dec0311k

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549





[ x ] ANNUAL REPORT PURSUANT TO SECTION 15 (d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the fiscal year ending December 31, 2003
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 15 (d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ____ to ____
Commission file number 333-27429


THE AERC 401(K) SAVINGS PLAN AND TRUST
(Exact name of Plan)
001
Plan Number
ASSOCIATED ESTATES REALTY CORPORATION
(Exact name of registrant as specified in its charter)


Ohio
34-1747603
(State or other jurisdiction of
(I.R.S. Employer
incorporation or organization)
Identification No.)
5025 Swetland Court, Cleveland, Ohio
44143-1467
(Address of principal executive offices)
(Zip Code)




(216) 261-5000
(Registrant's telephone number, including area code)
(Former name, former address and former fiscal year,
if changed since last report)


THE AERC 401(K) SAVINGS PLAN AND TRUST





December 31, 2003







TABLE OF CONTENTS
Page
Independent Auditors' Report
3
Financial Statements:
Statements of Assets Available for Plan Benefits
4
Statement of Changes in Net Assets Available for Plan Benefits
5
Notes to the Financial Statements
6-11
Supplemental Information:
12
Schedule of Assets Held for Investment
13
Signatures
14




Independent Auditors' Report





To the Trustees

The AERC 401(K) Savings Plan and Trust



We have audited the financial statements of the AERC 401(K) Savings Plan and Trust (the "Plan") as of December 31, 2003 and 2002 and for the year ended December 31, 2003 and the supplemental schedule as of December 31, 2003, as listed in the accompanying contents. These financial statements are the responsibility of the Plan's management. Our responsibility is to express an opinion on these financial statements based on our audits.



We conducted our audits in accordance with auditing standards generally accepted in the United States of America. 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 net assets available for plan benefits of the AERC 401(K) Savings Plan and Trust as of December 31, 2003 and 2002, and the changes in net assets available for plan benefits for the year ended December 31, 2003.



Our audits were made for the purpose of forming an opinion on the basic financial statements taken as a whole. The supplemental schedule of assets held for investment as of December 31, 2003, is presented for the purpose of additional analysis and is not a required part of the basic financial statements, but is supplementary information required by the Department of Labor's Rules and Regulations for Reporting and Disclosure under the Employee Retirement Income Security Act of 1974. The supplemental schedule has been subjected to the auditing procedures applied in the audits of the basic financial statements and, in our opinion, is fairly stated in all material respects in relation to the basic financial statements taken as a whole.





/s/ Reznick, Fedder & Silverman

Bethesda, Maryland

April 23, 2004, except for Note H as to which the date is May 1, 2004.

The AERC 401(K) Savings Plan and Trust



STATEMENTS OF NET ASSETS AVAILABLE FOR PLAN BENEFITS



December 31, 2003 and December 31, 2002





2003
2002
ASSETS
Investments, at fair value
Participant directed investments
Stable Value fund $ 1,240,696 $ 1,101,326
Income fund 717,292 778,827
Moderate portfolio 704,686 534,347
Stock Index fund 1,974,796 1,547,086
Growth and Income fund 1,424,566 1,060,886
Associated Estates Realty Corporation (AERC)
Stock fund 346,719 276,820
International fund 79,598 30,027
21st Century Growth Fund 114,794 44,575
Participant notes receivable 223,291 246,827
Net assets available for plan benefits $ 6,826,438 $ 5,620,721










































The accompanying notes are an integral part of this statement.

The AERC 401(K) Savings Plan and Trust



STATEMENT OF CHANGES IN NET ASSETS AVAILABLE FOR PLAN BENEFITS



Year ended December 31, 2003





Additions to net assets attributed to:
Investment income
Net appreciation in fair value of investments

$ 1,026,539

Realized loss (124,975)
Interest and dividends 145,503
Contributions
Employer $ 152,079
Participants 875,008 1,027,087
Total additions 2,074,154
Deductions from net assets attributed to:
Benefits paid to participants 866,968
Expenses paid 1,469
Total deductions 868,437
NET INCREASE 1,205,717
Net assets available for plan benefits
Beginning of year 5,620,721
End of year $ 6,826,438

















The accompanying notes are an integral part of this statement.

The AERC 401(K) Savings Plan and Trust



NOTES TO FINANCIAL STATEMENTS



December 31, 2003



NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES



The financial statements of the AERC 401(K) Savings Plan and Trust have been prepared in conformity with accounting principles generally accepted in the United States of America as applied to profit-sharing trusts and in accordance with the terms of the Trust Agreement. A summary of the significant accounting policies consistently applied in the preparation of the accompanying financial statements follows:



1. Investment Valuation and Income Recognition



Participant notes receivable are valued at cost, which approximates fair value. The Plan's investments are stated at fair value. Shares of registered investment companies are valued at quoted market prices, which represents the net asset value of shares held by the Plan at year end.



