August 9, 2004 - COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED STOCK - 10-Q: Quarterly report pursuant to Section 13 or 15(d) | The PNC Financial Services Group, Inc. (PNC)

The PNC Financial Services Group, Inc. and Subsidiaries

Computation of Ratio of Earnings

to Fixed Charges and Preferred Stock Dividends

EXHIBIT 12.2


	For Six Months Ended June 30, 2004			Year Ended
*Dollars in millions*	For Six Months Ended June 30, 2004			2003			2002			2001			2000			1999
Earnings
Income from continuing operations before taxes	$	953		$	1,568		$	1,821		$	564		$	1,848		$	1,788
Fixed charges and preferred stock dividends excluding interest on deposits		168			347			433			782			1,062			1,009

Subtotal		1,121			1,915			2,254			1,346			2,910			2,797
Interest on deposits		211			457			659			1,229			1,653			1,369

Total	$	1,332		$	2,372		$	2,913		$	2,575		$	4,563		$	4,166

Fixed charges
Interest on borrowed funds	$	138		$	258		$	315		$	645		$	914		$	869
Interest component of rentals		29			59			58			53			50			44
Amortization of notes and debentures		0			1			1			1			1			1
Distributions on mandatorily redeemable capital securities of subsidiary trusts		0			28			58			63			67			65
Preferred stock dividend requirements		1			1			1			20			30			30

Subtotal		168			347			433			782			1,062			1,009
Interest on deposits		211			457			659			1,229			1,653			1,369

Total	$	379		$	804		$	1,092		$	2,011		$	2,715		$	2,378

Ratio of earnings to fixed charges and preferred stock dividends
Excluding interest on deposits		6.67	x		5.52	x		5.21	x		1.72	x		2.74	x		2.77	x
Including interest on deposits		3.51			2.95			2.67			1.28			1.68			1.75