

     (iii) Then, 100% to the General Partners.

     Notwithstanding the foregoing, in any fiscal year with respect to which the
Partnership incurs an aggregate Net Loss, interest income of the Partnership
shall be specially allocated to Limited Partners holding Class A Status Units
and the Net Loss of the Partnership for such fiscal year shall be determined
without regard to such interest income.

     All deductions for depreciation, amortization and cost recovery for each
fiscal year shall be allocated as follows:

     (i)   99% to Limited Partners holding Class B Status Units and 1% to
the General Partners until the Capital Accounts of all such Partners have been
reduced to zero;

                                       90

<PAGE>
 
        (ii) Then, to any Partner having a positive balance in his Capital
Account in an amount not to exceed such positive balance as of the last day of
the fiscal year; and

        (iii) Then, 100% to the General Partners.

        NET INCOME.  Net Income (defined in the Partnership Agreement to mean
generally the net income of the Partnership for federal income tax purposes,
including any income exempt from tax, but excluding all deductions for
depreciation, amortization and cost recovery and Gain on Sale) for each fiscal
year shall be allocated as follows:

        (i) To Limited Partners holding Class A Status Units and to the
General Partners in the same proportion as and to the extent that Net Cash From
Operations is distributed or deemed distributed; and

        (ii) To the extent Net Income exceeds Net Cash From Operations with
respect to such fiscal year, such excess Net Income shall be allocated 99% to
Limited Partners holding Class A Status Units and 1% to the General Partners.

        GAIN ON SALE.  Gain on Sale (defined in the Partnership Agreement to
mean generally the taxable income or gain from the sale or exchange of
Partnership Properties) for each fiscal year shall be allocated as follows:

        (i) First, pursuant to the qualified income offset provision described
below;

        (ii) Then, to Partners having negative Capital Accounts until all
negative Capital Accounts have been restored to zero;

        (iii) Then, to Limited Partners holding Units which at any time have
been treated as Class B Status Units, in amounts equal to the deductions for
depreciation, amortization and cost recovery previously allocated to them with
respect to the specific Partnership Property, the sale or other disposition of
which resulted in Gain on Sale being allocated, but not in excess of the amount
of Gain on Sale recognized by the Partnership pursuant to the sale or other
disposition of said Partnership Property;

        (iv) Then, to the Limited Partners in amounts equal to the deductions
for depreciation, amortization and cost recovery previously allocated to said
Limited Partners with respect to the specific Partnership Property, the sale or
other disposition of which resulted in Gain on Sale being allocated;

        (v) Then, to Limited Partners holding Units which at any time have been
treated as Class B Status Units on a per Unit basis until each such Limited
Partner has received an amount which, when added to any Net Cash From Operations
previously distributed to such Limited Partner, will equal the amount of Net
Cash From Operations previously paid to Limited Partners holding Units which at
all times have been treated as Class A Status Units;

        (vi) Then, to Limited Partners on a per Unit basis in amounts equal to
the excess of each Limited Partner's Net Capital Contribution over all prior
distributions to such Limited Partner of net proceeds from the sale of
Partnership Properties;

        (vii) Then, to the Limited Partners on a per Unit basis until each
Limited Partner has been allocated an amount equal to the excess of a 10%
cumulative (noncompounded) return on his Net Capital Contribution over prior
distributions to such Limited Partner of Net Cash From Operations;

        (viii) Then, to the Limited Partners on a per Unit basis until each
Limited Partner has been allocated an aggregate amount equal to the excess of
his Preferential Limited Partner Return over prior distributions to such Limited
Partner of Net Cash From Operations;

                                       91

<PAGE>
 
        (ix) Then, to the General Partners in an amount equal to their Capital
Contributions;

        (x) Then if and only to the extent that Limited Partners have received
any Excess Limited Partner Distributions, to the General Partners until the
General Partners have been allocated Gain on Sale equal to 20% of the sum of any
such Excess Limited Partner Distributions plus any Gain on Sale allocated to the
General Partners pursuant to this provision; and

        (xi) Then, 80% to the Limited Partners and 20% to the General Partners;
provided, however, that in no event will the General Partners be allocated Gain
on Sale which would result in distributions to the General Partners in excess of
the NASAA Guidelines Resale Proceeds Maximum Amount. Any such excess allocations
of Gain on Sale will instead be reallocated to the Limited Partners on a per
Unit basis.

     The Partnership Agreement contains a "qualified income offset" provision
which provides that in the event that any Partner receives an adjustment,
allocation or distribution of certain items which causes a deficit or negative
balance in such Partner's Capital Account, such Partner will be allocated items
of income or gain (consisting of a pro rata portion of each item of Partnership
income, including gross income, and gain for such year) in an amount and manner
sufficient to eliminate such deficit balance as quickly as possible. The intent
of the foregoing provision is to prohibit allocations of losses or distributions
of cash to a Limited Partner which would cause his Capital Account to become
negative (which would occur in the event that the aggregate amount of losses
allocated and cash distributed to such Limited Partner exceeded the sum of his
Capital Contributions plus any income allocated to him) or, in the event such
allocation or distribution did cause his Capital Account to become negative,
such Limited Partner would be allocated income or gain in an amount necessary to
bring his Capital Account back to zero. (See "FEDERAL INCOME TAX CONSEQUENCES--
Allocations of Profit and Loss.")

     THE QUALIFIED INCOME OFFSET PROVISION MAY RESULT IN INCOME BEING
SPECIALLY ALLOCATED TO LIMITED PARTNERS EVEN IN A FISCAL YEAR WHEN THE
PARTNERSHIP HAS A NET LOSS FROM OPERATIONS OR FROM THE SALE OF PROPERTY.

     Income, losses and distributions of cash relating to Units which are
acquired directly from the Partnership during the Offering will be allocated
among the Limited Partners on a pro rata basis based on the number of days such
Units have been owned by such Limited Partner.


MONTHLY DISTRIBUTIONS

     Limited Partners holding Class A Status Units may, at their option, elect
to receive distributions of Net Cash From Operations, if any, on a monthly
basis.  This program is called the Monthly Distribution Option (the "MDO").  It
should be understood, however, that Limited Partners electing the MDO will in
all likelihood receive lower distributions per Unit, on an annual basis, than
Limited Partners receiving their distributions on a quarterly basis due to the
fact that income received by the Partnership during the early portion of a
quarter will be invested and will earn interest until distribution shortly after
the end of the quarter.  This compounding effect will be available to Limited
Partners selecting the MDO to a lesser degree due to the greater frequency of
their distributions.

     Limited Partners holding Class A Status Units who elect the MDO will begin
receiving their distributions on a monthly basis with respect to the calendar
quarter following the calendar quarter in which the General Partners receive the
Limited Partner's written election along with a check for the MDO fee, described
below.  Monthly distributions will be paid to the Limited Partner during the
month following the month to which the distribution is attributable.  For
example, if a Limited Partner elects the MDO during the first calendar quarter
of a year, his election is effective at the beginning of the second calendar
quarter (i.e., April 1).  Accordingly, the Limited Partner would receive a
distribution, if at all, for the first calendar quarter of the year, and
beginning in April, the Limited

                                       92

<PAGE>
 
Partner electing the MDO would receive monthly distributions for the remainder
of the year, with the first monthly distribution being paid during the month of
May.

     There is an annual fee of $20 per Limited Partner electing the MDO.  This
annual fee is designed to cover additional administrative expenses, postage and
handling costs associated with more frequent distributions and will in no event
result in any additional compensation to the General Partners or their
Affiliates.  In the event the actual administrative expenses, postage and
handling costs are less than $20 per Limited Partner per year, which is not
anticipated, any such savings will be reimbursed to Limited Partners electing
the MDO.  The first fee payment is due at the time of the initial election, and
each subsequent fee payment is due by each December 31.  Each Limited Partner
electing the MDO will receive a bill for the annual fee in conjunction with his
November distribution.  Limited Partners may elect to have the Partnership
deduct subsequent annual MDO fees from the distributions.

     A Limited Partner holding Class A Status Units may withdraw from the MDO by
either notifying the General Partners in writing or by simply failing to pay the
annual fee on a timely basis.  A Limited Partner will then begin to receive his
distributions on a quarterly basis at the beginning of the following calendar
year.  If payment is not received by the due date, then the MDO with respect to
that Limited Partner is canceled.  To reinstate the MDO, the Limited Partner may
make his $20 payment, and the MDO will again be effective at the beginning of
the calendar quarter following the calendar quarter in which payment is made.  A
Limited Partner holding Class A Status Units may elect the MDO by sending a
completed MDO form to the Partnership (which form may be obtained by calling or
writing the Partnership).


                            REPORTS TO INVESTORS

     Within 75 days after the end of each fiscal year of the Partnership, the
General Partners will deliver to each Limited Partner and any assignee such
information as is necessary for the preparation of his federal income tax return
and state income or other tax returns with regard to jurisdictions in which
Partnership Properties are located.  Within 120 days after the end of the
Partnership's fiscal year, the General Partners will deliver to each Limited
Partner and any assignee an annual report which includes financial statements of
the Partnership, audited by independent certified public accountants and
prepared in accordance with generally accepted accounting principles.  Such
financial statements will include a profit and loss statement, a balance sheet
of the Partnership, a cash flow statement and a statement of changes in
Partners' capital.  The notes to the annual financial statements will contain a
detailed reconciliation of the Partnership's net income for financial reporting
purposes to net income for tax purposes for the periods covered by the report.
The annual report for each year will report on the Partnership's activities for
that year, identify the source of Partnership distributions, set forth the
compensation paid to the General Partners and their Affiliates and a statement
of the services performed in consideration therefor, provide a category-by-
category breakdown of the general and administrative expenses incurred,
including a breakdown of all costs reimbursed to the General Partners and their
Affiliates in accordance with Section 11.4(b) of the Partnership Agreement, and
contain such other information as is deemed reasonably necessary by the General
Partners to advise the Limited Partners of the affairs of the Partnership.

     For as long as the Partnership is required to file quarterly reports on
Form 10-Q with the Securities and Exchange Commission, financial information
substantially similar to the financial informed contained in each such report
shall be sent to the Limited Partners within 60 days after the end of such
quarter.  Whether or not such reports are required to be filed, each Limited
Partner will be furnished, within 60 days after the end of each of the first
three quarters of the Partnership's fiscal year, an unaudited financial report
for that period including a profit and loss statement, a balance sheet and a
cash flow statement.  The foregoing reports for any period in which fees are
paid to the General Partners or their Affiliates for services shall set forth
the fees paid and the services rendered.  In addition, until all of the net
proceeds from the Offering are expended or committed (or used to establish a
working capital reserve) or returned to the Partners, each Limited Partner shall
be furnished, at least quarterly within 60 days after the end of each quarter
during which the Partnership has acquired real property, an acquisition

                                       93

<PAGE>
 
report describing the properties acquired since the prior special report and
including a description of locations and of the market upon which the General
Partners are relying in projecting successful operation of the properties. The
acquisition report shall include a description of the present or proposed use of
the property and its suitability or adequacy for such use and the terms of any
material lease affecting the property, a statement of the appraised value,
purchase price, terms of purchase, all costs related to the acquisition, and an
estimate of all proposed subsequent expenditures for development or other
improvements of the property, a statement that title insurance and any required
performance bonds or other assurances in accordance with Section 11.3(k) of the
Partnership Agreement with respect to builders have been or will be obtained on
the property, and a statement regarding the amount of proceeds (in both dollar
amount and as a percentage of the total amount of the Offering) to the
Partnership which remain unexpended or uncommitted. In addition, the acquisition
report will identify any real property which the General Partners presently
intend to be acquired by or leased to the Partnership, providing its location
and a description of its general character.

     The appraisal received by the Partnership at the time of each acquisition
of property shall be maintained in its records for at least five years
thereafter and, during such time, shall be made available to the Limited
Partners for inspection and duplication at reasonable times.

     The Partnership will distribute annually to Limited Partners a report on
the estimated value of each Unit in the next annual or quarterly report on Form
10-K or Form 10-Q sent to Limited Partners following the valuation process.
Such estimated value will be based upon annual appraisals of Partnership
Properties performed by the General Partners and not by an independent
appraiser.  The General Partners are, however, required to obtain the opinion of
an independent third party that their estimate of the value of each Unit is
reasonable and was prepared in accordance with appropriate methods for valuing
real estate.  For the first three full fiscal years following the year in which
the Offering of Units terminates, the value of the Units will be deemed to be
their initial purchase price of $10.00, and no valuation of Partnership
Properties will be performed.  (See "INVESTMENT BY TAX-EXEMPT ENTITIES AND ERISA
CONSIDERATIONS--Annual Valuation.")

     In addition, upon request from any prospective investor or Limited Partner,
the Partnership will provide without charge a copy of the NASAA Guidelines (as
referred to elsewhere herein).


                             PLAN OF DISTRIBUTION

     A minimum of 125,000 Units and a maximum of 3,500,000 Units are being
offered to the public through Wells Investment Securities, Inc. (the "Dealer
Manager"), a registered broker-dealer affiliated with the General Partners.
(See "CONFLICTS OF INTEREST" and "MANAGEMENT.")  The Units are being offered at
a per Unit price of $10.00 per Unit on a "best efforts" basis (which means
generally that the Dealer Manager will be required to use only its best efforts
to sell the Units and has no firm commitment or obligation to purchase any of
the Units).

     Except as provided below, the Dealer Manager will receive commissions of 7%
of the Gross Offering Proceeds.  The Dealer Manager will also receive 2.5% of
the Gross Offering Proceeds in the form of a dealer manager fee as compensation
for acting as the Dealer Manager and for expenses incurred in connection with
coordinating sales efforts, training of personnel and generally performing
"wholesaling" functions.  In addition, the Partnership may reimburse the
expenses incurred by nonaffiliated dealers for actual due diligence purposes in
the maximum amount of .5% of the Gross Offering Proceeds.  The Partnership will
not pay referral or similar fees to any accountants, attorneys or other persons
in connection with the distribution of the Units.  Limited Partners who elect to
participate in the Distribution Reinvestment Plan will be charged Selling
Commissions and dealer manager fees on Units purchased pursuant to the
Distribution Reinvestment Plan on the same basis as Limited Partners purchasing
Units other than pursuant to the Distribution Reinvestment Plan.  Units issued
by the Partnership under the Distribution Reinvestment Plan will be available
only until the termination of the Offering, as described above.

                                       94

<PAGE>
 
     The Dealer Manager may authorize certain other broker-dealers who are
members of the NASD to sell Units.  In the event of the sale of Units by such
other broker-dealers, the Dealer Manager may reallow its commissions in the
amount of up to 7% of the Gross Offering Proceeds to such participating broker-
dealers.  In addition, the Dealer Manager, in its sole discretion, may reallow
to broker-dealers participating in the Offering a portion of its dealer manager
fee in the aggregate amount of up to 1.5% of Gross Offering Proceeds to be paid
to such participating broker-dealer as a marketing fee, based on such factors as
the number of Units sold by such participating broker-dealer, the assistance of
such participating broker-dealer in marketing the Offering and bona fide
conference fees incurred.

     In no event shall the total underwriting compensation, including sales
commissions, the dealer manager fee and underwriting expense reimbursements,
exceed 10% of Gross Offering Proceeds, except for the additional .5% of Gross
Offering Proceeds which may be paid by the Partnership in connection with due
diligence activities.

     The General Partners have agreed to indemnify the participating broker-
dealers, including the Dealer Manager, against certain liabilities arising under
the Securities Act of 1933, as amended.

     The broker-dealers are not obligated to obtain any subscriptions, and there
is no assurance that any Units will be sold.

     The General Partners may at their option purchase Units offered hereby at
the public offering price, in which case they would expect to hold such Units as
Limited Partners for investment and not for distribution.  Units purchased by
the General Partners or their Affiliates shall not be entitled to vote on any
matter presented to the Limited Partners for a vote.  No selling commissions
will be payable by the Partnership in connection with any Units purchased by the
General Partners.  (See "RISK FACTORS.")

     Payment for Units should be made by check payable to "The Bank of New York,
as Agent."  Subscriptions will be effective only upon acceptance by the General
Partners, and the General Partners reserve the right to reject any subscription
in whole or in part.  In no event may a subscription for Units be accepted until
at least five business days after the date the subscriber receives this
Prospectus.  Each subscriber will receive a confirmation of the investor's
purchase.  Except for purchases pursuant to the Distribution Reinvestment Plan,
all accepted subscriptions will be for whole Units and for not less than 100
Units ($1,000).  (See "SUITABILITY STANDARDS.")  Except in Maine, Minnesota,
Nebraska and Washington, investors who have satisfied the minimum purchase
requirement and have purchased units in Prior Wells Public Programs may purchase
less than the minimum number of Units discussed above, provided that such
investors purchase a minimum of 2.5 Units ($25).  After investors have satisfied
the minimum purchase requirement, minimum additional purchases must be in
increments of at least 2.5 Units ($25), except for purchases pursuant to the
Distribution Reinvestment Plan.

     Subscription proceeds will be placed in an interest-bearing account with
The Bank of New York, Atlanta, Georgia (the "Escrow Agent") until such
subscriptions aggregating at least $1,250,000 (exclusive of any subscriptions
for Units by the General Partners or their Affiliates) have been received and
accepted by the General Partners (the "Minimum Offering").  Any Units purchased
by the General Partners or their Affiliates will not be counted in calculating
the Minimum Offering.  Subscription proceeds held in the escrow account will be
invested in obligations of, or obligations guaranteed by, the United States
government or bank money-market accounts or certificates of deposit of national
or state banks that have deposits insured by the Federal Deposit Insurance
Corporation (including certificates of deposit of any bank acting as depository
or custodian for any such funds), as directed by the General Partners.
Subscribers may not withdraw funds from the escrow account.

     Investors who desire to establish an IRA for purposes of investing in Units
may do so by having Wells Advisors, Inc., a qualified non-bank IRA custodian
affiliated with the General Partners, act as their IRA custodian.  In the event
that an IRA is established having Wells Advisors, Inc. as the IRA custodian, the
authority of Wells Advisors, Inc. will be limited to holding the Units on behalf
of the beneficiary of the IRA and making distributions

                                       95

<PAGE>
 
or reinvestments in Units solely at the discretion of the beneficiary of the
IRA. Wells Advisors, Inc. will not have the authority to vote any of the Units
held in an IRA except strictly in accordance with the written instructions of
the beneficiary of the IRA. (See "MANAGEMENT.")

     If the Minimum Offering of the Partnership has not been received and
accepted by June 30, 1998, the Escrow Agent will promptly so notify the
Partnership and this Offering will be terminated.  In such event, the Escrow
Agent is obligated to use its best efforts to obtain an executed IRS Form W-9
from each subscriber.  No later than five business days after termination of the
Offering, the Escrow Agent will refund and return all monies to subscribers and
any interest earned thereon after deducting escrow expenses (except for Maine,
Missouri, Ohio and Pennsylvania residents).  In the event that a subscriber
fails to remit an executed IRS Form W-9 to the Escrow Agent prior to the date
the Escrow Agent returns the subscriber's funds, the Escrow Agent will be
required to withhold from such funds 31% of the earnings attributable to such
subscriber in accordance with IRS Regulations.  Units purchased by the General
Partners will not be counted for the purpose of achieving the Minimum Offering.
During the period in which subscription proceeds are held in escrow, interest
earned thereon will be allocated among subscribers on the basis of the
respective amounts of their subscriptions and the number of days that such
amounts were on deposit.  Such interest net of escrow expenses will be paid to
subscribers upon the termination of the escrow period.

     Initial subscribers may be admitted to the Partnership and the payments
transferred from escrow to the Partnership at any time after the Partnership has
received and accepted the Minimum Offering, except that subscribers residing in
New York and Pennsylvania may not be admitted to the Partnership until
subscriptions have been received and accepted for 250,000 Units ($2,500,000)
from all sources.  The funds representing subscriptions for Units from New York
and Pennsylvania residents will not be released from the escrow account until
subscriptions for at least $2,500,000 have been received from all sources.
Subscriptions from New York residents may not be included in determining whether
subscriptions for the Minimum Offering have been obtained.  In addition, certain
other states may impose different requirements than those set forth herein.  Any
such additional requirements will be set forth in a supplement to this
Prospectus.

     The offering of Units of the Partnership will commence upon the effective
date of this Prospectus and will continue until and terminate upon the earlier
of (i) December 31, 1998, or (ii) the date on which all $35,000,000 in Units of
the Partnership have been sold.

     The proceeds of this Offering will be received and held in trust for the
benefit of purchasers of Units and will be retained in trust after closing to be
used only for the purposes set forth in the "ESTIMATED USE OF PROCEEDS" section.
After the close of the Minimum Offering, subscriptions will be accepted or
rejected within 30 days of receipt by the Partnership, and if rejected, all
funds shall be returned to subscribers within 10 business days.  Investors whose
subscriptions are accepted will be deemed admitted as Limited Partners of the
Partnership on the day on which their subscriptions are accepted.

     The General Partners may sell Units to Retirement Plans of broker-dealers
participating in the Offering, to broker-dealers in their individual capacities,
to IRAs and Qualified Plans of their registered representatives or to any one of
their registered representatives in their individual capacities for 93% of the
Unit's public offering price in consideration of the services rendered by such
broker-dealers and registered representatives in the distribution.  The net
proceeds to the Partnership from such sales will be identical to the
Partnership's net proceeds from other sales of Units.

     In connection with sales of 25,000 or more Units ($250,000) to a
"purchaser" (as defined below), investors may agree with their registered
representatives to reduce the amount of selling commissions payable to
participating broker-dealers.  Such reduction will be credited to the purchaser
by reducing the total purchase price payable by such purchaser.  The following
table illustrates the various discount levels:

                                       96

<PAGE>
 
<TABLE>
<CAPTION>
 
 
                                     
      DOLLAR                                                                     NET           
      VOLUME                               SALES COMMISSIONS        PURCHASE     PROCEEDS TO   
      OF UNITS                           --------------------       PRICE        PARTNERSHIP   
      PURCHASED                          PERCENT     PER UNIT       PER UNIT     PER UNIT      
      ---------                          -------     --------       --------     -----------   
<S>                                      <C>         <C>            <C>          <C>              
     Under $250,000                         7.0%      $  0.70        $ 10.00        $9.30      
     $250,000-$499,999                      6.0%      $0.5936        $9.8936        $9.30      
     $500,000-$749,999                      5.0%      $0.4895        $9.7895        $9.30      
     $750,000-$999,999                      3.0%      $0.2876        $9.5876        $9.30      
     $1,000,000-$1,999,999                  1.0%      $0.0939        $9.3939        $9.30      
     Over $2,000,000                        0.5%      $0.0467        $9.3467        $9.30       
</TABLE>

     For example, if an investor purchases 100,000 Units in the Partnership, he
could pay as little as $939,390 rather than $1,000,000 for the Units, in which
event the commission on the sale of such Units would be $9,390 ($0.0939 per
Unit), and the Partnership would receive net proceeds of $930,000 ($9.30 per
Unit).  The net proceeds to the Partnership will not be affected by volume
discounts.

     Because all investors will be deemed to have contributed the same amount
per Unit to the Partnership for purposes of tax allocations and distributions of
Net Cash From Operations and Sale Proceeds, an investor qualifying for a volume
discount will receive a higher return on his investment in the Partnership than
investors who do not qualify for such discount.

     Subscriptions may be combined for the purpose of determining the volume
discounts in the case of subscriptions made by any "purchaser," as that term is
defined below, provided all such Units are purchased through the same broker-
dealer.  The volume discount shall be prorated among the separate subscribers
considered to be a single "purchaser."  Any request to combine more than one
subscription must be made in writing, and must set forth the basis for such
request.  Any such request will be subject to verification by the General
Partners that all of such subscriptions were made by a single "purchaser."

     For the purposes of such volume discounts, the term "purchaser" includes
(i) an individual, his or her spouse and their children under the age of 21 who
purchase the Units for his, her or their own accounts; (ii) a corporation,
partnership, association, joint-stock company, trust fund or any organized group
of persons, whether incorporated or not; (iii) an employees' trust, pension,
profit sharing or other employee benefit plan qualified under Section 401(a) of
the Code; and (iv) all commingled trust funds maintained by a given bank.

     Notwithstanding the above, in connection with volume sales made to
investors in the Partnership, the General Partners may, in their sole
discretion, waive the "purchaser" requirements and aggregate subscriptions
(including subscriptions to Prior Wells Public Programs) as part of a combined
order for purposes of determining the number of Units purchased, provided that
any aggregate group of subscriptions must be received from the same broker-
dealer, including the Dealer Manager.  Any such reduction in selling commission
will be prorated among the separate subscribers except that, in the case of
purchases through the Dealer Manager, the Dealer Manager may allocate such
reduction among separate subscribers considered to be a single "purchaser" as it
deems appropriate.  An investor may reduce the amount of his purchase price to
the net amount shown in the foregoing table, if applicable.  If such investor
does not reduce the purchase price, the excess amount submitted over the
discounted purchase price shall be returned to the actual separate subscribers
for Units.  Except as provided in this paragraph, separate subscriptions will
not be cumulated, combined or aggregated.

     In addition, in order to encourage purchases in amounts of 500,000 or more
Units, a potential purchaser who proposes to purchase at least 500,000 Units in
the Partnership may agree with the General Partners and the Dealer Manager to
have the Acquisition and Advisory Fees payable to the General Partners with
respect to the sale of such Units reduced to 0.5%, to have the dealer manager
fee payable to the Dealer Manager with respect to the sale of such Units reduced
to 0.5%, and to have the selling commissions payable with respect to the sale of
such

                                       97

<PAGE>
 
Units reduced to 0.5%, in which event the aggregate fees payable with
respect to the sale of such Units would be reduced by $1.10 per Unit, and the
purchaser of such Units would be required to pay a total of $8.90 per Unit
purchased, rather than $10.00 per Unit.  The net proceeds to the Partnership
would not be affected by such fee reductions.  Of the $8.90 paid per Unit, it is
anticipated that approximately $8.40 per Unit (or approximately 94.4%) will be
used to acquire Partnership Properties and pay required acquisition expenses
relating to the acquisition of Partnership Properties.  All such sales must be
made through registered broker-dealers.

     California residents should be aware that volume discounts will not be
available in connection with the sale of Units made to California residents to
the extent such discounts do not comply with the provisions of Rule 260.140.51
adopted pursuant to the California Corporate Securities Law of 1968.  Pursuant
to this Rule, volume discounts can be made available to California residents
only in accordance with the following conditions: (i) there can be no variance
in the net proceeds to the Partnership from the sale of the Units to different
purchasers of the same offering, (ii) all purchasers of the Units must be
informed of the availability of quantity discounts, (iii) the same volume
discounts must be allowed to all purchasers of Units which are part of the
offering, (iv) the minimum amount of Units as to which volume discounts are
allowed cannot be less than $10,000, (v) the variance in the price of the Units
must result solely from a different range of commissions, and all discounts
allowed must be based on a uniform scale of commissions, and (vi) no discounts
are allowed to any group of purchasers.  Accordingly, volume discounts for
California residents will be available in accordance with the foregoing table of
uniform discount levels based on dollar volume of Units purchased, but no
discounts are allowed to any group of purchasers, and no subscriptions may be
aggregated as part of a combined order for purposes of determining the number of
Units purchased.

     Investors who, in connection with their purchase of Units, have engaged the
services of a registered investment advisor with whom the investor has agreed to
pay a fee for investment advisory services in lieu of normal commissions based
on the volume of securities sold may agree with the participating broker-dealer
selling such Units and the Dealer Manager to reduce the amount of selling
commissions payable with respect to such sale to zero.  The net proceeds to the
Partnership will not be affected by eliminating the commissions payable in
connection with sales to investors purchasing through such investment advisors.
All such sales must be made through registered broker-dealers.

     Neither the Dealer Manager nor its Affiliates will directly or indirectly
compensate any person engaged as an investment advisor by a potential investor
as an inducement for such investment advisor to advise favorably for investment
in the Partnership.

     In addition, subscribers for Units may agree with their participating
broker-dealers and the Dealer Manager to have sales commissions due with respect
to the purchase of their Units paid over an eight year period pursuant to a
deferred commission arrangement (the "Deferred Commission Option").  Limited
Partners electing the Deferred Commission Option will be required to pay a total
of $9.40 per Unit purchased upon subscription, rather than $10.00 per Unit, with
respect to which $0.10 per Unit will be payable as commissions due upon
subscription.  For each of the six years following termination of the Offering,
$0.10 per Unit will be paid by the Partnership as deferred commissions with
respect to Units sold pursuant to the Deferred Commission Option, which amounts
will be deducted from and paid out of distributions of Net Cash From Operations
otherwise payable to Limited Partners holding such Units.  The net proceeds to
the Partnership will not be affected by the election of the Deferred Commission
Option.  Under this arrangement, a Limited Partner electing the Deferred
Commission Option will pay a 1% commission upon subscription (rather than a 7%
commission) and an amount equal to a 1% commission per year thereafter for the
next six years will be deducted from and paid by the Partnership out of Net Cash
From Operations otherwise distributable to such Limited Partner.  (See
"DISTRIBUTIONS AND ALLOCATIONS--Distributions of Net Cash From Operations.")

     Each Limited Partner purchasing Units pursuant to the Deferred Commission
Option must elect upon subscription to have a sufficient number of Units treated
as Class A Status Units, in the discretion of the General Partners, to generate
at least the amount of Net Cash From Operations distributable with respect to
such Units

                                       98

<PAGE>
 
needed to satisfy the deferred commission obligations each year with
respect to the total number of Units purchased.  In addition, Limited Partners
electing the Deferred Commission Option will have limited rights to elect to
have their Class A Status Units treated as Class B Status Units during the
initial six years following termination of the Offering since Limited Partners
owning Units purchased pursuant to the Deferred Commission Option must own a
sufficient number of Class A Status Units during the initial seven years of the
Partnership to generate enough Net Cash From Operations to allow the Partnership
to satisfy the deferred commission obligations with respect to the total number
of Class A and Class B Status Units purchased.  (See "DESCRIPTION OF THE UNITS
Election of Class A or Class B Status.")  Further, taxable participants electing
the Deferred Commission Option will incur tax liability for Partnership income
allocated to them with respect to their Units even though distributions of Net
Cash From Operations otherwise distributable to such Limited Partners will
instead be paid to third parties to satisfy the deferred commission obligations
with respect to such Units for a period of six years after the termination of
the Offering.  (SEE "RISK FACTORS--Federal Tax Risks--Risk of Taxable Income
Without Cash Distributions.")

     As set forth above, in no event shall the total underwriting compensation,
including sales commissions, the dealer manager fee and underwriting expense
reimbursements, exceed 10% of Gross Offering Proceeds, except for the additional
 .5% of Gross Offering Proceeds which may be paid by the Partnership in
connection with due diligence activities.

                          SUPPLEMENTAL SALES MATERIAL

     In addition to this Prospectus, the Partnership may utilize certain sales
material in connection with the Offering of the Units, although only when
accompanied by or preceded by the delivery of this Prospectus.  In certain
jurisdictions, some or all of such sales material may not be available.  This
material may include information relating to this Offering, the past performance
of the General Partners and their Affiliates, property brochures and articles
and publications concerning real estate.  In addition, the sales material may
contain certain quotes from various publications without obtaining the consent
of the author or the publication for use of the quoted material in the sales
material.

     The Offering of Units in the Partnership is made only by means of this
Prospectus.  Although the information contained in such sales material does not
conflict with any of the information contained in this Prospectus, such material
does not purport to be complete, and should not be considered a part of this
Prospectus or the Registration Statement of which this Prospectus is a part, or
as incorporated by reference in this Prospectus or said Registration Statement
or as forming the basis of the Offering of the Units.

                                 LEGAL OPINIONS

     The legality of the Units being offered hereby has been passed upon for the
Partnership by Holland & Knight LLP ("Counsel").  The statements under the
caption "FEDERAL INCOME TAX CONSEQUENCES" as they relate to federal income tax
matters have been reviewed by Counsel, and Counsel has opined as to certain
income tax matters relating to an investment in the Partnership.  Counsel has
represented the General Partners, as well as Affiliates of the General Partners,
in other matters and may continue to do so in the future.  (See "CONFLICTS OF
INTEREST.")

                                    EXPERTS

AUDITED FINANCIAL STATEMENTS

     The financial statements of Wells Real Estate Fund XI, L.P. (the
"Partnership") as of December 31, 1996, the financial statements and attached
schedule of Wells Partners, L.P. as of December 31, 1996 and 1995, and for each
of the years in the two year period ended December 31, 1996, and the financial
statements of Wells Capital, Inc. as of December 31, 1996 and 1995, and for each
of the years in the two year period ended December 31, 

                                       99

<PAGE>
 
1996, included in Appendix I to this Prospectus and elsewhere in the
Registration Statement, have been audited by Arthur Andersen LLP, independent
public accountants, as indicated in their reports with respect thereto, and are
included herein in reliance upon the authority of said firm as experts in giving
said reports.

UNAUDITED FINANCIAL STATEMENTS

     The interim financial information of Wells Partners, L.P. and Wells
Capital, Inc. as of August 31, 1997 and for the eight month periods ended August
31, 1997 and 1996, and the interim financial information of the Partnership
which are included in Appendix I to this Prospectus have not been audited.



                          ADDITIONAL INFORMATION
  
    The Partnership has filed with the Securities and Exchange Commission (the
"Commission"), Washington, D.C., a Registration Statement under the Securities
Act of 1933, as amended, with respect to the Units offered pursuant to this
Prospectus. This Prospectus does not contain all the information set forth in
the Registration Statement and the exhibits related thereto filed with the
Commission, reference to which is hereby made. Copies of the Registration
Statement and exhibits related thereto, as well as periodic reports and
information filed by the Partnership, may be obtained upon payment of the fees
prescribed by the Commission, or may be examined at the offices of the
Commission without charge, at (i) the public reference facilities in Washington,
D.C. at Judiciary Plaza, Room 1024, 450 Fifth Street, N.W., Washington, D.C.
20549, (ii) the Northeast Regional Office in New York at 7 World Trade Center,
Suite 1300, New York, New York 10048, and (iii) the Midwest Regional Office in
Chicago, Illinois at 500 West Madison Street, Suite 1400, Chicago, Illinois
66661-2511. The Commission maintains a Web site that contains reports, proxy and
information statements and other information regarding registrants that file
electronically with the Commission (the address of such site is
http://www.sec.gov).


                                   GLOSSARY

     The following are definitions of certain terms used in this Prospectus and
not otherwise defined herein or in the Partnership Agreement:

     "ACQUISITION EXPENSES" means expenses incurred in connection with the
selection and acquisition of properties, whether or not acquired, including, but
not limited to, legal fees and expenses, travel and communications expenses,
costs of appraisals, nonrefundable option payments on property not acquired,
accounting fees and expenses and title insurance and other miscellaneous costs
and expenses relating to the selection and acquisition of properties.

     "ACQUISITION FEES" means the total of all fees and commissions paid by any
party to any person in connection with the purchase, development or construction
of property by the Partnership, including Acquisition and Advisory Fees payable
to the General Partners or their Affiliates, real estate brokerage commissions,
investment advisory fees, finder's fees, selection fees, development fees,
construction fees, nonrecurring management fees, or any other fees of a similar
nature, however designated, except development fees and construction fees paid
to a person not affiliated with the Sponsor in connection with the actual
development or construction of a Partnership Property.

     "AFFILIATE" means (i) any person directly or indirectly controlling,
controlled by or under common control with a General Partner, (ii) any person
owning or controlling 10% or more of the outstanding voting securities of a
General Partner, (iii) any officer, director or partner of a General Partner,
and (iv) if such other person is an officer, director or partner, any company
for which such person acts in any such capacity.

                                      100

<PAGE>
 
     "CAPITAL ACCOUNT" means the account established for each Partner pursuant
to Section 8.1 of the Partnership Agreement.  Each Partner's Capital Account
shall be determined in accordance with Treasury Regulations Section 1.704-1(b).
Capital Accounts generally will be adjusted as follows.  Each Partner's Capital
Account shall be credited with: (i) the amount of the cash contributed to the
Partnership by him; and (ii) his distributive share of Partnership income and
gain; and each Partner's Capital Account shall be debited with: (iii) his
distributive share of Partnership losses and deductions or items thereof; and
(iv) the cash distributed to him.

     "CAPITAL CONTRIBUTION" means the amount of cash contributed to the capital
of the Partnership by a Partner.

     "CASH FLOW" means cash funds derived from operations of the Partnership,
including without limitation interest and investment income, but excluding
Capital Contributions, and without deduction for depreciation or amortization,
after deducting funds used to pay or to provide for the payment of all operating
expenses of the Partnership and each Partnership Property and debt service, if
any, capital improvements and replacements.

     "CLASS A STATUS UNIT" means a Unit with respect to which the Limited
Partner holding such Unit has made an effective election pursuant to Section
8.16 of the Partnership Agreement to be treated as a Class A Status Unit for the
applicable accounting period.

     "CLASS B STATUS UNIT" means a Unit with respect to which the Limited
Partner holding such Unit has made an effective election pursuant to Section
8.16 of the Partnership Agreement to be treated as a Class B Status Unit for the
applicable accounting period.

     "CODE" means the Internal Revenue Code of 1986, as amended.

     "DEFERRED COMMISSION OPTION" means an agreement among a subscriber for
Units in the Partnership, such subscriber's participating broker-dealer and the
Dealer Manager to have sales commissions due with respect to the purchase of the
subscriber's Units paid over a seven year period, in the manner described in the
"PLAN OF DISTRIBUTION" section of the Prospectus.

     "EXCESS LIMITED PARTNER DISTRIBUTIONS" means any distributions to Limited
Partners over the life of their investment in the Partnership in excess of the
sum of their Net Capital Contributions plus their Preferential Limited Partner
Return.

     "FRONT-END FEES" means fees and expenses paid by any party for any services
rendered during the Partnership's organizational or acquisition phase including
Organization and Offering Expenses, Acquisition Fees, Acquisition Expenses,
interest on deferred fees and expenses, if applicable, and any other similar
fees, however designated.

     "GAIN ON SALE" means the taxable income or gain for federal income tax
purposes in the aggregate for each fiscal year from the sale or exchange of all
or any portion of a Partnership asset after netting losses from such sales or
exchanges against the gains from such transactions.

     "GROSS OFFERING PROCEEDS" means the total gross proceeds from the sale of
the Units.

     "GRULPA" means the Georgia Revised Uniform Limited Partnership Act,
O.C.G.A. (S) 14-9-100, et seq.

     "INITIAL LIMITED PARTNER" means Brian M. Conlon.

     "INVESTMENT IN PROPERTIES" means the amount of Capital Contributions
actually paid or allocated to the purchase, development, construction or
improvement of properties acquired by the Partnership, including the

                                      101

<PAGE>
 
purchase of properties, working capital reserves allocable thereto (except that
working capital reserves in excess of 5% shall not be included) and other cash
payments such as interest and taxes, but excluding Front-End Fees.

     "IRA" means an Individual Retirement Account established pursuant to
Section 408 of the Code.

     "LIQUIDATING DISTRIBUTIONS" means the net cash proceeds received by the
Partnership from (a) the sale, exchange, condemnation, eminent domain taking,
casualty or other disposition of substantially all of the assets of the
Partnership or the last remaining assets of the Partnership or (b) a liquidation
of the Partnership's assets in connection with a dissolution of the Partnership,
after (i) payment of all expenses of such sale, exchange, condemnation, eminent
domain taking, casualty, other disposition or liquidation, including real estate
commissions, if applicable, (ii) the payment of any outstanding indebtedness and
other liabilities of the Partnership, (iii) any amounts used to restore any such
assets of the Partnership, and (iv) any amounts set aside as reserves which the
General Partners in their sole discretion may deem necessary or desirable.

     "MINIMUM OFFERING" means the receipt and acceptance by the General Partners
of subscriptions for Units aggregating at least $1,250,000 in offering proceeds.

     "NASAA GUIDELINES" means the Statement of Policy Regarding Real Estate
Programs of the North American Securities Administrators Association, Inc.
adopted on October 9 and 12, 1988, effective January 1, 1989, as amended.

     "NASAA GUIDELINES RESALE PROCEEDS MAXIMUM AMOUNT" means an amount equal to
15% of Sale Proceeds remaining after payments to Limited Partners from such
proceeds of amounts equal to the sum of 100% of their Net Capital Contributions
plus a 6% per annum return on their Net Capital Contributions, calculated on a
cumulative (noncompounded) basis.

     "NET CAPITAL CONTRIBUTION" means, with respect to any Partner, the
Partner's Capital Contribution as reduced from time to time by distributions
constituting a return of unused capital or of Nonliquidating Net Sale Proceeds,
but not reduced by (i) distributions of Sale Proceeds made to each Limited
Partner holding Units which at any time were treated as Class B Status Units in
an amount which, when added to any Net Cash From Operations previously
distributed to such Limited Partner, will equal the amount of Net Cash From
Operations previously paid to Limited Partners holding Units which at all times
have been treated as Class A Status Units, or (ii) distributions of Net Cash
From Operations.  (See "DISTRIBUTIONS AND ALLOCATIONS.")

     "NET CASH FROM OPERATIONS" means Cash Flow, less adequate cash reserves for
other obligations of the Partnership for which there is no provision, and the
Repurchase Reserve, if any.

     "NET INCOME" or "NET LOSS" means the net income or loss realized or
recognized by the Partnership for a fiscal year, as determined for federal
income tax purposes, including any income exempt from tax, but excluding all
deductions for depreciation, amortization and cost recovery and Gain on Sale.

     "NET WORTH" means, except where otherwise provided herein, the excess of
total assets over total liabilities as determined by generally accepted
accounting principles, except that if any of such assets have been depreciated,
then the amount of depreciation relative to any particular asset may be added to
the depreciated cost of such asset to compute total assets, provided that the
amount of depreciation may be added only to the extent that the amount resulting
after adding such depreciation does not exceed the fair market value of such
asset.

     "NONLIQUIDATING NET SALE PROCEEDS" means the net cash proceeds received by
the Partnership from a sale, exchange, condemnation, eminent domain taking,
casualty or other disposition of assets of the Partnership, which does not
constitute substantially all of the remaining assets of the Partnership, after
(i) the payment of all expenses of such sale, exchange, condemnation, eminent
domain taking, casualty, sale or other disposition, including real

                                      102

<PAGE>
 
estate commissions, if applicable, (ii) the payment of any outstanding
indebtedness and other Partnership liabilities relating to such assets, (iii)
any amounts used to restore any such assets of the Partnership, and (iv) any
amounts set aside as reserves which the General Partners in their sole
discretion may deem necessary or desirable.

     "OFFERING" means the offering and sale of the Units pursuant to the terms
and conditions of this Prospectus.

     "ORGANIZATION AND OFFERING EXPENSES" means those expenses incurred in
connection with organizing the Partnership, preparing the Partnership for
registration and subsequently offering and distributing the Units to the public,
including without limitation, legal and accounting fees, sales commissions paid
to broker-dealers in connection with the distribution of the Units and all
advertising expenses.

     "PARTNERS" means, collectively, the General Partners and the Limited
Partners.

     "PARTNERSHIP" means Wells Real Estate Fund XI, L.P., the Georgia limited
partnership which will be organized pursuant to the Partnership Agreement.

     "PARTNERSHIP AGREEMENT" means the Amended and Restated Agreement of Limited
Partnership in the form attached hereto as Exhibit "B" entered into by the
General Partners and the Initial Limited Partner and to be adopted by the
Limited Partners.

     "PARTNERSHIP PROPERTY" or "PARTNERSHIP PROPERTIES" means any and all land
and improvements as may be purchased or constructed by the Partnership and all
repairs, replacements or renewals thereof, together with all personal property
acquired by the Partnership which is from time to time located thereon or
specifically used in connection therewith.

     "PREFERENTIAL LIMITED PARTNER RETURN" means with respect to each Limited
Partner Unit the sum of (i) a cumulative (noncompounded) 10% per annum on a
Limited Partner's Net Capital Contribution with respect to such Unit for all
periods during which such Unit was treated as a Class A Status Unit, and (ii) a
cumulative (noncompounded) 15% return on such Limited Partner's Net Capital
Contribution with respect to such Unit for all periods during which such Unit
was treated as a Class B Status Unit.  Each Limited Partner's Preferential
Limited Partner Return shall be calculated from the date on which such Limited
Partner's Capital Contribution was made to the Partnership.

     "PRIOR WELLS PUBLIC PROGRAMS" means other public real estate programs
previously or currently sponsored by the General Partners or their Affiliates
having substantially identical investment objectives as the Partnership,
specifically, Wells Real Estate Fund I, Wells Real Estate Fund II, Wells Real
Estate Fund II-OW, Wells Real Estate Fund III, L.P., Wells Real Estate Fund IV,
L.P., Wells Real Estate Fund V, L.P., Wells Real Estate Fund VI, L.P., Wells
Real Estate Fund VII, L.P., Wells Real Estate Fund VIII, L.P., Wells Real Estate
Fund IX, L.P., Wells Real Estate Fund X, L.P. and Wells Real Estate Investment
Trust, Inc.

     "PROPERTY MANAGEMENT AND LEASING FEE" means the fee payable for day-to-day
professional property management services rendered in connection with the
Partnership Properties, initially payable to Wells Management Company, Inc.

     "QUALIFIED PLAN" means a qualified sole proprietorship, partnership or
corporate pension or profit sharing plan established under Section 401(a) of the
Code.

     "REGISTRATION STATEMENT" means the Registration Statement filed by the
Partnership with the Securities and Exchange Commission pursuant to the
Securities Act of 1933, as amended, in order to register the Units for sale to
the public.

                                      103

<PAGE>
 
     "RESIDUAL PROCEEDS" means any Sale Proceeds available for distribution to
the Partners after the Limited Partners have first received distributions of
Sale Proceeds in an amount equal to 100% of their Capital Contributions plus
their Preferential Limited Partner Return (reduced by all prior distributions of
Net Cash From Operations) and after the General Partners have received
distributions of Sale Proceeds in an amount equal to 100% of their Capital
Contributions.

     "RETIREMENT PLANS" means Individual Retirement Accounts ("IRAs")
established under Section 408 of the Code and Qualified Plans.

     "SALE PROCEEDS" means, collectively, Nonliquidating Net Sale Proceeds and
Liquidating Distributions.

     "SPONSOR" means any individual, partnership, corporation or other legal
entity which (i) is directly or indirectly instrumental in organizing, wholly or
in part, the Partnership, (ii) will manage or participate in the management of
the Partnership, and any Affiliate of any such person, other than a person whose
only relationship with the Partnership is that of an independent property
manager, whose only compensation is as such, (iii) takes the initiative,
directly or indirectly, in founding or organizing the Partnership, either alone
or in conjunction with one or more other persons, (iv) receives a material
participation in the Partnership in connection with the founding or organizing
of the business of the Partnership, in consideration of services or property, or
both services and property, (v) has a substantial number of relationships and
contacts with the Partnership, (vi) possesses significant rights to control
Partnership Properties, (vii) receives fees for providing services to the
Partnership which are paid on a basis that is not customary in the industry, or
(viii) provides goods or services to the Partnership on a basis which was not
negotiated at arm's-length with the Partnership.  Based upon the foregoing,
Sponsors of the Partnership include the General Partners, Wells Capital, Inc.,
Wells Real Estate Funds, Inc., Wells Investment Securities, Inc., Wells
Management Company, Inc., Wells Development Corporation and Prior Wells Public
Programs.

     "UBTI" means unrelated business taxable income, as that term is defined in
Sections 511 through 514 of the Code.

     "UNUSED CAPITAL CONTRIBUTIONS" means so much of the Capital Contributions
of Partners which are not required to acquire property and improvements thereon
with respect to which contracts, agreements in principle or letters of
understanding have been executed within the later of two years following the
effective date of the Registration Statement or one year after the termination
of the Offering of the Units.

     "WELLS CAPITAL" means Wells Capital, Inc., a Georgia corporation which is
the sole general partner of Wells Partners, L.P.

     "WELLS PARTNERS" means Wells Partners, L.P., a Georgia limited partnership
which has Wells Capital, Inc. as its sole general partner and is a General
Partner of the Partnership.

     For additional definitions, see Article III of the Partnership Agreement.

                                      104

<PAGE>
 
 
                                   APPENDIX I

                              FINANCIAL STATEMENTS

<PAGE>
 
                                                                      APPENDIX I
    
                 INDEX TO AUDITED AUDITED FINANCIAL STATEMENTS     

        
<TABLE>
<CAPTION>
                                                                                        Page
                                                                                        ----
<S>                                                                                     <C>
 
WELLS PARTNERS, L.P.
   Audited Financial Statements
      Independent Auditors' Reports                                                      I-1
      Balance Sheets as of December 31, 1996 and 1995                                    I-2
      Statements of Loss for the years ended December 31, 1996 and 1995                  I-3
      Statements of Partners' Capital for the years ended December 31, 1996 and 1995     I-4
      Statements of Cash Flows for the years ended December 31, 1996 and 1995            I-5
      Notes to Financial Statements                                                      I-6
      Schedule I - Market Value of Investments in Partnerships                           I-8

WELLS CAPITAL, INC.
   Audited Financial Statements
      Independent Auditors' Reports                                                      I-9
      Balance Sheets as of December 31, 1996 and 1995                                   I-10
      Statements of Income for the years ended December 31, 1996
      and 1995                                                                          I-11
      Statements of Stockholder's Equity for the years ended December 31, 1996
      and 1995                                                                          I-12
      Statements of Cash Flows for the years ended December 31, 1996 and 1995           I-13
      Notes to Financial Statements                                                     I-14
 
WELLS REAL ESTATE FUND XI, L.P.
   Audited Balance Sheet
      Independent Auditors' Report                                                      I-18
      Balance Sheet as of December 31, 1996                                             I-19
      Notes to Balance Sheet                                                            I-20
</TABLE>
     

<PAGE>
 
               [LETTERHEAD OF ARTHUR ANDERSEN LLP APPEARS HERE]


                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Partners of
Wells Partners, L.P.:

We have audited the accompanying balance sheets of WELLS PARTNERS, L.P. (a
Georgia limited partnership) as of December 31, 1996 and 1995 and the related
statements of loss, partners' capital, and cash flows for the years then ended.
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 generally accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as 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 Partners, L.P. as of
December 31, 1996 and 1995 and the results of its operations and its cash flows
for the years then ended in conformity with generally accepted accounting
principles.

Our audits were made for the purpose of forming an opinion on the basic
financial statements taken as a whole.  Schedule I, market value of investment
in partnerships, is presented for purposes of additional analysis and is not a
required part of the basic financial statements.  This information has not been
subjected to the auditing procedures applied in our audits of the basic
financial statements and, accordingly, we express no opinion on it.


/s/ ARTHUR ANDERSEN


Atlanta, Georgia
January 10, 1997

                                      I-1

<PAGE>
 
                             WELLS PARTNERS, L.P.

                        (A Georgia Limited Partnership)

                                BALANCE SHEETS

                          December 31, 1996 and 1995



<TABLE>
<CAPTION>
 
                                    ASSETS

                                            1996      1995
                                          --------  -------- 
<S>                                       <C>       <C>
CASH                                      $     70  $     70
 
INVESTMENT IN PARTNERSHIPS                 128,618   128,944
                                          --------  -------- 
        Total assets                      $128,688  $129,014
                                          ========  ======== 
 
 
                               PARTNERS' CAPITAL
 
COMMITMENTS AND CONTINGENCIES (NOTE 4)
 
GENERAL PARTNER                           $  6,771  $  5,982
 
LIMITED PARTNERS                           121,917   123,032
                                          --------  -------- 
        Total partners' capital           $128,688  $129,014
                                          ========  ========  
</TABLE>

      The accompanying notes are an integral part of these balance sheets.

                                      I-2

<PAGE>
 
                              WELLS PARTNERS, L.P.
                                        
                        (A Georgia Limited Partnership)

                              STATEMENTS OF LOSS

                For the Years Ended December 31, 1996 and 1995


<TABLE>
<CAPTION>
                                           1996   1995
                                          ------  -----
<S>                                       <C>     <C>
EQUITY IN LOSS OF PARTNERSHIPS AND LOSS   $1,126  $ 480
                                          ======  =====
 
</TABLE>


        The accompanying notes are an integral part of these statements.

                                      I-3


<PAGE>
 
                              WELLS PARTNERS, L.P.
                                        
                        (A Georgia Limited Partnership)


                        STATEMENTS OF PARTNERS' CAPITAL

                 For the Years Ended December 31, 1996 and 1995
                                        

<TABLE>
<CAPTION>
 
 
                                General    Limited
                                Partner   Partners     Total
                                -------   --------   -------- 
<S>                             <C>       <C>        <C>
BALANCE AT DECEMBER 31, 1994     $2,477   $123,507   $125,984
 
  Capital contribution            3,510          0      3,510
  Net loss                           (5)      (475)      (480)
                                 ------   --------   -------- 
BALANCE AT DECEMBER 31, 1995      5,982    123,032    129,014
 
  Capital contribution              800          0        800
  Net loss                          (11)    (1,115)    (1,126)
                                 ------   --------   -------- 
BALANCE AT DECEMBER 31, 1996     $6,771   $121,917   $128,688
                                 ======   ========   ========  
</TABLE>


        The accompanying notes are an integral part of these statements.

                                      I-4


<PAGE>
 
                              WELLS PARTNERS, L.P.
                                        
                        (A Georgia Limited Partnership)


                            STATEMENTS OF CASH FLOWS

                 For the Years Ended December 31, 1996 and 1995
                                        

<TABLE>
<CAPTION>
 
    
                                                 1996      1995
                                               -------   -------
CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                            <C>       <C>
  Net loss                                     $ 1,126   $   480
  Adjustment to reconcile net loss to net
   cash used by operating activities:
  Equity in loss of partnerships                (1,126)     (480)
                                               -------   -------
    Net cash used by operating activities            0         0
 
CASH FLOWS USED IN INVESTING ACTIVITIES:
  Investment in limited partnership               (800)   (3,510)
 
CASH FLOWS PROVIDED BY FINANCING ACTIVITIES:
  General partner contributions                    800     3,510
                                               -------   -------
NET CHANGE IN CASH                                   0         0
 
CASH AT BEGINNING OF YEAR                           70        70
                                               -------   -------
CASH AT END OF YEAR                            $    70   $    70
 
</TABLE>

        The accompanying notes are an integral part of these statements.

                                      I-5


<PAGE>
 
                              WELLS PARTNERS, L.P.
                                        
                        (A Georgia Limited Partnership)


                         NOTES TO FINANCIAL STATEMENTS

                           December 31, 1996 and 1995


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     ORGANIZATION AND BUSINESS

Wells Partners, L.P. (the "Partnership") is a limited partnership under the laws
of the state of Georgia.  The general partner is Wells Capital, Inc. ("Wells
Capital"), a Georgia corporation.  The Partnership serves as the general partner
in several affiliated limited partnerships.  The Partnership is currently a
general partner in Wells Real Estate Fund IV, L.P., Wells Real Estate Fund V,
L.P., Wells Real Estate Fund VI, L.P., Wells Real Estate Fund VII, L.P., Wells
Real Estate Fund VIII, L.P. ("Fund VIII"), Wells Real Estate Fund IX, L.P.
("Fund IX"), Wells Real Estate Fund X, L.P. ("Fund X"), and Wells Real Estate
Fund XI, L.P. ("Fund XI"), collectively referred to as the "Funds".  The
Partnership also owns limited partnership interests in Beaver Ruin--Arc Way,
Ltd. ("Beaver Ruin") and Carter Boulevard, Ltd. ("Carter Boulevard").

Although, as set forth above, the Partnership is a general partner in the Funds,
Wells Capital has acted as the general partner for the Funds on behalf of the
Partnership.

USE OF ESTIMATES

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.

INCOME TAXES

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

2.   INVESTMENT IN PARTNERSHIPS

The Partnership does not control the Funds, Beaver Ruin, or Carter Boulevard;
however, it does exercise significant influence.  Accordingly, investment in
partnerships is recorded using the equity method of accounting.  Each of the

                                      I-6


<PAGE>
 
partnerships in which the Partnership invests, except for Beaver Ruin and Carter
Boulevard, has been formed to acquire and operate commercial real properties,
including both properties which are to be developed or are under development and
properties which are newly constructed or have operating histories.  Beaver Ruin
and Carter Boulevard were formed to acquire and eventually sell the Beaver Ruin
and Carter Boulevard properties.  The Partnership's investment in partnerships
at December 31, 1996 and 1995 includes the following:
<TABLE>
<CAPTION>
 
                                            1996      1995
                                          --------  -------- 
<S>                                       <C>       <C>
18.8% ownership interest in Beaver Ruin   $ 81,781  $ 81,910
51.27% ownership interest in Carter         45,873    46,284
 Boulevard
Wells Real Estate Fund VIII, L.P.                0       350
Wells Real Estate Fund IX, L.P.                164       400
Wells Real Estate Fund X, L.P.                 400         0
Wells Real Estate Fund XI, L.P.                400         0
                                          --------  -------- 
                                          $128,618  $128,944
                                          ========  ========  
</TABLE>

The assets of Beaver Ruin and Carter Boulevard are comprised primarily of an
investment in a parcel of undeveloped land. Wells Capital is also one of the
general partners of Beaver Ruin.

Fund VIII owns all of its properties through an investment in three joint
ventures which, as of December 31, 1996, owned an interest in two office
buildings, a retail office building, two office buildings under construction,
and a retail shopping center under construction.

Fund IX owns a parcel of land under development.  In addition, Fund IX owns
properties through an investment in a joint venture which, as of December 31,
1996, owned an interest in an office building and an office building under
construction.

Fund X and Fund XI had no operations as of December 31, 1996.

The Partnership is entitled to share in the allocation of cash distributions and
net income (loss) based on ownership percentages outlined in the partnership
agreements.

3.   INCOME TAXES

The Partnership will not request a ruling from the Internal Revenue Service to
the effect that it will be treated as a partnership and not an association
taxable as a corporation for federal income tax purposes.  The Partnership has
requested an opinion of legal counsel as to its tax status but such an opinion
is not binding upon the Internal Revenue Service.

4.   COMMITMENTS AND CONTINGENCIES

Management, after consultation with counsel, is not aware of any significant
litigation or claims against the Partnership.  In the normal course of business,
the Partnership may be subject to litigation or claims.

                                      I-7


<PAGE>
 
                                                                      SCHEDULE 1

                              WELLS PARTNERS, L.P.
                                        
                        (A Georgia Limited Partnership)

                   MARKET VALUE OF INVESTMENT IN PARTNERSHIPS

                            As of December 31, 1996

                                  (Unaudited)
                                        
<TABLE>
<CAPTION>
 
<S>  <C>                                                    <C>
*    18.8% OWNERSHIP INTEREST IN BEAVER RUIN ARC WAY, LTD.  $  752,000
 
*    51.27% OWNERSHIP INTEREST IN CARTER BOULEVARD, LTD.       252,000
 
     OWNERSHIP INTEREST IN WELLS REAL ESTATE FUND IX, L.P.         164
 
     OWNERSHIP INTEREST IN WELLS REAL ESTATE FUND X, L.P.          400
 
     OWNERSHIP INTEREST IN WELLS REAL ESTATE FUND XI, L.P.         400
                                                            ----------
                                                            $1,004,964
                                                            ========== 
</TABLE>


*The market value of the undeveloped land owned by Beaver Ruin and Carter
Boulevard is based on an appraisal by an outside party.


         The accompanying notes are an integral part of this schedule.

                                      I-8


<PAGE>
 
                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Stockholder of
Wells Capital, Inc.:

We have audited the accompanying balance sheets of WELLS CAPITAL, INC. (a
Georgia corporation) as of December 31, 1996 and 1995 and the related statements
of income, stockholder's equity, and cash flows for the years then ended.  These
financial statements are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these financial statements based on
our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as 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 Capital, Inc. as of
December 31, 1996 and 1995 and the results of its operations and its cash flows
for the years then ended in conformity with generally accepted accounting
principles.


/s/ ARTHUR ANDERSEN



Atlanta, Georgia
January 10, 1997

                                      I-9


<PAGE>
 
                              WELLS CAPITAL, INC.

                                 BALANCE SHEETS
                                        
                           December 31, 1996 and 1995
                                        

                                     ASSETS
<TABLE>
<CAPTION>
                                                      1996       1995
                                                   ----------  -------- 
CURRENT ASSETS:
<S>                                                <C>         <C>
  Cash                                             $  148,873  $130,457
  Due from affiliates                                 872,843   306,229
  Other receivables                                    31,300     8,533
                                                   ----------  -------- 
    Total current assets                            1,053,016   445,219
 
INVESTMENTS IN PARTNERSHIPS                            16,995    16,483
                                                   ----------  -------- 
    Total assets                                   $1,070,011  $461,702
                                                   ==========  ========  
 
 
                     LIABILITIES AND STOCKHOLDERS' EQUITY
 
ACCOUNTS PAYABLE                                   $  204,340  $ 84,893
                                                   ----------  -------- 
COMMITMENTS AND CONTINGENCIES (NOTE 5)
 
STOCKHOLDER'S EQUITY:
  Common stock, $1 par value; 100,000
   shares authorized, 600 shares issued                   600       600
 
  Contributed capital                                 306,541   306,541
  Retained earnings                                   558,530    69,668
                                                   ----------  -------- 
    Total stockholder's equity                        865,671   376,809
                                                   ----------  -------- 
    Total liabilities and stockholder's equity     $1,070,011  $461,702
                                                   ==========  ========  
 
</TABLE>

      The accompanying notes are an integral part of these balance sheets.

                                      I-10


<PAGE>
 
                              WELLS CAPITAL, INC.
                                        

                              STATEMENTS OF INCOME

                 For the Years Ended December 31, 1996 and 1995
                                        
<TABLE>
<CAPTION>
 
                                               1996        1995
                                            ----------  ----------
REVENUES:
<S>                                         <C>         <C>
  Acquisition and advisory fees             $1,608,952  $1,083,281
  Equity in income of limited partnerships           0      11,984
                                            ----------  ----------
                                             1,608,952   1,095,265
                                            ----------  ----------
EXPENSES:
  Salaries and wages                           811,754     725,274
  Occupancy                                     26,484      26,484
  General and administrative                   281,852     313,479
                                            ----------  ----------
                                             1,120,090   1,065,237
                                            ----------  ----------
NET INCOME                                  $  488,862  $   30,028
                                            ==========  ========== 
</TABLE>

        The accompanying notes are an integral part of these statements.
                                        

                                      I-11


<PAGE>
 
                              WELLS CAPITAL, INC.
                                        
                       STATEMENTS OF STOCKHOLDER'S EQUITY

                 For the Years Ended December 31, 1996 and 1995
                                        

<TABLE>
<CAPTION>
 
                                Common Stock                             Total
                                -------------- Contributed  Retained  Stockholder's
                                SHARES  AMOUNT    CAPITAL    EARNINGS     EQUITY
                                ------  -----  -----------  --------- -------------
<S>                             <C>     <C>     <C>          <C>       <C>
BALANCE, DECEMBER 31, 1994         600   $600     $306,541   $ 39,640      $346,781
 
  Net income                         0      0            0     30,028        30,028
                                ------  -----  -----------  --------- -------------
BALANCE, DECEMBER 31, 1995         600    600      306,541     69,668       376,809
 
  Net income                         0      0            0    488,862       488,862
                                ------  -----  -----------  --------- -------------
BALANCE, DECEMBER 31, 1996         600   $600     $306,541   $558,530      $865,671
                                ------  -----  -----------  --------- ------------- 
</TABLE>

        The accompanying notes are an integral part of these statements.

                                      I-12


<PAGE>
 
                              WELLS CAPITAL, INC.
                                        
                            STATEMENTS OF CASH FLOWS

                 For the Years Ended December 31, 1996 and 1995
                                        
<TABLE>
<CAPTION>
 
 
                                                       1996       1995
                                                    ---------   -------- 
CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                 <C>         <C>
  Net income                                        $ 488,862   $ 30,028
                                                    ---------   -------- 
  Adjustments to reconcile net income to
   net cash provided by operating
   activities:
    Equity in income from limited partnerships              0    (11,984)
    Distributions from limited partnerships               288     15,536
    Changes in assets and liabilities:
      Due from affiliates                            (566,614)    95,748
      Other receivables                               (22,767)     1,029
      Accounts payable                                119,447     (3,763)
                                                    ---------   -------- 
        Total adjustments                            (469,646)    96,566
                                                    ---------   -------- 
        Net cash provided by operating activities      19,216    126,594
 
CASH FLOWS FROM INVESTING ACTIVITIES:
  Additional investment in limited partnerships          (800)         0
                                                    ---------   -------- 
NET INCREASE IN CASH                                   18,416    126,594
 
CASH AT BEGINNING OF YEAR                             130,457      3,863
                                                    ---------   -------- 
CASH AT END OF YEAR                                 $ 148,873   $130,457
                                                    =========   ========
</TABLE>

        The accompanying notes are an integral part of these statements.

                                      I-13


<PAGE>
 
                              WELLS CAPITAL, INC.
                                        

                         NOTES TO FINANCIAL STATEMENTS
                                        
                           December 31, 1996 and 1995
                                        

1.   SUMMARY OF SIGNIFCANT ACCOUNTING POLICIES

ORGANIZATION AND BUSINESS

Wells Capital, Inc. (the "Company") was organized on April 18, 1984 as a
corporation under the Georgia Business Corporation Code. The Company is in the
business of serving as a general partner in public limited partnerships. As a
general partner, the Company performs certain administrative services for the
Wells Real Estate funds, such as accounting and other administration, and incurs
the related expenses. Such expenses are allocated among the various Wells Real
Estate funds based on time spent on each fund by individual administrative
personnel. The sole stockholder of the Company is Leo F. Wells, III.

The Company is a general partner in Wells Real Estate Fund I ("Fund I"), Wells
Real Estate Fund II ("Fund II"), Wells Real Estate Fund II-OW ("Fund II-OW"),
and Wells Real Estate Fund III, L.P. ("Fund III"), all of which are Georgia
public limited partnerships, and Wells Partners, L.P. ("Wells Partners"), a
Georgia limited partnership.  The Company is also a limited partner in Fund I
and Fund II.  The Company does not have control over the operations of the
partnerships; however, it does exercise significant influence.  Accordingly,
investment in partnerships is recorded using the equity method of accounting.
Each of the partnerships, except for Wells Partners, has been formed to acquire
and operate commercial real properties, including both properties which are to
be developed or are under development and properties which are newly constructed
or have operating histories.  Wells Partners was formed during 1990 to act as a
general partner for all other Wells funds.  Wells Partners serves as a general
partner for Wells Real Estate Fund IV, L.P. ("Fund IV"), Wells Real Estate Fund
V, L.P. ("Fund V"), Wells Real Estate Fund VI, L.P. ("Fund VI"), Wells Real
Estate Fund VII, L.P. ("Fund VII"), Wells Real Estate Fund VIII, L.P. ("Fund
VIII"), and Wells Real Estate Fund IX, L.P. ("Fund IX").  In June 1996, Wells
Partners became the general partner for Wells Real Estate Fund X, L.P. ("Fund
X") and Wells Real Estate Fund XI, L.P. ("Fund XI").  Funds IV, V, VI, VII,
VIII, IX, X and XI have the same investment objectives as Funds I, II, II-OW,
and III (Note 3).

USE OF ESTIMATES

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.

                                      I-14


<PAGE>
 
INCOME TAXES

The Company elected to be treated as an S corporation effective January 1, 1987.
No provision for income taxes is recorded, as any income tax liability is the
responsibility of the stockholder.

2.   RELATED-PARTY TRANSACTIONS

The Company is entitled to share in the allocation of cash distributions and net
income (loss) based on percentages outlined in the partnership agreements.  The
Company, as general partner, paid all the organization and offering expenses for
Fund I, Fund II, Fund II-OW, and Fund III and was reimbursed pursuant to the
partnership agreements, which provided that the partnerships could reimburse the
Company up to 5% of total limited partners' contributions in organization and
offering expenses.  The Company also paid, or is currently paying, on behalf of
Wells Partners the organization and offering expenses for Fund IV, Fund V, Fund
VI, Fund VII, Fund VIII, and Fund IX.  Pursuant to the partnership agreements of
Fund IV and Fund V, these two partnerships can only pay up to 3% of total
limited partners' contributions in organization and offering expenses.  The
remaining partnerships can reimburse the Company up to 5% of total limited
partners' contributions in organization and offering costs pursuant to the
partnership agreements.

During the year ended December 31, 1995, the Company paid and was reimbursed for
organization and offering costs related to Fund VII totaling approximately
$40,260, which did not exceed the 5% reimbursement limitation.  During 1995, the
Company expensed approximately $40,432 of organization and offering costs
related to Fund VII, which exceeded the 5% reimbursement limitation.

As of December 31, 1996 and 1995, the Company had a receivable for unreimbursed
organization and offering costs related to Fund VIII totaling $152,501 and
$96,972, respectively, which are included in due from affiliates.  During 1996
and 1995, the Company expensed approximately $67,000 and $38,000, respectively,
of organization and offering costs related to Fund VIII which exceeded the 5%
reimbursement limitation.

As of December 31, 1996 and 1995, the Company had a receivable for unreimbursed
organization and offering costs and acquisition and advisory fees related to
Fund IX totaling $422,996 and $142,229, respectively, which are included in due
from affiliates.  During 1996, the Company expensed $73,296 of organization and
offering costs related to Fund IX which exceeded the 5% reimbursement
limitation.

During the year ended December 31, 1996, the Company paid organization and
offering costs related to Fund X of $97,691 and Fund XI of $84,578.  Fund X and
Fund IX both filed a registration statement with the Securities and Exchange
Commission for the offering and sale of its limited partnership units, which
became effective on December 31, 1996.  In order for the Company to be
reimbursed for these expenses, Fund X and Fund XI will each need to receive
approximately $1,250,000 in limited partners' contributions.  At this time, the
Company believes that all of the foregoing organization and offering expenses
will be reimbursed.

                                      I-15


<PAGE>
 
Due from affiliates at December 31, 1996 and 1995 represents primarily
organization and offering expenses paid by the Company on behalf of Fund VIII,
Fund IX, Fund X, and Fund XI.  In addition, Wells Investment Securities, Inc.
has agreed to reimburse a portion of Fund IX organization and offering expenses
totaling $104,037.  The remaining due from affiliates represents operating
expenses paid by the Company on behalf of the affiliates.  The following is a
detail of due from affiliates at December 31:
<TABLE>
<CAPTION>
 
                                               1996      1995
                                             --------  -------- 
<S>                                          <C>       <C>
        Fund VIII                            $152,501  $136,436
        Fund IX                               422,996   142,229
        Fund X                                 97,691         0
        Fund XI                                84,578         0
        Wells Management Company, Inc.          2,113     6,709
        Wells Investment Securities, Inc.     104,037         0
        Other affiliates                        8,927    20,855
                                             --------  -------- 
                                             $872,843  $306,229
                                             ========  ========  
 
</TABLE>

Offering costs paid by the Company on behalf of and reimbursed by Fund VIII and
Fund IX of approximately $126,000 and $84,000, respectively, were paid to
related parties.

3.   Investment in Partnerships

The following is a rollforward of the Company's investment in partnerships as of
December 31, 1996 and 1995:

<TABLE>
<CAPTION>
                                                           1996      1995
                                                         -------   --------
<S>                                                      <C>       <C>
    Investment in partnerships, beginning of period      $16,483   $ 20,035
    Contribution to partnerships                             800          0
    Equity in income of partnerships                           0     11,984
    Distributions from partnerships                         (288)   (15,536)
                                                         -------   --------
    Investment in partnerships, end of period            $16,995   $ 16,483
                                                         =======   ========
 
</TABLE>

The Company's investment in each partnership at December 31, 1996 and 1995 is as
follows:

<TABLE>
<CAPTION>
                                    1996     1995
                                   -------  -------
<S>                                <C>      <C>
        Fund I                     $11,027  $11,027
        Fund II                      2,808    3,096
        Wells Partners (Note 1)      3,160    2,360
                                   -------  -------
                                   $16,995  $16,483
                                   =======  ======= 
 
</TABLE>

As of December 31, 1996 and 1995, Fund I owned interests in a medical office
building, two commercial office buildings, three retail shopping centers, and a
project consisting of seven office buildings and a shopping center.

                                      I-16


<PAGE>
 
Fund II owns all of its properties through a joint venture, which, as of
December 31, 1996 and 1995, owned interests in a retail shopping center, a
project consisting of seven office buildings and a shopping center, two office
buildings, a parcel of land upon which a restaurant was developed and a retail
shopping center which was substantially completed and commenced operations in
1996.

4.   ACQUISITION AND ADVISORY FEES

Acquisition and advisory fees were earned from Fund VIII and Fund IX in 1996 and
from Fund VII and Fund VIII in 1995.  Pursuant to the partnership agreements of
Fund VII, Fund VIII, and Fund IX, total fees earned may not exceed 4% of limited
partners' contributions.  As of December 31, 1996 and 1995, all fees were
collected for limited partners' contributions received by Fund VII.  As of
December 31, 1996, $152,501 and $106,211 of Fund VIII and Fund IX fees,
respectively, remain uncollected and are included in due from affiliates.

5.   COMMITMENTS AND CONTINGENCIES

The Company has guaranteed the indebtedness of an affiliate, Wells Management
Company, Inc. ("Wells Management"), for an amount not to exceed $200,000.
Management believes, however, that Wells Management has sufficient resources to
pay its indebtedness and does not anticipate that it will incur a loss as a
result of this guarantee.

Management, after consultation with counsel, is not aware of any significant
litigation or claims against the Company.  In the normal course of business, the
Company may be subject to litigation or claims.

                                      I-17


<PAGE>
 
               [LETTERHEAD OF ARTHUR ANDERSEN LLP APPEARS HERE]




                                        
                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS





                                        
To the Partners of
Wells Real Estate Fund XI, L.P.:

                                        
We have audited the accompanying balance sheet of WELLS REAL ESTATE FUND XI,
L.P. (a Georgia public limited partnership) as of December 31, 1996.  This
financial statement is the responsibility of the Partnership's management.  Our
responsibility is to express an opinion on this financial statement based on our
audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statement is free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statement.  An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the financial statement referred to above presents fairly, in
all material respects, the financial position of Wells Real Estate Fund XI, L.P.
as of December 31, 1996 in conformity with generally accepted accounting
principles.


                                                    /s/ ARTHUR ANDERSEN


Atlanta, Georgia
January 10, 1997

                                      I-18


<PAGE>
 
                        WELLS REAL ESTATE FUND XI, L.P.
                                        
                     (A Georgia Public Limited Partnership)



                                 BALANCE SHEET

                               DECEMBER 31, 1996



    
                                     ASSETS

CASH                                          $   600
 
DEFERRED OFFERING COSTS                        84,578
                                              -------
    Total assets                              $85,178
                                              ======= 
 
     LIABILITIES AND PARTNERS' CAPITAL
 
LIABILITIES, DUE TO AFFILIATE                 $84,578
                                              -------
PARTNERS' CAPITAL:
  General partners                                500
  Limited partner                                 100
                                              -------
    Total partners' capital                       600
                                              -------
    Total liabilities and partners' capital   $85,178
                                              ======= 
      



      The accompanying notes are an integral part of this balance sheet.


                                      I-19


<PAGE>
 
                        WELLS REAL ESTATE FUND XI, L.P.
                                        
                     (A Georgia Public Limited Partnership)


                             NOTES TO BALANCE SHEET

                               December 31, 1996
 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION AND BUSINESS

Wells Real Estate Fund XI, L.P. (the "Partnership") is a public limited
partnership organized on June 20, 1996, under the laws of the state of Georgia.
The general partners are Leo F. Wells, III and Wells Partners, L.P., a Georgia
nonpublic limited partnership.  The Partnership has one class of limited
partnership units.  Upon subscription for units, each limited partner must elect
whether to have their units treated as Class A units (entitled to allocation of
substantially all of the Partnership's net income without allocation of any
deductions for depreciation, amortization, cost recovery, or net losses) or
Class B units (entitled to a larger share of deductions for depreciation,
amortization, cost recovery and net loss, and a higher percentage return on
appreciation (if any) of real estate investments, but no current cash
distributions).  Thereafter, limited partners shall have the right to change
their prior election to have some or all of their units treated as Class A units
or Class B units one time during each quarterly accounting period.  Limited
partners owning a majority of the units 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, (c) remove a
general partner, (d) elect a new general partner, (e) dissolve the Partnership,
and (f) approve a sale of assets, subject to certain limitations.  Each limited
partnership unit has equal voting rights, regardless of class.  The Partnership
had no operations as of December 31, 1996.