Purchases and sales of investments are recorded on a trade date basis. Investment income is recorded as earned and reinvested in the Plan.



2. Federal Income Taxes



The Plan has received a favorable determination letter from the Internal Revenue Service ("IRS") which classified the Plan as a qualified employee benefit plan, exempt from income taxes, under the Employee Retirement Income Security Act of 1994 ("ERISA").



3. Use of Estimates



The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America 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 revenue and expenses during the reporting period. Actual results could differ from those estimates.



4. Payment of Benefits



Benefits are recorded when paid.



The AERC 401(K) Savings Plan and Trust



NOTES TO FINANCIAL STATEMENTS (Continued)



December 31, 2003







NOTE B - DESCRIPTION OF PLAN



The following description of the AERC 401(K) Savings Plan and Trust provides only general information. Participants should refer to the Plan agreement for a more complete description of the Plan's provisions.



The Plan is a plan of a controlled group of corporations which became effective April 1, 1990 by execution of the counterparts to the National City Bank Master Savings Plan and Trust Adoption Agreement. On July 1, 1997, an adoption agreement was executed whereby Scudder, Stevens & Clark ("Scudder") replaced National City Bank as Trustee of the Plan.



Employees are eligible to participate in the Plan with elective deferrals after six months of service provided that they have reached the age of 21. Twelve months of service is required for a participant to receive an employer matching contribution of 50% of the participant's contribution up to a maximum participant contribution of 6% of their gross wages. Effective May 1, 2002, the Plan was amended to reduce the employer matching contribution to 25% of the participant's contribution up to a maximum participant contribution of 6% of their gross wages. Participants may elect to contribute up to 15% of their gross wages and have the option of investing their accounts between eight different investment funds. Participants are immediately vested in the portion of their investment account which includes participant contributions plus actual earnings thereon. Employees hired prior to May 1, 2002 are also immediately vested in the portion of their investment account which includes employer matching contributions plus actual earnings thereon. Employees hired subsequent to May 1, 2002 are subject to a vesting schedule which provides for 100% vesting in employer matching contributions, plus actual earnings thereon after three years of service. Forfeiture of employer matching contributions are to be applied to offset the employer's obligation to make employer matching contributions for the year during which the forfeiture occurs. Forfeitures of $4,569 from 2002 were applied to offset a portion of the employer's matching contribution in 2003.



On termination of service, a participant may elect to receive either a lump sum amount equal to the value of his or her account, monthly payments over a period equal to the shorter of 120 months or the life expectancy of the participant and/or his or her beneficiary, installment payments of a fixed amount to be made until the balance of the participant's account is exhausted, distribution in kind (securities issued by Associated Estates Realty Corporation only), or any reasonable combination of the foregoing or any reasonable time or manner of distribution within the above stated limitations.

The AERC 401(K) Savings Plan and Trust



NOTES TO FINANCIAL STATEMENTS (Continued)



December 31, 2003







NOTE C - INVESTMENTS



The Plan's investments are held by Scudder. The following table presents the fair value of the investments. Investments that represent 5 percent or more of the Plan's net assets are separately identified.



Market Value of Investments
December 31,
December 31,
2003
2002
Fair Value
Fair Value
Investment at fair value as determined by Scudder
Stable Value fund $ 1,240,696 $ 1,101,326
Income fund 717,292 778,827
Moderate portfolio 704,686 534,347
Stock Index fund 1,974,796 1,547,086
Growth and Income fund 1,424,566 1,060,886
Associated Estates Realty Corporation Stock fund 346,719 * -
Other 417,683 598,249
$ 6,826,438 $ 5,620,721


*Investment does not represent 5% or more of the Plan's net assets at December 31, 2002.



During the year ended December 31, 2003, the Plan's investments (including investments bought, sold and held during the year) appreciated in value by $1,026,539.



NOTE D - ACTIVITY BY FUND



The following table presents the changes in investments for the year ended December 31, 2003 by investment fund based on options available to participants.



