EXHIBIT 12(a) D&N CAPITAL CORPORATION Computation of ratio of earnings to fixed charges For the Six Months Ended June 30,1999 --------------------------- (In thousands, except ratio) Net income $1,836 Fixed charges: Advisory fees 63 Total fixed charges 63 Earnings before fixed charges $1,899 Fixed charges, as above 63 Ratio of earnings to fixed charges 30.1