The Partnership intends to acquire on an all cash basis and operate commercial
real estate properties, including properties which are either to be developed,
currently under development or construction, newly constructed, or have
operating histories.

USE OF ESTIMATES

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.

                                      I-20


<PAGE>
 
INCOME TAXES

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

DISTRIBUTIONS OF NET CASH FROM OPERATIONS

Cash available for distribution, as defined by the partnership agreement, will
be distributed to the limited partners on a quarterly basis.  In accordance with
the partnership agreement, distributions first are paid to limited partners
holding Class A units until they have received a 10% annual return on their net
capital contributions, as defined.  Then such distributions are paid to the
general partners until they have received 10% of the total amount thus far
distributed.  Any remaining cash available for distribution is split 90% to the
limited partners holding Class A units and 10% to the general partners.  No such
distributions will be made to the limited partners holding Class B units.

DISTRIBUTION OF SALES PROCEEDS
Upon sales of properties, the net sales proceeds will be distributed in the
following order:

 .       To limited partners holding units which at any time have been treated as
Class B units until they receive an amount necessary to equal the net cash
available for distribution received by the limited partners holding Class A
units

 .       To limited partners on a per unit basis until each limited partner has
received 100% of their net capital contribution, as defined

 .       To all limited partners on a per unit basis until they receive a
cumulative 10% per annum return on their net capital contribution, as defined

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

 .       To the general partners until they have received 100% of their capital
contributions

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

                                      I-21


<PAGE>
 
 .       Thereafter, 80% to the limited partners on a per unit basis and 20% to
the general partners

ALLOCATION OF NET INCOME, NET LOSS, AND GAIN ON SALE

Net income is defined as net income recognized by the Partnership, excluding
deductions for depreciation, amortization, and cost recovery.  Net income, as
defined, of the Partnership will be allocated each year in the same proportion
that net cash from operations is distributed to the partners.  To the extent the
Partnership's net income in any year exceeds net cash from operations, it will
be allocated 99% to the limited partners holding Class A units and 1% to the
general partners.

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

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

2. DEFERRED OFFERING COSTS

Organization and offering expenses, to the extent they exceed 5% of gross
proceeds, will be paid by Wells Capital, Inc. (the "Company"), an affiliate of
the general partners, and not by the Partnership.  Organization and offering
expenses do not include sales or underwriting commissions but do include such
costs as legal and accounting fees, printing costs, and other offering expenses.

As of December 31, 1996, the Company had paid organization and offering expenses
related to the Partnership of $84,578.  A registration statement covering both
the Partnership and Wells Real Estate Fund X, L.P. was filed with the Securities
and Exchange Commission ("SEC") on July 11, 1996.  The registration statement of
the Partnership was declared effective by the SEC on December 31, 1996.  The
Partnership needs to receive approximately $1,250,000 in limited partners'
contributions before the liability to the Company will be paid.  At this time,
the general partners believe that all of the foregoing organization and offering
expenses will be reimbursed by the Partnership.

                                      I-22


<PAGE>
 
3. RELATED-PARTY TRANSACTIONS

The Partnership may enter into a property management agreement with Wells
Management Company, Inc. ("Wells Management"), an affiliate of the general
partners.  In consideration for supervising the management of the Partnership's
properties, the Partnership will pay Wells Management management and leasing
fees equal to the lesser of (a) fees that would be paid to a comparable outside
firm, or (b) 3% of the gross revenues for management and 3% of the gross
revenues for leasing (aggregate maximum of 6%) generally paid over the life of
the lease plus a separate competitive fee for the one-time initial lease-up of
newly constructed properties generally paid in conjunction with the receipt of
the first month's rent.  In the case of commercial properties which are leased
on a long-term net basis (ten or more years), the maximum property management
fee from such leases shall be 1% of the gross revenues generally paid over the
life of the leases except for a one-time initial leasing fee of 3% of the gross
revenues on each lease payable over the first five full years of the original
lease term.

The general partners are also general partners in other Wells Real Estate funds.
As such, there may exist conflicts of interest where the general partners, while
serving in the capacity as general partners for other Wells Real Estate funds,
may be in competition with the Partnership for tenants in similar geographic
markets.

4. INCOME TAXES

The Partnership will not request a ruling from the Internal Revenue Service to
the effect that it will be treated as a partnership and not as an association
taxable as a corporation for Federal income tax purposes.  The Partnership
received an opinion of legal counsel as to its tax status as a partnership, but
such an opinion is not binding upon the Internal Revenue Service.

                                      I-23


<PAGE>
 
                    INDEX TO UNAUDITED FINANCIAL STATEMENTS
<TABLE>
<CAPTION>
                                                                                          Page
                                                                                          ----
<S>                                                                                       <C>
WELLS PARTNERS, L.P.
    Unaudited Financial Statements
          Balance Sheets as of August 31, 1997 and December 31, 1996....................  I-25
          Statements of Operations for the eight months ended August 31, 1997 and 1996..  I-26
          Statements of Partners' Capital for the eight months ended August 31, 1997 and
           the year ended December 31, 1996.............................................  I-27
          Statements of Cash Flows for the eight months ended August 31, 1997 and 1996..  I-28
          Notes to Financial Statements.................................................  I-29
 
WELLS CAPITAL, INC.
    Unaudited Financial Statements
          Balance Sheets as of August 31, 1997 and December 31, 1996....................  I-32
          Statements of Earnings for the eight months ended August 31, 1997 and 1996....  I-33
          Statements of Stockholder's Equity for the eight months ended August 31, 1997
           and the year ended December 31, 1996.........................................  I-34
          Statements of Cash Flows for the eight months ended August 31, 1997 and 1996..  I-35
          Notes to Financial Statements.................................................  I-36
 
WELLS REAL ESTATE FUND XI, L.P.
     Unaudited Balance Sheet
          Balance Sheet as of August 31, 1997...........................................  I-37
          Notes to Balance Sheet........................................................  I-38
 
</TABLE>

                                      I-24

<PAGE>
 
                              WELLS PARTNERS, L.P.
                            (a Limited Partnership)

                                 Balance Sheets

                                               (Unaudited)        (Audited)
                                             August 31, 1997  December 31, 1996
                                             ---------------  -----------------
                      Assets
                      ------
Cash                                            $     70          $     70
Investments in limited partnerships (note 2)     128,202           128,618
                                                --------          --------

  Total Assets                                  $128,272          $128,688
                                                ========          ========
                 Partners' Capital
                 -----------------
General Partner                                 $  6,767          $  6,771
Limited Partners                                 121,505           121,917
                                                --------          --------

  Total Partners' Capital                       $128,272          $128,688
                                                ========          ========
                                                                            
See accompanying condensed notes to financial statements.
 

                                      I-25

<PAGE>
 
                             WELLS PARTNERS, L.P.
                            (a Limited Partnership)

                           Statements of Operations
                                  (Unaudited)

                                                  Eight Months Ended
                                         ------------------------------------
                                          August 31, 1997     August 31, 1996
                                         ------------------  ----------------
                                   
Equity in loss of partnership                    $416              $479
                                                 ----              ----
                                   
  Net loss                                       $416              $479
                                                 ====              ====

See accompanying condensed notes to financial statements.

                                      I-26

<PAGE>
 
                             WELLS PARTNERS, L.P.
                            (a Limited Partnership)

                        Statement of Partners' Capital
                     For the Year Ended December 31, 1996
                  and the Eight Months Ended August 31, 1997
                                  (Unaudited)

                                        General     Limited
                                        Partner     Partners      Total
                                        -------     --------     --------
Balance of December 31, 1996            $6,771      $121,917     $128,688 
                                                                           
  Net Loss                                  (4)         (412)        (416) 
                                        ------      --------     --------  
                                                                           
Balance at August 31, 1997              $6,767      $121,505     $128,272  
                                        ======      ========     ========  
                                                                           

                                      I-27

<PAGE>
 
                              WELLS PARTNERS, L.P.
                            (a Limited Partnership)

                            Statements of Cash Flows
                                  (Unaudited)
<TABLE>
<CAPTION>
                                                                Eight Months Ended
                                                        --------------------------------
                                                        August 31, 1997  August 31, 1996
                                                        ---------------  ---------------
<S>                                                     <C>              <C>
Cash flows from operating activities:

  Net loss                                                   $(416)            $(479)

    Adjustments to reconcile net loss to net cash used
    by operating activities-equity in loss of limited
    partnership                                                416               479
                                                             -----             -----

  Net Cash used in operating activities                          0                 0
                                                             -----             -----

Net change in cash                                               0                 0

Cash at beginning of year                                       70                70
                                                             -----             -----
Cash at end of year                                          $  70             $  70
                                                             =====             =====
</TABLE> 

See accompanying condensed notes to financial statements.

                                      I-28

<PAGE>
 
                              WELLS PARTNERS, L.P.

                    Condensed Notes to Financial Statements
                                  (Unaudited)

(1)  General
     -------

     The financial statements of Wells Partners, L.P. (the Partnership) do not
     include all of the information and footnotes required by generally accepted
     accounting principles for complete financial statements. These interim
     statements have not been examined by independent accountants, but in the
     opinion of the General Partner of the Partnership, the statements for the
     unaudited interim periods presented include only adjustments, which are of
     normal and recurring nature, necessary to present a fair presentation of
     the results for such periods. For further information, refer to the
     financial statements and footnotes included in the audited Partnership
     report for the year ended December 31, 1996.

     Although the Partnership is a general partner in Wells Real Estate Fund IV,
     L.P. (Fund IV), Wells Real Estate Fund V, L.P. (Fund V), Wells Real Estate
     Fund VI, L.P. (Fund VI), Wells Real Estate Fund VII, L.P. (Fund VII), Wells
     Real Estate Fund VIII, L.P. (Fund VIII), Wells Real Estate Fund IX, L.P.
     (Fund IX), Wells Real Estate Fund X, L.P. (Fund X), and Wells Real Estate
     Fund XI, L.P. (Fund XI) (collectively, the "Funds"), its general partner,
     Wells Capital, Inc., has acted on behalf of the Partnership as the general
     partner of such partnerships. Accordingly, all revenues and expenses
     relating to the offering of the limited partnership units of the Funds were
     recorded by Wells Capital, Inc. The Partnership also owns limited
     partnership interests in Beaver Ruin - Arc Way, Ltd. (Beaver Ruin) and
     Carter Boulevard, Ltd. (Carter Boulevard).

(2)  Investment in Partnerships
     --------------------------

     The Partnership does not control the Funds, Beaver Ruin, or Carter
     Boulevard; however, it does exercise significant influence. Accordingly,
     investments in partnerships are recorded using the equity method of
     accounting. Each of the Funds has been formed to acquire and operate
     commercial real properties, including both properties which are to be
     developed or are under development and properties which are newly
     constructed or have operating histories. Beaver Ruin and Carter Boulevard
     were formed to acquire and eventually sell the Beaver Ruin and Carter
     Boulevard properties. The Partnership's investments in partnerships at
     August 31, 1997 and December 31, 1996 is as follows:

                                      I-29

<PAGE>
 
<TABLE>
<CAPTION>
                                               August 31, 1997               December 31, 1996
                                          ------------------------        ------------------------
                                            Cost           Market           Cost           Market
                                          --------        --------        --------        --------
<S>                                       <C>             <C>             <C>             <C>
19.2% ownership interest in Beaver
  Ruin - Arc Way, Ltd.                    $ 81,781      $  869,000        $ 81,781      $  869,000 
                                                                                                    
51.27% ownership interest in Carter                                                                 
  Boulevard, Ltd.                           46,284         299,000          45,873         299,000  
                                                                                                    
Wells Real Estate Fund VI, L.P.                  0               0               0               0  
                                                                                                    
Wells Real Estate Fund VII, L.P.                 0               0               0               0  
                                                                                                    
Wells Real Estate Fund VIII, L.P.                0               0               0               0  
                                                                                                    
Wells Real Estate Fund IX, L.P.                  0               0             164             164  
                                                                                                    
Wells Real Estate Fund X, L.P.                 400             400             400             400  
                                                                                                    
Wells Real Estate Fund XI, L.P.                400             400               0               0  
                                          --------      ----------        --------      ----------  
                                          $128,865      $1,168,800        $128,218      $1,168,564  
                                                                                                    
</TABLE>

The assets of Beaver Ruin and Carter Boulevard are comprised primarily of an
investment in a parcel of underdeveloped land.  The general partner of the
Partnership is also the general partner of Beaver Ruin.  The market value of
this land was based on an appraisal dated June, 1996, and has remained the same
as compared to December 31, 1996.

Fund VI owns all of its properties through an investment in six joint ventures
which, as of August 31, 1997, owned interests in three commercial office
buildings, five retail centers and an office/retail center.

Fund VII owns all of its properties through an investment in five joint ventures
which, as of August 31, 1997, owned interests in three commercial office
buildings, four retail centers and two office/retail centers.

Fund VIII owns all of its properties through an investment in three joint
ventures which, as of August 31, 1997, owned interests in three commercial
office buildings, one retail center and an office/retail center.

Fund IX owns all of its properties through an investment in three joint ventures
which, as of August 31, 1997, owned interests in four commercial office
buildings and a commercial office building under construction.

                                      I-30

<PAGE>
 
Fund X owns all of its properties through an investment in a joint venture
which, as of August 31, 1997, owned an interest in a commercial office building
under construction.

In addition, the Partnership owns interest in Fund IV and Fund V.  Fund IV owns
all of its properties through investments in two joint ventures which, as of
August 31, 1997, owned interests in a retail shopping center, two commercial
office buildings, and a medical center development comprising two office
buildings.  Fund V owns all of its properties through investments in three joint
ventures which, as of August 31, 1997, owned interests in three commercial
office building, two retail buildings, and a medical center development
comprising two office buildings.  The Partnership's investments in Fund IV and
Fund V were $0 at August 31, 1997 and December 31, 1996.

The Partnership is entitled to share in the allocation of cash distributions and
net income (losses) of the foregoing partnership investments based on ownership
percentages outlined in the partnership agreements.


                 [Remainder of page intentionally left blank.]

                                      I-31

<PAGE>
 
                              WELLS CAPITAL, INC.

                                Balance Sheets

<TABLE>
<CAPTION>

 <S>                                                           <C>                 <C>   
                                                          (Unaudited)          (Unaudited)
                                                        August 31, 1997      December 31, 1996
                                                        ---------------      -----------------
                      Assets
                      ------

Current Assets:
  Cash                                                  $    5,058           $    148,873
  Due from Affiliates                                      524,747                872,843
  Other Receivables                                          3,292                 31,300
                                                        ----------           ------------
  Total Current Assets                                     533,097              1,053,016
                                                        ----------           ------------
Investments in Partnerships                                 17,967                 16,995
                                                        ----------           ------------
  Total Assets                                          $  551,064           $  1,070,011
                                                        ==========           ============

       Liabilities and Stockholder's Equity
       ------------------------------------

Current Liabilities - Accounts Payable                  $   34,264           $    204,340

Stockholder's Equity
  Common Stock, $1 par value.  Authorized
     100,000 shares; issued 600 shares                         600                    600
  Contributed Capital                                      306,541                306,541
  Accumulated Retained Earnings                            209,659                558,530
                                                        ----------           ------------
  Total Stockholder's Equity                               516,800                865,671
                                                        ----------           ------------
  Total Liabilities and Stockholder's Equity            $  551,064           $  1,070,011
                                                        ==========           ============

</TABLE> 
See accompanying condensed notes to financial statements.
 

                                      I-32

<PAGE>
 
                              WELLS CAPITAL, INC.

                            Statements of Earnings

                                  (Unaudited)




 
                                                  Eight Months Ended
                                                  ------------------
                                       August 31, 1997         August 31, 1996
                                       ---------------         ---------------
Revenues - Acquisition and 
  Advisory Fees                          $ 648,392                $ 679,303

Expenses:
  Legal and Accounting                      82,748                   12,479
  Salaries and Wages                       829,274                  586,623
  Rent                                      15,449                   15,449
  General and Administrative                69,792                   75,294
                                         ---------                 --------
     Total Expenses                        997,263                  689,845
                                         ---------                 --------
  Net Loss                               $(348,871)               $ (10,542)
                                         =========                =========


See accompanying condensed notes to financial statements.
 

                                      I-33

<PAGE>
 
                              WELLS CAPITAL, INC.

                       Statement of Stockholder's Equity

                                  (Unaudited)



For the Eight Months Ended August 31, 1997 and the Year Ended December 31, 1996

<TABLE> 
<CAPTION> 
                                                                                          Total
                                        Common        Contributed      Accumulated     Stockholder's
                                        Stock           Capital          Earnings         Equity
                                        -----           -------          --------         ------
<S>                                     <C>           <C>              <C>              <C>
Balance at December 31, 1995              600           306,541            69,668         376,809
Net Earnings                               --                --           488,862         488,862
                                      -------           -------           -------         -------   
Balance at December 31, 1996          $   600           306,541           558,530         865,671
Net Loss                                   --                --          (348,871)       (348,871)
                                      -------           -------           -------         ------- 
Balance at August 31, 1997            $   600           306,541           209,659         516,800
                                      =======           =======           =======         ======= 
</TABLE>

See accompanying condensed notes to financial statements.

                                      I-34

<PAGE>
 
                              WELLS CAPITAL, INC.

                           Statements of Cash Flows

                                  (Unaudited)




 
                                                     Eight Months Ended
                                                     ------------------
                                            August 31, 1997    August 31, 1996
                                            ---------------    ---------------  
Cash flows from operating activities:
  Net Income                                 $(348,871)            $(10,542)
Adjustments to reconcile net earnings 
to net cash used in operating activities:
  Changes in assets and liabilities:
     Due from Affiliates                       348,096             (122,276)
     Other Receivables                          28,008                5,109
     Accounts Payable                         (170,076)               8,349
                                             ---------             --------
       Total Adjustments                       206,028             (108,818)
                                             ---------             --------
       Net Cash used in Operating 
         Activities                           (142,843)            (119,360)

Cash flows from investing activities:
  Additional investment in limited 
   partnerships                                 (1,000)                (800)
  Distribution from limited partnerships            28                  179
                                             ---------             --------
     Net cash (used in) provided by 
      investing activities                        (972)                (621)
                                             ---------             --------

     Net decrease in cash                     (143,815)            (119,981)

Cash at beginning of year                      148,873              130,457
                                             ---------             --------

Cash at end of period                        $   5,058             $ 10,476
                                             =========             ========

See accompanying condensed notes to financial statements.

                                      I-35

<PAGE>
 
                              WELLS CAPITAL, INC.

                    Condensed Notes to Financial Statements

                                  (Unaudited)



(1)  General
     -------

         The financial statements of Wells Capital, Inc. (the Company) do not
   include all of the information and footnotes required by generally accepted
   accounting principles for complete financial statements.  These interim
   statements have not been examined by independent accountants, but in the
   opinion of the management, the statements for the unaudited interim periods
   presented include only adjustments, which are of normal and recurring nature,
   necessary to present a fair presentation of the results for such periods.
   For further information, refer to the financial statements and footnotes
   included in the audited report of the Company for the year ended December 31,
   1996.


    
          The Company is 100% owned by Wells Real Estate Funds, Inc. which is a
     Georgia corporation formed on February 17, 1997, having Leo F. Wells, III
     as the sole share owner. The Company is a general partner in Wells Real
     Estate Fund I (Fund I), Wells Real Estate Fund II (Fund II), Wells Real
     Estate Fund II-OW (Fund II-OW), Wells Real Estate Fund III, L.P. (Fund
     III), and Wells Partners, L.P., each a Georgia limited partnership. The
     Company, as general partner, paid all the organizational and offering
     expenses for Fund I, Fund II, Fund II-OW, and Fund III and was reimbursed
     pursuant to such partnerships' respective partnership agreements, each of
     which provided that the partnerships could reimburse the Company up to 5%
     of total limited partners' contributions in organizational and offering
     expenses. The Company is the sole general partner of Wells Partners, L.P.,
     which is a general partner of Wells Real Estate Fund IV, L.P. (Fund IV),
     Wells Real Estate Fund V, L.P. (Fund V), Wells Real Estate Fund VI, L.P.
     (Fund VI), Wells Real Estate Fund VII, L.P. (Fund VII), Wells Real Estate
     Fund VIII, L.P. (Fund VIII), Wells Real Estate Fund IX, L.P. (Fund IX),
     Wells Real Estate Fund X, L.P. (Fund X) and Wells Real Estate Fund XI, L.P.
     (Fund XI) and as such, the Company also paid or is currently paying on
     behalf of Wells Partners, L.P. the offering and organizational expenses for
     Fund IV, Fund V, Fund VI, Fund VII, Fund VIII, Fund IX, Fund X and Fund XI.
     Pursuant to the partnership agreements of Fund IV, Fund V and Fund XI,
     these three partnerships can only reimburse the Company for up to 3% of
     total limited partners' contributions in offering and organizational
     expenses. Pursuant to the partnership agreements of Fund VI, Fund VII, Fund
     VIII, Fund IX and Fund X, these partnerships can reimburse the Company for
     up to 5% of total limited partners' contributions in offering and
     organizational expenses.     

                                      I-36

<PAGE>
 
                        WELLS REAL ESTATE FUND XI, L.P.
                        (a Georgia Limited Partnership)

                                 Balance Sheet
                                  (Unaudited)

                                          August 31, 1997     December 31, 1996
                                          ---------------     -----------------
Assets
- ------

Cash                                         $   600                $   600

Deferred Offering Costs (note 2)              87,054                 84,578
                                             -------                -------

  Total Assets                               $87,654                $85,178
                                             =======                =======


Liabilities and Partners' Capital
- ---------------------------------

Liabilities, due to Affiliate (note 2)       $87,054                $84,578

Partners' Capital:
  General Partner                                500                    500
  Limited Partner                                100                    100
                                             -------                -------
           Total Partners' Capital               600                    600
                                             -------                -------

Total Liabilities and Partners' Capital      $87,654                $85,178
                                             =======                =======
 
 
See accompanying notes to the balance sheet.

                                      I-37

<PAGE>
 
                        WELLS REAL ESTATE FUND XI, L.P.
                        (a Georgia limited partnership)

                         Notes to Financial Statement
                                  (Unaudited)

                                August 31, 1997



(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   ORGANIZATION AND BUSINESS

   Wells Real Estate Fund XI, L.P. (the Partnership) is a limited partnership
   organized on June 20, 1996, under the laws of the State of Georgia.  The
   general partners are Leo F. Wells, III and Wells Partners, L.P., a Georgia
   limited partnership. Upon subscription for units, each limited partner must
   elect whether to have his units treated as Class A Status Units (entitled to
   allocation of substantially all of the Partnership's net income without
   allocation of any deductions for depreciation, amortization, cost recovery,
   or net losses) or Class B Status Units (entitled to a larger share of
   deductions for depreciation, amortization, cost recovery and net loss, and a
   higher percentage return on appreciation (if any) of real estate investments,
   but no current cash distributions).  Thereafter, limited partners shall have
   the right to change their prior election to have some or all of their Units
   treated as Class A Status Units or Class B Status Units one time during each
   quarterly accounting period.  Limited partners owning a majority of the Units
   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, (c) remove a general partner, (d) elect a new
   general partner, (e) dissolve the Partnership, and (f) approve a sale of
   assets, subject to certain limitations.  Each limited partnership unit has
   equal voting rights, regardless of class.  The Partnership had no operations
   as of August 30, 1997.

   The Partnership intends to acquire on an all cash basis and operate
   commercial real estate properties, including properties which are either to
   be developed, currently under development or construction, newly constructed,
   or have operating histories.

   USE OF ESTIMATES

   The preparation of financial statements in conformity with generally accepted
   accounting principles requires management to make estimates and assumptions
   that affect the reported amounts of assets and liabilities and disclosure of
   contingent assets and liabilities at the date of the financial statements and
   the reported amounts of revenues and expenses during the reporting period.
   Actual results could differ from those estimates.

                                      I-38

<PAGE>
 
   INCOME TAXES
 
   The Partnership is not subject to federal or state income tax, and therefore,
   none have been provided for in the accompanying financial statement.  The
   partners are required to include their respective share of profits and losses
   in their individual income tax returns.

   DISTRIBUTIONS OF NET CASH FROM OPERATIONS

   Cash available for distribution, as defined by the partnership agreement,
   will be distributed to the limited partners on a quarterly basis.  In
   accordance with the partnership agreement, such distributions first are paid
   to limited partners holding Class A Status Units until they have received a
   10% annual return on their net capital contributions, as defined.  Then such
   distributions are paid to the general partners until they have received 10%
   of the total amount thus far distributed.  Any remaining cash available for
   distribution is split between the limited partners holding Class A Status
   Units and the general partners on a basis of 90% and 10%,  respectively.   No
   such distributions will be made to the limited partners holding Class B
   Status Units.

   ALLOCATION OF NET INCOME, NET LOSS, AND GAIN ON SALE

   Net income 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 holding Class A
   Status Units and 1% to the general partners.

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

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

                                      I-39

<PAGE>
 
   DISTRIBUTION OF SALES PROCEEDS

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

   . To limited partners holding units which at any time have been treated as
     Class B Status Units until they receive an amount necessary to equal the
     net cash available for distribution received by the limited partners
     holding Class A Status Units;

   . To limited partners on a per unit basis until each limited partner has
     received 100% of their net capital contribution, as defined;

   . To all limited partners on a per unit basis until they receive a cumulative
     10% per annum return on their net capital contribution, as defined;

   . To limited partners on a per unit basis until they receive an amount equal
     to their Preferential Limited Partner Return (defined as the sum of 10% per
     annum cumulative return on net capital contributions for all periods during
     which the units were treated as Class A Status Units and a 15% per annum
     cumulative return on net capital contributions for all periods during which
     the units were treated as Class B Status Units);

   . To the general partners until they have received 100% of their capital
     contributions;

   . Then, if and only in the event that limited partners have received any
     Excess Limited Partner Distributions (defined as distributions to limited
     partners over the life of their investment in the Partnership in excess of
     their net capital contributions, as defined, plus their Preferential
     Limited Partner Return), to the general partners until they have received
     distributions equal to 20% of the sum of any such Excess Limited Partner
     Distributions plus distributions made to the general partners pursuant to
     this provision; and

   . Thereafter 80% to the limited partners on a per unit basis and 20% to the
     general partners.

(2)  DEFERRED OFFERING COSTS

    
   Organization and offering expenses, to the extent they exceed 3% of gross
   proceeds, will be paid by Wells Capital, Inc. (the "Company"), an affiliate
   of the general partners, and not by the Partnership.  Organization and
   offering expenses do not include sales or underwriting commissions but do
   include such costs as legal and accounting fees, printing costs, and other
   offering expenses.     

                                      I-40

<PAGE>
 
   As of August 31, 1997, the Company had paid organization and offering
   expenses related to the Partnership of $87,054.  A registration statement
   covering both the Partnership and Wells Real Estate Fund X, L.P. was filed
   with the Securities and Exchange commission ("SEC") on July 11, 1996.  The
   registration statement of the Partnership has to be declared effective by the
   SEC, and the Partnership would need to receive approximately $1,741,080 in
   limited partners' contributions before the liability to the Company would be
   paid.  At this time, the general partners believe that the registration
   statement for the Partnership will be declared effective and that all of the
   foregoing organization and offering expenses will be reimbursed by the
   Partnership.

(3)  RELATED-PARTY TRANSACTIONS

    
   The Partnership may enter into a property management agreement with Wells
   Management Company, Inc. ("Wells Management"), an affiliate of the general
   partners.  In consideration for supervising the management of the
   Partnership's properties, the Partnership will pay Wells Management
   management and leasing fees equal to the lesser of (a) fees that would be
   paid to a comparable outside firm, or (b) 4.5% of the gross revenues 
   generally paid over the life of the lease plus a separate competitive fee for
   the one-time initial lease-up of newly constructed properties generally paid
   in conjunction with the receipt of the first month's rent.  In the case of
   commercial properties which are leased on a long-term net basis (ten or more
   years), the maximum property management fee from such leases shall be 1% of
   the gross revenues generally paid over the life of the leases except for a
   one-time initial leasing fee of 3% of the gross revenues on each lease
   payable over the first five full years of the original lease term.     

   The general partners are also general partners or advisors in other real
   estate programs.  As such, there may exist conflicts of interest where the
   general partners while serving in the capacity as general partners or
   advisors for other real estate programs may be in competition with the
   Partnership for tenants in similar geographic markets.

(4)  INCOME TAXES

   The Partnership will not request a ruling from the Internal Revenue Service
   to the effect that it will be treated as a partnership and not an association
   taxable as a corporation for Federal income tax purposes.  The Partnership
   has requested an opinion of legal counsel as to its tax status prior to its
   effectiveness for the offering of limited partnership units, but such an
   opinion is not binding upon the Internal Revenue Service.

(5)  COMMITMENTS AND CONTINGENCIES

   Management, after consultation with legal counsel, is not aware of any
   significant litigation or claims against the Partnership.  In the normal
   course of business, the Partnership may become subject to such litigation or
   claims.

                                      I-41

<PAGE>
 
                                   EXHIBIT A


                            PRIOR PERFORMANCE TABLES



<PAGE>
 
                                   EXHIBIT A

                            PRIOR PERFORMANCE TABLES


     The following Prior Performance Tables (the "Tables") provide information
relating to real estate investment programs sponsored by the General Partners or
their Affiliates ("Prior Programs") which have investment objectives similar to
the Partnership.

     Prospective investors should read these Tables carefully together with the
summary information concerning the Prior Programs as set forth in "PRIOR
PERFORMANCE SUMMARY" elsewhere in this Prospectus.

     INVESTORS IN THE PARTNERSHIP WILL NOT OWN ANY INTEREST IN THE PRIOR
PROGRAMS AND SHOULD NOT ASSUME THAT THEY WILL EXPERIENCE RETURNS, IF ANY,
COMPARABLE TO THOSE EXPERIENCED BY INVESTORS IN THE PRIOR PROGRAMS.

     These Tables present actual results of Prior Programs that have investment
objectives similar to those of the Partnership.  The Partnership's investment
objectives are to maximize Net Cash From Operations; to preserve original
Capital Contributions; and to realize capital appreciation over a period of
time.  All of the General Partners' Prior Programs have used a substantial
amount of capital and not acquisition indebtedness to acquire their properties.

     The General Partners are responsible for the acquisition, operation,
maintenance and resale of the Partnership Properties.  The financial results of
the Prior Programs thus provide an indication of the General Partners'
performance of their obligations during the periods covered.  However, general
economic conditions affecting the real estate industry and other factors
contribute significantly to financial results.

     The following tables are included herein:

     TABLE I - Experience in Raising and Investing Funds (As a Percentage of
     Investment)

     TABLE II - Compensation to Sponsor (in Dollars)

     TABLE III - Annual Operating Results of Prior Programs

     TABLE IV (Results of completed programs) and TABLE V (sales or disposals of
property) have been omitted since none of the Prior Programs have sold any of
their properties to date.

     Additional information relating to the acquisition of properties by the
Prior Programs is contained in TABLE VI, which is included in the Registration
Statement which the Partnership has filed with the Securities and Exchange
Commission.  As described above, no Prior Program has sold or disposed of any
property held by it.  Copies of any or all information will be provided to
prospective investors at no charge upon request.

     The following are definitions of certain terms used in the Tables:

     "ACQUISITION FEES" shall mean fees and commissions paid by a partnership in
connection with its purchase or development of a property, except development
fees paid to a person not affiliated with the partnership or with a general
partner of the partnership in connection with the actual development of a
project after acquisition of the land by the partnership.

     "ORGANIZATION EXPENSES" shall include legal fees, accounting fees,
securities filing fees, printing and reproduction expenses and fees paid to the
general partners or their affiliates in connection with the planning and
formation of the partnership.

  "UNDERWRITING FEES" shall include selling commissions and wholesaling fees
paid to broker-dealers for services provided by the broker-dealers during the
offering.

                                      A-1


<PAGE>
 
                                    TABLE I
                                  (UNAUDITED)

                   EXPERIENCE IN RAISING AND INVESTING FUNDS

  This Table provides a summary of the experience of the General Partners and
their Affiliates in Prior Programs for which offerings have been completed since
December 31, 1993.  Information is provided with regard to the manner in which
the proceeds of the offerings have been applied.  Also set forth is information
pertaining to the timing and length of these offerings and the time period over
which the proceeds have been invested in the properties.

<TABLE>     
<CAPTION>

                                                    Wells Real         Wells Real         Wells Real         Wells Real
                                                    Estate Fund        Estate Fund        Estate Fund        Estate Fund
                                                     VI, L.P.           VII, L.P.         VIII, L.P.          IX, L.P.
                                                 -----------------  -----------------  -----------------  -----------------
<S>                                              <C>                <C>                <C>                <C>
Dollar Amount Raised                             $25,000,000/(3)/   $24,180,174/(4)/   $32,042,689/(5)/   $35,000,000/(6)/
                                                 ================   ================   ================   ================
Percentage Amount Raised                              100.0%/(3)/        100.0%/(4)/        100.0%/(5)/        100.0%/(6)/

Less Offering Expenses
  Underwriting Fees                                    10.0%              10.0%              10.0%              10.0%
  Organizational Expenses                               5.0%               5.0%               5.0%               5.0%
Reserves/(1)/                                           1.0%               1.0%               0.0%               0.0%
                                                       ----               ----               ----               ----
  Percent Available for Investment                     84.0%              84.0%              85.0%              85.0%
Acquisition and Development Costs
  Prepaid Items and Fees related
    to Purchase of Property                             0.3%               0.0%               0.0%               0.0%
  Cash Down Payment                                    40.4%              16.3%               6.3%               7.0%
  Acquisition Fees/(2)/                                 3.7%               3.5%               4.0%               4.0%
  Development and Construction Costs                   39.6%              64.2%              50.3%              30.0%
Reserve for Payment of Indebtedness                     0.0%               0.0%               0.0%               0.0%
                                                       ----               ----               ----               ----
Total Acquisition and Development Cost                 84.0%              84.0%              60.6%              41.0%
                                                       ----               ----               ----               ----
Percent Leveraged                                       0.0%               0.0%               0.0%               0.0%
                                                       ====               ====               ====               ====
Date Offering Began                                04/05/93           04/24/94           01/06/95             1/5/96
Length of Offering                                   12 mo.             12 mo.             12 mo.             12 mo.
Months to Invest 90% of Amount
  Available for Investment (Measured
  from Beginning of Offering)                        15 mo.             12 mo.                   /(7)/              /(8)/

Number of Investors                                   1,791              1,865              2,086              2,098
- ------------------------------------
</TABLE>      
(1) Does not include General Partner contributions held as part of reserves.
    
(2) Includes acquisition fees, real estate commissions, general contractor fees
    and/or architectural fees paid to Affiliates of the General Partners.      
(3) Total dollar amount registered and available to be offered was $25,000,000.
    Wells Real Estate Fund VI, L.P. closed its offering on April 4, 1994 and the
    total dollar amount raised was $25,000,000.
(4) Total dollar amount registered and available to be offered was $25,000,000.
    Wells Real Estate Fund VII, L.P. closed its offering on January 5, 1995 and
    the total dollar amount raised was $24,180,174.
(5) Total dollar amount registered and available to be offered was $35,000,000.
    Wells Real Estate Fund VIII, L.P. closed its offering on January 4, 1996 and
    the total dollar amount raised was $32,042,689.
(6) Total dollar amount registered and available to be offered was $35,000,000.
    Wells Real Estate Fund IX, L.P. closed its offering on December 30, 1996 and
    the total dollar amount raised was $35,000,000.
(7) As of December 31, 1996, Wells Real Estate Fund VIII, L.P. had not yet
    invested 90% of the amount available for investment.  The amount invested in
    properties (including Acquisition Fees paid but not yet associated with a
    specific property) at December 31, 1996 was 44% of the total dollar amount
    raised.
(8) As of December 31, 1996, Wells Real Estate Fund IX, L.P. had not yet
    invested 90% of the amount available for investment.  The amount invested in
    properties (including Acquisition Fees paid but not yet associated with a
    specific property) at December 31, 1996 was 17% of the total dollar amount
    raised.

                                      A-2


<PAGE>
 
                                    TABLE II
                                  (UNAUDITED)

                            COMPENSATION TO SPONSOR

  The following sets forth the compensation received by General Partners or
Affiliates of the General Partners, including compensation paid out of offering
proceeds and compensation paid in connection with the ongoing operations of
Prior Programs having similar or identical investment objectives the offerings
of which have been completed since December 31, 1993.  These partnerships have
not sold or refinanced any of their properties to date.  All figures are as of
December 31, 1996.
<TABLE>
<CAPTION>
 
                                                    Wells Real    Wells Real    Wells Real    Wells Real       Other
                                                   Estate Fund   Estate Fund   Estate Fund   Estate Fund      Public
                                                     VI, L.P.     VII, L.P.     VIII, L.P.     IX, L.P.    Programs/(1)/
                                                   ------------  ------------  ------------  ------------  -------------
<S>                                                <C>           <C>           <C>           <C>           <C>
Date Offering Commenced                                04/05/93      04/06/94      01/06/95      01/05/96             --
Dollar Amount Raised                                $25,000,000   $24,180,174   $32,042,689   $35,000,000   $125,018,232
 to Sponsor from Proceeds of Offering:
  Underwriting Fees/(2)/                            $   119,936   $   178,122   $   174,295   $   309,556   $    451,803
  Acquisition Fees
   Real Estate Commissions                                   --            --            --            --             --
   Acquisition and Advisory Fees/(3)/               $   932,216   $   846,306   $ 1,281,708   $ 1,400,000   $  7,099,169
Dollar Amount of Cash Generated from Operations
 Before Deducting Payments to Sponsor/(4)/          $ 2,780,262   $ 1,943,504   $ 1,228,747   $   161,427   $ 21,533,226
Amount Paid to Sponsor from Operations:
 Property Management Fee/(1)/                       $    78,975   $    58,433   $    26,780   $       486   $    791,998
 Partnership Management Fee                                  --            --            --            --             --
 Reimbursements                                     $    92,825   $    90,160   $    48,429   $     8,332   $  1,138,583
 Leasing Commissions                                $    41,428   $    39,494   $    25,209   $     1,459   $    817,520
 General Partner Distributions                               --            --            --            --         15,205
 Other                                                       --            --            --            --             --
Dollar Amount of Property Sales and Refinancing
 Payments to Sponsors:
  Cash                                                       --            --            --            --             --
  Notes                                                      --            --            --            --             --
Amount Paid to Sponsor from Property Sales
 and Refinancing:
  Real Estate Commissions                                    --            --            --            --             --
  Incentive Fees                                             --            --            --            --             --
  Other                                                      --            --            --            --             --
- ----------------------------------
</TABLE>
    
(1) Includes compensation paid to General Partners from Wells Real Estate Fund
    I, Wells Real Estate Fund II, Wells Real Estate Fund II-OW, Wells Real
    Estate Fund III, L.P., Wells Real Estate Fund IV, L.P. and Wells Real Estate
    Fund V, L.P. during the past three years.  In addition to the amounts shown,
    the General Partners of Wells Real Estate Fund I are entitled to certain
    property management and leasing fees but have elected to defer the payment
    of such fees until a later year on properties owned by Wells Real Estate
    Fund I.  At December 31, 1996, the amount of such fees due the General
    Partners totaled $1,897,184.      
(2) Includes net underwriting compensation and commissions paid to Wells
    Investment Securities, Inc. in connection with the offerings of Wells Real
    Estate Funds VI, VII, VIII and IX, which were not reallowed to participating
    broker-dealers.
(3) Fees paid to the General Partners or their Affiliates for acquisition
    advisory services in connection with the review and evaluation of potential
    real property acquisitions.
(4) Includes $125,314 in net cash used by operating activities, $2,692,348 in
    distributions paid to limited partners and $213,228 in payments to sponsors
    for Wells Real Estate Fund VI, L.P.; $32,869 in net cash used by operating
    activities, $1,732,250 in distributions paid to limited partners and
    $188,087 in payments to sponsor for Wells Real Estate Fund VII, L.P.; $2,443
    in net cash used by operating activities, $1,130,772 in distributions paid
    to limited partners and $100,418 in payments to sponsor for Wells Real
    Estate Fund VIII, L.P.; $1,725 in net cash provided by operating activities,
    $149,425 in distributions paid to limited partners and $10,277 in payments
    to sponsor for Wells Real Estate Fund IX, L.P.; and $855,331 in net cash
    provided by operating activities, $19,618,669 in distributions paid to
    limited partners and $2,763,306 in payments to sponsor for other public
    programs.

                                      A-3


<PAGE>
 
                                   TABLE III
                                  (UNAUDITED)

          The tables on the following five (5) pages set forth operating results
of prior programs sponsored by the General Partners the offerings of which have
been completed since December 31, 1991.  The information relates only to public
programs with investment objectives similar to those of the Partnership.  All
figures are as of December 31 of the year indicated.

                                      A-4


<PAGE>
 
                                   TABLE III
                                  (UNAUDITED)
                      OPERATING RESULTS OF PRIOR PROGRAMS
                         WELLS REAL ESTATE FUND V, L.P.
<TABLE>
<CAPTION>
                                                          1996         1995          1994           1993          1992
                                                      ------------  -----------  -------------  ------------  -------------
<S>                                                   <C>           <C>          <C>            <C>           <C>
Gross Revenues/(1)/                                    $  590,839   $  764,624    $   656,958   $   458,213    $    58,640
Profit on Sale of Properties                                   --           --             --            --             --
Less: Operating Expenses/(2)/                              78,939       68,735         88,987        96,964         71,521
  Depreciation and Amortization/(3)/                        6,250        6,250          6,250         6,250          5,208
                                                       ----------   ----------    -----------   -----------    -----------
Net Income (Loss) GAAP Basis/(4)/                      $  505,650   $  689,639    $   561,721   $   354,999    $   (18,089)
                                                       ==========   ==========    ===========   ===========    ===========
Taxable Income (Loss): Operations                      $  666,780   $  676,367    $   528,025   $   280,000    $   (18,089)
                                                       ==========   ==========    ===========   ===========    ===========
Cash Generated (Used By):                          
  Operations                                              (65,728)     (46,235)       (10,395)      112,594        (33,006)
  Joint Ventures                                        1,072,835    1,020,905        653,729        54,154             --
                                                       ----------   ----------    -----------   -----------    -----------
                                                       $1,007,107   $  974,670    $   643,334   $   166,748    $   (33,006)
Less Cash Distributions to Investors:              
  Operating Cash Flow                                   1,007,107      969,011        643,334       151,336             --
  Return of Capital                                            --           --         44,257            --             --
  Undistributed Cash Flow from                     
    Prior Year Operations                                   3,672           --         15,412
                                                       ----------   ----------    -----------   -----------    -----------
Cash Generated (Deficiency) after      
  Cash Distributions                                   $   (3,672)  $    5,659    $   (59,669)  $    15,412    $   (33,006)

Special Items (not including sales                 
 and financing):                                   
  Source of Funds:                                 
   General Partner Contributions                               --           --             --            --             --
   Increase in Limited Partner Contributions                   --           --             --     5,589,786     11,416,234
                                                       ----------   ----------    -----------   -----------    -----------
                                                       $       --   $    5,659    $   (59,699)  $ 5,605,198    $11,383,228
Use of Funds:                                      
  Sales Commissions and Offering Expenses                                   --             --       764,599      1,377,645
  Return of Original Limited Partner's             
   Investment                                                               --             --            --            100
  Property Acquisitions and Deferred               
   Project Costs                                             (225)    (233,501)     2,366,507     7,755,116      4,181,338
                                                       ----------   ----------    -----------   -----------    -----------
Cash Generated (Deficiency) after Cash             
  Distributions and Special Items                      $   (3,897)  $ (227,842)   $(2,426,206)  $(2,914,517)   $ 5,824,145
                                                       ==========   ==========    ===========   ===========    ===========
Net Income and Distributions Data per              
 $1,000 Invested:                                  
  Net Income on GAAP Basis:                        
   Ordinary Income (Loss)                          
    - Operations Class A Units                                 71           73             58            29              0
    - Operations Class B Units                               (378)        (272)          (180)          (54)           (65)
   Capital Gain (Loss)                                                                      0             0              0
Tax and Distributions Data per $1,000 Invested:    
  Federal Income Tax Results:                      
   Ordinary Income (Loss)                          
    - Operations Class A Units                                 69           69             55            36             --
    - Operations Class B Units                               (260)        (246)          (181)          (58)           (21)
   Capital Gain (Loss)                                                                     --            --             --
Cash Distributions to Investors:                   
 Source (on GAAP Basis)                            
  - Investment Income Class A Units                            65           63             46            10             --
  - Return of Capital Class A Units                            --           --             --            --             --
  - Return of Capital Class B Units                            --           --             --            --             --
 Source (on Cash Basis)                            
  - Operations Class A Units                                   65           63             43            10             --
  - Return of Capital Class A Units                            --           --              3            --             --
  - Operations Class B Units                                   --           --             --            --             --
Amount (in Percentage Terms) Remaining             
 Invested in Program  Properties at the            
 end of the Last Year Reported in the Table                   100%
 
- -----------------------------------------
</TABLE>
(1)  Includes $19,125 in equity in loss of joint ventures and $77,765 from
     investment of reserve funds in 1992; $207,234 in equity in earnings of
     joint ventures and $250,979 from investment of reserve funds in 1993;
     $592,902 in equity in earnings of joint ventures and $64,056 from
     investment of reserve funds in 1994; $745,173 in equity in earnings of
     joint ventures and $19,451 from investment of reserve funds in 1995; and
     $577,128 in equity in earnings of joint ventures and $13,711 from
     investment of reserve funds in 1996.  At December 31, 1996, the leasing
     status of all developed property was 92%.
(2)  Includes partnership administrative expenses.
(3)  Included in equity in earnings of joint ventures in gross revenue is
     depreciation and amortization of $100,796 for 1993, $324,578 for 1994,
     $440,333 for 1995 and $591,390 for 1996.
(4)  In accordance with the partnership agreement, net income or loss,
     depreciation and amortization are allocated as follows:  $(17,908) to Class
     B Limited Partners and $(181) to General Partners for 1992; $442,135 to
     Class A Limited Partners, $(87,868) to Class B Limited Partners and $732 to
     General Partners for 1993; $879,232 to Class A Limited Partners, $(316,460)
     to Class B Limited Partners and $(1,051) to General Partners for 1994;
     $1,124,203 to Class A Limited Partners and $(434,564) to Class B Limited
     Partners and $0 for 1995; and $1,095,296 to Class A Limited Partners and
     $(589,646) to Class B Limited Partners for 1996.

                                      A-5


<PAGE>
 
                                   TABLE III
                                  (UNAUDITED)
                      OPERATING RESULTS OF PRIOR PROGRAMS
                        WELLS REAL ESTATE FUND VI, L.P.
<TABLE>
<CAPTION>
                                                                   1996           1995           1994           1993       1992
                                                               ------------  --------------  -------------  -------------  ----
<S>                                                            <C>           <C>             <C>            <C>            <C>
Gross Revenues/(1)/                                             $  675,782    $  1,002,567    $   819,535    $    82,723   N/A
Profit on Sale of Properties                                            --              --             --             --
Less: Operating Expenses/(2)/                                       80,479          94,489        112,389         46,608
  Depreciation and Amortization/(3)/                                 6,250           6,250          6,250          4,687
                                                                ----------    ------------    -----------    -----------
Net Income GAAP Basis/(4)/                                      $  589,053    $    901,828    $   700,896    $    31,428
                                                                ==========    ============    ===========    ===========
Taxable Loss: Operations                                        $  809,389    $    916,531    $   667,682    $    31,428
                                                                ==========    ============    ===========    ===========
Cash Generated (Used By):                                      
  Operations                                                        (2,716)        278,728        276,376         (2,478)
  Joint Ventures                                                 1,044,891         766,212        203,543             --
                                                                ----------    ------------    -----------    -----------
                                                                $1,042,175    $  1,044,940    $   479,919    $    (2,478)
Less Cash Distributions to Investors:                         
  Operating Cash Flow                                            1,042,175       1,044,940        245,800             --
  Return of Capital                                                125,314              --             --             --
  Undistributed Cash Flow from Prior Year Operations                18,027         216,092             --             --
                                                                ----------    ------------    -----------    -----------
Cash Generated (Deficiency) after Cash Distributions            $ (143,341)   $   (216,092)   $   234,119    $    (2,478)

Special Items (not including sales and financing):
  Source of Funds:
   General Partner Contributions                                        --              --             --             --
   Increase in Limited Partner Contributions                            --              --     12,163,461     12,836,539
                                                                ----------    ------------    -----------    -----------
                                                                $       --    $        --     $12,397,580    $12,834,061
Use of Funds:
  Sales Commissions and Offering Expenses                                               --      1,776,909      1,781,724
  Return of Original Limited Partner's Investment                                       --             --            100
  Property Acquisitions and Deferred Project Costs                 234,924      10,721,376      5,912,454      3,856,239
                                                                ----------    ------------    -----------    -----------
Cash Generated (Deficiency) after Cash Distributions and  
  Special Items                                                 $ (378,265)   $(10,937,468)   $ 4,708,217    $ 7,195,998
                                                                ==========    ============    ===========    ===========
Net Income and Distributions Data per $1,000 Invested:
  Net Income on GAAP Basis:
   Ordinary Income (Loss)
    - Operations Class A Units                                          59              57             43              9
    - Operations Class B Units                                        (160)            (60)           (12)            (5)
   Capital Gain (Loss)                                                  --              --             --              0
Tax and Distributions Data per $1,000 Invested:
  Federal Income Tax Results:
   Ordinary Income (Loss)
    - Operations Class A Units                                          56              56             41              1
    - Operations Class B Units                                         (99)            (51)           (22)            --
   Capital Gain (Loss)                                                  --              --             --             --
Cash Distributions to Investors:
 Source (on GAAP Basis)
  - Investment Income Class A Units                                     56              57             14             --
  - Return of Capital Class A Units                                     --               4             --             --
  - Return of Capital Class B Units                                     --              --             --             --
 Source (on Cash Basis)
  - Operations Class A Units                                            50              61             14             --
  - Return of Capital Class A Units                                      6              --             --             --
  - Operations Class B Units                                            --
Amount (in Percentage Terms) Remaining Invested in
 Program Properties at the end of the Last Year Reported in
 the Table                                                             100%
 
 
- ------------------------------------
</TABLE>
(1)  Includes $3,436 in equity in loss of joint ventures and $86,159 from
     investment of reserve funds in 1993, $285,711 in equity in earnings of
     joint ventures and $533,824 from investment of reserve funds in 1994,
     $681,033 in equity in earnings of joint ventures and $321,534 from
     investment of reserve funds in 1995 and $607,214 in equity in earnings of
     joint ventures and $68,568 from investment of reserve funds in 1996.  At
     December 31, 1996, the leasing status was 93%.
(2)  Includes partnership administrative expenses.
(3)  Included in equity in loss of joint ventures in gross revenues is
     depreciation of $3,436 for 1993, $107,807 for 1994, and $264,866 for 1995
     and $648,478 for 1996.
(4)  In accordance with the partnership agreement, net income or loss,
     depreciation and amortization are allocated $39,551 to Class A Limited
     Partners, $(8,042) to Class B Limited Partners and $(81) to the General
     Partner for 1993; $762,218 to Class A Limited Partners, $(62,731) to Class
     B Limited Partners and $1,409 to the General Partners for 1994; $1,172,944
     to Class A Limited Partners, $(269,288) to Class B Limited Partners and
     $(1,828) to the General Partners for 1995; and $1,234,717 to Class A
     Limited Partners, $(645,664) to Class B Limited Partners and $0 to the
     General Partners for 1996.

                                      A-6


<PAGE>
 
                             TABLE III (UNAUDITED)
                      OPERATING RESULTS OF PRIOR PROGRAMS
                        WELLS REAL ESTATE FUND VII, L.P.
<TABLE>
<CAPTION>
                                                                   1996           1995           1994       1993  1992
                                                               ------------  --------------  -------------  ----  ----
<S>                                                            <C>           <C>             <C>            <C>   <C>
Gross Revenues/(1)/                                              $ 543,291    $    925,246    $   286,371   N/A   N/A
Profit on Sale of Properties                                            --                             --
Less: Operating Expenses/(2)/                                       84,265         114,953         78,420
  Depreciation and Amortization/(3)/                                 6,250           6,250          4,688
                                                                 ---------    ------------    -----------
Net Income GAAP Basis/(4)/                                       $ 452,776    $    804,043    $   203,263
                                                                 =========    ============    ===========
Taxable Income: Operations                                       $ 657,443    $    812,402    $   195,067
                                                                 =========    ============    ===========
Cash Generated (Used By):           
  Operations                                                        20,883         431,728         47,595
  Joint Ventures                                                   760,628         424,304         14,243
                                                                 ---------    ------------    -----------
                                                                 $ 781,511    $    856,032    $    61,838
Less Cash Distributions to Investors:                  
  Operating Cash Flow                                              781,511         856,032         52,195
  Return of Capital                                                 10,805          22,064             --
  Undistributed Cash Flow from Prior Year Operations                    --           9,643             --
                                                                 ---------    ------------    -----------
Cash Generated (Deficiency) after Cash Distributions             $ (10,805)   $    (31,707)   $     9,643

Special Items (not including sales and financing):
  Source of Funds:
   General Partner Contributions                                                        --             --
   Increase in Limited Partner Contributions                     $      --    $    805,212    $23,374,961
                                                                 ---------    ------------    -----------
                                                                 $      --    $    773,505    $23,384,604
Use of Funds:                                                               
  Sales Commissions and Offering Expenses                               --         244,207      3,351,569
  Return of Original Limited Partner's Investment                       --             100             --
  Property Acquisitions and Deferred Project Costs                 736,960      14,971,002      4,477,765
                                                                 ---------    ------------    -----------
Cash Generated (Deficiency) after Cash Distributions and      
  Special Items                                                  $(747,765)   $(14,441,804)   $15,555,270
                                                                 =========    ============    ===========
Net Income and Distributions Data per $1,000 Invested:
  Net Income on GAAP Basis:
   Ordinary Income (Loss)
    - Operations Class A Units                                          62              57             29
    - Operations Class B Units                                         (98)            (20)            (9)
   Capital Gain (Loss)                                                                                 --
Tax and Distributions Data per $1,000 Invested:
  Federal Income Tax Results:
   Ordinary Income (Loss)
    - Operations Class A Units                                          55              55             28
    - Operations Class B Units                                         (58)            (16)            17
   Capital Gain (Loss)                                                  --              --             --
Cash Distributions to Investors:
 Source (on GAAP Basis)
  - Investment Income Class A Units                                     43              52              7
  - Return of Capital Class A Units                                     --              --             --
  - Return of Capital Class B Units                                     --              --             --
 Source (on Cash Basis)
  - Operations Class A Units                                            42              51              7
  - Return of Capital Class A Units                                      1               1             --
  - Operations Class B Units                                            --              --             --
Source (on a Priority Distribution Basis)/(5)/
 - Investment income Class A Units                                      29              30              4
 - Return of Capital Class A Units                                      14              22              3
 - Return of Capital Class B Units                                      --              --             --
Amount (in Percentage Terms) Remaining Invested in
 Program Properties at the end of the Last Year Reported in
 the Table                                                             100%
 
 
- ------------------------------------------
</TABLE>
(1)  Includes $78,799 in equity in earnings of joint ventures and $207,572 from
     investment of reserve funds in 1994, and $403,325 in equity in earnings of
     joint ventures and $521,921 from investment of reserve funds in 1995 and
     $457,144 in equity in earnings of joint ventures and $86,147 from
     investment of reserve funds in 1996.  At December 31, 1996, the leasing
     status was 90% including developed property in initial lease up.
(2)  Includes partnership administrative expenses.
(3)  Included in equity in earnings of joint ventures in gross revenues is
     depreciation of $25,468 for 1994, $140,533 for 1995 and $605,247 for 1996.
(4)  In accordance with the partnership agreement, net income or loss,
     depreciation and amortization are allocated $233,337 to Class A Limited
     Partners, $(29,854) to Class B Limited Partners and $(220) to the General
     Partner for 1994; $950,826 to Class A Limited Partners, $(146,503) to Class
     B Limited Partners and $(280) to the General Partners for 1995; and
     $1,062,605 to Class A Limited Partners, $(609,829) to Class B Limited
     Partners and $0 to the General Partners for 1996.
(5)  Pursuant to the terms of the partnership agreement, an amount equal to the
     cash distributions paid to Class A Limited Partners is payable as priority
     distributions out of the first available net proceeds from the sale of
     partnership properties to Class B Limited Partners.  The amount of cash
     distributions paid per Unit to Class A Limited Partners is shown as a
     return of capital to the extent of such priority distributions payable to
     Class B Limited Partners.  As of December 31, 1996, the aggregate amount of
     such priority distributions payable to Class B Limited Partners totalled
     $659,487.

                                      A-7


<PAGE>
 
                                   TABLE III
                                  (UNAUDITED)
                      OPERATING RESULTS OF PRIOR PROGRAMS
                       WELLS REAL ESTATE FUND VIII, L.P.
<TABLE>
<CAPTION>
                                                                     1996          1995       1994  1993  1992
                                                                 ------------  -------------  ----  ----  ----
<S>                                                              <C>           <C>            <C>   <C>   <C>
Gross Revenues/(1)/                                               $1,057,694    $   402,428   N/A   N/A   N/A
Profit on Sale of Properties                                              --
Less: Operating Expenses/(2)/                                        114,854        122,264
  Depreciation and Amortization/(3)/                                   6,250          6,250
                                                                  ----------    -----------
Net Income GAAP Basis/(4)/                                        $  936,590    $   273,914
                                                                  ==========    ===========
Taxable Income: Operations                                        $1,001,974    $   404,348
                                                                  ==========    ===========
Cash Generated (Used By):     
  Operations                                                         623,268        204,790
  Joint Ventures                                                     279,984         20,287
                                                                  ----------    -----------
                                                                  $  903,252    $   225,077
Less Cash Distributions to Investors:                 
  Operating Cash Flow                                                903,252             --
Return of Capital                                                      2,443             --
Undistributed Cash Flow from Prior Year Operations                   222,077             --
                                                                  ----------    -----------
Cash Generated (Deficiency) after Cash Distributions              $ (227,520)   $   225,077

Special Items (not including sales and financing):
  Source of Funds:
   General Partner Contributions                                          --             --
   Increase in Limited Partner Contributions/(5)/                  1,898,147     30,144,542
                                                                  ----------    -----------
                                                                  $1,670,627    $30,369,619
Use of Funds:
  Sales Commissions and Offering Expenses                            464,760      4,310,028
  Return of Original Limited Partner's Investment                         --             --
  Property Acquisitions and Deferred Project Costs                 7,931,566      6,618,273
                                                                  ----------    ----------- 
Cash Generated (Deficiency) after Cash Distributions and          
  Special Items                                                   $6,725,699    $19,441,318
                                                                  ==========    ===========
Net Income and Distributions Data per $1,000 Invested:
  Net Income on GAAP Basis:
   Ordinary Income (Loss)
    - Operations Class A Units                                            46             28
    - Operations Class B Units                                           (47)            (3)
   Capital Gain (Loss)
Tax and Distributions Data per $1,000 Invested:
  Federal Income Tax Results:
   Ordinary Income (Loss)
    - Operations Class A Units                                            46             17
    - Operations Class B Units                                           (33)            (3)
   Capital Gain (Loss)                                                    --
Cash Distributions to Investors:
 Source (on GAAP Basis)
  - Investment Income Class A Units                                       43             --
  - Return of Capital Class A Units                                       --             --
  - Return of Capital Class B Units                                       --             --
 Source (on Cash Basis)
  - Operations Class A Units                                              32             --
  - Return of Capital Class A Units                                       11             --
  - Operations Class B Units                                              --             --
Source (on a Priority Distribution Basis)/(5)/
 - Investment Income Class A Units                                        33             --
 - Return of Capital Class A Units                                        10             --
 - Return of Capital Class B Units                                        --             --
Amount (in Percentage Terms) Remaining Invested in Program
 Properties at the end of the Last Year Reported in the Table            100%
- --------------------------------
</TABLE>
(1)  Includes $28,377 in equity in earnings of joint ventures and $374,051 from
     investment of reserve funds in 1995 and $241,819 in equity in earnings of
     joint ventures and $815,875 from investment of reserve funds in 1996.  At
     December 31, 1996, the leasing status was 93% including developed property
     in initial lease up.
(2)  Includes partnership administrative expenses.
(3)  Included in equity in earnings of joint ventures in gross revenues is
     depreciation of $14,058 for 1995 and $265,259 for 1996.
(4)  In accordance with the partnership agreement, net income or loss,
     depreciation and amortization are allocated $294,221 to Class A Limited
     Partners, $(20,104) to Class B Limited Partners and $(203) to the General
     Partners for 1995; and $1,207,540  to Class A Limited Partners, $(270,653)
     to Class B Limited Partners and $(297) to the General Partners for 1996.
(5)  Pursuant to the terms of the partnership agreement, an amount equal to the
     cash distributions paid to Class A Limited Partners is payable as priority
     distributions out of the first available net proceeds from the sale of
     partnership properties to Class B Limited Partners.  The amount of cash
     distributions paid per Unit to Class A Limited Partners is shown as a
     return of capital to the extent of such priority distributions payable to
     Class B Limited Partners.  As of December 31, 1996, the aggregate amount of
     such priority distributions payable to Class B Limited Partners totalled
     $250,776.

                                      A-8


<PAGE>
 
                                   TABLE III
                                  (UNAUDITED)
                      OPERATING RESULTS OF PRIOR PROGRAMS
                        WELLS REAL ESTATE FUND IX, L.P.
    
<TABLE>
<CAPTION>
                                                                   1996       1995  1994  1993  1992
                                                               -------------  ----  ----  ----  ----
<S>                                                            <C>            <C>   <C>   <C>   <C>
Gross Revenues/(1)/                                             $   406,891   N/A   N/A   N/A   N/A
Profit on Sale of Properties                                             --
Less: Operating Expenses/(2)/                                       101,885
  Depreciation and Amortization/(3)/                                  6,250
                                                                -----------
Net Income GAAP Basis/(4)/                                      $   298,756
                                                                ===========
Taxable Income: Operations                                      $   304,552
                                                                ===========
Cash Generated (Used By):         
  Operations                                                    $   151,150
  Joint Ventures                                                         --
                                                                -----------
                                                                $   151,150
Less Cash Distributions to Investors:                   
  Operating Cash Flow                                               149,425
                                                                -----------
Cash Generated (Deficiency) after Cash Distributions            $     1,725

Special Items (not including sales and financing):
  Source of Funds:
   General Partner Contributions                                         --
   Increase in Limited Partner Contributions                     35,000,000
                                                                -----------
                                                                $35,001,725
Use of Funds:
  Sales Commissions and Offering Expenses                         4,900,321
  Return of Original Limited Partner's Investment                        --
  Property Acquisitions and Deferred Project Costs                6,544,019
                                                                -----------
Cash Generated (Deficiency) after Cash Distributions and    
  Special Items                                                 $23,557,385
                                                                ===========
Net Income and Distributions Data per $1,000 Invested:
  Net Income on GAAP Basis:
   Ordinary Income (Loss)
    - Operations Class A Units                                           28
    - Operations Class B Units                                          (11)
   Capital Gain (Loss)                                                   --
Tax and Distributions Data per $1,000 Invested:
  Federal Income Tax Results:
   Ordinary Income (Loss)
    - Operations Class A Units                                           26
    - Operations Class B Units                                          (48)
   Capital Gain (Loss)                                                   --
Cash Distributions to Investors:
 Source (on GAAP Basis)
  - Investment Income Class A Units                                      13
  - Return of Capital Class A Units                                      --
  - Return of Capital Class B Units                                      --
 Source (on Cash Basis)
  - Operations Class A Units                                             13
  - Return of Capital Class A Units                                      --
  - Operations Class B Units                                             --
Source (on a Priority Distribution Basis)/(5)/
 - Investment Income Class A Units                                       10
 - Return of Capital Class A Units                                        3
 - Return of Capital Class B Units                                       --
Amount (in Percentage Terms) Remaining Invested in
 Program Properties at the end of the Last Year Reported in
 the Table                                                              100%
 
 
- ---------------------------------------------
</TABLE>
(1)  Includes $23,077 in equity in earnings of joint ventures and $383,884 from
     investment of reserve funds in 1996.  At December 31, 1996, the leasing
     status was 100% including developed property in initial lease up.
(2)  Includes partnership administrative expenses.
(3)  Included in equity in earnings of joint ventures in gross revenues is
     depreciation of $25,286 for 1996.
(4)  In accordance with the partnership agreement, net income or loss,
     depreciation and amortization are allocated $330,270 to Class A Limited
     Partners, $(31,220) to Class B Limited Partners and $(294) to the General
     Partners for 1996.
(5)  Pursuant to the terms of the partnership agreement, an amount equal to the
     cash distributions paid to Class A Limited Partners is payable as priority
     distributions out of the first available net proceeds from the sale of
     partnership properties to Class B Limited Partners.  The amount of cash
     distributions paid per Unit to Class A Limited Partners is shown as a
     return of capital to the extent of such priority distributions payable to
     Class B Limited Partners.  As of December 31, 1996, the aggregate amount of
     such priority distributions payable to Class B Limited Partners totalled
     $36,355.
     

                                      A-9

<PAGE>
 
                                   EXHIBIT B


                    FORM OF AMENDED AND RESTATED AGREEMENT
                           OF LIMITED PARTNERSHIP OF
                        WELLS REAL ESTATE FUND XI, L.P.

<PAGE>
 
                        WELLS REAL ESTATE FUND XI, L.P.

                  TABLE OF CONTENTS TO PARTNERSHIP AGREEMENT

<TABLE>
<CAPTION>
Article                                                                                Page
- -------                                                                                ----
<S>                                                                                    <C> 

I        FORMATION.................................................................... B-1    
                                                                                              
II       NAME......................................................................... B-1    
                                                                                              
III      DEFINITIONS.................................................................. B-1    
                                                                                              
IV       BUSINESS..................................................................... B-7    
                                                                                              
V        NAMES AND ADDRESSES OF PARTNERS.............................................. B-7    
                                                                                              
VI       TERM......................................................................... B-8    
                                                                                              
VII      PRINCIPAL AND REGISTERED OFFICE AND REGISTERED AGENT......................... B-8    
                                                                                              
VIII     CAPITAL CONTRIBUTIONS........................................................ B-8    
                                                                                              
IX       DISTRIBUTIONS................................................................ B-13   
                                                                                              
X        ALLOCATIONS.................................................................. B-16   
                                                                                              
XI       MANAGEMENT OF THE PARTNERSHIP................................................ B-20   
                                                                                              
XII      SERVICES TO PARTNERSHIP BY GENERAL PARTNERS.................................. B-29   
                                                                                              
XIII     TRANSACTIONS BETWEEN GENERAL PARTNERS AND THE PARTNERSHIP.................... B-31   
                                                                                              
XIV      INDEPENDENT ACTIVITIES OF PARTNERS........................................... B-32   
                                                                                              
XV       BOOKS, REPORTS, FISCAL AND TAX MATTERS....................................... B-32   
                                                                                              
XVI      RIGHTS AND LIABILITIES OF THE LIMITED PARTNERS............................... B-36   
                                                                                              
XVII     WITHDRAWAL OR REMOVAL OF GENERAL PARTNERS;                                           
         ASSIGNABILITY OF GENERAL PARTNERS'                                                   
         AND LIMITED PARTNERS' INTERESTS.............................................. B-37   
                                                                                              
XVIII    LOANS TO PARTNERSHIP......................................................... B-40   
                                                                                              
XIX      POWER OF ATTORNEY, CERTIFICATES AND OTHER DOCUMENTS.......................... B-41   
                                                                                              
XX       DISSOLUTION AND TERMINATION OF THE PARTNERSHIP............................... B-43   
                                                                                              
XXI      DISTRIBUTION ON TERMINATION OF PARTNERSHIP................................... B-45   
                                                                                              
XXII     GENERAL PROVISIONS........................................................... B-46   
</TABLE>

<PAGE>
 
                         FORM OF AMENDED AND RESTATED
                       AGREEMENT OF LIMITED PARTNERSHIP
                                      OF
                        WELLS REAL ESTATE FUND XI, L.P.


     THIS AMENDED AND RESTATED AGREEMENT OF LIMITED PARTNERSHIP is made and
entered into effective as of the 31st day of December, 1997, by and among LEO
F. WELLS, III, a Georgia resident, and WELLS PARTNERS, L.P., a Georgia limited
partnership, as the General Partners, and BRIAN M. CONLON, a Georgia resident,
as the Initial Limited Partner, and those parties who from time to time become
Limited Partners as provided in this Agreement, as the Limited Partners.

     WHEREAS, on June 20, 1996, a Certificate of Limited Partnership was filed
with the Secretary of State of the State of Georgia, pursuant to which the
General Partners and the Initial Limited Partner formed a limited partnership
(the "Partnership") under the Georgia Revised Uniform Limited Partnership Act,
O.C.G.A. (S) 14-9-100, et seq. (the "Act"); and

     WHEREAS, the parties hereto desire to amend, restate and supersede in its
entirety the original partnership agreement pursuant to the terms and provisions
of this Amended and Restated Agreement of Limited Partnership.

     NOW, THEREFORE, in consideration of the foregoing and the mutual covenants
and conditions herein contained, the parties hereto hereby agree, and the
limited partnership agreement of the Partnership shall hereafter be restated and
amended in its entirety, as follows:


                                   ARTICLE I

                                   FORMATION

     The General Partners have executed and filed a Certificate of Limited
Partnership dated June 20, 1996, with the Secretary of State of the State of
Georgia in accordance with the provisions of Section 14-9-201 of the Act,
pursuant to which the parties hereto have previously formed the Partnership.


                                  ARTICLE II

                                     NAME

     The business of the Partnership shall be conducted under the name of "WELLS
REAL ESTATE FUND XI, L.P." or such other name as the General Partners shall
hereafter designate in their discretion from time to time.


                                  ARTICLE III

                                  DEFINITIONS

     3.1  "ACT" shall mean the provisions of the Georgia Revised Uniform Limited
Partnership Act, O.C.G.A. (S)14-9-100, et seq.

     3.2  "ACQUISITION EXPENSES" shall mean expenses, including, but not limited
to, legal fees and expenses, travel and communications expenses, costs of
appraisals, nonrefundable option payments on property notacquired, accounting
fees

                                      B-1

<PAGE>
 
and expenses, title insurance and miscellaneous expenses related to selection
and acquisition of properties, whether or not acquired.

     3.3  "ACQUISITION FEES" shall mean the total of all fees and commissions
paid by any party to any Person in connection with the purchase, development or
construction of property by the Partnership, including the Acquisition and
Advisory Fees payable to the General Partners or their Affiliates, real estate
brokerage commissions, investment advisory fees, finder's fees, selection fees,
Development Fees, Construction Fees, nonrecurring management fees, or any other
fees of a similar nature, however designated, but excluding any Development Fees
and Construction Fees paid to a Person not affiliated with the Sponsor in
connection with the actual development or construction of a property.

     3.4  "ACQUISITION AND ADVISORY FEE" shall mean the fee payable to the
General Partners or their Affiliates pursuant to Section 12.1 hereof for
performing acquisition advisory services in connection with the review and
evaluation of potential real property acquisitions for the Partnership.

     3.5  "ADDITIONAL LIMITED PARTNERS" shall refer to all persons who are
admitted as Limited Partners pursuant to the provisions hereof.

     3.6  "AFFILIATE" shall mean (a) any Person directly or indirectly
controlling, controlled by or under common control with a General Partner, (b)
any Person owning or controlling 10% or more of the outstanding voting
securities of a General Partner, (c) any officer, director or partner of a
General Partner, and (d) if such other Person is an officer, director or
partner, any company for which a General Partner acts in any such capacity.

     3.7  "AGREEMENT" shall mean this Agreement of Limited Partnership as
amended, modified or supplemented from time to time.

     3.8  "ASSIGNEE" shall mean a Person who has acquired a Limited Partner's
beneficial interest in one or more Units and has not become a substituted
Limited Partner.

     3.9  "CAPITAL ACCOUNT" shall mean the account established and maintained
for each Partner pursuant to Section 8.1 hereof.

     3.10 "CAPITAL CONTRIBUTION" shall mean, in the case of the General
Partners, the aggregate amount of cash contributed by the General Partners to
the Partnership and, in the case of a Limited Partner, the gross amount of
investment in the Partnership by such Limited Partner, which shall be an amount
equal to $10.00 multiplied by the number of Units purchased by such Limited
Partner.

     3.11 "CASH FLOW" shall mean cash funds from operations of the Partnership,
including without limitation interest and other investment income but excluding
Capital Contributions and without deduction for depreciation or amortization,
after deducting funds used to pay or to provide for the payment of all operating
expenses of the Partnership and each Partnership Property and debt service, if
any, capital improvements and replacements.

     3.12 "CERTIFICATE" shall mean the Certificate of Limited Partnership filed
by the General Partners with the Secretary of State of Georgia dated June 20,
1996.

     3.13 "CLASS A STATUS UNIT" shall mean a Unit with respect to which the
Limited Partner holding such Unit has made an effective election pursuant to
Section 8.16 hereof to be treated as a Class A Status Unit for the applicable
accounting period.

     3.14 "CLASS B STATUS UNIT" shall mean a Unit with respect to which the
Limited Partner holding such Unit has made an effective election pursuant to
Section 8.16 hereof to be treated as a Class B Status Unit for the applicable
accounting period.

                                      B-2

<PAGE>
 
     3.15 "CODE" shall mean the Internal Revenue Code of 1986, as amended.

     3.16 "CONSTRUCTION FEES" shall mean any fees or other remuneration for
acting as general contractor and/or construction manager to construct, supervise
and/or coordinate improvements in connection with the actual development or
construction of a Partnership Property.

     3.17 "DEVELOPMENT FEES" shall mean any fees or other remuneration for the
packaging of a Partnership Property, including negotiating and approving plans,
assisting in obtaining zoning and necessary variances for a specific property,
and related matters.

     3.18 "DISSENTING LIMITED PARTNER" shall mean any Limited Partner who casts
a vote against a Roll-Up; except that, for purposes of a transaction
constituting a Roll-Up which involves an exchange or a tender offer, Dissenting
Limited Partner shall mean any person who files a dissent from the terms of the
transaction with the party responsible for tabulating the votes or tenders to be
received in connection with the transaction during the period in which the offer
is outstanding.

     3.19 "DISTRIBUTION REINVESTMENT PLAN" shall mean the plan established
pursuant to Section 8.15 hereof.

     3.20 "EVENT OF WITHDRAWAL" shall mean, as to the General Partners (a) the
dissolution, death or permanent disability of a General Partner; (b) if such
General Partner (i) makes an assignment for the benefit of the creditors; (ii)
files a voluntary petition in bankruptcy; (iii) is adjudicated a bankrupt or
insolvent; (iv) files a petition or answer speaking for himself or itself in the
reorganization, arrangement, composition, readjustment, liquidation, dissolution
or similar relief under any statute, law or regulation; (v) files an answer or
other pleading admitting or failing to contest the material allegations of the
petition filed against him or it in any proceeding of this nature; (vi) seeks,
consents to or acquiesces in the appointment of a trustee, receiver or
liquidator of such General Partner of all or a substantial part of his or its
property; or (c) upon (i) the filing of a certificate of dissolution of a
General Partner or the revocation of a General Partner's charter and lapse of 90
days after notice to the General Partner of revocation without reinstatement of
its charter; (ii) 120 days after the commencement of any proceeding against a
General Partner seeking reorganization, arrangement, composition, readjustment,
liquidation, dissolution or similar relief under any statute, law or regulation,
if the proceeding has not been dismissed; or (iii) the expiration of 90 days
after the appointment without such General Partner's consent or acquiescence of
a trustee, receiver or liquidator of such General Partner or of all or any
substantial part of its properties, the appointment of which is not vacated or
stayed within 90 days after the expiration of any stay or, if within 90 days
after the expiration of any stay the appointment is not vacated.  If there is at
least one remaining General Partner, an Event of Withdrawal of a General Partner
shall be effective as of the date of any such event; however, if an Event of
Withdrawal shall occur with respect to the last remaining General Partner, the
Event of Withdrawal shall not be effective until 120 days after the event giving
rise to the Event of Withdrawal has occurred.

