1
                                    FORM 10-Q


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


             [ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


                For the quarterly period ended December 31, 2000.
                                               -----------------

                                       OR

              [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


           For the transition period from____________ to ____________


                           Commission File No. 0-19357
                                               -------


                            MONRO MUFFLER BRAKE, INC.
  ----------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


            New York                                         16-0838627
- --------------------------------------------------------------------------------
(State or other jurisdiction of                           (I.R.S. Employer
 incorporation or organization)                           Identification #)


200 Holleder Parkway, Rochester, New York                          14615
- --------------------------------------------------------------------------------
(Address of principal executive offices)                         (Zip code)


Registrant's telephone number, including area code          716-647-6400
                                                  ------------------------------


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

                                         Yes [X]        No [ ]

As of January 24, 2001, 8,156,878 shares of the Registrant's Common Stock, par
value $ .01 per share, were outstanding.


   2


                            MONRO MUFFLER BRAKE, INC.


                                      INDEX
                                      -----

Part I.    Financial Information                                       Page No.
                                                                       --------

          Consolidated Balance Sheet at
            December 31, 2000 and March 31, 2000                            3

          Consolidated Statement of Income for the quarter
            and nine months ended December 31, 2000 and 1999                4

          Consolidated Statement of Changes in Common Shareholders'
            Equity for the nine months ended December 31, 2000              5

          Consolidated Statement of Cash Flows for the
            nine months ended December 31, 2000 and 1999                    6

          Notes to Consolidated Financial Statements                        7

          Management's Discussion and Analysis of
            Financial Condition and Results of Operations                   9

Part II.   Other Information

          Item 6.  Exhibits and Reports on Form 8-K                        12

Signatures                                                                 13

Exhibit Index                                                              14























                                      - 2 -
   3


MONRO MUFFLER BRAKE, INC.
CONSOLIDATED BALANCE SHEET
(UNAUDITED)


                                                                                        DECEMBER 31,       MARCH 31,
                                                                                            2000              2000
                                                                                            ----              ----
                                                                                            (DOLLARS IN THOUSANDS)

                                                                                                     
ASSETS
Current assets:
    Cash and equivalents, including interest-bearing accounts of $507 at
         December 31 and March 31, 2000                                                  $     507         $     507
    Trade receivables                                                                        1,459               980
    Inventories, at LIFO cost                                                               40,307            39,698
    Deferred income tax asset                                                                1,415             1,415
    Other current assets                                                                     5,086             5,025
                                                                                         ---------         ---------
                Total current assets                                                        48,774            47,625
                                                                                         ---------         ---------

Property, plant and equipment                                                              209,987           202,779
      Less - Accumulated depreciation and amortization                                     (77,060)          (68,904)
                                                                                         ---------         ---------
                Net property, plant and equipment                                          132,927           133,875
Other noncurrent assets                                                                     13,032            14,013
                                                                                         ---------         ---------
                Total assets                                                             $ 194,733         $ 195,513
                                                                                         =========         =========

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:

    Current portion of long-term debt                                                    $   8,455         $   8,455
    Trade payables                                                                          12,563            11,608
    Federal and state income taxes payable                                                   3,136               718
    Accrued interest                                                                           372               288
    Accrued payroll, payroll taxes and other payroll benefits                                3,456             3,962
    Accrued insurance                                                                        2,454             1,539
    Accrued restructuring costs                                                              1,100             1,210
    Other current liabilities                                                                7,179             8,182
                                                                                         ---------         ---------
                Total current liabilities                                                   38,715            35,962

Long-term debt                                                                              53,566            63,639
Other long-term liabilities                                                                    714               845
Accrued long-term restructuring costs                                                        1,647             2,487
Deferred income tax liability                                                                3,805             3,805
                                                                                         ---------         ---------
                Total liabilities                                                           98,447           106,738
                                                                                         ---------         ---------

