The PNC Financial Services Group, Inc. and Subsidiaries   EXHIBIT 12.2

Computation of Ratio of Earnings

to Fixed Charges and Preferred Stock Dividends

 

 

 

Dollars in millions

  

Six Months

Ended June 30, 2006

    Year Ended December 31  
             2005             2004             2003             2002             2001  

Earnings

            

Pretax income from continuing operations before adjustments for minority interest (1)

   $1,126     $1,942     $1,735     $1,568     $1,821     $564  

Fixed charges and preferred stock dividends excluding interest on deposits

   408     663     358     347     433     782  
                                    

Subtotal

   1,534     2,605     2,093     1,915     2,254     1,346  

Interest on deposits

   706     981     484     457     659     1,229  
                                    

Total

   $2,240     $3,586     $2,577     $2,372     $2,913     $2,575  
                                    

Fixed charges

            

Interest on borrowed funds

   $374     $599     $298     $258     $315     $645  

Interest component of rentals

   34     63     58     59     58     53  

Amortization of notes and debentures

       1     1     1     1  

Distributions on mandatorily redeemable capital securities of subsidiary trusts

         28     58     63  

Preferred stock dividend requirements

     1     1     1     1     20  
                                    

Subtotal

   408     663     358     347     433     782  

Interest on deposits

   706     981     484     457     659     1,229  
                                    

Total

   $1,114     $1,644     $842     $804     $1,092     $2,011  
                                    

Ratio of earnings to fixed charges
and preferred stock dividends

            

Excluding interest on deposits

   3.76 x   3.93 x   5.85 x   5.52 x   5.21 x   1.72 x

Including interest on deposits

   2.01     2.18     3.06     2.95     2.67     1.28  

 

(1) As defined in Item 503(d) of Regulation S-K.