     3.21 "EXPIRATION DATE" shall mean the date on which the Offering terminates
as provided in the Prospectus.

     3.22 "FRONT-END FEES" shall mean fees and expenses paid by any party for
any services rendered during the Partnership's organizational or acquisition
phase including Organization and Offering Expenses, Acquisition Fees (including
Acquisition and Advisory Fees), Acquisition Expenses, interest on deferred fees
and expenses, if applicable, and any other similar fees, however designated.

     3.23 "GAIN ON SALE" shall mean the taxable income or gain for federal
income tax purposes (including gain exempt from tax) in the aggregate for each
fiscal year from the sale, exchange or other disposition of all or any portion
of a Partnership asset after netting losses from such sales, exchanges or other
dispositions against the gains from such transactions.

     3.24 "GENERAL PARTNERS" shall refer collectively to Leo F. Wells, III and
Wells Partners, or any other Person or Persons who succeed any or all of them in
that capacity.

                                      B-3

<PAGE>
 
     3.25 "GROSS REVENUES" shall mean all amounts actually collected as rents or
other charges for the use and occupancy of Partnership Properties, but shall
exclude interest and other investment income of the Partnership and proceeds
received by the Partnership from a sale, exchange, condemnation, eminent domain
taking, casualty or other disposition of assets of the Partnership.

     3.26 "IRS" means Internal Revenue Service.

     3.27 "INITIAL LIMITED PARTNER" shall mean Brian M. Conlon.

     3.28 "INDEPENDENT EXPERT" shall mean a Person with no material current or
prior business or personal relationship with the Sponsor who is engaged to a
substantial extent in the business of rendering opinions regarding the value of
assets of the type held by the Partnership and who is qualified to perform such
work.

     3.29 "INVESTMENT IN PROPERTIES" shall mean the amount of Capital
Contributions actually paid or allocated to the purchase, development,
construction or improvement of properties acquired by the Partnership (including
the purchase of properties, working capital reserves allocable thereto [except
that working capital reserves in excess of 5% shall not be included] and other
cash payments such as interest and taxes, but excluding Front-End Fees).

     3.30 "LIMITED PARTNERS" shall refer to the Initial Limited Partner, the
Additional Limited Partners and to all other Persons who are admitted to the
Partnership as additional or substituted Limited Partners.

     3.31 "LIQUIDATING DISTRIBUTIONS" shall mean the net cash proceeds received
by the Partnership from (a) the sale, exchange, condemnation, eminent domain
taking, casualty or other disposition of substantially all of the assets of the
Partnership or the last remaining assets of the Partnership or (b) a liquidation
of the Partnership's assets in connection with a dissolution of the Partnership,
after (i) payment of all expenses of such sale, exchange, condemnation, eminent
domain taking, casualty or other disposition or liquidation, including real
estate commissions, if applicable, (ii) the payment of any outstanding
indebtedness and other liabilities of the Partnership, (iii) any amounts used to
restore any such assets of the Partnership, and (iv) any amounts set aside as
reserves which the General Partners in their sole discretion may deem necessary
or desirable.

     3.32 "MAJORITY VOTE" shall mean the affirmative vote or written consent of
Limited Partners then owning of record more than 50% of the outstanding Units of
the Partnership, without distinction as to the class of such Units; provided,
however, that any Units owned or otherwise controlled by the General Partners or
their Affiliates may not be voted and will not be included in the total number
of outstanding Units for purposes of this definition.

     3.33 "MINIMUM GAIN" shall have the meaning set forth in Treasury
Regulations Section 1.704-2(d).

     3.34 "MINIMUM OFFERING" shall mean the receipt and acceptance by the
General Partners of subscriptions for Units aggregating at least $1,250,000 in
offering proceeds.

     3.35 "MINIMUM OFFERING EXPIRATION DATE" shall mean six (6) months after the
commencement of the Offering of the Units.

     3.36 "NASAA GUIDELINES" shall mean the Statement of Policy Regarding Real
Estate Programs of the North American Securities Administrators Association,
Inc. adopted on October 9 and 12, 1988, effective January 1, 1989, as amended.

     3.37 "NET CAPITAL CONTRIBUTION" shall mean, with respect to any Partner,
the Partner's Capital Contribution as reduced from time to time by distributions
to such Partner constituting a return of unused capital pursuant to Section 8.10
hereof or by distributions to such Partner of Nonliquidating Net Sale Proceeds
and Liquidating Distributions pursuant to 

                                      B-4

<PAGE>
 
Sections 9.2 and 9.4 hereof, but excluding distributions made to Limited
Partners pursuant to Section 9.2(a) hereof, and without reduction for
distributions of Net Cash From Operations made pursuant to Section 9.1 hereof.

     3.38 "NET CASH FROM OPERATIONS" shall mean Cash Flow, less adequate cash
reserves for other obligations of the Partnership for which there is no
provision and the Repurchase Reserve, if any.

     3.39 "NET INCOME" or "NET LOSS" shall mean the net income or loss realized
or recognized by the Partnership for a fiscal year, as determined for federal
income tax purposes, including any income exempt from tax, but excluding all
deductions for depreciation, amortization and cost recovery and Gain on Sale.

     3.40 "NONLIQUIDATING NET SALE PROCEEDS" shall mean the net cash proceeds
received by the Partnership from a sale, exchange, condemnation, eminent domain
taking, casualty or other disposition of assets of the Partnership, which does
not constitute substantially all of the remaining assets of the Partnership,
after (a) payment of all expenses of such sale, exchange, condemnation, eminent
domain taking, casualty or other disposition, including real estate commissions,
if applicable, (b) the payment of any outstanding indebtedness and other
Partnership liabilities relating to such assets, (c) any amounts used to restore
any such assets of the Partnership, and (d) any amounts set aside as reserves
which the General Partners in their sole discretion may deem necessary or
desirable.

     3.41 "OFFERING" shall mean the offering and sale of Units to the public
pursuant to the terms and conditions set forth in the Prospectus.

     3.42 "ORGANIZATION AND OFFERING EXPENSES" shall mean those expenses
incurred in connection with organizing the Partnership, preparing the
Partnership for registration and subsequently offering and distributing the
Units to the public, including without limitation, legal and accounting fees,
sales commissions paid to broker-dealers in connection with the distribution of
the Units and all advertising expenses.

     3.43 "PARTICIPATING PERCENTAGE" shall mean at any given time, as to each
holder of a Unit or Units, the percentage of that Person's Unit or Units to the
total Units being measured and shall be determined by dividing the total number
of Units held by such Person by the total number of outstanding Units in the
class or classes being measured and multiplying the quotient thereof by 100.

     3.44 "PARTNERS" shall refer collectively to the General Partners and to the
Limited Partners, and reference to a "Partner" shall be to any one of the
Partners.

     3.45 "PARTNERSHIP" shall refer to the limited partnership created under
this Agreement.

     3.46 "PARTNERSHIP PROPERTY" or "PARTNERSHIP PROPERTIES" shall mean any and
all land and improvements purchased or constructed by the Partnership and all
repairs, replacements or renewals thereof, together with all personal property
acquired by the Partnership which is from time to time located thereon or
specifically used in connection therewith.

     3.47 "PERSON" shall mean any natural person, partnership, corporation,
association, or other legal entity, including without limitation, qualified
pension and profit sharing trusts.

     3.48 "PREFERENTIAL LIMITED PARTNER RETURN" shall mean with respect to each
Limited Partner Unit the sum of (a) a cumulative (but not compounded) 10% per
annum return on a Limited Partner's Net Capital Contribution with respect to
such Unit for all periods during which such Unit was treated as a Class A Status
Unit, and (b) a cumulative (but not compounded) 15% per annum return on such
Limited Partner's Net Capital Contribution with respect to such Unit for all
periods during which such Unit was treated as a Class B Status Unit.  Each
Limited Partner's Preferential Limited Partner Return shall be calculated from
the date on which such Limited Partner's initial Capital Contribution was made
to the Partnership.

                                      B-5

<PAGE>
 
     3.49 "PRIOR WELLS PUBLIC PROGRAMS" shall mean public real estate limited
partnerships or other publicly registered programs or entities previously or
currently sponsored by the General Partners or their Affiliates having
substantially identical investment objectives as the Partnership.

     3.50 "PROSPECTUS" shall mean the prospectus used by the Partnership in
connection with its offer and sale of Units pursuant to a Registration Statement
filed under the Securities Act of 1933, as amended.

     3.51 "PURCHASE PRICE" shall mean the sum of the prices paid for all
properties by the Partnership (including all Acquisition Fees, liens and
mortgages on the properties, but excluding points and prepaid interest) plus all
costs of improvements, if any, reasonably and properly allocable to the
properties.

     3.52 "REGISTRATION STATEMENT" shall mean the registration statement filed
by the Partnership with the Securities and Exchange Commission pursuant to the
Securities Act of 1933, as amended, in order to register the Units for sale to
the public.

     3.53 "REPURCHASE RESERVE" shall mean the cash reserve established under
Section 11.3(h) hereof, which may be used to repurchase Units from the Limited
Partners in accordance with Section 8.11 hereof.

     3.54 "RETIREMENT PLANS" shall mean Individual Retirement Accounts
established under Section 408 of the Code and Keogh or corporate pension or
profit sharing plans established under Section 401(a) of the Code.

     3.55 "ROLL-UP" shall mean any transaction or series of transactions that
through acquisition or otherwise involves the combination, reorganization,
merger, conversion or consolidation, either directly or indirectly, of the
Partnership and either the offer, sale or issuance of securities of a Roll-Up
Entity or the acquisition of the Roll-Up Entity's securities by the Partnership;
provided, however, that such term does not include a transaction that (a)
involves securities of the Partnership that have been listed for at least 12
months on a national securities exchange or traded through the National
Association of Securities Dealers Automated Quotation National Market System; or
(b) involves the conversion to corporate, trust or association form of only the
Partnership if, as a consequence of the transaction, there will be no
significant adverse change in any of the following: (i) Limited Partners' voting
rights, (ii) the term of existence of the Partnership, (iii) compensation to the
General Partners or their Affiliates, or (iv) the Partnership's investment
objectives.

     3.56 "ROLL-UP ENTITY" shall mean a partnership, real estate investment
trust, corporation, trust or other entity that would be created or would survive
after the successful completion of a proposed Roll-Up.

     3.57 "ROLL-UP TRANSACTION COSTS" shall mean the costs of printing and
mailing the proxy, prospectus, or other documents; legal fees; financial
advisory fees; investment banking fees; appraisal fees; accounting fees;
independent committee expenses; travel expenses; and all other fees relating to
the preparatory work of the transaction, but not including costs that would have
otherwise been incurred by the subject limited partnerships in the ordinary
course of business.

     3.58 "SALE DATE" shall mean the day on which the Partnership realizes any
gain or loss from the sale, exchange or other disposition of Partnership assets
which it is required to allocate to the Partners under Section 10.4 hereof.

     3.59 "SPONSOR" shall mean any individual, partnership, corporation or other
legal entity which (i) is directly or indirectly instrumental in organizing,
wholly or in part, the Partnership, (ii) will manage or participate in the
management of the Partnership, and any Affiliate of any such Person, other than
a Person whose only relationship with the Partnership is that of an independent
property manager, whose only compensation is as such, (iii) takes the
initiative, directly or indirectly, in founding or organizing the Partnership,
either alone or in conjunction with one or more other Persons, (iv) receives a
material participation in the Partnership in connection with the founding or
organizing of the business of the Partnership, in consideration of services or
property, or both services and property, (v) has a substantial number of
relationships and contacts with the Partnership, (vi) possesses significant
rights to control Partnership Properties, (vii) 

                                      B-6

<PAGE>
 
receives fees for providing services to the Partnership which are paid on a
basis that is not customary in the industry, or (viii) provides goods or
services to the Partnership on a basis which was not negotiated at arm's-length
with the Partnership.

     3.60 "TREASURY REGULATIONS" shall mean the Income Tax Regulations
promulgated under the Code by the United States Treasury Department.

     3.61 "UNIT" shall mean the limited partnership interest entitling the
holder thereof to all rights and benefits under this Agreement including, but
not limited to, an interest in the income, loss, distributions and capital of
the Partnership to be allocated to holders of Units, as set forth in Articles IX
and X hereof.  Limited Partners holding Units shall have the right to elect to
have their Units treated as Class A Status Units or Class B Status Units
pursuant to the provisions of Section 8.16 hereof.  All Units, whether they be
treated as Class A Status Units or Class B Status Units, shall represent a
Capital Contribution of $10.00 each (irrespective of the fact that because of
discounts in sales commissions and other fees under certain circumstances,
certain Units may be sold and issued for a gross consideration of less than
$10.00 per Unit), shall be issued as fully paid and nonassessable and shall have
the same rights, privileges and preferences except as expressly provided herein.

     3.62 "WELLS CAPITAL" shall mean Wells Capital, Inc., a Georgia corporation.

     3.63 "WELLS PARTNERS" shall mean Wells Partners, L.P., a Georgia limited
partnership.


                                  ARTICLE IV

                                   BUSINESS

     4.1  PURPOSE.  The principal purpose of the Partnership is to acquire,
          -------                                                          
develop, construct, own, operate, improve, lease and otherwise manage for
investment purposes, either alone or in association with others, a diversified
portfolio of income-producing commercial or industrial properties as shall from
time to time be acquired by the Partnership and to engage in any or all general
business activities related to or incidental to such principal purpose.

     4.2  OBJECTIVES.  The business of the Partnership shall be conducted with
          ----------                                                          
the following objectives:

          (a) To maximize Net Cash From Operations;

          (b) To preserve, protect and return the Partners' investment in the
Partnership; and

          (c) To realize appreciation in value of Partnership Properties.


                                   ARTICLE V

                        NAMES AND ADDRESSES OF PARTNERS

     The names of the General Partners are Wells Partners, L.P., a Georgia
limited partnership, and Leo F. Wells, III.  The name of the Initial Limited
Partner is Brian M. Conlon.  The business address of the General Partners and
the Initial Limited Partner is 3885 Holcomb Bridge Road, Norcross, Georgia
30092.  The names and addresses of all the Additional Limited Partners shall be
set forth in the books and records of the Partnership.

                                      B-7

<PAGE>
 
                                  ARTICLE VI

                                     TERM

     The Partnership term commenced upon the filing of the Certificate and shall
continue until December 31, 2026, unless sooner terminated as hereinafter
provided.


                                  ARTICLE VII

             PRINCIPAL AND REGISTERED OFFICE AND REGISTERED AGENT

     The principal and registered office of the Partnership shall be 3885
Holcomb Bridge Road, Norcross, Georgia 30092.  The General Partners may from
time to time change the principal place of business and, in such event, shall
notify the Limited Partners in writing of the change and the effective date of
such change.  The registered agent for the Partnership at such address shall be
Wells Capital, Inc.


                                 ARTICLE VIII

                             CAPITAL CONTRIBUTIONS

     8.1  CAPITAL ACCOUNTS.  A separate Capital Account shall be maintained for
          ----------------                                                     
each Partner.  The Capital Accounts of the Partners shall be determined and
maintained throughout the term of the Partnership in accordance with the capital
accounting rules of Treasury Regulations Section 1.704-1(b), as it may be
amended or revised from time to time.

     8.2  GENERAL PARTNERS.  The General Partners shall make Capital
          ----------------                                          
Contributions to the Partnership as follows:

<TABLE>
<CAPTION>
                   Name                     Dollar Amount
                   ----                     -------------
               <S>                          <C>
               Wells Partners, L.P.             $400
               Leo F. Wells, III                 100
                                                ----
 
               Total                            $500
</TABLE>

     8.3  GENERAL PARTNER PURCHASE OF UNITS.  The Capital Contributions of the
          ---------------------------------                                   
General Partners, together with the Capital Contribution of the Initial Limited
Partner, shall constitute the initial capital of the Partnership and shall not
entitle the General Partners to any Units.  The General Partners may, in their
discretion, make additional Capital Contributions to the capital of the
Partnership in exchange for the purchase of Units.  Any General Partner who
purchases Units shall continue, in all respects, to be treated as a General
Partner but shall receive the income, losses and cash distributions with respect
to any Units purchased by such General Partner on the same basis as other
Partners may receive with respect to their Units.  Units purchased by the
General Partners or their Affiliates shall not be entitled to vote on any
transaction requiring Limited Partner approval.

     8.4  INITIAL LIMITED PARTNER.  The Initial Limited Partner shall contribute
          -----------------------                                               
$100 in cash to the Partnership and agrees that his interest shall automatically
be redeemed for $100 upon the admission of any Additional Limited Partners to
the Partnership.

     8.5  LIMITED PARTNER CONTRIBUTIONS.  The General Partners are authorized
          -----------------------------                                      
and directed to raise capital for the Partnership as provided in the Prospectus
by offering and selling not more than an aggregate of 3,500,000 Units as
follows:

                                      B-8

<PAGE>
 
          (a)  Each Unit shall be issued for a purchase price of $10.00 less any
discounts authorized in the Prospectus.

          (b)  Except as set forth below, the minimum purchase of either class
or combination of Units shall be 100 Units (or such greater minimum number of
Units as may be required under applicable state or federal laws). Except in
certain states, subscribers who have satisfied the minimum purchase requirements
and have purchased units in Prior Wells Public Programs may purchase less than
the minimum number of Units described above, but in no event less than 2.5
Units. In addition, after subscribers have satisfied the minimum purchase
requirements, the minimum additional investment in the Partnership shall not be
less than 2.5 Units. Fractional Units may be sold at the discretion of the
General Partners. Notwithstanding the foregoing, the provisions set forth above
relating to the minimum number of Units which may be purchased shall not apply
to purchases of Units pursuant to the Distribution Reinvestment Plan described
in Section 8.15 hereof or a qualified Distribution Reinvestment Plan authorized
by the partnership agreement of one of the Prior Wells Public Programs. The
suitability standards set forth in the Prospectus will not be decreased with
respect to any investment in Units of the Partnership.

          (c)  The General Partners may refuse to accept subscriptions for Units
and contributions tendered therewith for any reason whatsoever.  Subscriptions
shall be so accepted or rejected by the General Partners within 30 days of their
receipt.  If rejected, all funds will be returned to the subscriber within ten
business days.  Once accepted, such subscription amounts shall be deposited in
escrow within 48 hours or deposited to the Partnership's account, as may then be
appropriate under this Agreement.

          (d)  Each Unit sold to a subscriber shall be fully paid and
nonassessable.

     8.6  ADMISSION OF LIMITED PARTNERS.  No action or consent by any Limited
          -----------------------------                                      
Partners shall be required for the admission of Additional Limited Partners to
the Partnership, provided that the Partnership may not issue more than 3,500,000
Units.  Funds of subscribers for Units shall be held in the escrow account
described in Section 8.8 below.  Such funds shall not be released from escrow,
and no subscribers for Units shall be admitted to the Partnership unless and
until the receipt and acceptance by the Partnership of the Minimum Offering.  At
any time thereafter, the Capital Contributions of such subscribers may be
released directly to the Partnership, provided that such subscribers shall be
admitted to the Partnership within 15 days after such release.  Subscriptions
from subsequent subscribers shall be accepted or rejected within 30 days of
receipt by the Partnership, and if rejected, all funds shall be returned to
subscribers within 10 business days.   Subsequent subscribers shall be deemed
admitted as Limited Partners of the Partnership on the day on which the
subscriptions from such Persons are accepted by the Partnership.

     No Person shall be admitted as a Limited Partner who has not executed and
delivered to the Partnership the Subscription Agreement specified in the
Prospectus, together with such other documents and instruments as the General
Partners may deem necessary or desirable to effect such admission, including,
but not limited to, the written acceptance and agreement by such Person to be
bound by the terms and conditions of this Agreement.

     8.7  MINIMUM CAPITALIZATION.  The Offering will terminate if the
          ----------------------                                     
Partnership has not received and accepted subscriptions for the Minimum Offering
on or before the Minimum Offering Expiration Date.

     8.8  ESCROW.  Until subscriptions for the Minimum Offering are received and
          ------                                                                
accepted by the General Partners, or until the Minimum Offering Expiration Date,
whichever first occurs, all subscription proceeds shall be held in an escrow
account separate and apart from all other funds and invested in obligations of,
or obligations guaranteed by, the United States government, or bank money-market
accounts or certificates of deposit of national or state banks that have
deposits insured by the Federal Deposit Insurance Corporation (including
certificates of deposit of any bank acting as a depository or custodian for any
such funds), which mature on or before the Minimum Offering Expiration Date,
unless such instrument cannot be readily sold or otherwise disposed of for cash
by the Minimum Offering Expiration Date without any dissipation of the
subscription proceeds invested, all in the discretion of such escrow agent or
agents appointed by the General Partners.  All moneys tendered by Persons whose
subscriptions are rejected shall be returned, without interest, to such Persons

                                      B-9

<PAGE>
 
promptly after such rejection.  If subscriptions for the Minimum Offering are
not received and accepted before the Minimum Offering Expiration Date, those
subscriptions and funds in escrow on such date shall be returned to the
subscribers, together with any interest earned thereon after deducting escrow
expenses (except for Maine, Missouri, Ohio and Pennsylvania residents).
Notwithstanding the above, subscriptions from residents of New York and
Pennsylvania may not be released from escrow to the Partnership until the
receipt and acceptance by the General Partners of subscriptions from all sources
for not less than 250,000 Units.

     8.9  PUBLIC OFFERING.  Except as otherwise provided in this Agreement, the
          ---------------                                                      
General Partners shall have sole and complete discretion in determining the
terms and conditions of the offer and sale of Units and are hereby authorized
and directed to do all things which they deem to be necessary, convenient,
appropriate and advisable in connection therewith, including, but not limited
to, the preparation and filing of the Registration Statement with the Securities
and Exchange Commission and the securities commissioners (or similar agencies or
officers) of such jurisdictions as the General Partners shall determine, and the
execution or performance of agreements with selling agents and others concerning
the marketing of the Units, all on such basis and upon such terms as the General
Partners shall determine.

     8.10 RETURN AND WITHDRAWAL OF CAPITAL.
          -------------------------------- 

          (a)  Any proceeds of the Offering of the Units not invested or
committed to the acquisition or development of specific real properties within
the later of two years from the effective date of the Registration Statement or
one year after the termination of the Offering (except for necessary operating
expenses and any reserves under Section 11.3(h) of this Agreement) shall be
distributed pro rata to the Limited Partners as a return of capital. In such
event, the amount paid to the Limited Partners shall include Front-End Fees but
only to the extent such fees exceed the adjusted allowable Front-End Fees based
on the obligation of the General Partners pursuant to Section 12.2(b) hereof to
commit at least 80% of the remaining Capital Contributions to Investment in
Properties. For purposes of the foregoing, funds will be deemed to have been
committed and will not be distributed to the extent such funds would be required
to acquire property with respect to which contracts, agreements in principle or
letters of understanding have been executed, regardless of whether such property
is actually acquired, and to the extent such funds have been reserved to make
contingent payments in connection with the acquisition, development or
improvement of any property, whether or not any such payments are made. No such
return shall be made until this Agreement has been amended to reflect such
reduction of capital. Any distribution pursuant to this Section 8.10(a) shall be
deemed to have been consented to by the Limited Partners.

          (b)  No Partner, including a withdrawing Partner, shall have any right
to withdraw or make a demand for withdrawal of any such Partner's Capital
Contribution (or the capital interest reflected in such Partner's Capital
Account) until the full and complete winding up and liquidation of the business
of the Partnership unless such withdrawal is provided for herein.

     8.11 REPURCHASE OF UNITS.  After one year following the termination of the
          -------------------                                                  
Offering of Units, the Partnership shall have the right, in the sole discretion
of the General Partners, to use funds held in the Repurchase Reserve to purchase
Units upon written request of a Limited Partner.  The establishment of a
Repurchase Reserve is in the sole discretion of the General Partners, and if
established, the Repurchase Reserve may be terminated and/or reestablished at
any time in the sole discretion of the General Partners.

          (a)  In no event shall the Repurchase Reserve exceed 5% of the Cash
Flow in any given year.

          (b)  A Limited Partner wishing to have his Units repurchased must mail
or deliver a written request to the Partnership (executed by the trustee or
authorized agent in the case of Retirement Plans) indicating his desire to have
such Units repurchased.  Such requests will be considered by the General
Partners in the order in which they are received.

          (c)  In the event that the General Partners decide to honor a request,
they will notify the requesting Limited Partner in writing of such fact, of the
purchase price for the repurchased Units and of the effective date of the
repurchase transaction (which shall be not less than 60 nor more than 75
calendar days following the receipt of the written 

                                      B-10

<PAGE>
 
request by the Partnership) and will forward to such Limited Partner the
documents necessary to effect such repurchase transaction.

          (d)  Fully executed documents to effect the repurchase transaction
must be returned to the Partnership at least 30 days prior to the effective date
of the repurchase transaction.

          (e)  The purchase price for the repurchased Units shall be established
by the Partnership no more often than on a quarterly basis.

          (f)  The purchase price for repurchased Units will be equal to 85% of
the fair market value of the Units until three years from the effective date of
the Registration Statement, and 90% of the fair market value of the Units
thereafter.  Fair market value shall be determined by the General Partners based
upon an estimate of the amount the Limited Partners would receive if the
Partnership's real estate investments were sold for their estimated value and if
such proceeds were distributed in a liquidation of the Partnership.

          (g)  Only amounts then held in the Repurchase Reserve may be used to
repurchase Units.

          (h)  Upon receipt of the required documentation, the Partnership will,
on the effective date of the repurchase transaction, repurchase the Units of the
Limited Partner, provided that if sufficient amounts are not then available in
the Repurchase Reserve to repurchase all of such Units, only a portion of such
Units will be repurchased; and provided further, that the Partnership may not
repurchase any Units of such Limited Partner if, as a result thereof, the
Limited Partner would own less than the minimum investment.  Units repurchased
by the Partnership pursuant to this Section 8.11 shall be promptly canceled.

          (i)  In the event that insufficient funds are available in the
Repurchase Reserve to repurchase all of such Units, the Limited Partner will be
deemed to have priority for subsequent Partnership repurchases over Limited
Partners who subsequently request repurchases.

          (j)  Repurchases of Units out of the Repurchase Reserve shall be
subject to the restrictions set forth in Section 17.3(g) hereof.

          (k)  In addition to the restrictions set forth in Section 17.3(g)
hereof, (i) repurchases out of the Repurchase Reserve may not exceed in the
aggregate more than 2% of total Capital Contributions throughout the life of the
Partnership excluding repurchases of Units relating to the death or legal
incapacity of the owner or a substantial reduction in the owner's net worth or
income (defined to mean an involuntary loss of not less than 50% of income or
net worth during the year in which such repurchase occurs); and (ii) not more
than 2% of the outstanding Units may be purchased in any year, provided in each
case that the Partnership has sufficient cash to make the purchase and that the
purchase will not be in violation of any other applicable legal requirements.

          (l)  In no event shall Units owned by the General Partners or their
Affiliates be repurchased by the Partnership.

     8.12 INTEREST ON CAPITAL CONTRIBUTIONS.  No interest shall be paid on any
          ---------------------------------                                   
Capital Contributions.

     8.13 OWNERSHIP BY LIMITED PARTNER OF INTEREST IN AFFILIATES OF GENERAL
          -----------------------------------------------------------------
PARTNERS.  No Limited Partner (other than a General Partner, in the event that
- --------                                                                      
he or it is also a Limited Partner) shall at any time, either directly or
indirectly, own any stock or other interest in any Affiliate of any General
Partner if such ownership, by itself or in conjunction with the stock or other
interest owned by other Limited Partners would, in the opinion of counsel for
the Partnership, jeopardize the classification of the Partnership as a
partnership for federal income tax purposes.  The General Partners shall be
entitled to make such reasonable inquiry of the Limited Partners and prospective
Limited Partners as is required to establish compliance by the Limited Partners
with the provisions of this Section 8.13.

                                      B-11

<PAGE>
 
     8.14 DEFICIT CAPITAL ACCOUNTS.  The Limited Partners shall not be required
          ------------------------                                             
to reimburse the Partnership or any other Partner for deficiencies in their
Capital Accounts.  In addition, except as may be required under state law, the
General Partners shall not be required to reimburse the Partnership or the
Limited Partners for deficiencies in their Capital Accounts.

     8.15 DISTRIBUTION REINVESTMENT PLAN.
          ------------------------------ 

          (a)  A Limited Partner who acquired his Units in the Offering may
elect to participate in a program for the reinvestment of his distributions (the
"Distribution Reinvestment Plan") and have his distributions of Net Cash From
Operations reinvested in Units of the Partnership during the offering period or
in units issued by a subsequent limited partnership sponsored by the General
Partners or their Affiliates which has substantially identical investment
objectives as the Partnership. A Limited Partner who acquired his Units by
transfer from a former Limited Partner is not eligible to have his distributions
of Net Cash From Operations reinvested in Units of the Partnership, but may
participate in the Distribution Reinvestment Plan with respect to reinvestment
in units issued by a subsequent limited partnership sponsored by the General
Partners or their Affiliates which has substantially identical investment
objectives as the Partnership. Limited Partners participating in the
Distribution Reinvestment Plan may purchase fractional Units and shall not be
subject to minimum investment requirements, although the General Partners may,
at their option, impose certain minimum investment requirements or restrictions
with respect to purchases of Units pursuant to the Distribution Reinvestment
Plan. Each Limited Partner electing to have such distributions of Net Cash From
Operations reinvested will receive, with each confirmation of distributions, a
notice advising such Limited Partner that he is entitled to change his election
with respect to subsequent distributions by return of a notice to the
Partnership by a date to be specified by the General Partners.

          (b)  If a Limited Partner withdraws from participation in the
Distribution Reinvestment Plan, such withdrawal shall be effective only with
respect to distributions made more than 30 days following receipt by the General
Partners of written notice of such withdrawal.  In the event a Limited Partner
transfers his Units, such transfer shall terminate the Limited Partner's
participation in the plan as of the first day of the quarter in which such
transfer is effective.

          (c)  Distributions may be reinvested in a subsequent limited
partnership only if (i) prior to the time of such reinvestment, the Limited
Partner has received the final prospectus (and any supplements thereto) offering
interests in the subsequent limited partnership and such prospectus allows
investment pursuant to a distribution reinvestment plan; (ii) a registration
statement covering the interests in the subsequent limited partnership has been
declared effective under the Securities Act of 1933; (iii) the offer or sale of
such interests is qualified for sale under the applicable state securities laws;
(iv) the participant executes the subscription agreement included with the
prospectus for the subsequent limited partnership; (v) the participant qualifies
under the applicable investor suitability standards as contained in the
prospectus for the subsequent limited partnership; and (vi) the subsequent
limited partnership has substantially identical investment objectives as the
Partnership.  If (A) any of the foregoing conditions are not satisfied at the
time of a distribution or (B) no interests are available to be purchased, such
distributions will be paid in cash.

          (d)  Each Limited Partner electing to participate in the Distribution
Reinvestment Plan hereby agrees that his investment in this Partnership or any
subsequent limited partnership sponsored by the General Partners or their
Affiliates shall be deemed to constitute his agreement to be a limited partner
of the partnership in which such investment is made and to be bound by the terms
and conditions of the agreement of limited partnership of such partnership, and
if, at any time, he fails to meet the applicable limited partnership investor
suitability standards or cannot make the other investor representations or
warranties set forth in the then current limited partnership prospectus,
partnership agreement or subscription agreement relating thereto, he will
promptly notify the General Partners in writing.

          (e)  The General Partners may, at their option, elect not to provide
the Distribution Reinvestment Plan or terminate any such plan at any time
without notice to the Limited Partners.

     8.16 CLASS A STATUS UNITS AND CLASS B STATUS UNITS.  Upon subscription for
          ---------------------------------------------                        
Units, each Limited Partner shall elect to have his Units treated either as
Class A Status Units or Class B Status Units, or a combination thereof.
Notwithstanding the foregoing, each Limited Partner purchasing Units pursuant to
the Deferred Commission Option, as

                                      B-12

<PAGE>
 
defined in the Prospectus, must elect upon subscription to have a sufficient
number of Units treated as Class A Status Units, in the discretion of the
General Partners, to generate at least the amount of Net Cash From Operations
distributable with respect to such Units needed to satisfy the deferred
commission obligations each year with respect to the total number of Units
purchased by such Limited Partner pursuant to the Deferred Commission Option.
Elections to be treated as Class A Status Units or Class B Status Units will be
in effect for each fiscal year of the Partnership, or such shorter applicable
accounting period as the General Partners, in their sole discretion, may
determine and use for accounting purposes. Units with respect to which the
Limited Partner owning such Units has elected to be treated as Class A Status
Units with respect to an accounting period shall be referred to as herein as
"Class A Status Units" for such accounting period, and Units with respect to
which the Limited Partner owning such Units has elected to have treated as Class
B Status Units with respect to an accounting period shall be referred to herein
as "Class B Status Units" for such accounting period. Limited Partners holding
Class A Status Units and Limited Partners holding Class B Status Units shall
have such interests in the income, distributions, allocations and capital of the
Partnership as are described in Articles IX and X below. Except as specifically
described in Articles IX and X below, all Limited Partners shall have the same
rights under this Agreement as all other Limited Partners regardless of whether
their Units are treated as Class A Status Units or Class B Status Units. Limited
Partners shall initially elect to have their Units treated as Class A Status
Units or Class B Status Units in their Subscription Agreement for Units.
Thereafter, except as set forth below or as may be otherwise limited or
prohibited by applicable state law, Limited Partners may change their election
by mailing or delivering written notice to the Partnership (executed by the
trustee or authorized agent in the case of Retirement Plans). Elections made in
Subscription Agreements shall be effective immediately upon acceptance.
Thereafter, Limited Partners shall have the right to change their prior election
with respect to the Class A Status or Class B Status treatment of their Units
(except where prohibited by applicable state law) one time during each
accounting period, and any such election shall be effective commencing as of the
first day of the next succeeding accounting period following the receipt by the
Partnership of written notice of such election. Any such election to be treated
as Class A Status Units or Class B Status Units shall remain in effect until the
first day of the next succeeding accounting period following receipt by the
Partnership of written notice to change such election, and all such elections
shall be binding upon the Limited Partner's successors and assigns.
Notwithstanding the foregoing, during the initial six years following
termination of the Offering, Limited Partners purchasing Units pursuant to the
Deferred Commission Option, as defined in the Prospectus, will be permitted to
elect to have their Class A Status Units treated as Class B Status Units only to
the extent that such Limited Partners at all times maintain a sufficient number
of Class A Status Units during such initial six year period, in the discretion
of the General Partners, to generate enough Net Cash From Operations to allow
the Partnership to satisfy the deferred commission obligations relating to the
total number of Units purchased by such Limited Partners pursuant to the
Deferred Commission Option. Notwithstanding anything to the contrary contained
herein, Units acquired and held by the General Partners or their Affiliates
shall at all times be treated as Class A Status Units, and neither the General
Partners nor their Affiliates shall have the right to make an election to have
Units beneficially owned by them treated as Class B Status Units.


                                  ARTICLE IX
                                  
                                 DISTRIBUTIONS

     9.1  NET CASH FROM OPERATIONS.  Except as otherwise provided for in a
          ------------------------                                        
liquidation in Sections 9.3 and 9.4 hereof, Net Cash From Operations for each
applicable accounting period shall be distributed to the Partners as follows:

          (a)  First, to the Limited Partners holding Class A Status Units on a
per Unit basis until each of such Limited Partners has received distributions of
Net Cash From Operations with respect to such fiscal year, or applicable portion
thereof, equal to 10% per annum of his Net Capital Contribution;

          (b)  Then, to the General Partners until they have received
distributions of Net Cash From Operations with respect to such fiscal year equal
to 10% of the total distributions under Section 9.1(a) above and this Section
9.1(b) with respect to such fiscal year; and

                                      B-13

<PAGE>
 
          (c)  Thereafter, 90% to the Limited Partners holding Class A Status
Units on a per Unit basis, and 10% to the General Partners.

     Notwithstanding the foregoing, Limited Partners holding Class A Status
Units who purchased Units pursuant to the Deferred Commission Option, as defined
in the Prospectus, shall for a period of six years following termination of the
Offering have deducted and withheld from distributions of Net Cash From
Operations otherwise payable to such Limited Partners an annual amount equal to
$0.10 per Unit purchased pursuant to said Deferred Commission Option, which
amounts shall be used by the Partnership to pay deferred commissions due with
respect to such Units. All such amounts withheld from Net Cash From Operations
shall be deemed to have been distributed to, and be deemed to have been received
by, such Limited Partners as Net Cash From Operations.

     The General Partners shall be prohibited from making any distributions of
Net Cash From Operations out of Capital Contributions, and distributions of Net
Cash From Operations shall not reduce Partners' Net Capital Contributions.  No
distributions of Net Cash From Operations will be made with respect to Class B
Status Units.

     The General Partners shall not incur any liability as a result of their
determination to distribute Net Cash From Operations, even though such
distribution may result in the Partnership's retaining insufficient funds for
the operation of its business, provided their determination was made in good
faith and not as a result of their negligence or misconduct.

     9.2  NONLIQUIDATING NET SALE PROCEEDS.  Except as otherwise provided for in
          --------------------------------                                      
Sections 9.3 and 9.4 hereof and except for the potential reinvestment of
Nonliquidating Net Sale Proceeds as provided in Section 11.3(f) hereof,
Nonliquidating Net Sale Proceeds, after the payment of all Partnership debts and
liabilities and the establishment of any reserves which the General Partners in
their sole discretion may deem reasonably necessary or desirable, shall be
distributed to the Partners as follows:

          (a)  To Limited Partners holding Units which at any time have been
treated as Class B Status Units on a per Unit basis, such amounts as may be
necessary to give each such Limited Partner an amount of Nonliquidating Net Sale
Proceeds which, when added to distributions received or deemed received by such
Limited Partner with respect to any period during which his Units were treated
as Class A Status Units, would be equal on a per Unit basis to the Net Cash From
Operations allocated and distributed pursuant to Section 9.1 hereof received or
deemed received by Limited Partners holding Units which at all times have been
treated as Class A Status Units, assuming such Limited Partners purchased an
equivalent number of Units on the same date (it being the intent of the Partners
that the distribution preference provided by Section 9.1 hereof be only a timing
preference on distributions and that this provision have the effect of
equalizing distributions to Limited Partners on a per Unit basis so that, after
receipt of distributions under this Section 9.2(a), all Limited Partners, to the
extent possible, be in the receipt of the same aggregate amount of distributions
under this Article IX on a per Unit basis);

          (b)  Then, to the Limited Partners on a per Unit basis until each
Limited Partner has received or has been deemed to have received distributions
under Section 8.10 hereof, this Section 9.2(b) and Section 9.4 hereof totalling
100% of his Net Capital Contribution;

          (c)  Then, to the Limited Partners on a per Unit basis until each
Limited Partner has received or has been deemed to have received aggregate
distributions under Sections 9.1, 9.2(a) and this 9.2(c) equal to a cumulative
(but not compounded) 10% per annum return on his Net Capital Contribution;

          (d)  Then, to the Limited Partners on a per Unit basis until each
Limited Partner has received or has been deemed to have received aggregate
distributions under Sections 9.1, 9.2(a), 9.2(c) and this 9.2(d) equal to his
Preferential Limited Partner Return, as defined in Section 3.48 hereof;

          (e)  Then, to the General Partners until the General Partners have
received distributions totalling 100% of their Capital Contributions;

                                      B-14

<PAGE>
 
          (f)  Then, if and only in the event that Limited Partners have
received Excess Limited Partner Distributions, as hereinafter defined, to the
General Partners until they have received distributions of Nonliquidating Net
Sale Proceeds equal to 20% of the sum of any such Excess Limited Partner
Distributions and distributions to the General Partners pursuant to this Section
9.2(f) (the term "Excess Limited Partner Distributions" means any distributions
to Limited Partners over the life of their investment in the Partnership in
excess of the sum of their Net Capital Contributions plus their Preferential
Limited Partner Return); and

          (g)  Thereafter, 80% to the Limited Partners on a per Unit basis and
20% to the General Partners; provided, however, that in no event will the
General Partners be allocated or receive distributions in excess of the NASAA
Guidelines Resale Proceeds Maximum Amount, as defined herein.  It is the intent
of the foregoing proviso that the General Partners receive no more of the net
proceeds from the sale or financing of Partnership Properties than is allowed
pursuant to Article IV, Section E.2.b. of the NASAA Guidelines, and in the event
the allocations pursuant to this Article IX would otherwise result in the
General Partners receiving any such excess distributions, such excess
distributions otherwise distributable to the General Partners will instead be
reallocated in favor of and distributed to the Limited Partners on a per Unit
basis.  As used herein, the term "NASAA Guidelines Resale Proceeds Maximum
Amount" means an amount equal to 15% of aggregate Nonliquidating Net Sale
Proceeds and Liquidating Distributions remaining after payments to all Limited
Partners from such proceeds of amounts equal to 100% of their Net Capital
Contributions plus amounts equal to a 6% per annum return on their Net Capital
Contributions, calculated on a cumulative (noncompounded) basis.

     Notwithstanding the foregoing, in the event that the Partnership sells any
Partnership Property at a sale price which is less than the Purchase Price
originally paid for such Partnership Property, then prior to the distribution of
Nonliquidating Net Sale Proceeds under Section 9.2(a) above, the Limited
Partners holding Class A Status Units shall first receive distributions of
Nonliquidating Net Sale Proceeds in an amount equal to the excess of the
original Purchase Price of such Partnership Property sold over the sale price of
such Partnership Property, but not in excess of the amount of the special
allocations of deductions for depreciation, amortization and cost recovery with
respect to such Partnership Property previously made to the Limited Partners
holding Class B Status Units made pursuant to Sections 10.2(a) and 10.2(b)
hereof.

     9.3  DISSOLUTION.  Upon dissolution, the Partnership shall proceed to
          -----------                                                     
liquidate its assets as follows:

          (a)  Subject to any applicable limitations of law, upon dissolution of
the Partnership, the assets of the Partnership shall be converted to cash.  The
Partnership shall be given adequate time to collect any notes received with
respect to the sale of such assets and collect any other debts outstanding.  All
cash on hand, including all cash received after the happening of an event of
dissolution set forth in Section 20.1 hereof, shall be applied and distributed
as follows:

               (i)   All of the debts and liabilities of the Partnership, except
indebtedness to Partners, shall first be paid and satisfied or adequate
provision, including the setting up of any reserves which the General Partners
in their sole discretion deem reasonably necessary or desirable, shall be made
for the payment or satisfaction thereof;

               (ii)  All debts of the Partnership to Partners shall next be paid
on a pro rata basis without respect to the date on which such debts were
incurred;

               (iii) Any fees due to the General Partners shall next be paid;
and

               (iv)  The balance of the assets of the Partnership shall be
distributed to each Partner in accordance with the positive balance in his
Capital Account as of the date of distribution, as provided in Section 9.4
below.

          (b)  Upon dissolution, each Limited Partner shall look solely to the
assets of the Partnership for the return of his investment, and if the
Partnership Property remaining after payment or discharge of the debts and
liabilities of the Partnership, including debts and liabilities owed to one or
more of the Partners, is insufficient to return the aggregate Capital
Contributions of each Limited Partner, such Limited Partners shall have no
recourse against the General Partners or any other Limited Partner.

                                      B-15

<PAGE>
 
     9.4  LIQUIDATING DISTRIBUTIONS.  After the payment of all Partnership debts
          -------------------------                                             
and liabilities and the establishment of any reserves which the General Partners
in their sole discretion may deem reasonably necessary or desirable, Liquidating
Distributions shall be distributed to each Partner in accordance with the
positive balance in his Capital Account as of the date of distribution (after
allocation of the Gain on Sale as provided in Section 10.4 hereof).

     9.5  DISTRIBUTION DATES.  Partnership distributions under this Article IX
          ------------------                                                  
will be made at least quarterly, but no more often than monthly, in the
discretion of the General Partners (the "Distribution Period").

     9.6  ALLOCATION AMONG GENERAL PARTNERS.  All amounts distributed to the
          ---------------------------------                                 
General Partners under this Article IX shall be apportioned among the General
Partners in such percentages as they may from time to time agree upon among
themselves.

     9.7  ALLOCATION AMONG LIMITED PARTNERS.  All allocations and distributions
          ---------------------------------                                    
made to the Limited Partners pursuant to this Article IX shall be paid to those
Persons who were Limited Partners or Assignees as of the last day of the
Distribution Period preceding the time of the distribution (the "Allocation
Date") on a pro rata basis according to the number of Units held on the
Allocation Date; provided, however, with respect to any Unit issued by the
Partnership during such Distribution Period, allocations and distributions made
with respect to such Unit for such Distribution Period shall be equal to the pro
rata share for such Unit determined in accordance with the first clause of this
Section 9.7 multiplied by a fraction, the numerator of which is the number of
days contained in the Distribution Period during which the Unit in question was
issued, and the denominator of which is the total number of days contained in
such Distribution Period.



                                   ARTICLE X

                                  ALLOCATIONS

     10.1 NET LOSS.  Net Loss for each applicable accounting period shall be
          --------                                                          
allocated to the Partners as follows:

          (a)  99% to the Limited Partners holding Class B Status Units with
respect to such accounting period on a per Unit basis, and 1% to the General
Partners until the Capital Accounts of all such Partners have been reduced to
zero;

          (b)  Then, to any Partner having a positive balance in his Capital
Account (in proportion to the aggregate positive balances in all Capital
Accounts) in an amount not to exceed such positive balance as of the last day of
the fiscal year; and

          (c)  Then, 100% to the General Partners.

     Notwithstanding the foregoing, in any fiscal year with respect to which the
Partnership incurs an aggregate Net Loss, interest income of the Partnership
shall be specially allocated to the Limited Partners holding Class A Status
Units with respect to such accounting period on a per Unit basis, and Net Loss
of the Partnership for such accounting period shall be determined without regard
to such interest income.

     10.2 DEPRECIATION, AMORTIZATION AND COST RECOVERY DEDUCTIONS.  All
          -------------------------------------------------------      
deductions for depreciation, amortization and cost recovery for each applicable
accounting period shall be allocated to the Partners as follows:

          (a)  99% to the Limited Partners holding Class B Status Units with
respect to such accounting period on a per Unit basis, and 1% to the General
Partners until the Capital Accounts of all such Partners have been reduced to
zero;

                                      B-16

<PAGE>
 
          (b)  Then, to any Partner having a positive balance in his Capital
Account (in proportion to the aggregate positive balances in all Capital
Accounts) in an amount not to exceed such positive balance as of the last day of
the fiscal year; and

          (c)  Then, 100% to the General Partners.

     This Section 10.2 notwithstanding, all Net Loss and Net Income for each
fiscal year shall be allocated to the Partners in the manner provided in
Sections 10.1 and 10.3 hereof and shall be reflected in each Partner's Capital
Account as of the last day of such fiscal year before any allocation of
depreciation, amortization or cost recovery deductions is made to the Partners
under this Section 10.2.

     10.3 NET INCOME.  Subject to the Qualified Income Offset provisions of
          ----------                                                       
Section 10.5 hereof, Net Income for each applicable accounting period shall be
allocated to the Partners as follows:

          (a)  To the General Partners and the Limited Partners holding Class A
Status Units with respect to such accounting period on a per Unit basis, in the
same proportion as, and to the extent that, Net Cash From Operations is
distributed or deemed distributed to them under Section 9.1 hereof with respect
to such accounting period; and

          (b)  Then, to the extent Net Income exceeds the actual distribution of
Net Cash From Operations with respect to such accounting period, such excess Net
Income shall be allocated 99% to the Limited Partners holding Class A Status
Units with respect to such accounting period on a per Unit basis, and 1% to the
General Partners.

     10.4 GAIN ON SALE.  Gain on Sale for each applicable accounting period
          ------------                                                     
shall be allocated to the Partners as follows:

          (a)  First, to the extent applicable, pursuant to the Qualified Income
Offset provisions of Section 10.5 hereof;

          (b)  Then, to those Partners having negative Capital Accounts, if any,
in the ratio that the negative Capital Account of each Partner having a negative
Capital Account bears to the aggregate amount of negative Capital Accounts of
all such Partners until all negative Capital Accounts have been restored to
zero;

          (c)  Then, to Limited Partners holding Units which at any time have
been treated as Class B Status Units, in amounts equal to the deductions for
depreciation, amortization and cost recovery specially allocated to such Limited
Partners pursuant to Section 10.2(a) hereof, with respect to the specific
Partnership Property, the sale, exchange or other disposition of which resulted
in the allocation of Gain on Sale hereunder, but not in excess of the amount of
Gain on Sale recognized by the Partnership pursuant to the sale, exchange or
other disposition of said specific Partnership Property;

          (d)  Then, to the Limited Partners in amounts equal to the deductions
for depreciation, amortization and cost recovery allocated to such Limited
Partners pursuant to Section 10.2(b) hereof with respect to the specific
Partnership Property, the sale, exchange or other disposition of which resulted
in the allocation of Gain on Sale hereunder;

          (e)  Then, to Limited Partners holding Units which at any time have
been treated as Class B Status Units on a per Unit basis, such amounts as may be
necessary to give each such Limited Partner, after the allocation of Gain on
Sale under this Section 10.4(e), distributions which, when added to
distributions received or deemed received by such Limited Partner with respect
to any period during which his Units were treated as Class A Status Units, would
be equal on a per Unit basis to the Net Cash From Operations allocated and
distributed pursuant to Section 9.1 hereof received or deemed received by
Limited Partners holding Units which at all times have been treated as Class A
Status Units, assuming said Limited Partners purchased an equivalent number of
Units on the same day (it being the intent of the Partners that the distribution
preference provided in Section 9.1 hereof be only a timing preference on
distributions and that Section 9.2(a) hereof and this provision have the effect
of equalizing distributions to Limited Partners on a per Unit basis so that,
after 

                                      B-17

<PAGE>
 
receipt of distributions under Section 9.2(a) hereof and distributions resulting
from the allocation of Gain on Sale pursuant to this Section 10.4(e), all
Limited Partners, to the extent possible, be in receipt of the same aggregate
amount of distributions under Article IX on a per Unit basis);

          (f)  Then, to the Limited Partners on a per Unit basis until each
Limited Partner has been allocated an amount equal to the excess of each Limited
Partner's Net Capital Contribution over prior distributions received or deemed
received by such Limited Partner under Sections 8.10, 9.2(b) and 9.4 hereof;

          (g)  Then, to the Limited Partners on a per Unit basis until each
Limited Partner has been allocated an amount equal to the excess of a cumulative
(but not compounded) 10% per annum return on his Net Capital Contribution over
prior distributions received or deemed received by such Limited Partner under
Sections 9.1, 9.2(a), 9.2(c), 9.2(d) and 9.4 hereof;

          (h)  Then, to the Limited Partners on a per Unit basis until each
Limited Partner has been allocated an aggregate amount equal to the excess of
his Preferential Limited Partner Return, as defined in Section 3.48 hereof, over
prior distributions received or deemed received by each such Limited Partner
under Sections 9.1, 9.2(a), 9.2(c), 9.2(d) and 9.4 hereof;

          (i)  Then, to the General Partners, until the General Partners have
been allocated amounts equal to the excess of 100% of their Capital
Contributions;

          (j)  Then, if and only in the event that Limited Partners have
received any Excess Limited Partner Distributions, as defined in Section 9.2(f)
hereof, to the General Partners, until the General Partners have been allocated
Gain on Sale under this Section 10.4(j) equal to 20% of the sum of any such
Excess Limited Partner Distributions plus any Gain on Sale allocated to the
General Partners pursuant to this Section 10.4(j); and

          (k)  Thereafter, 80% to the Limited Partners on a per Unit basis and
20% to the General Partners; provided, however, that in no event will the
General Partners be allocated Gain on Sale pursuant to this Section 10.4 which
would result in the General Partners receiving distributions in excess of the
NASAA Guidelines Resale Proceeds Maximum Amount, as defined in Section 9.2(g)
hereof.  It is the intent of the foregoing proviso that the General Partners
receive no more of the net proceeds from the sale or financing of Partnership
Properties than is allowed pursuant to Article IV, Section E.2.b. of the NASAA
Guidelines, and in the event the allocations pursuant to this Article X would
otherwise result in the General Partners receiving any such excess
distributions, such excess allocations of Gain on Sale otherwise allocable to
the General Partners will instead be reallocated in favor of and to the Limited
Partners on a per Unit basis.

     Notwithstanding the foregoing, in the event that the Partnership sells the
last remaining Partnership Property at a sale price which is less than the
Purchase Price originally paid for such Partnership Property, then, after the
allocation of Gain on Sale derived from any such sale pursuant to Sections
10.4(a) and 10.4(b) above, and prior to the allocation of Gain on Sale pursuant
to Section 10.4(c) above, Limited Partners holding Class A Status Units shall
first be allocated Gain on Sale derived from any such sale in an amount equal to
the excess of the original Purchase Price of such Partnership Property sold over
the sale price of such Partnership Property, but not in excess of the amount of
the special allocations of deductions for depreciation, amortization and cost
recovery with respect to such Partnership Property previously made to Limited
Partners holding Class B Status Units pursuant to Sections 10.2(a) and 10.2(b)
hereof.

     10.5 QUALIFIED INCOME OFFSET.  Notwithstanding any provision to the
          -----------------------                                       
contrary contained herein, in the event that any Partner receives an adjustment,
allocation or distribution described in Treasury Regulations Section 1.704-
1(b)(2)(ii)(d)(4), (5) or (6) which causes a deficit balance in such Partner's
Capital Account, such Partner will be allocated items of income or gain
(consisting of a pro rata portion of each item of Partnership income, including
gross income, and gain for such year) in an amount and manner sufficient to
eliminate such deficit balance as quickly as possible, all in accordance with
Treasury Regulations Section 1.704-1(b)(2)(ii)(d).  (It is the intent of the
Partners that the foregoing

                                      B-18

<PAGE>
 
provision constitute a "Qualified Income Offset," as defined in Treasury
Regulations Section 1.704-1(b)(2)(ii)(d), and the foregoing provision shall in
all events be interpreted so as to constitute a valid "Qualified Income
Offset.")

     10.6 ALLOCATION AMONG LIMITED PARTNERS.  Except as otherwise provided in
          ---------------------------------                                  
this Article X, all allocations made to the Limited Partners as a group under
this Article X shall be apportioned among the Limited Partners according to each
Limited Partner's Participating Percentage.  Except as otherwise provided in
this Article X, all allocations made among Limited Partners holding Class A
Status Units shall be apportioned according to a percentage, the numerator of
which shall be the number of Class A Status Units held by each such Limited
Partner, and the denominator of which shall be the total number of Class A
Status Units held by all Limited Partners, and all allocations made among
Limited Partners holding Class B Status Units shall be apportioned among such
Limited Partners according to a percentage, the numerator of which shall be the
number of Class B Status Units held by each such Limited Partner, and the
denominator of which shall be the total number of Class B Status Units held by
all Limited Partners.  If, however, Limited Partners are admitted to the
Partnership pursuant to Article VIII on different dates during any fiscal year,
such allocations under this Article X for such fiscal year (and, if necessary,
subsequent years) shall be divided among the Persons who own Units from time to
time during such year in accordance with Section 706 of the Code, using any
conventions permitted by law and selected by the General Partners, in their sole
discretion.  In addition, if elections to be treated as Class A Status Units or
Class B Status Units are deemed to be effective during any fiscal year,
allocations under this Article X for such fiscal year (and, if necessary,
subsequent years) shall be divided among the Limited Partners in accordance with
Section 706 of the Code, using any conventions permitted by law and selected by
the General Partners, in their sole discretion.

     10.7 ALLOCATION AMONG GENERAL PARTNERS.  All allocations made under this
          ---------------------------------                                  
Article X to the General Partners shall be apportioned among the General
Partners in such percentages as they may from time to time agree among
themselves.

     10.8 ITEM PRORATIONS.  Any fiscal year of the Partnership in which the
          ---------------                                                  
Partnership realizes any Gain on Sale shall be divided into multiple accounting
periods, the first of which shall begin on the first day of such fiscal year and
shall end on the Sale Date, and the second of which shall begin on the day
following such Sale Date and shall end on the following Sale Date, if any, and
if no further Sale Date occurs, then on the last day of such fiscal year.  Any
Net Income realized by the Partnership in any of such accounting periods shall
be allocated to the Partners in the manner provided in Section 10.3 hereof as if
such accounting period were a complete fiscal year of the Partnership.  Any Net
Loss, depreciation, amortization or cost recovery deductions incurred by the
Partnership in any of such accounting periods shall be allocated to the Partners
in the manner provided in Sections 10.1 and 10.2 hereof as if such accounting
period were a complete fiscal year of the Partnership.  The Net Income, Net
Loss, depreciation, amortization and cost recovery deductions so allocated to
the Partners shall be reflected in their respective Capital Accounts before any
Gain on Sale realized by the Partnership during such accounting period is
allocated to the Partners under Section 10.4 hereof.

     10.9  ALLOCATIONS IN RESPECT TO TRANSFERRED UNITS.  If any Units are
           -------------------------------------------                   
transferred during any fiscal year, all items attributable to such Units for
such year shall be allocated between the transferor and the transferee by taking
into account their varying interests during the year in accordance with Section
706(d) of the Code, utilizing any conventions permitted by law and selected by
the General Partners, in their sole and absolute discretion.  Solely for
purposes of making such allocations, the Partnership shall recognize the
transfer of such Units as of the end of the calendar quarter during which it
receives written notice of such transfer, provided that if the Partnership does
not receive a written notice stating the date such Units were transferred and
such other information as may be required by this Agreement or as the General
Partners may reasonably require within 30 days after the end of the year during
which the transfer occurs, then all such items shall be allocated to the Person
who, according to the books and records of the Partnership, on the last day of
the year during which the transfer occurs, was the owner of the Units.  The
General Partners and the Partnership shall incur no liability for making
allocations in accordance with the provisions of this Section 10.9, whether or
not the General Partners or the Partnership have knowledge of any transfer of
ownership of any Units.

     10.10 ALLOCATIONS IN RESPECT TO REPURCHASED UNITS.  If any Units are
           -------------------------------------------                   
repurchased pursuant to Section 8.11 hereof during any fiscal year, all items
attributable to such Units for such year shall be determined by the General
Partners (a) pro rata with respect to the number of months such Units were
outstanding during such year, (b) on the basis of an

                                      B-19

<PAGE>
 
interim closing of the Partnership books, or (c) in accordance with any other
method established by the General Partners in accordance with applicable
provisions of the Code and Treasury Regulations.

     10.11 DISPUTES.  Except with respect to matters as to which the General
           --------                                                         
Partners are granted discretion hereunder, the opinion of the independent public
accountants retained by the Partnership from time to time shall be final and
binding with respect to all disputes and uncertainties as to all computations
and determinations required to be made under Articles IX and X hereof (including
but not limited to any computations and determinations in connection with any
distribution or allocation pursuant to a dissolution and liquidation).


                                   ARTICLE XI

                         MANAGEMENT OF THE PARTNERSHIP

     11.1  MANAGEMENT.  The General Partners shall conduct the business of the
           ----------                                                         
Partnership, devoting such time thereto as they, in their sole discretion, shall
determine to be necessary to manage Partnership business and affairs in an
efficient manner.  Any action required to be taken by the General Partners
pursuant to this Agreement shall be duly taken only if it is approved, in
writing or otherwise, by all the General Partners, unless the General Partners
agree among themselves to a different arrangement for said approval.

     11.2  POWERS OF THE GENERAL PARTNERS.  The General Partners shall have full
           ------------------------------                                       
charge of overall management, conduct and operation of the Partnership, and
shall have the authority to act on behalf of the Partnership in all matters
respecting the Partnership, its business and its property, and, without limiting
in any manner the foregoing, authority:

           (a) To do on behalf of the Partnership all things which, in their
sole judgment, are necessary, proper or desirable to carry out the Partnership's
business, including, but not limited to, the right, power and authority: (i) to
execute all agreements and other documents necessary to implement the purposes
of the Partnership, to take such action as may be necessary to consummate the
transactions contemplated hereby and by the Prospectus, and to make all
reasonably necessary arrangements to carry out the Partnership's obligations in
connection therewith; (ii) to employ, oversee and dismiss from employment any
and all employees, agents, independent contractors, real estate managers,
contractors, engineers, architects, developers, designers, brokers, attorneys
and accountants; (iii) to sell, exchange or grant an option for the sale of all
or substantially all (subject to the requirement to obtain a Majority Vote of
the Limited Partners pursuant to Section 16.1 hereof with respect to a sale of
all or substantially all of the real properties acquired by the Partnership) or
any portion of the real and personal property of the Partnership, at such price
or amount, for cash, securities or other property and upon such other terms as
the General Partners, in their sole discretion, deem proper; (iv) to let or
lease all or any portion of the Partnership Properties for any purpose and
without limit as to the term thereof, whether or not such term (including
renewal terms) shall extend beyond the date of the termination of the
Partnership and whether or not the portion so leased is to be occupied by the
lessee or, in turn, subleased in whole or in part to others; (v) to create, by
grant or otherwise, easements and servitudes; (vi) to borrow money and incur
indebtedness; provided, however, the Partnership shall not be permitted to incur
any indebtedness except as authorized in Section 11.3(e) hereof; (vii) to draw,
make, accept, endorse, sign and deliver any notes, drafts or other negotiable
instruments or commercial paper; (viii) to execute such agreements and
instruments as may be necessary, in their discretion, to operate, manage and
promote the Partnership assets and business; (ix) to construct, alter, improve,
repair, raze, replace or rebuild all or any portion of the Partnership
Properties; (x) to submit to arbitration any claim, liability or dispute
involving the Partnership (provided that such claims will be limited to actions
against the Partnership not involving securities claims by the Limited Partners
and provided further that no claim, liability or dispute of a Limited Partner
will be subject to mandatory arbitration); (xi) to compromise any claim or
liability due to the Partnership; (xii) to execute, acknowledge or verify and
file any notification, application, statement and other filing which the General
Partners consider either required or desirable to be filed with any state or
federal securities administrator or commission; (xiii) to make any tax elections
to be made by the Partnership; (xiv) to place record title to any of its assets
in the name of a nominee, agent or a trustee; (xv) to do any or all of the
foregoing, discretionary or otherwise, through agents selected by the General
Partners, whether compensated or uncompensated by the Partnership; (xvi) to
execute and

                                      B-20

<PAGE>
 
file of record all instruments and documents which are deemed by the
General Partners to be necessary to enable the Partnership properly and legally
to do business in the State of Georgia or any other jurisdiction deemed
advisable; (xvii) to monitor the transfer of Partnership interests to determine
if such interests are being traded on "an established securities market or a
secondary market (or the substantial equivalent thereof)" within the meaning of
Section 7704 of the Code, and take (and cause Affiliates to take) all steps
reasonably necessary or appropriate to prevent any such trading of interests,
including without limitation, voiding transfers if the General Partners
reasonably believe such transfers will cause the Partnership to be treated as a
"publicly traded partnership" under the Code or Treasury Regulations thereunder;
(xviii) at the appropriate time, to register the Units with the Securities and
Exchange Commission pursuant to the Securities Exchange Act of 1934; and (xix)
to do any or all of the foregoing for such consideration and upon such other
terms or conditions as the General Partners, in their discretion, determine to
be appropriate; provided, however, in no event shall the General Partners or
their Affiliates receive compensation from the Partnership unless specifically
authorized by Article XII hereof, by Articles IX and X hereof or by the
"Compensation of the General Partners and Affiliates" section of the Prospectus.

          (b)  Notwithstanding anything contained herein to the contrary,
subject to the provisions contained in Section 16.2 hereof, to amend this
Agreement without the consent or vote of any of the Limited Partners: (i) to
reflect the addition or substitution of Limited Partners or the reduction of
Capital Accounts upon the return of capital to Partners; (ii) to add to the
representations, duties or obligations of the General Partners or their
Affiliates or surrender any right or power granted herein to the General
Partners or their Affiliates for the benefit of the Limited Partners; (iii) to
cure any ambiguity, to correct or supplement any provision herein which may be
inconsistent with any other provision herein, or to add any other provision with
respect to matters or questions arising under this Agreement which will not be
inconsistent with the provisions of this Agreement; (iv) to delete or add any
provision from or to this Agreement requested to be so deleted or added by the
staff of the Securities and Exchange Commission or by the staff of any state
regulatory agency, the deletion or addition of which provision is deemed by the
staff of any such regulatory agency to be for the general benefit or protection
of the Limited Partners; and (v) to attempt to have the provisions of this
Agreement comply with federal income tax law and regulations thereunder.

          (c)  To possess and exercise, as may be required, all of the rights
and powers of general partners as more particularly provided by the Act, except
to the extent that any of such rights may be limited or restricted by the
express provisions of this Agreement.

          (d)  To execute, acknowledge and deliver any and all instruments and
take such other steps as are necessary to effectuate the foregoing.  Any such
instruments may be executed on behalf of the Partnership by either of the
General Partners, except that any instrument pursuant to which the Partnership
acquires or disposes of any interest in real property shall require the
signature, personally or by attorney-in-fact, of each of the General Partners.

     11.3  LIMITATIONS ON POWERS OF THE GENERAL PARTNERS.  The General Partners
           ---------------------------------------------                       
shall observe the following policies in connection with Partnership operations:

          (a)  Pending initial investment of its funds, or to provide a source
from which to meet contingencies, including, without limitation, the working
capital reserve and Repurchase Reserve, the Partnership may temporarily invest
its funds in short-term, highly liquid investments where there is appropriate
safety of principal, such as government obligations, bank or savings and loan
association certificates of deposit, short-term debt obligations and interest-
bearing accounts; provided that, following one year after the commencement of
the operations of the Partnership, no more than 45% of the value (as defined in
Section 2(a)(41) of the Investment Company Act of 1940, as amended) of the
Partnership's total assets (exclusive of government securities and cash items)
will consist of, and no more than 45% of the Partnership's net income after
taxes (for any four consecutive fiscal quarters combined) will be derived from,
securities other than (i) government securities; (ii) securities issued by
majority owned subsidiaries of the Partnership which are not investment
companies; and (iii) securities issued by companies, which are controlled
primarily by the Partnership, through which the Partnership engages in a
business other than that of investing, reinvesting, owning, holding or trading
in securities, and which are not investment companies.
                                            
                                     B-21

<PAGE>
 
          (b)  The Partnership shall not acquire unimproved or non-income
producing property, except in amounts and upon terms which can be financed by
the Offering proceeds or from Cash Flow and provided investment in such
properties shall not exceed 15% of net Offering proceeds available for
Investment in Properties.  Properties shall not be considered non-income
producing if they are expected to produce income within two years after their
acquisition.

          (c)  All real property acquisitions must be supported by an appraisal
which shall be prepared by a competent, independent appraiser.  The appraisal
shall be maintained in the Partnership's records for at least five years and
shall be available for inspection and duplication by any Limited Partner.  The
Purchase Price paid by the Partnership for each property shall not exceed the
appraised value of such property.

          (d)  The General Partners shall not have the authority to incur
indebtedness which is secured by the Partnership Properties or assets, except as
specifically authorized pursuant to Section 11.3(e) below.

          (e)  The General Partners shall have the authority to borrow funds (i)
for Partnership operating purposes in the event of unforeseen or unexpected
circumstances in which the Partnership's working capital reserves and other cash
resources available to the Partnership are deemed insufficient for the
maintenance and repair of Partnership Properties or for the protection or
replacement of the Partnership's assets, and (ii) in order to finance
improvement of and improvements to Partnership Properties at such time as the
General Partners may deem such improvements to be necessary or appropriate to
protect capital previously invested in such Partnership Properties, to protect
the value of the Partnership's investment in a particular Partnership Property,
or to make a particular Partnership Property more attractive for sale or lease;
provided, however, that the aggregate amount of Partnership borrowings shall at
no time exceed 25% of the total purchase price of Partnership Properties. The
Partnership may borrow such funds from the General Partners, their Affiliates or
others, provided that if any such borrowing is from the General Partners or
their Affiliates, (i) such borrowing may not constitute a "financing" as that
term is defined under the NASAA Guidelines (i.e., all indebtedness encumbering
Partnership Properties or incurred by the Partnership, "the principal amount of
which is scheduled to be paid over a period of not less than 48 months, and not
more than 50 percent of the principal amount of which is scheduled to be paid
during the first 24 months"); (ii) interest and other financing charges or fees
charged on any such borrowing may not exceed amounts which would be charged by
unrelated lending institutions on comparable financing for the same purpose in
the same locality as the Partnership's principal place of business; and (iii) no
prepayment charge or penalty shall be required with respect to any such
borrowing.

          (f)  The Partnership shall not reinvest Cash Flow or any proceeds from
the sale of a Partnership Property in new properties except that if the
Partnership requires funds to exercise an option to acquire property under lease
or to purchase from any co-venturer an interest in a property that the
Partnership owns jointly with such Person, the Partnership may either distribute
the net proceeds of any sale of Partnership Property to the Partners or may
reinvest such proceeds for the aforementioned purposes; provided, however, that
in any event, a portion of such proceeds sufficient to cover any increase in
Limited Partners' federal and state income taxes attributable to the sale
(assuming a 35% combined federal and state tax bracket) shall be distributed in
time to pay such increase.

          (g)  The General Partners shall exercise their fiduciary duty for the
safekeeping and use of all funds and assets of the Partnership, whether or not
in their immediate possession or control, and shall not employ, or permit
another to employ, such funds or assets in any manner except for the exclusive
benefit of the Partnership.  In addition, the Partnership shall not permit the
Partners to contract away the fiduciary duty owed to the Partners by the General
Partners under common law.

          (h)  The Partnership may maintain reasonable reserves for normal
repairs, replacements and contingencies in such amounts as the General Partners
in their sole and absolute discretion determine from time to time to be
adequate, appropriate or advisable in connection with the operations of the
Partnership.  In the event expenditures are made from any such reserves, future
operating revenues may be allocated to such reserve to the extent deemed
necessary by the General Partners for the maintenance of reasonable reserves.
In addition, one year after the termination of the Offering, the Partnership may
at the sole discretion of the General Partners maintain a Repurchase Reserve of
up to 5% of Cash Flow in any year.  Such funds may be used to repurchase Units
as described in Section 8.11 hereof.

                                     B-22

<PAGE>
 
          (i)  The Partnership shall not own or lease property jointly or in
partnership with unrelated entities except in general partnerships or joint
ventures which own and operate one or more particular properties, unless (i)
such unrelated entity has substantially identical investment objectives as those
of the Partnership; (ii) the management of such partnership or joint ownership
is under the control of the Partnership in that the Partnership or an Affiliate
of the Partnership possesses the power to direct or to cause the direction of
the management and policies of any such partnership or joint venture; (iii) the
Partnership, as a result of such joint ownership or partnership ownership of a
property, is not charged, directly or indirectly, more than once for the same
services; (iv) the joint ownership or partnership does not authorize or require
the Partnership to do anything as a partner or joint venturer with respect to
the property which the Partnership or the General Partners could not do directly
because of this Agreement; and (v) the General Partners and their Affiliates are
prohibited from receiving any compensation, fees or expenses which are not
permitted to be paid under this Agreement.

          The Partnership may not own or lease property jointly or in a
partnership or joint venture with an Affiliate of the General Partners unless
such property is owned or leased by a joint venture or general partnership with
a publicly registered Affiliate, and unless (i) such Affiliate has substantially
identical investment objectives as those of the Partnership; (ii) the
Partnership, as a result of such joint ownership or partnership ownership of a
property, is not charged, directly or indirectly, more than once for the same
services; (iii) the compensation payable to the General Partners and their
Affiliates is substantially identical in each program; (iv) the Partnership will
have a right of first refusal to buy the property held by such joint venture in
the event that such Affiliate elects to sell its interest in the joint venture;
and (v) the investment by the Partnership and such Affiliate are on
substantially the same terms and conditions.

          The ownership of the common areas located on property through a
condominium association or other similar form of real property ownership shall
not be considered a joint ownership of property for purposes of this paragraph.

          (j)  Investments by the Partnership in limited partnership interests
of other partnerships shall be prohibited.

          (k)  The completion of improvements which are to be constructed or are
under construction on Partnership Property shall be guaranteed at the price
contracted either by an adequate completion bond or by other satisfactory
assurances; provided, however, that such other satisfactory assurances shall
include at least one of the following: (i) a written personal guarantee of one
or more of the general contractor's principals accompanied by the financial
statements of such guarantor indicating a substantial net worth; (ii) a written
fixed price contract with a general contractor that has a substantial net worth;
(iii) a retention of a reasonable portion of the Purchase Price as a potential
offset to such Purchase Price in the event the seller does not perform in
accordance with the purchase and sale agreement; or (iv) a program of
disbursements control which provides for direct payments to subcontractors and
suppliers.

          (l)  The Partnership shall make no construction loans to builders of
Partnership Properties and shall make no periodic progress or other advance
payments to such builders unless the Partnership has first received an
architect's certification as to the percentage of the project which has been
completed and as to the dollar amount of the construction then completed.

          (m)  The Partnership shall not acquire property in exchange for Units.

          (n)  The Partnership shall not obtain nonrecourse financing from a
Limited Partner or any party affiliated with a Limited Partner.

          (o)  The Partnership shall not purchase a Partnership Property if (i)
the acquisition price of such Partnership Property is not a fixed amount
determined as of the date of acquisition; or (ii) any amount payable in
connection with such acquisition or the time for making payments thereunder is
dependent, in whole or in part, upon revenues, income or profits derived from
the Partnership Property.

          (p)  The Partnership shall not take back an "all-inclusive" or
"wraparound" note in connection with the sale or other disposition of a
Partnership Property.

                                     B-23

<PAGE>
 
          (q)  The Partnership's business purposes and objectives, as set forth
in Article IV, shall not be changed unless approved by a Majority Vote of the
Limited Partners.

          (r)  The Partnership shall not invest in junior trust deeds and other
similar obligations.

          (s)  The General Partners shall not have the authority on behalf of
the Partnership to:

               (i)   list, recognize or facilitate the trading of Units (or any
interest therein) on any "established securities market (or the equivalent
thereof)" within the meaning of Section 7704 of the Code, or permit any of their
Affiliates to take such actions, if as a result thereof, the Partnership would
be treated for federal income tax purposes as an association taxable as a
corporation or taxed as a "publicly traded partnership;" or

               (ii)  create for the Units (or any interest therein) a "secondary
market (or the equivalent thereof)" within the meaning of Section 7704 of the
Code or otherwise permit, recognize or facilitate the trading of any such Units
(or any interest therein) on any such market or permit any of their Affiliates
to take such actions, if as a result thereof, the Partnership would be treated
for federal income tax purposes as an association taxable as a corporation or
taxed as a "publicly traded partnership."

          (t)  The funds of the Partnership shall not be commingled with the
funds of any other Person, except in the case of making capital contributions to
a joint venture or partnership permitted pursuant to the provisions of Section
11.3(i) above.