Commitments
Shareholders' equity:
    Class C Convertible Preferred Stock, $1.50 par value, $.216 conversion value;
       150,000 shares authorized; 91,727 shares issued and outstanding                         138               138
    Common Stock, $.01 par value, 15,000,000 shares authorized; 8,346,701
       and 8,321,701 shares issued at December 31, 2000, and March 31, 2000,
       respectively                                                                             83                83
    Treasury Stock, 211,400 shares at December 31, 2000, and 100,100
       shares at March 31, 2000, at cost                                                    (1,783)             (803)
    Additional paid-in capital                                                              36,182            35,978
    Retained earnings                                                                       61,666            53,379
                                                                                         ---------         ---------
                Total shareholders' equity                                                  96,286            88,775
                                                                                         ---------         ---------
                Total liabilities and shareholders' equity                               $ 194,733         $ 195,513
                                                                                         =========         =========



These financial statements should be read in conjunction with the financial
statements and notes thereto included in the Annual Report on Form 10-K (File
No. 0-19357), filed by the Company with the Securities and Exchange Commission
on June 29, 2000.

                                      - 3 -


   4




MONRO MUFFLER BRAKE, INC.
CONSOLIDATED STATEMENT OF INCOME
(UNAUDITED)


                                                                     QUARTER ENDED                    NINE MONTHS ENDED
                                                                       DECEMBER 31,                       DECEMBER 31,
                                                                       ------------                       ------------
                                                                   2000            1999             2000              1999
                                                                   ----            ----             ----              ----
                                                                                (DOLLARS IN THOUSANDS, EXCEPT
                                                                                      PER SHARE DATA)

                                                                                                         
Sales                                                            $51,792          $52,077          $172,883          $173,569
Cost of sales, including distribution and
     occupancy costs (a)                                          31,952           32,145           102,051           102,892
                                                                 -------          -------          --------          --------

Gross profit                                                      19,840           19,932            70,832            70,677
Operating, selling, general and
     administrative expenses                                      15,930           15,807            52,042            52,616
                                                                 -------          -------          --------          --------

Operating income                                                   3,910            4,125            18,790            18,061
Interest expense, net of interest income for
     the quarter of $26 in 2000 and $12 in
     1999, and year-to-date of $78 in 2000
      and $39 in 1999 (a)                                          1,399            1,692             4,524             5,098

Other expense, net                                                   239              524               501             1,239
                                                                 -------          -------          --------          --------

Income before provision for income taxes                           2,272            1,909            13,765            11,724
Provision for income taxes                                           904              760             5,478             4,669
                                                                 -------          -------          --------          --------

Net income                                                       $ 1,368          $ 1,149          $  8,287          $  7,055
                                                                 =======          =======          ========          ========

Earnings per share:
        Basic                                                    $  0.17          $  0.14          $   1.01          $   0.85
                                                                 =======          =======          ========          ========
        Diluted                                                  $  0.15          $  0.13          $   0.93          $   0.79
                                                                 =======          =======          ========          ========

Weighted average number of shares of
     common stock and common stock
     equivalents used in computing earnings
     per share:

         Basic                                                     8,177            8,322             8,192             8,322
                                                                 =======          =======          ========          ========
         Diluted                                                   8,884            8,973             8,899             8,975
                                                                 =======          =======          ========          ========



(a)      Amounts paid under operating and capital leases with affiliated parties
         totaled $389 and $404 for the quarters ended December 31, 2000 and
         1999, respectively, and $1,306 and $1,321 for the nine months ended
         December 31, 2000 and 1999, respectively.


These financial statements should be read in conjunction with the financial
statements and notes thereto included in the Annual Report on Form 10-K (File
No. 0-19357), filed by the Company with the Securities and Exchange Commission
on June 29, 2000.

