EXHIBIT 12.2

The PNC Financial Services Group, Inc. and Subsidiaries

Computation of Ratio of Earnings

to Fixed Charges and Preferred Stock Dividends (1)

Dollars in millions	Three Months Ended March 31, 2008			Year Ended December 31
				2007			2006			2005			2004			2003
Earnings
Pretax income from continuing operations before adjustment for minority interests in consolidated subsidiaries or income or loss from equity investees	$	531		$	1,806		$	3,913		$	1,962		$	1,745		$	1,600
Add:
Distributed income of equity investees		38			124			20
Fixed charges and preferred stock dividends excluding interest on deposits		333			1,268			842			663			358			347
Less:
Minority interest in pretax income of subsidiaries that have not incurred fixed charges		28			101			33			20			10			32
Preferred stock dividend requirements					1			1			1			1			1
Earnings excluding interest on deposits		874			3,096			4,741			2,604			2,092			1,914
Interest on deposits		450			2,053			1,590			981			484			457
Total earnings	$	1,324		$	5,149		$	6,331		$	3,585		$	2,576		$	2,371
Fixed charges and preferred stock dividends
Interest on borrowed funds	$	315		$	1,197		$	777		$	599		$	298		$	258
Interest component of rentals		18			69			64			63			58			59
Amortization of notes and debentures					1									1			1
Distributions on mandatorily redeemable capital securities of subsidiary trusts																	28
Preferred stock dividend requirements					1			1			1			1			1
Fixed charges and preferred stock dividends excluding interest on deposits		333			1,268			842			663			358			347
Interest on deposits		450			2,053			1,590			981			484			457
Total fixed charges and preferred stock dividends	$	783		$	3,321		$	2,432		$	1,644		$	842		$	804
Ratio of earnings to fixed charges and preferred stock dividends
Excluding interest on deposits		2.62	x		2.44	x		5.63	x		3.93	x		5.84	x		5.52	x
Including interest on deposits		1.69			1.55			2.60			2.18			3.06			2.95

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