Stable
Stock Growth & AERC 21st Participant
Value
Income Moderate Index Income Stock Inter- Century Notes
Fund
Fund
Portfolio
Fund
Fund
Fund
national
Growth
Receivable
Total
Net assets available for plan
benefits as of January 1, 2003 $ 1,101,326 $ 778,827 $ 534,347 $ 1,547,086 $ 1,060,886 $ 276,820 $ 30,027 $ 44,575 $ 246,827 $ 5,620,721
Investment income
Net appreciation (depreciation)
in fair value of investments - 2,467 107,064 490,554 343,290 47,992 14,404 20,768 - 1,026,539
Realized gain (loss) - 4,107 (13,449) (38,941) (58,189) (21,444) (72) 3,013 - (124,975)
Interest and dividends 49,804 30,449 14,624 - 7,325 29,900 867 - 12,534 145,503
Contributions
Employer 16,305 18,665 31,773 39,077 31,645 8,984 2,711 2,919 - 152,079
Participants 121,942 101,523 168,166 236,336 168,945 47,210 14,676 16,210 - 875,008
Transfers from other plan - - - - - - - - - -
Benefits paid to participants and
fund transfers (47,781) (218,639) (137,545) (299,197) (129,299) (42,731) 16,985 27,309 (36,070) (866,968)
Expenses paid (900) (107) (294) (119) (37) (12) - - - (1,469)
Net assets available for plan
benefits as of December 31, 2003 $ 1,240,696 $ 717,292 $ 704,686 $ 1,974,796 $ 1,424,566 $ 346,719 $ 79,598 $ 114,794 $ 223,291 $ 6,826,438

The AERC 401(K) Savings Plan and Trust



NOTES TO FINANCIAL STATEMENTS (Continued)



December 31, 2003



NOTE E - PARTICIPANT NOTES RECEIVABLE



During 2003, the Plan made loans to various employees from their respective interests in the Plan. These loans and loans made in prior years bear interest at rates varying from 5% to 10.5%, and are being amortized over the terms of the loans with bi-weekly payments of principal and interest. The notes have maturity dates equal to or less than five years (ten years if the loan funds are utilized to purchase a primary residence) from the date of the notes, face value equal or greater than $1,000, and do not exceed 50 percent of the present value of the borrowers' interest in the Plan.



NOTE F - PLAN TERMINATION



Although it has not expressed any intent to do so, the companies participating in the Plan have the right to discontinue their matching contributions at any time and to terminate the Plan subject to the provisions of ERISA.



NOTE G - RECONCILIATION OF FINANCIAL STATEMENTS TO FORM 5500



The following is a reconciliation of net assets available for plan benefits per the financial statements to the Form 5500:



December 31,
December 31,
2003
2002
Net assets available for plan benefits per the
financial statements $ 6,826,438 $ 5,620,721
Amounts allocated to withdrawing participants (26,704) -
Net assets available for plan benefits per Form 5500 $ 6,799,734 $ 5,620,721

The following is a reconciliation of benefits paid to participants per the financial statements for the year ended December 31, 2003, to Form 5500:



Benefits paid to participants per the financial statements $ 866,968
Add: Amounts allocated to withdrawing participants at
December 31, 2003 26,704
Benefits paid to participants per Form 5500 $ 893,672


Amounts allocated to withdrawing participants are recorded on the Form 5500 for benefit claims that have been processed and approved for payment prior to December 31, 2003, but have not yet been paid as of that date.

NOTE H - SUBSEQUENT EVENT



Effective May 1, 2004, Prudential Financial, Inc. replaced Scudder as Trustee of the Plan.

SUPPLEMENTAL INFORMATION

THE AERC 401(K) SAVINGS PLAN AND TRUST



FORM 5500 SCHEDULE H - ITEM IV(I)

SCHEDULE OF ASSETS HELD FOR INVESTMENT



DECEMBER 31, 2003







Identity of
Interest
Fair
Party Involved
Description
Maturity
Rate
Value
Scudder Stable Value Fund N/A N/A $ 1,240,696
Scudder Income Fund N/A N/A 717,292
Scudder Pathway Moderate Portfolio N/A N/A 704,686
Scudder Growth and Income Fund N/A N/A 1,424,566
Scudder Stock Index Fund N/A N/A 1,974,796
AERC Stock Fund N/A N/A 346,719
Scudder International Fund N/A N/A 79,598
Scudder 21st Century Growth Fund N/A N/A 114,794
Participant loans Participating loans Various 5%-10.5% 223,291


SIGNATURES





Pursuant to the requirements of the Securities Exchange Act of 1934, the trustees (or other persons who administer the employee benefit plan) have duly caused this annual report to be signed on its behalf by the undersigned hereunto duly authorized.







THE AERC 401(K) SAVINGS

PLAN AND TRUST



Signature
Title
Date
/s/ Jeffrey I. Friedman
Trustee
June 29, 2004
Jeffrey I. Friedman
/s/ Lou Fatica
Lou Fatica
Trustee
June 29, 2004
/s/ Nan Zieleniec
Nan Zieleniec
Trustee
June 29, 2004




















































































G:\11K2004\dec0311k.wpd