Exhibit 12.1

Intel Corporation

Statement Setting Forth the Computation

of Ratios of Earnings to Fixed Charges

(in millions, except ratios)

 

Nine Months Ended


Sept. 29,

Sept. 30,

2001

2000



Income before taxes $

1,389

$

11,766

Add fixed charges net of capitalized interest

91

62



Income before taxes and fixed charges
  (net of capitalized interest)

$


1,480


$


11,828



Fixed charges:
Interest $

41

$

26

Capitalized interest

5

5

Estimated interest component of rental expense

50

36



Total $

96

$

67



Ratio of earnings before taxes and fixed
  charges, to fixed charges


15


177