<Page>
Exhibit 12.1
CASELLA WASTE SYSTEMS, INC.
STATEMENT OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(IN THOUSANDS, EXCEPT RATIOS)
<Table>
<Caption>
SIX MONTHS ENDED
YEAR ENDED APRIL 30, OCTOBER 31,
--------------------------------------------------- ------------------
1999 2000 2001 2002 2003 2002 2003
-------- -------- -------- -------- -------- -------- --------
FIXED CHARGE COVERAGE RATIO:
Income (loss) from continuing operations before
income taxes, discontinued operations,
extraordinary loss and cumulative effect of
change in accounting principle..................... $13,665 $22,042 $(114,001) $15,798 $ 7,871 $12,900 $ 9,643
Undistributed earnings and minority interests........ -- 502 1,026 (154) (152) (152) --
(Gain) / loss in equity method investees............. -- 1,062 26,256 (1,899) (2,073) (1,751) (898)
Distributed income of equity method investees........ -- -- -- 500 2,000 500 --
Fixed charges........................................ 6,171 17,547 41,961 31,888 27,291 14,360 12,622
Less: interest capitalized........................... (530) (640) (373) (437) (719) (273) (290)
------- ------- -------- ------- ------- ------- -------
Earnings (loss)...................................... $19,306 $40,513 $(45,131) $45,696 $34,218 $25,584 $21,077
------- ------- -------- ------- ------- ------- -------
Interest expense (includes amortization of deferred
financing charges)................................. $ 5,641 $16,907 $ 41,588 $31,451 $26,572 $14,087 $12,332
Interest capitalized................................. 530 640 373 437 719 273 290
------- ------- -------- ------- ------- ------- -------
Fixed charges........................................ $ 6,171 $17,547 $ 41,961 $31,888 $27,291 $14,360 $12,622
------- ------- -------- ------- ------- ------- -------
Ratio of earnings to fixed charges................... 3.13 2.31 -- 1.43 1.25 1.78 1.67
------- ------- -------- ------- ------- ------- -------
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............................ $ 7,871 $ 9,643
Undistributed earnings and minority interests........ (152) --
Gain in equity method investees...................... (2,073) (898)
Distributed income of equity method investees........ 2,000 --
Proforma fixed charges............................... 25,642 14,738
Less: interest capitalized........................... (719) (290)
------- -------
Proforma earnings.................................... $32,569 $23,193
------- -------
Proforma interest expense (includes amortization of
deferred financing charges)........................ $24,923 $14,448
Interest capitalized................................. 719 290
------- -------
Proforma fixed charges............................... $25,642 $14,738
------- -------
Ratio of proforma earnings to proforma fixed
charges............................................ 1.27 1.57
------- -------
</Table>