1


                                                                      Exhibit 11

MONRO MUFFLER BRAKE, INC.
STATEMENT OF COMPUTATION OF PER SHARE EARNINGS
(UNAUDITED)


Earnings per share for each period was computed by dividing net income for such
period by the weighted average number of shares of Common Stock and common stock
equivalents outstanding during such period. All share data has been restated to
reflect the 5% stock dividend payable August 5, 1996. (See Note 1).









                                                 QUARTER ENDED
                                                    JUNE 30,
                                                    --------
                                              1996           1995
                                              ----           ----
                                             (DOLLARS IN THOUSANDS,
                                             EXCEPT PER SHARE DATA)
                                                         
EARNINGS

Net income ...............................   $3,379         $2,075
                                             ======         ======


SHARES

Weighted average number of common shares .    7,305          7,201

Assuming conversion of Class C Convertible
  Preferred Stock ........................      576            576

Dilutive effect of outstanding options ...      252            313
                                             ------         ------

Weighted average number of common and
  common equivalent shares ...............    8,133          8,090
                                             ======         ======


EARNINGS PER SHARE .......................   $  .42         $  .26
                                             ======         ======













                                     - 15 -