<PAGE>   1


MCN ENERGY GROUP INC.  AND SUBSIDIARIES                             EXHIBIT 12-1
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(DOLLARS IN THOUSANDS)
<TABLE>
<CAPTION>
                                                       TWELVE MONTHS         TWELVE MONTHS       TWELVE MONTHS
                                                           ENDED                 ENDED               ENDED
                                                       JUNE 30, 1997       DECEMBER 31, 1996   DECEMBER 31, 1995
                                                       -------------       -----------------   -----------------
  <S>                                                  <C>                 <C>                 <C>
  EARNINGS AS DEFINED (1) (5)                          
  Pre-tax income (2)                                   $     150,286       $         146,607   $         128,997
  Fixed charges (3)                                          114,316                  99,944              72,895
                                                       -------------       -----------------   -----------------
       Earnings as defined                             $     264,602       $         246,551   $         201,892
                                                       =============       =================   =================

  FIXED CHARGES AS DEFINED (1)  (4) (5)                
  Interest, expensed                                   $      85,111       $          77,781   $          57,675
  Interest, capitalized                                       16,439                  13,235               7,926
  Amortization of debt discounts, premium              
       and expense                                             2,391                   2,217               1,641
  Interest implicit in rentals                                 2,367                   2,339               2,325
  Preferred securities dividend requirements           
       of subsidiaries                                        19,257                  12,390               9,699
                                                       -------------       -----------------   -----------------
       Fixed charges as defined                        $     125,565       $         107,962   $          79,266
                                                       =============       =================   =================
  Ratio of Earnings to Fixed Charges                            2.11                    2.28                2.55
                                                       =============       =================   =================
</TABLE>




 (1) Earnings and fixed charges are defined and computed in accordance with
     Item 503 of Regulation S-K.

 (2) This amount represents the aggregate of (a) the pre-tax income from
     continuing operations of MCN and its majority-owned subsidiaries, (b)
     MCN's share of pre-tax income of its 50% owned companies, and (c) any
     income actually received from less than 50% owned companies.

 (3) Fixed charges added to earnings are adjusted to exclude interest
     capitalized during the period for nonutility companies and the preferred
     securities dividend requirements of MichCon included in fixed charges but
     not deducted in the determination of pre-tax income.

 (4) Fixed charges represent (a) interest, whether expensed or capitalized, (b)
     amortization of debt discount, premium and expense, (c) an estimate of
     interest implicit in rentals, and (d) preferred securities dividend
     requirements of subsidiaries, increased to reflect the pre-tax earnings
     requirement for MichCon.

(5)  In June 1996, MCN completed the sale of  The Genix Group, its computer
     operations subsidiary.  For purposes of calculating the Ratio of Earnings
     to Fixed Charges, it has been classified as a discontinued operation and
     therefore excluded from the ratio for all periods presented.