          (u)  The General Partners hereby agree that they shall not initiate a
transaction wherein the Partnership is merged or consolidated with another
partnership or corporation, and the General Partners shall not be authorized to
merge or consolidate the Partnership with any other partnership or corporation
or to convert the Partnership to a real estate investment trust unless first
obtaining a Majority Vote of the Limited Partners to any such transaction.  In
addition, the General Partners shall not be authorized to enter into or effect
any Roll-Up unless such Roll-Up complies with the following terms and
conditions:

                (i)     An appraisal of all assets of the Partnership shall be
obtained from a competent Independent Expert. If the appraisal will be included
in a prospectus used to offer the securities of a Roll-Up Entity, the appraisal
shall be filed with the Securities and Exchange Commission and the states as an
exhibit to the registration statement for the offering. The assets of the
Partnership shall be appraised on a consistent basis. The appraisal shall be
based on an evaluation of all relevant information and shall indicate the
current value of the Partnership's assets as of a date immediately prior to the
announcement of the proposed Roll-Up. The appraisal shall assume an orderly
liquidation of the Partnership's assets over a 12 month period, shall consider
other balance sheet items, and shall be net of the assumed cost of sale. The
terms of the engagement of the Independent Expert shall clearly state that the
engagement is for the benefit of the Partnership and its Limited Partners. A
summary of the independent appraisal, indicating all material assumptions
underlying the appraisal, shall be included in a report to the Limited Partners
in connection with the proposed Roll-Up.

                (ii)    In connection with the proposed Roll-Up, the person
sponsoring the Roll-Up shall provide each Limited Partner with a document which
instructs the Limited Partner on the proper procedure for voting against or
dissenting from the Roll-Up and shall offer to Dissenting Limited Partners the
choice of: (A) accepting the securities of the Roll-Up Entity offered in the
proposed Roll-Up which have substantially the same terms and conditions as the
security originally held, provided that the receipt or retention of that
security is not a step in a series of subsequent transactions that directly or
indirectly through acquisition or otherwise involves future contributions or
reorganizations involving the Roll-Up Entity; or (B) one of the following: (I)
remaining as Limited Partners in the Partnership and preserving their interests
therein on the same terms and conditions as existed previously, or (II)
receiving cash in an amount equal to the Limited Partners' pro rata share of the
appraised value of the net assets of the Partnership.

                                     B-24

<PAGE>
 
                 (iii)   Securities of the Roll-Up Entity received in the Roll-
Up will be considered to have the same terms and conditions as the security
originally held if: (A) there is no material adverse change to Dissenting
Limited Partners' rights, including but not limited to, rights with respect to
voting, the business plan, or the investment, distribution, management
compensation and liquidation policies of the Roll-Up Entity; and (B) the
Dissenting Limited Partners receive the same preferences, privileges and
priorities as they had pursuant to the security originally held.

                 (iv)    The Partnership may not participate in any proposed
Roll-Up in which any General Partner converts an equity interest in the
Partnership for which consideration was not paid and which was not otherwise
provided for in this Agreement and disclosed to the Limited Partners, into a
voting interest in the Roll-Up Entity, provided, however, an interest originally
obtained in order to comply with the provisions of IRS Revenue Procedure 89-12
may be converted into a voting interest in the Roll-Up Entity not to exceed a
one percent (1%) interest in the assets and income of such entity.

                 (v)     The Partnership may not participate in any proposed
Roll-Up in which a General Partner does not utilize an independent third party
to receive and tabulate all votes and dissents, and require that the third party
make the tabulation available to the General Partners and any Limited Partner
upon request at any time during and after voting occurs.

                 (vi)    The Partnership may not participate in any proposed
Roll-Up which would result in the Limited Partners having (A) voting rights
which do not generally follow the voting rights of the Limited Partners pursuant
to this Agreement or (B) democracy rights in the Roll-Up Entity which are less
than those provided for under Sections VII.A. and VII.B. of the NASAA
Guidelines. If the Roll-Up Entity is a corporation, the voting rights shall
correspond to the voting rights provided for in the NASAA Guidelines to the
greatest extent possible.

                 (vii)   The Partnership may not participate in any proposed
Roll-Up which includes provisions which would otherwise materially impede or
frustrate the accumulation of shares by any purchaser of the securities of the
Roll-Up Entity (except to the minimum extent necessary to preserve the tax
status of the Roll-Up Entity). The Partnership may not participate in any
proposed Roll-Up which would limit the ability of a Limited Partner to exercise
the voting rights of his securities in the Roll-Up Entity on the basis of the
limited partnership interests or other indicia of ownership held by that Limited
Partner.

                 (viii)  The Partnership may not participate in any proposed
Roll-Up in which the Limited Partners' rights of access to the records of the
Roll-Up Entity will be less than those provided for under Section VII.D. of the
NASAA Guidelines.

                 (ix)    The Partnership may not participate in any proposed
Roll-Up in which any of the costs of the transaction would be borne by the
Partnership if the proposed Roll-Up is not approved by a Majority Vote of the
Limited Partners.

                 (x)     The Partnership may not participate in any proposed
Roll-Up in which the rights of Limited Partners are not protected as to fees of
General Partners. The rights of Limited Partners shall be presumed not to be
protected as to fees of General Partners if: (A) General Partners are not
prevented from receiving both unearned management fees discounted to a present
value, if those fees were not previously provided for in this Agreement and
disclosed to Limited Partners, and new asset-based fees; (B) property management
fees and other management fees are not appropriate, not reasonable and greater
than what would be paid to third parties for performing similar services; or (C)
changes in fees which are substantial and adverse to Limited Partners are not
approved by an independent committee according to the facts and circumstances of
each transaction. For purposes of this provision, "management fee" means a fee
paid to the General Partners, their Affiliates, or other persons for management
and administration of the limited partnership Roll-Up Entity.

                 (xi)    The Person proposing a Roll-Up shall pay all
solicitation expenses related to the transaction, including all preparatory work
related thereto, in the event the Roll-Up is not approved. For purposes of this

                                     B-25

<PAGE>
 
provision, "solicitation expenses" include direct marketing expenses such as
telephone calls, broker-dealer fact sheets, legal and other fees related to the
solicitation, as well as direct solicitation compensation to brokers and
dealers.

                 (xii)   The Partnership may not participate in any proposed
Roll-Up in which a broker or dealer receives compensation for soliciting votes
or tenders from Limited Partners in connection with the Roll-Up unless that
compensation: (A) is payable and equal in amount regardless of whether the
Limited Partner votes affirmatively or negatively in the proposed Roll-Up; (B)
in the aggregate, does not exceed 2% of the exchange value of the newly created
securities; and (C) is paid regardless of whether the Limited Partners reject
the proposed Roll-Up.

     11.4  EXPENSES OF THE PARTNERSHIP.
           --------------------------- 

          (a)  Subject to Sections 11.4(b) and 11.4(c) below, the Partnership
shall reimburse the General Partners for (i) all Organization and Offering
Expenses incurred by them, and (ii) the actual cost to them of goods and
materials used for or by the Partnership and obtained from entities unaffiliated
with the General Partners.

          (b)  Except as provided below and in Sections 11.4(a) and 11.4(c), all
of the Partnership's expenses shall be billed directly to and paid by the
Partnership.  The General Partners may be reimbursed for the administrative
services necessary to the prudent operation of the Partnership provided that the
reimbursement shall be at the lower of the General Partners' actual cost or the
amount the Partnership would be required to pay to independent parties for
comparable administrative services in the same geographic location.  No payment
or reimbursement will be made for services for which the General Partners are
entitled to compensation by way of a separate fee.  Excluded from allowable
reimbursements shall be:  (i) rent or depreciation, utilities, capital
equipment, other administrative items; and (ii) salaries, fringe benefits,
travel expenses and other administrative items incurred by or allocated to any
controlling Persons of the General Partners or their Affiliates.  A controlling
Person, for purposes of this Section 11.4(b), shall be deemed to include, but
not be limited to, any Person, whatever his title, who performs functions for
the General Partners similar to those of:  (A) chairman or member of the Board
of Directors; (B) executive management, including the President, Vice President
or Senior Vice President, Corporate Secretary and Treasurer; (C) senior
management, such as the Vice President of an operating division who reports
directly to executive management; or (D) those holding a 5% or more equity
interest in Wells Partners, L.P. or Wells Capital, Inc. or a Person having the
power to direct or cause the direction of the General Partners, whether through
the ownership of voting securities, by contract or otherwise.  It is not
intended that every person who carries a title such as vice president, secretary
or treasurer be considered a controlling Person.  The General Partners believe
that their employees and those of their Affiliates who will perform services for
the Partnership for which reimbursement is allowed pursuant to this Section
11.4(b) have the experience and educational background, in their respective
fields of expertise, appropriate for the performance of such services.

     The annual report to investors shall include a breakdown of the costs
reimbursed to the General Partners pursuant to this subsection.  Within the
scope of the annual audit of the General Partners' financial statements, the
independent certified public accountant must verify the allocation of such costs
to the Partnership.  The method of verification shall at a minimum provide:

                         (I)    A review of the time records of individual
employees, the cost of whose services were reimbursed; and

                         (II)   A review of the specific nature of the work
performed by each such employee. The methods of verification shall be in
accordance with generally accepted auditing standards and shall, accordingly,
include such tests of the accounting records and such other auditing procedures
which the GeneralPartners' independent certified public accountant considers
appropriate under the circumstances. The additional cost of such verification
will be itemized by said accountants on a program-by-program basis and may be
reimbursed to the General Partners by the Partnership in accordance with this
subsection only to the extent that such reimbursement when added to the cost for
services rendered does not exceed the allowable rate for such services as
determined above.

                                     B-26

<PAGE>
 
          (c)  The General Partners or their Affiliates shall pay, at no
additional cost to the Partnership (i) overhead expenses of the General Partners
and their Affiliates; (ii) expenses and salaries related to the performance of
those services for which the General Partners and their Affiliates are entitled
to compensation by way of Acquisition and Advisory Fees, Partnership and
property management fees or real estate brokerage commissions related to the
resale of Partnership Properties (provided, however, that the foregoing shall in
no way limit the payment or reimbursement of legal, travel, employee-related
expenses and other out-of-pocket expenses which are directly related to a
particular Partnership Property and not prohibited by Section 11.4(b) above);
and (iii) all other administrative expenses which are unrelated to the business
of the Partnership.  The General Partners or their Affiliates shall pay, at no
additional cost to the Partnership, Partnership Organization and Offering
Expenses (other than commissions paid to broker-dealers and other underwriting
compensation) to the extent they exceed 3% of the gross proceeds of the Offering
of Units.

          (d)  Subject to the provisions of paragraphs (b) and (c) of this
Section 11.4, the Partnership shall pay the following expenses of the
Partnership:

               (i)     Partnership Organization and Offering Expenses (other
than commissions paid to broker-dealers and other underwriting compensation)
which do not exceed 3% of the gross proceeds of the Offering of Units;

               (ii)    underwriting compensation, including broker-dealer
selling commissions and the dealer manager fee, payable in an amount not to
exceed 10% of the gross proceeds of the Offering of Units, plus a maximum of .5%
of the gross proceeds of the Offering of Units for reimbursement of bona fide
due diligence expenses to be paid out of Organization and Offering Expenses
subject to the limitation of Section 11.4(d)(i) above.

               (iii)   All operational expenses of the Partnership, which may
include, but are not limited to: (A) all costs of personnel employed by the
Partnership or directly involved in the business of the Partnership, including
Persons who may also be employees of the General Partners or their Affiliates,
including but not limited to, salaries and other employee-related expenses,
travel and other out-of-pocket expenses of such personnel which are directly
related to a particular Partnership Property; (B) all costs of borrowed money,
taxes and assessments on Partnership Properties and other taxes applicable to
the Partnership; (C) legal, accounting, audit, brokerage and other fees; (D)
fees and expenses paid to independent contractors, brokers and servicers,
leasing agents, consultants, on-site managers, real estate brokers, mortgage
brokers, insurance brokers and other agents; and (E) expenses in connection with
the disposition, replacement, alteration, repair, remodeling, refurbishment,
leasing and operation of Partnership Properties (including the costs and
expenses of foreclosures, legal and accounting fees, insurance premiums, real
estate brokerage and leasing commissions and maintenance connected with such
Property); and

               (iv)    All accounting, documentation, professional and
reporting expenses of the Partnership, which may include, but are not limited
to: (A) preparation and documentation of Partnership bookkeeping, accounting and
audits; (B) preparation and documentation of budgets, economic surveys, Cash
Flow projections and Repurchase Reserve and working capital requirements; (C)
preparation and documentation of Partnership federal and state tax returns; (D)
printing, engraving and other expenses and documents evidencing ownership of an
interest in the Partnership or in connection with the business of the
Partnership; (E) expenses of insurance as required in connection with the
business of the Partnership, including, without limitation, life and disability
insurance with respect to any individual General Partner; (F) expenses in
connection with distributions made by the Partnership to, and communications,
bookkeeping and clerical work necessary in maintaining relations with, Limited
Partners, including the costs of printing and mailing to such Persons
certificates for the Units and reports of the Partnership, and of preparing
proxy statements and soliciting proxies in connection therewith; (G) expenses in
connection with preparing and mailing reports required to be furnished to
Limited Partners for investing, tax reporting or other purposes, including
reports required to be filed with the Securities and Exchange Commission and
other federal or state regulatory agencies, or expenses associated with
furnishing reports to Limited Partners which the General Partners deem to be in
the best interests of the Partnership; (H) expenses of revising, amending,
converting, modifying or terminating the Partnership; (I) costs incurred in
connection with any litigation in which the Partnership is involved as well as
any examination, investigation or other proceedings conducted of the Partnership
by any regulatory agency, including legal and accounting fees incurred in
connection therewith; (J) costs of any computer equipment or services used for
or by the

                                     B-27

<PAGE>
 
Partnership; (K) costs of any accounting, statistical or bookkeeping equipment
necessary for the maintenance of the books and records of the Partnership; (L)
costs of preparation and dissemination of information and documentation relating
to potential sale, financing or other disposition of Partnership Properties; and
(M) supervision and expenses of professionals employed by the Partnership in
connection with any of the foregoing, including attorneys, accountants and
appraisers.
     
     11.5 LIMITATION ON LIABILITY OF THE GENERAL PARTNERS; INDEMNIFICATION OF
          -------------------------------------------------------------------
THE GENERAL PARTNERS.
- -------------------- 

          (a)  Neither the General Partners nor any of their Affiliates
(hereinafter, an "Indemnified Party") shall be liable, responsible or
accountable in damages or otherwise to any other Partner, the Partnership, its
receiver or trustee (the Partnership, its receiver or trustee are hereinafter
referred to as "Indemnitors") for, and the Indemnitors agree to indemnify, pay,
protect and hold harmless each Indemnified Party (on the demand of such
Indemnified Party) from and against any and all liabilities, obligations,
losses, damages, actions, judgments, suits, proceedings, reasonable costs,
reasonable expenses and disbursements (including, without limitation, all
reasonable costs and expenses of defense, appeal and settlement of any and all
suits, actions or proceedings instituted against such Indemnified Party or the
Partnership and all reasonable costs of investigation in connection therewith)
(collectively referred to as "Liabilities" for the remainder of this Section)
which may be imposed on, incurred by, or asserted against such Indemnified Party
or the Partnership in any way relating to or arising out of any action or
inaction on the part of the Partnership or on the part of such Indemnified Party
in connection with services to or on behalf of the Partnership (and with respect
to an Indemnified Party which is an Affiliate of the General Partners for an act
which the General Partners would be entitled to indemnification if such act were
performed by them) which such Indemnified Party in good faith determined was in
the best interest of the Partnership.  Notwithstanding the foregoing, each
Indemnified Party shall be liable, responsible and accountable, and neither the
Partnership nor any Indemnitor shall be liable to an Indemnified Party, for any
portion of such Liabilities which resulted from such Indemnified Party's (i) own
fraud, negligence, misconduct or knowing violation of law, (ii) breach of
fiduciary duty to the Partnership or any Partner, or (iii) breach of this
Agreement, regardless of whether or not any such act was first determined by the
Indemnified Party, in good faith, to be in the best interest of the Partnership.
If any action, suit or proceeding shall be pending against the Partnership or
any Indemnified Party relating to or arising out of any such action or inaction,
such Indemnified Party shall have the right to employ, at the reasonable expense
of the Partnership (subject to the provisions of Section 11.5(b) below),
separate counsel of such Indemnified Party's choice in such action, suit or
proceeding.  The satisfaction of the obligations of the Partnership under this
Section shall be from and limited to the assets of the Partnership and no
Limited Partner shall have any personal liability on account thereof.

          (b)  Cash advances from Partnership funds to an Indemnified Party
for legal expenses and other costs incurred as a result of any legal action
initiated against an Indemnified Party by a Limited Partner are prohibited. Cash
advances from Partnership funds to an Indemnified Party for reasonable legal
expenses and other costs incurred as a result of any legal action or proceeding
are permissible if (i) such suit, action or proceeding relates to or arises out
of any action or inaction on the part of the Indemnified Party in the
performance of its duties or provision of its services on behalf of the
Partnership; (ii) such suit, action or proceeding is initiated by a third party
who is not a Limited Partner; and (iii) the Indemnified Party undertakes to
repay any funds advanced pursuant to this Section in the cases in which such
Indemnified Party would not be entitled to indemnification under Section 11.5(a)
above. If advances are permissible under this Section, the Indemnified Party
shall have the right to bill the Partnership for, or otherwise request the
Partnership to pay, at any time and from time to time after such Indemnified
Party shall become obligated to make payment therefor, any and all amounts for
which such Indemnified Party believes in good faith that such Indemnified Party
is entitled to indemnification under Section 11.5(a) above. The Partnership
shall pay any and all such bills and honor any and all such requests for payment
within 60 days after such bill or request is received. In the event that a final
determination is made that the Partnership is not so obligated for any amount
paid by it to a particular Indemnified Party, such Indemnified Party will refund
such amount within 60 days of such final determination, and in the event that a
final determination is made that the Partnership is so obligated for any amount
not paid by the Partnership to a particular Indemnified Party, the Partnership
will pay such amount to such Indemnified Party within 60 days of such final
determination.

          (c)  Notwithstanding anything to the contrary contained in Section
11.5(a) above, neither the General Partners nor any of their Affiliates nor any
Person acting as a broker-dealer with respect to the Units shall be indemnified

                                     B-28

<PAGE>
 
from any liability, loss or damage incurred by them arising due to an alleged
violation of federal or state securities laws unless (i) there has been a
successful adjudication on the merits of each count involving alleged securities
law violations as to the particular Indemnified Party, or (ii) such claims have
been dismissed with prejudice on the merits by a court of competent jurisdiction
as to the particular Indemnified Party, or (iii) a court of competent
jurisdiction approves a settlement of the claims against the particular
Indemnified Party and finds that indemnification of the settlement and related
costs should be made.  Prior to seeking a court approval for indemnification,
the General Partners shall undertake to cause the party seeking indemnification
to apprise the court of the position of the Securities and Exchange Commission,
the California Commissioner of the Department of Corporations, the Massachusetts
Securities Division, the Missouri Securities Division, the Nebraska Bureau of
Securities, the Oklahoma Department of Securities, the Pennsylvania Securities
Commission, the Tennessee Securities Division and the Texas State Securities
Board with respect to indemnification for securities violations.

          (d)  The Partnership shall not incur the cost of the portion of any
insurance which insures any party against any liability as to which such party
is prohibited from being indemnified as set forth above.

          (e)  For purposes of this Section 11.5, an Affiliate of the General
Partner shall be indemnified by the Partnership only in circumstances where the
Affiliate has performed an act on behalf of the Partnership or the General
Partners within the scope of the authority of the General Partners and for which
the General Partners would have been entitled to indemnification had such act
been performed by them.
                                                         
                                  ARTICLE XII

                  SERVICES TO PARTNERSHIP BY GENERAL PARTNERS

     12.1  ACQUISITION AND ADVISORY SERVICES.  The General Partners and their
           ---------------------------------                                 
Affiliates shall perform acquisition and advisory services in connection with
the review and evaluation of potential real property acquisitions for the
Partnership, which services shall include, but shall not be limited to, an
analysis of: (a) the geographic market in which any such property is located,
including market demand analyses; (b) the physical condition of any existing
structures, appurtenances and service systems; (c) the availability of
contractors and engineers; (d) zoning and other governmental restrictions
applicable to the use or development of the property; and (e) income and expense
forecasts.  In consideration for such services, including services rendered with
respect to properties which are considered for acquisition by the Partnership
but are not acquired, the General Partners and their Affiliates shall be paid
Acquisition and Advisory Fees in an amount of up to 3% of Capital Contributions,
provided that such amount does not exceed the limitations set forth in Section
12.2 hereof.  The Acquisition and Advisory Fee shall be accrued as Units are
sold by the Partnership and shall be payable upon receipt by the Partnership of
such Capital Contributions, whether such fees relate to properties which are
acquired which are income-producing properties or raw land to be developed or to
properties which are not acquired. The General Partners shall refund to the
Partnership any such fees which are received in advance of the services to be
rendered and for which services are not subsequently rendered. In addition to
such fees, the Partnership shall bear any expenses of independent appraisers,
market analysts or other such Persons not affiliated with the General Partners
who may be engaged to evaluate potential real estate acquisitions and
developments by or on behalf of the Partnership.

     12.2  LIMITATIONS ON ACQUISITION FEES.
           ------------------------------- 

          (a)  Acquisition and Advisory Fees paid in connection with the
organization of the Partnership and the purchase and development of Partnership
Properties and with respect to each particular Partnership Property shall be
paid only for services actually rendered, and in no event will the total of all
Acquisition Fees, including the Acquisition and Advisory Fees paid to the
General Partners or their Affiliates, exceed the lesser of the compensation
customarily charged in arm's-length transactions by others rendering similar
services as an ongoing public activity in the same geographic location and for
comparable property or an amount equal to 18% of Capital Contributions.  The
limitation imposed hereby will be complied with at any given time on an ongoing
basis.  Within 30 days after completion of the last acquisition, the General

                                     B-29

<PAGE>
 
Partners shall forward to the California Commissioner of the Department of
Corporations a schedule, verified under penalties of perjury, reflecting:

               (i)     each acquisition made;

               (ii)    the purchase price paid;

               (iii)   the aggregate of all Acquisition Fees paid on each
transaction; and

               (iv)    a computation showing compliance with Rule 260.140.113.3
adopted pursuant to the California Corporate Securities Law of 1968.

           (b) The General Partners intend to acquire Partnership Properties
on an all cash basis and shall commit a percentage of Capital Contributions to
Investment in Properties acquired by the Partnership in an amount which is equal
to at least 80% of Capital Contributions. For such purposes, working capital
reserves in an aggregate amount not in excess of 5% of Capital Contributions
shall be deemed to be committed to the purchase, development, construction or
improvement of properties acquired by the Partnership. Anything contained in
this Agreement to the contrary notwithstanding, at a minimum the General
Partners shall commit a percentage of the Capital Contributions to Investment in
Properties which is equal to at least 80% of the Capital Contributions.

     12.3  PROPERTY MANAGEMENT SERVICES.  The General Partners shall cause the
           ----------------------------                                       
Partnership to employ a property management company (which may be an Affiliate
of the General Partners) to perform professional property management services
for the Partnership.  In the event the property management company is an
Affiliate of the General Partners, the compensation payable to such Affiliate
shall be equal to the lesser of (a) fees which would be charged by Persons who
are not affiliated with the General Partners rendering comparable services in
the same geographic area, or (b) 4.5% of Gross Revenues of the properties
managed.  The foregoing limitation will include all leasing, re-leasing and
leasing related services.  In the case of industrial and commercial properties
which are leased on a long-term (ten or more years) net lease basis, the maximum
property management fee from such leases shall be 1% of Gross Revenues, except
for a one time initial leasing fee of 3% of Gross Revenues on each lease payable
over the first five full years of the original term of the lease.  Included
within such fees should be bookkeeping services and fees paid to non-related
Persons for property management services.  In addition, in connection with the
initial lease-up of newly constructed properties, the Partnership may also pay a
separate competitive fee for the one time initial rent-up or leasing-up of a
newly constructed property, provided such services are not included in the
Purchase Price of the property.

     12.4  INSURANCE SERVICES PROHIBITED.  Neither the General Partners nor any
           -----------------------------                                       
of their Affiliates may receive an insurance brokerage fee or write any
insurance policy covering the Partnership or any Partnership Properties.

     12.5  DEVELOPMENT AND CONSTRUCTION SERVICES PROHIBITED. Neither the General
           ------------------------------------------------
Partners nor any of their Affiliates (except any Persons affiliated with the
General Partners only through their employment by the Partnership) may receive
any development or construction fees or any other fees or other compensation
from the Partnership in connection with the development or construction of
Partnership Properties, except with respect to expense reimbursements
specifically authorized under Section 11.4 hereof.

     12.6  REAL ESTATE COMMISSIONS ON RESALE OF PROPERTIES. The General Partners
           -----------------------------------------------
and their Affiliates may perform real estate brokerage services for the
Partnership in connection with the resale of property by the Partnership;
provided that the compensation therefor to the General Partners or their
Affiliates in connection with the sale of a particular property shall not exceed
the lesser of (a) 50% of the reasonable, customary and competitive real estate
brokerage commission normally and customarily paid for the sale of a comparable
property in light of the size, type and location of the property, or (b) 3% of
the gross sales price of the property; and provided, further, that payments of
said compensation shall be made only after the Partnership has distributed to
each Limited Partner or his Assignee from Nonliquidating Distributions or
Liquidating Distributions, as the case may be, an aggregate amount in cash which
is equal to 100% of his Capital Contribution (less all

                                     B-30

<PAGE>
 
amounts, if any, theretofore distributed as a return of unused capital pursuant
to Section 8.10), and has distributed to each Limited Partner or Assignee from
all sources an additional amount equal to a 6% per annum cumulative (but not
compounded) return on his Net Capital Contribution, calculated from the date of
his admission into the Partnership; and provided, further, that the General
Partners and their Affiliates may receive such real estate commission only if
they provide substantial services in connection with the sales effort. The
aggregate real estate commission paid to all parties involved in the sale of a
Partnership Property shall not exceed the lesser of: (a) the reasonable,
customary and competitive real estate brokerage commission normally and
customarily paid for the sale of a comparable property in light of the size,
type and location of the property, or (b) 6% of the gross sales price of such
property.

     Notwithstanding the foregoing, neither the General Partners nor any of
their Affiliates shall be granted an exclusive right to sell or exclusive
employment to sell any property on behalf of the Partnership.

     12.7 REBATES, GIVE-UPS AND RECIPROCAL ARRANGEMENTS.
          --------------------------------------------- 

          (a)  No rebates or give-ups may be received by any of the General
Partners or their Affiliates nor may the General Partners or their Affiliates
participate in any reciprocal business arrangements which would circumvent the
provisions of this Agreement.

          (b)  None of the General Partners nor any of their Affiliates shall,
or shall knowingly permit any underwriter, dealer or salesman to, directly or
indirectly, pay or award any finder's fees, commissions or other compensation to
any Person engaged by a potential investor for investment advice as an
inducement to such advisor to recommend the purchase of interests in the
Partnership; provided, however, that this clause shall not prohibit the normal
sales commissions payable to a registered broker-dealer or other properly
licensed Person (including the General Partners and their Affiliates) for
selling Partnership Units.

     12.8 OTHER SERVICES.  Other than as specifically provided in this Agreement
          --------------                                                        
or in the Prospectus, neither the General Partners nor their Affiliates shall be
compensated for services rendered to the Partnership.  The General Partners and
their Affiliates cannot receive any fees or other compensation from the
Partnership except as specifically provided for in this Article XII, in Articles
IX, X or XI hereof or in the "Compensation of the General Partners and
Affiliates" section of the Prospectus.


                                 ARTICLE XIII

           TRANSACTIONS BETWEEN GENERAL PARTNERS AND THE PARTNERSHIP

     13.1 SALES AND LEASES TO THE PARTNERSHIP.  The Partnership shall not
          -----------------------------------                            
purchase or lease investment properties, other than as provided in Section
11.3(i) hereof, in which any of the General Partners or their Affiliates have an
interest or from any entity in which the General Partners or their Affiliates
have an interest.  The provisions of this Section 13.1 notwithstanding, the
General Partners or their Affiliates may temporarily enter into contracts
relating to investment properties to be assigned to the Partnership prior to
closing or may purchase property in their own names and temporarily hold title
thereto for the purpose of facilitating the acquisition of such property for the
Partnership, provided that such property is purchased by the Partnership for a
price no greater than the cost of such property to the General Partners or their
Affiliates (including closing and carrying costs), that in no event shall the
Partnership purchase property from the General Partners or their Affiliates if
such entity has held title to such property for more than 12 months prior to the
commencement of the Offering, that the General Partners or their Affiliates
shall not sell property to the Partnership if the cost of the property exceeds
the funds reasonably anticipated to be available to the Partnership to purchase
such property, and that all profits and losses during the period any such
property is held by the General Partners or their Affiliates will accrue to the
Partnership; and provided further, that there is no other benefit to the General
Partners or any Affiliate of the General Partners apart from compensation
otherwise permitted by this Agreement.

                                      B-31

<PAGE>
 
     13.2 SALES AND LEASES TO THE GENERAL PARTNERS.  The Partnership shall not
          ----------------------------------------                            
sell or lease any Partnership Property to the General Partners or their
Affiliates.

     13.3 LOANS.  No loans may be made by the Partnership to any of the General
          -----                                                                
Partners or their Affiliates.

     13.4 DEALINGS WITH RELATED PROGRAMS.  Except as permitted by Sections
          ------------------------------                                  
11.3(i) and 13.1 hereof, the Partnership shall not acquire property from or sell
property to any Person in whom any of the General Partners or any of their
Affiliates have an interest.

     13.5 COMMISSIONS ON REINVESTMENT OR DISTRIBUTION.  The Partnership shall
          -------------------------------------------                        
not pay, directly or indirectly, a commission or fee (except as permitted under
Article XII hereof) to a General Partner in connection with the reinvestment or
distribution of the proceeds of the sale, exchange or financing of Partnership
Properties.


                                  ARTICLE XIV

                      INDEPENDENT ACTIVITIES OF PARTNERS

     Any of the Partners may engage in or possess an interest in other business
ventures of every nature and description, independently or with others,
including, but not limited to, the ownership, financing, leasing, management,
syndication, brokerage and development of real property of any kind whatsoever
(including properties which may be similar to those owned by the Partnership),
and neither the Partnership nor any of the Partners shall have any right by
virtue of this Agreement in and to such independent ventures or to the income or
profits derived therefrom, provided that the General Partners shall in no way be
relieved of their fiduciary duty owed to the Partnership.  In the event that the
Partnership, the General Partners or any Affiliate or any entity formed or
managed by the General Partners or their Affiliates is in the market for similar
properties, the General Partners will review the investment portfolio of each
partnership and each such affiliated entity and will decide which entity will
acquire a particular property on the basis of such factors as, among others,
anticipated cash flow, the effect of the purchase price on diversification of
the portfolio of each such entity, the estimated income tax effects of the
purchase on each such entity, the amount of funds which each such entity has
available for investment, and the length of time funds of each such entity have
been available for investment.


                                  ARTICLE XV

                    BOOKS, REPORTS, FISCAL AND TAX MATTERS

     15.1 BOOKS.  The General Partners shall maintain full and complete books
          -----                                                              
and records for the Partnership at its principal office, and all Limited
Partners and their designated representatives shall have the right to inspect,
examine and copy at their reasonable cost such books at reasonable times.  The
books of account for financial accounting purposes shall be kept in accordance
with generally accepted accounting principles.  The books of account for income
tax purposes shall be kept on a cash or an accrual basis, as determined in the
discretion of the General Partners.  Limited Partner suitability records shall
be maintained for at least six years.  In addition, the General Partners shall
maintain an alphabetical list of the names, addresses and business telephone
numbers of the Limited Partners of the Partnership along with the number of
Units held by each of them (the "Participant List") as a part of the books and
records of the Partnership which shall be available for inspection by any
Limited Partner or his designated representative at the home office of the
Partnership upon the request of the Limited Partner.  The Participant List shall
be updated at least quarterly to reflect changes in the information contained
therein.  A copy of the Participant List shall be mailed to any Limited Partner
requesting the Participant List within ten (10) days of the request.  The copy
of the Participant List to be mailed to a Limited Partner shall be printed in
alphabetical order, on white paper, and in readily readable type size (in no
event smaller than 10-point type).  A reasonable charge for copy work may be
charged by the Partnership.  The purposes for which a Limited Partner may
request a copy of the Participant 

                                      B-32

<PAGE>
 
List include, without limitation, matters relating to the Limited Partners'
voting rights under this Agreement and the exercise of the Limited Partners'
rights under federal proxy laws. If the General Partners of the Partnership
neglect or refuse to exhibit, produce or mail a copy of the Participant List as
requested, they shall be liable to the Limited Partner requesting the list for
the costs, including attorneys' fees, incurred by that Limited Partner for
compelling the production of the Participant List and for actual damages
suffered by the Limited Partner by reason of such refusal or neglect. It shall
be a defense that the actual purpose and reason for a request for inspection of
or a request for a copy of the Participant List is to secure such list of
Limited Partners or other information for the purpose of selling such list or
copies thereof or for the purpose of using the same for a commercial purpose
other than in the interest of the applicant as a Limited Partner relative to the
affairs of the Partnership. The General Partners may require any Limited Partner
requesting the Participant List to represent that the list is not requested for
a commercial purpose unrelated to such Limited Partner's interest in the
Partnership. The remedies provided hereunder to Limited Partners requesting
copies of the Participant List are in addition to, and shall not in any way
limit, other remedies available to Limited Partners under federal law or under
the laws of any state.

     15.2 REPORTS.  The General Partners shall prepare or cause to be prepared
          -------                                                             
the following reports:

          (a)  ACQUISITION REPORTS.  At least quarterly within 60 days after the
               -------------------                                              
end of each quarter during which the Partnership has acquired real property, an
"Acquisition Report" of any real property acquisitions within the prior quarter
shall be sent to all Limited Partners.  Such report shall describe the real
properties and all improvements contemplated to be developed thereon and include
a description of the geographic locale and of the market upon which the General
Partners are relying in projecting successful development and operation of the
properties.  All facts which reasonably appear to the General Partners to
influence materially the value of the property shall be disclosed, including the
present or proposed use of the property and its suitability or adequacy for such
use and the terms of any material lease affecting the property.  The Acquisition
Report shall also include, by way of illustration and not of limitation, a
statement of the date and amount of the appraised value, a statement of the
actual Purchase Price including terms of the purchase and an estimate of all
proposed subsequent expenditures for development or other improvement of the
property, a statement that title insurance and any required performance bonds or
other assurances in accordance with Section 11.3(k) hereof with respect to
builders have been or will be obtained on the property, a statement of the total
amount of cash expended by the Partnership to acquire each Partnership Property,
and a statement regarding the amount of proceeds of the Offering of Units (in
both dollar amount and as a percentage of the net proceeds of the Offering of
Units available for investment) which remain unexpended or uncommitted. In
addition, the Acquisition Report shall identify any real properties, by location
and a description of their general character, which the General Partners
presently intend to be acquired by or leased to the Partnership.

          (b)  ANNUAL REPORT.  Within 120 days after the end of each fiscal year
               -------------                                                
an annual report shall be sent to all the Limited Partners and Assignees which
shall include (i) a balance sheet as of the end of such fiscal year, together
with a profit and loss statement, a statement of cash flows and a statement of
Partners' capital for such year, which financial statements shall be prepared in
accordance with generally accepted accounting principles and shall be
accompanied by an auditor's report containing an opinion of the independent
certified public accountant for the Partnership; (ii) a Cash Flow statement
(which need not be audited); (iii) a report of the activities of the Partnership
for such year; (iv) a report on the distributions from (A) Cash Flow during such
period, (B) Cash Flow from prior periods, (C) proceeds from the disposition of
Partnership Property and investments, (D) reserves from the proceeds of the
Offering of Units, and (E) lease payments on net leases with builders and
sellers; and (v) a report setting forth the compensation paid to the General
Partners and their Affiliates during such year and a statement of the services
performed in consideration therefor.  In addition, commencing eight years after
termination of the Offering, such annual report shall include a notification to
the Limited Partners of their right pursuant to Section 20.2 hereof to request
that the General Partners formally proxy the Limited Partners to determine
whether the assets of the Partnership should be liquidated.  Such annual report
shall also include such other information as is deemed reasonably necessary by
the General Partners to advise the Limited Partners of the affairs of the
Partnership.

          (c)  QUARTERLY REPORTS.  If and for as long as the Partnership is
               -----------------                                           
required to file quarterly reports on Form 10-Q with the Securities and Exchange
Commission, financial information substantially similar to the financial
information contained in each such report for a quarter shall be sent to the
Limited Partners within 60 days after the end of 

                                      B-33

<PAGE>
 
such quarter. Whether or not such reports are required to be filed, each Limited
Partner will be furnished within 60 days after the end of each of the first
three quarters of each Partnership fiscal year an unaudited financial report for
that quarter including a profit and loss statement, a balance sheet and a cash
flow statement. Such reports shall also include such other information as is
deemed reasonably necessary by the General Partners to advise the Limited
Partners of the affairs of the Partnership.

          (d)  REPORT OF FEES.  The Partnership's annual and quarterly reports 
               --------------
on Form 10-K and 10-Q for any period during which the General Partners or any of
their Affiliates receive fees for services from the Partnership shall set forth
(i) a statement of the services rendered, and (ii) the amount of fees received.

          (e)  TAX INFORMATION.  Within 75 days after the end of each fiscal 
               ---------------                                               
year (in the event that the fiscal year of the Partnership remains on a calendar
year basis, and within 120 days after the end of each fiscal year in the event
that the Partnership's fiscal year is changed to some annual period other than a
calendar year pursuant to Section 15.3 hereof), there shall be sent to all the
Limited Partners and Assignees all information necessary for the preparation of
each Limited Partner's federal income tax return and state income and other tax
returns in regard to jurisdictions where Partnership Properties are located.

          (f)  ERISA REPORT.  The General Partners shall furnish each Limited
               ------------                                                  
Partner an annual statement of estimated Unit value.  Such annual statement
shall report the value of each Unit based upon the General Partners' estimate of
the amount a holder thereof would receive if Partnership Properties were sold as
of the close of the Partnership's fiscal year and if the proceeds therefrom
(without reduction for selling expenses), together with any other funds of the
Partnership, were distributed in a liquidation of the Partnership (provided
that, with respect to the first three full fiscal years following termination of
the Offering the value of a Unit shall be deemed to be $10.00). In addition, the
General Partners shall obtain the opinion of an independent third party that
their estimate of Unit value is reasonable and was prepared in accordance with
appropriate methods for valuing real estate. The estimated Unit value shall be
reported to the Limited Partners in the next annual or quarterly report on Form
10-K or 10-Q sent to the Limited Partners following the completion of the
valuation process.

          (g)  PERFORMANCE REPORTING.  The Partnership's annual and quarterly
               ---------------------                                         
reports on Form 10-K and 10-Q shall set forth the year-to-date amount of cash
flow available for distribution, as such term is generally defined in existing
Guidelines for Partnership Agreement Provisions issued by the International
Association for Financial Planning, and shall contain a detailed reconciliation
of the Partnership's net income for financial reporting purposes to the
Partnership's cash flow available for distribution for the periods covered by
the report.  In addition, the notes to the Partnership's financial statements
included in its annual reports on Form 10-K shall contain a detailed
reconciliation of the Partnership's net income for financial reporting purposes
to net income for tax purposes for the periods covered by the report.

          (h)  EXPENSE REPORTING.  The notes to the Partnership's financial
               -----------------                                           
statements included in its annual reports on Form 10-K shall contain a category-
by-category breakdown of the general and administrative expenses incurred by the
Partnership for the periods covered by the report.  This breakdown shall reflect
each type of general and administrative expense incurred by the Partnership
(e.g. investor relations, independent accountants, salaries, rent, utilities,
insurance, filing fees, legal fees, etc.) and the amount charged to the
Partnership for each category of expense incurred.

          (i)  OTHER REPORTS.  The General Partners shall cause to be prepared
               -------------                                                  
and timely filed with appropriate federal and state regulatory and
administrative bodies all reports to be filed with such entities under then
currently applicable laws, rules and regulations.  Such reports shall be
prepared on the accounting or reporting basis required by such regulatory
bodies.  Any Limited Partner shall be provided with a copy of any such report
upon request without expense to him.

          (j)  CESSATION OF REPORTS.  In the event the Securities and Exchange
               --------------------                                           
Commission promulgates rules that allow a reduction in reporting requirements,
the Partnership may cease preparing and filing certain of the above reports if
the General Partners determine such action to be in the best interests of the
Partnership; provided, however, that the Partnership will continue to file any
reports mandated under state law.

                                      B-34

<PAGE>
 
     15.3 FISCAL YEAR.  The Partnership shall adopt a fiscal year beginning on
          -----------                                                         
the first day of January and ending on the last day of December of each year;
provided, however, that the General Partners in their sole discretion may,
subject to approval by the IRS, at any time without the approval of the Limited
Partners, change the Partnership's fiscal year to a period to be determined by
the General Partners.

     15.4 TAX ELECTIONS.
          ------------- 

          (a)  No election shall be made by the Partnership or any Partner to be
excluded from the application of the provisions of Subchapter K of the Code or
from any similar provisions of state or local income tax laws.

          (b)  Upon the transfer of all or part of a Partner's or Assignee's
interest in the Partnership or upon the death of an individual Limited Partner
or Assignee, or upon the distribution of any property to any Partner or
Assignee, the Partnership, at the General Partners' option and in their sole
discretion, may file an election, in accordance with applicable Treasury
Regulations, to cause the basis of Partnership Property to be adjusted for
federal income tax purposes, as provided by Sections 734, 743 and 754 of the
Code; and similar elections under provisions of state and local income tax laws
may, at the General Partners' option, also be made.

     15.5 BANK ACCOUNTS.  The cash funds of the Partnership shall be deposited
          -------------                                                       
in commercial bank account(s) at such banks or other institutions insured by the
Federal Deposit Insurance Corporation as the General Partners shall determine.
Disbursements therefrom shall be made by the General Partners in conformity with
this Agreement.  The funds of the Partnership shall not be commingled with the
funds of any other Person, except in the case of funds held by a joint venture
or partnership permitted pursuant to the provisions of Section 11.3(i) above.

     15.6 INSURANCE.  The Partnership shall at all times maintain comprehensive
          ---------                                                            
insurance, including fire, liability and extended coverage insurance in amounts
determined by the General Partners to be adequate for the protection of the
Partnership.  In addition, the Partnership shall carry appropriate worker's
compensation insurance and such other insurance with respect to the real
property owned by it as shall be customary for similar property, similarly
located, from time to time.

     15.7 TAXATION AS PARTNERSHIP.  The General Partners, while serving as such,
          -----------------------                                               
agree to use their best efforts to cause compliance at all times with the
conditions to the continued effectiveness of any opinion of counsel obtained by
the Partnership to the effect that the Partnership will be classified as a
partnership for federal income tax purposes.

     15.8 TAX MATTERS.
          ----------- 

          (a)  The General Partners may or may not, in their sole and absolute
discretion, make any or all elections which they are entitled to make on behalf
of the Partnership and the Partners for federal, state and local tax purposes,
including, without limitation, any election, if permitted by applicable law: (i)
to extend the statute of limitations for assessment of tax deficiencies against
Partners with respect to adjustments to the Partnership's federal, state or
local tax returns; and (ii) to represent the Partnership and the Partners before
taxing authorities or courts of competent jurisdiction in tax matters affecting
the Partnership and the Partners in their capacity as Partners and to execute
any agreements or other documents relating to or settling such tax matters,
including agreements or other documents that bind the Partners with respect to
such tax matters or otherwise affect the rights of the Partnership or the
Partners.

          (b)  Wells Partners is designated as the "Tax Matters Partner" in
accordance with Section 6231(a)(7) of the Code and, in connection therewith and
in addition to all other powers given thereunder, shall have all other powers
needed to perform fully hereunder including, without limitation, the power to
retain all attorneys and accountants of its choice and the right to manage
administrative tax proceedings conducted at the partnership level by the IRS
with respect to Partnership matters.  Any Partner has the right to participate
in such administrative proceedings relating to the determination of partnership
items at the Partnership level.  Expenses of such administrative proceedings
undertaken by the Tax Matters Partner will be paid for out of the assets of the
Partnership.  Each Limited Partner who elects to participate in such proceedings
will be responsible for any expense incurred by such Limited Partner in
connection with such participation.  

                                      B-35

<PAGE>
 
Further, the cost to a Limited Partner of any adjustment and the cost of any
resulting audit or adjustment of a Limited Partner's return will be borne solely
by the affected Limited Partner. The designation made in this Section 15.8(b) is
expressly consented to by each Partner as an express condition to becoming a
Partner. The Partnership hereby indemnifies Wells Partners from and against any
damage or loss (including attorneys' fees) arising out of or incurred in
connection with any action taken or omitted to be taken by it in carrying out
its responsibilities as Tax Matters Partner, provided such action taken or
omitted to be taken does not constitute fraud, negligence, breach of fiduciary
duty or misconduct. In the event the Partnership should become required to
register with the IRS as a tax shelter, Wells Partners shall be the "designated
organizer" of the Partnership and the "designated person" for maintaining lists
of investors in the Partnership, and shall take such actions as shall be
required to register the Partnership and to maintain lists of investors in the
Partnership as may be required pursuant to Sections 6111 and 6112 of the Code.


                                  ARTICLE XVI

                RIGHTS AND LIABILITIES OF THE LIMITED PARTNERS

     16.1 POWERS OF THE LIMITED PARTNERS.  The Limited Partners shall take no
          ------------------------------                                     
part in the management of the business or transact any business for the
Partnership and shall have no power to sign for or bind the Partnership;
provided, however, that the Limited Partners, by a Majority Vote, without the
concurrence of the General Partners, shall have the right to:

          (a)  Amend this Agreement, but not as to the matters specified in
Section 11.2(b) hereof, which matters the General Partners alone may amend
without vote of the Limited Partners;

          (b)  Dissolve the Partnership;

          (c)  Remove a General Partner or any successor General Partner;

          (d)  Elect a new General Partner or General Partners upon the removal
of a General Partner or any successor General Partner, or upon the occurrence of
an Event of Withdrawal or death of a General Partner or any successor General
Partner;
                     
          (e)  Approve or disapprove a transaction entailing the sale of all or
substantially all of the real properties acquired by the Partnership, except in
connection with the orderly liquidation and winding up of the business of the
Partnership upon its termination and dissolution; and

          (f)  Change the business purpose or investment objectives of the
Partnership.

     16.2 RESTRICTIONS ON POWER TO AMEND.  Notwithstanding Section 16.1 hereof,
          ------------------------------                                       
this Agreement shall in no event be amended to change the limited liability of
the Limited Partners without the vote or consent of all of the Limited Partners,
nor shall this Agreement be amended to diminish the rights or benefits to which
any of the General Partners or Limited Partners are entitled under the
provisions of this Agreement, without the consent of a majority of the Units
held by the Partners who would be adversely affected thereby, and in the case of
the General Partners being singularly affected, then by a majority vote of the
General Partners.

     16.3 LIMITED LIABILITY.  No Limited Partner shall be liable for any debts
          -----------------                                                   
or obligations of the Partnership in excess of his or its Capital Contribution.

                                      B-36

<PAGE>
 
     16.4 MEETINGS OF, OR ACTIONS BY, THE LIMITED PARTNERS.
          ------------------------------------------------ 

          (a)  Meetings of the Limited Partners to vote upon any matters as to
which the Limited Partners are authorized to take action under this Agreement
may be called at any time by any of the General Partners and shall be called by
the General Partners upon the written request of Limited Partners holding 10% or
more of the outstanding Units by delivering written notice within ten days after
receipt of such written request, either in person or by certified mail, to the
Limited Partners entitled to vote at such meeting to the effect that a meeting
will be held at a reasonable time and place convenient to the Limited Partners
and which is not less than 15 days nor more than 60 days after the receipt of
such request; provided, however, that such maximum periods for the giving of
notice and the holding of meetings may be extended for an additional 60 days if
such extension is necessary to obtain qualification or clearance under any
applicable securities laws of the matters to be acted upon at such meeting or
clearance by the appropriate governing agency of the solicitation materials to
be forwarded to the Limited Partners in connection with such meeting.  The
General Partners agree to use their best efforts to obtain such qualifications
and clearances. Included with the notice of a meeting shall be a detailed
statement of the action proposed, including a verbatim statement of the wording
on any resolution proposed for adoption by the Limited Partners and of any
proposed amendment to this Agreement. All expenses of the meeting and
notification shall be borne by the Partnership.

          (b)  A Limited Partner shall be entitled to cast one vote for each
Unit that he owns. Attendance by a Limited Partner at any meeting and voting in
person shall revoke any written proxy submitted with respect to action proposed
to be taken at such meeting. Any matter as to which the Limited Partners are
authorized to take action under this Agreement or under law may be acted upon by
the Limited Partners without a meeting and any such action shall be as valid and
effective as action taken by the Limited Partners at a meeting assembled, if
written consents to such action by the Limited Partners are signed by the
Limited Partners entitled to vote upon such action at a meeting who hold the
number of Units required to authorize such action and are delivered to a General
Partner.

          (c)  The General Partners shall be responsible for enacting all needed
rules of order for conducting all meetings and shall keep, or cause to be kept,
at the expense of the Partnership, an accurate record of all matters discussed
and action taken at all meetings or by written consent.  The records of all said
meetings and written consents shall be maintained at the principal place of
business of the Partnership and shall be available for inspection by any Partner
at reasonable times.


                                 ARTICLE XVII

                  WITHDRAWAL OR REMOVAL OF GENERAL PARTNERS;
                      ASSIGNABILITY OF GENERAL PARTNERS'
                        AND LIMITED PARTNERS' INTERESTS

     17.1 WITHDRAWAL OR REMOVAL OF GENERAL PARTNERS; ADMISSION OF SUCCESSOR OR
          --------------------------------------------------------------------
ADDITIONAL GENERAL PARTNERS.
- --------------------------- 

          (a)  Except as provided in this Article XVII, until the dissolution of
the Partnership, neither General Partner shall take any voluntary step to
dissolve itself or to withdraw from the Partnership.  In addition, Leo F. Wells,
III hereby agrees with the Partnership and its Partners that he will not sell or
otherwise voluntarily transfer or convey a majority or controlling interest in
the outstanding stock of Wells Real Estate Funds, Inc. to any non-affiliated
person or entity without first obtaining a Majority Vote of the Limited Partners
consenting to any such sale, transfer or conveyance.

          (b)  With the consent of all the other General Partners and a Majority
Vote of the Limited Partners after being given 90 days written notice, any
General Partner may at any time designate one or more Persons to be additional
General Partners, with such participation in such General Partner's interest as
such General Partner and such successor or additional General Partners may agree
upon, provided that the interests of the Limited Partners shall not be affected
thereby.

                                      B-37

<PAGE>
 
          (c)  Except in connection with the admission of an additional General
Partner pursuant to paragraph (b) of this Section 17.1, no General Partner shall
have any right to retire or withdraw voluntarily from the Partnership, to
dissolve itself or to sell, transfer or assign the General Partner's interest
without the concurrence of the Limited Partners by a Majority Vote; provided,
however, that any General Partner may, without the consent of any other General
Partner or the Limited Partners to the extent permitted by law and consistent
with Section 17.1(a) hereof (i) substitute in its stead as General Partner any
entity which has, by merger, consolidation or otherwise, acquired substantially
all of such General Partner's assets, stock or other evidence of equity interest
and continued its business, and (ii) cause to be admitted to the Partnership an
additional General Partner or Partners if it deems such admission to be
necessary or desirable to enable the General Partner to use its best efforts to
maintain its net worth at a level sufficient to assure that the Partnership will
be classified as a partnership for federal income tax purposes; provided,
however, that such additional General Partner or Partners shall have no
authority to manage or control the Partnership under this Agreement, there is no
change in the identity of the persons who have authority to manage or control
the Partnership, and the admission of such additional General Partner or
Partners does not materially adversely affect the Limited Partners.

          (d)  A General Partner may be removed from the Partnership upon the
Majority Vote of the Limited Partners; provided, however, that if such General
Partner is the last remaining General Partner, such removal shall not be
effective until 90 days after the notice of removal has been sent to such
General Partner.  In the event of the removal of the last remaining General
Partner, the Limited Partners may by Majority Vote elect a new General Partner
at any time prior to the effective date of the removal of said last remaining
General Partner.

          (e)  Any voluntary withdrawal by any General Partner from the
Partnership or any sale, transfer or assignment by such General Partner of his
interest in the Partnership shall be effective only upon the admission in
accordance with paragraph (b) of this Section 17.1 of an additional General
Partner.

          (f)  A General Partner shall cease to be such upon the occurrence of
an Event of Withdrawal of such General Partner; provided, however, the last
remaining General Partner shall not cease to be a General Partner until 120 days
after the occurrence of an Event of Withdrawal.

     17.2 LIMITED  PARTNERS'  INTEREST.  Except as specifically provided in this
          ----------------------------                                          
Article XVII, none of the Limited Partners shall sell, transfer, encumber or
otherwise dispose of, by operation of law or otherwise, all or any part of his
or its interest in the Partnership.  No assignment shall be valid or effective
unless in compliance with the conditions contained in this Agreement, and any
unauthorized transfer or assignment shall be void ab initio.

     17.3 RESTRICTIONS ON TRANSFERS.
          ------------------------- 

          (a)  No Unit may be transferred, sold, assigned or exchanged if the
transfer or sale of such Unit, when added to the total of all other transfers or
sales of Units within the period of 12 consecutive months prior to the proposed
date of sale or exchange, would, in the opinion of counsel for the Partnership,
result in the termination of the Partnership under Section 708 of the Code
unless the Partnership and the transferring holder shall have received a ruling
from the IRS that the proposed sale or exchange will not cause such termination.

          (b)  No transfer or assignment may be made if, as a result of such
transfer, a Limited Partner (other than one transferring all of his Units) will
own fewer than the minimum number of Units required to be purchased under
Section 8.5(b) hereof, unless such transfer is made on behalf of a Retirement
Plan, or such transfer is made by gift, inheritance, intra-family transfer,
family dissolution or to an Affiliate.

          (c)  No transfer or assignment of any Unit may be made if counsel for
the Partnership is of the opinion that such transfer or assignment would be in
violation of any state securities or "Blue Sky" laws (including investment
suitability standards) applicable to the Partnership.

                                      B-38

<PAGE>
 
          (d)  All Units originally issued pursuant to qualification under the
California Corporate Securities Law of 1968 shall be subject to, and all
documents of assignment and transfer evidencing such Units shall bear, the
following legend condition:

     "IT IS UNLAWFUL TO CONSUMMATE A SALE OR TRANSFER OF THIS
     SECURITY, OR ANY INTEREST THEREIN, OR TO RECEIVE ANY
     CONSIDERATION THEREFOR, WITHOUT THE PRIOR WRITTEN CONSENT OF THE
     COMMISSIONER OF CORPORATIONS OF THE STATE OF CALIFORNIA, EXCEPT
     AS PERMITTED IN THE COMMISSIONER'S RULES."

          (e)  No transfer or assignment of any interest in the Partnership
shall be made (i) in the case of Units subject to Section 17.3(d) hereof, unless
the transferor shall have obtained, if necessary, the consent of the California
Commissioner of the Department of Corporations to such transfer, (ii) unless the
transferee shall have paid or, at the election of the General Partners,
obligated himself to pay, all reasonable expenses connected with such transfer,
substitution and admission, including, but not limited to, the cost of preparing
an appropriate amendment to this Agreement to effectuate the transferee's
admission as a substituted Limited Partner pursuant to Section 17.4 hereof, or
(iii) where the assignor and Assignee agree in connection therewith that the
assignor shall exercise any residual powers remaining in him as a Limited
Partner in favor of or in the interest or at the direction of the Assignee.

          (f)  With the exception of intra-family transfers or transfers made by
gift, inheritance or family dissolution, no transfer or assignment of any
interest in the Partnership shall be made unless the transferee has either (i) a
net worth of at least $45,000 and an annual gross income of at least $45,000 or
(ii) a net worth of at least $150,000 or (iii) satisfied any higher suitability
standards that may apply in the transferee's state of primary residence.  For
purposes of the foregoing standards, net worth is computed exclusive of home,
furnishings and automobiles.  Each transferee will be required to represent that
he complies with the applicable standards, that he is purchasing in a fiduciary
capacity for a Person meeting such standards, or that he is purchasing with
funds directly or indirectly supplied by a donor who meets such standards.  No
transfer may be made to any Person who does not make such representation.

          (g)  No Limited Partner may transfer or assign any Units or beneficial
ownership interests therein (whether by sale, exchange, repurchase, redemption,
pledge, hypothecation or liquidation), and any such purported transfer shall be
void ab initio and shall not be recognized by the Partnership or be effective
for any purpose unless (i) the General Partners determine, in their sole
discretion, that the Partnership would be able to satisfy any of the secondary
market safe harbors contained in Treasury Regulations Section 1.7704-1 (or any
other applicable safe harbor from publicly traded partnership status which may
be adopted by the IRS) for the Partnership's taxable year in which such transfer
otherwise would be effective, or (ii) the Partnership has received an opinion of
counsel satisfactory to the General Partners or a favorable IRS ruling that any
such transfer will not result in the Partnership's being classified as a
publicly traded partnership for federal income tax purposes.  The Limited
Partners agree to provide all information with respect to a proposed transfer
that the General Partners deem necessary or desirable in order to make such
determination, including but not limited to, information as to whether the
transfer occurred on a secondary market (or the substantial equivalent thereof).

          (h)  Any purported transfer or assignment not satisfying all of the
foregoing conditions shall be void ab initio, and no purported transfer or
assignment shall be of any effect unless all of the foregoing conditions have
been satisfied.

     17.4 SUBSTITUTED LIMITED PARTNERS.  Except as otherwise provided in this
          ----------------------------                                       
Agreement, an Assignee of the whole or any portion of a Limited Partner's
interest in the Partnership shall not have the right to become a substituted
Limited Partner in place of his assignor unless (a) the assignment instrument
shall have been in form and substance satisfactory to the General Partners; (b)
the assignor and Assignee named therein shall have executed and acknowledged
such other instrument or instruments as the General Partners may deem necessary
or desirable to effectuate such admission, including but not limited to, the
Assignee's agreement in writing that he will not, directly or indirectly, create
for the Partnership, or facilitate the trading of such interest on, a secondary
market (or the substantial equivalent thereof) within the meaning of Section
7704 of the Code; and (c) the Assignee shall have accepted, adopted and approved
in writing all of the terms and 

                                      B-39

<PAGE>
 
provisions of this Agreement, as the same may have been amended. Assignees of
Units will be recognized by the Partnership as substituted Limited Partners as
of the commencement of the first fiscal quarter of the Partnership following the
fiscal quarter which includes the effective date of the assignment and in which
the foregoing conditions are satisfied, notwithstanding the time consumed in
preparing the documents necessary to effectuate the substitution.

     17.5 ASSIGNMENT OF LIMITED PARTNERSHIP INTEREST WITHOUT SUBSTITUTION.
          ---------------------------------------------------------------  
Subject to the transfer restrictions of Section 17.3, a Limited Partner shall
have the right to assign all or part of such Limited Partner's interest in Units
by a written instrument of assignment.  The assigning Limited Partner shall
deliver to the General Partners a written instrument of assignment in form and
substance satisfactory to the General Partners, duly executed by the assigning
Limited Partner or his personal representative or authorized agent, including an
executed acceptance by the Assignee of all the terms and provisions of this
Agreement and the representations of the assignor and Assignee that the
assignment was made in accordance with all applicable laws and regulations
(including investment suitability requirements).  Said assignment shall be
accompanied by such assurance of genuineness and effectiveness and by such
consents or authorizations of any governmental or other authorities as may be
reasonably required by the General Partners.  The Partnership shall recognize
any such assignment not later than the last day of the calendar month following
receipt of notice of the assignment and all required documentation, and an
Assignee shall be entitled to receive distributions and allocations from the
Partnership attributable to the Partnership interest acquired by reason of any
such assignment from and after the first day of the fiscal quarter following the
fiscal quarter in which the assignment of such interest takes place.  The
Partnership and the General Partners shall be entitled to treat the assignor of
such Partnership interest as the absolute owner thereof in all respects, and
shall incur no liability for distributions made in good faith to such assignor,
until such time as the written instrument of assignment has been received by the
Partnership and recorded on its books.

     17.6 WITHDRAWAL OF LIMITED PARTNER.  Except as otherwise specifically
          -----------------------------                                   
permitted by this Agreement, no Limited Partner shall be entitled to withdraw or
retire from the Partnership.

     17.7 DEATH, LEGAL INCOMPETENCY OR DISSOLUTION OF LIMITED PARTNER.  Upon the
          -----------------------------------------------------------           
death, legal incompetency or dissolution of a Limited Partner, the estate,
personal representative, guardian or other successor in interest of such Limited
Partner shall have all of the rights and be liable for all the obligations of
the Limited Partner in the Partnership to the extent of such Limited Partner's
interest therein, subject to the terms and conditions of this Agreement, and,
with the prior written consent of the General Partners, which may be withheld at
their sole discretion, may be substituted for such Limited Partner.

     17.8 ELIMINATION OR MODIFICATION OF RESTRICTIONS.  Notwithstanding any of
          -------------------------------------------                         
the foregoing provisions of this Article XVII, the General Partners may amend
this Agreement to eliminate or modify any restriction on substitution or
assignment at such time as the restriction is no longer necessary.


                                 ARTICLE XVIII

                             LOANS TO PARTNERSHIP

     18.1 AUTHORITY TO BORROW.  The General Partners shall cause the Partnership
          -------------------                                                   
to purchase and own all Partnership Properties on an unleveraged basis, and the
Partnership shall not incur any indebtedness except for loans which are
authorized pursuant to Section 11.3(e) hereof.

     18.2 LOANS FROM PARTNERS.  If any Partner shall make any loan or loans to
          -------------------                                                 
the Partnership or advance money on its behalf pursuant to Section 11.3(e)
hereof, the amount of any such loan or advance shall not be deemed to be an
additional Capital Contribution by the lending Partner or entitle such lending
Partner to an increase in his share of the distributions of the Partnership, or
subject such Partner to any greater proportion of the losses which the
Partnership may sustain.  The amount of any such loan or advance shall be a debt
due from the Partnership to such lending Partner repayable upon such terms and
conditions and bearing interest at such rates as shall be mutually agreed upon
by the lending Partner and the General Partners; provided, however, that a
General Partner as a lending Partner may not receive interest and other

                                      B-40

<PAGE>
 
financing charges or fees in excess of the amount which would be charged by
unrelated banks on comparable loans for the same purpose in the same area.  No
prepayment charge or penalty shall be required by a General Partner on a loan to
the Partnership.  Notwithstanding the foregoing, (a) no Partner
shall be under any obligation whatsoever to make any such loan or advance to the
Partnership, and (b) neither the General Partners nor any of their Affiliates
shall provide permanent financing to the Partnership.


                                  ARTICLE XIX

              POWER OF ATTORNEY, CERTIFICATES AND OTHER DOCUMENTS

     19.1 POWER OF ATTORNEY.  Each Limited Partner, by becoming a Limited
          -----------------                                              
Partner and adopting this Agreement, constitutes and appoints the General
Partners and each of them and any successor to the General Partners as his true
and lawful attorney-in-fact, in his name, place and stead, from time to time:

          (a)  To execute, acknowledge, swear to, file and/or record all
agreements amending this Agreement that may be appropriate:

               (i)    To reflect a change of the name or the location of the
principal place of business of the Partnership;

               (ii)   To reflect the disposal by any Limited Partner of his
interest in the Partnership, or any Units constituting a part thereof, in any
manner permitted by this Agreement, and any return of the Capital Contribution
of a Limited Partner (or any part thereof) provided for by this Agreement;

               (iii)  To reflect a Person's becoming a Limited Partner of the
Partnership as permitted by this Agreement;

               (iv)   To reflect a change in any provision of this Agreement or
the exercise by any Person of any right or rights hereunder not requiring the
consent of said Limited Partner;

               (v)    To reflect the addition or substitution of Limited
Partners or the reduction of Capital Accounts upon the return of capital to
Partners;

               (vi)   To add to the representations, duties or obligations of
the General Partners or their Affiliates or surrender any right or power granted
to the General Partners or their Affiliates herein for the benefit of the
Limited Partners;

               (vii)  To cure any ambiguity, to correct or supplement any
provision herein which may be inconsistent with law or with any other provision
herein, or to make any other provision with respect to matters or questions
arising under this Agreement which will not be inconsistent with law or with the
provisions of this Agreement;

               (viii) To delete, add or modify any provision to this Agreement
required to be so deleted, added or modified by the staff of the Securities and
Exchange Commission, the National Association of Securities Dealers, Inc. or by
a State Securities Commissioner or similar such official, which addition,
deletion or modification is deemed by such Commission or official to be for the
benefit or protection of the Limited Partners;

               (ix)   To make all filings as may be necessary or proper to
provide that this Agreement shall constitute, for all purposes, an agreement of
limited partnership under the laws of the State of Georgia as they may be
amended from time to time;

                                      B-41

<PAGE>
 
               (x)  Upon notice to all Limited Partners, to amend the provisions
of Article X of this Agreement, or any other related provision of this Agreement
(provided, however, the General Partners shall first have received an opinion of
counsel to the Partnership that such amendment will not materially adversely
diminish the interests of the Limited Partners) to ensure that (A) the
allocations and distributions contained in Article X comply with Treasury
Regulations relating to Section 704 of the Code or any other statute, regulation
or judicial interpretation relating to such allocations, or (B) the periodic
allocations set forth in Article X will be respected under Section 706 of the
Code or any other statute, regulation or judicial interpretation relating to
such periodic allocations, or (C) the provisions of this Agreement will comply
with any applicable federal or state legislation enacted after the date of this
Agreement; to take such steps as the General Partners determine are advisable or
necessary in order to preserve the tax status of the Partnership as an entity
which is not taxable as a corporation for federal income tax purposes including,
without limitation, to compel a dissolution and termination of the Partnership;
to terminate the Offering of Units; to compel a dissolution and termination of
the Partnership or to restructure the Partnership's activities to the extent the
General Partners deem necessary (after consulting with counsel) to comply with
any exemption in the "plan asset" regulations adopted by the Department of Labor
in the event that either (I) the assets of the Partnership would constitute
"plan assets" for purposes of the Employee Retirement Income Security Act of
1974, as amended ("ERISA"), or (II) the transactions contemplated hereunder
would constitute "prohibited transactions" under ERISA or the Code and an
exemption for such transactions is not obtainable or not sought by the General
Partners from the United States Department of Labor; provided, the General
Partners are empowered to amend such provisions only to the minimum extent
necessary (in accordance with the advice of accountants and counsel) to comply
with any applicable federal or state legislation, rules, regulations or
administrative interpretations thereof after the date of this Agreement, and
that any such amendment(s) made by the General Partners shall be deemed to be
made pursuant to the fiduciary obligations of the General Partners to the
Partnership; and

               (xi) To eliminate or modify any restriction on substitution or
assignment contained in Article XVII at such time as the restriction is no
longer necessary.

          (b)  To execute, acknowledge, swear to, file or record such
certificates, instruments and documents as may be required by, or may be
appropriate under, the laws of any state or other jurisdiction, or as may be
appropriate for the Limited Partners to execute, acknowledge, swear to, file or
record to reflect:

               (i) Any changes or amendments of this Agreement, or pertaining to
the Partnership, of any kind referred to in paragraph (a) of this Section 19.1;
or

               (ii) Any other changes in, or amendments of, this Agreement, but
only if and when the consent of a Majority Vote or other required percentage of
the Limited Partners has been obtained.

     Each of such agreements, certificates, instruments and documents shall be
in such form as the General Partners and legal counsel for the Partnership shall
deem appropriate.  Each Limited Partner hereby authorizes the General Partners
to take any further action which the General Partners shall consider necessary
or convenient in connection with any of the foregoing, hereby giving said
attorney-in-fact full power and authority to do and perform each and every act
and thing whatsoever requisite, necessary or convenient to be done in and about
the foregoing as fully as said Limited Partner might or could do if personally
present and hereby ratifies and confirms all that said attorney-in-fact shall
lawfully do or cause to be done by virtue hereof.  The power hereby conferred
shall be deemed to be a power coupled with an interest, in recognition of the
fact that each of the Partners under this Agreement will be relying upon the
power of the General Partners to act as contemplated by this Agreement in any
filing and other action by them on behalf of the Partnership, and shall survive
the bankruptcy, death, adjudication of incompetence or insanity, or dissolution
of any Person hereby giving such power and the transfer or assignment of all or
any part of the Units of such Person; provided, however, that in the event of
the transfer by a Limited Partner of all of his Units, the foregoing power of
attorney of a transferor Limited Partner shall survive such transfer only until
such time as the transferee shall have been admitted to the Partnership as a
substituted Limited Partner and all required documents and instruments shall
have been duly executed, sworn to, filed and recorded to effect such
substitution.

                                      B-42

<PAGE>
 
     19.2 REQUIRED SIGNATURES.  Any writing to amend this Agreement to reflect
          -------------------                                                 
the addition of a Limited Partner need be signed only by a General Partner, by
the Limited Partner who is disposing of his interest in the Partnership, if any,
and by the Person to be substituted or added as a Limited Partner.  The General
Partners, or either of them, may sign for either or both of said Limited
Partners as their attorney-in-fact pursuant to paragraph (a) of Section 19.1
hereof.  Any writing to amend this Agreement to reflect the removal or
withdrawal of a General Partner in the event the business of the Partnership is
continued pursuant to the terms of this Agreement need be signed only by a
remaining or a new General Partner.

     19.3 ADDITIONAL DOCUMENTS.  Each Partner, upon the request of the others,
          --------------------                                                
agrees to perform any further acts and execute and deliver any further documents
which may be reasonably necessary to carry out the provisions of this Agreement.


                                  ARTICLE XX

                DISSOLUTION AND TERMINATION OF THE PARTNERSHIP

     20.1 DISSOLUTION.  Except as otherwise provided in this Section 20.1, no
          -----------                                                        
Partner shall have the right to cause dissolution of the Partnership before the
expiration of the term for which it is formed.  The Partnership shall be
dissolved and terminated upon the happening of any of the following events:

          (a)  The expiration of the term of the Partnership as specified in
Article VI hereof;

          (b)  The decision by Majority Vote of the Limited Partners to dissolve
and terminate the Partnership;

          (c)  The entry of a decree of judicial dissolution by a court of
competent jurisdiction, provided that the foregoing shall not apply if the
Partnership files a voluntary petition seeking reorganization under the
bankruptcy laws;

          (d)  The retirement or withdrawal of a General Partner unless (i) the
remaining General Partner, if any, elects to continue the business of the
Partnership within 90 days from the date of such event, or (ii) if there is no
remaining General Partner, the Limited Partners, within 120 days from the date
of such event, elect by Majority Vote to continue the business of the
Partnership and elect a new General Partner pursuant to Section 20.3 below;

          (e)  The effective date of the removal of a General Partner unless (i)
the remaining General Partner, if any, elects to continue the business of the
Partnership within 90 days from the date of such event, or (ii) if there is no
remaining General Partner, Limited Partners, prior to the effective date of such
removal, elect by Majority Vote to continue the business of the Partnership and
elect a new General Partner pursuant to Section 20.3 below;

          (f)  The effective date of an Event of Withdrawal of a General Partner
unless (i) the remaining General Partner, if any, elects to continue the
business of the Partnership within 90 days from the date of such Event of
Withdrawal, or (ii) if there is no remaining General Partner, the Limited
Partners, within 120 days from the date of such Event of Withdrawal, elect by
Majority Vote to continue the business of the Partnership and elect a new
General Partner pursuant to Section 20.3 below;

          (g)  The sale or other disposition of all of the interests in real
estate (including, without limitation, purchase money security interests and
interests in joint ventures or other entities owning interests in real estate)
of the Partnership; or

          (h)  The election by the General Partners to terminate the
Partnership, without the consent of any Limited Partner, in the event that
either (i) the Partnership's assets constitute "plan assets," as such term is
defined for purposes of ERISA, or (ii) any of the transactions contemplated by
this Agreement constitute a "prohibited transaction" under

                                      B-43

<PAGE>
 
ERISA or the Code and no exemption for such transaction is obtainable from the
United States Department of Labor or the General Partners determine in their
discretion not to seek such an exemption.

     In the Event of Withdrawal of a General Partner resulting in only one
General Partner remaining, such remaining General Partner shall be obligated to
elect to continue the business of the Partnership within 90 days from the date
of such Event of Withdrawal.

     The Partnership shall not be dissolved or terminated by the admission of
any new Limited Partner or by the withdrawal, expulsion, death, insolvency,
bankruptcy or disability of a Limited Partner.

     20.2 PROXY TO LIQUIDATE.  At any time commencing eight years after the
          ------------------                                               
termination of the Offering, upon receipt by the General Partners of written
requests from Limited Partners holding 10% or more of the outstanding Units (the
"Proxy Request") directing that the General Partners formally proxy the Limited
Partners to determine whether the assets of the Partnership should be liquidated
(the "Proxy to Liquidate"), the General Partners shall send a Proxy to Liquidate
to each Limited Partner within 60 days of receipt of the Proxy Request, or as
soon as reasonably practicable thereafter following the receipt of independent
appraisals of Partnership Properties which the Partnership shall obtain as part
of this proxy process, and the filing and review of such Proxy to Liquidate by
the Securities and Exchange Commission.  The General Partners shall not be
required to send Proxies to Liquidate to Limited Partners more frequently than
once during every two (2) year period.  To insure that Limited Partners are
adequately informed when casting their votes, the Proxy to Liquidate furnished
to each Limited Partner shall include financial information setting forth per
Unit pro forma tax and financial projections which assume that all Partnership
Properties will be sold immediately at prices consistent with their appraised
values, or such other information as the General Partners deem appropriate and
informative, provided in all such cases that the furnishing of such information
to Limited Partners shall not contravene applicable law or applicable rules and
regulations of the Securities and Exchange Commission regarding the solicitation
of proxies.  The Proxy to Liquidate shall contain a 45 day voting deadline, and
the actual voting results shall be tabulated by the Partnership's independent
accountants who will receive the votes directly from the Limited Partners.  The
General Partners shall disclose the complete voting results for the Proxy to
Liquidate in the Partnership's next annual or quarterly report on Form 10-K or
10-Q sent to the Limited Partners for the period following the date on which
voting was completed.  If a Majority Vote of the Limited Partners is cast in
favor of a liquidation of the Partnership, the assets of the Partnership shall
be fully liquidated within 30 months from the close of the voting deadline
applicable to the Proxy to Liquidate.  Under no circumstances, however, shall
the General Partners direct the Partnership to make distributions "in kind" of
any Partnership Properties to the Limited Partners.

     20.3 LIMITED PARTNERS' RIGHT TO CONTINUE THE BUSINESS OF THE PARTNERSHIP.
          -------------------------------------------------------------------  
Upon the occurrence of an event specified in paragraphs (d), (e) or (f) of
Section 20.1 above with respect to the last remaining General Partner, the
Limited Partners shall have a right prior to the effective date of the
occurrence of any such event to elect to continue the business of the
Partnership pursuant to the provisions of this Section 20.3.  The effective date
of the events specified in paragraphs (d), (e) and (f) of Section 20.1 above
with respect to the last remaining General Partner shall be 120 days after the
date of any such event.  In the case of the occurrence of an event specified in
paragraphs (d), (e) or (f) of Section 20.1 above, the Limited Partners may
elect, by Majority Vote within 120 days from the date of such event, to continue
the business of the Partnership and elect one or more new General Partners.  The
new General Partner or General Partners so elected shall execute, deliver,
acknowledge and record an amendment to the Certificate and such other documents
and instruments as may be necessary or appropriate to effect such change.