                                      - 4 -


   5




MONRO MUFFLER BRAKE, INC.
CONSOLIDATED STATEMENT OF CHANGES IN COMMON SHAREHOLDERS' EQUITY
(UNAUDITED)

(AMOUNTS IN THOUSANDS, EXCEPT SHARE DATA)



                                                                                       LESS:
                                                                                       NOTE             NET
                                                                      ADDITIONAL    RECEIVABLE      ADDITIONAL
                                             COMMON       TREASURY      PAID-IN         FROM           PAID-IN      RETAINED
                                              STOCK         STOCK       CAPITAL     SHAREHOLDER       CAPITAL       EARNINGS
                                            ---------    ----------   -----------   ------------    ------------   ----------

                                                                                                   
Balance at March 31, 2000                     $83         $  (803)      $36,370        $(392)          $35,978       $53,379

Net income                                                                                                             8,287

Exercise of stock options                                                   126                            126

Note receivable from shareholder                                                          78                78

Purchase of treasury shares (111,300                         (980)
shares)

                                            ---------    ----------   -----------   ------------    ------------    ----------
Balance at December 31, 2000                  $83         $(1,783)      $36,496        $(314)          $36,182       $61,666
                                            =========    ==========   ===========   ============    ============    ==========
























These financial statements should be read in conjunction with the financial
statements and notes thereto included in the Annual Report on Form 10-K (File
No. 0-19357), filed by the Company with the Securities and Exchange Commission
on June 29, 2000.

                                      - 5 -



   6


MONRO MUFFLER BRAKE, INC.
CONSOLIDATED STATEMENT OF CASH FLOWS
(UNAUDITED)



                                                                                                   NINE MONTHS ENDED
                                                                                                      DECEMBER 31,
                                                                                                      ------------

                                                                                                2000               1999
                                                                                                ----               ----
                                                                                                (DOLLARS IN THOUSANDS)
                                                                                              INCREASE (DECREASE) IN CASH

                                                                                                            
Cash flows from operating activities:
     Net income                                                                              $  8,287             $  7,055
                                                                                             --------             --------
     Adjustments to reconcile net income to net cash provided
         by operating activities -
         Depreciation and amortization                                                          9,645                9,655
         Gain on disposal of property, plant and equipment                                       (176)                (111)
         (Increase) decrease in trade receivables                                                (479)                  58
         Increase in inventories                                                                 (566)              (6,877)
         (Increase) decrease in other current assets                                             (106)                 419
         Decrease in other noncurrent assets                                                      460                  604
         Increase in trade payables                                                               955                2,806
         Decrease in accrued expenses                                                            (531)              (1,965)
         Increase in federal and state income taxes payable                                     2,418                3,174
         Decrease in other long-term liabilities                                               (1,204)              (1,898)
                                                                                             --------             --------
               Total adjustments                                                               10,416                5,865
                                                                                             --------             --------
               Net cash provided by operating activities                                       18,703               12,920
                                                                                             --------             --------

Cash flows from investing activities:
     Capital expenditures                                                                      (8,618)             (11,850)
     Proceeds from the disposal of property, plant and equipment                                  728                1,718
                                                                                             --------             --------
               Net cash used for investing activities                                          (7,890)             (10,132)
                                                                                             --------             --------

Cash flows from financing activities:
     Exercise of stock options                                                                    126
     Repurchase of common stock                                                                  (980)                (285)
     Proceeds from borrowings                                                                  77,050               60,080
     Principal payments on long-term debt and capital
       lease obligations                                                                      (87,009)             (68,182)
                                                                                             --------             --------
               Net cash used for financing activities                                         (10,813)              (8,387)
                                                                                             --------             --------

Decrease in cash                                                                                    0               (5,599)
Cash at beginning of period                                                                       507                5,599
                                                                                             --------             --------
Cash at December 31                                                                          $    507             $      0
                                                                                             ========             ========







These financial statements should be read in conjunction with the financial
statements and notes thereto included in the Annual Report on Form 10-K (File
No. 0-19357), filed by the Company with the Securities and Exchange Commission
on June 29, 2000.

