<Page>
Exhibit 12.1
CASELLA WASTE SYSTEMS, INC.
STATEMENT OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(IN THOUSANDS, EXCEPT RATIOS)
<Table>
<Caption>
NINE MONTHS
YEAR ENDED APRIL 30, ENDED JANUARY 31
---------------------------------------------------- -------------------
1998 1999 2000 2001 2002 2002 2003
-------- -------- -------- -------- -------- -------- --------
FIXED CHARGE COVERAGE RATIO:
Income (loss) from continuing operations before
income taxes, discontinued operations,
extraordinary item and cumulative effect of
change in accounting principle..................... $ 5,690 $13,665 $21,805 $(94,972) $17,714 $14,720 $14,870
Undistributed earnings and minority interests........ -- -- 502 1,026 (154) (2) (152)
(Gain) / loss in equity method investees............. -- -- 1,062 26,256 (1,899) (1,349) (2,357)
Distributed income of equity method investees........ -- -- -- -- 500 -- --
Fixed charges........................................ 7,749 6,171 17,547 41,961 31,888 24,923 21,172
Less: interest capitalized........................... (138) (530) (640) (373) (437) (343) (507)
------- ------- ------- -------- ------- ------- -------
Earnings (loss)...................................... $13,301 $19,306 $40,276 $(26,102) $47,612 $37,949 $33,026
------- ------- ------- -------- ------- ------- -------
Interest expense (includes amortization of deferred
financing charges)................................. $ 7,611 $ 5,641 $16,907 $ 41,588 $31,451 $24,580 $20,665
Interest capitalized................................. 138 530 640 373 437 343 507
------- ------- ------- -------- ------- ------- -------
Fixed charges........................................ $ 7,749 $ 6,171 $17,547 $ 41,961 $31,888 $24,923 $21,172
------- ------- ------- -------- ------- ------- -------
Ratio of earnings to fixed charges................... 1.72 3.13 2.30 -- 1.49 1.52 1.56
------- ------- ------- -------- ------- ------- -------
PROFORMA FIXED CHARGE COVERAGE RATIO:
Proforma income from continuing operations before
income taxes, discontinued operations,
extraordinary item and cumulative effect of change
in accounting principle............................ $24,898 $23,796
Undistributed earnings and minority interests........ (154) (152)
Gain in equity method investees...................... (1,899) (1,751)
Distributed income of equity method investees........ 500 --
Proforma fixed charges............................... 24,704 12,246
Less: interest capitalized........................... (437) (507)
------- -------
Proforma earnings.................................... $47,612 $33,632
------- -------
Proforma interest expense (includes amortization of
deferred financing charges)........................ $24,267 $11,739
Interest capitalized................................. 437 507
------- -------
Proforma fixed charges............................... $24,704 $12,246
------- -------
Ratio of proforma earnings to proforma fixed
charges............................................ 1.93 2.75
------- -------
</Table>