Exhibit 12.2

Fifth Third Bancorp

Computations of Consolidated Ratios Of Earnings To Combined Fixed Charges and Preferred Stock Dividend Requirements

($ In Millions)

	Year Ended December 31,
	2006			2005	2004	2003	2002
Excluding Interest on Deposits:
Fixed Charges:
Interest Expense (excluding interest on deposits)	$	1,172		882	563	498	502
One-Third of Rents, Net of Income from Subleases		22		19	15	14	11
Preferred Stock Dividends		1		1	1	1	1
Total Fixed Charges	$	1,195		902	579	513	514
Earnings:
Income from Continuing Operations Before Income Taxes, Minority Interest & Cumulative Effect of Accounting Change	$	1,627		2,208	2,237	2,438	2,299
Fixed Charges - Excluding Preferred Stock Dividends		1,194		901	578	512	513
Total Earnings	$	2,821		3,109	2,815	2,950	2,812
Ratio of Earnings to Fixed Charges, Excluding Interest On Deposits		2.36	x	3.45	4.86	5.75	5.47
Including Interest on Deposits:
Fixed Charges:
Interest Expense	$	3,082		2,030	1,102	1,086	1,430
One-Third of Rents, Net of Income from Subleases		22		19	15	14	11
Preferred Stock Dividends		1		1	1	1	1
Total Fixed Charges	$	3,105		2,050	1,118	1,101	1,442
Earnings:
Income from Continuing Operations Before Income Taxes, Minority Interest & Cumulative Effect of Accounting Change	$	1,627		2,208	2,237	2,438	2,299
Fixed Charges - Excluding Preferred Stock Dividends		3,104		2,049	1,117	1,100	1,441
Total Earnings	$	4,731		4,257	3,354	3,538	3,740
Ratio of Earnings to Fixed Charges, Including Interest On Deposits		1.52	x	2.08	3.00	3.21	2.59