                                      - 6 -


   7


                            MONRO MUFFLER BRAKE, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Stock Repurchase
- -------------------------

         In November 1999, the Board of Directors approved a share repurchase
program initially authorizing the Company to purchase up to 300,000 shares of
its common stock at market prices. In May 2000, the Board of Directors approved
an increase of 120,000 shares, bringing the total authorization to 420,000
shares. The amount and timing of any purchase will depend upon a number of
factors, including the price and availability of the Company's shares and
general market conditions. The Company's purchases of common stock are recorded
as "Treasury Stock" and result in a reduction of "Shareholders' equity". At
December 31, 2000, the Company had repurchased 211,400 shares under such
program.

Note 2 - Acquisition of Speedy Stores
- -------------------------------------

         In September 1998, the Company completed the acquisition of 189
company-operated and 14 dealer-operated Speedy stores, all located in the United
States, from SMK Speedy International Inc. of Toronto Canada. Speedy stores
provide automotive repair services, specializing in undercar care, in 11 states
located primarily in the northeast. The acquisition was accounted for as a
purchase, and accordingly, the operating results of Speedy have been included in
the Company's consolidated financial statements since the date of the
acquisition.

         Approximately $51 million was borrowed under a new $135 million secured
credit facility to pay the all-cash purchase price, with an additional $16
million of borrowings to provide for the closing of underperforming or redundant
Speedy stores, capital expenditures at remaining Speedy stores and transaction
expenses.

         The excess of the aggregate purchase price over the fair value of net
assets acquired is being amortized on a straight-line basis over 20 years.

         In connection with the acquisition, the Company recorded a reserve for
accrued restructuring costs of approximately $7.8 million. This reserve relates
to costs associated with the closing of 41 poorly performing or duplicative
Speedy stores, and includes charges for rent and real estate taxes (net of
anticipated sublease income), the write down of assets to their fair market
value, and net losses experienced by these stores through their closure date.

Note 3 - Inventories
- --------------------

         The Company's inventories consist of automotive parts and tires.

         Substantially all merchandise inventories are valued under the last-in,
first-out (LIFO) method. Under the first-in, first-out (FIFO) method, these
inventories would have been $39,000 and $124,000 higher at December 31, 2000 and
March 31, 2000, respectively. The FIFO value of inventory approximates the
current replacement cost.

Note 4 - Cash and Equivalents
- -----------------------------

         The Company's policy is to invest cash in excess of operating
requirements in income producing investments. Cash equivalents of $507,000 at
December 31 and March 31, 2000 include money market accounts which have
maturities of three months or less.

                                      - 7 -




   8



                            MONRO MUFFLER BRAKE, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



Note 5 - Supplemental Disclosure of Cash Flow Information
- ---------------------------------------------------------

         The following transactions represent noncash investing and financing
activities during the periods indicated:

NINE MONTHS ENDED DECEMBER 31, 2000:

         In connection with the termination of a capital lease, the Company
reduced debt and fixed assets by $114,000 and $50,000, respectively, and
recorded a gain of $64,000.

         In connection with the sale or disposal of assets, the Company reduced
fixed assets by $129,000 and decreased other current liabilities and accrued
long-term restructuring costs by $60,000 and $69,000, respectively.

NINE MONTHS ENDED DECEMBER 31, 1999:

         Capital lease obligations of $85,000 were incurred under various lease
obligations.

         In connection with the termination of a capital lease, the Company
reduced debt and fixed assets by $331,000 and $196,000, respectively, and
recorded a gain of $135,000.

         In connection with the sale of assets, the Company reduced fixed assets
by $863,000 and increased other current assets, other non-current assets and
accrued long-term restructuring costs by $802,000, $90,000 and $29,000,
respectively.

