The PNC Financial Services Group, Inc. and Subsidiaries EXHIBIT 12.1

Computation of Ratio of Earnings to Fixed Charges

	For Three Months Ended March 31, 2004			Year Ended
Dollars in millions				2003			2002			2001			2000			1999
Earnings
Income from continuing operations before taxes	$	505		$	1,568		$	1,821		$	564		$	1,848		$	1,788
Fixed charges excluding interest on deposits		83			346			432			762			1,032			979
Subtotal		588			1,914			2,253			1,326			2,880			2,767
Interest on deposits		104			457			659			1,229			1,653			1,369
Total	$	692		$	2,371		$	2,912		$	2,555		$	4,533		$	4,136
Fixed charges
Interest on borrowed funds	$	68		$	258		$	315		$	645		$	914		$	869
Interest component of rentals		15			59			58			53			50			44
Amortization of notes and debentures		0			1			1			1			1			1
Distributions on mandatorily redeemable capital securities of subsidiary trusts		0			28			58			63			67			65
Subtotal		83			346			432			762			1,032			979
Interest on deposits		104			457			659			1,229			1,653			1,369
Total	$	187		$	803		$	1,091		$	1,991		$	2,685		$	2,348
Ratio of earnings to fixed charges
Excluding interest on deposits		7.08	x		5.53	x		5.22	x		1.74	x		2.79	x		2.83	x
Including interest on deposits		3.70			2.95			2.67			1.28			1.69			1.76