     20.4 PAYMENT TO WITHDRAWN OR REMOVED GENERAL PARTNER.  Upon the retirement,
          -----------------------------------------------                       
removal or Event of Withdrawal of a General Partner, the Partnership shall be
required to pay such General Partner any amounts then accrued and owing to such
General Partner under this Agreement.  The method of payment to any such General
Partner must be fair and must protect the solvency and liquidity of the
Partnership.  In addition, the Partnership shall have the right, but not the
obligation, to terminate any such General Partner's interest in Partnership
income, losses, distributions and capital upon payment to him of an amount equal
to the value of his interest in Partnership income, losses, distributions and
capital on the date of such retirement, removal or Event of Withdrawal.  Such
interest shall be computed taking into account the General Partner's economic
interest in the Partnership under Articles IX and X hereof, and shall be based
upon the market 

                                      B-44

<PAGE>
 
value of the assets of the Partnership determined as if such assets were sold on
the date of such retirement, removal or Event of Withdrawal. In the event such
General Partner (or his representative) and the Partnership cannot mutually
agree upon such value within 90 days following such removal or withdrawal, such
value shall be determined by arbitration before a panel of three appraisers, one
of whom shall be selected by such General Partner (or his representative) and
one by the Partnership, and the third of whom shall be selected by the two
appraisers so selected by the parties. Such arbitration shall take place in
Atlanta, Georgia and shall be in accordance with the rules and regulations of
the American Arbitration Association then in force and effect. The expense of
arbitration shall be borne equally by such General Partner and the Partnership.
Payment to such General Partner of the value of his interest in Partnership
income, losses, distributions and capital shall be made by the delivery of a
promissory note (i) if the termination was voluntary, being unsecured, bearing
no interest and having principal payable, if at all, from distributions which
the General Partner would have otherwise received under this Agreement had the
General Partner not terminated; or (ii) if the termination was involuntary,
coming due in not less than five years and bearing interest at the rate of 9%
per annum, with principal and interest payable annually in equal installments.
In addition, within 120 days after the determination of the fair market value of
the former General Partner's interest, upon the vote of a majority of the
Limited Partners, the Partnership may sell such interest to one or more Persons
who may be Affiliates of the remaining General Partner or General Partners and
admit such Person or Persons to the Partnership as substitute General Partner or
Partners; provided, however, that the purchase price to be paid to the
Partnership for the Partnership interest of the former General Partner shall not
be less than its fair market value as determined by the appraisal described
above. Such substitute General Partner or Partners may pay said purchase price
in installments in the manner set forth above. In the event that such General
Partner's interest is not terminated by the Partnership pursuant to the
provisions set forth above, such interest shall convert automatically to a
special limited partnership interest having the same interest in the
Partnership's income, losses, distributions and capital as was attributable to
such interest as a General Partner. In either event, any such General Partner
who has retired, has been removed or with respect to which an Event of
Withdrawal has occurred shall have no further right to participate in the
management of the Partnership.

     20.5 TERMINATION OF EXECUTORY CONTRACTS.  Upon the removal or occurrence of
          ----------------------------------                                    
an Event of Withdrawal of a General Partner, all executory contracts between the
Partnership and such General Partner or any Affiliate thereof (unless such
Affiliate is also an Affiliate of a remaining or new General Partner or General
Partners) may be terminated and canceled by the Partnership without prior notice
or penalty.  Such General Partner or any Affiliate thereof (unless such
Affiliate is also an Affiliate of a remaining or new General Partner or General
Partners) may also terminate and cancel any such executory contract effective
upon 60 days prior written notice of such termination and cancellation to the
remaining or new General Partner or General Partners, if any, or to the
Partnership.


                                  ARTICLE XXI

                  DISTRIBUTION ON TERMINATION OF PARTNERSHIP

     21.1 LIQUIDATION DISTRIBUTION.  Upon a dissolution and final termination of
          ------------------------                                              
the Partnership, the General Partners (or in the event of a General Partner's
removal or termination and, if there is no remaining General Partner, any other
Person selected by the Limited Partners) shall take account of the Partnership
assets and liabilities, and the assets shall be liquidated as promptly as is
consistent with obtaining the fair market value thereof, and the proceeds
therefrom, to the extent sufficient therefor, shall be applied and distributed
in accordance with Section 9.4 hereof.

     21.2 TIME OF LIQUIDATION.  A reasonable time shall be allowed for the
          -------------------                                             
orderly liquidation of the assets of the Partnership and the discharge of
liabilities to creditors so as to enable the General Partners to minimize the
losses upon a liquidation.

     21.3 LIQUIDATION STATEMENT.  Each of the Partners shall be furnished with a
          ---------------------                                                 
statement prepared or caused to be prepared by the General Partners, which shall
set forth the assets and liabilities of the Partnership as of the date of
complete liquidation.  Upon compliance with the foregoing distribution plan, the
Limited Partners shall cease to be such, 

                                      B-45

<PAGE>
 
and the General Partners, as the sole remaining Partners of the Partnership,
shall execute, acknowledge and cause to be filed a Certificate of Cancellation
of the Partnership.

     21.4 NO LIABILITY FOR RETURN OF CAPITAL.  The General Partners shall not be
          ----------------------------------                                    
personally liable for the return of all or any part of the Capital Contributions
of the Limited Partners.  Any such return shall be made solely from Partnership
assets.

     21.5 NO RIGHT OF PARTITION.  The Partners and Assignees shall have no right
          ---------------------                                                 
to receive Partnership Property in kind, nor shall such Partners or Assignees
have the right to partition the Partnership Property, whether or not upon the
dissolution and termination of the Partnership.

     21.6 PRIORITY; RETURN OF CAPITAL.  Except as provided in this Agreement, no
          ---------------------------                                           
Limited Partner shall have priority over any other Limited Partner either as to
the return of Capital Contributions or as to allocations of income and losses or
payments of distributions.  Other than upon the dissolution and termination of
the Partnership as provided by this Agreement, there has been no time agreed
upon when the Capital Contribution of each Limited Partner is to be returned.

     21.7 ESCHEAT OF DISTRIBUTIONS.  If, upon termination and dissolution of the
          ------------------------                                              
Partnership, there remains outstanding on the books of the Partnership (after a
reasonable period of time determined in the sole discretion of the General
Partners) a material amount of distribution checks which have not been
negotiated for payment by the Limited Partners, the General Partners may, if
deemed to be in the best interest of the Partnership, cause such amounts to be
redistributed pro rata to Limited Partners of record on such final distribution
date who have previously cashed all of their distribution checks; provided,
however, that neither the General Partners nor the Partnership shall be liable
for any subsequent claims for payment of such redistributed distributions.  The
General Partners are not required to make such a redistribution, in which case
such amounts may eventually escheat to the appropriate state.  Notwithstanding
the foregoing, the proceeds of distribution checks payable to Ohio residents
which have not been negotiated for payment within one year of the distribution
date shall be submitted to the Ohio Division of Unclaimed Funds in accordance
with the Ohio Unclaimed Funds statute, Chapter 169 of the Ohio Revised Code.


                                 ARTICLE XXII

                              GENERAL PROVISIONS

     22.1 NOTICES.  Except as otherwise provided herein, any notice, payment,
          -------                                                            
distribution or other communication which shall be required to be given to any
Partner in connection with the business of the Partnership shall be in writing
and any such notice shall become effective (a) upon personal delivery thereof,
including by overnight mail and courier service, or (b) four days after it shall
have been mailed by United States mail, first class with postage prepaid; in
each case, if to a Limited Partner, addressed to the last address furnished for
such purpose by the Limited Partner to whom it is authorized to be given as of
the time sent for delivery or as of the time of such mailing; and if to a
General Partner or the Partnership, at the principal office of the Partnership,
or at such other address as such General Partner may hereafter specify in a
notice duly given as provided herein.

     22.2 SURVIVAL OF RIGHTS.  This Agreement shall be binding upon and inure to
          ------------------                                                    
benefit of the Partners and their respective heirs, legatees, legal
representatives, successors and assigns.

     22.3 AMENDMENT.  Except as specifically provided herein, following the
          ---------                                                        
admission of Additional Limited Partners to the Partnership, this Agreement may
be amended, modified and changed only after obtaining a Majority Vote of the
Limited Partners.  When voting on whether to approve or reject proposed changes
to this Agreement, Limited Partners shall be permitted to vote separately on
each significant proposed change.

                                      B-46

<PAGE>
 
     22.4 HEADINGS.  The captions of the articles and sections of this Agreement
          --------                                                              
are for convenience only and shall not be deemed part of the text of this
Agreement.

     22.5  AGREEMENT IN COUNTERPARTS.  This Agreement, or any amendment hereto,
           -------------------------                                           
may be executed in counterparts each of which shall be deemed an original
Agreement, and all of which shall constitute one agreement, by each of the
Partners hereto on the dates respectively indicated in the acknowledgements of
said Partners, notwithstanding that all of the Partners are not signatories to
the original or the same counterpart, to be effective as of the day and year
first above written.

     22.6  GOVERNING LAW.  This Agreement shall be governed and construed
           -------------                                                 
according to the laws of the State of Georgia governing partnerships; provided,
however, that causes of action for violations of federal or state securities
laws shall not be governed by this Section 22.6.

     22.7  TIME.  Time is of the essence in this Agreement.
           ----                                            

     22.8  PRONOUNS.  All pronouns and any variations thereof shall be deemed to
           --------                                                             
refer to the masculine, feminine or neuter, singular or plural, as the identity
of the Person or Persons may require.

     22.9  SEPARABILITY OF PROVISIONS. Each provision of this Agreement shall be
           -------------------------- 
considered separable and if for any reason any provision or provisions hereof
are determined to be invalid and contrary to any existing or future law, such
invalidity shall not impair the operation, or affect those portions, of this
Agreement which are valid.

     22.10 NO MANDATORY ARBITRATION OF DISPUTES.  Except as may be permitted or
           ------------------------------------                                
required pursuant to Section 20.4 hereof, nothing in this Agreement or the
Subscription Agreement to be executed by each Limited Partner shall be deemed to
require the mandatory arbitration of disputes between a Limited Partner and the
Partnership or any Sponsor.  Nothing contained in this Section 22.10 is intended
to apply to preexisting contracts between broker-dealers and Limited Partners.

           [THE REMAINDER OF THIS PAGE WAS INTENTIONALLY LEFT BLANK]

                                      B-47

<PAGE>
 
     IN WITNESS WHEREOF, the undersigned hereby execute this Amended and
Restated Agreement of Limited Partnership under seal as of the date and year
first above written.

                              INITIAL LIMITED PARTNER:


                              _________________________________________(SEAL)
                              Brian M. Conlon


                              GENERAL PARTNERS:

                              WELLS PARTNERS, L.P.
                              A Georgia Limited Partnership

                              By:   WELLS CAPITAL, INC.
                                    A Georgia Corporation
Attest:                             (As General Partner)


By:______________________           By:______________________    
By:______________________                Leo F. Wells, III   
     Name:_______________                President            
     Title:______________                                     



                              _________________________________________(SEAL)
                              LEO F. WELLS, III

                                      B-48

<PAGE>
 
                                   EXHIBIT C


                       FORM OF SUBSCRIPTION AGREEMENT AND
                     SUBSCRIPTION AGREEMENT SIGNATURE PAGE


<PAGE>
 
                                  EXHIBIT "C"

                             SUBSCRIPTION AGREEMENT


    
To:  WELLS REAL ESTATE FUND XI, L.P.     
     3885 Holcomb Bridge Road
     Norcross, Georgia 30092


Ladies and Gentlemen:
    
     The undersigned, by signing and delivering a copy of the attached
Subscription Agreement Signature Page, hereby tenders this subscription and
applies for the purchase of the number of units of limited partnership interest
("Units") in Wells Real Estate Fund XI, L.P., a Georgia limited partnership
(the "Partnership"), set forth on such Subscription Agreement Signature Page.
Payment for the Units is hereby made by check payable to "The Bank of New York,
as Agent."     

     Payments for Units will be held in escrow until the Partnership has
received and accepted subscriptions for 125,000 Units ($1,250,000), except with
respect to residents of the States of New York and Pennsylvania, whose payments
for Units will be held in escrow until the Partnership has received and accepted
subscriptions for 250,000 Units ($2,500,000) from all investors.
        
     I hereby acknowledge receipt of the Prospectus of the Partnership dated
December 31, 1997 (the "Prospectus"), which includes the Agreement of Limited
Partnership of the Partnership (the "Partnership Agreement") in the form
attached as Exhibit B to the Prospectus.     

     I agree that if this subscription is accepted, it will be held, together
with the accompanying payment, on the terms described in the Prospectus and
that, if admitted to the Partnership, I shall be bound by the terms and
conditions of the Partnership Agreement, including the power of attorney granted
to the General Partners in Section 19.1 thereof.  Subscriptions may be rejected
in whole or in part by the General Partners in their sole and absolute
discretion.

     Prospective investors are hereby advised of the following:

     (a) The assignability and transferability of the Units is restricted and
will be governed by the Partnership Agreement and all applicable laws as
described in the Prospectus.

     (b) Prospective investors should not invest in Units unless they have an
adequate means of providing for their current needs and personal contingencies
and have no need for liquidity in this investment.

     (c) There will be no public market for the Units, and accordingly, it may
not be possible to readily liquidate an investment in the Partnership.

     I hereby constitute and appoint Wells Partners, L.P. and Leo F. Wells, III,
and each of them acting singly, with full power of substitution, my true and
lawful attorney-in-fact in my name, place and stead and for my use and benefit
(a) to sign, execute, deliver, certify, acknowledge, file and record a
Partnership Agreement in substantially the form attached as Exhibit B to the
Prospectus; and (b) to sign, execute, certify, acknowledge, swear to, file,
record and publish any other certificates, instruments and documents which may
be required of the Partnership under the laws of the State of Georgia or the
laws of any state or any governmental agency, or which such attorney-in-fact
deems necessary or advisable to file, record, publish, or deliver.  The
foregoing grant of authority (a) is a special power of attorney coupled with an
interest, (b) is irrevocable and shall survive my death or disability, and (c)
may be exercised by such attorney-in-fact by listing my name along with the
names of all other persons for whom such attorney-in-fact is acting and
executing the Partnership Agreement and such other certificates, instruments and
documents with the single signature of a duly-authorized officer or agent of
such attorney-in-fact for all of the persons whose names are so listed.

                                      C-1


<PAGE>
 
                  SPECIAL NOTICE FOR CALIFORNIA RESIDENTS ONLY
                       CONDITIONS RESTRICTING TRANSFER OF
                           LIMITED PARTNERSHIP UNITS


          260.141.11 RESTRICTIONS ON TRANSFER.
                     ------------------------ 

          (a) The issuer of any security upon which a restriction on transfer
has been imposed pursuant to Sections 260.102.6, 260.141.10 or 260.534 of the
Rules (the "Rules") adopted under the California Corporate Securities Law (the
"Code") shall cause a copy of this section to be delivered to each issuee or
transferee of such security at the time the certificate evidencing the security
is delivered to the issuee or transferee.

          (b) It is unlawful for the holder of any such security to consummate a
sale or transfer of such security, or any interest therein, without the prior
written consent of the Commissioner (until this condition is removed pursuant to
Section 260.141.12 of the Rules), except:

              (1)  to the issuer;

              (2) pursuant to the order or process of any court;

              (3) to any person described in subdivision (i) of Section 25102 
of the Code or Section 260.105.14 of the Rules;

              (4) to the transferor's ancestors, descendants or spouse, or any
custodian or trustee for the account of the transferor or the transferor's
ancestors, descendants or spouse; or to a transferee by a trustee or custodian
for the account of the transferee or the transferee's ancestors, descendants or
spouse;

              (5) to holders of securities of the same class of the same issuer;

              (6) by way of gift or donation inter vivos or on death;

              (7) by or through a broker-dealer licensed under the Code (either
acting as such or as a finder) to a resident of a foreign state, territory or
country who is neither domiciled in this state to the knowledge of the broker-
dealer, nor actually present in this state if the sale of such securities is not
in violation of any securities laws of the foreign state, territory or country
concerned;

              (8) to a broker-dealer licensed under the Code in a principal
transaction, or as an underwriter or member of an underwriting syndicate or
selling group;

              (9) if the interest sold or transferred is a pledge or other lien
given by the purchaser to the seller upon a sale of the security for which the
Commissioner's written consent is obtained or under this rule not required;

              (10) by way of a sale qualified under Sections 25111, 25112, 25113
or 25121 of the Code, of the securities to be transferred, provided that no
order under Section 25140 or subdivision (a) of Section 25143 is in effect with
respect to such qualification;

              (11) by a corporation to a wholly owned subsidiary of such
corporation, or by a wholly owned subsidiary of a corporation to such
corporation;

              (12) by way of an exchange qualified under Section 25111, 25112 or
25113 of the Code provided that no order under Section 25140 or subdivision (a)
of Section 25143 is in effect with respect to such qualification;

              (13) between residents of foreign states, territories or countries
who are neither domiciled or actually present in this state;

              (14) to the State Controller pursuant to the Unclaimed Property
Law or to the administrator of the unclaimed property law of another state; 

                                      C-2


<PAGE>
 
             (15) by the State Controller pursuant to the Unclaimed Property
Law or by the administrator of the unclaimed property law of another state if,
in either such case, such person (i) discloses to potential purchasers at the
sale that transfer of the securities is restricted under this rule, (ii)
delivers to each purchaser a copy of this rule, and (iii) advises the
Commissioner of the name of each purchaser;

             (16) by a trustee to a successor trustee when such transfer does
not involve a change in the beneficial ownership of the securities;

             (17) by way of an offer and sale of outstanding securities in an
issuer transaction that is subject to the qualification requirement of Section
25110 of the Code but exempt from that qualification requirement by subdivision
(f) of Section 25102; provided that any such transfer is on the condition that
any certificate evidencing the security issued to such transferee shall contain
the legend required by this section.

          (c) The certificates representing all such securities subject to such
a restriction on transfer, whether upon initial issuance or upon any transfer
thereof, shall bear on their face a legend, prominently stamped or printed
thereon in capital letters of not less than 10-point size, reading as follows:

  "IT IS UNLAWFUL TO CONSUMMATE A SALE OR TRANSFER OF THIS SECURITY, OR ANY
  INTEREST THEREIN, OR TO RECEIVE ANY CONSIDERATION THEREFOR, WITHOUT THE PRIOR
  WRITTEN CONSENT OF THE COMMISSIONER OF CORPORATIONS OF THE STATE OF
  CALIFORNIA, EXCEPT AS PERMITTED IN THE COMMISSIONER'S RULES."

[Last amended effective January 21, 1988.]


        
      SPECIAL NOTICE FOR MASSACHUSETTS, MAINE AND NEBRASKA RESIDENTS ONLY

          In no event may a subscription for Units be accepted until at least 
five business days after the date the subscriber receives the Prospectus.
Residents of the States of Massachusetts, Maine and Nebraska who first received
the Prospectus only at the time of subscription may receive a refund of the
subscription amount upon request to the General Partners within five days of the
date of subscription.

                                      C-3


<PAGE>
 
                       STANDARD REGISTRATION REQUIREMENTS


     The following requirements have been established for the various forms of
registration.  Accordingly, complete Subscription Agreements and such supporting
material as may be necessary must be provided.

TYPE OF OWNERSHIP AND SIGNATURE(S) REQUIRED

1. INDIVIDUAL:  One signature required.

2. JOINT TENANTS WITH RIGHT OF SURVIVORSHIP:  All parties must sign.

3. TENANTS IN COMMON:  All parties must sign.

4. COMMUNITY PROPERTY:  Only one investor signature required.

5. PENSION OR PROFIT SHARING PLANS:  The trustee signs the Signature Page.

6. TRUST:  The trustee signs the Signature Page.  Provide the name of the trust,
   the name of the trustee and the name of the beneficiary.

7. PARTNERSHIP:  Identify whether the entity is a general or limited
   partnership.  The general partners must be identified and their signatures
   obtained on the Signature Page.  In the case of an investment by a general
   partnership, all partners must sign (unless a "managing partner" has been
   designated for the partnership, in which case he may sign on behalf of the
   partnership if a certified copy of the document granting him authority to
   invest on behalf of the partnership is submitted).

8. CORPORATION:  The Subscription Agreement must be accompanied by (1) a
   certified copy of the resolution of the Board of Directors designating the
   officer(s) of the corporation authorized to sign on behalf of the corporation
   and (2) a certified copy of the Board's resolution authorizing the
   investment.

9. IRA AND IRA ROLLOVERS:  Requires signature of authorized signer (e.g., an
   officer) of the bank, trust company, or other fiduciary.  The address of the
   trustee must be provided in order for the trustee to receive checks and other
   pertinent information regarding the investment.

10. KEOGH (HR 10):  Same rules as those applicable to IRAs.

11. UNIFORM GIFT TO MINORS ACT (UGMA) or UNIFORM TRANSFERS TO MINORS ACT (UTMA):
    The required signature is that of the custodian, not of the parent (unless
    the parent has been designated as the custodian).  Only one child is
    permitted in each investment under UGMA or UTMA.  In addition, designate the
    state under which the gift is being made.

                                      C-4


<PAGE>
 
     
             INSTRUCTIONS TO SUBSCRIPTION AGREEMENT SIGNATURE PAGE
           TO WELLS REAL ESTATE FUND XI, L.P. SUBSCRIPTION AGREEMENT     
<TABLE> 
<CAPTION>
________________________________________________________________________________________________________ 
<C>                      <S> 
INVESTOR                 PLEASE FOLLOW THESE INSTRUCTIONS CAREFULLY.  FAILURE TO DO SO MAY RESULT IN THE
INSTRUCTIONS             REJECTION OF YOUR SUBSCRIPTION.  ALL INFORMATION ON THE SUBSCRIPTION
                         AGREEMENT SIGNATURE PAGE SHOULD BE COMPLETED AS FOLLOWS:
________________________________________________________________________________________________________ 

    
1.  INVESTMENT           A minimum investment of $1,000 (100 Units) is required, except for certain states
                         which require a higher minimum investment.  A CHECK FOR THE FULL
                         PURCHASE PRICE OF THE UNITS SUBSCRIBED FOR SHOULD BE
                         MADE PAYABLE TO THE ORDER OF "THE BANK OF NEW YORK, AS
                         AGENT."  Investors who have satisfied the minimum purchase requirements in
                         Wells Real Estate Fund I, Wells Real Estate Fund II, Wells Real Estate Fund II-
                         OW, Wells Real Estate Fund III, L.P., Wells Real Estate Fund IV, L.P., Wells
                         Real Estate Fund V, L.P., Wells Real Estate Fund VI, L.P., Wells Real Estate
                         Fund VII, L.P., Wells Real Estate Fund VIII, L.P., Wells Real Estate Fund IX,
                         L.P. or Wells Real Estate Fund X, L.P. may invest as little as $25 (2.5 Units)
                         except for residents of Maine, Minnesota, Nebraska  or Washington. Units may be 
                         purchased only by persons meeting the standards set forth under the Section of 
                         the Prospectus entitled "SUITABILITY STANDARDS." Please indicate the state in 
                         which the sale was made.     
________________________________________________________________________________________________________ 
2.  CLASS STATUS OF      Please check the appropriate box to identify the status of Units (Class A or
    UNITS                Class B) desired.  These classes of Units entitle holders to different rights under
                         the Partnership Agreement.  For a more complete description of the differences
                         between the two classes of Units, see "DESCRIPTION OF THE UNITS" in the
                         Prospectus.  If electing Class A Status for some Units and Class B Status for the
                         remaining Units being purchased, please complete a separate Subscription
                         Agreement Signature Page for each class of Units.
________________________________________________________________________________________________________ 
3.  TYPE OF OWNERSHIP    Please check the appropriate box to indicate the type of entity or type of
                         individuals subscribing.
________________________________________________________________________________________________________ 
4.  REGISTRATION NAME    Please enter the exact name in which the Units are to be held.  For joint tenants
    AND ADDRESS          with right of survivorship or tenants in common, include the names of both
                         investors.  In the case of partnerships or corporations, include the name of an
                         individual to whom correspondence will be addressed.  Trusts should include the
                         name of the trustee.  All investors must complete the space provided for taxpayer
                         identification number or social security number.  By signing in Section 6, the
                         investor is certifying that this number is correct.  Enter the mailing address and
                         telephone numbers of the registered owner of this investment.  In the case of a
                         Qualified Plan or trust, this will be the address of the trustee.  Indicate the
                         birthdate and occupation of the registered owner unless the registered owner is a
                         partnership, corporation or trust.
________________________________________________________________________________________________________ 
5.  INVESTOR NAME AND    Complete this Section only if the investor's name and address is different from the
    ADDRESS              registration name and address provided in Section 4.  If the Units are registered in
                         the name of a trust, enter the name, address, telephone number, social security
                         number, birthdate and occupation of the beneficial owner of the trust.
________________________________________________________________________________________________________ 
6.  SUBSCRIBER           Please separately initial each representation made by the investor where indicated.
    SIGNATURES           Except in the case of fiduciary accounts, the investor may not grant any person a
                         power of attorney to make such representations on his or her behalf.  Each
                         investor must sign and date this Section.  If title is to be held jointly, all parties
                         must sign.  If the registered owner is a partnership, corporation or trust, a general
                         partner, officer or trustee of the entity must sign.  PLEASE NOTE THAT
                         THESE SIGNATURES DO NOT HAVE TO BE NOTARIZED.
________________________________________________________________________________________________________ 
</TABLE> 
                                      C-5


<PAGE>
 
<TABLE> 
<C>                      <S> 
 
    
7.  ADDITIONAL           Please check if you plan to make one or more additional investments in the
    INVESTMENTS          Partnership.  All additional investments must be in increments of at least $25 and,
                         unless otherwise indicated on a new Subscription Agreement Signature Page, you
                         will be deemed to have elected the same status of Units (Class A or Class B) you
                         check in Section 2. Additional investments by residents of Maine must be for the
                         minimum amounts stated under "SUITABILITY STANDARDS" in the Prospectus, and
                         residents of Maine must execute a new Subscription Agreement Signature Page to
                         make additional investments in the Partnership. If additional investments in the
                         Partnership are made, the investor agrees to notify the General Partners and the
                         Broker-Dealer named on the Subscription Agreement Signature Page in writing if at
                         any time he fails to meet the applicable suitability standards or he is unable to
                         make any other representations or warranties set forth in the Prospectus or the
                         Subscription Agreement. The investor acknowledges that the Broker-Dealer named in
                         the Subscription Agreement Signature Page may receive a commission not to exceed
                         7% of any such additional investments in the Partnership.     
________________________________________________________________________________________________________ 

    
8.  DISTRIBUTIONS        a.  DISTRIBUTION REINVESTMENT PLAN: By electing the
                             Distribution Reinvestment Plan, the investor elects to reinvest all          
                             distributions of Net Cash From Operations in the Partnership and to have     
                             the option in the future to invest Net Cash From Operations in limited       
                             partnerships sponsored by the General Partners or their Affiliates which     
                             have substantially identical investment objectives as the Partnership.       
                             Unless the General Partners are otherwise notified in writing, Units         
                             purchased pursuant to the Distribution Reinvestment Plan will initially be   
                             treated as Class A Status Units.  The investor agrees to notify the          
                             General Partners and the Broker-Dealer named on the Subscription             
                             Agreement Signature Page in writing if at any time he fails to meet the      
                             applicable suitability standards or he is unable to make any other           
                             representations and warranties as set forth in the Prospectus or             
                             Subscription Agreement or in the prospectus and subscription agreement       
                             of any future limited partnerships sponsored by the General Partners or      
                             their Affiliates.  The investor acknowledges that the Broker-Dealer named    
                             in the Subscription Agreement Signature Page may receive a commission        
                             not to exceed 7% of any reinvested distributions.                                  
 
                         b.  DISTRIBUTION ADDRESS: If cash distributions are to be sent to an
                             address other than that provided in Section 5 (i.e., a bank, brokerage
                             firm or savings and loan, etc.), please provide the name, account number
                             and address.
________________________________________________________________________________________________________ 
9.  BROKER-DEALER        This Section is to be completed by the Registered Representative.  Please insert
                         the Broker-Dealer number, the Registered Representative number and the Account
                         number on the first page of the Subscription Agreement Signature Page and
                         complete all BROKER-DEALER information contained in Section 9 including
                         suitability certification.  SIGNATURE PAGE MUST BE SIGNED BY AN
                         AUTHORIZED REPRESENTATIVE.
- ---------------------------------------------------------------------------------------------------------
</TABLE>

     The Subscription Agreement Signature Page, which has been delivered with
this Prospectus, together with a check for the full purchase price, should be
delivered or mailed to your Broker-Dealer.  Only original, completed copies of
Subscription Agreements can be accepted.  Photocopied or otherwise duplicated
Subscription Agreements cannot be accepted by the Partnership.

               IF YOU NEED FURTHER ASSISTANCE IN COMPLETING THIS
                      SUBSCRIPTION AGREEMENT SIGNATURE PAGE,
                           PLEASE CALL 1-800-448-1010

                                      C-6


<PAGE>
 
                                                Special Instructions:      

SEE PRECEDING PAGE
FOR INSTRUCTIONS
    
                        WELLS REAL ESTATE FUND XI, L.P.
                     SUBSCRIPTION AGREEMENT SIGNATURE PAGE     

1. -------INVESTMENT-----------------------------------------------------------
 
                                            MAKE INVESTMENT CHECK PAYABLE TO:
- ----------     ------------------                THE BANK OF NEW YORK,
# of Units      Total $ Invested                       AS AGENT
  (# Units x $10 = $ Invested)         [ ] Initial Investment (Minimum $1,000)
                                       [ ] Additional Investment (Minimum $25)
Minimum purchase $1,000 or 100 Units         State in which sale was made


2.  ------CLASS STATUS OF UNITS-------------------------------------------------
  Check appropriate box.
  If electing both Class A Status and Class B Status, please complete a separate
Signature page for each type of investment.
          [ ] CLASS A                          [ ] CLASS B
  (Entitled to first priority on distributions of cash flow from operations)
(Allocated certain tax deductions but no distributions of cash flow from
operations)

3.  ------TYPE OF OWNERSHIP-----------------------------------------------------
<TABLE> 
<S>                                         <C> 
    [ ] IRA (06)                            [ ] Individual (01)
    [ ] Keogh (10)                          [ ] Joint Tenants With Right of Survivorship (02)
    [ ] Qualified Pension Plan (11)         [ ] Community Property (03)
    [ ] Qualified Profit Sharing Plan (12)  [ ] Tenants in Common (04)
    [ ] Other Trust______________________   [ ] Custodian: A Custodian for
        For the Benefit of_______________       the Uniform Gift to Minors Act or the Uniform Transfers to Minors Act 
    [ ] Partnership (15)                        of the State of ________________(08)
                                            [ ] Other

4.  ------REGISTRATION NAME AND ADDRESS-------------------------------------------
 Please print name(s) in which Units are to be registered.  Include trust name if applicable.
 [ ] Mr      [ ] Mrs       [ ] Ms            [ ] MD     [ ] PhD         [ ] DDS      [ ] Other_________________
 
________________________________________________      Taxpayer Identification Number  Social Security Number
________________________________________________      [ ][ ]-[ ][ ][ ][ ][ ][ ][ ]    [ ][ ][ ]-[ ][ ]-[ ][ ][ ][ ]
________________________________________________
 
Street Address ____________________________________________________________________________________________________
or P.O. Box    ____________________________________________________________________________________________________
 
City __________________________________________  State_________________________________ Zip Code __________________
 
 
 
Home         (    )                                    Business      (    )
Telephone No.________________________________________  Telephone No._______________________________________________
 
 
Birthdate____________________________________________ Occupation __________________________________________________

5.  ------INVESTOR NAME AND ADDRESS--------------------------------------------------------------------------------
        (COMPLETE ONLY IF DIFFERENT FROM REGISTRATION NAME AND ADDRESS)
 [ ] Mr      [ ] Mrs       [ ] Ms            [ ] MD     [ ] PhD         [ ] DDS      [ ] Other_________________
 
________________________________________________      Social Security Number
________________________________________________      [ ][ ][ ]-[ ][ ]-[ ][ ][ ][ ]
________________________________________________
 
Street Address ____________________________________________________________________________________________________
or P.O. Box    ____________________________________________________________________________________________________
 
City __________________________________________  State_________________________________ Zip Code __________________
 
 
 
Home         (    )                                    Business      (    )
Telephone No.________________________________________  Telephone No._______________________________________________
 
 
Birthdate____________________________________________ Occupation __________________________________________________


___________________________________________________________________________________________________________________
                        (REVERSE SIDE MUST BE COMPLETED)
</TABLE> 


<PAGE>
 
     
<TABLE>  

<S>                                                                  <C> 
6.  ------SUBSCRIBER SIGNATURES------------------------------------------------------------------

  Please separately initial each of the representations below.  Except in the
  case of fiduciary accounts, you may not grant any person a power of attorney
  to make such representations on your behalf.  In order to induce the General
  Partners to accept this subscription, I hereby represent and warrant to you as
  follows:

                        (REVERSE SIDE MUST BE COMPLETED)
(a)  I have received the Prospectus and the Partnership Agreement.   ________    ________
                                                                     Initials    Initials 
 
(b)  I accept and agree to be bound by the terms and conditions of 
     the Partnership Agreement.                                      ________    ________
                                                                     Initials    Initials 


(c)  I have (i) a net worth (exclusive of home, home furnishings 
     and automobiles) of $150,000 or more; or (ii) a net worth 
     (as described above) of at least $45,000 and had during the 
     last tax year or estimate that I will have during the current 
     tax year a minimum of $45,000 annual gross income, or that I 
     meet the higher suitability requirements imposed by my state of
     primary residence as set forth in the Prospectus under
     "SUITABILITY STANDARDS."                                        ________    ________
                                                                     Initials    Initials 

(d)  If I am a California resident or if the Person to
     whom I subsequently propose to assign or transfer any
     Units is a California resident, I may not consummate a   
     sale or transfer of my Units, or any interest therein,
     or receive any consideration therefor, without the
     prior written consent of the Commissioner of the 
     Department of Corporations of the State of California, 
     except as permitted in the Commissioner's Rules, and I
     understand that my Units, or any document evidencing 
     my Units, will bear a legend reflecting the substance of 
     the foregoing understanding.                                   ________    ________
                                                                    Initials    Initials 

(e)  ARKANSAS AND TEXAS RESIDENTS ONLY: I am purchasing
     the Units for my own account and
     acknowledge that the investment is not liquid.                 ________    ________
                                                                    Initials    Initials 

  I declare that the information supplied above is true and correct and may be
  relied upon by the General Partners in connection with my investment as a
  Limited Partner in the Partnership.  Under penalties of perjury, by signing
  this Signature Page, I hereby certify that (a) I have provided herein my
  correct Taxpayer Identification Number, and (b) I am not subject to back-up
  withholding as a result of a failure to report all interest or dividends, or
  the Internal Revenue Service has notified me that I am no longer subject to
  back-up withholding.

_______________________________________     _______________________________________     ____________________
  Signature of Investor or Trustee          Signature of Joint Owner, if applicable            Date
        (MUST BE SIGNED BY TRUSTEE(S) IF IRA, KEOGH OR QUALIFIED PLAN.)

7.  ------ADDITIONAL INVESTMENTS-----------------------------------------------------
  Please check if you plan to make additional investments in the Partnership:  [ ]
  [If additional investments are made, please include social security number or
  other taxpayer identification number on your check.]
  [All additional investments must be made in increments of at least $25.]

8.  ------DISTRIBUTIONS--------------------------------------------------------------
  8a.  Check the following box to participate in the Distribution Reinvestment Plan:  [ ]

  8b.  Complete the following section only to direct distributions to a party
other than registered owner:
Name                        ______________________________________________________________
Account Number              ______________________________________________________________
Street Address or P.O. Box  ______________________________________________________________
City                        _________________________ State__________ Zip Code____________
 
9.  ------BROKER-DEALER----------------------------------------------------------------
                 (TO BE COMPLETED BY REGISTERED REPRESENTATIVE)

  The Broker-Dealer or authorized representative must sign below to complete
  order.  Broker-Dealer warrants that it is a duly licensed Broker-Dealer and
  may lawfully offer Units in the state designated as the investor's address or
  the state in which the sale was made, if different.  The Broker-Dealer or
  authorized representative warrants that he has reasonable grounds to believe
  this investment is suitable for the subscriber as defined in Section 3(b) of
  Appendix F and that he has informed subscriber of all aspects of liquidity and
  marketability of this investment as required by Section 4 of Appendix F
  (Attachment No. 1 to Dealer Agreement).

  Broker-Dealer Name   ________________________________ Telephone No.________________________
  Broker-Dealer Street ______________________________________________________________________
  Address or P.O. Box  ______________________________________________________________________
  City                 _________________________________ State____________Zip Code___________ 
 
  Registered
  Representative Name  __________________________________Telephone No._______________________
 
  Reg. Rep. Street
  Address or P.O. Box  ______________________________________________________________________ 
  City                 _________________________________ State____________Zip Code___________  
 
___________________________________________         _________________________________________
  Broker-Dealer Signature, if required                    Registered Representative Signature

Please mail completed Subscription Agreement (with all signatures) and check(s) made payable to
                       The Bank of New York, as Agent to:
                       WELLS INVESTMENT SECURITIES, INC.
                         800-448-1010  or 770-449-7800

          Overnight address:                                       Mailing Address:            
       3885 Holcomb Bridge Road                                     P.O. Box 926040             
       Norcross, Georgia 30092                                 Norcross, Georgia 30092-9209 


  FOR GENERAL PARTNER USE ONLY:
ACCEPTANCE BY GENERAL PARTNERS       Amount___________________________      Date___________________
Received and Subscription Accepted:  Check No.________________________      Certificate No.________
By:______________________________    Wells Real Estate Fund XI, L.P.
 
_____________________         ___________________________         _________________________
   Broker-Dealer #            Registered Representative #                 Account #
- ---------------------------------------------------------------------------------------------
</TABLE> 
     




<PAGE>
 
================================================================================
                               ALPHABETICAL INDEX
                                                                            Page
                                                                            ----
 
Additional Information..................................................     100
    
Compensation of the General Partners and Affiliates.....................      30

Conflicts of Interest...................................................      32
                                                                              
Custodial Agency Agreement..............................................      55
     
Description of the Units................................................      24
         
Distributions and Allocations...........................................      88
         
Estimated Use of Proceeds...............................................      28
    
Experts.................................................................      99

Federal Income Tax Consequences.........................................      62
     
Fiduciary Duty of the General Partners..................................      36
         
Glossary................................................................     100
         
Investment by Tax-Exempt Entities and ERISA
     Considerations.....................................................      57
     
Investment Objectives and Criteria......................................      46
         
Legal Opinions..........................................................      99
     
Management..............................................................      42
    
Management's Discussion and Analysis of Financial     
     Condition and Results of Operations................................      57

Plan of Distribution....................................................      94
          
Prior Performance Summary...............................................      37
    
Real Property Investments...............................................      56
     
Reports to Investors....................................................      93
     
Risk Factors............................................................       7

Suitability Standards...................................................      20
     
Summary of the Offering.................................................       1
    
Summary of Partnership Agreement........................................      79

Supplemental Sales Material.............................................      99
     
===========================================================================

============================================================================
    
UNTIL MARCH 31, 1998 (90 DAYS AFTER THE DATE OF THIS PROSPECTUS), ALL DEALERS
EFFECTING TRANSACTIONS IN THE REGISTERED SECURITIES, WHETHER OR NOT
PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS.
THIS IS IN ADDITION TO THE OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS WHEN
ACTING AS SOLICITING DEALERS.     

                           -------------------------

NO PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY
REPRESENTATIONS IN CONNECTION WITH THE OFFER CONTAINED IN THIS PROSPECTUS UNLESS
PRECEDED OR ACCOMPANIED BY THIS PROSPECTUS, NOR HAS ANY PERSON BEEN AUTHORIZED
TO GIVE ANY INFORMATION OR TO MAKE ANY REPRESENTATIONS OTHER THAN THOSE
CONTAINED IN THIS PROSPECTUS IN CONNECTION WITH THE OFFER CONTAINED IN THIS
PROSPECTUS, AND, IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATIONS MUST NOT
BE RELIED UPON.  THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER OR SOLICITATION IN
ANY JURISDICTION TO ANY PERSON TO WHOM IT IS UNLAWFUL TO MAKE SUCH OFFER OR
SOLICITATION IN SUCH JURISDICTION.  NEITHER THE DELIVERY OF THIS PROSPECTUS NOR
ANY SALE MADE HEREUNDER SHALL UNDER ANY CIRCUMSTANCES CREATE AN IMPLICATION THAT
THERE HAS BEEN NO CHANGE IN THE AFFAIRS OF THE PARTNERSHIP OR THE GENERAL
PARTNERS SINCE THE DATE HEREOF.  HOWEVER, IF ANY MATERIAL CHANGE OCCURS WHILE
THIS PROSPECTUS IS REQUIRED BY LAW TO BE DELIVERED, THIS PROSPECTUS WILL BE
AMENDED OR SUPPLEMENTED ACCORDINGLY.

                           -------------------------
         
                        WELLS REAL ESTATE FUND XI, L.P.

                         MINIMUM OFFERING OF $1,250,000
         
                           --------------------------
                                   PROSPECTUS
                           --------------------------

                                WELLS INVESTMENT
                                SECURITIES, INC.

    
                               DECEMBER 31, 1997     


================================================================================


<PAGE>
 
                        WELLS REAL ESTATE FUND XI, L.P.

             SUPPLEMENT NO. 1 DATED APRIL 1, 1998 TO THE PROSPECTUS
                            DATED DECEMBER 31, 1997


     This document supplements, and should be read in conjunction with, the
Prospectus of Wells Real Estate Fund XI, L.P. dated December 31, 1997 (the
"Prospectus").  Unless otherwise defined herein, capitalized terms used in this
Supplement shall have the same meanings as set forth in the Prospectus.

     The purpose of this Supplement is to describe the following:

        (i) The status of the offering of units of limited partnership interest
(the "Units") in Wells Real Estate Fund XI, L.P. (the "Partnership");

       (ii) Updated Financial Statements contained in Appendix I to the
Prospectus and Prior Performance Tables included as Exhibit A to the Prospectus;
and

      (iii) Revisions to the "MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS" and "EXPERTS" sections of the
Prospectus.

STATUS OF THE OFFERING

     Pursuant to the Prospectus, the offering of Units in the Partnership
commenced December 31, 1997.  The Partnership commenced operations on March 3,
1998, upon the acceptance of subscriptions for the minimum offering of
$1,250,000 (125,000 Units).  As of March 10, 1998, the Partnership had raised a
total of $1,742,818 in offering proceeds (174,282 Units), comprised of
$1,391,634 raised from the sale of Class A Status Units (139,164 Class A Status
Units) and $351,184 raised from the sale of Class B Status Units (35,118 Class B
Status Units).

FINANCIAL STATEMENTS AND PRIOR PERFORMANCE TABLES

     Balance Sheets of Wells Real Estate Fund XI, L.P. as of December 31, 1997
and 1996 and the financial statements of Wells Partners, L.P. and Wells Capital,
Inc. and Subsidiaries as of December 31, 1997 and 1996, and for each of the
years in the two year period ended December 31, 1997, are included in Appendix I
to this Supplement.

     Prior Performance Tables dated as of December 31, 1997 are included as
Exhibit A to this Supplement.


MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS

     The information contained on page 57 in the "MANAGEMENT'S DISCUSSION AND
ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS" section of the
Prospectus is revised as of the date of this Supplement by the deletion of the
first paragraph of that section and the insertion of the following paragraph in
lieu thereof:

          Wells Real Estate Fund XI, L.P. (the "Partnership") commenced
     operations on March 3, 1998, upon the acceptance of subscriptions for the
     minimum offering of $1,250,000 (125,000 Units).  As of March 10, 1998, the
     Partnership had raised a total of $1,742,818 in offering proceeds (174,282
     Units), comprised of $1,391,634 raised from the sale of Class A Status
     Units (139,164 Class A Status Units) and $351,184 raised from the sale of
     Class B Status Units (35,118 Class B Status Units).  After the payment of
     $60,999 in Acquisition and Advisory Fees, and the payment of $217,852
     selling commissions and organizational and offering expenses, as of March
     10, 1998, the Partnership was holding net offering proceeds of $1,463,967
     available for investment in properties.


<PAGE>
 
EXPERTS

     The information contained on pages 99 and 100 in the "EXPERTS" section of
the Prospectus is revised as of the date of this Supplement by the insertion of
the following sentence at the end of the first paragraph under the subheading
"Audited Financial Statements":

          The balance sheets of Wells Real Estate Fund XI, L.P. as of December
     31, 1997 and 1996 and the financial statements of Wells Partners, L.P. and
     Wells Capital, Inc. and Subsidiaries as of December 31, 1997 and 1996, and
     for each of the years in the two year period ended December 31, 1997,
     included in Appendix I to Supplement No. 1 to this Prospectus and elsewhere
     in the Registration Statement, have been audited by Arthur Andersen LLP,
     independent public accountants, as indicated in their reports with respect
     thereto, and are included herein in reliance upon the authority of said
     firm as experts in giving said reports.

                                       2

<PAGE>
 
                                                                      APPENDIX I

                         INDEX TO FINANCIAL STATEMENTS
<TABLE>
<CAPTION>
 
                                                                                          Page
                                                                                          ----
<S>                                                                                       <C>
 
WELLS PARTNERS, L.P.
   Audited Financial Statements
      Report of Independent Public Accountants                                             I-1
      Balance Sheets as of December 31, 1997 and 1996                                      I-2
      Statements of Loss for the years ended December 31, 1997 and 1996                    I-3
      Statements of Partners' Capital for the years ended December 31, 1997 and 1996       I-4
      Statements of Cash Flows for the years ended December 31, 1997 and 1996              I-5
      Notes to Financial Statements                                                        I-6
      Schedule I - Market Value of Investment in Partnerships (Unaudited)                  I-8
 
WELLS CAPITAL, INC. AND SUBSIDIARIES
   Audited Financial Statements
      Report of Independent Public Accountants                                             I-9
      Consolidated Balance Sheets as of December 31, 1997 and 1996                        I-10
      Consolidated Statements of (Loss) Income for the years ended December
      31, 1997 and 1996                                                                   I-11
      Consolidated Statements of Stockholder's Equity for the years ended
      December 31, 1997 and 1996                                                          I-12
      Consolidated Statements of Cash Flows for the years ended December 31,
      1997 and 1996                                                                       I-13
      Notes to Consolidated Financial Statements                                          I-14
 
WELLS REAL ESTATE FUND XI, L.P.
   Audited Balance Sheets
      Report of Independent Public Accountants                                            I-19
      Balance Sheets as of December 31, 1997 and 1996                                     I-20
      Notes to Balance Sheets                                                             I-21
 
</TABLE>


<PAGE>
 
                      [LETTERHEAD OF ARTHUR ANDERSEN LLP]

                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
                                        



To the Partners of
Wells Partners, L.P.:

We have audited the accompanying balance sheets of WELLS PARTNERS, L.P. (a
Georgia limited partnership) as of December 31, 1997 and 1996 and the related
statements of loss, partners' capital, and cash flows for the years then ended.
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 generally accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as 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 Partners, L.P. as of
December 31, 1997 and 1996 and the results of its operations and its cash flows
for the years then ended in conformity with generally accepted accounting
principles.

Our audits were made for the purpose of forming an opinion on the basic
financial statements taken as a whole.  Schedule I, market value of investment
in partnerships, is presented for purposes of additional analysis and is not a
required part of the basic financial statements.  This information has not been
subjected to the auditing procedures applied in our audits of the basic
financial statements and, accordingly, we express no opinion on it.



                                              /s/ ARTHUR ANDERSEN LLP



Atlanta, Georgia
January 9, 1998

                                      I-1

<PAGE>
 
                              WELLS PARTNERS, L.P.

                        (A GEORGIA LIMITED PARTNERSHIP)


                                 BALANCE SHEETS

                           DECEMBER 31, 1997 AND 1996



                                     ASSETS
                                        
<TABLE>
<CAPTION>
                                                                                   1997           1996
                                                                                ---------       ---------
<S>                                                                             <C>             <C>
CASH                                                                            $      70       $      70
 
INVESTMENT IN PARTNERSHIPS                                                        127,665         128,618
                                                                                ---------       ---------  
       Total assets                                                             $ 127,735       $ 128,688
                                                                                =========       =========
                                                                                
COMMITMENTS AND CONTINGENCIES
 
 
                               PARTNERS' CAPITAL
 
GENERAL PARTNER                                                                 $   6,761       $   6,771
 
LIMITED PARTNERS                                                                  120,974         121,917
                                                                                ---------       ---------  
       Total partners' capital                                                  $ 127,735       $ 128,688
                                                                                =========       ========= 
</TABLE>

      The accompanying notes are an integral part of these balance sheets.

                                      I-2

<PAGE>
 
                              WELLS PARTNERS, L.P.

                        (A GEORGIA LIMITED PARTNERSHIP)

                               STATEMENTS OF LOSS

                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996




<TABLE>
<CAPTION>
                                                                                        1997         1996
                                                                                      --------     --------     
<S>                                                                                   <C>          <C>
EQUITY IN LOSS OF PARTNERSHIPS                                                        $   953      $  1,126
                                                                                      =======      ========
</TABLE>



        The accompanying notes are an integral part of these statements.

                                      I-3

<PAGE>
 
                              WELLS PARTNERS, L.P.

                        (A GEORGIA LIMITED PARTNERSHIP)


                        STATEMENTS OF PARTNERS' CAPITAL

                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996




<TABLE>
<CAPTION>
                                                                     GENERAL         LIMITED
                                                                     PARTNER         PARTNERS          TOTAL
                                                                     -------        ---------        --------- 
<S>                                                             <C>             <C>              <C>
BALANCE AT DECEMBER 31, 1995                                         $ 5,982        $ 123,032        $ 129,014
 
 Capital contribution                                                    800                0              800
 Net loss                                                                (11)          (1,115)          (1,126)
                                                                     -------        ---------        --------- 
BALANCE AT DECEMBER 31, 1996                                           6,771          121,917          128,688
 
 Net loss                                                                (10)            (943)            (953)
                                                                     -------        ---------        --------- 
BALANCE AT DECEMBER 31, 1997                                         $ 6,761        $ 120,974        $ 127,735
                                                                     =======        =========        =========    
</TABLE>


        The accompanying notes are an integral part of these statements.

                                      I-4

<PAGE>
 
                              WELLS PARTNERS, L.P.

                        (A GEORGIA LIMITED PARTNERSHIP)


                            STATEMENTS OF CASH FLOWS

                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996




<TABLE>
<CAPTION>
                                                                                       1997          1996
                                                                                     --------      --------
<S>                                                                                  <C>           <C>      
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net loss                                                                             $ (953)      $ (1,126)
 Adjustment to reconcile net loss to net cash used by operating activities:
     Equity in loss of partnerships                                                      953          1,126
                                                                                      ------       --------
       Net cash used by operating activities                                               0              0
 
CASH FLOWS USED IN INVESTING ACTIVITIES:
 Investment in limited partnership                                                         0           (800)
 
CASH FLOWS PROVIDED BY FINANCING ACTIVITIES:
 General partner contributions                                                             0            800
                                                                                      ------       --------
NET CHANGE IN CASH                                                                         0              0
 
CASH AT BEGINNING OF YEAR                                                                 70             70
                                                                                      ------       -------- 
CASH AT END OF YEAR                                                                   $   70       $     70
                                                                                      ======       ========
</TABLE>

        The accompanying notes are an integral part of these statements.

                                      I-5

<PAGE>
 
                              WELLS PARTNERS, L.P.

                        (A GEORGIA LIMITED PARTNERSHIP)


                         NOTES TO FINANCIAL STATEMENTS

                           DECEMBER 31, 1997 AND 1996



 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


    ORGANIZATION AND BUSINESS

    Wells Partners, L.P. (the "Partnership") is a limited partnership under the
    laws of the state of Georgia. The general partner is Wells Capital, Inc.
    ("Wells Capital"), a Georgia corporation. The Partnership serves as the
    general partner in several affiliated limited partnerships. The Partnership
    is currently a general partner in Wells Real Estate Fund IV, L.P., Wells
    Real Estate Fund V, L.P., Wells Real Estate Fund VI, L.P., Wells Real Estate
    Fund VII, L.P., Wells Real Estate Fund VIII, L.P., Wells Real Estate Fund
    IX, L.P. ("Fund IX"), Wells Real Estate Fund X, L.P. ("Fund X"), and Wells
    Real Estate Fund XI, L.P. ("Fund XI"), collectively referred to as the
    "Funds". The Partnership also owns limited partnership interests in Beaver
    Ruin--Arc Way, Ltd. ("Beaver Ruin") and Carter Boulevard, Ltd. ("Carter
    Boulevard").

    Although, as set forth above, the Partnership is a general partner in the
    Funds, Wells Capital performs certain administrative services for the Funds
    on behalf of the Partnership.

    USE OF ESTIMATES

    The preparation of financial statements in conformity with generally
    accepted accounting principles requires management to make estimates and
    assumptions that affect the reported amounts of assets and liabilities and
    disclosure of contingent assets and liabilities at the date of the financial
    statements and the reported amounts of revenues and expenses during the
    reporting period. Actual results could differ from those estimates.

    INCOME TAXES

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

 2. INVESTMENT IN PARTNERSHIPS

    The Partnership does not control the Funds, Beaver Ruin, or Carter
    Boulevard; however, it does exercise significant influence. Accordingly,
    investment in partnerships is recorded using the equity method of
    accounting. Each of the partnerships in which the Partnership invests,
    except for Beaver Ruin and Carter Boulevard, has been formed with the
    purpose to acquire and operate commercial real properties, including both
    properties which are to be developed or are under development and properties
    which are newly constructed or have operating histories. Beaver Ruin and
    Carter Boulevard were formed to acquire and eventually sell the Beaver Ruin
    and Carter Boulevard 

                                      I-6

<PAGE>
 
    properties. The Partnership's investment in partnerships at December 31,
    1997 and 1996 includes the following:

<TABLE>
<CAPTION>
                                                                                             1997            1996       
                                                                                          ---------       ---------     
                  <S>                                                                     <C>             <C>           
                  18.8% ownership interest in Beaver Ruin                                 $  81,529       $  81,781     
                  51.27% ownership interest in Carter Boulevard                                                         
                                                                                             45,535          45,873     
                  Fund IX                                                                         0             164     
                  Fund X                                                                        201             400     
                  Fund XI                                                                       400             400     
                                                                                          ---------       ---------     
                                                                                          $ 127,665       $ 128,618     
                                                                                          =========       =========      
</TABLE>

    The assets of Beaver Ruin consist primarily of a parcel of undeveloped land.
    The assets of Carter Boulevard are comprised primarily of an investment in
    Beaver Ruin. Carter Boulevard's ownership interest in Beaver Ruin is 12.3%.
    Wells Capital is also one of the general partners of Beaver Ruin.

    Fund IX owns all of its properties through an investment in two joint
    ventures which, as of December 31, 1997, owned an interest in five office
    buildings.

    Fund X owns an office building through an investment in a joint venture as
    of December 31, 1997.

    Fund XI had no operations during the year ended December 31, 1997.

    The Partnership is entitled to share in the allocation of cash distributions
    and net income (loss) of the Funds based on the ownership percentages
    outlined in the partnership agreements.

 3. INCOME TAXES

    The Partnership will not request a ruling from the Internal Revenue Service
    to the effect that it will be treated as a partnership and not an
    association taxable as a corporation for federal income tax purposes. The
    Partnership has requested an opinion of legal counsel as to its tax status
    but such an opinion is not binding upon the Internal Revenue Service.

 4. COMMITMENTS AND CONTINGENCIES

    Management, after consultation with counsel, is not aware of any significant
    litigation or claims against the Partnership.  In the normal course of
    business, the Partnership may be subject to litigation or claims.

                                      I-7

<PAGE>
 
                              WELLS PARTNERS, L.P.

                        (A GEORGIA LIMITED PARTNERSHIP)


                   MARKET VALUE OF INVESTMENT IN PARTNERSHIPS

                            AS OF DECEMBER 31, 1997

                                  (UNAUDITED)
                                        




<TABLE>

<S>  <C>                                                                     <C>

*    18.8% OWNERSHIP INTEREST IN BEAVER RUIN ARC WAY, LTD.                   $   752,000                   
                                                                                                           
*    51.27% OWNERSHIP INTEREST IN CARTER BOULEVARD, LTD.                         252,000                   
                                                                                                           
     OWNERSHIP INTEREST IN WELLS REAL ESTATE FUND X, L.P.                            201                   
                                                                                                           
     OWNERSHIP INTEREST IN WELLS REAL ESTATE FUND XI, L.P.                           400                   
                                                                             -----------
                                                                             $ 1,004,601
                                                                             ===========
</TABLE>



       *The market value of the undeveloped land owned by Beaver Ruin and Carter
        Boulevard is based on an appraisal by an outside party.

         The accompanying notes are an integral part of this schedule.

                                      I-8

<PAGE>
 
                      [LETTERHEAD OF ARTHUR ANDERSEN LLP]

                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
                                        



To the Stockholder of
Wells Capital, Inc.:

We have audited the accompanying consolidated balance sheets of WELLS CAPITAL,
INC. (a Georgia corporation) AND SUBSIDIARIES as of December 31, 1997 and 1996
and the related consolidated statements of (loss) income, stockholder's equity,
and cash flows for the years then ended.  These financial statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as 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 Capital, Inc. and
subsidiaries as of December 31, 1997 and 1996 and the results of their
operations and their cash flows for the years then ended in conformity with
generally accepted accounting principles.



                                             /s/ ARTHUR ANDERSEN LLP



Atlanta, Georgia
January 9, 1998

                                      I-9

<PAGE>
 
                      WELLS CAPITAL, INC. AND SUBSIDIARIES


                          CONSOLIDATED BALANCE SHEETS

                           DECEMBER 31, 1997 AND 1996



                                     ASSETS

<TABLE>
<CAPTION>
                                                                                1997             1996
                                                                            -----------       ----------- 
<S>                                                                         <C>               <C> 
CURRENT ASSETS:
 Cash                                                                       $   313,093       $   148,873
 Due from affiliates                                                            360,023           872,843
 Other receivables                                                                    0            31,300
                                                                            -----------       -----------
       Total current assets                                                     673,116         1,053,016
 
DEFERRED OFFERING COSTS                                                         328,333                 0
 
INVESTMENT IN PARTNERSHIPS                                                       16,898            16,995
                                                                            -----------       -----------
       Total assets                                                         $ 1,018,347       $ 1,070,011
                                                                            ===========       ===========
 
 
                     LIABILITIES AND STOCKHOLDER'S EQUITY
 
LIABILITIES:
 Accounts payable                                                           $    34,621       $   204,340
 Due to affiliates                                                              579,638                 0
                                                                            -----------       -----------
       Total liabilities                                                        614,259           204,340
                                                                            -----------       ----------- 
COMMITMENTS AND CONTINGENCIES
 
STOCKHOLDER'S EQUITY:
 Common stock, $1 par value; 100,000 shares authorized, 600 shares
  issued and outstanding                                                            600               600
 
 Contributed capital                                                            306,541           306,541
 Retained earnings                                                               96,947           558,530
                                                                            -----------       -----------
       Total stockholder's equity                                               404,088           865,671 
                                                                            -----------       -----------
       Total liabilities and stockholder's equity                           $ 1,018,347       $ 1,070,011
                                                                            ===========       ===========
</TABLE>


The accompanying notes are an integral part of these consolidated balance
sheets.

                                      I-10

<PAGE>
 
                      WELLS CAPITAL, INC. AND SUBSIDIARIES


                    CONSOLIDATED STATEMENTS OF (LOSS) INCOME

                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996




<TABLE>
<CAPTION>
                                                                                1997              1996
                                                                            -----------        ----------- 
<S>                                                                         <C>                <C> 
REVENUES:
 Acquisition and advisory fees                                              $ 1,085,157        $ 1,608,952
 Equity in loss of limited partnerships                                             (10)                 0
                                                                            -----------        -----------   
                                                                              1,085,147          1,608,952
EXPENSES:
 Salaries and wages                                                           1,086,698            811,754
 Occupancy                                                                       24,277             26,484
 General and administrative                                                     435,755            281,852
                                                                            -----------        -----------    
                                                                              1,546,730          1,120,090
                                                                            -----------        -----------   
NET (LOSS) INCOME                                                           $  (461,583)       $   488,862
                                                                            ===========        ===========
</TABLE>


 The accompanying notes are an integral part of these consolidated statements.

                                      I-11

<PAGE>
 
                      WELLS CAPITAL, INC. AND SUBSIDIARIES


                CONSOLIDATED STATEMENTS OF STOCKHOLDER'S EQUITY

                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996




<TABLE>
<CAPTION>
                                                    COMMON STOCK                                                       TOTAL
                                                --------------------        CONTRIBUTED         RETAINED          STOCKHOLDER'S
                                                SHARES        AMOUNT          CAPITAL           EARNINGS             EQUITY
                                                --------------------        -----------        ----------         -------------
<S>                                             <C>            <C>          <C>                <C>                <C>
BALANCE, DECEMBER 31, 1995                        600          $ 600          $ 306,541        $   69,668            $  376,809
 
 Net income                                         0              0                  0           488,862               488,862
                                                -----          -----          ---------        ----------            ---------- 
BALANCE, DECEMBER 31, 1996                        600            600            306,541           558,530               865,671
 
 Net loss                                           0              0                  0          (461,583)             (461,583)
                                                -----          -----          ---------        ----------            ---------- 
BALANCE, DECEMBER 31, 1997                        600          $ 600          $ 306,541         $  96,947             $ 404,088
                                                =====          =====          =========         =========             =========
</TABLE>


 The accompanying notes are an integral part of these consolidated statements.

                                      I-12

<PAGE>
 
                      WELLS CAPITAL, INC. AND SUBSIDIARIES


                     CONSOLIDATED STATEMENTS OF CASH FLOWS

                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996




<TABLE>
<CAPTION>
                                                                                  1997             1996
                                                                               ----------        ----------  
<S>                                                                            <C>               <C> 
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net (loss) income                                                             $ (461,583)       $  488,862
                                                                               ----------        ---------- 
 Adjustments to reconcile net (loss) income to net cash provided by
  operating activities:
     Equity in loss of limited partnerships                                            10                 0
     Changes in assets and liabilities:
       Due from affiliates                                                        512,820          (566,614)
       Deferred offering costs                                                   (328,333)                0
       Other receivables                                                           31,300           (22,767)
       Accounts payable                                                          (169,719)          119,447
       Due to affiliates                                                          579,638                 0
                                                                               ----------        ---------- 
         Total adjustments                                                        625,716          (469,934)
                                                                               ----------        ---------- 
         Net cash provided by operating activities                                164,133            18,928
                                                                               ----------        ---------- 
CASH FLOWS FROM INVESTING ACTIVITIES:
 Distributions from limited partnerships                                               87               288
 Additional investment in limited partnerships                                          0              (800)
                                                                               ----------        ---------- 
         Net cash provided by (used in) investing activities                           87              (512)
                                                                               ----------        ---------- 
NET INCREASE IN CASH                                                              164,220            18,416
 
CASH AT BEGINNING OF YEAR                                                         148,873           130,457
                                                                               ----------        ---------- 
CASH AT END OF YEAR                                                            $  313,093        $  148,873
                                                                               ==========        ==========
</TABLE>

 The accompanying notes are an integral part of these consolidated statements.

                                      I-13

<PAGE>
 
                      WELLS CAPITAL, INC. AND SUBSIDIARIES


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


                           DECEMBER 31, 1997 AND 1996


 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    ORGANIZATION AND BUSINESS

    Wells Capital, Inc. (the "Company") was organized on April 18, 1984 as a
    corporation under the Georgia Business Corporation Code. The Company is
    primarily in the business of serving as a general partner in public limited
    partnerships. As a general partner, the Company performs certain
    administrative services for the Wells Real Estate Funds, such as accounting
    and other administration, and incurs the related expenses. Such expenses are
    allocated among the various Wells Real Estate Funds based on time spent on
    each fund by individual administrative personnel. The sole stockholder of
    the Company is Leo F. Wells, III.

    The Company is a general partner in Wells Real Estate Fund I ("Fund I"),
    Wells Real Estate Fund II ("Fund II"), Wells Real Estate Fund II-OW ("Fund
    II-OW"), and Wells Real Estate Fund III, L.P. ("Fund III"), all of which are
    Georgia public limited partnerships, and Wells Partners, L.P. ("Wells
    Partners"), a Georgia limited partnership. The Company is also a limited
    partner in Fund I and Fund II. The Company does not have control over the
    operations of these partnerships; however, it does exercise significant
    influence. Accordingly, investment in partnerships is recorded using the
    equity method of accounting. Each of the partnerships, except for Wells
    Partners, has been formed to acquire and operate commercial real properties,
    including both properties which are to be developed or are under development
    and properties which are newly constructed or have operating histories.
    Wells Partners was formed during 1990 to act as a general partner for all
    other Wells Real Estate Funds. Wells Partners serves as a general partner
    for Wells Real Estate Fund IV, L.P. ("Fund IV"), Wells Real Estate Fund V,
    L.P. ("Fund V"), Wells Real Estate Fund VI, L.P. ("Fund VI"), Wells Real
    Estate Fund VII, L.P. ("Fund VII"), Wells Real Estate Fund VIII, L.P. ("Fund
    VIII"), Wells Real Estate Fund IX, L.P. ("Fund IX"), Wells Real Estate Fund
    X, L.P. ("Fund X"), and Wells Real Estate Fund XI, L.P. ("Fund XI"). Funds
    IV, V, VI, VII, VIII, IX, X and XI have the same investment objectives as
    Funds I, II, II-OW, and III.

    During 1997, the Company became the sole shareholder in Wells Real Estate
    Investment Trust, Inc. ("Wells REIT"), a Maryland corporation, that intends
    to qualify as a real estate investment trust, as well as the sole
    shareholder in Wells S&P REIT Index Fund ("Mutual Fund"). The Mutual Fund's
    objective is to provide investment results corresponding to the performance
    of the S&P Real Estate Investment Trust Composite Price Index (the "Index").
    Wells REIT and Mutual Fund are in the initial stages of formation; neither
    entity had operations during 1997. Since the Company owns 100% of Wells REIT
    and Mutual Fund, these entities have been consolidated in the Company's
    financial statements, and the accompanying balance sheet includes all assets
    and liabilities of Wells REIT and Mutual Fund. All intercompany transactions
    and balances have been eliminated.

                                      I-14

<PAGE>
 
    USE OF ESTIMATES
 
    The preparation of financial statements in conformity with generally
    accepted accounting principles requires management to make estimates and
    assumptions that affect the reported amounts of assets and liabilities and
    disclosure of contingent assets and liabilities at the date of the financial
    statements and the reported amounts of revenues and expenses during the
    reporting period. Actual results could differ from those estimates.

    INCOME TAXES

    The Company elected to be treated as an S corporation effective January 1,
    1987. No provision for income taxes is recorded, as any income tax liability
    is the responsibility of the stockholder.

    RECLASSIFICATIONS

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

 2. RELATED-PARTY TRANSACTIONS

    The Company is entitled to share in the allocation of cash distributions and
    net income (loss) from the Wells Real Estate Funds based on the percentages
    outlined in the partnership agreements. The Company, as general partner,
    paid all the organization and offering expenses for Fund I, Fund II, Fund 
    II-OW, and Fund III and was reimbursed pursuant to the partnership 
    agreements, which provided that the partnerships could reimburse the Company
    up to 5% of total limited partners' contributions in organization and
    offering expenses. The Company also paid, or is currently paying, on behalf
    of Wells Partners, the organization and offering expenses for Fund IV, Fund
    V, Fund VI, Fund VII, Fund VIII, Fund IX, Fund X, and Fund XI. Pursuant to
    the partnership agreements of Fund IV, Fund V, and Fund XI, these three
    partnerships can only pay up to 3% of total limited partners' contributions
    in organization and offering expenses. The remaining partnerships can
    reimburse the Company up to 5% of total limited partners' contributions in
    organization and offering costs pursuant to the partnership agreements.

    During the years ended December 31, 1997 and 1996, the Company paid
    organization and offering costs related to Fund VIII of $0 and $64,620,
    respectively. As of December 31, 1996, the Company had a receivable for
    unreimbursed acquisition and advisory fees (Note 4) related to Fund VIII
    totaling $152,501, which is included in due from affiliates; the entire
    receivable was collected during 1997. During 1997 and 1996, the Company
    expensed $0 and $66,684, respectively, of organization and offering costs
    related to Fund VIII, which exceeded the 5% reimbursement limitation.

                                      I-15

<PAGE>
 
    During the years ended December 31, 1997 and 1996, the Company paid
    organization and offering costs related to Fund IX of $24,486 and
    $1,785,104, respectively, of which $5,938 and $84,800, respectively, was
    paid to related parties. As of December 31, 1996, the Company had a
    receivable for unreimbursed organization and offering costs and acquisition
    and advisory fees (Note 4) related to Fund IX totaling $422,996, which is
    included in due from affiliates; the entire receivable was collected during
    1997. During 1997 and 1996, the Company expensed $24,486 and $73,296,
    respectively, of organization and offering costs related to Fund IX, which
    exceeded the 5% reimbursement limitation.

    During the years ended December 31, 1997 and 1996, the Company paid
    organization and offering costs related to Fund X of $1,516,779 and $97,691,
    respectively, of which $23,961 and $0, respectively, was paid to related
    parties. As of December 31, 1997 and 1996, the Company had a receivable for
    unreimbursed organization and offering costs and acquisition and advisory
    fees (Note 4) related to Fund X totaling $105,008 and $97,691, respectively,
    which is included in due from affiliates. During 1997 and 1996, the Company
    expensed $258,023 and $0, respectively, of organization and offering costs
    related to Fund X which exceeded the 5% reimbursement limitation.

    During the years ended December 31, 1997 and 1996, the Company paid
    organization and offering costs related to Fund XI of $109,442 and $84,578,
    respectively, none of which was paid to related parties. As of December 31,
    1997 and 1996, the Company had a receivable for unreimbursed organization
    and offering costs related to Fund XI of $194,020 and $84,578, respectively,
    which is included in due from affiliates. Fund X and Fund XI filed a
    registration statement with the Securities and Exchange Commission ("SEC")
    for the offering and sale of their limited partnership units, which became
    effective on December 31, 1996. Amendments to the registration statement
    covering only Fund XI were filed with the SEC during 1997 and were declared
    effective by the SEC on December 31, 1997. In order for the Company to be
    reimbursed for any portion of these expenses, Fund XI will need to receive
    approximately $1,250,000 in limited partners' contributions. At this time,
    the Company believes that all of the foregoing organization and offering
    expenses will be reimbursed.

    Due from affiliates at December 31, 1997 and 1996 represents primarily
    organization and offering expenses and acquisition and advisory fees paid by
    the Company on behalf of Fund VIII, Fund IX, Fund X, and Fund XI. In
    addition, Wells Investment Securities, Inc. agreed to reimburse the Company
    for a portion of Fund IX's organization and offering expenses totaling
    $104,037, which is included in due from affiliates at December 31, 1996. The
    remaining due from affiliates represents operating expenses paid by the
    Company on behalf of the affiliates and receivable from the Company's
    shareholder. The following is a detail of due from affiliates at December
    31:

<TABLE>
<CAPTION>
                                                                           1997            1996
                                                                         ---------      ----------
               <S>                                                       <C>             <C>
               Fund VIII                                                 $       0       $ 152,501
               Fund IX                                                           0         422,996
               Fund X                                                      105,008          97,691
               Fund XI                                                     194,020          84,578
               Wells Management Company, Inc.                                    0           2,113
               Wells Investment Securities, Inc.                                 0         104,037
               Shareholder                                                  60,000               0
               Other affiliates                                                995           8,927
                                                                         ---------       ---------
                                                                         $ 360,023       $ 872,843
                                                                         =========       =========
</TABLE>

    Due to affiliates includes advances from Wells Management Company, Inc., an
    affiliate of the Company. Of these advances, $279,638 was used to fund the
    general operations of the Company, and the remaining $300,000 was used to
    fund the Company's investment in Wells REIT and Mutual Fund. The Company
    anticipates repaying the entire obligation to Wells Management Company, Inc.
    during 1998.

    The Company's capital contribution to Wells REIT and Mutual Fund was
    $201,000 and $100,000, respectively, which is included in cash in the
    accompanying balance sheet. Certain regulations require the Company to
    maintain these cash balances at Wells REIT and Mutual Fund; 

                                      I-16

<PAGE>
 
    consequently, $300,000 of the Company's total cash is not available to fund
    the general operations of the Company.

 3. INVESTMENT IN PARTNERSHIPS

    The following is a rollforward of the Company's investment in partnerships
    as of December 31, 1997 and 1996:

<TABLE>
<CAPTION>
                                                                             1997            1996
                                                                           --------        --------
 
               <S>                                                         <C>             <C>
               Investment in partnerships, beginning of year               $ 16,995        $ 16,483
               Contribution to partnerships                                       0             800
               Equity in loss of partnerships                                   (10)              0
               Distributions from partnerships                                  (87)           (288)
                                                                           --------        --------
               Investment in partnerships, end of year                     $ 16,898        $ 16,995
                                                                           ========        ========
</TABLE>

   The Company's investment in each partnership at December 31, 1997 and 1996 is
   as follows:

<TABLE>
<CAPTION>
                                                                     1997           1996
                                                                   --------       --------    
                           <S>                                     <C>            <C>
                           Fund I                                  $ 11,027       $ 11,027
                           Fund II                                    2,721          2,808
                           Wells Partners                             3,150          3,160
                                                                   --------       -------- 
                                                                   $ 16,898       $ 16,995
                                                                   ========       ======== 
</TABLE>

    As of December 31, 1997 and 1996, Fund I owned interests in a medical office
    building, two commercial office buildings, three retail shopping centers,
    and a project consisting of seven office buildings and a shopping center.

    Fund II owns all of its properties through a joint venture, which, as of
    December 31, 1997 and 1996, owned interests in a retail shopping center, a
    project consisting of seven office buildings and a shopping center, two
    office buildings, and a parcel of land on which a restaurant and a retail
    shopping center were developed.

 4. ACQUISITION AND ADVISORY FEES

    Acquisition and advisory fees totaling $1,085,517 were earned from Fund X in
    1997, and acquisition and advisory fees of $218,897 and $1,390,055,
    respectively, were earned from Fund VIII and Fund IX in 1996. Pursuant to
    the partnership agreements of Fund VIII, Fund IX, and Fund X, total fees
    earned may not exceed 5% of limited partners' contributions. As of December
    31, 1996, $152,501 of Fund VIII fees and $271,266 of Fund IX fees remained
    uncollected and are included in due from affiliate. As of December 31, 1997,
    $46,670 of Fund X fees remained uncollected and are included in due from
    affiliates.

                                      I-17

<PAGE>
 
 5. COMMITMENTS AND CONTINGENCIES

    The Company has guaranteed the indebtedness of an affiliate, Wells
    Management Company, Inc. ("Wells Management"), for an amount not to exceed
    $200,000. Management believes, however, that Wells Management has sufficient
    resources to pay its indebtedness and does not anticipate that it will incur
    a loss as a result of this guarantee.

    Management, after consultation with counsel, is not aware of any significant
    litigation or claims against the Company.  In the normal course of business,
    the Company may be subject to litigation or claims.

                                      I-18

<PAGE>
 
                      [LETTERHEAD OF ARTHUR ANDERSEN LLP]
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To the Partners of
Wells Real Estate Fund XI, L.P.:

We have audited the accompanying balance sheets of WELLS REAL ESTATE FUND XI,
L.P. (a Georgia public limited partnership) as of December 31, 1997 and 1996.
These balance sheets are the responsibility of the Partnership's management.
Our responsibility is to express an opinion on these balance sheets based on our
audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statements presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the balance sheets referred to above present fairly, in all
material respects, the financial position of Wells Real Estate Fund XI, L.P. as
of December 31, 1997 and 1996 in conformity with generally accepted accounting
principles.


                                                 /s/ ARTHUR ANDERSEN LLP



Atlanta, Georgia
January 9, 1998

                                      I-19

<PAGE>
 
                        WELLS REAL ESTATE FUND XI, L.P.

