EXHIBIT 12.2

The PNC Financial Services Group, Inc. and Subsidiaries

Computation of Ratio of Earnings

to Fixed Charges and Preferred Stock Dividends (1)

	Six months ended June 30, 2010			Year Ended December 31
Dollars in millions				2009			2008			2007			2006			2005
Earnings
Pretax income from continuing operations before adjustment for noncontrolling interests in consolidated subsidiaries or income or loss from equity investees	$	1,731		$	3,135		$	946		$	1,612		$	3,737		$	1,801
Add:
Distributed income of equity investees		87			171			157			124			20
Fixed charges and preferred stock dividends excluding interest on deposits		690			1,993			1,059			1,209			779			611
Less:
Noncontrolling interests in pretax income of subsidiaries that have not incurred fixed charges		70			126			122			101			33			20
Interest capitalized		1			3
Preferred stock dividend requirements		181			597			33			1			1			1
Earnings excluding interest on deposits		2,256			4,573			2,007			2,843			4,502			2,391
Interest on deposits		525			1,741			1,485			2,053			1,590			981
Total earnings	$	2,781		$	6,314		$	3,492		$	4,896		$	6,092		$	3,372
Fixed charges and preferred stock dividends
Interest on borrowed funds	$	419		$	1,225		$	961		$	1,143		$	719		$	552
Interest component of rentals		69			131			64			64			59			58
Amortization of notes and debentures		20			37			1			1
Interest capitalized		1			3
Preferred stock dividend requirements		181			597			33			1			1			1
Fixed charges and preferred stock dividends excluding interest on deposits		690			1,993			1,059			1,209			779			611
Interest on deposits		525			1,741			1,485			2,053			1,590			981
Total fixed charges and preferred stock dividends	$	1,215		$	3,734		$	2,544		$	3,262		$	2,369		$	1,592
Ratio of earnings to fixed charges and preferred stock dividends
Excluding interest on deposits		3.27	x		2.29	x		1.90	x		2.35	x		5.78	x		3.91	x
Including interest on deposits		2.29			1.69			1.37			1.50			2.57			2.12

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