CASH PAID DURING THE PERIOD:

                                                    NINE MONTHS ENDED
                                                        DECEMBER 31,
                                                        ------------

                                                2000                      1999
                                                ----                      ----

         Interest, net                     $4,292,000               $ 5,034,000
         Income taxes                       3,060,000                 1,495,000


         Debt borrowings and repayments shown in the Consolidated Statement of
Cash Flows represent gross borrowings and gross repayments during the period.
Under its Revolving Credit Facility, the Company either borrows or repays debt
daily depending on its cash needs.

Note 6 - Other
- --------------

         These financial statements should be read in conjunction with the
financial statements and notes thereto included in the Annual Report on Form
10-K (File No. 0-19357), filed by the Company with the Securities and Exchange
Commission on June 29, 2000.

                                      - 8 -



   9




                            MONRO MUFFLER BRAKE, INC.
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

         The statements contained in this Form 10-Q which are not historical
facts, including (without limitation) statements made in the Management's
Discussion and Analysis of Financial Condition and Results of Operations, may
contain statements of future expectations and other forward-looking statements
that are subject to important factors that could cause actual results to differ
materially from those in the forward-looking statements, including (without
limitation) product demand, the effect of economic conditions, the impact of
competitive services and pricing, the ability of the Company to maximize the
value of the acquired Speedy stores, parts supply restraints or difficulties,
industry regulation, the continued availability of capital resources and
financing and other risks set forth or incorporated elsewhere herein and in the
Company's Securities and Exchange Commission filings.

RESULTS OF OPERATIONS

         The following table sets forth income statement data of Monro Muffler
Brake, Inc. ("Monro" or the "Company") expressed as a percentage of sales for
the fiscal periods indicated.



                                                  QUARTER ENDED DECEMBER 31,            NINE MONTHS ENDED DECEMBER 31,
                                                  --------------------------            ------------------------------
                                                   2000             1999                     2000             1999
                                                 -------          -------                  -------          -------

                                                                                                  
Sales ...........................................  100.0%           100.0%                   100.0%           100.0%

Cost of sales, including distribution
   and occupancy costs ..........................   61.7             61.7                     59.0             59.3
                                                 -------          -------                  -------          -------

Gross profit ....................................   38.3             38.3                     41.0             40.7

Operating, selling, general and
   administrative expenses ......................   30.8             30.4                     30.1             30.3
                                                 -------          -------                  -------          -------

Operating income ................................    7.5              7.9                     10.9             10.4

Interest expense - net ..........................    2.7              3.2                      2.6              2.9

Other expenses - net ............................     .5              1.0                       .3               .7
                                                 -------          -------                  -------          -------

Income before provision for
   income taxes .................................    4.3              3.7                      8.0              6.8

Provision for income taxes ......................    1.7              1.5                      3.2              2.7
                                                 -------          -------                  -------          -------

Net income ......................................    2.6%             2.2%                     4.8%             4.1%
                                                 =======          =======                  =======          =======








                                      - 9 -



   10


THIRD QUARTER AND NINE MONTHS ENDED DECEMBER 31, 2000 COMPARED TO
THIRD QUARTER AND NINE MONTHS ENDED DECEMBER 31, 1999.

         Sales were $51.8 million for the quarter ended December 31, 2000
compared with $52.1 million for the quarter ended December 31, 1999. The sales
decrease of $.3 million, or .5%, was primarily due to a comparable store sales
decrease of 3.2% caused, in part, by one less sales day. Management believes
that inclement weather also contributed to the decline. This decrease was
partially offset by an increase in sales of $.7 million from stores opened since
the beginning of fiscal 2000.

         Sales for the nine months ended December 31, 2000 were $172.9 million
compared with $173.6 million for the same period of the prior year. The sales
decrease of $.7 million, or .4%, was due, in part, to a decrease in comparable
store sales of 1.1%, caused primarily by one less sales day. There was also a
decrease of $1.5 million related to stores closed during fiscal 2000 and 2001.
This decrease was partially offset by an increase in sales from new stores of
$2.7 million. At December 31, 2000, the Company had 513 company-operated stores
as compared to 512 at December 31, 1999.