                     (A GEORGIA PUBLIC LIMITED PARTNERSHIP)


                                 BALANCE SHEETS

                           DECEMBER 31, 1997 AND 1996



                                     ASSETS
                                        
<TABLE>
<CAPTION>
                                                                                    1997            1996
                                                                                 ---------       --------
<S>                                                                              <C>             <C>
CASH                                                                             $     600       $    600
 
DEFERRED OFFERING COSTS                                                            194,020         84,578
                                                                                 ---------       --------
       Total assets                                                              $ 194,620       $ 85,178
                                                                                 =========       ========
 
 
LIABILITIES AND PARTNERS' CAPITAL
 
LIABILITIES, DUE TO AFFILIATE                                                    $ 194,020       $ 84,578
                                                                                 ---------       --------
PARTNERS' CAPITAL:
 General partners                                                                      500            500
 Limited partner                                                                       100            100
                                                                                 ---------       --------
       TOTAL PARTNERS' CAPITAL                                                         600            600
                                                                                 ---------       --------
       Total liabilities and partners' capital                                   $ 194,620       $ 85,178
                                                                                 =========       ========
</TABLE>

      The accompanying notes are an integral part of these balance sheets.

                                      I-20

<PAGE>
 
                        WELLS REAL ESTATE FUND XI, L.P.


                     (A GEORGIA PUBLIC LIMITED PARTNERSHIP)


                            NOTES TO BALANCE SHEETS


                           DECEMBER 31, 1997 AND 1996



 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


    ORGANIZATION AND BUSINESS

    Wells Real Estate Fund XI, L.P. (the "Partnership") is a public limited
    partnership organized on June 20, 1996 under the laws of the state of
    Georgia. The general partners are Leo F. Wells, III and Wells Partners,
    L.P., a Georgia nonpublic limited partnership. The Partnership has two
    classes of limited partnership units. Upon subscription for units, each
    limited partner must elect whether to have their units treated as Class A
    units or Class B units. Thereafter, limited partners shall have the right to
    change their prior elections to have some or all of their units treated as
    Class A units or Class B units one time during each quarterly accounting
    period. Limited partners may vote to, among other things: (a) amend the
    partnership agreement, subject to certain limitations, (b) change the
    business purpose or investment objectives of the Partnership, (c) remove a
    general partner, (d) elect a new general partner, (e) dissolve the
    Partnership, and (f) approve a sale of assets, subject to certain
    limitations. Each limited partnership unit has equal voting rights,
    regardless of class. The Partnership had no operations as of December 31,
    1997.

    The Partnership was formed to acquire and operate commercial real estate
    properties, including properties which are either to be developed, currently
    under development or construction, newly constructed, or have operating
    histories.

    USE OF ESTIMATES

    The preparation of financial statements in conformity with generally
    accepted accounting principles requires management to make estimates and
    assumptions that affect the reported amounts of assets and liabilities and
    disclosure of contingent assets and liabilities at the date of the financial
    statements and the reported amounts of revenues and expenses during the
    reporting period. Actual results could differ from those estimates.

    INCOME TAXES

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

                                      I-21

<PAGE>
 
   DISTRIBUTIONS OF NET CASH FROM OPERATIONS

   Cash available for distribution, as defined by the partnership agreement,
   will be distributed to the limited partners on a quarterly basis.  In
   accordance with the partnership agreement, distributions are paid first to
   limited partners holding Class A units until they have received a 10% per
   annum return on their net capital contributions, as defined.  Then, such
   distributions are paid to the general partners until they have received 10%
   of the total amount distributed thus far.  Any remaining cash available for
   distribution is split 90% to the limited partners holding Class A units and
   10% to the general partners.  No such distributions will be made to the
   limited partners holding Class B units.

   DISTRIBUTION OF SALES PROCEEDS

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

        .  To limited partners holding units which at any time have been treated
           as Class B units until they receive an amount necessary to equal the
           net cash available for distribution received by the limited partners
           holding Class A units

        .  To limited partners on a per unit basis until each limited partner
           has received 100% of their net capital contributions, as defined

        .  To all limited partners on a per unit basis until they receive a
           cumulative 10% per annum return on their net capital contributions,
           as defined

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

        .  To the general partners until they have received 100% of their
           capital contributions, as defined

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

        .  Thereafter, 80% to the limited partners on a per unit basis and 20%
           to the general partners

                                      I-22


<PAGE>
 
    ALLOCATION OF NET INCOME, NET LOSS, AND GAIN ON SALE

    Net income is defined as net income recognized by the Partnership, excluding
    deductions for depreciation, amortization, and cost recovery. Net income, as
    defined, of the Partnership will be allocated each year in the same
    proportion that net cash from operations is distributed to the partners. To
    the extent the Partnership's net income in any year exceeds net cash from
    operations, it will be allocated 99% to the limited partners holding Class A
    units and 1% to the general partners.

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

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

 2. DEFERRED OFFERING COSTS

    Organization and offering expenses, to the extent they exceed 3% of gross
    proceeds, will be paid by Wells Capital, Inc. (the "Company"), an affiliate
    of the general partners, and not by the Partnership. Organization and
    offering expenses do not include sales or underwriting commissions but do
    include such costs as legal and accounting fees, printing costs, and other
    offering expenses.

    As of December 31, 1997 and 1996, the Company had paid organization and
    offering expenses related to the Partnership of $194,020 and $84,578,
    respectively. A registration statement covering both the Partnership and
    Wells Real Estate Fund X, L.P. was filed with the Securities and Exchange
    Commission ("SEC") on July 11, 1996. The registration statement of the
    Partnership was declared effective by the SEC on December 31, 1996. An
    amendment to the registration statement covering only the Partnership was
    filed and declared effective by the SEC on December 31, 1997. The
    Partnership needs to receive approximately $1,250,000 in limited partners'
    contributions before any portion of the liability to the Company will be
    paid. At this time, the general partners believe that all of the foregoing
    organization and offering expenses will be reimbursed by the Partnership.

                                      I-23

<PAGE>
 
 3. RELATED-PARTY TRANSACTIONS

    The Partnership may enter into a property management agreement with Wells
    Management Company, Inc. ("Wells Management"), an affiliate of the general
    partners. In consideration for supervising the management and leasing of the
    Partnership's properties, the Partnership will pay Wells Management and
    leasing fees equal to the lesser of (a) fees that would be paid to a
    comparable outside firm, or (b) 4.5% of the gross revenues generally paid
    over the life of the lease plus a separate competitive fee for the one-time
    initial lease-up of newly constructed properties generally paid in
    conjunction with the receipt of the first month's rent. In the case of
    commercial properties which are leased on a long-term net basis (ten or more
    years), the maximum property management fee from such leases shall be 1% of
    the gross revenues generally paid over the life of the leases except for a
    one-time initial leasing fee of 3% of the gross revenues on each lease
    payable over the first five full years of the original lease term.

    The general partners are also general partners in other Wells Real Estate
    Funds. As such, there may exist conflicts of interest where the general
    partners, while serving in the capacity as general partners for other Wells
    Real Estate Funds, may be in competition with the Partnership for tenants in
    similar geographic markets.

 4. INCOME TAXES

    The Partnership will not request a ruling from the Internal Revenue Service
    to the effect that it will be treated as a partnership and not as an
    association taxable as a corporation for Federal income tax purposes. The
    Partnership received an opinion of legal counsel as to its tax status as a
    partnership, but such an opinion is not binding upon the Internal Revenue
    Service.

                                      I-24

<PAGE>
 









                                   EXHIBIT A


                           PRIOR PERFORMANCE TABLES

<PAGE>
 
                                   EXHIBIT A

                            PRIOR PERFORMANCE TABLES


     The following Prior Performance Tables (the "Tables") provide information
relating to real estate investment programs sponsored by the General Partners or
their Affiliates ("Prior Programs") which have investment objectives similar to
the Partnership.

     Prospective investors should read these Tables carefully together with the
summary information concerning the Prior Programs as set forth in "PRIOR
PERFORMANCE SUMMARY" elsewhere in this Prospectus.

     INVESTORS IN THE PARTNERSHIP WILL NOT OWN ANY INTEREST IN THE PRIOR
PROGRAMS AND SHOULD NOT ASSUME THAT THEY WILL EXPERIENCE RETURNS, IF ANY,
COMPARABLE TO THOSE EXPERIENCED BY INVESTORS IN THE PRIOR PROGRAMS.

     These Tables present actual results of Prior Programs that have investment
objectives similar to those of the Partnership.  The Partnership's investment
objectives are to maximize Net Cash From Operations; to preserve original
Capital Contributions; and to realize capital appreciation over a period of
time.  All of the General Partners' Prior Programs have used a substantial
amount of capital and not acquisition indebtedness to acquire their properties.

     The General Partners are responsible for the acquisition, operation,
maintenance and resale of the Partnership Properties.  The financial results of
the Prior Programs thus provide an indication of the General Partners'
performance of their obligations during the periods covered.  However, general
economic conditions affecting the real estate industry and other factors
contribute significantly to financial results.

     The following tables are included herein:

     TABLE I - Experience in Raising and Investing Funds (As a Percentage of
     Investment)

     TABLE II - Compensation to Sponsor (in Dollars)

     TABLE III - Annual Operating Results of Prior Programs

     TABLE IV (Results of completed programs) and TABLE V (sales or disposals of
property) have been omitted since none of the Prior Programs have sold any of
their properties to date.

     Additional information relating to the acquisition of properties by the
Prior Programs is contained in TABLE VI, which is included in the Registration
Statement which the Partnership has filed with the Securities and Exchange
Commission.  As described above, no Prior Program has sold or disposed of any
property held by it.  Copies of any or all information will be provided to
prospective investors at no charge upon request.

     The following are definitions of certain terms used in the Tables:

     "ACQUISITION FEES" shall mean fees and commissions paid by a partnership in
connection with its purchase or development of a property, except development
fees paid to a person not affiliated with the partnership or with a general
partner of the partnership in connection with the actual development of a
project after acquisition of the land by the partnership.

     "ORGANIZATION EXPENSES" shall include legal fees, accounting fees,
securities filing fees, printing and reproduction expenses and fees paid to the
general partners or their affiliates in connection with the planning and
formation of the partnership.

     "UNDERWRITING FEES" shall include selling commissions and wholesaling fees
paid to broker-dealers for services provided by the broker-dealers during the
offering.

                                      A-1

<PAGE>
 
                                    TABLE I
                                  (UNAUDITED)

                   EXPERIENCE IN RAISING AND INVESTING FUNDS

     This Table provides a summary of the experience of the General Partners and
their Affiliates in Prior Programs for which offerings have been completed since
December 31, 1994.  Information is provided with regard to the manner in which
the proceeds of the offerings have been applied.  Also set forth is information
pertaining to the timing and length of these offerings and the time period over
which the proceeds have been invested in the properties.

<TABLE>
<CAPTION>
                                                          Wells Real          Wells Real          Wells Real          Wells Real
                                                          Estate Fund         Estate Fund         Estate Fund         Estate Fund
                                                           VII, L.P.          VIII, L.P.           IX, L.P.             X, L.P.
                                                       -----------------   -----------------   -----------------   -----------------

<S>                                                    <C>                 <C>                 <C>                 <C>
Dollar Amount Raised                                   $24,180,174/(3)/    $32,042,689/(4)/    $35,000,000/(5)/    $27,128,912/(6)/
                                                       ===========         ===========         ===========         ===========

Percentage Amount Raised                                    100.0%/(3)/         100.0%/(4)/         100.0%/(5)/         100.0%/(6)/
Less Offering Expenses
  Underwriting Fees                                          10.0%               10.0%               10.0%               10.0%
  Organizational Expenses                                     5.0%                5.0%                5.0%                5.0%
Reserves/(1)/                                                 1.0%                0.0%                0.0%                0.0%
                                                             ----                ----                ----                ----
  Percent Available for Investment                           84.0%               85.0%               85.0%               85.0%

Acquisition and Development Costs
  Prepaid Items and Fees related to Purchase of Property       0.0%                0.2%                0.0%                0.0%
  Cash Down Payment                                           16.3%               29.2%                0.0%                0.0%
  Acquisition Fees/(2)/                                        3.5%                4.5%                4.5%                4.5%
  Development and Construction Costs                          64.2%               48.0%               50.4%               14.4%
  
Reserve for Payment of Indebtedness                            0.0%                0.0%                0.0%                0.0%
                                                              ----                ----                ----                ----
Total Acquisition and Development Cost                        84.0%               81.9%               54.9%               18.9%
                                                              ----                ----                ----                ----
Percent Leveraged                                              0.0%                0.0%                0.0%               0.00%
                                                              ====                ====                ====                ====

Date Offering Began                                         04/05/94            01/06/95            01/05/96            12/31/96

Length of Offering                                            12 mo.              12 mo.              12 mo.              12 mo.

Months to Invest 90% of Amount Available for
 Investment (Measured from Beginning of Offering)             12 mo.              17 mo.               /(7)/               /(8)/
 
Number of Investors                                           1,917               2,242               2,115               1,806
</TABLE>
- --------------------------------------------

(1)  Does not include General Partner contributions held as part of reserves.
(2)  Includes acquisition fees, real estate commissions, general contractor fees
     and/or architectural fees paid to Affiliates of the General Partners.
(3)  Total dollar amount registered and available to be offered was $25,000,000.
     Wells Real Estate Fund VII, L.P. closed its offering on January 5, 1995,
     and the total dollar amount raised was $24,180,174.
(4)  Total dollar amount registered and available to be offered was $35,000,000.
     Wells Real Estate Fund VIII, L.P. closed its offering on January 4, 1996,
     and the total dollar amount raised was $32,042,689.
(5)  Total dollar amount registered and available to be offered was $35,000,000.
     Wells Real Estate Fund IX, L.P. closed its offering on December 30, 1996,
     and the total dollar amount raised was $35,000,000.
(6)  Total dollar amount registered and available to be offered was $35,000,000.
     Wells Real Estate Fund X, L.P. closed its offering on December 30, 1997,
     and the total dollar amount raised was $27,128,912.
(7)  As of December 31, 1997, Wells Real Estate Fund IX, L.P. had not yet
     invested 90% of the amount available for investment.  The amount invested
     in properties (including Acquisition Fees paid but not yet associated with
     a specific property) at December 31, 1997 was 70.3% of the total dollar
     amount raised.  The amount invested and/or committed to be invested in
     properties (including Acquisition Fees paid but not yet associated with a
     specific property) at December 31, 1997 was 83.5% of the total dollar
     amount raised.
(8)  As of December 31, 1997, Wells Real Estate Fund X, L.P. had not yet
     invested 90% of the amount available for investment.  The amount invested
     in properties (including Acquisition Fees paid but not yet associated with
     a specific property) at December 31, 1997 was 17.7% of the total dollar
     amount raised.  The amount invested and/or committed to be invested in
     properties (including Acquisition Fees paid but not yet associated with a
     specific property) at December 31, 1997 was 32.8% of the total dollar
     amount raised.

                                      A-2

<PAGE>
 
                                    TABLE II
                                  (UNAUDITED)

                            COMPENSATION TO SPONSOR

     The following sets forth the compensation received by General Partners or
Affiliates of the General Partners, including compensation paid out of offering
proceeds and compensation paid in connection with the ongoing operations of
Prior Programs having similar or identical investment objectives the offerings
of which have been completed since December 31, 1994.  These partnerships have
not sold or refinanced any of their properties to date.  All figures are as of
December 31, 1997.

<TABLE>
<CAPTION>
                                                      Wells Real     Wells Real     Wells Real     Wells Real        Other
                                                     Estate Fund    Estate Fund    Estate Fund    Estate Fund       Public
                                                      VII, L.P.      VIII, L.P.      IX, L.P.       X, L.P.      Programs/(1)/
                                                     ------------   ------------   ------------   ------------   -------------
<S>                                                  <C>            <C>            <C>            <C>            <C>
Date Offering Commenced                                  04/05/94       01/06/95       01/05/96       12/31/96              --

Dollar Amount Raised                                  $24,180,174    $32,042,689    $35,000,000    $27,128,912    $150,018,232
 to Sponsor from Proceeds of Offering:
  Underwriting Fees/(2)/                              $   178,122    $   174,295    $   309,556    $   260,748    $    571,739
  Acquisition Fees
   Real Estate Commissions                                     --             --             --             --              --
   Acquisition and Advisory Fees/(3)/                 $   846,306    $ 1,281,708    $ 1,400,000    $ 1,085,157    $  8,031,385

Dollar Amount of Cash Generated from Operations
 Before Deducting Payments to Sponsor/(4)/            $ 3,850,827    $ 1,630,740    $ 1,305,840    $   438,195    $ 29,081,439

Amount Paid to Sponsor from Operations:
 Property Management Fee/(1)/                         $   124,934    $    85,523    $    19,539    $         0    $    857,695
 Partnership Management Fee                                    --             --             --             --              --
 Reimbursements                                       $   159,036    $   112,773    $    32,349    $    11,137    $  1,187,273
 Leasing Commissions                                  $    97,856    $    91,566    $    29,162    $         0    $    800,710
 General Partner Distributions                                 --             --             --             --          15,205
 Other                                                         --             --             --             --              --

Dollar Amount of Property Sales and Refinancing
 Payments to Sponsors:
  Cash                                                         --             --             --             --              --
  Notes                                                        --             --             --             --              --

Amount Paid to Sponsor from Property Sales
 and Refinancing:
  Real Estate Commissions                                      --             --             --             --              --
  Incentive Fees                                               --             --             --             --              --
  Other                                                        --             --             --             --              --
</TABLE>
- ---------------------------------

(1) Includes compensation paid to General Partners from Wells Real Estate Fund
    I, Wells Real Estate Fund II, Wells Real Estate Fund II-OW, Wells Real
    Estate Fund III, L.P., Wells Real Estate Fund IV, L.P., Wells Real Estate
    Fund V, L.P. and Wells Real Estate Fund VI, L.P. during the past three
    years.  In addition to the amounts shown, Affiliates of the General Partners
    of Wells Real Estate Fund I are entitled to certain property management and
    leasing fees but have elected to defer the payment of such fees until a
    later year on properties owned by Wells Real Estate Fund I.  At December 31,
    1997, the amount of such fees due the General Partners totaled $2,088,727.
(2) Includes net underwriting compensation and commissions paid to Wells
    Investment Securities, Inc. in connection with the offerings of Wells Real
    Estate Funds VII, VIII, IX and X, which were not reallowed to participating
    broker-dealers.
(3) Fees paid to the General Partners or their Affiliates for acquisition and
    advisory services in connection with the review and evaluation of potential
    real property acquisitions.
(4) Includes $409,361 in net cash provided by operating activities, $3,059,640
    in distributions to limited partners and $381,826 in payments to sponsor for
    Wells Real Estate Fund VII, L.P.; $464,964 in net cash provided by operating
    activities, $875,914 in distributions to limited partners and $289,862 in
    payments to sponsor for Wells Real Estate Fund VIII, L.P.; $2,540 in net
    cash provided by operating activities, $1,221,764 in distributions to
    limited partners and $81,536 in payments to sponsor for Wells Real Estate
    Fund IX, L.P.; $449,332 in net cash used by operating activities, $0 in
    distributions to limited partners and $11,137 in payments to sponsor for
    Wells Real Estate Fund X, L.P.; and $855,331 in net cash provided by
    operating activities, $19,618,669 in distributions to limited partners and
    $2,748,101 in payments to sponsor for other public programs.

                                      A-3

<PAGE>
 
                                   TABLE III
                                  (UNAUDITED)

          The following six (6) tables set forth operating results of prior
programs sponsored by the General Partners the offerings of which have been
completed since December 31, 1992.  The information relates only to public
programs with investment objectives similar to those of the Partnership.  All
figures are as of December 31 of the year indicated.

                                      A-4

<PAGE>
 
                             TABLE III (UNAUDITED)
                      OPERATING RESULTS OF PRIOR PROGRAMS
                         WELLS REAL ESTATE FUND V, L.P.

<TABLE>
<CAPTION>
                                                          1997            1996            1995            1994             1993
                                                          ----            ----            ----            ----             ----
<S>                                                   <C>             <C>             <C>            <C>              <C>
Gross Revenues/(1)/                                     $  633,247      $  590,839     $  764,624      $   656,958      $   458,213
Profit on Sale of Properties                                    --              --             --               --               --
Less: Operating Expenses/(2)/                               72,404          78,939         68,735           88,987           96,964
  Depreciation and Amortization/(3)/                         1,042           6,250          6,250            6,250            6,250
                                                        ----------      ----------     ----------      -----------      -----------
Net Income (Loss) GAAP Basis/(4)/                       $  559,801      $  505,650     $  689,639      $   561,721      $   354,999
                                                        ==========      ==========     ==========      ===========      ===========
Taxable Income (Loss): Operations                       $  763,486      $  666,780     $  676,367      $   528,025      $   280,000
                                                        ==========      ==========     ==========      ===========      ===========
Cash Generated (Used By): 
 Operations                                                (66,556)        (65,728)       (46,235)         (10,395)         112,594
  Joint Ventures                                         1,121,000       1,072,835      1,020,905          653,729           54,154
                                                        ----------      ----------     ----------      -----------      -----------
                                                        $1,054,444      $1,007,107     $  974,670      $   643,334      $   166,748
Less Cash Distributions to Investors:
  Operating Cash Flow                                    1,054,444       1,007,107        969,011          643,334          151,336
  Return of Capital                                          4,487              --             --           44,257               --
  Undistributed Cash Flow from Prior Year                 
   Operations                                                1,987           3,672             --           15,412               --
Cash Generated (Deficiency) after Cash                  ----------      ----------     ----------      -----------      -----------
 Distributions                                          $   (6,474)     $   (3,672)    $    5,659      $   (59,669)     $    15,412
Special Items (not including sales and financing):
  Source of Funds:
   General Partner Contributions                                --              --             --               --               --
   Increase in Limited Partner Contributions                    --              --             --               --        5,589,786
                                                        ----------      ----------     ----------      -----------      -----------
                                                      $         --      $   (3,672)    $    5,659      $   (59,669)     $ 5,605,198
Use of Funds:
  Sales Commissions and Offering Expenses                                       --             --               --          764,599
  Return of Original Limited Partner's Investment                               --             --               --               --
  Property Acquisitions and Deferred Project Costs        (154,131)           (225)      (233,501)       2,366,507        7,755,116
Cash Generated (Deficiency) after Cash                  ----------      ----------     ----------      -----------      -----------
 Distributions and Special Items                        $ (160,605)     $   (3,897)    $ (227,842)     $(2,426,176)     $(2,914,517)
                                                        ==========      ==========     ==========      ===========      ===========
Net Income and Distributions Data per $1,000
 Invested:
  Net Income on GAAP Basis:
   Ordinary Income (Loss)                                      
    - Operations Class A Units                                  36              71             73               58               29
    - Operations Class B Units                                   0            (378)          (272)            (180)             (54)
   Capital Gain (Loss)                                          --              --             --               --               --
Tax and Distributions Data per $1,000 Invested:
  Federal Income Tax Results:
   Ordinary Income (Loss)                                     
    - Operations Class A Units                                  74              69             69               55               36
    - Operations Class B Units                                (256)           (260)          (246)            (181)             (58)
   Capital Gain (Loss)                                                                                          --               --
Cash Distributions to Investors:
 Source (on GAAP Basis)                                      
  - Investment Income Class A Units                             36              65             63               46               10
  - Return of Capital Class A Units                             32              --             --               --               --
  - Return of Capital Class B Units                             --              --             --               --               --
 Source (on Cash Basis)                                       
  - Operations Class A Units                                    68              65             63               43               10
  - Return of Capital Class A Units                             --              --             --                3               --
  - Operations Class B Units                                    --              --             --               --               --

Amount (in Percentage Terms) Remaining Invested in
 Program Properties at the end of the Last Year                100%
 Reported in the Table
 
</TABLE>

- --------------------------
(1) Includes $207,234 in equity in earnings of joint ventures and $250,979 from
    investment of reserve funds in 1993; $592,902 in equity in earnings of joint
    ventures and $64,056 from investment of reserve funds in 1994; $745,173 in
    equity in earnings of joint ventures and $19,451 from investment of reserve
    funds in 1995; $577,128 in equity in earnings of joint ventures and $13,711
    from investment of reserve funds in 1996; and $623,249 in equity in earnings
    of joint ventures and $9,998 from investment of reserve funds in 1997.  At
    December 31, 1997, the leasing status of all developed property was 95%.
(2) Includes partnership administrative expenses.
(3) Included in equity in earnings of joint ventures in gross revenue is
    depreciation and amortization of $100,796 for 1993, $324,578 for 1994,
    $440,333 for 1995, $592,281 for 1996, and $735,315 for 1997.
(4) In accordance with the partnership agreement, net income or loss,
    depreciation and amortization are allocated as follows:  $442,135 to Class A
    Limited Partners, $(87,868) to Class B Limited Partners and $732 to General
    Partners for 1993; $879,232 to Class A Limited Partners, $(316,460) to Class
    B Limited Partners and $(1,051) to General Partners for 1994; $1,124,203 to
    Class A Limited Partners, $(434,564) to Class B Limited Partners and $0 to
    General Partners for 1995; $1,095,296 to Class A Limited Partners,
    $(589,646) to Class B Limited Partners and $0 to General Partners for 1996;
    and $559,801 to Class A Limited Partners, $0 to Class B Limited Partners and
    $0 to General Partners in 1997.

                                      A-5

<PAGE>
 
                             TABLE III (UNAUDITED)
                      OPERATING RESULTS OF PRIOR PROGRAMS
                        WELLS REAL ESTATE FUND VI, L.P.
<TABLE>
<CAPTION>
                                                        1997            1996             1995             1994             1993
                                                        ----            ----             ----             ----             ----
<S>                                                 <C>             <C>             <C>               <C>             <C>
Gross Revenues/(1)/                                   $  884,802      $  675,782      $  1,002,567     $   819,535      $    82,723
Profit on Sale of Properties                                  --              --                --              --               --
Less: Operating Expenses/(2)/                             82,898          80,479            94,489         112,389           46,608
  Depreciation and Amortization/(3)/                       6,250           6,250             6,250           6,250            4,687
                                                      ----------      ----------      ------------     -----------      -----------
Net Income GAAP Basis/(4)/                            $  795,654      $  589,053      $    901,828     $   700,896      $    31,428
                                                      ==========      ==========      ============     ===========      ===========
Taxable Loss: Operations                              $1,091,770      $  809,389      $    916,531     $   667,682      $    31,428
Cash Generated (Used By):                             ==========      ==========      ============     ===========      ===========
  Operations                                             (57,206)         (2,716)          278,728         276,376           (2,478)
  Joint Ventures                                       1,500,023       1,044,891           766,212      $  203,543               --
                                                      -----------     ----------      ------------      ----------      -----------
                                                      $1,442,817      $1,042,175      $  1,044,940      $  479,919      $    (2,478)
Less Cash Distributions to Investors:                 
  Operating Cash Flow                                 1,442,817       1,042,175         1,044,940         245,800               --
  Return of Capital                                       9,986         125,314                --              --               -- 
  Undistributed Cash Flow from Prior Year                    
   Operations                                                --          18,027      $    216,092              --               --
                                                      ----------      ----------      ------------      ----------      -----------
Cash Generated (Deficiency) after Cash                
 Distributions                                        $   (9,986)     $ (143,341)         (216,092)      $ 234,119      $    (2,478)
Special Items (not including sales and
 financing):
  Source of Funds:                                            
   General Partner Contributions                             --              --                --              --               -- 
   Increase in Limited Partner Contributions                 --              --                --       12,163,461       12,836,539
                                                      ----------      ----------      ------------     -----------      -----------
                                                      $   (9,986)     $ (143,341)     $   (216,092)    $12,397,580      $12,834,061
 
Use of Funds:                                                                 
  Sales Commissions and Offering Expenses                                   --                --        1,776,909         1,781,724
  Return of Original Limited Partner's Investment                           --                --              --                100 
  Property Acquisitions and Deferred Project                               
   Costs                                               310,759         234,924        10,721,376        5,912,454         3,856,239
                                                    ----------      ----------      ------------       ----------       -----------
Cash Generated (Deficiency) after Cash                
 Distributions and Special Items                    $ (320,745)     $ (378,265)     $(10,937,468)      $ 4,708,217      $ 7,195,998
                                                    ==========      ==========      ============       ===========      ===========
Net Income and Distributions Data per $1,000          
 Invested:
  Net Income on GAAP Basis:
   Ordinary Income (Loss)                                     
    - Operations Class A Units                                78              59                57              43                9
    - Operations Class B Units                              (247)           (160)              (60)            (12)              (5)
   Capital Gain (Loss)                                        --              --                --              --                0
Tax and Distributions Data per $1,000 Invested:
  Federal Income Tax Results:
   Ordinary Income (Loss)
    - Operations Class A Units                                75              56                56              41                1
    - Operations Class B Units                              (150)            (99)              (51)            (22)              --
   Capital Gain (Loss)                                        --              --                --              --               --
Cash Distributions to Investors:
 Source (on GAAP Basis)
  - Investment Income Class A Units                           67              56                57              14               --
  - Return of Capital Class A Units                           --              --                 4              --               --
  - Return of Capital Class B Units                           --              --                --              --               --
 Source (on Cash Basis)
  - Operations Class A Units                                  67              50                61              14               --
  - Return of Capital Class A Units                            0               6                --              --               --
  - Operations Class B Units                                  --              --
Amount (in Percentage Terms) Remaining Invested
 in Program Properties at the end of the Last
 Year Reported in the Table                                  100%
</TABLE>
- ----------------------------------
(1) Includes $3,436 in equity in loss of joint ventures and $86,159 from
    investment of reserve funds in 1993, $285,711 in equity in earnings of joint
    ventures and $533,824 from investment of reserve funds in 1994, $681,033 in
    equity in earnings of joint ventures and $321,534 from investment of reserve
    funds in 1995, $607,214 in equity in earnings of joint ventures and $68,568
    from investment of reserve funds in 1996, and $856,710 in equity in earnings
    of joint ventures and $28,092 from investment of reserve funds in 1997.  At
    December 31, 1997, the leasing status was 94%.
(2) Includes partnership administrative expenses.
(3) Included in equity in loss of joint ventures in gross revenues is
    depreciation of $3,436 for 1993, $107,807 for 1994, $264,866 for 1995,
    $648,478 for 1996, and $896,753 for 1997.
(4) In accordance with the partnership agreement, net income or loss,
    depreciation and amortization are allocated $39,551 to Class A Limited
    Partners, $(8,042) to Class B Limited Partners and $(81) to the General
    Partner for 1993; $762,218 to Class A Limited Partners, $(62,731) to Class B
    Limited Partners and $1,409 to the General Partners for 1994; $1,172,944 to
    Class A Limited Partners, $(269,288) to Class B Limited Partners and
    $(1,828) to the General Partners for 1995; $1,234,717 to Class A Limited
    Partners, $(645,664) to Class B Limited Partners and $0 to the General
    Partners for 1996; and $1,677,826 to Class A Limited Partners, $(882,172) to
    Class B Limited Partners and $0 to the General Partners for 1997.

                                      A-6

<PAGE>
 
                             TABLE III (UNAUDITED)
                      OPERATING RESULTS OF PRIOR PROGRAMS
                        WELLS REAL ESTATE FUND VII, L.P.
<TABLE>
<CAPTION>
                                                                     1997          1996            1995            1994        1993
                                                                     ----          ----            ----            ----        ----
<S>                                                              <C>            <C>           <C>              <C>             <C>
Gross Revenues/(1)/                                               $  816,237     $ 543,291     $    925,246     $   286,371    N/A
Profit on Sale of Properties                                              --                                             --
Less: Operating Expenses/(2)/                                         76,838        84,265          114,953          78,420
  Depreciation and Amortization/(3)/                                   6,250         6,250            6,250           4,688
                                                                  ----------     ---------     ------------     -----------
Net Income GAAP Basis/(4)/                                        $  733,149     $ 452,776     $    804,043     $   203,263
                                                                  ==========     =========     ============     ===========
Taxable Income: Operations                                        $1,008,368     $ 657,443     $    812,402     $   195,067
                                                                  ==========     =========     ============     ===========
Cash Generated (Used By):
  Operations                                                         (43,250)       20,883          431,728          47,595   
  Joint Ventures                                                   1,420,126       760,628          424,304          14,243
                                                                  ----------     ---------     ------------     -----------   
                                                                  $1,376,876     $ 781,511     $    856,032     $    61,838 
Less Cash Distributions to Investors:                             
  Operating Cash Flow                                             1,376,876       781,511          856,032          52,195
  Return of Capital                                                   2,709        10,805           22,064              -- 
  Undistributed Cash Flow from Prior Year Operations                     --            --            9,643              --  
Cash Generated (Deficiency) after Cash Distributions              $   (2,709)    $ (10,805)    $    (31,707)    $     9,643
                                                                  ----------     ---------     ------------     -----------  
Special Items (not including sales and financing):
  Source of Funds:
   General Partner Contributions                                                        --               --              --
   Increase in Limited Partner Contributions                      $       --     $      --     $    805,212     $23,374,961
                                                                  ----------     ---------      ------------     -----------
                                                                  $   (2,709)    $ (10,805)    $    773,505     $23,384,604
Use of Funds:
  Sales Commissions and Offering Expenses                                 --            --          244,207     $ 3,351,569
  Return of Original Limited Partner's Investment                         --            --              100              --
  Property Acquisitions and Deferred Project Costs                   169,172       736,960       14,971,002       4,477,765     
                                                                  ----------     ---------     ------------     -----------   
Cash Generated (Deficiency) after Cash Distributions and          
  Special Items                                                   $ (171,881)    $(747,765)    $(14,441,804)    $15,555,270   
                                                                  ==========     =========     ============     ===========
Net Income and Distributions Data per $1,000 Invested:
  Net Income on GAAP Basis:
  Ordinary Income (Loss)
    - Operations Class A Units                                            86            62               57              29
    - Operations Class B Units                                          (168)          (98)             (20)             (9)
   Capital Gain (Loss)                                                    --            --               --              --
Tax and Distributions Data per $1,000 Invested:
  Federal Income Tax Results:
  Ordinary Income (Loss)
    - Operations Class A Units                                            78            55               55              28
    - Operations Class B Units                                          (111)          (58)             (16)             17
  Capital Gain (Loss)                                                     --            --               --              --
Cash Distributions to Investors:
  Source (on GAAP Basis)
  - Investment Income Class A Units                                      805            43               52               7
  - Return of Capital Class A Units                                       --            --               --              --
  - Return of Capital Class B Units                                       --            --               --              --
Source (on Cash Basis)
  - Operations Class A Units                                              70            42               51               7
  - Return of Capital Class A Units                                       --             1                1              --
  - Operations Class B Units                                              --            --               --              --
Source (on a Priority Distribution Basis)/(5)/
 - Investment income Class A Units                                        54            29               30               4
 - Return of Capital Class A Units                                        16            14               22               3
 - Return of Capital Class B Units                                        --            --               --              --
Amount (in Percentage Terms) Remaining Invested in
  Program Properties at the end of the Last Year Reported in
  the Table                                                              100%
 
 
</TABLE>
- ----------------------------------
(1) Includes $78,799 in equity in earnings of joint ventures and $207,572 from
    investment of reserve funds in 1994, $403,325 in equity in earnings of joint
    ventures and $521,921 from investment of reserve funds in 1995, $457,144 in
    equity in earnings of joint ventures and $86,147 from investment of reserve
    funds in 1996, and $785,398 in equity in earnings of joint ventures and
    $30,839 from investment of reserve funds in 1997.  At December 31, 1997, the
    leasing status was 92% including developed property in initial lease up.
(2) Includes partnership administrative expenses.
(3) Included in equity in earnings of joint ventures in gross revenues is
    depreciation of $25,468 for 1994, $140,533 for 1995, $605,247 for 1996, and
    $877,869 for 1997.
(4) In accordance with the partnership agreement, net income or loss,
    depreciation and amortization are allocated $233,337 to Class A Limited
    Partners, $(29,854) to Class B Limited Partners and $(220) to the General
    Partner for 1994; $950,826 to Class A Limited Partners, $(146,503) to Class
    B Limited Partners and $(280) to the General Partners for 1995; $1,062,605
    to Class A Limited Partners, $(609,829) to Class B Limited Partners and $0
    to the General Partners for 1996; and $1,615,965 to class A Limited
    Partners, $(882,816) to Class B Limited Partners and $0 to the General
    Partners for 1997.

(footnotes continued on following page)

                                      A-7

<PAGE>
 
(5) Pursuant to the terms of the partnership agreement, an amount equal to the
    cash distributions paid to Class A Limited Partners is payable as priority
    distributions out of the first available net proceeds from the sale of
    partnership properties to Class B Limited Partners.  The amount of cash
    distributions paid per Unit to Class A Limited Partners is shown as a return
    of capital to the extent of such priority distributions payable to Class B
    Limited Partners.  As of December 31, 1997, the aggregate amount of such
    priority distributions payable to Class B Limited Partners totalled
    $972,030.

                                      A-8

<PAGE>
 
                             TABLE III (UNAUDITED)
                      OPERATING RESULTS OF PRIOR PROGRAMS
                       WELLS REAL ESTATE FUND VIII, L.P.
<TABLE>
<CAPTION>
                                                                        1997            1996            1995       1994   1993
                                                                        ----            ----            ----       ----   ----
<S>                                                                <C>              <C>             <C>            <C>    <C>
Gross Revenues/(1)/                                                 $  1,204,018     $ 1,057,694    $   402,428    N/A    N/A
Profit on Sale of Properties                                                  --
Less: Operating Expenses/(2)/                                             95,201         114,854        122,264
  Depreciation and Amortization/(3)/                                       6,250           6,250          6,250
                                                                    ------------     -----------    -----------
Net Income GAAP Basis/(4)/                                          $  1,102,567     $   936,590        273,914
                                                                    ============     ===========    ===========
Taxable Income: Operations                                          $  1,213,524     $ 1,001,974        404,348
                                                                    ============     ===========    ===========
Cash Generated (Used By):
  Operations                                                               7,909         623,268        204,790
  Joint Ventures                                                       1,229,282         279,984         20,287
                                                                    ------------     -----------    -----------
                                                                    $  1,237,191     $   903,252        225,077
Less Cash Distributions to Investors:                              
  Operating Cash Flow                                                  1,237,191         903,252             -- 
  Return of Capital                                                      183,315           2,443             -- 
  Undistributed Cash Flow from Prior Year Operations                          --         225,077             -- 
                                                                    ------------     -----------    ----------- 
Cash Generated (Deficiency) after Cash Distributions                $   (183,315)    $  (227,520)       225,077  
 
Special Items (not including sales and financing):
  Source of Funds:
   General Partner Contributions                                              --              --             --
   Increase in Limited Partner Contributions/(5)/                             --       1,898,147     30,144,542
                                                                    ------------     -----------    -----------
                                                                    $   (183,315)    $ 1,670,627     30,369,619
Use of Funds:
  Sales Commissions and Offering Expenses                                     --         464,760      4,310,028
  Return of Limited Partner's Investment                                   8,600              --             --
  Property Acquisitions and Deferred Project Costs                    10,675,811       7,931,566      6,618,273
Cash Generated (Deficiency) after Cash Distributions and            ------------     -----------    -----------
  Special Items                                                     $(10,867,726)    $(6,725,699)    19,441,318
                                                                    ============     ===========    =========== 
                                                                    
Net Income and Distributions Data per $1,000 Invested:
  Net Income on GAAP Basis:
   Ordinary Income (Loss)
    - Operations Class A Units                                                73              46             28
    - Operations Class B Units                                              (150)            (47)            (3)
   Capital Gain (Loss)
Tax and Distributions Data per $1,000 Invested:
  Federal Income Tax Results:
   Ordinary Income (Loss)
    - Operations Class A Units                                                65              46             17
    - Operations Class B Units                                               (95)            (33)            (3)
   Capital Gain (Loss)                                                        --
Cash Distributions to Investors:
 Source (on GAAP Basis)
  - Investment Income Class A Units                                           54              43             --
  - Return of Capital Class A Units                                           --              --             --
  - Return of Capital Class B Units                                           --              --             --
 Source (on Cash Basis)
  - Operations Class A Units                                                  47              43             --
  - Return of Capital Class A Units                                            7               0             --
  - Operations Class B Units                                                  --              --             --
 Source (on a Priority Distribution Basis)/(5)/
  - Investment Income Class A Units                                           42              33             --
  - Return of Capital Class A Units                                           12              10             --
  - Return of Capital Class B Units                                           --              --             --
Amount (in Percentage Terms) Remaining Invested in Program
 Properties at the end of the Last Year Reported in the Table                100%
 
</TABLE>
- ----------------------------------
(1) Includes $28,377 in equity in earnings of joint ventures and $374,051 from
    investment of reserve funds in 1995, $241,819 in equity in earnings of joint
    ventures and $815,875 from investment of reserve funds in 1996, and
    $1,034,907 in equity in earnings of joint ventures and $169,111 from
    investment of reserve funds in 1997.  At December 31, 1997, the leasing
    status was 96% including developed property in initial lease up.
(2) Includes partnership administrative expenses.
(3) Included in equity in earnings of joint ventures in gross revenues is
    depreciation of $14,058 for 1995, $265,259 for 1996, and $841,666 for 1997.
(4) In accordance with the partnership agreement, net income or loss,
    depreciation and amortization are allocated $294,221 to Class A Limited
    Partners, $(20,104) to Class B Limited Partners and $(203) to the General
    Partners for 1995; $1,207,540  to Class A Limited Partners, $(270,653) to
    Class B Limited Partners and $(297) to the General Partners for 1996; and
    $1,947,536  to Class A Limited Partners, $(844,969) to Class B Limited
    Partners and $0 to the General Partners for 1997.

(footnotes continued on following page)

                                      A-9

<PAGE>
 
(5) Pursuant to the terms of the partnership agreement, an amount equal to the
    cash distributions paid to Class A Limited Partners is payable as priority
    distributions out of the first available net proceeds from the sale of
    partnership properties to Class B Limited Partners.  The amount of cash
    distributions paid per Unit to Class A Limited Partners is shown as a return
    of capital to the extent of such priority distributions payable to Class B
    Limited Partners.  As of December 31, 1997, the aggregate amount of such
    priority distributions payable to Class B Limited Partners totalled
    $551,455.

                                      A-10

<PAGE>
 
                             TABLE III (UNAUDITED)
                      OPERATING RESULTS OF PRIOR PROGRAMS
                        WELLS REAL ESTATE FUND IX, L.P.
<TABLE>
<CAPTION>
                                                                      1997            1996        1995   1994   1993
                                                                      ----            ----        ----   ----   ----
<S>                                                              <C>              <C>             <C>    <C>    <C>
Gross Revenues/(1)/                                               $  1,199,300     $   406,891    N/A    N/A    N/A
Profit on Sale of Properties                                                --              --
Less: Operating Expenses/(2)/                                          101,284         101,885
  Depreciation and Amortization/(3)/                                     6,250           6,250
                                                                  ------------     -----------
Net Income GAAP Basis/(4)/                                        $  1,091,766     $   298,756
                                                                  ============     ===========
Taxable Income: Operations                                        $  1,083,824     $   304,552
                                                                  ============     ===========

Cash Generated (Used By):

  Operations                                                      $    501,390     $   151,150
  Joint Ventures                                                       527,390              --
                                                                  ------------     -----------
                                                                  $  1,028,780     $   151,150
Less Cash Distributions to Investors:
  Operating Cash Flow                                             $  1,028,780         149,425
  Return of Capital                                               $     41,834     $        --
  Undistributed Cash Flow From Prior Year Operations                     1,725              -- 
Cash Generated (Deficiency) after Cash Distributions              $    (43,559)    $     1,725 
                                                                  ------------     -----------
Special Items (not including sales and financing):
  Source of Funds:
   General Partner Contributions                                            --              --
   Increase in Limited Partner Contributions                                --      35,000,000
                                                                  ------------     -----------
                                                                  $    (43,559)    $35,001,725
Use of Funds:
  Sales Commissions and Offering Expenses                              323,039       4,900,321
  Return of Original Limited Partner's Investment                          100              --
  Property Acquisitions and Deferred Project Costs                  13,427,158       6,544,019
Cash Generated (Deficiency) after Cash Distributions and          ------------     -----------
  Special Items                                                   $(13,793,856)    $23,557,385
                                                                  ============     ===========
Net Income and Distributions Data per $1,000 Invested:
  Net Income on GAAP Basis:
   Ordinary Income (Loss)
    - Operations Class A Units                                              53              28
    - Operations Class B Units                                             (77)            (11)
   Capital Gain (Loss)                                                      --              --
Tax and Distributions Data per $1,000 Invested:
  Federal Income Tax Results:
   Ordinary Income (Loss)
    - Operations Class A Units                                              46              26
    - Operations Class B Units                                             (47)            (48)
   Capital Gain (Loss)                                                      --              --
Cash Distributions to Investors:
 Source (on GAAP Basis)
  - Investment Income Class A Units                                         36              13
  - Return of Capital Class A Units                                         --              --
  - Return of Capital Class B Units                                         --              --
 Source (on Cash Basis)
  - Operations Class A Units                                                35              13
  - Return of Capital Class A Units                                          1              --
  - Operations Class B Units                                                --              --
Source (on a Priority Distribution Basis)/(5)/
 - Investment Income Class A Units                                          29              10
 - Return of Capital Class A Units                                           7               3
 - Return of Capital Class B Units                                          --              --
Amount (in Percentage Terms) Remaining Invested in
 Program Properties at the end of the Last Year Reported in
 the Table                                                                 100%
 
 
</TABLE>
- ----------------------------------
(1) Includes $23,077 in equity in earnings of joint ventures and $383,884 from
    investment of reserve funds in 1996, and $593,914 in equity in earnings of
    joint ventures and $605,386 from investment of reserve funds in 1997.  At
    December 31, 1997, the leasing status was 93% including developed property
    in initial lease up.
(2) Includes partnership administrative expenses.
(3) Included in equity in earnings of joint ventures in gross revenues is
    depreciation of $25,286 for 1996, and $469,126 for 1997.
(4) In accordance with the partnership agreement, net income or loss,
    depreciation and amortization are allocated $330,270 to Class A Limited
    Partners, $(31,220) to Class B Limited Partners and $(294) to the General
    Partners for 1996; and $1,564,778 to Class A Limited Partners, $(472,806) to
    Class B Limited Partners and $(206) to the General Partners for 1997.

(footnotes continued on following page)

                                      A-11

<PAGE>
 
(5) Pursuant to the terms of the partnership agreement, an amount equal to the
    cash distributions paid to Class A Limited Partners is payable as priority
    distributions out of the first available net proceeds from the sale of
    partnership properties to Class B Limited Partners.  The amount of cash
    distributions paid per Unit to Class A Limited Partners is shown as a return
    of capital to the extent of such priority distributions payable to Class B
    Limited Partners.  As of December 31, 1997, the aggregate amount of such
    priority distributions payable to Class B Limited Partners totalled
    $236,379.

                                      A-12

<PAGE>
 
                             TABLE III (UNAUDITED)
                      OPERATING RESULTS OF PRIOR PROGRAMS
                         WELLS REAL ESTATE FUND X, L.P.
<TABLE>
<CAPTION>
                                                                     1997        1996   1995   1994   1993
                                                                 --------        ----   ----   ----   ----
<S>                                                              <C>             <C>    <C>    <C>    <C>
Gross Revenues/(1)/                                               $   372,507    N/A    N/A    N/A    N/A
Profit on Sale of Properties                                               --
Less: Operating Expenses/(2)/                                          88,232
  Depreciation and Amortization/(3)/                                    6,250
                                                                  -----------
Net Income GAAP Basis/(4)/                                        $   278,025
                                                                  ===========
Taxable Income: Operations                                        $   382,543
                                                                  ===========
Cash Generated (Used By):                                         
  Operations                                                      $   200,668
  Joint Ventures
                                                                  -----------
                                                                  $   200,668
Less Cash Distributions to Investors:
  Operating Cash Flow                                                      -- 
  Return of Capital                                                        -- 
  Undistributed Cash Flow From Prior Year Operations                       --
                                                                  -----------
Cash Generated (Deficiency) after Cash Distributions              $   200,668 
                                                                 
Special Items (not including sales and financing):
  Source of Funds:
   General Partner Contributions                                           --
   Increase in Limited Partner Contributions                       27,128,912    
                                                                  -----------
                                                                  $27,329,580
Use of Funds:
  Sales Commissions and Offering Expenses                           3,737,363
  Return of Original Limited Partner's Investment                         100
  Property Acquisitions and Deferred Project Costs                  5,188,485
Cash Generated (Deficiency) after Cash Distributions and          -----------
  Special Items                                                   $18,403,632 
                                                                  ===========
Net Income and Distributions Data per $1,000 Invested:
  Net Income on GAAP Basis:
   Ordinary Income (Loss)
    - Operations Class A Units                                             28
    - Operations Class B Units                                             (9)
   Capital Gain (Loss)                                                     --
Tax and Distributions Data per $1,000 Invested:
  Federal Income Tax Results:
   Ordinary Income (Loss)
    - Operations Class A Units                                             35
    - Operations Class B Units                                              0
   Capital Gain (Loss)                                                     --
Cash Distributions to Investors:
 Source (on GAAP Basis)
  - Investment Income Class A Units                                        __
  - Return of Capital Class A Units                                        --
  - Return of Capital Class B Units                                        --
 Source (on Cash Basis)
  - Operations Class A Units                                               __
  - Return of Capital Class A Units                                        --
  - Operations Class B Units                                               --
Source (on a Priority Distribution Basis)/(5)/
 - Investment Income Class A Units                                         __
 - Return of Capital Class A Units                                         __
 - Return of Capital Class B Units                                         --
Amount (in Percentage Terms) Remaining Invested in
 Program Properties at the end of the Last Year Reported in
 the Table                                                                100%
 
 
</TABLE>
- ----------------------------------
(1) Includes $(10,035) in equity in earnings of joint ventures and $382,542 from
    investment of reserve funds in 1997.  At December 31, 1997, the leasing
    status was 67% including developed property in initial lease up.
(2) Includes partnership administrative expenses.
(3) Included in equity in earnings of joint ventures in gross revenues is
    depreciation of $18,675 for 1997.
(4) In accordance with the partnership agreement, net income or loss,
    depreciation and amortization are allocated $302,862 to Class A Limited
    Partners, $(24,675) to Class B Limited Partners and $(162) to the General
    Partners for 1997.
(5) Pursuant to the terms of the partnership agreement, an amount equal to the
    cash distributions paid to Class A Limited Partners is payable as priority
    distributions out of the first available net proceeds from the sale of
    partnership properties to Class B Limited Partners.  The amount of cash
    distributions paid per Unit to Class A Limited Partners is shown as a return
    of capital to the extent of such priority distributions payable to Class B
    Limited Partners.  As of December 31, 1997, the aggregate amount of such
    priority distributions payable to Class B Limited Partners totalled $0.

                                      A-13

<PAGE>
 
                        WELLS REAL ESTATE FUND XI, L.P.

            SUPPLEMENT NO. 2 DATED JUNE 30, 1998 TO THE PROSPECTUS
                            DATED DECEMBER 31, 1997

     This document supplements, and should be read in conjunction with, the
Prospectus of Wells Real Estate Fund XI, L.P. dated December 31, 1997, as
supplemented and amended by Supplement No. 1 dated April 1, 1998 (collectively,
the "Prospectus").  Unless otherwise defined herein, capitalized terms used in
this Supplement shall have the same meanings as set forth in the Prospectus.

     The purpose of this Supplement is to describe the following:

        (i)    The status of the offering of units of limited partnership
interest (the "Units") in Wells Real Estate Fund XI, L.P. (the "Partnership");

        (ii)   Revisions to the "REAL PROPERTY INVESTMENTS" section of the
Prospectus;

        (iii)  Revisions to the "MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS" section of the Prospectus; and

        (iv)   Inclusion of Audited and Pro Forma Financial Statements as 
described in the "Financial Statements" section of this Supplement.

STATUS OF THE OFFERING

     Pursuant to the Prospectus, the offering of Units in the Partnership
commenced on December 31, 1997.  The Partnership commenced operations on March
3, 1998, upon the acceptance of subscriptions for the minimum offering of
$1,250,000 (125,000 Units).  As of June 30, 1998, the Partnership had raised a
total of $6,577,203 in offering proceeds (657,720 Units), comprised of
$5,099,783 raised from the sale of Class A Status Units (509,978 Class A Status
Units) and $1,477,420 raised from the sale of Class B Status Units (147,742
Class B Status Units).

REAL PROPERTY INVESTMENTS

     The information contained on page 56 in the "REAL PROPERTY INVESTMENTS"
section of the Prospectus is revised as of the date of this Supplement by the
deletion of the first paragraph of that section and the insertion of the
following paragraphs in lieu thereof:

JOINT VENTURE AGREEMENT

     The Partnership entered into an Amended and Restated Joint Venture
Agreement (the "Joint Venture Agreement") with Wells Real Estate Fund IX, L.P.
("Wells Fund IX"), Wells Real Estate Fund X, L.P. ("Wells Fund X") and Wells
Operating Partnership, L.P. ("Wells OP"), a Georgia limited partnership
organized to own and operate properties on behalf of Wells Real Estate
Investment Trust, Inc. (the "Wells REIT") known as The Fund IX, Fund X, Fund XI
and REIT Joint Venture (the "Joint Venture") for the purpose of the acquisition,
ownership, development, leasing, operation, sale and management of real
properties.  Wells Fund IX, Wells Fund X and the Wells REIT are all Affiliates
of the General Partners and the Partnership.  The Joint Venture (formerly known
as "Fund IX and X Associates") was originally formed on March 20, 1997 between
Wells Fund IX and Wells Fund X, and on June 11, 1998, Wells OP and the
Partnership were admitted as joint venturers to the Joint Venture.  The
investment objectives of Wells Fund IX, Wells Fund X and the Wells REIT are
substantially identical to those of the Partnership.

     The Joint Venture Agreement provides that all income, profit, loss, cash
flow, resale gain, resale loss and sale proceeds of the Joint Venture will be
allocated and distributed between Wells Fund IX, Wells Fund X, Wells OP and the
Partnership based on their respective capital
<PAGE>
 
contributions to the Joint Venture.  As of June 30, 1998, Wells OP had made
total capital contributions to the Joint Venture of $1,421,466 and held an
equity percentage interest in the Joint Venture of 4.4%; Wells Fund IX had made
total capital contributions to the Joint Venture of $14,571,686 and held an
equity percentage interest in the Joint Venture of 45.8%; Wells Fund X had made
total capital contributions to the Joint Venture of $13,360,540 and held an
equity percentage interest in the Joint Venture of 42.0%; and the Partnership
had made total capital contributions to the Joint Venture of $2,482,810 and held
an equity percentage interest in the Joint Venture of 7.8%.

     The Joint Venture Agreement allows each joint venturer to make a buy/sell
election upon receipt by any joint venturer of a bonafide third-party offer to
purchase all or substantially all of the properties or the last remaining
property of the Joint Venture.  Upon receipt of notice of such third-party
offer, each joint venturer must elect within thirty (30) days after receipt of
the notice to either (i) purchase the entire interest of each venturer that
wishes to accept the offer on the same terms and conditions as the third-party
offer to purchase, or (ii) consent to the sale of the properties or last
remaining property pursuant to such third-party offer.

     On June 24, 1998, the Partnership contributed $2,482,810 in cash to the
Joint Venture.  Said $2,482,810 capital contribution by the Partnership was
aggregated with cash contributions made by Wells Fund IX in the amount of
$650,000, Wells Fund X in the amount of $950,000 and Wells OP in the amount of
$1,421,466 to purchase a one-story office building located in Oklahoma City,
Oklahoma (the "Lucent Building") from Wells Development, an Affiliate of the
General Partners and the Partnership.

THE LUCENT BUILDING

     Purchase of the Oklahoma City Property.  On June 24, 1998, the Joint
     --------------------------------------                              
Venture acquired a one-story office building containing approximately 57,186
rentable square feet which was developed and constructed on certain real
property located in Oklahoma City, Oklahoma (the "Oklahoma City Property") by
Wells Development pursuant to that certain Agreement for the Purchase and Sale
of Real Property (the "Contract") dated May 30, 1997 between Wells Development
and the Joint Venture, as amended.

     Wells Development had acquired the Oklahoma City Property on May 30, 1997,
for a purchase price of $695,636, plus $20,869 in real estate brokerage
commissions and $58,000 in legal fees, title insurance premiums and other
closing costs.  Simultaneously with the acquisition of the Oklahoma City
Property, Wells Development entered into the Contract with the Joint Venture for
the sale of the Oklahoma City Property following the construction and
development thereon of the Lucent Building, as described below.

     Pursuant to the terms of the Contract, the Joint Venture made an earnest
money deposit to Wells Development in the amount of $1,600,000 consisting of a
$650,000 contribution funded by Wells Fund IX and a $950,000 contribution funded
by Wells Fund X.  The earnest money deposit paid by the Joint Venture under the
Contract was used by Wells Development to fund the purchase of the Oklahoma City
Property, as described below, and to fund the initial costs of the construction
and development of the Lucent Building.  Wells Development also used part of the
earnest money deposit to acquire an additional strip of land along the northern
boundary of the Oklahoma City Property to expand the parking area for the
property.

     In addition to the earnest money deposit, Wells Development obtained a loan
in the amount of $3,900,000 from NationsBank, N.A. to fund the construction and
development of the Lucent Building (the "Construction Loan").  As set forth
below, the Construction Loan was paid off upon the sale of the Lucent Building
to the Joint Venture, and Wells Development delivered title to the Joint Venture
debt-free at closing.

                                       2
<PAGE>
 
     The purchase price of the Lucent Building was $5,504,276, which was equal
to the aggregate cost to Wells Development of the acquisition, construction and
development of the Lucent Building, including interest and other carrying costs,
and accordingly, Wells Development made no profit from the sale of the Lucent
Building to the Joint Venture.

     Description of the Building and the Site.  The Oklahoma City Property
     ----------------------------------------                             
contains a one-story office building with 57,186 net rentable square feet and
55,017 net useable square feet with a high tilt-up concrete panel exterior and
steel framing.  Construction of the Lucent Building was completed in January
1998.  The parking area contains approximately 385 paved parking spaces.

     The Lucent Building is located at 14400 Hertz Quail Springs Parkway,
Oklahoma City, Oklahoma.  The site consists of approximately 5.3 acres located
in the Quail Springs Office Park in the northwest sector of Oklahoma City.
Oklahoma City is located near the center of the state and is the State Capitol
of Oklahoma.  Oklahoma City is currently the 42nd largest metropolitan area in
the United States.  The population of the Oklahoma City metropolitan area, which
has been increasing steadily over the past two decades, is currently in excess
of 1,000,000.

     The site is located approximately ten miles northwest of the central
business district of Oklahoma City.  Access is available from Memorial Road on
the south and May Avenue on the east with all access streets being four lane
concrete boulevards with curbs and gutters.

     The Lucent Lease.  On May 30, 1997, Wells Development entered into a Lease
     ----------------                                                          
Agreement (the "Lucent Lease") with Lucent Technologies Inc. ("Lucent
Technologies"), pursuant to which Lucent Technologies agreed to lease all of the
Lucent Building upon completion of the improvement thereof.  At the closing of
the sale of the Lucent Building to the Joint Venture, Wells Development
transferred and assigned its interest in the Lucent Lease to the Joint Venture.

     Lucent Technologies is a telecommunications company which was spun off by
AT&T in April of 1996.  The company is in the business of designing, developing
and marketing communications systems and technologies ranging from microchips to
whole networks and is one of the world's leading designers, developers and
manufacturers of telecommunications system software and products.  For the
fiscal year ended September 30, 1997, Lucent Technologies, a public company
traded on the New York Stock Exchange, reported net income of approximately $541
million dollars on revenues in excess of $26 billion dollars.  As of March 31,
1998, Lucent Technologies had total assets of in excess of $24 billion dollars
and a net worth of in excess of $5 billion dollars.

     The initial term of the Lucent Lease is ten years which commenced on
January 5, 1998 (the "Rental Commencement Date").  Lucent Technologies has the
option to extend the initial term of the Lucent Lease for two additional five
year periods.  Each extension option must be exercised by giving written notice
to the landlord at least twelve months prior to the expiration date of the then
current lease term.

     The annual base rent payable under the Lucent Lease will be $508,383
payable in equal monthly installments of $42,365 during the first five years of
the initial lease term, and $594,152 payable in equal monthly installments of
$49,513 during the second five years of the initial lease term.  The annual base
rent for each extended term under the lease will be based upon the fair market
rent then being charged by landlords under new leases of office space in the
metropolitan Oklahoma City market for similar space in a building of comparable
quality with comparable amenities.  The Lucent Lease provides that if the
parties cannot agree upon the appropriate fair market value rate, the rate will
be established by real estate appraisers.

     Under the Lucent Lease, the Joint Venture, as landlord, is responsible for
(a) all maintenance, repairs and replacements to the structural components of
the Lucent Building, including without limitation, the roof, exterior walls,
bearing walls, support beams, foundations,

                                       3
<PAGE>
 
columns, exterior doors, windows, skylights and lateral support, and (b) for the
portion of the Lucent Lease term ending on the first anniversary of the Rental
Commencement Date, all maintenance, repairs and replacements to the parking area
surrounding the Lucent Building including lighting systems for the parking area.
Under the Lucent Lease, Lucent Technologies is responsible for the payment of
all property taxes, operating expenses and other repair and maintenance work
relating to the Lucent Building.  Lucent Technologies is also required to
reimburse the landlord the cost of casualty insurance for the property.

     The landlord is responsible for a construction allowance of $857,790
(calculated at the rate of $15 per rentable square foot), which was funded by
Wells Development prior to the sale of the Lucent Building to the Joint Venture
and is included as a portion of the purchase price paid for the Lucent Building.

     Under the Lucent Lease, Lucent Technologies also has a one-time option to
terminate the Lucent Lease on the seventh (7th) anniversary of the Rental
Commencement Date, which is exercisable by written notice to the landlord at
least twelve (12) months in advance of such 7th anniversary.  If Lucent
Technologies elects to exercise its option to terminate the Lucent Lease, Lucent
Technologies would be required to pay a termination payment intended to
compensate the landlord for the present value of funds expended as construction
allowance and leasing commissions relating to the Lucent Lease, amortized over
and attributable to the remaining lease term, and a rental payment equal to
approximately eighteen (18) months of monthly rental payments.  It is currently
anticipated that the termination payment required to be paid by Lucent
Technologies, in the event it exercises its option to terminate the Lucent Lease
on the 7th anniversary would be approximately $1,338,903 based upon certain
assumptions.

     In addition, Lucent Technologies has a one-time option under the Lucent
Lease to reduce the size of its leased premises by 15,000 square feet of useable
area effective the last day of the month which is the second (2nd) anniversary
of the Rental Commencement Date.  Such option to reduce the leased premises is
exercisable by providing at least 180 days prior written notice to the landlord
and paying the landlord a reduction payment equal to $750,000 on the effective
date of such reduction.

     There are no assurances that the Joint Venture will be able to attract or
obtain suitable replacement tenants for the Lucent Building upon the expiration
of the Lucent Lease or upon the 7th anniversary of the Lucent Lease if Lucent
Technologies elects to exercise its option to terminate the Lucent Lease or for
the unleased portion of the Lucent Building in the event that Lucent
Technologies exercises its option to reduce the size of its leased premises.

     In connection with the execution of the Lucent Lease, Wells Development
entered into agreements with each of two real estate brokers, one of which is a
firm affiliated with ADEVCO Corporation, the developer of the Oklahoma City
Property, for the payment of commissions in connection with services rendered in
procuring the Lucent Lease.  The commission agreements require Wells Development
to pay a total of $330,764 in leasing commissions, $110,255 of which is payable
to said affiliate of the developer.  One-half of the leasing commissions were
paid by Wells Development simultaneously with the closing of its acquisition of
the Oklahoma City Property, with the remainder of the leasing commissions funded
by Wells Development prior to the sale of the Lucent Building to the Joint
Venture.  The leasing commissions relating to the Lucent Lease were included as
a portion of the purchase price paid for the Lucent Building by the Joint
Venture.  Neither broker is affiliated with Wells Development, Wells Fund IX,
Wells Fund X, the Wells REIT, the Partnership or any affiliates thereof.

                                       4
<PAGE>
 
     As of June 30, 1998, the Partnership held a 4.4% ownership interest in each
of the properties described below as a result of its ownership interest in the
Joint Venture:

THE ABB BUILDING

     Description of the Building and the Site.  The Joint Venture owns certain
     ----------------------------------------                                 
real property located in Knoxville, Tennessee (the "Knoxville Property").  The
Knoxville Property contains a three-story steel framed office building with a
reflective insulated glass and brick exterior containing approximately 87,000
gross square feet and 83,885 rentable square feet (the "ABB Building").  The
Knoxville Property was originally purchased by Wells Fund IX on December 13,
1996, and was later contributed by Wells Fund IX to the Joint Venture on March
26, 1997.  Construction of the ABB Building was completed in December 1997.  The
project site is approximately 5.622 acres and contains approximately 297 paved
parking spaces.

     The ABB Building is located in an office park known as Center Point
Business Park on Pellissippi Parkway just north of the intersection of
Interstates 40 and 75, in Knox County, Tennessee approximately 10 miles west of
the Knoxville central business district.  The Pellissippi Parkway and the
commercial area along the Interstate 40 and 75 corridor have evolved recently
from a residential suburb into one of the area's fastest growing commercial and
retail districts.

     The western portion of Knox County in which the Knoxville Property is
located has experienced the most growth and development in the Knoxville
metropolitan area during the past 10 years due primarily to available land and
services. It is anticipated that the Knoxville metropolitan area will continue
to grow into a major regional center of trade and tourism due to its location at
the intersection of Interstates 40 and 75 and the recent extension of the
Pellissippi Parkway to the Knoxville airport.

     The ABB Lease.  On December 10, 1996, Wells Fund IX entered into a Lease
     -------------                                                           
Agreement (the "ABB Lease") with ABB Flakt, Inc. ("ABB") pursuant to which ABB
agreed to lease 55,000 rentable square feet of the ABB Building, comprising
approximately 66% of the rentable square feet of the ABB Building.  Wells Fund
IX assigned its interest in the ABB Lease to the Joint Venture on March 26,
1997, simultaneously with the contribution of the Knoxville Property to the
Joint Venture.  The Joint Venture is currently negotiating lease terms with a
major tenant for lease of the remainder of the ABB Building.

     ABB is a Delaware corporation which is principally engaged in the business
of pollution control engineering and consulting.  ABB will use the leased area
as office space for approximately 220 employees.  ABB Asea Brown Boveri, Ltd., a
Swiss corporation based in Zurich, is the holding company of the ABB Asea Brown
Boveri Group (the "ABB Group") which is comprised of approximately 1,000
companies around the world, including ABB.  The ABB Group revenue is
predominately provided by contracts with utilities and independent power
producers for the design and engineering, construction, manufacture and
marketing of products, services and systems in connection with the generation,
transmission and distribution of electricity.  In addition, the ABB Group
generates a significant portion of its revenues from the sale of industrial
automation products, systems and services to pulp and paper, automotive and
other manufacturers.  For the fiscal year ended December 31, 1997, the ABB Group
reported net income of approximately $572 million dollars and net worth of
approximately $5.2 billion dollars.  ABB, Inc., the United States parent company
of ABB, reported gross revenues in 1997 in excess of $4 billion dollars.  The
ABB Group's total number of employees for 1997 was approximately 213,000
worldwide and approximately 21,000 in the United States.

     As security for ABB's obligations under the Lease, ABB has provided to
Wells Fund IX (and Wells Fund IX has in turn assigned to the Joint Venture), and
agreed to maintain in full force and effect at all times during the 10 year
period from the Rental Commencement Date, an irrevocable standby letter of
credit in accordance with the terms and conditions set forth in the

                                       5
<PAGE>
 
ABB Lease.  Each letter of credit issued pursuant to the provisions of the ABB
Lease is required to be in a form of an irrevocable credit, to be issued by an
"approved issuer," to name the Joint Venture as the beneficiary and to specify
that the Joint Venture, as beneficiary, may draw against the letter of credit
upon the occurrence of a "drawing event."  "Approved issuer" is defined to
require that the letter of credit issuer shall have and maintain a Moody's Bank
Credit Report Service rating of P-1 or its equivalent.  "Drawing event" is
defined to include any failure of ABB to pay any installment of rent or other
charge or assessment pursuant to the terms of the ABB Lease within five days of
notice thereof, or any other event of default with respect to which the Joint
Venture has exercised or is exercising its remedies.  The letter of credit
maintained by ABB is required to be in the amount of $4,000,000 until the
seventh anniversary of the Rental Commencement Date; $3,000,000 from the seventh
anniversary of the Rental Commencement Date to the eighth anniversary of the
Rental Commencement Date; $2,000,000 from the eighth anniversary of the Rental
Commencement Date to the ninth anniversary of the Rental Commencement Date; and
$1,000,000 from the ninth anniversary of the Rental Commencement Date to the
tenth anniversary of the Rental Commencement Date.  The original letter of
credit which was delivered by ABB to Wells Fund IX simultaneously with the
execution of the ABB Lease was issued by Svenska Handelsbanken, a Swedish bank
which is the largest bank in the Nordic region with over $90 billion of assets
and a credit rating issued by Moody's Bank Credit Report Service of P-1/Aa3, and
was issued in the amount of $4,000,000 for a one year term.  If the Joint
Venture draws on the letter of credit, the Joint Venture shall apply the
proceeds first toward the performance of the obligations which ABB has failed to
perform under the ABB Lease, and the remainder, if any, shall be held by the
Joint Venture in certain permitted investments as additional security for the
performance by ABB of the ABB Lease.

     The initial term of the lease is nine years and eleven months which
commenced on January 1, 1998 (the "Rental Commencement Date").

     The annual base rent payable under the ABB Lease is $646,250 payable in
equal monthly installments of $53,854 during the first five years of the initial
lease term, and $728,750 payable in equal monthly installments of $60,729 during
the last four years and eleven months of the initial lease term.

     Under the ABB Lease, ABB is responsible for all expenses, costs and
disbursements (excluding specific costs billed to specific tenants of the
building) of every kind and nature relating to or incurred or paid in connection
with the ownership, management, operation, repair and maintenance of the ABB
Building, including compensation of employees engaged in the operation and
management or maintenance of the ABB Building, supplies, equipment and
materials, utilities, repairs and general maintenance, insurance, a management
fee in the amount of 4% of the gross rental income from the ABB Building, and
all taxes and governmental charges attributable to the ABB Building or its
operations (excluding taxes imposed or measured on or by the income of the Joint
Venture from operation of the ABB Building).

     Under the terms of the ABB Lease, the Joint Venture is responsible for a
construction allowance of $976,600 (calculated at the rate of $19 per useable
square foot of the premises).  In addition, the Joint Venture has agreed to
provide ABB on the fifth (5th) anniversary of the Rental Commencement Date a
redecoration allowance of an amount equal to (i) $5.00 per square foot of
useable area of the premises leased as of the 5th anniversary of the Rental
Commencement Date which has been leased and occupied by ABB for at least three
consecutive years ending with such 5th anniversary reduced by (ii) $177,000.

     The terms of the ABB Lease provide that ABB has the right of first refusal
for the lease of any space in the ABB Building not initially leased by ABB.  In
the event that the Joint Venture has secured a potential tenant for any of such
space, the Joint Venture has agreed to give ABB ten (10) business days to
exercise its right to add such space to the leased premises.  The base rent
payable and other charges and any allowances shall be solely as set forth in the
notice to ABB of

                                       6
<PAGE>
 
the proposed terms of the lease for the potential tenant of such space.  If ABB
does not so exercise its right of first refusal within such 10 business day
period, the Joint Venture will have the right to lease the space to the
potential tenant, except that, after the expiration of any such lease to another
party, such space will again become subject to ABB's right of first refusal.
The ABB Lease further provides that the Joint Venture agrees that during the
term of the ABB Lease, no leases of space with other tenants for any space not
initially leased by ABB pursuant to the ABB Lease shall have a term in excess of
three years from the last day of the month in which such third-party tenant
takes possession of such space.

     ABB has a one-time option to terminate the ABB Lease as of the seventh
(7th) anniversary of the Rental Commencement Date which is exercisable by
written notice to the Joint Venture at least twelve (12) months in advance of
such 7th anniversary.  If ABB elects to exercise this termination option, ABB is
required to pay to the Joint Venture, on or before ninety (90) days prior to the
7th anniversary of the Rental Commencement Date, a termination payment intended
to compensate the Joint Venture for the present value of certain sums which the
Joint Venture has expended in connection with the ABB Lease amortized over and
attributable to the remaining lease term and a rent payment equal to
approximately fifteen (15) months of monthly base rental payments.  It is
currently anticipated that the termination payment required to be paid by ABB in
the event it exercises its option to terminate the ABB Lease on the 7th
anniversary would be approximately $1,818,000 based upon certain assumptions.

THE OHMEDA BUILDING

     Description of the Building and the Site.  The Joint Venture owns certain
     ----------------------------------------                                 
real property located in Louisville, Boulder County, Colorado (the "Louisville
Property").  The Louisville Property contains a two-story office building with
approximately 106,750 rentable square feet (the "Ohmeda Building").
Construction of the Ohmeda Building was completed in January 1988.

     The Joint Venture purchased the Ohmeda Building on February 13, 1998, for a
purchase price of $10,325,000, plus closing costs of approximately $6,644.

     The Ohmeda Building was designed to accommodate the needs of a high-
technology tenant, and to provide the tenant substantial interior flexibility in
order to accommodate new product developments, changes in electronics
manufacturing techniques and the introduction of automated material handling
systems.  The Ohmeda Building is modular re-tan brick with flush mortar joints
and energy efficient insulated solarban glass set in a clear aluminum mullion
system.  The office area represents approximately 47% of the building area, and
the non-office area represents approximately 53%.  The lower level has 17 foot
high ceilings and is divided into three areas:  the production area, the
materials and finished goods handling area, and the support administration,
exercise room and cafeteria area.  The cafeteria and the exercise room contain a
glass curtain wall offering panoramic views of the mountains to the west.  The
upper level on the west side contains managerial and financial offices, as well
as research and employee amenity space.

     The site is approximately five miles southeast of Boulder and approximately
17 miles northwest of Denver, situated near Highway 36 (Centennial Parkway),
which is the main thoroughfare between Boulder and Denver.  The site is a 15
acre tract of land in the Centennial Valley Business Park in Louisville,
Colorado with scenic views both to and from the site.  The Louisville Property
is situated approximately 100 feet above Centennial Parkway with access by a "Z"
curve roadway east of the site.  All of the Ohmeda Building access points,
including a glass vestibule entry court, are turned away from the strong winds
from the west.  The parking area, which contains approximately 500 parking
spaces, is concealed from the view of Centennial Parkway and is open to the
scenic views of the mountains.

                                       7
<PAGE>
 
     The Ohmeda Lease.  The entire 106,750 rentable square feet of the Ohmeda
     ----------------                                                        
Building is currently under a net Lease Agreement dated February 26, 1987, as
amended by First Amendment to Lease dated December 3, 1987, and as amended by
Second Amendment to Lease dated October 20, 1997 (the "Ohmeda Lease") with
Ohmeda, Inc., a Delaware corporation ("Ohmeda").  The Ohmeda Lease currently
expires in January 2005, subject to (i) Ohmeda's right to effectuate an early
termination of the Ohmeda Lease under the terms and conditions described below,
and (ii) Ohmeda's right to extend the Ohmeda Lease for two additional five year
periods of time.

     Ohmeda is a medical supply firm based in Boulder, Colorado and is a
worldwide leader in vascular access and hemodynamic monitoring for hospital
patients.  Ohmeda also has a special products division, which produces neonatal
and other oxygen care products.  Ohmeda recently extended an agreement with
Hewlett-Packard to include co-marketing and promotion of combined Ohmeda/H-P
neonatal products.

