EXHIBIT 12.2

The PNC Financial Services Group, Inc. and Subsidiaries

Computation of Ratio of Earnings

to Fixed Charges and Preferred Stock Dividends (1)

 

     Three months ended       Year Ended December 31  
Dollars in millions    March 31, 2009     2008     2007     2006     2005     2004  

Earnings

            

Pretax income from continuing operations before adjustment for noncontrolling interests in consolidated subsidiaries or income or loss from equity investees

   $ 705     $ 1,127     $ 1,806     $ 3,913     $ 1,962     $ 1,745  

Add:

            

Distributed income of equity investees

     45       157       124       20      

Fixed charges and preferred stock dividends excluding interest on deposits

     544       1,109       1,268       842       663       358  

Less:

            

Noncontrolling interests in pretax income of subsidiaries that have not incurred fixed charges

     30       122       101       33       20       10  

Preferred stock dividend requirements

     101       33       1       1       1       1  

Earnings excluding interest on deposits

     1,163       2,238       3,096       4,741       2,604       2,092  

Interest on deposits

     546       1,485       2,053       1,590       981       484  

Total earnings

   $ 1,709     $ 3,723     $ 5,149     $ 6,331     $ 3,585     $ 2,576  

Fixed charges and preferred stock dividends

            

Interest on borrowed funds

   $ 409     $ 1,004     $ 1,197     $ 777     $ 599     $ 298  

Interest component of rentals

     34       71       69       64       63       58  

Amortization of notes and debentures

       1       1           1  

Preferred stock dividend requirements

     101       33       1       1       1       1  

Fixed charges and preferred stock dividends excluding interest on deposits

     544       1,109       1,268       842       663       358  

Interest on deposits

     546       1,485       2,053       1,590       981       484  

Total fixed charges and preferred stock dividends

   $ 1,090     $ 2,594     $ 3,321     $ 2,432     $ 1,644     $ 842  

Ratio of earnings to fixed charges and preferred stock dividends

            

Excluding interest on deposits

     2.14 x     2.02 x     2.44 x     5.63 x     3.93 x     5.84 x

Including interest on deposits

     1.57       1.44       1.55       2.60       2.18       3.06  

 

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