         Gross profit for the quarter ended December 31, 2000 was $19.8 million
as compared with $19.9 million for the quarter ended December 31, 1999. As a
percent of sales, gross profit was flat between the two quarters at 38.3% of
sales. Gross profit for the nine months ended December 31, 2000 was $70.8
million, or 41.0% of sales, compared to $70.7 million or 40.7% of sales, for the
nine months ended December 31, 1999.

         While gross profit was flat as a percent of sales between the two
quarters ended December 31, 2000 and 1999, there was a decrease in technician
labor costs as a percent of sales due to improved productivity and control for
the quarter ended December 31, 2000. However, this improvement was offset by an
increase in occupancy costs as a percent of sales due to increases in rent and
depreciation against negative comparable store sales.

         Operating, selling, general and administrative expenses for the quarter
ended December 31, 2000 increased by $.1 million to $15.9 million from the
quarter ended December 31, 1999, and were 30.8% of sales compared to 30.4% in
the same quarter of the prior year. For the nine months ended December 31, 2000,
these expenses decreased by $.6 million to $52.0 million from the comparable
period of the prior year and were 30.1% of sales compared to 30.3% in the
comparable period of the prior year. The third quarter increase as a percent of
sales is primarily due to relatively flat spending against the comparable store
sales decline.

         Net interest expense for the quarter ended December 31, 2000 decreased
by approximately $.3 million compared to the same period in the prior year, and
decreased from 3.2% to 2.7% as a percentage of sales for the same periods. Net
interest expense for the nine months ended December 31, 2000 decreased by
approximately $.6 million compared to the comparable period in the prior year,
and decreased from 2.9% to 2.6% as a percentage of sales for the same periods.
The weighted average interest rate for the quarter ended December 31, 2000 was
approximately .3% higher than the rate for the quarter ended December 31, 1999.
However, the weighted average debt outstanding decreased by approximately $16.0
million, resulting in a decrease in expense between the two quarters.

         Other expense, net, for the quarter ended December 31, 2000 decreased
by $.3 million to $.2 million from the quarter ended December 31, 1999. For the
nine months ended December 31, 2000, other expense, net, decreased by $.7
million to $.5 million from the nine months ended December 31, 1999. The primary
reason for the decline in fiscal 2001 is a decrease in store closing expense
related to Monro store closures.

         Net income for the quarter ended December 31, 2000 was approximately
$1.4 million as compared to a net income of $1.1 million reported for the
quarter ended December 31, 1999, an increase of 19.1%. For the nine months ended
December 31, 2000, net income of approximately $8.3 million increased 17.5%, due
to the factors discussed above. Earnings per share for the quarter and nine
months ended December 31, 2000 increased 15.4% and 17.7%, respectively.

         Interim Period Reporting

         The data included in this report are unaudited and are subject to
year-end adjustments; however, in the opinion of management, all known
adjustments (which consist only of normal recurring adjustments) have been made
to present fairly the Company's operating results for the unaudited periods. The
results for interim periods are not necessarily indicative of results to be
expected for the fiscal year.

                                     - 10 -



   11

CAPITAL RESOURCES AND LIQUIDITY

         Capital Resources

         In fiscal year 2001, the Company's primary capital requirements have
been the funding of its new store expansion program and the upgrading of
facilities and systems in existing stores. For the nine months ended December
31, 2000, the Company spent approximately $8.6 million for equipment and new
store construction. Funds were provided primarily by cash flow from operations.
Management believes that the Company has sufficient resources available
(including cash and equivalents, net cash flow from operations and bank
financing) to expand its business as currently planned.

