EXHIBIT 12.2

The PNC Financial Services Group, Inc. and Subsidiaries

Computation of Ratio of Earnings

to Fixed Charges and Preferred Stock Dividends

	Year ended December 31
Dollars in millions	2003			2002			2001			2000			1999
Earnings
Income from continuing operations before taxes	$	1,568		$	1,821		$	564		$	1,848		$	1,788
Fixed charges and preferred stock dividends excluding interest on deposits		347			433			782			1,062			1,009
Subtotal		1,915			2,254			1,346			2,910			2,797
Interest on deposits		457			659			1,229			1,653			1,369
Total	$	2,372		$	2,913		$	2,575		$	4,563		$	4,166
Fixed charges
Interest on borrowed funds	$	258		$	315		$	645		$	914		$	869
Interest component of rentals		59			58			53			50			44
Amortization of notes and debentures		1			1			1			1			1
Distributions on mandatorily redeemable capital securities of subsidiary trusts		28			58			63			67			65
Preferred stock dividend requirements		1			1			20			30			30
Subtotal		347			433			782			1,062			1,009
Interest on deposits		457			659			1,229			1,653			1,369
Total	$	804		$	1,092		$	2,011		$	2,715		$	2,378
Ratio of earnings to fixed charges and preferred stock dividends
Excluding interest on deposits		5.52	x		5.21	x		1.72	x		2.74	x		2.77	x
Including interest on deposits		2.95			2.67			1.28			1.68			1.75