Computation of Ratio of Earnings to Fixed Charges and Preferred Dividends

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.