         Liquidity

         Concurrent with the closing of the Speedy acquisition in September
1998, the Company obtained a new $135 million secured credit facility ("the
Credit Facility" or "the Facility") from a syndication of lenders led by The
Chase Manhattan Bank. Approximately $55 million was borrowed under this Facility
to pay the all-cash purchase price, including transaction expenses of
approximately $4 million. In addition, the Company refinanced approximately $35
million of indebtedness through the new Credit Facility, with the balance of the
Facility available for future working capital needs. More specifically, the new
financing structure consists of a $25 million term loan (of which approximately
$17.5 million was outstanding at December 31, 2000), a $75 million Revolving
credit facility (of which approximately $32.3 million was outstanding at
December 31, 2000), and synthetic lease (off-balance sheet) financing for a
significant portion of the Speedy real estate, totaling $35 million (of which
approximately $32.8 million was outstanding at December 31, 2000). The loans
bear interest at the prime rate or LIBOR-based rate options tied to the
Company's financial performance. The Company must also pay a facility fee on the
unused portion of the commitment.

         The Credit Facility has a five-year term. Interest only is payable
monthly on the Revolving credit and synthetic lease borrowings throughout the
term. In addition to monthly interest payments, the $25 million term loan
requires quarterly principal payments. Principal payments totalling $7.5 million
have been paid through December 31, 2000.

         The term loan and Revolving credit facility are secured by all accounts
receivable, inventory and other personal property. The Company has also entered
into a negative pledge agreement whereby it is restricted from encumbering real
property, with certain permissible exceptions. The synthetic lease is secured by
the real property to which it relates.

         Certain of the Company's stores are financed by mortgages currently
bearing interest at LIBOR plus 100 basis points.

         The Company has financed its office/warehouse facility via a 10 year
mortgage with a current balance of $2.2 million, amortizable over 20 years, and
an eight year term loan with a balance of $.3 million.

         Certain of the Company's long-term debt agreements require, among other
things, the maintenance of specified current ratios, interest and rent coverage
ratios and amounts of tangible net worth. They also contain restrictions on cash
dividend payments.

         The Company enters into interest rate hedge agreements which involve
the exchange of fixed and floating rate interest payments periodically over the
life of the agreement without the exchange of the underlying principal amounts.
The differential to be paid or received is accrued as interest rates change and
is recognized over the life of the agreements as an adjustment to interest
expense.

FINANCIAL ACCOUNTING STANDARDS

         On June 17, 1998 the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards No. 133 ("SFAS 133"), "Accounting
for Derivative Instruments and Hedging Activities" effective for fiscal years
beginning after June 15, 2000. This statement standardizes the accounting for
derivatives and hedging activities and requires that all derivatives be
recognized in the statement of financial position as either assets or
liabilities at fair value. Changes in the fair value of derivatives that do not
meet the hedge accounting criteria are to be reported in earnings. Adoption of
this standard is not expected to have a material effect on the Company's
financial position, results of operations or cash flows.

                                     - 11 -



   12




                            MONRO MUFFLER BRAKE, INC.

                           PART II - OTHER INFORMATION

Item 6.           Exhibits and Reports on Form 8-K
                  --------------------------------

         a.       Exhibits
                  11 - Statement of Computation of Per Share Earnings.

         b.       Reports on Form 8-K.

                  No reports on Form 8-K were filed during the quarter
                  ended December 31, 2000.











                                     - 12 -



   13




                                   SIGNATURES
                                   ----------

         Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                    MONRO MUFFLER BRAKE, INC.


DATE: February 14, 2001             By  /s/ Robert G. Gross
                                      -----------------------------------------
                                    Robert G. Gross
                                    President and Chief Executive Officer

DATE: February 14, 2001              By  /s/ Catherine D'Amico
                                     ------------------------------------------
                                     Catherine D'Amico
                                     Senior Vice President-Finance, Treasurer
                                      and Chief Financial Officer

















                                     - 13 -



   14




                                  EXHIBIT INDEX

Exhibit No.          Description
- -----------          -----------

   11                Statement of Computation of Per Share Earnings











































                                     - 14 -