     Ohmeda was a wholly owned subsidiary of the BOC Group, Inc., a Nevada
corporation ("BOC"), which is a wholly-owned subsidiary of BOC Holdings, whose
ultimate parent is The BOC Group PLC, an English corporation.  On April 3, 1998,
BOC sold the division of Ohmeda that occupies the Ohmeda Building to
Instrumentarium Corporation, a Finnish company ("Instrumentarium").  The
obligations of Ohmeda under the Ohmeda Lease are currently guaranteed by both
BOC and Instrumentarium.  BOC, which is in the businesses of gases and related
products, vacuum technology and health care, reported total consolidated sales
of in excess of $2 billion for its fiscal year ended September 30, 1997, and a
net worth of in excess of $462 million.  Instrumentarium is an international
healthcare company concentrating on selected fields of medical technology
manufacturing, marketing and distribution.

     The monthly base rental payable under the Ohmeda Lease is $83,710 through
January 31, 2003; $87,891 from February 1, 2003 through January 31, 2004; and
$92,250 from February 1, 2004 through January 31, 2005.  Under the Ohmeda Lease,
Ohmeda is responsible for all utilities, taxes, insurance and other operating
costs with respect to the Ohmeda Building during the term of the Ohmeda Lease.
In addition, Ohmeda shall pay a $21,000 per year management fee for maintenance
and administrative services of the Ohmeda Building.  The Joint Venture, as
landlord, is responsible for maintenance of the roof, exterior and structural
walls, foundations, other structural members and floor slab, provided that the
landlord's obligation to make repairs specifically excludes items of cosmetic
and routine maintenance such as the painting of walls.

     The Ohmeda Lease contains an early termination clause that allows Ohmeda
the right to terminate the Ohmeda Lease, subject to certain conditions, on
either January 31, 2001 or January 31, 2002.  In order to exercise this early
termination clause, Ohmeda must give the Joint Venture notice on or before 5:00
p.m. MST, January 31, 2000, and said notice must identify which early
termination date Ohmeda is exercising.  If Ohmeda exercises its right to
terminate on January 31, 2001, then Ohmeda must tender $753,388 plus an amount
equal to the amount of real property taxes estimated to be payable to the
landlord in 2002 for the tax year 2001 based on the most recent assessment
information available on the early termination date.  If Ohmeda exercises its
right to terminate on January 31, 2002, then Ohmeda must tender $502,259 plus an
amount equal to the amount of real property taxes estimated to be payable to the
landlord in 2003 for the tax year 2002 based on the most recent assessment
information available on the early termination date.  At the present time, real
property taxes relating to this property are approximately $135,500 per year.
The payment of these amounts by Ohmeda for early termination must be made on or
before the 180th day prior to the appropriate early termination date.  If the
amount of the real property taxes actually assessed is greater or lesser than
the amount paid by Ohmeda on the early termination date, then the difference
shall be adjusted accordingly within thirty (30) days of notice of such
difference.

                                       8
<PAGE>
 
     The Ohmeda Lease contains a provision whereby the tenant has the option to
extend the primary lease term for up to two consecutive five year terms at the
then current market rental rates.

     In addition, the Ohmeda Lease contains an option to expand the premises by
an amount of square feet up to a total of 200,000 square feet which, if
exercised by Ohmeda, will require the Joint Venture to expend funds necessary to
acquire additional land, if such land is necessary to such expansion and
available for purchase for said expansion purposes, and to construct the
expansion space.  Ohmeda's option to expand the premises is subject to
deliverance of at least four (4) months' prior written notice to the Joint
Venture.  During the 4 months subsequent to the notice of Ohmeda's intention to
expand the premises, Ohmeda and the Joint Venture shall negotiate in good faith
and enter into an amendment to the Ohmeda Lease for the construction and rental
of the expansion space.  If Ohmeda exercises its option to expand the premises,
the right to terminate clause described above will automatically be canceled,
and the primary lease term shall be extended for a period of ten (10) years from
the date on which a certificate of occupancy is issued by the City of Louisville
with respect to the expansion space.  The base rental for the expansion space
payable under the Ohmeda Lease shall be calculated to generate a rate of return
to the Joint Venture on its project costs and any retrofit expenses with respect
to the existing premises incurred by landlord over the new, 10 year extended
primary lease term, equal to the prime lending rate published by Norwest Bank,
N.A. on the first day of such extended primary lease term, plus 3.0%, plus full
amortization of the tenant finish costs with respect to the expansion space and
the existing premises.  This base rental shall be payable through January 31,
2005.  The base rental payable under the Ohmeda Lease from February 1, 2005
through the remaining balance of the new, extended 10 year primary lease term,
shall be based on a combined rental rate equal to the sum of (i) the base rental
payable by Ohmeda during lease year number seven for the existing premises, plus
(ii) the base rent payable by Ohmeda during lease year number seven for the
expansion space, plus an amount equal to 2% of the combined rental rate.
Thereafter, the base rent payable for the entire premises shall be the base rent
payable during the previous lease year plus an amount equal to 2% of the base
rent payable during such previous lease year.

THE INTERLOCKEN BUILDING

     Description of the Building and the Site.  The Joint Venture owns certain
     ----------------------------------------                                 
real property located in Broomfield, Boulder County, Colorado (the "Broomfield
Property").  The Broomfield Property contains a three-story multi-tenant office
building with 51,974 rentable square feet (the "Interlocken Building").
Construction of the Interlocken Building was completed in December 1996.

     The Joint Venture purchased the Interlocken Building on March 20, 1998, for
a purchase price of $8,275,000, plus closing costs of approximately $18,000.

     The first floor of the Interlocken Building has multiple tenants and
contains 15,599 rentable square feet; the second floor is leased to ODS
Technologies, L.P. ("ODS") and contains 17,146 rentable square feet; and the
third floor is leased to Transecon, Inc. ("Transecon") and contains 19,229
rentable square feet.

     The Broomfield Property fronts on Highway 36 (the Boulder-Denver Turnpike),
which is the main thoroughfare between Boulder and Denver, and is located
approximately eight miles southeast of Boulder and approximately 15 miles
northwest of Denver.  The site is a 5.1 acre tract of land in the Interlocken
Business Park in Broomfield, Colorado.  The Broomfield Property contains a
parking lot surrounding the entire building with ample parking spaces available
for tenants and visitors.  The Interlocken Business Park is a 963-acre business
park containing primarily advanced technology and research/development oriented
companies.  The Interlocken Conference Resort, which will contain a 430-room
hotel, 57,000 square feet of conference space

                                       9
<PAGE>
 
     and a 27-hole championship golf course, is nearly complete and will border
     the Park's western boundary.

          Description of Leases.  As stated above, the entire third floor of the
          ---------------------
     Interlocken Building containing 19,229 rentable square feet (37% of the
     total rentable square feet) is currently under lease to Transecon dated
     June 27, 1996 (the "Transecon Lease"). The Transecon Lease currently
     expires in October 2001, subject to Transecon's right to extend for one
     additional term of five years upon 180 days' notice.

          Transecon is a consumer distributor of environmental friendly
     products, including on-site video and audio production of environmental and
     alternative health videos using state-of-the-art electronics and sound
     stage. Transecon was founded in 1989 and currently employs approximately 60
     people.

          The monthly base rental payable under the Transecon Lease is
     approximately $24,000 for the initial term of the lease, and is calculated
     under the Transecon Lease based upon 18,011 rentable square feet. Under the
     Transecon Lease, Transecon is responsible for its share of utilities,
     taxes, insurance and other operating costs with respect to the Interlocken
     Building during the term of the Transecon Lease. In addition, Transecon has
     a right of first refusal under the lease for any second floor space
     proposed to be leased by the landlord. If Transecon elects to extend the
     lease, the monthly base rental shall be a market rate, but no less than
     $24,000 and no more than $27,700. In accordance with the Transecon Lease,
     Golden Rule, Inc., an affiliate of Transecon, occupies 6,621 rentable
     square feet of the third floor. Transecon guarantees the entire payment due
     under the Transecon Lease.

          Transecon also leases 1,510 rentable square feet on the first floor.
     The monthly base rent payable for this space is approximately $2,000
     through January 1999; approximately $2,100 through January 2000;
     approximately $2,150 through January 2001; and approximately $2,200 through
     October 2001.

          The entire second floor of the Interlocken Building containing 17,146
     rentable square feet (33% of total rentable square feet) is currently under
     lease to ODS dated January 14, 1997 (the "ODS Lease"). The ODS Lease
     currently expires in September 2003, subject to ODS's right to extend for
     one additional term of three years upon 180 days' notice.

          ODS provides in-home financial transaction services via telephone and
     television, and it has developed interactive computer-based applications
     for such in-home purchasing. Originally based in Tulsa, Oklahoma, ODS has
     relocated its business to the Interlocken Building.

          The monthly base rental payable under the ODS Lease is approximately
     $22,150 through January 1999; approximately $22,600 through January 2000;
     approximately $23,100 through January 2001; approximately $23,550 through
     January 2002; approximately $24,050 through January 2003; and approximately
     $24,550 through September 2003. The rental payments to be made by the
     tenant under the ODS Lease are also secured by the assignment of a $275,000
     letter of credit which may be drawn upon by the landlord in the event of a
     tenant default under the lease. Under the ODS Lease, ODS is responsible for
     its share of utilities, taxes, insurance and other operating costs with
     respect to the Interlocken Building during the term of the ODS Lease. If
     ODS elects to extend the lease, the monthly base rental shall be a market
     rate as described in the ODS Lease.

          The first floor of the Interlocken Building containing 15,599 rentable
     square feet is occupied by several tenants whose leases expire in late 2001
     or 2002. The aggregate monthly base rental payable under these leases for
     1998 is approximately $21,250. Each lessee is responsible for its share of
     utilities, taxes, insurance and other operating costs with respect to the
     Interlocken

                                       10
<PAGE>
 
     Building during the term of its lease. Most of these leases
     contain a right to extend for one additional five year period
     upon 180 days' notice.

          In the event that Transecon, ODS or any of the first floor
     tenants fail to extend their respective leases, the Joint Venture
     will be required to find one or more new suitable tenants for the
     Interlocken Building at the then prevailing market rental rates.

     PROPERTY MANAGEMENT FEES

          Wells Management Company, Inc. ("Wells Management"), an
     Affiliate of the Partnership, has been retained to manage and
     lease all of the properties currently owned by the Joint Venture.
     While the Partnership and the Wells REIT are authorized to pay
     aggregate management and leasing fees to Wells Management in the
     amount of 4.5% of gross revenues, Wells Fund IX and Wells Fund X
     are authorized to pay aggregate management and leasing fees to
     Wells Management in the amount of 6% of gross revenues. Since, as
     of June 30, 1998, Wells Fund IX and Wells Fund X held an
     aggregate 87.8% ownership percentage interest in the Joint
     Venture, while the Partnership and the Wells REIT held an
     aggregate 12.2% ownership percentage interest in the Joint
     Venture, 87.8% of the gross revenues of the Joint Venture are
     subject to a 6% property management and leasing fee, while 12.2%
     of the gross revenues of the Joint Venture are subject to a 4.5%
     property management and leasing fee. Wells Management has also
     received an initial lease fee equal to the first month's rent for
     the ABB Lease and the Lucent Lease. In addition, Wells Management
     is entitled to one-time initial lease-up fees equal to five
     percent (5%) of the gross revenues over the initial terms of the
     ABB Lease and the Lucent Lease (not to exceed five years).

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATION

     The information contained on page 57 in the "MANAGEMENT'S DISCUSSION AND
ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS" section of the
Prospectus is revised as of the date of this Supplement by the deletion of the
first paragraph of that section and the insertion of the following paragraph in
lieu thereof:

          The Partnership commenced operations on March 3, 1998, upon
     the acceptance of subscriptions for the minimum offering of
     $1,250,000 (125,000 Units). As of June 30, 1998, the Partnership
     had raised a total of $6,577,203 in offering proceeds (657,720
     Units), comprised of $5,099,783 raised from the sale of Class A
     Status Units (509,978 Class A Status Units) and $1,477,420 raised
     from the sale of Class B Status Units (147,742 Class B Status
     Units). After the payment of $230,202 in acquisition and advisory
     fees and expenses, the payment of $822,150 in selling commissions
     and organizational and offering expenses and the payment of
     $2,482,810 in capital contributions to the Joint Venture, as of
     June 30, 1998, the Partnership was holding net offering proceeds
     of $3,042,041 available for investment in additional properties.

FINANCIAL STATEMENTS

     The financial statements of Fund IX and X Associates (the Joint Venture) as
of December 31, 1997 and for the period from March 20, 1997 to December 31, 1997
and of the Lucent Building for the three months ended March 31, 1998, included
herein as Appendix I to this Supplement No. 2, have been audited by Arthur
Andersen LLP, independent public accountants, as indicated in their reports with
respect thereto, and are included herein upon the authority of said firm as
experts in giving said reports. The interim financial information of Fund IX and
X Associates (the Joint Venture) as of March 31, 1998 and for the three month
period ended March 31, 1998, and the pro forma financial information for Wells
Real Estate Fund XI, L.P. as of December 31, 1997 and for the three month period
ended March 31, 1998, which are included in Appendix I to this Supplement No. 2,
have not been audited.

                                       11
<PAGE>
 
                                                                      APPENDIX I

                         INDEX TO FINANCIAL STATEMENTS
<TABLE>
<CAPTION>
                                                                                                Page
                                                                                                ----
<S>                                                                                             <C>
FUND IX AND X ASSOCIATES
   Financial Statements
      Report of Independent Public Accountants                                                   I-1
      Balance Sheets as of March 31, 1998 (Unaudited) and
      December 31, 1997 (Audited)                                                                I-2
      Statements of Income (Loss) for the three months ended March 31, 1998
      (Unaudited) and the Period from Inception (March 20, 1997) to December 31, 1997 (Audited)  I-3
      Statements of Partners' Capital for the three months ended March 31, 1998 
      (Unaudited) and the Period from Inception (March 20, 1997 to December 31, 1997 (Audited)   I-4
      Statements of Cash Flows for the three months ended March 31, 1998 (Unaudited) and 
      the Period from Inception (March 20, 1997) to December 31, 1997 (Audited)                  I-5
      Notes to Financial Statements                                                              I-6
 
LUCENT BUILDING
   Audited Financial Statements
      Report of Independent Public Accountants                                                   I-10
      Statement of Revenues Over Operating Expenses for the three months ended March 31, 1998    I-11
      Notes to Statement of Revenues Over Operating Expenses for the three months ended        
      March 31, 1998                                                                             I-12

WELLS REAL ESTATE FUND XI, L.P.
      Unaudited Pro Forma Financial Statements
      Summary of Unaudited Pro Forma Financial Statements                                        I-13
      Pro Forma Balance Sheet as of March 31, 1998                                               I-14
      Pro Forma Statement of Loss for the year ended December  31, 1998                          I-15 
      Pro Forma Statement of Income for the three months ended March 31, 1998                    I-16
</TABLE> 
     
<PAGE>
 
                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To Fund IX and X Associates:

We have audited the accompanying balance sheet of FUND IX AND X ASSOCIATES (a
Georgia Joint Venture) as of December 31, 1997 and the related statements of
loss, partners' capital, and cash flows for the period from inception (March 20,
1997) to December 31, 1997. These financial statements are the responsibility of
the Joint Venture's management. Our responsibility is to express an opinion on
these financial statements based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Fund IX and X Associates as of
December 31, 1997 and the results of its operations and its cash flows for the
period from inception (March 20, 1997) to December 31, 1997 in conformity with
generally accepted accounting principles.


/s/ Arthur Andersen LLP


Atlanta, Georgia
January 9, 1998

                                      I-1
<PAGE>
 
                           FUND IX AND X ASSOCIATES

                           (A GEORGIA JOINT VENTURE)


                                BALANCE SHEETS

                     MARCH 31, 1998 AND DECEMBER 31, 1997



                                    ASSETS

<TABLE> 
<CAPTION>
                                                                            1998               1997
                                                                       ---------------    --------------
                                                                         (UNAUDITED)
<S>                                                                    <C>                <C>
REAL ESTATE ASSETS, AT COST:
  Land                                                                     $ 5,004,893        $  607,930
  Building and improvements, less accumulated
     depreciation of $205,915 in 1998 and $36,863 in 1997                   22,005,710         6,445,300
  Construction in progress                                                       6,498            35,622
                                                                       ---------------    --------------
         Total real estate assets                                           27,017,101         7,088,852
 
CASH AND CASH EQUIVALENTS                                                      390,276           289,171
 
ACCOUNTS RECEIVABLE                                                            150,402            40,512
 
PREPAID EXPENSES AND OTHER ASSETS                                              383,399           329,310
                                                                       ---------------    --------------
        Total assets                                                       $27,941,178        $7,747,845
                                                                       ===============    ==============

                       LIABILITIES AND PARTNERS' CAPITAL
 
LIABILITIES:
  Accounts payable                                                         $   385,072        $  379,770
  Due to affiliates                                                              2,281             2,479
                                                                       ---------------    -------------- 
          Total liabilities                                                    387,353           382,249
                                                                       ---------------    --------------
PARTNERS' CAPITAL:
  Wells Real Estate Fund IX                                                 14,569,085         3,702,793
  Wells Real Estate Fund X                                                  12,984,740         3,662,803
                                                                       ---------------    --------------
          Total partners' capital                                           27,553,825         7,365,596
                                                                       ---------------    --------------
          Total liabilities and partners' capital                          $27,941,178        $7,747,845
                                                                       ===============    ==============
</TABLE> 

     The accompanying notes are an integral part of these balance sheets.

                                      I-2
<PAGE>
 
                           FUND IX AND X ASSOCIATES

                           (A GEORGIA JOINT VENTURE)


                          STATEMENTS OF INCOME (LOSS)

                   FOR THE THREE MONTHS ENDED MARCH 31, 1998

                AND THE PERIOD FROM INCEPTION (MARCH 20, 1997)

                             TO DECEMBER 31, 1997

<TABLE>
<CAPTION>
                                                                                1998                 1997
                                                                           ---------------     ---------------- 
                                                                             (UNAUDITED)
<S>                                                                        <C>                 <C>
REVENUES:
  Rental income                                                                 $351,203            $ 28,512
                                                                           ---------------     ---------------- 
EXPENSES:
  Depreciation and amortization                                                  178,881              36,863
  Management and leasing fees                                                     22,838               1,711
  Operating costs, net of reimbursements                                          24,052              10,118
  Property administration                                                          5,632                   0
                                                                           ---------------     ----------------
                                                                                 231,403              48,692
                                                                           ---------------     ----------------
NET INCOME (LOSS)                                                               $119,800            $(20,180)
                                                                           ===============     ================          

NET INCOME (LOSS) ALLOCATED TO WELLS REAL ESTATE FUND IX                        $ 57,858            $(10,145)
                                                                           ===============     ================
 
NET INCOME (LOSS) ALLOCATED TO WELLS REAL ESTATE FUND X                         $ 61,942            $(10,035)
                                                                           ===============     ================
</TABLE>            

        The accompanying notes are an integral part of these statements.

                                      I-3
<PAGE>
 
                           FUND IX AND X ASSOCIATES

                           (A GEORGIA JOINT VENTURE)


                        STATEMENTS OF PARTNERS' CAPITAL

                   FOR THE THREE MONTHS ENDED MARCH 31, 1998

                AND THE PERIOD FROM INCEPTION (MARCH 20, 1997)

                             TO DECEMBER 31, 1997




<TABLE>
<CAPTION>
                                                         WELLS REAL           WELLS REAL                TOTAL
                                                           ESTATE               ESTATE                 PARTNERS'
                                                           FUND IX              FUND X                  CAPITAL
                                                        ------------         ------------            ------------
<S>                                                     <C>                  <C>                     <C>
BALANCE, DECEMBER 31, 1996                              $          0         $          0            $         0
 
   Net loss                                                  (10,145)             (10,035)               (20,180)
   Partnership contributions                               3,712,938            3,672,838              7,385,776
                                                        -------------        -------------           ------------        
BALANCE, DECEMBER 31, 1997                                 3,702,793            3,662,803              7,365,596
 
   Partnership distributions                                (100,863)            (101,419)              (202,282)
   Net income                                                 57,858               61,942                119,800
   Partnership contributions                              10,909,297            9,361,414             20,270,711
                                                        -------------        -------------           ------------ 
BALANCE, MARCH 31, 1998 (UNAUDITED)                     $ 14,569,085         $ 12,984,740            $27,553,825
                                                        -------------        -------------           ------------ 
</TABLE>

       The accompanying notes are an integral part of these statements.

                                      I-4
<PAGE>
 
                           FUND IX AND X ASSOCIATES

                           (A GEORGIA JOINT VENTURE)


                           STATEMENTS OF CASH FLOWS

                   FOR THE THREE MONTHS ENDED MARCH 31, 1998

                AND THE PERIOD FROM INCEPTION (MARCH 20, 1997)

                             TO DECEMBER 31, 1997



<TABLE>
<CAPTION>
                                                                                      1998                1997
                                                                                   --------------    --------------   
                                                                                     (UNAUDITED)
<S>                                                                                <C>               <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income (loss)                                                                 $    119,800      $   (20,180)
                                                                                    --------------    --------------   
  Adjustments to reconcile net income (loss) to net cash provided by operating
    activities:
      Depreciation                                                                       178,881           36,863
      Changes in assets and liabilities:
        Accounts receivable                                                             (109,890)         (40,512)
        Prepaid expenses and other assets                                                (54,089)        (329,310)
        Accounts payable                                                                   5,302          379,770
        Due to affiliates                                                                   (198)           2,479
                                                                                    --------------    --------------   
          Total adjustments                                                               20,006           49,290
                                                                                    --------------    --------------   
          Net cash provided by operating activities                                      139,806           29,110
                                                                                    --------------    --------------   
CASH FLOWS FROM INVESTING ACTIVITIES:
  Investment in real estate from partners                                            (19,123,419)      (5,715,847)
                                                                                    --------------    --------------   
CASH FLOWS FROM FINANCING ACTIVITIES:
  Distributions to joint venture partners                                               (202,282)               0
  Contributions received from partners                                                19,287,000        5,975,908
                                                                                    --------------    --------------   
        Net cash provided by financing activities                                     19,084,718
                                                                                    --------------    --------------   
NET INCREASE IN CASH AND CASH EQUIVALENTS                                                101,105          289,171
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                                           289,171                0
                                                                                    --------------    -------------- 
CASH AND CASH EQUIVALENTS, END OF PERIOD                                            $    390,276      $   289,171
                                                                                    --------------    -------------- 
 
SUPPLEMENTAL DISCLOSURE OF NONCASH ACTIVITIES:
  Deferred project costs applied by partners, net of deferred project costs
    transferred                                                                     $    983,711      $   318,981
                                                                                    --------------    -------------- 
 
  Contribution of real estate assets                                                $          0      $ 1,090,887
                                                                                    --------------    -------------- 
</TABLE>



       The accompanying notes are an integral part of these statements.
       
                                      I-5
<PAGE>
 
                           FUND IX AND X ASSOCIATES

                           (A GEORGIA JOINT VENTURE)


                         NOTES TO FINANCIAL STATEMENTS

                     MARCH 31, 1998 AND DECEMBER 31, 1997


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   ORGANIZATION AND BUSINESS

   On March 20, 1997, Fund IX and X Associates (a joint venture between Wells
   Real Estate Fund IX, L.P. ("Fund IX") and Wells Real Estate Fund X, L.P.
   ("Fund X") was formed to acquire, develop, operate, and sell real properties.
   On March 20, 1997, Fund IX contributed a 5.62-acre tract of real property in
   Knoxville, Tennessee, and improvements thereon, known as the ABB Property, to
   Fund IX and X Associates (the "Joint Venture").  A 83,885-square-foot, three-
   story office building was constructed and commenced operations at the end of
   1997.

   CASH AND CASH EQUIVALENTS

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

   USE OF ESTIMATES AND FACTORS AFFECTING THE PARTNERSHIP

   The preparation of financial statements in conformity with generally accepted
   accounting principles requires management to make estimates and assumptions
   that affect the reported amounts of assets and liabilities and disclosure of
   contingent assets and liabilities at the date of the financial statements and
   the reported amounts of revenues and expenses during the reporting period.
   Actual results could differ from those estimates.

   The carrying values of the real estate assets are based on management's
   current intent to hold the real estate assets as long-term investments.  The
   success of the Joint Venture's future operations and the ability to realize
   the investment in its assets will be dependent on the Joint Venture's ability
   to maintain an appropriate level of rental rates, occupancy, and operating
   expenses in future years.  Management believes that the steps it is taking
   will enable the Joint Venture to realize its investment in its assets.

                                    I-6   
<PAGE>
 
   INCOME TAXES

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

   REAL ESTATE ASSETS

   Real estate assets held by the Joint Venture are stated at cost less
   accumulated depreciation.  Major improvements and betterments are capitalized
   when they extend the useful life of the related asset.  All ordinary repairs
   and maintenance are expensed as incurred.


   Management continually monitors events and changes in circumstances which
   could indicate that the carrying amounts of real estate assets may not be
   recoverable. When events or changes in circumstances are present that
   indicate the carrying amounts of real estate assets may not be recoverable,
   management assesses the recoverability of real estate assets under Statement
   of Financial Accounting Standards No. 121, "Accounting for the Impairment of
   Long-Lived Assets and for Long-Lived Assets to Be Disposed of," by
   determining whether the carrying value of such real estate assets will be
   recovered through the future cash flows expected from the use of the asset
   and its eventual disposition. Management believes that there has been no
   impairment in the carrying value of real estate assets held by the Joint
   Venture.

   Depreciation of buildings and land improvements is calculated using the
   straight-line method over 25 years.  Tenant improvements are amortized over
   the life of the related lease or the life of the asset, whichever is shorter.

   REVENUE RECOGNITION

   All leases on real estate assets held by the Joint Venture are classified as
   operating leases, and the related rental income is recognized on a straight-
   line basis over the terms of the respective leases.

   PARTNERS' DISTRIBUTIONS AND ALLOCATIONS OF PROFIT AND LOSS

   Cash available for distribution and allocations of profit and loss to Fund IX
   and Fund X by the Joint Venture are made in accordance with the terms of the
   joint venture agreement.  Generally, these items are allocated in proportion
   to the partners' respective ownership interests.  Cash distributions are
   generally paid by the Joint Venture to Fund IX and Fund X quarterly.

   DEFERRED LEASE ACQUISITION COSTS

   Costs incurred to procure operating leases are capitalized and amortized on a
   straight-line basis over the terms of the related leases.

                                      I-7
 
<PAGE>
 
2. DEFERRED PROJECT COSTS

   The Wells Real Estate Funds pay a percentage of limited partner contributions
   to Wells Capital, Inc., an affiliate of the Joint Venture, for acquisition
   and advisory services. These payments, as stipulated by the partnership
   agreement, can be up to 5% of the limited partner contributions, subject to
   certain overall limitations contained in the partnership agreement. These
   fees are allocated to specific properties as they are purchased or developed
   and are included in capitalized assets of the Joint Venture.

3. FUTURE MINIMUM RENTAL INCOME

   The future minimum rental income due Fund IX and X Associates under
   noncancelable operating leases at December 31, 1997 is as follows:

<TABLE>
<CAPTION>
           Year ending December 31:           
           <S>                                <C>
             1998                              $  646,250
             1999                                 646,250
             2000                                 646,250
             2001                                 646,250
             2002                                 646,250
           Thereafter                           3,583,021
                                              -------------
                                               $6,814,271
                                              ============= 
</TABLE>


4. COMMITMENTS AND CONTINGENCIES

   Management, after consultation with legal counsel, is not aware of any
   significant litigation or claims against the Joint Venture or its partners.
   In the normal course of business, the Joint Venture or its partners may
   become subject to such litigation or claims.

5. SUBSEQUENT EVENTS (UNAUDITED)

   On February 13, 1998, the Joint Venture acquired a two-story office building,
   the Ohmeda Building, a 106,750-square-foot office building located in
   Louisville, Colorado, for a cash purchase price of $10,325,000 plus
   acquisition expenses of $6,644.  The building is 100% occupied by one tenant
   with an original lease term of ten years that commenced February 1, 1988.
   The lease term was extended for an additional seven years commencing February
   1, 1998.

   On March 20, 1998, the Joint Venture acquired the Interlocken Building, a
   51,974-square-foot three-story multitenant office building located in
   Broomfield, Colorado, for a cash purchase price of $8,275,000 plus
   acquisition expenses of $18,000.

   On June 11, 1998, Wells Operating Partnership, L.P. (of which Wells Real
   Estate Investment Trust, Inc. is the sole general partner) and Wells Real
   Estate Fund XI, L.P. were admitted to the Joint Venture.  The Joint Venture
   agreement was restated and amended as such and was renamed the Fund IX, Fund
   X, Fund XI, and REIT Joint Venture.

                                      I-8
<PAGE>
 
   On June 24, 1998, Fund IX, Fund X, Fund XI, and REIT Joint Venture acquired
   the Lucent Building, a one-story office building, from Wells Development
   Corporation, an affiliate of the Joint Venture, for a cash purchase price of
   $5,504,276 which equaled the book value of the building.  The building is
   100% occupied by one tenant with an original lease term of ten years that
   commenced January 1, 1998.

                                      I-9
<PAGE>
 
                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To Wells Real Estate Fund IX, L.P.,
Wells Real Estate Fund X, L.P.,
Wells Real Estate Fund XI, L.P., and
Wells Real Estate Investment Trust, Inc.:

We have audited the accompanying statement of revenues over operating expenses
for the LUCENT BUILDING for the three months ended March 31, 1998.  This
financial statement is the responsibility of management.  Our responsibility is
to express an opinion on this financial statement based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the statement of revenues over operating expenses is
free of material misstatement.  An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the statement of revenues
over operating expenses.  An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as
evaluating the overall financial statement presentation.  We believe that our
audit provides a reasonable basis for our opinion.

As described in Note 2, this financial statement excludes certain expenses that
would not be comparable with those resulting from the operations of the Lucent
Building after acquisition by Wells Real Estate Fund IX, L.P., Wells Real Estate
Fund X, L.P., Wells Real Estate Fund XI, L.P., and Wells Real Estate Investment
Trust, Inc.  The accompanying statement of revenues over operating expenses was
prepared for the purpose of complying with the rules and regulations of the
Securities and Exchange Commission and is not intended to be a complete
presentation of the Lucent Building's revenues and expenses.

In our opinion, the statement of revenues over operating expenses presents
fairly, in all material respects, the revenues over operating expenses
(exclusive of expenses described in Note 2) of the Lucent Building for the three
months ended March 31, 1998 in conformity with generally accepted accounting
principles.

/s/ Arthur Andersen LLP

Atlanta, Georgia
June 30, 1998
        
                                     I-10
<PAGE>
 
                                LUCENT BUILDING


                          STATEMENT OF REVENUES OVER

                              OPERATING EXPENSES

                   FOR THE THREE MONTHS ENDED MARCH 31, 1998





REVENUES:
Rental revenue                          $137,817
 
OPERATING EXPENSES                           675
                                        --------

REVENUES OVER OPERATING EXPENSES        $137,142
                                        ========







         The accompanying notes are an integral part of this statement.

                                     I-11
<PAGE>
 
                                LUCENT BUILDING


                      NOTES TO STATEMENT OF REVENUES OVER

                              OPERATING EXPENSES

                   FOR THE THREE MONTHS ENDED MARCH 31, 1998



 1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

    DESCRIPTION OF REAL ESTATE PROPERTY ACQUIRED

    On June 24, 1998, Wells Real Estate Fund IX, L.P., Wells Real Estate Fund X,
    L.P., Wells Real Estate Fund XI, L.P., and Wells Real Estate Investment
    Trust, Inc., through Fund IX, Fund X, Fund XI, and REIT Joint Venture (a
    Georgia joint venture), acquired the Lucent Building, a 57,186-square-foot
    one-story office building located in Oklahoma City, Oklahoma, for a cash
    purchase price of $5,504,276. The building is 100% occupied by one tenant
    with an original lease term of 10 years that commenced January 1, 1998. The
    lease is a triple net lease, whereby the terms require the tenant to pay all
    operating expenses relating to the building.

    RENTAL REVENUES

    Rental income from the lease is recognized on a straight-line basis over the
    life of the lease.

 2. BASIS OF ACCOUNTING

    The accompanying statement of revenues over operating expenses are presented
    on the accrual basis. This statement has been prepared in accordance with
    the applicable rules and regulations of the Securities and Exchange
    Commission for real estate properties acquired. Accordingly, the statement
    excludes certain historical expenses, such as depreciation, interest, and
    management fees, not comparable to the operations of the Lucent Building
    after acquisition by Wells Real Estate Fund IX, L.P., Wells Real Estate Fund
    X, L.P, Wells Real Estate Fund XI, L.P., and Wells Real Estate Investment
    Trust, Inc.

                                     I-12
<PAGE>
 
                        WELLS REAL ESTATE FUND XI, L.P.

                  (UNAUDITED PRO FORMA FINANCIAL STATEMENTS)



The following unaudited pro forma balance sheet as of March 31, 1998 and the pro
forma statements of (loss) income for the year ended December 31, 1997 and the
three months ended March 31, 1998 have been prepared to give effect to the
following transactions as if each occurred as of March 31, 1998 with respect to
the balance sheet and on January 1, 1997 with respect to the statements of
(loss) income: (i) Wells Real Estate Fund XI, L.P.'s acquisition of an equity
the interest in the Fund IX, Fund X, Fund XI, and REIT Joint Venture (formerly
Fund IX-Fund X Associates) and (ii) the Fund IX, Fund X, Fund XI, and REIT Joint
Venture's acquisition of the Lucent Building which commenced operations in
January 1998.

These unaudited pro forma financial statements are prepared for informational
purposes only and are not necessarily indicative of future results or of actual
results that would have been achieved had the acquisition been consummated at
the beginning of the period presented.

The pro forma financial statements are based on available information and
certain assumptions that management believes are reasonable. Final adjustments
may differ from the pro forma adjustments herein.

                                      I-13
<PAGE>
 
                        WELLS REAL ESTATE FUND XI, L.P.


                            PRO FORMA BALANCE SHEET

                                MARCH 31, 1998

                                  (UNAUDITED)

<TABLE>
<CAPTION>                                   WELLS   
                                         REAL ESTATE 
                                          FUND XI,       PRO FORMA       PRO FORMA 
                                             L.P.       ADJUSTMENTS         TOTAL  
                                       --------------- --------------- --------------- 
<S>                                    <C>             <C>             <C> 
ASSETS:                                          
  Investment in joint venture             $        0   $2,586,262 (a)     $2,586,262
  Cash and cash equivalents                2,325,013   (2,325,013)(b)              0
  Deferred project costs                     253,163     (103,452)(c)        149,711
  Deferred offering costs                     77,134            0             77,134
  Prepaid expenses and other assets            5,048            0              5,048
                                       --------------- --------------- --------------- 
          Total assets                    $2,660,358   $  157,797         $2,818,155
                                       =============== =============== ===============
LIABILITIES:
   Sales commissions payable              $  116,320   $        0         $  116,320
   Due to affiliates                         289,029      157,797(b)         446,826
                                       --------------- --------------- ---------------    
          Total liabilities                  405,349      157,797            563,146
                                       --------------- --------------- ---------------
PARTNERS' CAPITAL:
   General partners                              500            0                500
   Original limited partner                      100            0                100
   Limited partners:
     Class A                               1,840,373            0          1,840,373
     Class B                                 414,036            0            414,036
                                       --------------- --------------- ---------------
          Total partners' capital          2,255,009            0          2,255,009
                                       --------------- --------------- ---------------
          Total liabilities and
             partners' capital            $2,660,358   $  157,797         $2,818,155
                                       =============== =============== ===============
</TABLE>

     (a)   Reflects Wells Real Estate Fund XI's contribution to the Fund IX,
           Fund X, Fund XI, and REIT Joint Venture.

     (b)   Reflects Wells Real Estate Fund XI's portion of the $5,504,276
           purchase price related to the Lucent Building.

     (c)   Reflects the deferred project costs allocated to the Fund IX,
           Fund X, Fund XI, and REIT Joint Venture.

                                      I-14
<PAGE>
 
                        WELLS REAL ESTATE FUND XI, L.P.


                          PRO FORMA STATEMENT OF LOSS

                     FOR THE YEAR ENDED DECEMBER 31, 1997

                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                           WELLS    
                                        REAL ESTATE 
                                          FUND XI,     PRO FORMA      PRO FORMA
                                            L.P.       ADJUSTMENT       TOTAL 
                                       ------------- -------------- ------------- 
<S>                                    <C>           <C>            <C> 
REVENUES:
 Equity in loss of joint venture          $0          $(1,574)(a)     $(1,574)
                                       ------------- -------------- ------------- 
NET LOSS ALLOCATED TO GENERAL
 PARTNERS                                 $0          $   (28)        $   (28)
                                       ------------- -------------- -------------                    
NET INCOME ALLOCATED TO CLASS A
 LIMITED PARTNERS                         $0          $ 1,301         $ 1,301
                                       ------------- -------------- -------------  
NET LOSS ALLOCATED TO CLASS B                                                  
 LIMITED PARTNERS                         $0          $(2,847)        $(2,847) 
                                       ------------- -------------- -------------                    
</TABLE>

           (a)   reflects Wells Real Estate Fund XI's 7.8% equity in
                 earnings of Fund ix, Fund x,Fund XI, and REIT joint
                 Venture.

                                      I-15
<PAGE>
 
                        WELLS REAL ESTATE FUND XI, L.P.


                         PRO FORMA STATEMENT OF INCOME

                   FOR THE THREE MONTHS ENDED MARCH 31, 1998

                                  (UNAUDITED)



<TABLE>
<CAPTION>
                                          WELLS
                                       REAL ESTATE
                                          FUND XI,        PRO FORMA       PRO FORMA
                                            L.P.         ADJUSTMENTS        TOTAL
                                        -----------    --------------   -------------
REVENUES:
<S>                                     <C>            <C>              <C>
  Equity in income of joint venture         $    0        $ 16,454(a)     $  16,454
  Interest income                            7,005               0            7,005
                                        -----------    --------------    ------------   
                                             7,005          16,454           23,459
                                        -----------    --------------    ------------  
EXPENSES:
  Administrative salaries                    1,873               0            1,873
  Office expense                               393               0              393
  Postage                                       58               0               58
                                        -----------    --------------    ------------      
                                             2,324               0            2,324
                                        -----------    --------------    ------------
NET INCOME                                  $4,681        $ 16,454        $  21,135
                                        ===========    ==============    ============  

NET LOSS ALLOCATED TO GENERAL PARTNER       $    0        $   (134)       $    (134)
                                        ===========    ==============    ============
NET INCOME ALLOCATED TO CLASS A LIMITED
  PARTNERS                                  $4,681        $ 29,890        $  34,571
                                        ===========    ==============    ============    
 
NET LOSS ALLOCATED TO CLASS B LIMITED
  PARTNERS                                  $    0        $(13,302)       $ (13,302)
                                        ===========    ==============    ============ 
 
NET INCOME PER WEIGHTED AVERAGE CLASS A
  LIMITED PARTNER UNIT                      $ 0.04        $   0.26        $    0.30
                                        ===========    ==============    ============ 
 
NET LOSS PER WEIGHTED AVERAGE CLASS B
  LIMITED PARTNER UNIT                      $ 0.00        $  (0.46)       $   (0.46)
                                        ===========    ==============    ============ 
</TABLE> 


          (a)  Reflects Wells Real Estate Fund XI's 7.8% equity in earnings of
               Fund IX, Fund X, Fund XI, and REIT Joint Venture, including the
               Lucent Building on a pro forma basis.

                                     I-16
<PAGE>
 
                         WELLS REAL ESTATE FUND XI, L.P.

            SUPPLEMENT NO. 3 DATED AUGUST 12, 1998 TO THE PROSPECTUS
                             DATED DECEMBER 31, 1997

      This document supplements, and should be read in conjunction with, the
Prospectus of Wells Real Estate Fund XI, L.P. dated December 31, 1997, as
supplemented and amended by Supplement No. 1 dated April 1, 1998 and Supplement
No. 2 dated June 30, 1998 (collectively, the "Prospectus"). Unless otherwise
defined herein, capitalized terms used in this Supplement shall have the same
meanings as set forth in the Prospectus.

      The purpose of this Supplement is to describe the following:

      (i) The status of the offering of units of limited partnership interest
(the "Units") in Wells Real Estate Fund XI, L.P. (the "Partnership");

      (ii) The contribution of the Iomega Building located in Ogden, Weber
County, Utah by Wells Real Estate Fund X, L.P. ("Wells Fund X") to the Fund IX,
Fund X, Fund XI and REIT Joint Venture (the "IX-X-XI-REIT Joint Venture");

      (iii) The Joint Venture Agreements entered into between Wells Development
Corporation ("Wells Development") and Wells Operating Partnership, L.P. ("Wells
OP") and the Joint Venture between the Partnership and Wells Fund X (the "Fund
X-XI Joint Venture");

      (iv) The contracts between the Fund X-XI Joint Venture and Wells
Development;

      (v) The acquisition of the Fairchild Building located in Fremont, Alameda
County, California;

      (vi) The acquisition of the Cort Furniture Building located in Fountain
Valley, Orange County, California;

      (vii) Revisions to the "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS" section of the Prospectus; and

      (viii) Inclusion of Audited and Pro Forma Financial Statements as
described in the "Financial Statements" section of this Supplement.

Status of the Offering

      Pursuant to the Prospectus, the offering of Units in the Partnership
commenced on December 31, 1997. The Partnership commenced operations on March 3,
1998, upon the acceptance of subscriptions for the minimum offering of
$1,250,000 (125,000 Units). As of August 10, 1998, the Partnership had raised a
total of $8,283,613 in offering proceeds (828,361 Units), comprised of
$6,669,723 raised from the sale of Class A Status Units (666,972 Class A Status
Units) and $1,613,890 raised from the sale of Class B Status Units (161,389
Class B Status Units).

The Iomega Building

      Contribution of the Iomega Building. On July 1, 1998, Wells Fund X
contributed a single-story warehouse and office building with 108,000 rentable
square feet (the "Iomega Building") to the IX-X-XI-REIT Joint Venture as a
capital contribution. Wells Fund X was credited with making a capital
contribution to the IX-X-XI-REIT Joint Venture in the amount of $5,050,425,
which represents the purchase price of $5,025,000 plus $25,425 in closing costs
originally paid by Wells Fund X for the Iomega Building on April 1, 1998.
<PAGE>
 
      As of August 1, 1998, Wells Fund X had made total capital contributions to
the IX-X-XI-REIT Joint Venture of $18,410,965 and held an equity percentage
interest in the IX-X-XI-REIT Joint Venture of 49.9%; Wells Real Estate Fund IX,
L.P. had made total capital contributions to the IX-X-XI-REIT Joint Venture of
$14,571,686 and held an equity percentage interest in the IX-X-XI-REIT Joint
Venture of 39.5%; Wells OP had made total capital contributions to the
IX-X-XI-REIT Joint Venture of $1,421,466 and held an equity percentage interest
in the IX-X-XI-REIT Joint Venture of 3.9%; and the Partnership had made total
capital contributions to the IX-X-XI-REIT Joint Venture of $2,482,810 and held
an equity percentage interest in the IX-X-XI-REIT Joint Venture of 6.7%.

      Description of the Building and Site. The exterior of the Iomega Building
is constructed of concrete tilt-up wall panels approximately 23 feet in height
in the warehouse area with windows along the west and north sides of the
building. The office portion of the Iomega Building on the north side is
constructed of masonry block. Construction of the Iomega Building was completed
in 1989. In 1997, the current tenant, Iomega Corporation, completed construction
of a 16,000 square foot two-level office space addition inside the warehouse
area on the west side of the Iomega Building. The Iomega Building contains an
asphaltic concrete paved parking lot with 286 parking spaces. A railroad spur
provides access to two rail docks on the east side of the Iomega Building.
Access to the Iomega Building is controlled by on-site security guards. The
IX-X-XI-REIT Joint Venture has no current plans to further develop, improve or
renovate the Iomega Building.

      The Iomega Building is located at 2976 South Commerce Way in the Ogden
Commercial and Industrial Park (the "Ogden Commercial Park") in Ogden City,
Utah. The site is an 8.03 acre tract of land located in an area containing
primarily light manufacturing and warehousing buildings. The Iomega Building is
one of the largest and most modern warehouse and office buildings in the Ogden
Commercial Park. Although the Ogden Commercial Park is a well established
industrial park, there are vacant land parcels immediately adjacent to the
Iomega Building on the north, west and south sides.

      The Ogden Commercial Park is located one mile north of Roy City, one mile
northwest of Riverdale City and three miles southwest of the Ogden central
business district. Interstate 15, a major north-south freeway through the state,
and Interstate 84, a major east-west freeway through Weber County, are within
one mile of the site.

      Description of Iomega Lease. The entire Iomega Building is currently under
a net Lease Agreement dated April 9, 1996 (the "Iomega Lease") with Iomega
Corporation ("Iomega"). Wells Fund X assigned its rights under the Iomega Lease
to the IX-X-XI REIT Joint Venture in connection with the contribution of the
Iomega Building on July 1, 1998. The Iomega Lease has a ten year lease term
which commenced on August 1, 1996 and expires on July 31, 2006. The Iomega Lease
contains no extension provisions. Iomega's world headquarters are located within
one mile of the Iomega Building. In the event that Iomega vacates the Iomega
Building at the expiration of its current lease term, the IX-X-XI-REIT Joint
Venture would be required to find one or more new suitable tenants for the
Iomega Building at the then prevailing market rental rates.

      Iomega, a New York Stock Exchange company, is a manufacturer of computer
storage devices used by individuals, businesses, government and educational
institutions, including "Zip" drives and disks, "Jaz" one gigabyte drives and
disks, and tape backup drives and cartridges. Iomega reported total sales of in
excess of $1.7 billion, net income of in excess of $115 million and a net worth
of in excess of $400 million for its fiscal year ended December 31, 1997.

      The monthly base rent payable under the Iomega Lease is $40,000 through
November 12, 1999. Beginning on the 40th and 80th months of the lease term, the
monthly base rent payable under the Iomega Lease will be increased to reflect an
amount equal to 100% of the increase in the Consumer Price Index (as defined in
the Iomega Lease) during the preceding 40 months; provided however, that in no
event shall the base rent be increased with respect to any one year by more than
6% or by less than 3% per annum, compounded annually, on a cumulative basis from
the beginning of the lease term. Under the Iomega Lease, Iomega is responsible
for all utilities, taxes, insurance and other operating costs with respect to
the Iomega Building during the term of the lease. Currently,


                                      - 2 -
<PAGE>
 
the estimated annual real estate taxes on the Iomega Building are $56,280. The
Joint Venture, as landlord, is responsible for maintenance of the structural
soundness of the roof, foundation and exterior walls of the Iomega Building,
reasonable wear and tear and uninsured losses and damages caused by Iomega
excluded.

      Iomega has used all of its $500,000 tenant improvement allowance provided
under the Iomega Lease for the construction of the 16,000 square foot two-level
office space addition described above and the addition of an additional parking
lot outside the south entrance of the Iomega Building.

      Under the terms of the Iomega Lease, the IX-X-XI-REIT Joint Venture is
responsible for carrying and maintaining all risk liability insurance covering
the full replacement cost of the Iomega Building. Iomega is responsible for
carrying and maintaining all risk property insurance covering the full
replacement cost of all property and improvements installed or placed on the
premises by Iomega; worker's compensation insurance with no less than the
minimum limits required by law; employer's liability insurance with such limits
as required by law; and commercial liability insurance, with a minimum limit of
$1,000,000 per occurrence and a minimum umbrella limit of $1,000,000, for a
total minimum combined general liability and umbrella limit of $2,000,000 for
property damage, personal injuries or deaths occurring in or about the premises.
The cost of the insurance paid by the landlord is billed on a monthly basis to
the tenant at a rate of $334. Management believes that the Iomega Building is
adequately insured against loss for property damage, personal injury and deaths
of persons in or about the premises.

The Joint Ventures

      The Fremont Joint Venture. In July 1998, Wells OP, a Delaware limited
partnership organized to own and operate properties on behalf of Wells Real
Estate Investment Trust, Inc. (the "Wells REIT"), entered into a Joint Venture
Agreement known as Wells/Fremont Associates (the "Fremont Joint Venture") with
Wells Development. The purpose of the Fremont Joint Venture is the acquisition,
ownership, leasing, operation, sale and management of real properties,
including, but not limited to, that certain office building containing 58,424
rentable square feet located in Fremont, Alameda County, California (the
"Fairchild Building").

      Wells Development had previously entered into that certain Agreement for
the Purchase and Sale of Property dated June 8, 1998 with Rose Ventures V, Inc.,
a California corporation, and Thomas G. Haury and Carleen S. Haury to acquire
the Fairchild Building (the "Fairchild Contract"). Prior to the closing of the
Fairchild Building, Wells Development assigned its rights to the Fairchild
Contract to the Fremont Joint Venture, and on July 21, 1998, the Fremont Joint
Venture acquired the Fairchild Building pursuant to the Fairchild Contract.

      The Cort Joint Venture. In July 1998, Wells OP entered into another Joint
Venture Agreement with Wells Development known as Wells/Orange County Associates
(the "Cort Joint Venture") for the purpose of the acquisition, ownership,
leasing, operation, sale and management of real properties, including, but not
limited to, that certain office building containing 52,000 rentable square feet
located in Fountain Valley, Orange County, California (the "Cort Furniture
Building").

      Wells Development had previously entered into that certain Purchase and
Sale Agreement and Joint Escrow Instructions dated June 12, 1998 with Spencer
Fountain Valley Holdings, Inc., a California corporation ("Spencer"), to acquire
the Cort Furniture Building (the "Cort Contract"). Prior to the closing of the
Cort Furniture Building, Wells Development assigned its rights to the Cort
Contract to the Cort Joint Venture, and on July 31, 1998, the Cort Joint Venture
acquired the Cort Furniture Building pursuant to the Cort Contract.

      The Fund X-XI Joint Venture. In July 1998, the Partnership entered into a
Joint Venture Agreement with Wells Fund X known as Fund X and Fund XI Associates
(the "Fund X-XI Joint Venture") for the purpose of the acquisition, ownership,
leasing, operation, sale and management of real properties, and interests in
real properties, including, but not limited to, the acquisition of equity
interests in the Fremont Joint Venture and the Cort Joint Venture (as described
below).


                                      - 3 -
<PAGE>
 
      Wells OP is acting as the initial Administrative Venturer of both the
Fremont Joint Venture and the Cort Joint Venture and, as such, is responsible
for establishing policies and operating procedures with respect to the business
and affairs of each of these joint ventures. However, approval of each of Wells
OP and ultimately the Fund X-XI Joint Venture will be required for any major
decision or any action which materially affects the Fremont Joint Venture or the
Cort Joint Venture or its real property investments.

Contracts to Acquire Joint Venture Interests

      Acquisition of the Fremont Joint Venture Interest. On July 17, 1998, the
Fund X-XI Joint Venture entered into an Agreement for the Purchase and Sale of
Joint Venture Interest (the "Fremont JV Contract") with Wells Development.
Pursuant to the Fremont JV Contract, the Fund X-XI Joint Venture contracted to
acquire Wells Development's interest in the Fremont Joint Venture (the "Fremont
JV Interest") which, at closing, will result in the Fund X-XI Joint Venture
becoming a joint venture partner with Wells OP in the ownership of the Fairchild
Building. Wells Fund X, Wells OP and Wells Development are all Affiliates of the
Partnership and the General Partners.

      At the time of entering into the Fremont JV Contract, the Fund X-XI Joint
Venture delivered $2,000,000 to Wells Development as an earnest money deposit
(the "Fremont Earnest Money"). The Partnership contributed $1,000,000 of the
Fremont Earnest Money as a capital contribution to the Fund X-XI Joint Venture
and, as of July 21, 1998, held an equity percentage interest in the Fund X-XI
Joint Venture of 50%; and Wells Fund X contributed $1,000,000 of the Fremont
Earnest Money as a capital contribution to the Fund X-XI Joint Venture and, as
of July 21, 1998, held an equity percentage interest in the Fund X-XI Joint
Venture of 50%. Wells Development contributed the Fremont Earnest Money it
received from the Fund X-XI Joint Venture to the Fremont Joint Venture as its
initial capital contribution of $2,000,000, and Wells OP simultaneously
contributed $995,480 to the Fremont Joint Venture as its initial capital
contribution.

      The obligation of the Fund X-XI Joint Venture to purchase the Fremont JV
Interest under the Fremont JV Contract is specifically conditioned upon the
following items: (i) the Fremont Joint Venture shall have paid off the Fairchild
Loan (described below) in full prior to the closing of the Fremont JV Interest
and the Fremont Joint Venture shall own title to the Fairchild Building debt
free at closing; (ii) the Fund X-XI Joint Venture shall have available to it at
the date of closing sufficient funds raised by the Partnership and Wells Fund X
from net offering proceeds available for investment in properties to fully fund
the remainder of the purchase price of the Fremont JV Interest; (iii) Wells
Development shall have complied with all of the representations and warranties
set forth in the Fremont JV Contract including (a) that, at the closing of the
Fremont JV Interest, the Fremont Joint Venture shall be the owner of good and
marketable fee simple record title to the Fairchild Building subject only to
certain permitted encumbrances, (b) that there are no actions, suits or
proceedings pending, or to the best of Wells Development's knowledge, threatened
by any organization, person, individual or governmental agency against Wells
Development which would impair its ability to convey the Fremont JV Interest
pursuant to the Fremont JV Contract or against the Fairchild Building, (c) that
no person or entity has any right or option to acquire the Fremont JV Interest
which will have any force or effect after the execution of the Fremont JV
Contract, other than the Fund X-XI Joint Venture, and (d) that Wells Development
owns the Fremont JV Interest free and clear of all liens, claims, pledges,
options, adverse claims and charges of any nature whatsoever; (iv) the Fund X-XI
Joint Venture shall receive evidence reasonably satisfactory to it that the land
encompassing the Fairchild Building is free of Hazardous Materials; (v) the Fund
X-XI Joint Venture shall receive evidence that Fairchild Technologies, USA, Inc.
continues to occupy the Fairchild Building as a tenant pursuant to the Fairchild
Lease (as described below) paying rent on a current basis and that neither the
landlord nor the tenant is in default under the Fairchild Lease; and (vi) the
Fund X-XI Joint Venture shall have received any necessary consents for the
admission of the Fund X-XI Joint Venture as a joint venture partner in the
Fremont Joint Venture. In the event that any of the foregoing conditions are not
met on or prior to the date of closing of the Fremont JV Interest, the Fund X-XI
Joint Venture has the right to terminate the Fremont JV Contract, in which
event, it would be entitled to a refund of all of the Fremont Earnest Money,
except $25.00. The obligation of Wells Development to refund the earnest money
deposit


                                      - 4 -
<PAGE>
 
is an unsecured obligation of Wells Development, however, and since Wells
Development is thinly capitalized with no substantial assets, it is unlikely
that Wells Development would have adequate assets available with which to refund
such earnest money deposit. Although Wells Development's obligation to refund
the Fremont Earnest Money under the Fremont JV Contract has been guaranteed by
Wells Management Company, Inc., an Affiliated entity ("Wells Management"), Wells
Management has no substantial assets other than contracts for property
management and leasing services pursuant to which it is entitled to receive
property management fees on a monthly basis. Accordingly, there are no
assurances that either Wells Development or Wells Management would be able to
refund the entire amount of the Fremont Earnest Money to the Fund X-XI Joint
Venture upon the termination of the Fremont JV Contract by the Fund X-XI Joint
Venture. (See "RISK FACTORS - Risks Relating to Acquisition of Properties from
Wells Development Corporation" contained in the Prospectus.)

      Acquisition of the Cort JV Interest. On July 30, 1998, the Fund X-XI Joint
Venture entered into another Agreement for the Purchase and Sale of Joint
Venture Interest (the "Cort JV Contract") with Wells Development. Pursuant to
the Cort JV Contract, the Fund X-XI Joint Venture contracted to acquire Wells
Development's interest in the Cort Joint Venture (the "Cort JV Interest") which,
at closing, will result in the Fund X-XI Joint Venture becoming a joint venture
partner with Wells OP in the ownership of the Cort Furniture Building.

      At the time of entering into the Cort JV Contract, the Fund X-XI Joint
Venture delivered $1,500,000 to Wells Development as an earnest money deposit
(the "Cort Earnest Money"). The Partnership contributed $750,000 of the Cort
Earnest Money as a capital contribution to the Fund X-XI Joint Venture and, as
of July 31, 1998, held an equity percentage interest in the Fund X-XI Joint
Venture of 50%; and Wells Fund X contributed $750,000 of the Cort Earnest Money
as a capital contribution to the Fund X-XI Joint Venture and, as of July 31,
1998, held an equity percentage interest in the Fund X-XI Joint Venture of 50%.
Wells Development contributed the Cort Earnest Money it received from the Fund
X-XI Joint Venture to the Cort Joint Venture as its initial capital contribution
of $1,500,000, and Wells OP simultaneously contributed $168,000 to the Cort
Joint Venture as its initial capital contribution.

      The obligation of the Fund X-XI Joint Venture to purchase the Cort JV
Interest under the Cort JV Contract is specifically conditioned upon the
following items: (i) the Cort Joint Venture shall have paid off the Cort Loan
(described below) in full prior to the closing of the Cort JV Interest and the
Cort Joint Venture shall own title to the Cort Furniture Building debt free at
closing; (ii) the Fund X-XI Joint Venture shall have available to it at the date
of closing sufficient funds raised by the Partnership and Wells Fund X from net
offering proceeds available for investment in properties to fully fund the
remainder of the purchase price of the Cort JV Interest; (iii) Wells Development
shall have complied with all of the representations and warranties set forth in
the Cort JV Contract including (a) that, at the closing of the Cort JV Interest,
the Cort Joint Venture shall be the owner of good and marketable fee simple
record title to the Cort Furniture Building subject only to certain permitted
encumbrances, (b) that there are no actions, suits or proceedings pending, or to
the best of Wells Development's knowledge, threatened by any organization,
person, individual or governmental agency against Wells Development which would
impair its ability to convey the Cort JV Interest pursuant to the Cort JV
Contract or against the Cort Furniture Building, (c) that no person or entity
has any right or option to acquire the Cort JV Interest which will have any
force or effect after the execution of the Cort JV Contract, other than the Fund
X-XI Joint Venture, and (d) that Wells Development owns the Cort JV Interest
free and clear of all liens, claims, pledges, options, adverse claims and
charges of any nature whatsoever; (iv) the Fund X-XI Joint Venture shall receive
evidence reasonably satisfactory to it that the land encompassing the Cort
Furniture Building is free of Hazardous Materials; (v) the Fund X-XI Joint
Venture shall receive evidence that Cort Furniture Rental Corporation continues
to occupy the Cort Furniture Building as a tenant pursuant to the Cort Furniture
Lease (as described below) paying rent on a current basis and that neither the
landlord nor the tenant is in default under the Cort Furniture Lease; and (vi)
the Fund X-XI Joint Venture shall have received any necessary consents for the
admission of the Fund X-XI Joint Venture as a joint venture partner in the Cort
Joint Venture. In the event that any of the foregoing conditions are not met on
or prior to the date of closing of the Cort JV Interest, the Fund X-XI Joint
Venture has the right to terminate the Cort JV Contract, in which event, it
would be entitled to a refund of all of the Cort Earnest Money, except $25.00.
As with the Fremont Earnest Money, the obligation of Wells Development to refund
the Cort Earnest Money is an


                                      - 5 -
<PAGE>
 
unsecured obligation of Wells Development that is guaranteed by Wells
Management. Since, as stated above, Wells Development and Wells Management have
no substantial assets, there are no assurances that either Wells Development or
Wells Management would be able to refund the entire amount of the Cort Earnest
Money to the Fund X-XI Joint Venture. (See "RISK FACTORS - Risks Relating to
Acquisition of Properties from Wells Development Corporation" contained in the
Prospectus.)

The Fairchild Building

      Purchase of the Fairchild Building. On July 21, 1998, the Fremont Joint
Venture acquired the Fairchild Building pursuant to the Fairchild Contract for a
purchase price of $8,900,000. The Fremont Joint Venture incurred acquisition
expenses including legal fees, title insurance fees, loan origination fees,
appraisal fees and other closing costs of approximately $60,000. The Fremont
Joint Venture used the $2,995,480 aggregate capital contributions described
above to partially fund the purchase of the Fairchild Building. The Fremont
Joint Venture also obtained a loan in the amount of $5,960,000 from NationsBank,
N.A., the proceeds of which were used to fund the remainder of the cost of the
Fairchild Building (the "Fairchild Loan").

      The Fairchild Loan. The Fairchild Loan matures on July 21, 1999 (the
"Fairchild Maturity Date"), unless the Fremont Joint Venture exercises its
option to extend the Fairchild Maturity Date to January 21, 2000. The interest
rate on the Fairchild Loan is a variable rate per annum equal to the rate
appearing on Telerate Page 3750 as the London InterBank Offered Rate (the "LIBOR
Rate") for a thirty day period plus 220 basis points. Commencing on September 1,
1998, and on the first day of each calendar month thereafter continuing through
and including the first day of the calendar month in which the Fairchild
Maturity Date occurs, the Fremont Joint Venture is required to pay to
NationsBank monthly installments of principal in the amount of $10,498 plus
accrued interest. The Fairchild Loan is secured by a first mortgage against the
Fairchild Building. In addition, Leo F. Wells, III (one of the General Partners)
and Wells Development, an Affiliate of the Partnership and the General Partners,
are co-guarantors of the Fairchild Loan.

      Closing of the Fremont JV Interest. Under the Joint Venture Agreement of
the Fremont Joint Venture, cash flow distributions will be paid to Wells OP and
Wells Development in accordance with each such entity's equity interest in the
Fremont Joint Venture based upon each entity's relative capital contribution to
the Fremont Joint Venture. As of July 31, 1998, Wells OP held an approximately
33% equity interest and Wells Development held an approximately 67% equity
interest in the Fremont Joint Venture. As additional offering proceeds are
raised by the Wells REIT, it is anticipated that Wells OP will make additional
capital contributions to the Fremont Joint Venture, which will be utilized to
pay down the Fairchild Loan and will increase Wells OP's relative equity
interest (and decrease Wells Development's relative equity interest) in the
Fremont Joint Venture. Cash flow distributions payable by the Fremont Joint
Venture to Wells Development shall be credited as a purchase price adjustment or
paid to the Fund X-XI Joint Venture at the closing of the acquisition of the
Fremont JV Interest from Wells Development, since Wells Development is
prohibited from making any profit on the transaction during the holding period.
The Fund X-XI Joint Venture will have no property rights in the Fairchild
Building prior to closing nor any potential liability on the Fairchild Loan,
which will be paid off prior to closing.

      At such time as sufficient funds have been raised, either in the Fund X-XI
Joint Venture or the Wells REIT, or a combination thereof, to pay off the
Fairchild Loan, the Fund X-XI Joint Venture shall close the acquisition of the
Fremont JV Interest. This closing shall take place on or before July 21, 1999;
however, the Fund X-XI Joint Venture has the right to extend the closing date
for two successive periods of six months if sufficient cash has not been raised
to pay off the Fairchild Loan. At the conclusion of such transaction, the Fund
X-XI Joint Venture will be admitted to the Fremont Joint Venture as a joint
venturer partner in the place of Wells Development. The ultimate equity
percentage interests in the Fremont Joint Venture to be owned by the Fund X-XI
Joint Venture and Wells OP are dependent upon the amount of offering proceeds
which are raised in the future by the Partnership and by the Wells REIT and,
accordingly, are indeterminable at this time.


                                      - 6 -
<PAGE>
 
      Description of the Fairchild Building. The Fairchild Building is a
two-story office and manufacturing building with 58,424 rentable square feet.
The Fairchild Building is composed of painted concrete tilt-up wall panels,
plaster walls with a clay tile covered mansard roof on the building's west and
north sides and aluminum framed windows. Construction of the Fairchild Building
was completed in 1985.

      The Fairchild Building is located at 47320 Kato Road on the corner of Kato
Road and Auburn Road in the City of Fremont, California. The site is
approximately 3.05 acres and is located in a commercial area composed of similar
use buildings. The parking area surrounds the Fairchild Building and contains
approximately 184 paved parking spaces.

      An independent appraisal of the Fairchild Building was prepared by CB
Richard Ellis Appraisal Services, a division of CB Commercial, as of June 29,
1998, pursuant to which the market value of the land and the leased fee interest
in the Fairchild Building subject to the Fairchild Lease (described below) was
estimated to be $8,900,000. The value estimate contained in this appraisal was
based upon a number of assumptions, including that the Fairchild Building will
continue operating at a stabilized level with Fairchild occupying 100% of the
rentable areas, and is not necessarily an accurate reflection of the fair market
value of the property. The Fremont Joint Venture also obtained an environmental
report prior to closing evidencing that the environmental condition of the land
encompassing the Fairchild Building was satisfactory.

      Fremont is considered Alameda County's extension of Silicon Valley as it
is home to a large number of high-technology manufacturing and new product
development companies. Fremont, which is the second largest city in Alameda
County and the fourth largest city in the Bay Area with a population of
approximately 190,000, is 25 miles south of Oakland and 15 miles north of San
Jose along Interstate 880. Fremont encompasses approximately 94 square miles and
is the largest source of current and future growth and development in Alameda
County due to its abundance of land relative to other areas and its location on
the fringe of Silicon Valley.

      The Fremont Joint Venture will experience competition for its current
tenant from owners and managers of various other office and manufacturing
buildings located in the immediate area of the Fairchild Building, which could
adversely affect the Fremont Joint Venture's ability to retain Fairchild as a
tenant, and if necessary in the future, to attract and retain other tenants.

      The Fairchild Lease. The entire 58,424 rentable square feet of the
Fairchild Building is currently under a net lease agreement dated September 19,
1997 (the "Fairchild Lease") with Fairchild Technologies U.S.A., Inc.
("Fairchild"). Fairchild took early possession of the second floor of the
Fairchild Building on October 1, 1997 at a monthly base rental of $22,456. The
Fairchild Lease commenced on December 1, 1997 (the "Rental Commencement Date")
and expires on November 30, 2004, subject to Fairchild's right to extend the
Fairchild Lease for an additional five-year period. Fairchild must give written
notice of its intention to exercise said option not more than 180 days and not
less than 90 days before the last day of the initial term of the Fairchild
Lease. In the event that Fairchild vacates the Fairchild Building at the
expiration of its current lease term, the Fremont Joint Venture would be
required to find one or more new suitable tenants for the Fairchild Building at
the then prevailing market rental rates.

      Fairchild is a global leader in the design and manufacture of production
equipment for semiconductor and compact disk manufacturing. The semiconductor
equipment group recently unveiled a new line of semiconductor wafer processing
equipment which will provide alternatives to the traditional semiconductor chip
production methods.

      Fairchild is a wholly-owned subsidiary of the Fairchild Corporation, a
Delaware corporation ("Fairchild Corp"). Fairchild Corp is the largest aerospace
fastener and fastening system manufacturer and is one of the largest independent
aerospace parts distributors in the world. Fairchild Corp is a leading supplier
to aircraft manufacturers such as Boeing, Airbus, Lockheed Martin, British
Aerospace and Bombardier and to airlines such as Delta Airlines and U.S.
Airways. The aerospace fastener segment accounted for approximately 51.4% of the
company's net sales


                                      - 7 -
<PAGE>
 
and the aerospace parts distribution segment accounted for approximately 35.9%
of the company's net sales in fiscal year 1997. The obligations of Fairchild
under the Fairchild Lease are guaranteed by Fairchild Corp, which reported total
consolidated sales of in excess of $680 Million and a net worth of in excess of
$232 Million for its fiscal year ended June 30, 1997.

      The monthly base rent payable under the Fairchild Lease is $68,128 through
November 30, 1998. On each one-year anniversary of the Rental Commencement Date,
the monthly base rent in effect for the preceding year shall be adjusted upward
by a 3% increase. The monthly base rent during the first year of the extended
term of the Fairchild Lease, if exercised by Fairchild, shall be 95% of the then
fair market rental value of the Fairchild Building subject to the annual 3%
increase adjustments. If Fairchild and the Fremont Joint Venture are unable to
agree upon the fair rental value for the extended lease term, each party shall
select an appraiser and the two appraisers shall establish the rent by
agreement. Under the Fairchild Lease, Fairchild is responsible for all
utilities, taxes, insurance and other operating costs with respect to the
Fairchild Building during the term of the Fairchild Lease. Currently, the annual
real estate taxes for the Fairchild Building are approximately $37,000. The
Fremont Joint Venture, as landlord, is responsible for the maintenance and
repair of the structural elements of the roof, bearing walls and foundation of
the Fairchild Building.

      Under the terms of the Fairchild Lease, Fairchild is required to carry and
maintain, at its own cost and expense, certain types of insurance in form
acceptable to the Fremont Joint Venture, naming the Fremont Joint Venture as an
additional insured. With respect to insurance against loss or damage to the
Fairchild Building, Fairchild is required to name the Fremont Joint Venture as
loss payee under its policy. Among other types of insurance, the Fairchild Lease
requires that Fairchild maintain liability insurance coverage covering the
leased premises and Fairchild's use thereof against claims for personal injury,
death, property damage and product liability, in single limit amounts of not
less than $2,000,000 per occurrence, and an equivalent form of insurance against
loss or damage of the Fairchild Building, including earthquake insurance, in an
amount not less than 100% of the actual replacement value of the building and
improvements thereto. Management believes that the Fairchild Building is
adequately insured against loss for property damage, personal injury and deaths
of persons in or about the premises.

The Cort Furniture Building

      Purchase of the Cort Furniture Building. On July 31, 1998, the Cort Joint
Venture acquired the Cort Furniture Building pursuant to the Cort Contract for a
purchase price of $6,400,000. The Cort Joint Venture incurred acquisition
expenses including legal fees, title insurance fees, loan origination fees,
appraisal fees and other closing costs of approximately $63,000. In addition, at
closing, the Cort Joint Venture paid $85,000 in real estate brokerage
commissions to Collins Commercial and Daum Commercial Real Estate, neither of
which are affiliated in any way with the Partnership or the General Partners.
The Cort Joint Venture used the $1,668,000 aggregate capital contributions to
partially fund the purchase of the Cort Furniture Building. The Cort Joint
Venture obtained a loan in the amount of $4,875,000 from NationsBank, N.A., the
proceeds of which were used to fund the remainder of the cost of the Cort
Furniture Building (the "Cort Loan").

      The Cort Loan. The Cort Loan matures on July 31, 1999 (the "Cort Maturity
Date"), unless the Cort Joint Venture exercises its option to extend the Cort
Maturity Date to January 31, 2000. The interest rate on the Cort Loan is a
variable rate per annum equal to the rate appearing on Telerate Page 3750 as the
LIBOR Rate for a thirty day period plus 220 basis points. Commencing on
September 1, 1998, and on the first day of each calendar month thereafter
continuing through and including the first day of the calendar month in which
the Cort Maturity Date occurs, the Cort Joint Venture is required to pay to
Nationsbank monthly installments of principal in the amount of $8,587 plus
accrued interest. The Cort Loan is secured by a first mortgage against the Cort
Furniture Building. Leo F. Wells, III and Wells Development are also
co-guarantors of the Cort Loan.

      Closing of the Cort JV Interest. Under the Joint Venture Agreement of the
Cort Joint Venture, cash flow distributions will be paid to Wells OP and Wells
Development in accordance with each such entity's equity interest in the Cort
Joint Venture based upon each entity's relative capital contribution to the Cort
Joint Venture. As of July


                                      - 8 -
<PAGE>
 
31, 1998, Wells Development held an approximately 90% equity interest and Wells
OP held an approximately 10% equity interest in the Cort Joint Venture. As
additional offering proceeds are raised by the Wells REIT, it is anticipated
that Wells OP will make additional capital contributions to the Cort Joint
Venture, which will be utilized to pay down the Cort Loan and will increase
Wells OP's relative equity interest (and decrease Wells Development's relative
equity interest) in the Cort Joint Venture. Cash flow distributions payable by
the Cort Joint Venture to Wells Development shall be credited as a purchase
price adjustment or paid to the Fund X-XI Joint Venture at the closing of the
acquisition of the Cort JV Interest from Wells Development, since Wells
Development is prohibited from making any profit on the transaction during the
holding period. The Fund X-XI Joint Venture will have no property rights in the
Cort Furniture Building prior to closing nor any potential liability on the Cort
Loan, which shall be paid off prior to closing.

      At such time as sufficient funds have been raised, either in the Fund X-XI
Joint Venture or the Wells REIT, or a combination thereof, to pay off the Cort
Loan on the Cort Furniture Building, the Fund X-XI Joint Venture shall close the
acquisition of the Cort JV Interest. This closing shall take place on or before
July 31, 1999; however, the Fund X-XI Joint Venture has the right to extend the
closing date for two successive periods of six months if sufficient cash has not
been raised to pay off the Cort Loan. At the conclusion of such transaction, the
Fund X-XI Joint Venture will be admitted to the Cort Joint Venture as a joint
venture partner in the place of Wells Development. The ultimate equity
percentage interests in the Cort Joint Venture to be owned by the Fund X-XI
Joint Venture and Wells OP are dependent upon the amount of offering proceeds
which are raised in the future by the Partnership and by the Wells REIT and,
accordingly, are indeterminable at this time.

      Description of the Cort Furniture Building. The Cort Furniture Building is
a single-story office and warehouse building with 52,000 rentable squire feet
comprised of an 18,000 square foot office and open showroom area and a 34,000
square foot warehouse area. The Cort Furniture Building's foundation is shallow
reinforced concrete spread footings under load bearing columns with floor slabs
consisting of four inch thick reinforced concrete slab. The exterior walls of
the Cort Furniture Building are load bearing concrete tilt-wall panels. The roof
framing is composed of one-half inch thick plywood decking supported by glu-lam
beams and wood joyces. The main entrance of the Cort Furniture Building consists
of covered walkways. The site contains approximately 150 paved parking spaces.
Construction of the Cort Furniture Building was completed in 1975.

      An independent appraisal of the Cort Furniture Building was prepared by
Cushman Wakefield, real estate appraisers and consultants, as of July 1, 1998,
pursuant to which the market value of the land and the leased fee interest in
the Cort Furniture Building subject to the Cort Furniture Lease (described
below) was estimated to be $6,400,000. The value estimate contained in this
appraisal was based upon a number of assumptions, including that the Cort
Furniture Building will continue operating at a stabilized level with Cort
occupying 100% of the rentable areas, and is not necessarily an accurate
reflection of the fair market value of the property. The Cort Joint Venture also
obtained an environmental report prior to closing evidencing that the
environmental condition of the land encompassing the Cort Furniture Building was
satisfactory.

      The Cort Furniture Building is located at 10700 Spencer Street on the
southeast corner of Spencer Avenue and Mt. Langley Street adjacent on the south
side to Interstate 405 (with good freeway exposure) located in the City of
Fountain Valley, Orange County, California. The site consists of two parcels of
land totalling approximately 3.65 acres and is located in an established,
built-out industrial pocket within the southeastern region of the city.
The site is located approximately four miles West of the John Wayne Airport.

      Fountain Valley is considered an established bedroom community which is
characterized by a family-oriented, affluent resident population. The city is
located on the fringe of one of the county's major regional employment centers.
Most development within the immediate area consists of mid-sized warehouse
distribution facilities, garden office buildings, corporate headquarter
facilities, small incubator industrial parks and various retail showroom
buildings. Fountain Valley encompasses approximately 9.75 square miles and is
considered to be in the stable stage of its life cycle with relatively little
vacant land parcels available for development. While the population of Fountain
Valley as of 1997 was approximately 55,000 residents, Orange County had a
population in excess of


                                      - 9 -
<PAGE>
 
2.6 million. Orange County employs about 10% of the state's workers despite
having only about 8% of the state's population.

      The Cort Joint Venture will experience competition for its current tenant
from owners and managers from various other office and warehouse buildings
located in the immediate area of the Cort Furniture Building which could
adversely affect the Cort Joint Venture's ability to retain Cort as a tenant,
and if necessary in the future, to attract and retain other tenants.

      The Cort Furniture Lease. The entire 52,000 rentable square feet of the
Cort Furniture Building is currently under a net lease agreement dated October
25, 1988 (The "Cort Furniture Lease") with Cort Furniture Rental Corporation, a
New York corporation ("Cort"). Cort uses the Cort Furniture Building as its
regional corporate headquarters with an attached clearance showroom and
warehouse storage areas. The Cort Furniture Building was originally developed
for and occupied by Mary Kay Cosmetics as its regional corporate headquarters.
In March 1988, the Cort Furniture Building was leased to Cort. Subsequently,
Cort exercised an option to purchase the property in mid-1988. In October 1988,
Cort sold the property to Spencer and leased back the property for a 15 year
term at an initial lease rate of $0.914 per square foot per month (on a triple
net basis).

      The Cort Furniture Lease commenced on November 1, 1988 (the "Rental
Commencement Date") and contains a lease term of 15 years expiring on October
31, 2003. Cort has an option to extend the Cort Furniture Lease for an
additional five-year period of time. Such option must be exercised by Cort in a
written notice delivered to the Cort Joint Venture at least one year prior to
the expiration of the then current lease term. In the event that Cort vacates
the Cort Furniture Building at the expiration of its current lease term, the
Cort Joint Venture would be required to find one or more suitable tenants for
the Cort Furniture Building at the then prevailing market rental rates.

      Cort is a wholly owned subsidiary of Cort Business Services Corporation, a
New York Stock Exchange Company trading under the symbol CBZ ("Cort Business
Services"). Cort Business Services is the largest and only national provider of
high-quality office and residential rental furniture and related accessories.
Cort Business Services has operations that cover 32 states and the District of
Columbia, including 109 rental showrooms, 72 clearance centers and 72
distribution centers. The obligations of Cort under the Cort Furniture Lease are
guaranteed by Cort Business Services, which reported net income of in excess of
$22 million on total consolidated revenue of in excess of $287 million, and
reported a net worth of in excess of $149 million for its fiscal year ended
December 31, 1997.

      The monthly base rent payable under the Cort Furniture Lease is $63,247
through April 30, 2001 at which time the monthly base rent will be increased 10%
to $69,574 for the remainder of the lease term. The monthly base rent during the
first year of the extended term shall be 90% of the then fair market rental
value of the Cort Furniture Building, but will be no less than the rent in the
15th year of the Cort Furniture Lease. If Cort and the Cort Joint Venture are
unable to agree upon a fair rental value for the extended lease term, each party
shall select an appraiser and the two appraisers shall provide appraisals on the
Cort Furniture Building. If the appraisal values established are within 10% of
each other, the average of such appraised value shall be the fair market rental
value. If said appraisals are varied by more than 10%, the two appraisers shall
appoint a third appraiser and the middle appraisal of the three shall be the
fair rental value. Under the Cort Furniture lease, Cort is responsible for all
utilities, taxes, insurance and other operating costs with respect to the Cort
Furniture Building during the term of the Cort Furniture Lease. The estimated
annual real estate taxes on the Cort Furniture Building are $38,040. The Cort
Joint Venture, as landlord, is responsible for the maintenance and repair of the
structural portions of the exterior walls and the foundation of the Cort
Furniture Building, but shall not include painting or installing, maintaining or
repairing wall or floor coverings.

      Under the terms of the Cort Furniture Lease, the Cort Joint Venture is
responsible for carrying and maintaining liability insurance covering the leased
premises including claims for personal injury, death, property damage and
product liability, in single limit amounts of not less than $1,000,000. The
insurance against property


                                     - 10 -
<PAGE>
 
damage to the Cort Furniture Building shall be in an amount not less than 100%
of the actual replacement value of the building and improvements thereto. The
cost of said insurance is billed on a monthly basis to the tenant. Cort is
required to maintain property insurance for its personal property on the
premises, including all inventory, equipment, fixtures and tenant improvements
that have not become a part of the premises, in an amount equal to the full
replacement value of such personal property. Pursuant to the terms of the Cort
Loan, the Cort Joint Venture is required to carry and maintain earthquake
insurance on the Cort Furniture Building for the full replacement value of the
building. Management believes that the Cort Furniture Building is adequately
insured against loss for property damage, personal injury and deaths of persons
in or about the premises.

Property Management Fees

      Iomega Building. Wells Management Company, Inc. ("Wells Management"), an
Affiliate of the General Partners and the Partnership, has been retained to
manage and lease all of the properties currently owned by the IX-X-XI-REIT Joint
Venture, including the Iomega Building. While the Partnership and the Wells REIT
are authorized to pay aggregate management and leasing fees to Wells Management
in the amount of 4.5% of gross revenues, Wells Fund IX and Wells Fund X are
authorized to pay aggregate management and leasing fees to Wells Management in
the amount of 6% of gross revenues. Since, as of August 1, 1998, Wells Fund IX
and Wells Fund X held an aggregate 89.4% ownership percentage interest in the
IX-X-XI-REIT Joint Venture, while the Partnership and the Wells REIT held an
aggregate 10.6% ownership percentage interest in the IX-X-XI-REIT Joint Venture,
89.4% of the gross revenues of the IX-X-XI-REIT Joint Venture are subject to a
6% property management and leasing fee, while 10.6% of the gross revenues of the
IX-X-XI-REIT Joint Venture are subject to a 4.5% property management and leasing
fee.

      Fairchild and Cort Furniture Buildings. Wells Management has also been
retained to manage and lease the Fairchild Building and the Cort Furniture
Building. The Cort Joint Venture and the Cort Joint Venture shall each pay 4.5%
of gross revenues of these buildings to Wells Management for property management
and leasing services.

Management's Discussion and Analysis of Financial Condition and Results of
Operation

      The information contained on page 57 in the "MANAGEMENT'S DISCUSSION AND
ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS" section of the
Prospectus is revised as of the date of this Supplement by the deletion of the
first paragraph of that section and the insertion of the following paragraph in
lieu thereof:

            The Partnership commenced operations on March 3, 1998, upon the
      acceptance of subscriptions for the minimum offering of $1,250,000
      (125,000 Units). As of August 10, 1998, the Partnership had raised a total
      of $8,283,613 in offering proceeds (828,361 Units), comprised of
      $6,669,723 raised from the sale of Class A Status Units (666,972 Class A
      Status Units) and $1,613,890 raised from the sale of Class B Status Units
      (161,389 Class B Status Units). After the payment of $289,926 in
      acquisition and advisory fees and acquisition expenses, the payment of
      $1,035,452 in selling commissions and organizational and offering
      expenses, capital contributions of $2,482,810 to the IX-X-XI-REIT Joint
      Venture and capital contributions of $1,750,000 to the Fund X-XI Joint
      Venture, as of August 10, 1998, the Partnership was holding net offering
      proceeds of $2,725,425 available for investment in additional properties.

Financial Statements

      The financial statements of the Iomega Building, the Fairchild Building
and the Cort Furniture Building for the year ended December 31, 1997, included
herein as Appendix I to this Supplement No. 3, have been audited by Arthur
Andersen LLP, independent public accountants, as indicated in their reports with
respect thereto, and are included herein upon the authority of said firm as
experts in giving said reports. The pro forma financial


                                     - 11 -
<PAGE>
 
information for Wells Real Estate Fund XI, L.P. for the year ended December 31,
1997 and for the six month period ended June 30, 1998, and the financial
statements of the Iomega Building, the Fairchild Building and the Cort Furniture
Building for the six month period ended June 30, 1998, which are included in
Appendix I to this Supplement No. 3, have not been audited.


                                     - 12 -
<PAGE>
 
                                                                      APPENDIX F

                          INDEX TO FINANCIAL STATEMENTS

                                                                          Page
                                                                          ----

Iomega Building
    Audited Financial Statements
        Report of Independent Public Accountants                           F-1
        Statement of Revenues Over Certain Operating Expenses
        for the year ended December 31, 1997 (Audited) and for
        the six months ended June 30, 1998 (Unaudited)                     F-2
        Notes to Statement of Revenues Over Certain Operating
        Expenses for the year ended December 31, 1997 (Audited)
        and for the six months ended June 30, 1998 (Unaudited)             F-3

Cort Furniture Building
    Audited Financial Statements
        Report of Independent Public Accountants                           F-5
        Statement of Revenues Over Certain Operating Expenses
        for the year ended December 31, 1997 (Audited) and for
        the six months ended June 30, 1998 (Unaudited)                     F-6
        Notes to Statement of Revenues Over Certain Operating
        Expenses for the year ended December 31, 1997 (Audited)
        and for the six months ended June 30, 1998 (Unaudited)             F-7

Fairchild Building
    Audited Financial Statements
        Report of Independent Public Accountants                           F-9
        Statement of Revenues Over Certain Operating Expenses
        for the year ended December 31, 1997 (Audited) and for
        the six months ended June 30, 1998 (Unaudited)                    F-10
        Notes to Statement of Revenues Over Certain Operating
        Expenses for the year ended December 31, 1997 (Audited)
        and for the six months ended June 30, 1998 (Unaudited)            F-11

Wells Real Estate Fund XI, L.P.
    Unaudited Pro Forma Financial Statements
        Summary of Unaudited Pro Forma Financial Statements               F-13 
        Pro Forma Balance Sheet as of June 30, 1998                       F-14 
        Pro Forma Statement of Income for the year ended 
        December 31, 1997                                                 F-15 
        Pro Forma Statement of Income for the six months ended June  
        30, 1998                                                          F-16

<PAGE>
 
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To Wells Real Estate Fund XI, L.P. and
Wells Real Estate Investment Trust, Inc.:

We have audited the accompanying statement of revenues over certain operating
expenses for the IOMEGA BUILDING for the year ended December 31, 1997. This
financial statement is the responsibility of management. Our responsibility is
to express an opinion on this financial statement based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the statement of revenues over certain operating
expenses is free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the statement of
revenues over certain operating expenses. An audit also includes assessing the
accounting principles used and significant estimates made by management, as well
as evaluating the overall financial statement presentation. We believe that our
audit provides a reasonable basis for our opinion.

As described in Note 2, this financial statement excludes certain expenses that
would not be comparable with those resulting from the operations of the Iomega
Building after acquisition by Fund IX, X, XI, and REIT Joint Venture (a joint
venture between Wells Real Estate Fund IX, L.P., Wells Real Estate Fund X, L.P.,
Wells Real Estate Fund XI, L.P. and Wells Operating Partnership, L.P.). The
accompanying statement of revenues over certain operating expenses was prepared
for the purpose of complying with the rules and regulations of the Securities
and Exchange Commission and is not intended to be a complete presentation of the
Iomega Building's revenues and expenses.

In our opinion, the statement of revenues over certain operating expenses
presents fairly, in all material respects, the revenues over certain operating
expenses of the Iomega Building for the year ended December 31, 1997 in
conformity with generally accepted accounting principles.


                                                  /s/ Arthur Andersen LLP

Atlanta, Georgia
August 6, 1998


                                      F-1
<PAGE>
 
                                 IOMEGA BUILDING

                       STATEMENTS OF REVENUES OVER CERTAIN

                               OPERATING EXPENSES

                      FOR THE YEAR ENDED DECEMBER 31, 1997

                   AND FOR THE SIX MONTHS ENDED JUNE 30, 1998

                                                          1997         1998
                                                        --------     --------
                                                                   (Unaudited)
                                                       
RENTAL REVENUES                                         $552,828     $276,414
                                                       
OPERATING EXPENSES, net of reimbursements                 (1,426)       9,750
                                                        --------     --------
REVENUES OVER CERTAIN OPERATING EXPENSES                $554,254     $266,664
                                                        ========     ========
                                                       
        The accompanying notes are an integral part of these statements.


                                      F-2
<PAGE>
 
                                 IOMEGA BUILDING

                         NOTES TO STATEMENTS OF REVENUES

                         OVER CERTAIN OPERATING EXPENSES

                      FOR THE YEAR ENDED DECEMBER 31, 1997

                   AND FOR THE SIX MONTHS ENDED JUNE 30, 1998

1.  ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

    Description of Real Estate Property Acquired

    On July 1, 1998, Wells Real Estate Fund X, L.P. ("Fund X") contributed a
    single-story warehouse and office building with 108,000 rentable square feet
    (the "Iomega Building") to the Fund IX, Fund X, Fund XI, and REIT Joint
    Venture ("IX-X-XI-REIT Joint Venture") (a Georgia joint venture) as a
    capital contribution. Fund X was credited with making a capital contribution
    to the IX-X-XI-REIT Joint Venture in the amount of $5,050,425, which
    represents the purchase price of $5,025,000 plus acquisition expenses of
    $25,425 originally paid by Fund X for the Iomega Building on April 1, 1998.
    As of August 1, 1998, Fund X had made total capital contributions to the
    IX-X-XI-REIT Joint Venture of $18,410,965 and held an equity percentage
    interest in the IX-X-XI-REIT Joint Venture of 49.9%; Wells Real Estate Fund
    IX, L.P. had made total capital contributions to the IX-X-XI-REIT Joint
    Venture of $14,571,686 and held an equity percentage interest in the
    IX-X-XI-REIT Joint Venture of 39.5%; Wells Operating Partnership, L.P. had
    made total capital contributions to the IX-X-XI-REIT Joint Venture of
    $1,421,466 and held an equity percentage interest in the IX-X-XI-REIT Joint
    Venture of 3.9%; and Wells Real Estate Fund XI, L.P. had made total capital
    contributions to the IX-X-XI-REIT Joint Venture of $2,482,810 and held an
    equity percentage interest in the IX-X-XI-REIT Joint Venture of 6.7%.

    The building is 100% occupied by one tenant with a ten year lease term that
    expires on July 31, 2006. The monthly base rent payable under the lease is
    $40,000 through November 12, 1999. Beginning on the 40th and 80th months of
    the lease term, the monthly base rent payable under the lease will be
    increased to reflect an amount equal to 100% of the increase in the Consumer
    Price Index (as defined in the lease) during the preceding 40 months;
    provided however, that in no event shall the base rent be increased with
    respect to any one year by more than 6% or by less than 3% per annum,
    compounded annually, on a cumulative basis from the beginning of the lease
    term. The lease is a triple net lease, whereby the terms require the tenant
    to reimburse the IX-X-XI-REIT Joint Venture for certain operating expenses,
    as defined in the lease, related to the building.

    Rental Revenues

    Rental income from the lease is recognized on a straight-line basis over the
    life of the lease.


                                      F-3
<PAGE>
 
2.  BASIS OF ACCOUNTING

    The accompanying statement of revenues over certain operating expenses is
    presented on the accrual basis. This statement has been prepared in
    accordance with the applicable rules and regulations of the Securities and
    Exchange Commission for real estate properties acquired. Accordingly, the
    statement excludes certain historical expenses, such as depreciation and
    management fees, not comparable to the operations of the Iomega Building
    after acquisition by the IX-X-XI-REIT Joint Venture.


                                      F-4
<PAGE>
 
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To Wells Real Estate Fund XI, L.P. and
Wells Real Estate Investment Trust, Inc.:

We have audited the accompanying statement of revenues over certain operating
expenses for the CORT FURNITURE BUILDING for the year ended December 31, 1997.
This financial statement is the responsibility of management. Our responsibility
is to express an opinion on this financial statement based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the statement of revenues over certain operating
expenses is free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the statement of
revenues over certain operating expenses. An audit also includes assessing the
accounting principles used and significant estimates made by management, as well
as evaluating the overall financial statement presentation. We believe that our
audit provides a reasonable basis for our opinion.

As described in Note 2, this financial statement excludes certain expenses that
would not be comparable with those resulting from the operations of the Cort
Furniture Building after acquisition by the Cort Joint Venture (a joint venture
between Wells Operating Partnership, L.P. and Wells Development Corporation).
The accompanying statement of revenues over certain operating expenses was
prepared for the purpose of complying with the rules and regulations of the
Securities and Exchange Commission and is not intended to be a complete
presentation of the Cort Furniture Building's revenues and expenses.

In our opinion, the statement of revenues over certain operating expenses
presents fairly, in all material respects, the revenues over certain operating
expenses of the Cort Furniture Building for the year ended December 31, 1997 in
conformity with generally accepted accounting principles.


                                                   /s/ Arthur Andersen LLP

Atlanta, Georgia
August 6, 1998


                                      F-5
<PAGE>
 
                             CORT FURNITURE BUILDING

                       STATEMENTS OF REVENUES OVER CERTAIN

                               OPERATING EXPENSES

                      FOR THE YEAR ENDED DECEMBER 31, 1997

                   AND FOR THE SIX MONTHS ENDED JUNE 30, 1998

                                                          1997         1998
                                                        --------     --------
                                                                   (Unaudited)
                                                       
RENTAL REVENUES                                         $771,618     $385,809
                                                       
OPERATING EXPENSES                                        16,408        4,104
                                                        --------     --------
REVENUES OVER CERTAIN OPERATING EXPENSES                $755,210     $381,705
                                                        --------     --------

        The accompanying notes are an integral part of these statements.


                                      F-6
<PAGE>
 
                             CORT FURNITURE BUILDING

                         NOTES TO STATEMENTS OF REVENUES

                         OVER CERTAIN OPERATING EXPENSES

                      FOR THE YEAR ENDED DECEMBER 31, 1997

                   AND FOR THE SIX MONTHS ENDED JUNE 30, 1998

1.  ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

    Description of Real Estate Property Acquired

    The Wells Operating Partnership, L.P. ("Wells OP"), a Delaware limited
    partnership organized to own and operate properties on behalf of the Wells
    Real Estate Investment Trust, Inc, entered into a Joint Venture Agreement
    known as Wells/Orange County Associates ("Cort Joint Venture") with Wells
    Development Corporation. On July 31, 1998, the Cort Joint Venture acquired
    the Cort Furniture Building, a 52,000-square-foot warehouse and office
    building located in Fountain Valley, California, for a purchase price of
    $6,400,000 plus acquisition expenses of approximately $150,000. The Cort
    Joint Venture used the $1,668,000 aggregate capital contributions described
    below to partially fund the purchase of the Cort Furniture Building. The
    Cort Joint Venture obtained a loan in the amount of $4,875,000 from
    NationsBank, N.A., the proceeds of which were used to fund the remainder of
    the cost of the Cort Furniture Building (the "Cort Loan"). The Cort Loan
    matures on July 31, 1999 (the "Cort Maturity Date"), unless the Cort Joint
    Venture exercises its option to extend the Cort Maturity Date to January 31,
    2000. The interest rate on the Cort Loan is a variable rate per annum equal
    to the rate appearing on Telerate Page 3750 as the LIBOR Rate for 30-day
    period plus 220 basis points.

    The building is 100% occupied by one tenant with a 15-year lease term that
    commenced on November 1, 1988 and expires on October 31, 2003. The monthly
    base rent payable under the lease is $63,247 through April 30, 2001 at which
    time the monthly base rent will be increased 10% to $69,574 for the
    remainder of the lease term. The lease is a triple net lease, whereby the
    terms require the tenant to reimburse the Cort Joint Venture for certain
    operating expenses, as defined in the lease, related to the building.

    Acquisition of the Cort Joint Venture Interest

    Wells Real Estate Fund XI, L.P. ("Wells Fund XI") entered into a Joint
    Venture Agreement with Wells Real Estate Fund X, L.P. ("Wells Fund X") known
    as Fund X and Fund XI Associates ("Fund X-XI Joint Venture") for the purpose
    of the acquisition, ownership, leasing, operation, sale and management of
    real properties, and interests in real properties, including but not limited
    to, the acquisition of equity interests in the Cort Joint Venture.


                                      F-7
<PAGE>
 
    On July 30, 1998, the Fund X-XI Joint Venture entered into an Agreement for
    the Purchase and Sale of Joint Venture Interest (the "Cort JV Contract")
    with Wells Development. Pursuant to the Cort JV Contract, the Fund X-XI
    Joint Venture contracted to acquire Wells Development's interest in the Cort
    Joint Venture (the "Cort JV Interest") which, at closing, will result in the
    Fund X-XI Joint Venture becoming a joint venture partner with Wells OP in
    the ownership of the Cort Furniture Building. Wells Fund X, Wells OP and
    Wells Development are all affiliates of Wells Fund XI.

    At the time of entering into the Cort JV Contract, the Fund X-XI Joint
    Venture delivered $1,500,000 to Wells Development as an earnest money
    deposit (the "Cort Earnest Money"). Wells Fund XI contributed $750,000 of
    the Cort Earnest Money as a capital contribution to the Fund X-XI Joint
    Venture and, as of July 31, 1998, held an equity percentage interest in the
    Fund X-XI Joint Venture of 50%; and Wells Fund X contributed $750,000 of the
    Cort Earnest Money as a capital contribution to the Fund X-XI Joint Venture
    and, as of July 31, 1998, held an equity percentage interest in the Fund
    X-XI Joint Venture of 50%. Wells Development contributed the Cort Earnest
    Money it received from the Fund X-XI Joint Venture to the Cort Joint Venture
    as its initial capital contribution, and Wells OP simultaneously contributed
    $168,000 to the Cort Joint Venture as its initial capital contribution.

    Cash flow distributions allocable by the Cort Joint Venture to Wells
    Development will be credited as a purchase price adjustment or paid to the
    Fund X-XI Joint Venture at the closing of the acquisition of the Cort JV
    Interest from Wells Development since Wells Development is prohibited from
    making any profit on the transaction during the holding period. The Fund
    X-XI Joint Venture will have no property rights in the Cort Building prior
    to closing nor any potential liability on the Cort Loan, which will be paid
    off prior to closing.

    Rental Revenues

    Rental income from the lease is recognized on a straight-line basis over the
    life of the lease.

2.  BASIS OF ACCOUNTING

    The accompanying statement of revenues over certain operating expenses is
    presented on the accrual basis. This statement has been prepared in
    accordance with the applicable rules and regulations of the Securities and
    Exchange Commission for real estate properties acquired. Accordingly, the
    statement excludes certain historical expenses, such as interest,
    depreciation, and management fees, not comparable to the operations of the
    Cort Furniture Building after acquisition by the Cort Joint Venture.


                                      F-8
<PAGE>
 
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To Wells Real Estate Fund XI, L.P. and
Wells Real Estate Investment Trust, Inc.:

We have audited the accompanying statement of revenues over certain operating
expenses for the FAIRCHILD BUILDING for the year ended December 31, 1997. This
financial statement is the responsibility of management. Our responsibility is
to express an opinion on this financial statement based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the statement of revenues over certain operating
expenses is free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the statement of
revenues over certain operating expenses. An audit also includes assessing the
accounting principles used and significant estimates made by management, as well
as evaluating the overall financial statement presentation. We believe that our
audit provides a reasonable basis for our opinion.

As described in Note 2, this financial statement excludes certain expenses that
would not be comparable with those resulting from the operations of the
Fairchild Building after acquisition by the Fremont Joint Venture (a joint
venture between Wells Operating Partnership, L.P. and Wells Development
Corporation). The accompanying statement of revenues over certain operating
expenses was prepared for the purpose of complying with the rules and
regulations of the Securities and Exchange Commission and is not intended to be
a complete presentation of the Fairchild Building's revenues and expenses.

In our opinion, the statement of revenues over certain operating expenses
presents fairly, in all material respects, the revenues over certain operating
expenses of the Fairchild Building for the year ended December 31, 1997 in
conformity with generally accepted accounting principles.


                                                   /s/ Arthur Andersen LLP

Atlanta, Georgia
August 6, 1998


                                      F-9
<PAGE>
 
                               FAIRCHILD BUILDING

                       STATEMENTS OF REVENUES OVER CERTAIN

                               OPERATING EXPENSES

                      FOR THE YEAR ENDED DECEMBER 31, 1997

                   AND FOR THE SIX MONTHS ENDED JUNE 30, 1998

                                                          1997         1998
                                                        --------     --------
                                                                    (Unaudited)
                                                       
RENTAL REVENUES                                         $220,090     $440,178
                                                       
OPERATING EXPENSES                                        67,573       10,420
                                                        --------     --------
REVENUES OVER CERTAIN OPERATING EXPENSES                $152,517     $429,758
                                                        ========     ========

        The accompanying notes are an integral part of these statements.


                                      F-10
<PAGE>
 
                               FAIRCHILD BUILDING

                         NOTES TO STATEMENTS OF REVENUES

                         OVER CERTAIN OPERATING EXPENSES

                      FOR THE YEAR ENDED DECEMBER 31, 1997

                   AND FOR THE SIX MONTHS ENDED JUNE 30, 1998

1.  ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

    Description of Real Estate Property Acquired

    The Wells Operating Partnership, L.P. ("Wells OP"), a Delaware limited
    partnership organized to own and operate properties on behalf of the Wells
    Real Estate Investment Trust, Inc., entered into a Joint Venture Agreement
    known as Wells/Fremont Associates ("Fremont Joint Venture") with Wells
    Development Corporation. On July 21, 1998, the Fremont Joint Venture
    acquired the Fairchild Building, a 58,424-square-foot warehouse and office
    building located in Fremont, California, for a purchase price of $8,900,000
    plus acquisition expenses of approximately $60,000. The Fremont Joint
    Venture used the $2,995,480 aggregate capital contributions described below
    to partially fund the purchase of the Fairchild Building. The Fremont Joint
    Venture obtained a loan in the amount of $5,960,000 from NationsBank, N.A.,
    the proceeds of which were used to fund the remainder of the cost of the
    Fairchild Building (the "Fairchild Loan"). The Fairchild Loan matures on
    July 21, 1999 (the "Fairchild Maturity Date"), unless the Fremont Joint
    Venture exercises its option to extend the Fairchild Maturity Date to
    January 21, 2000. The interest rate on the Fairchild Loan is a variable rate
    per annum equal to the rate appearing on Telerate Page 3750 as the LIBOR
    Rate for a 30-day period plus 220 basis points.

    The building is 100% occupied by one tenant with a seven-year lease term
    that commenced on December 1, 1997 (with an early possession date of October
    1, 1997) and expires on November 30, 2004. The monthly base rent payable
    under the lease is $68,128 with a 3% increase on each anniversary of the
    commencement date. The lease is a triple net lease, whereby the terms
    require the tenant to reimburse Wells/Fremont for certain operating
    expenses, as defined in the lease, related to the building. Prior to October
    1, 1997, the building was unoccupied and all operating expenses were paid by
    the former owner of the Fairchild Building.

    Acquisition of the Fremont Joint Venture Interest

    Wells Real Estate Fund XI, L.P. ("Wells Fund XI") entered into a Joint
    Venture Agreement with Wells Real Estate Fund X, L.P. ("Wells Fund X") known
    as Fund X and Fund XI Associates ("Fund X-XI Joint Venture") for the purpose
    of the acquisition, ownership, leasing, operation, sale and management of
    real properties, and interests in real properties, 


                                      F-11
<PAGE>
 
    including but not limited to, the acquisition of equity interests in the
    Fremont Joint Venture.

    On July 17, 1998, the Fund X-XI Joint Venture entered into an Agreement for
    the Purchase and Sale of Joint Venture Interest (the "Fremont JV Contract")
    with Wells Development. Pursuant to the Fremont JV Contract, the Fund X-XI
    Joint Venture contracted to acquire Wells Development's interest in the
    Fremont Joint Venture (the "Freemont JV Interest") which, at closing, will
    result in the Fund X-XI Joint Venture becoming a joint venture partner with
    Wells OP in the ownership of the Fairchild Building. Wells Fund X, Wells OP
    and Wells Development are all affiliates of Wells Fund XI.

    At the time of the entering into the Fremont JV Contract, the Fund X-XI
    Joint Venture delivered $2,000,000 to Wells Development as an earnest money
    deposit (the "Fremont Earnest Money"). Wells Fund XI contributed $1,000,000
    of the Fremont Earnest Money as a capital contribution to the Fund X-XI
    Joint Venture and, as of July 21, 1998, held an equity percentage interest
    in the Fund X-XI Joint Venture of 50%; and Wells Fund X contributed
    $1,000,000 of the Fremont Earnest Money as a capital contribution to the
    Fund X-XI Joint Venture and, as of July 21, 1998, held an equity percentage
    interest in the Fund X-XI Joint Venture of 50%. Wells Development
    contributed the Fremont Earnest Money it received from the Fund X-XI Joint
    Venture to the Fremont Joint Venture as its initial capital contribution,
    and Wells OP simultaneously contributed $995,480 to the Fremont Joint
    Venture as its initial capital contribution.

    Cash flow distributions allocable by the Fremont Joint Venture to Wells
    Development will be credited as a purchase price adjustment or paid to the
    Fund X-XI Joint Venture at the closing of the acquisition of the Fremont JV
    Interest from Wells Development since Wells Development is prohibited from
    making any profit on the transaction during the holding period. The Fund
    X-XI Joint Venture will have no property rights in the Fairchild Building
    prior to closing nor any potential liability on the Fairchild Loan, which
    will be paid off prior to closing.

    Rental Revenues

    Rental income from the lease is recognized on a straight-line basis over the
    life of the lease.

2.  BASIS OF ACCOUNTING

    The accompanying statement of revenues over certain operating expenses is
    presented on the accrual basis. This statement has been prepared in
    accordance with the applicable rules and regulations of the Securities and
    Exchange Commission for real estate properties acquired. Accordingly, the
    statement excludes certain historical expenses, such as interest,
    depreciation, and management fees, not comparable to the operations of the
    Fairchild Building after acquisition by Wells/Fremont.


                                      F-12
<PAGE>
 
                         WELLS REAL ESTATE FUND XI, L.P.

                   (Unaudited Pro Forma Financial Statements)

The following unaudited pro forma balance sheet as of June 30, 1998 and the pro
forma statements of income for the year ended December 31, 1997 and the six
months ended June 30, 1998 have been prepared to give effect to the following
transactions as if each occurred as of June 30, 1998 with respect to the balance
sheet and on January 1, 1997 with respect to the statements of income: (i) Wells
Real Estate Fund XI's adjusted equity interest in the Fund IX, Fund X, Fund XI,
and REIT Joint Venture ("Joint Venture") (a joint venture between Wells Real
Estate Fund IX, L.P., Wells Real Estate Fund X, L.P., Wells Real Estate Fund XI,
L.P., and Wells Operating Partnership, L.P. and formerly Fund IX-Fund X
Associates) after giving effect to the Joint Venture's acquisition of the Lucent
Building and the contribution by Wells Real Estate Fund X, L.P. of the Iomega
Building to the Joint Venture, (ii) the earnest money deposit to Wells/Fremont
Associates relating to the acquisition of the Fairchild Building, and (iii) the
earnest money deposit to Wells/Orange County Associates relating to the
acquisition of the Cort Furniture Building.

These unaudited pro forma financial statements are prepared for informational
purposes only and are not necessarily indicative of future results or of actual
results that would have been achieved had the acquisition been consummated at
the beginning of the period presented.

The pro forma financial statements are based on available information and
certain assumptions that management believes are reasonable. Final adjustments
may differ from the pro forma adjustments herein.


                                      F-13
<PAGE>
 
                         WELLS REAL ESTATE FUND XI, L.P.

                             PRO FORMA BALANCE SHEET

                                  JUNE 30, 1998

                                   (Unaudited)

<TABLE>
<CAPTION>
                                          Wells
                                       Real Estate
                                         Fund XI,     Pro Forma         Pro Forma
                                           L.P.      Adjustments          Total
                                       -----------   -----------       -----------
<S>                                    <C>           <C>               <C>        
ASSETS:
   Investment in joint venture         $ 2,571,107   $         0       $ 2,571,107
   Cash and cash equivalents             3,101,364    (1,750,000)(a)     1,351,364
   Deferred project costs                  126,751             0           126,751
   Deferred offering costs                 318,723             0           318,723
   Prepaid expenses and other assets        20,000     1,750,000(a)      1,770,000
   Due from affiliates                      26,736             0            26,736
                                       -----------   -----------       -----------
          Total assets                 $ 6,164,681             0       $ 6,164,681
                                       ===========   ===========       ===========

LIABILITIES:
   Sales commissions payable           $    29,029   $         0       $    29,029
   Due to affiliates                       329,307             0           329,307
                                       -----------   -----------       -----------
          Total liabilities                358,336             0           358,336
                                       -----------   -----------       -----------
PARTNERS' CAPITAL:
   General partners                            427             0               427
   Original limited partner                    100             0               100
   Limited partners:
     Class A                             4,524,824             0         4,524,824
     Class B                             1,280,994             0         1,280,994
                                       -----------   -----------       -----------
          Total partners' capital        5,806,345             0         5,806,345
                                       -----------   -----------       -----------
          Total liabilities and
            partners' capital          $ 6,164,681   $         0       $ 6,164,681
                                       ===========   ===========       ===========
</TABLE>

    (a) Reflects a refundable earnest money deposit paid to Wells Development
        Corporation relating to the purchase of the Fairchild Building
        ($1,000,000) and the Cort Furniture Building ($750,000) by the Fremont
        Joint Venture and the Cort Joint Venture, respectively.


                                      F-14
<PAGE>
 
                         WELLS REAL ESTATE FUND XI, L.P.

                          PRO FORMA STATEMENT OF INCOME

                      FOR THE YEAR ENDED DECEMBER 31, 1997

                                   (Unaudited)

                                              Wells
                                            Real Estate                  Pro
                                             Fund XI,     Pro Forma     Forma
                                               L.P.      Adjustments    Total
                                            -----------  -----------   --------
REVENUES:

   Equity in income of joint venture         $      0     $ 21,202(a)  $ 21,202
                                             ========     ========     ========
                                                        
NET LOSS ALLOCATED TO GENERAL PARTNERS       $      0     $   (156)    $   (156)
                                             ========     ========     ========
                                                        
NET INCOME ALLOCATED TO CLASS A LIMITED                 
   PARTNERS                                  $      0     $ 36,774     $ 36,774
                                             ========     ========     ========
                                                        
NET LOSS ALLOCATED TO CLASS B LIMITED                   
   PARTNERS                                  $      0     $(15,416)    $(15,416)
                                             ========     ========     ========

    (a) Reflects Wells Real Estate Fund XI's 6.7% equity in earnings of Fund IX,
        Fund X, Fund XI, and REIT Joint Venture, which totaled $316,445 after
        giving effect to the contribution by Wells Real Estate Fund X of the
        Iomega Building to the Joint Venture. The pro forma adjustments result
        from rental revenues less operating expenses, management fees, and
        depreciation expense.


                                      F-15
<PAGE>
 
                         WELLS REAL ESTATE FUND XI, L.P.

                          PRO FORMA STATEMENT OF INCOME

                     FOR THE SIX MONTHS ENDED JUNE 30, 1998

                                   (Unaudited)

                                           Wells
                                         Real Estate                     Pro
                                          Fund XI,     Pro Forma        Forma
                                            L.P.      Adjustments       Total
                                         -----------  -----------     ---------
REVENUES:                                                             
   Equity in income of joint venture      $  11,581    $  57,289(a)   $  68,870
   Interest income                           77,028            0         77,028
                                          ---------    ---------      ---------
                                             88,609       57,289        145,898
                                          ---------    ---------      ---------
EXPENSES:
   Legal and accounting                      23,014            0         23,014
   Computer costs                               697            0            697
   Printing and notebooks                     4,592            0          4,592
   Other                                      2,345            0          2,345
   Administrative salaries                    4,732            0          4,732
   Office expense                             1,807            0          1,807
   Postage                                      730            0            730
                                          ---------    ---------      ---------
                                             37,917            0         37,917
                                          ---------    ---------      ---------
NET INCOME                                $  50,692    $  57,289      $ 107,981
                                          ---------    ---------      ---------

NET LOSS ALLOCATED TO GENERAL PARTNER     $     (73)   $    (404)     $    (477)

NET INCOME ALLOCATED TO CLASS A LIMITED
   PARTNERS                               $  57,947    $  97,734      $ 155,681
                                          =========    =========      =========

NET LOSS ALLOCATED TO CLASS B LIMITED
   PARTNERS                               $  (7,182)   $ (40,041)     $ (47,223)
                                          =========    =========      =========

NET INCOME PER WEIGHTED AVERAGE CLASS A
   LIMITED PARTNER UNIT                   $    0.22    $    0.37      $    0.59
                                          =========    =========      =========

NET LOSS PER WEIGHTED AVERAGE CLASS B
   LIMITED PARTNER UNIT                   $   (0.10)   $   (0.56)     $   (0.66)
                                          =========    =========      =========

    (a) Reflects Wells Real Estate Fund XI's 6.7% equity in earnings of Fund IX,
        Fund X, Fund XI, and REIT Joint Venture, which totaled $855,066 after
        giving effect to the Joint Venture's acquisition of the Lucent Building
        and the contribution by Wells Real Estate Fund X of the Iomega Building
        to the Joint Venture. The pro forma adjustments result from rental
        revenues less operating expenses, management fees, and depreciation
        expense.


                                      F-16
<PAGE>
 
                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Items 30 through 34 and Items 36 and 37 of Part II are incorporated by reference
to the Registrant's Registration Statement, as amended to date, Commission File
No. 333-7979.

Item 35     Financial Statements and Exhibits.

            (a)   Financial Statements:

                  The following financial statements of Wells Real Estate Fund
                  XI, L.P. are included in the Prospectus of Wells Real Estate
                  Fund XI, L.P.:

                        Audited Balance Sheet

                        (1)   Report of Independent Public Accountants,
                        (2)   Balance Sheet as of December 31, 1996, and
                        (3)   Notes to Balance Sheet.

                        Unaudited Balance Sheets

                        (1)   Balance Sheets as of August 31, 1997 and December 
                              31, 1996, and
                        (2)   Notes to Financial Statement.

                  The following financial statements of Wells Real Estate Fund
                  XI, L.P. are included in Supplement No. 1 to the Prospectus:

                        Audited Balance Sheets

                        (1)   Report of Independent Public Accountants,
                        (2)   Balance Sheets as of December 31, 1997 and 1996, 
                              and
                        (3)   Notes to Balance Sheets.

                  The following financial statements of Wells Partners, L.P. are
                  included in the Prospectus of Wells Real Estate Fund XI, L.P.:

                        Audited Financial Statements

                        (1)   Report of Independent Public Accountants,
                        (2)   Balance Sheets as of December 31, 1996 and 1995,
                        (3)   Statements of Loss for the years ended December 
                              31, 1996 and 1995,
                        (4)   Statements of Partners' Capital for the years 
                              ended December 31, 1996 and 1995,
                        (5)   Statements of Cash Flows for the years ended 
                              December 31, 1996 and 1995,
                        (6)   Notes to Financial Statements, and
                        (7)   Schedule I - Market Value of Investments in 
                              Partnerships (Unaudited).

                        Unaudited Financial Statements

                        (1)   Balance Sheets as of August 31, 1997 and December 
                              31, 1996,
                        (2)   Statements of Operations for the eight months 
                              ended August 31, 1997 and 1996,
                        (3)   Statements of Partners' Capital for the eight 
                              months ended August 31, 1997 and the year ended 
                              December 31, 1996,
                        (4)   Statements of Cash Flows for the eight months 
                              ended August 31, 1997 and 1996, and
                        (5)   Condensed Notes to Financial Statements.


                                      II-1
<PAGE>
 
                  The following financial statements of Wells Partners, L.P. are
                  included in Supplement No. 1 to the Prospectus:

                        Audited Financial Statements

                        (1)   Report of Independent Public Accountants,
                        (2)   Balance Sheets as of December 31, 1997 and 1996,
                        (3)   Statements of Loss for the years ended December 
                              31, 1997 and 1996,
                        (4)   Statements of Partners' Capital for the years 
                              ended December 31, 1997 and 1996,
                        (5)   Statements of Cash Flows for the years ended 
                              December 31, 1997 and 1996,
                        (6)   Notes to Financial Statements, and
                        (7)   Schedule I - Market Value of Investments in 
                              Partnerships (Unaudited).

                  The following financial statements of Wells Capital, Inc. are
                  included in the Prospectus of Wells Real Estate Fund XI, L.P.:

                        Audited Financial Statements

                        (1)   Report of Independent Public Accountants,
                        (2)   Balance Sheets as of December 31, 1996 and 1995,
                        (3)   Statements of Income for the years ended December 
                              31, 1996 and 1995,
                        (4)   Statements of Stockholder's Equity for the years 
                              ended December 31, 1996 and 1995,
                        (5)   Statements of Cash Flows for the years ended 
                              December 31, 1996 and 1995, and
                        (6)   Notes to Financial Statements.

                        Unaudited Financial Statements

                        (1)   Balance Sheets as of August 31, 1997 and December 
                              31, 1996,
                        (2)   Statements of Earnings for the eight months ended 
                              August 31, 1997 and 1996,
                        (3)   Statements of Stockholder's Equity for the eight 
                              months ended August 31, 1997 and the year ended 
                              December 31, 1996,
                        (4)   Statements of Cash Flows for the eight months 
                              ended August 31, 1997 and 1996, and
                        (5)   Condensed Notes to Financial Statements.

                  The following financial statements of Wells Capital, Inc. and
                  Subsidiaries are included in Supplement No. 1 to the
                  Prospectus:

                        Audited Financial Statements

                        (1)   Report of Independent Public Accountants,
                        (2)   Consolidated Balance Sheets as of December 31, 
                              1997 and 1996,
                        (3)   Consolidated Statements of (Loss) Income for the 
                              years ended December 31, 1997 and 1996,
                        (4)   Consolidated Statements of Stockholder's Equity 
                              for the years ended December 31, 1997 and 1996,
                        (5)   Consolidated Statements of Cash Flows for the 
                              years ended December 31, 1997 and 1996, and
                        (6)   Notes to Consolidated Financial Statements.


                                      II-2
<PAGE>
 
                  The following financial statements of Fund IX and X Associates
                  are filed as part of this Registration Statement and are
                  included in Supplement No. 2 to the Prospectus:

                        Financial Statements

                        (1)   Report of Independent Public Accountants,
                        (2)   Balance Sheets as of March 31, 1998 (Unaudited) 
                              and December 31, 1997 (Audited),
                        (3)   Statements of Income (Loss) for the three months 
                              ended March 31, 1998 (Unaudited) and the Period 
                              from Inception (March 20, 1997) to December 31, 
                              1997 (Audited),
                        (4)   Statements of Partners' Capital for the three 
                              months ended March 31, 1998 (Unaudited) and the 
                              Period from Inception (March 20, 1997) to December
                              31, 1997 (Audited),
                        (5)   Statements of Cash Flows for the three months 
                              ended March 31, 1998 (Unaudited) and the Period 
                              from Inception (March 20, 1997) to December 31, 
                              1997 (Audited), and
                        (6)   Notes to Financial Statements.

                  The following financial statements relating to the acquisition
                  of the Lucent Building by the Joint Venture are filed as part
                  of this Registration Statement and included in Supplement No.
                  2 to the Prospectus:

                        Audited Statement of Revenues Over Operating Expenses

                        (1)   Report of Independent Public Accountants,
                        (2)   Statement of Revenues Over Operating Expenses for 
                              the three months ended March 31, 1998, and
                        (3)   Notes to Statement of Revenues Over Operating 
                              Expenses for the three months ended March 31, 
                              1998.

                  The following unaudited pro forma financial statements of
                  Wells Real Estate Fund XI, L.P. are filed as part of this
                  Registration Statement and are included in Supplement No. 2 to
                  the Prospectus:

                        Unaudited Pro Forma Financial Statements

                        (1)   Summary of Unaudited Pro Forma Financial 
                              Statements,
                        (2)   Pro Forma Balance Sheet as of March 31, 1998,
                        (3)   Pro Forma Statement of Loss for the year ended 
                              December 31, 1997, and
                        (4)   Pro Forma Statement of Income for the three months
                              ended March 31, 1998.

                  The following financial statements relating to the acquisition
                  of the Iomega Building by the IX-X-XI-REIT Joint Venture are
                  filed as part of this Registration Statement and included in
                  Supplement No. 3 to the Prospectus:

                        Statement of Revenues Over Operating Expenses

                        (1)   Report of Independent Public Accountants,
                        (2)   Statement of Revenues Over Certain Operating 
                              Expenses for the year ended December 31, 1997 
                              (Audited) and for the six months ended June 30, 
                              1998 (Unaudited), and
                        (3)   Notes to Statement of Revenues Over Certain 
                              Operating Expenses for the year ended December 31,
                              1997 (Audited) and for the six months ended June 
                              30, 1998 (Unaudited).


                                      II-3
<PAGE>
 
                  The following financial statements relating to the acquisition
                  of the Cort Furniture Building by the Cort Joint Venture are
                  filed as part of this Registration Statement and included in
                  Supplement No. 3 to the Prospectus:

                        Statement of Revenues Over Operating Expenses

                        (1)   Report of Independent Public Accountants,
                        (2)   Statement of Revenues Over Certain Operating 
                              Expenses for the year ended December 31, 1997 
                              (Audited) and for the six months ended June 30, 
                              1998 (Unaudited), and
                        (3)   Notes to Statement of Revenues Over Certain 
                              Operating Expenses for the year ended December 
                              31, 1997 (Audited) and for the six months ended 
                              June 30, 1998 (Unaudited).
 
                  The following financial statements relating to the acquisition
                  of the Fairchild Building by the Fremont Joint Venture are
                  filed as part of this Registration Statement and included in
                  Supplement No. 3 to the Prospectus:

                        Statement of Revenues Over Operating Expenses

                        (1)   Report of Independent Public Accountants,
                        (2)   Statement of Revenues Over Certain Operating 
                              Expenses for the year ended December 31, 1997 
                              (Audited) and for the six months ended June 30, 
                              1998 (Unaudited), and
                        (3)   Notes to Statement of Revenues Over Certain 
                              Operating Expenses for the year ended December 
                              31, 1997 (Audited) and for the six months ended 
                              June 30, 1998 (Unaudited).


                  The following unaudited pro forma financial statements of
                  Wells Real Estate Fund XI, L.P. are filed as part of this
                  Registration Statement and are included in Supplement No. 3 to
                  the Prospectus:

                        Unaudited Pro Forma Financial Statements

                        (1)   Summary of Unaudited Pro Forma Financial 
                              Statements,
                        (2)   Pro Forma Balance Sheet as of June 30, 1998,
                        (3)   Pro Forma Statement of Income for the year 
                              ended December 31, 1997, and
                        (4)   Pro Forma Statement of Income for the six 
                              months ended June 30, 1998.

            (b)   Exhibits (See Exhibit Index):

Exhibit No. Description
- ----------- -----------

1           Form of Dealer Manager Distribution Agreement between Registrant and
            Wells Investment Securities, Inc. (previously filed and incorporated
            by reference to the Registrant's Registration Statement on Form
            S-11, as amended to date, Commission File No. 333-7979)

3(a)        Form of Amended and Restated Agreement of Limited Partnership of
            Wells Real Estate Fund XI, L.P. (included as Exhibit B to
            Prospectus)

3(b)        Certificate of Limited Partnership of Wells Real Estate Fund X, L.P.
            dated June 20, 1996 (previously filed and incorporated by reference
            to the Registrant's Registration Statement on Form S-11, as amended
            to date, Commission File No. 333-7979)


                                      II-4
<PAGE>
 
3(c)        Certificate of Limited Partnership of Wells Real Estate Fund XI,
            L.P. dated June 20, 1996 (previously filed and incorporated by
            reference to the Registrant's Registration Statement on Form S-11,
            as amended to date, Commission File No. 333-7979)

4           Form of Subscription Agreement and Subscription Agreement Signature
            Page (included as Exhibit C to Prospectus)

5(a)        Opinion of Holland & Knight LLP regarding the legality of the
            securities of Wells Real Estate Fund X, L.P. to be offered
            (previously filed and incorporated by reference to the Registrant's
            Registration Statement on Form S-11, as amended to date, Commission
            File No. 333-7979)

5(b)        Opinion of Holland & Knight LLP regarding the legality of the
            securities of Wells Real Estate Fund XI, L.P. to be offered
            (previously filed and incorporated by reference to the Registrant's
            Registration Statement on Form S-11, as amended to date, Commission
            File No. 333-7979)

8           Opinion of Holland & Knight LLP regarding tax matters (previously
            filed and incorporated by reference to the Registrant's Registration
            Statement on Form S-11, as amended to date, Commission File No.
            333-7979)

10(a)       Escrow Agreement between Wells Real Estate Fund XI, L.P. and The
            Bank of New York (previously filed and incorporated by reference to
            the Registrant's Registration Statement on Form S-11, as amended to
            date, Commission File No. 333-7979)

10(b)       New York Escrow Agreement between Wells Real Estate Fund XI, L.P.
            and The Bank of New York (previously filed and incorporated by
            reference to the Registrant's Registration Statement on Form S-11,
            as amended to date, Commission File No. 333-7979)

10(c)       Pennsylvania Escrow Agreement between Wells Real Estate Fund XI,
            L.P. and The Bank of New York (previously filed and incorporated by
            reference to the Registrant's Registration Statement on Form S-11,
            as amended to date, Commission File No. 333-7979)

10(d)       Form of Leasing and Tenant Coordinating Agreement between Registrant
            and Wells Management Company, Inc. (previously filed and
            incorporated by reference to the Registrant's Registration Statement
            on Form S-11, as amended to date, Commission File No. 333-7979)

10(e)       Form of Management Agreement between Registrant and Wells Management
            Company, Inc. (previously filed and incorporated by reference to the
            Registrant's Registration Statement on Form S-11, as amended to
            date, Commission File No. 333-7979)

10(f)       Custodial Agency Agreement between Wells Real Estate Fund XI, L.P.
            and The Bank of New York (previously filed and incorporated by
            reference to the Registrant's Registration Statement on Form S-11,
            as amended to date, Commission File No. 333-7979)

10(g)       Joint Venture Agreement of Fund IX and Fund X Associates dated March
            20, 1997, between Wells Real Estate Fund IX, L.P. and Wells Real
            Estate Fund X, L.P. (previously filed and incorporated by reference
            to the Registrant's Registration Statement on Form S-11, as amended
            to date, Commission File No. 333-7979)

10(h)       Lease Agreement dated December 10, 1996, between Wells Real Estate
            Fund IX, L.P. and ABB Flakt, Inc. (previously filed as Exhibit
            10(kk) and incorporated by reference to the Registration Statement
            on Form S-11 of Wells Real Estate Fund VIII, L.P. and Wells Real
            Estate Fund IX, L.P., as amended, Commission File No. 33-83852)

10(i)       Development Agreement dated December 10, 1996, between Wells Real
            Estate Fund IX, L.P. and ADEVCO Corporation (previously filed as
            Exhibit 10(ll) and incorporated by reference to the


                                      II-5
<PAGE>
 
            Registration Statement on Form S-11 of Wells Real Estate Fund VIII,
            L.P. and Wells Real Estate Fund IX, L.P., as amended, Commission
            File No. 33-83852)

10(j)       Owner-Contractor Agreement dated November 1, 1996, between Wells
            Real Estate Fund IX, L.P. and Integra Construction, Inc. (previously
            filed as Exhibit 10(mm) and incorporated by reference to the
            Registration Statement on Form S-11 of Wells Real Estate Fund VIII,
            L.P. and Wells Real Estate Fund IX, L.P., as amended, Commission
            File No. 33-83852)

10(k)       Agreement for the Purchase and Sale of Real Property relating to the
            Lucent Building dated May 30, 1997, between Fund IX and Fund X
            Associates and Wells Development Corporation (previously filed and
            incorporated by reference to the Registrant's Registration Statement
            on Form S-11, as amended to date, Commission File No. 333-7979)

10(l)       Net Lease Agreement dated May 30, 1997, between Wells Development
            Corporation and Lucent Technologies Inc. (previously filed and
            incorporated by reference to the Registrant's Registration Statement
            on Form S-11, as amended to date, Commission File No. 333-7979)

10(m)       Development Agreement relating to the Lucent Building dated May 30,
            1997, between Wells Development Corporation and ADEVCO Corporation
            (previously filed and incorporated by reference to the Registrant's
            Registration Statement on Form S-11, as amended to date, Commission
            File No. 333-7979)

10(n)       Amended and Restated Joint Venture Agreement of The Fund IX, Fund X,
            Fund XI and REIT Joint Venture (the "IX-X-XI-REIT Joint Venture")
            dated June 11, 1998 (previously filed as Exhibit 10.4 and
            incorporated by reference to the Registration Statement on form S-11
            of Wells Real Estate Investment Trust, Inc., as amended to date,
            Commission File No. 333-32099)

10(o)       Agreement for the Purchase and Sale of Real Property relating to the
            Ohmeda Building dated November 14, 1997 between Lincor Centennial,
            Ltd. and Wells Real Estate Fund X, L.P. (previously filed as Exhibit
            10.6 and incorporated by reference to the Registration Statement on
            form S-11 of Wells Real Estate Investment Trust, Inc., as amended to
            date, Commission File No. 333-32099)

10(p)       Agreement for the Purchase and Sale of Property relating to the
            Interlocken Building dated February 11, 1998 between Orix Prime West
            Broomfield Venture and Wells Development Corporation (previously
            filed as Exhibit 10.7 and incorporated by reference to the
            Registration Statement on form S-11 of Wells Real Estate Investment
            Trust, Inc., as amended to date, Commission File No. 333-32099)

10(q)       First Amendment to the Agreement for the Purchase and Sale of Real
            Property relating to the Lucent Building dated April 21, 1998
            between Wells Development Corporation and the IX-X-XI- REIT Joint
            Venture (previously filed as Exhibit 10.8(a) and incorporated by
            reference to the Registration Statement on form S-11 of Wells Real
            Estate Investment Trust, Inc., as amended to date, Commission File
            No. 333-32099)

10(r)       First Amendment to Net Lease Agreement for the Lucent Building dated
            March 30, 1998 between the IX-X-XI-REIT Joint Venture (as successor
            in interest by assignment) and Lucent Technologies, Inc. (previously
            filed as Exhibit 10.10(a) and incorporated by reference to the
            Registration Statement on form S-11 of Wells Real Estate Investment
            Trust, Inc., as amended to date, Commission File No. 333-32099)

10(s)       Purchase and Sale Agreement relating to the Iomega Building dated
            February 4, 1998 between the IX-X-XI-REIT Joint Venture and SCI
            Development Services Incorporated (previously filed as Exhibit 10.11
            and incorporated by reference to the Registration Statement on form
            S-11 of Wells Real Estate Investment Trust, Inc., as amended to
            date, Commission File No. 333-32099)


                                      II-6
<PAGE>
 
10(t)       Lease Agreement for the Iomega Building dated April 9, 1996 between
            the IX-X-XI-REIT Joint Venture (as successor in interest by
            assignment) and Iomega Corporation (previously filed as Exhibit
            10.12 and incorporated by reference to the Registration Statement on
            form S-11 of Wells Real Estate Investment Trust, Inc., as amended to
            date, Commission File No. 333-32099)

10(u)       Agreement for the Purchase and Sale of Property relating to the
            Fairchild Building dated June 8, 1998 between the Fremont Joint
            Venture (as successor in interest by assignment) and Rose Ventures
            V, Inc., Thomas G. Haury and Carleen S. Haury (previously filed as
            Exhibit 10.13 and incorporated by reference to the Registration
            Statement on form S-11 of Wells Real Estate Investment Trust, Inc.,
            as amended to date, Commission File No. 333-32099)

10(v)       Restatement of and First Amendment to Agreement for the Purchase and
            Sale of Property relating to the Fairchild Building dated July 1,
            1998 between the Fremont Joint Venture (as successor in interest by
            assignment) and Rose Ventures V, Inc., Thomas G. Haury and Carleen
            S. Haury (previously filed as Exhibit 10.14 and incorporated by
            reference to the Registration Statement on form S-11 of Wells Real
            Estate Investment Trust, Inc., as amended to date, Commission File
            No. 333-32099)

10(w)       Promissory Note for $5,960,000 from the Fremont Joint Venture to
            NationsBank, N.A. relating to the Fairchild Building dated July 16,
            1998 (previously filed as Exhibit 10.15 and incorporated by
            reference to the Registration Statement on form S-11 of Wells Real
            Estate Investment Trust, Inc., as amended to date, Commission File
            No. 333-32099)

10(x)       Deed of Trust securing the Fairchild Building dated July 16, 1998
            between the Fremont Joint Venture and NationsBank, N.A. (previously
            filed as Exhibit 10.16 and incorporated by reference to the
            Registration Statement on form S-11 of Wells Real Estate Investment
            Trust, Inc., as amended to date, Commission File No. 333-32099)

10(y)       Joint Venture Agreement of Wells/Fremont Associates (the "Fremont
            Joint Venture") dated July 15, 1998 between Wells Development
            Corporation and Wells Operating Partnership, L.P. (previously filed
            as Exhibit 10.17 and incorporated by reference to the Registration
            Statement on form S-11 of Wells Real Estate Investment Trust, Inc.,
            as amended to date, Commission File No. 333-32099)

10(z)       Joint Venture Agreement of Fund X and Fund XI Associates (the "X-XI
            Joint Venture") dated July 15, 1998 between the Registrant and Wells
            Real Estate Fund X, L.P. (previously filed as Exhibit 10.18 and
            incorporated by reference to the Registration Statement on form S-11
            of Wells Real Estate Investment Trust, Inc., as amended to date,
            Commission File No. 333-32099)

10(aa)      Agreement for the Purchase and Sale of Joint Venture Interest
            relating to the Fremont Joint Venture dated July 17, 1998 between
            Wells Development Corporation and the X-XI Joint Venture (previously
            filed as Exhibit 10.19 and incorporated by reference to the
            Registration Statement on form S-11 of Wells Real Estate Investment
            Trust, Inc., as amended to date, Commission File No. 333-32099)

10(bb)      Lease Agreement for the Fairchild Building dated September 19, 1997
            between the Fremont Joint Venture (as successor in interest by
            assignment) and Fairchild Technologies USA, Inc. (previously filed
            as Exhibit 10.20 and incorporated by reference to the Registration
            Statement on form S-11 of Wells Real Estate Investment Trust, Inc.,
            as amended to date, Commission File No. 333- 32099)

10(cc)      Purchase and Sale Agreement and Joint Escrow Instructions relating
            to the Cort Furniture Building dated June 12, 1998 between the Cort
            Joint Venture (as successor in interest by assignment) and Spencer
            Fountain Valley Holdings, Inc. (previously filed as Exhibit 10.21
            and incorporated by


                                      II-7
<PAGE>
 
            reference to the Registration Statement on form S-11 of Wells Real
            Estate Investment Trust, Inc., as amended to date, Commission File
            No. 333-32099)

10(dd)      First Amendment to Purchase and Sale Agreement and Joint Escrow
            Instructions relating to the Cort Furniture Building dated July 16,
            1998 between the Cort Joint Venture (as successor in interest by
            assignment) and Spencer Fountain Valley Holdings, Inc. (previously
            filed as Exhibit 10.22 and incorporated by reference to the
            Registration Statement on form S-11 of Wells Real Estate Investment
            Trust, Inc., as amended to date, Commission File No. 333-32099)

10(ee)      Promissory Note for $4,875,000 from the Cort Joint Venture to
            NationsBank, N.A. relating to the Cort Furniture Building dated July
            30, 1998 (previously filed as Exhibit 10.23 and incorporated by
            reference to the Registration Statement on form S-11 of Wells Real
            Estate Investment Trust, Inc., as amended to date, Commission File
            No. 333-32099)

10(ff)      Deed of Trust securing the Cort Furniture Building dated July 30,
            1998 between the Cort Joint Venture and NationsBank, N.A.
            (previously filed as Exhibit 10.24 and incorporated by reference to
            the Registration Statement on form S-11 of Wells Real Estate
            Investment Trust, Inc., as amended to date, Commission File No.
            333-32099)

10(gg)      Joint Venture Agreement of Wells/Orange County Associates (the "Cort
            Joint Venture") dated July 27, 1998 between Wells Development
            Corporation and Wells Operating Partnership, L.P. (previously filed
            as Exhibit 10.25 and incorporated by reference to the Registration
            Statement on form S-11 of Wells Real Estate Investment Trust, Inc.,
            as amended to date, Commission File No. 333-32099)

10(hh)      Agreement for the Purchase and Sale of Joint Venture Interest
            relating to the Cort Joint Venture dated July 30, 1998 between
            Wells Development Corporation and the X-XI Joint Venture (previously
            filed as Exhibit 10.26 and incorporated by reference to the
            Registration Statement on form S-11 of Wells Real Estate Investment
            Trust, Inc., as amended to date, Commission File No. 333-32099)

23(a)       Consent of Holland & Knight LLP (included in Exhibits 5(a), 5(b) and
            8)

23(b)       Consent of Arthur Andersen LLP

- ----------


                                      II-8
<PAGE>
 
                                   SIGNATURES

      Pursuant to the requirements of the Securities Act of 1933, the Registrant
certifies that it has reasonable grounds to believe that it meets all the
requirements for filing on Form S-11 and has duly caused this Post-Effective
Amendment No. 7 to Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Atlanta, and State of
Georgia, on the 29th day of July, 1998.


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

                                    By:   Wells Partners, L.P.
                                          General Partner

                                          By:   Wells Capital, Inc.
                                                General Partner


                                          By:   /s/ Leo F. Wells, III
                                                --------------------------------
                                                Leo F. Wells, III
                                                President


                                    By:   /s/ Leo F. Wells, III
                                          --------------------------------------

                                          Leo F. Wells, III
                                          General Partner
<PAGE>
 
      Pursuant to the requirements of the Securities Act of 1933, this
Post-Effective Amendment No. 7 to Registration Statement has been signed by the
following person in the capacity and on the date indicated.


Signatures                            Title                            Date
- ----------                            -----                            ----

/s/ Leo F. Wells, III  President (Chief Executive Officer),        July 29, 1998
- ---------------------  Treasurer (Chief Financial Officer) and 
Leo F. Wells, III      Sole Director of Wells Capital, Inc., the 
                       sole general partner of Wells Partners, L.P.
<PAGE>
 
                                  EXHIBIT INDEX
Sequential
Exhibit No.
- -----------

1           Form of Dealer Manager Distribution Agreement between Registrant and
            Wells Investment Securities, Inc. (previously filed and incorporated
            by reference to the Registrant's Registration Statement on Form
            S-11, as amended to date, Commission File No. 333-7979)

3(a)        Form of Amended and Restated Agreement of Limited Partnership of
            Wells Real Estate Fund XI, L.P. (included as Exhibit B to
            Prospectus)

3(b)        Certificate of Limited Partnership of Wells Real Estate Fund X, L.P.
            dated June 20, 1996 (previously filed and incorporated by reference
            to the Registrant's Registration Statement on Form S-11, as amended
            to date, Commission File No. 333-7979)

3(c)        Certificate of Limited Partnership of Wells Real Estate Fund XI,
            L.P. dated June 20, 1996 (previously filed and incorporated by
            reference to the Registrant's Registration Statement on Form S-11,
            as amended to date, Commission File No. 333-7979)

4           Form of Subscription Agreement and Subscription Agreement Signature
            Page (included as Exhibit C to Prospectus)

5(a)        Opinion of Holland & Knight LLP regarding the legality of the
            securities of Wells Real Estate Fund X, L.P. to be offered
            (previously filed and incorporated by reference to the Registrant's
            Registration Statement on Form S-11, as amended to date, Commission
            File No. 333-7979)

5(b)        Opinion of Holland & Knight LLP regarding the legality of the
            securities of Wells Real Estate Fund XI, L.P. to be offered
            (previously filed and incorporated by reference to the Registrant's
            Registration Statement on Form S-11, as amended to date, Commission
            File No. 333-7979)

8           Opinion of Holland & Knight LLP regarding tax matters (previously
            filed and incorporated by reference to the Registrant's Registration
            Statement on Form S-11, as amended to date, Commission File No.
            333-7979)

10(a)       Escrow Agreement between Wells Real Estate Fund XI, L.P. and The
            Bank of New York (previously filed and incorporated by reference to
            the Registrant's Registration Statement on Form S-11, as amended to
            date, Commission File No. 333-7979)

10(b)       New York Escrow Agreement between Wells Real Estate Fund XI, L.P.
            and The Bank of New York (previously filed and incorporated by
            reference to the Registrant's Registration Statement on Form S-11,
            as amended to date, Commission File No. 333-7979)

10(c)       Pennsylvania Escrow Agreement between Wells Real Estate Fund XI,
            L.P. and The Bank of New York (previously filed and incorporated by
            reference to the Registrant's Registration Statement on Form S-11,
            as amended to date, Commission File No. 333-7979)

10(d)       Form of Leasing and Tenant Coordinating Agreement between Registrant
            and Wells Management Company, Inc. (previously filed and
            incorporated by reference to the Registrant's Registration Statement
            on Form S-11, as amended to date, Commission File No. 333-7979)

10(e)       Form of Management Agreement between Registrant and Wells Management
            Company, Inc. (previously filed and incorporated by reference to the
            Registrant's Registration Statement on Form S-11, as amended to
            date, Commission File No. 333-7979)
<PAGE>
 
10(f)       Custodial Agency Agreement between Wells Real Estate Fund XI, L.P.
            and The Bank of New York (previously filed and incorporated by
            reference to the Registrant's Registration Statement on Form S-11,
            as amended to date, Commission File No. 333-7979)

10(g)       Joint Venture Agreement of Fund IX and Fund X Associates dated March
            20, 1997, between Wells Real Estate Fund IX, L.P. and Wells Real
            Estate Fund X, L.P. (previously filed and incorporated by reference
            to the Registrant's Registration Statement on Form S-11, as amended
            to date, Commission File No. 333-7979)

10(h)       Lease Agreement dated December 10, 1996, between Wells Real Estate
            Fund IX, L.P. and ABB Flakt, Inc. (previously filed as Exhibit
            10(kk) and incorporated by reference to the Registration Statement
            on Form S-11 of Wells Real Estate Fund VIII, L.P. and Wells Real
            Estate Fund IX, L.P., as amended, Commission File No. 33-83852)

10(i)       Development Agreement dated December 10, 1996, between Wells Real
            Estate Fund IX, L.P. and ADEVCO Corporation (previously filed as
            Exhibit 10 (ll) and incorporated by reference to the Registration
            Statement on Form S-11 of Wells Real Estate Fund VIII, L.P. and
            Wells Real Estate Fund IX, L.P., as amended, Commission File No.
            33-83852)

10(j)       Owner-Contractor Agreement dated November 1, 1996, between Wells
            Real Estate Fund IX, L.P. and Integra Construction, Inc. (previously
            filed as Exhibit 10(mm) and incorporated by reference to the
            Registration Statement on Form S-11 of Wells Real Estate Fund VIII,
            L.P. and Wells Real Estate Fund IX, L.P., as amended, Commission
            File No. 33-83852)

10(k)       Agreement for the Purchase and Sale of Real Property relating to the
            Lucent Building dated May 30, 1997, between Fund IX and Fund X
            Associates and Wells Development Corporation (previously filed and
            incorporated by reference to the Registrant's Registration Statement
            on Form S-11, as amended to date, Commission File No. 333-7979)

10(l)       Net Lease Agreement dated May 30, 1997, between Wells Development
            Corporation and Lucent Technologies Inc. (previously filed and
            incorporated by reference to the Registrant's Registration Statement
            on Form S-11, as amended to date, Commission File No. 333-7979)

10(m)       Development Agreement relating to the Lucent Building dated May 30,
            1997, between Wells Development Corporation and ADEVCO Corporation
            (previously filed and incorporated by reference to the Registrant's
            Registration Statement on Form S-11, as amended to date, Commission
            File No. 333-7979)

10(n)       Amended and Restated Joint Venture Agreement of The Fund IX, Fund X,
            Fund XI and REIT Joint Venture (the "IX-X-XI REIT Joint Venture")
            dated June 11, 1998 (previously filed as Exhibit 10.4 and
            incorporated by reference to the Registration Statement on form S-11
            of Wells Real Estate Investment Trust, Inc., as amended to date,
            Commission File No. 333-32099)

10(o)       Agreement for the Purchase and Sale of Real Property relating to the
            Ohmeda Building dated November 14, 1997 between Lincor Centennial,
            Ltd. and Wells Real Estate Fund X, L.P. (previously filed as Exhibit
            10.6 and incorporated by reference to the Registration Statement on
            form S-11 of Wells Real Estate Investment Trust, Inc., as amended to
            date, Commission File No. 333-32099)

10(p)       Agreement for the Purchase and Sale of Property relating to the
            Interlocken Building dated February 11, 1998 between Orix Prime West
            Broomfield Venture and Wells Development Corporation (previously
            filed as Exhibit 10.7 and incorporated by reference to the
            Registration Statement on form S-11 of Wells Real Estate Investment
            Trust, Inc., as amended to date, Commission File No. 333-32099)
<PAGE>
 
10(q)       First Amendment to the Agreement for the Purchase and Sale of Real
            Property relating to the Lucent Building dated April 21, 1998
            between Wells Development Corporation and the IX-X-XI- REIT Joint
            Venture (previously filed as Exhibit 10.8(a) and incorporated by
            reference to the Registration Statement on form S-11 of Wells Real
            Estate Investment Trust, Inc., as amended to date, Commission File
            No. 333-32099)

10(r)       First Amendment to Net Lease Agreement for the Lucent Building dated
            March 30, 1998 between the IX-X-XI-REIT Joint Venture (as successor
            in interest by assignment) and Lucent Technologies, Inc. (previously
            filed as Exhibit 10.10(a) and incorporated by reference to the
            Registration Statement on form S-11 of Wells Real Estate Investment
            Trust, Inc., as amended to date, Commission File No. 333-32099)

10(s)       Purchase and Sale Agreement relating to the Iomega Building dated
            February 4, 1998 between the IX-X-XI-REIT Joint Venture and SCI
            Development Services Incorporated (previously filed as Exhibit 10.11
            and incorporated by reference to the Registration Statement on form
            S-11 of Wells Real Estate Investment Trust, Inc., as amended to
            date, Commission File No. 333-32099)

10(t)       Lease Agreement for the Iomega Building dated April 9, 1996 between
            the IX-X-XI-REIT Joint Venture (as successor in interest by
            assignment) and Iomega Corporation (previously filed as Exhibit
            10.12 and incorporated by reference to the Registration Statement on
            form S-11 of Wells Real Estate Investment Trust, Inc., as amended to
            date, Commission File No. 333-32099)

10(u)       Agreement for the Purchase and Sale of Property relating to the
            Fairchild Building dated June 8, 1998 between the Fremont Joint
            Venture (as successor in interest by assignment) and Rose Ventures
            V, Inc., Thomas G. Haury and Carleen S. Haury (previously filed as
            Exhibit 10.13 and incorporated by reference to the Registration
            Statement on form S-11 of Wells Real Estate Investment Trust, Inc.,
            as amended to date, Commission File No. 333-32099)

10(v)       Restatement of and First Amendment to Agreement for the Purchase and
            Sale of Property relating to the Fairchild Building dated July 1,
            1998 between the Fremont Joint Venture (as successor in interest by
            assignment) and Rose Ventures V, Inc., Thomas G. Haury and Carleen
            S. Haury (previously filed as Exhibit 10.14 and incorporated by
            reference to the Registration Statement on form S-11 of Wells Real
            Estate Investment Trust, Inc., as amended to date, Commission File
            No. 333-32099)

10(w)       Promissory Note for $5,960,000 from the Fremont Joint Venture to
            NationsBank, N.A. relating to the Fairchild Building dated July 16,
            1998 (previously filed as Exhibit 10.15 and incorporated by
            reference to the Registration Statement on form S-11 of Wells Real
            Estate Investment Trust, Inc., as amended to date, Commission File
            No. 333-32099)

10(x)       Deed of Trust securing the Fairchild Building dated July 16, 1998
            between the Fremont Joint Venture and NationsBank, N.A. (previously
            filed as Exhibit 10.16 and incorporated by reference to the
            Registration Statement on form S-11 of Wells Real Estate Investment
            Trust, Inc., as amended to date, Commission File No. 333-32099)

10(y)       Joint Venture Agreement of Wells/Fremont Associates (the "Fremont
            Joint Venture") dated July 15, 1998 between Wells Development
            Corporation and Wells Operating Partnership, L.P. (previously filed
            as Exhibit 10.17 and incorporated by reference to the Registration
            Statement on form S-11 of Wells Real Estate Investment Trust, Inc.,
            as amended to date, Commission File No. 333-32099)

10(z)       Joint Venture Agreement of Fund X and Fund XI Associates (the "X-XI
            Joint Venture") dated July 15, 1998 between the Registrant and Wells
            Real Estate Fund X, L.P. (previously filed as Exhibit 10.18 and
            incorporated by reference to the Registration Statement on form S-11
            of Wells Real Estate Investment Trust, Inc., as amended to date,
            Commission File No. 333-32099)
<PAGE>
 
10(aa)      Agreement for the Purchase and Sale of Joint Venture Interest
            relating to the Fremont Joint Venture dated July 17, 1998 between
            Wells Development Corporation and the X-XI Joint Venture (previously
            filed as Exhibit 10.19 and incorporated by reference to the
            Registration Statement on form S-11 of Wells Real Estate Investment
            Trust, Inc., as amended to date, Commission File No. 333-32099)

10(bb)      Lease Agreement for the Fairchild Building dated September 19, 1997
            between the Fremont Joint Venture (as successor in interest by
            assignment) and Fairchild Technologies USA, Inc. (previously filed
            as Exhibit 10.20 and incorporated by reference to the Registration
            Statement on form S-11 of Wells Real Estate Investment Trust, Inc.,
            as amended to date, Commission File No. 333- 32099)

10(cc)      Purchase and Sale Agreement and Joint Escrow Instructions relating
            to the Cort Furniture Building dated June 12, 1998 between the Cort
            Joint Venture (as successor in interest by assignment) and Spencer
            Fountain Valley Holdings, Inc. (previously filed as Exhibit 10.21
            and incorporated by reference to the Registration Statement on form
            S-11 of Wells Real Estate Investment Trust, Inc., as amended to
            date, Commission File No. 333-32099)

10(dd)      First Amendment to Purchase and Sale Agreement and Joint Escrow
            Instructions relating to the Cort Furniture Building dated July 16,
            1998 between the Cort Joint Venture (as successor in interest by
            assignment) and Spencer Fountain Valley Holdings, Inc. (previously
            filed as Exhibit 10.22 and incorporated by reference to the
            Registration Statement on form S-11 of Wells Real Estate Investment
            Trust, Inc., as amended to date, Commission File No. 333-32099)

10(ee)      Promissory Note for $4,875,000 from the Cort Joint Venture to
            NationsBank, N.A. relating to the Cort Furniture Building dated July
            30, 1998 (previously filed as Exhibit 10.23 and incorporated by
            reference to the Registration Statement on form S-11 of Wells Real
            Estate Investment Trust, Inc., as amended to date, Commission File
            No. 333-32099)

10(ff)      Deed of Trust securing the Cort Furniture Building dated July 30,
            1998 between the Cort Joint Venture and NationsBank, N.A.
            (previously filed as Exhibit 10.24 and incorporated by reference to
            the Registration Statement on form S-11 of Wells Real Estate
            Investment Trust, Inc., as amended to date, Commission File No.
            333-32099)

10(gg)      Joint Venture Agreement of Wells/Orange County Associates (the "Cort
            Joint Venture") dated July 27, 1998 between Wells Development
            Corporation and Wells Operating Partnership, L.P. (previously filed
            as Exhibit 10.25 and incorporated by reference to the Registration
            Statement on form S-11 of Wells Real Estate Investment Trust, Inc.,
            as amended to date, Commission File No. 333-32099)

10(hh)      Agreement for the Purchase and Sale of Joint Venture Interest
            relating to the Cort Joint Venture dated July 30, 1998 between
            Wells Development Corporation and the X-XI Joint Venture (previously
            filed as Exhibit 10.26 and incorporated by reference to the
            Registration Statement on form S-11 of Wells Real Estate Investment
            Trust, Inc., as amended to date, Commission File No. 333-32099)

23(a)       Consent of Holland & Knight LLP (included in Exhibits 5(a), 5(b) and
            8)

23(b)       Consent of Arthur Andersen LLP, filed herewith

- ----------

<PAGE>
 
                                                                   Exhibit 23(b)

                      [LETTERHEAD OF ARTHUR ANDERSEN LLP]




                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS



As independent public accountants, we hereby consent to the use of our reports 
and to all references to our Firm included in or made a part of this 
registration statement.


/s/ ARTHUR ANDERSEN LLP



Atlanta, Georgia
August 14, 1998



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission